Cash Flow Statement | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 1,220 | 1,588 | 1,436 | 1,375 | 1,318 | 1,033 | 1,435 | 2,018 | 2,447 | 1,989 | 2,100 | 1,189 | 1,793 | 2,162 | 1,232 | 537 | 564 | 1,049 | 960 | 1,006 | 672 | 654 | 563 | 733 | 418 | -828 | 603 | 283 | 419 | 798 | -329 | 615 | 291 | 764 | 563 | 785 | -529 | 904 | 539 | 466 | 375 | 590 | 966 | 476 | 545 | 1,053 | 1,943 | 1,725 | 1,242 | 1,619 | 303 | 1,943 | 864 | 1,441 | 891 | 1,292 | 1,003 | 1,539 | 1,480 | 1,288 | 1,439 | 1,390 | 1,085 | 1,322 | 938 | 1,203 | 717 | 989 | 698 | -476 | 716 | 612 | 865 | 976 | 681 | 877 | 838 | 975 | 804 | 574 | 823 | 944 | 761 | 247 | 801 | 627 | 720 | 592 | 854 | 614 | 631 | 529 | -224 | 753 | 654 | 685 | 693 | 670 | 466 | 643 | 667 | 626 | 532 | 586 | 590 | 567 | 471 | 522 | 535 | 511 | 421 | 470 | 480 | 465 | 382 | 424 | 417 | 423 | 351 | 377 | 366 | 391 | 316 | 346 | 346 | 349 | 279 | 317 | 294 | 315 | 252 | 268 | 254 | 280 | 221 | 240 | 225 |
Depreciation and Amortization |
Loading...
|
M | 805 | 813 | 824 | 800 | 806 | 807 | 815 | 822 | 823 | 883 | 847 | 874 | 934 | 866 | 808 | 825 | 828 | 756 | 754 | 751 | 753 | 763 | 813 | 850 | 852 | 843 | 756 | 648 | 774 | 319 | 340 | 347 | 347 | 366 | 383 | 352 | 371 | 395 | 355 | 400 | 398 | 426 | 437 | 436 | 421 | 589 | 760 | 691 | 743 | 648 | 838 | 811 | 746 | 710 | 677 | 675 | 563 | 547 | 541 | 537 | 464 | 423 | 499 | 466 | 452 | 483 | 504 | 467 | 401 | 411 | 381 | 394 | 373 | 338 | 343 | 333 | 345 | 333 | 313 | 315 | 327 | 371 | 274 | 317 | 313 | 286 | 291 | 277 | 323 | 319 | 308 | 311 | 230 | 199 | 193 | 263 | 173 | 196 | 216 | 205 | 212 | 193 | 198 | 203 | 191 | 181 | 199 | 172 | 176 | 178 | 189 | 156 | 163 | 167 | 139 | 123 | 137 | 119 | 131 | 128 | 132 | 108 | 125 | 132 | 119 | 96 | 112 | 107 | 113 | 92 | 94 | 96 | 97 | 94 | 86 | 87 | 89 |
Non-Cash Items (Other) |
Loading...
|
M | 2,480 | 1,509 | -179 | -660 | -1,076 | 257 | 71 | 92 | -205 | 195 | -37 | -97 | -6 | 383 | 247 | 164 | -369 | 770 | 352 | -392 | -483 | -608 | 981 | -191 | -150 | -490 | 530 | 379 | 493 | 1,003 | 175 | 85 | -871 | -867 | 234 | 71 | 74 | -414 | 426 | 194 | -718 | 1,192 | -1,028 | -66 | -558 | -1,848,719 | 1,943 | 1,904 | -607 | -969,368 | 2,394 | 2,257 | -294 | -327,971 | - | - | -188 | -508,457 | - | - | -1,077 | -834 | 67 | 314 | -551 | 390 | 104 | 42 | -660 | 2,287 | 210 | -3 | 15 | -60 | 404 | 489 | -725 | -212 | -86 | 721 | 86 | -81 | 217 | 352 | -293 | 73 | -84 | 139 | 99 | 303 | - | 1,187 | - | 70 | - | -92 | -46 | 84 | - | - | - | -14 | -167 | 121 | 137 | 24 | 23 | -65 | 163 | 34 | -62 | -13 | 95 | 91 | 19 | -73 | 12 | 30 | - | - | - | -34 | 0 | 0 | 0 | 61 | - | -57 | - | 43 | 0 | - | 4 | -10 | 0 | 0 | 0 |
Operating Cash Flow |
Loading...
|
M | 1,025 | 3,038 | 1,877 | 1,203 | 1,143 | 2,326 | 2,780 | 2,410 | 2,065 | 3,067 | 2,701 | 2,128 | 2,637 | 3,798 | 2,066 | 1,322 | 715 | 2,416 | 1,948 | 1,060 | 712 | 1,765 | 2,183 | 1,244 | 1,108 | 1,640 | 2,005 | 1,351 | 574 | 1,170 | 1,217 | 909 | -93 | 828 | 1,195 | 941 | 2 | 1,238 | 1,201 | 900 | 336 | 1,625 | 522 | 717 | 460 | 1,503 | 3,520 | 2,067 | 2,225 | 1,401 | 3,054 | 2,503 | 2,011 | 2,317 | 2,548 | 2,348 | 1,523 | 1,833 | 3,030 | 1,714 | 699 | 1,582 | 2,698 | 1,758 | 1,305 | 1,050 | 1,538 | 1,539 | 1,056 | 1,289 | 1,285 | 1,573 | 1,183 | 1,351 | 1,425 | 1,865 | 534 | 803 | 866 | 1,384 | 1,355 | 647 | 1,089 | 1,068 | 943 | 1,200 | 901 | 919 | 1,164 | 887 | 1,184 | 1,592 | -96 | 774 | 678 | 1,268 | 380 | 404 | 921 | 767 | 845 | 465 | 570 | 816 | 881 | 619 | 646 | 579 | 785 | 571 | 633 | 495 | 684 | 411 | 519 | 527 | 508 | 592 | 600 | 473 | 547 | 472 | 573 | 366 | 436 | 508 | 268 | 345 | 268 | 414 | 408 | 385 | 245 | 375 | 361 | 248 | 218 |
Capital Expenditures |
Loading...
|
M | -398 | -755 | -560 | -507 | -380 | -610 | -467 | -379 | -321 | -614 | -461 | -413 | -397 | -679 | -496 | -642 | -360 | -434 | -401 | -468 | -335 | -467 | -354 | -298 | -275 | -345 | -263 | -255 | -272 | -319 | -312 | -247 | -243 | -248 | -411 | -216 | -235 | -287 | -277 | -258 | -255 | -304 | -276 | -290 | -274 | -386 | -531 | -425 | -453 | -275 | -452 | -373 | -392 | -291 | -205 | -274 | -245 | -245 | -329 | -263 | -252 | -265 | -320 | -370 | -333 | -429 | -388 | -511 | -329 | -314 | -352 | -375 | -296 | -312 | -262 | -300 | -334 | -358 | -372 | -198 | -364 | -310 | -342 | -310 | -285 | -386 | -310 | -276 | -325 | -362 | -410 | -155 | -237 | -308 | -197 | -289 | -242 | -253 | -272 | -252 | -210 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -221 | -231 | -230 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -244 | -241 | -212 | -305 | -249 | -236 | -217 | -271 | -182 | -164 | -154 | -185 | -144 | -157 | -155 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 15 | -785 | 4 | 8 | 59 | 56 | 2 | 12 | -82 | 6 | -11 | 6 | 7 | 19 | 3 | 4 | -122 | -91 | -63 | 6 | 12 | 36 | 42 | -3,551 | -26 | 23 | -7,552 | 1 | -60 | 23 | 23 | 9 | -216 | 2,301 | 243 | -482 | -2,787 | 27 | 27 | -12 | -547 | 0 | 0 | -24 | -432 | -109 | -660 | 7 | -488 | 1,687 | 8 | -324 | -2,202 | -508 | -8,288 | 0 | 0 | 0 | - | - | - | - | 300 | 535 | 320 | - | 1 | - | - | - | 2 | - | 12 | 12 | 1 | 14 | 13 | 12 | 2 | 66 | - | - | 4 | 17 | 12 | 9 | 6 | - | 18 | 17 | 12 | - | 245 | 152 | 180 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 15 | -785 | 4 | 8 | 59 | 56 | 2 | 12 | -82 | 6 | -11 | 6 | 7 | 19 | 3 | 4 | -122 | -91 | -63 | 6 | 12 | 36 | 42 | -3,551 | -26 | 23 | -7,552 | 1 | -60 | 23 | 23 | 9 | -216 | 2,301 | 243 | -482 | -2,787 | 27 | 27 | -12 | -547 | 0 | 0 | -24 | -432 | -109 | -660 | 7 | -488 | 1,687 | 8 | -324 | -2,202 | -508 | -8,288 | 0 | 0 | 0 | - | - | - | - | 300 | 535 | 320 | - | 1 | - | - | - | 2 | - | 12 | 12 | 1 | 14 | 13 | 12 | 2 | 66 | - | - | 4 | 17 | 12 | 9 | 6 | - | 18 | 17 | 12 | - | 245 | 152 | 180 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -1,506 | 12 | -42 | 756 | 24 | 10 | -743 | -196 | -67 | -7 | 22 | -1 | -1,357 | 1,258 | 50 | -1,128 | 10 | 6 | -487 | -4,204 | 2,894 | -1,167 | -5,973 | 998 | -4 | 24 | -3,960 | 13,848 | -398 | 163 | -590 | 717 | -504 | -70 | 1,004 | -503 | 397 | -341 | 1,213 | -1,732 | 374 | 901 | 2,249 | 3,678 | -1,908 | 1,298 | 1,345 | -1,181 | -1,964 | -728 | -104 | 543 | -74 | 879 | 774 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -226 | -259 | -835 | -426 | -540 | -685 | -798 | -5 | -2,307 | -974 | -579 | -471 | -275 | -161 | -2 | -4 | -236 | -496 | -1 | -4 | -217 | -104 | -3 | -3 | -128 | -721 | -8 | -3 | -95 | 42 | -2 | -1 | -519 | -888 | -2 | -1 | -1,346 | -1 | -1 | -1 | -2,192 | -39 | -351 | -290 | -925 | -641 | -1 | -734 | -988 | -3 | -1 | -2 | -72 | -1 | -2 | -2 | -861 | -1 | -1 | -2 | -823 | -9 | -2 | -252 | -819 | 0 | -195 | -2 | -861 | 755 | - | - | -755 | -713 | -177 | 113 | -525 | -94 | - | - | -264 | -49 | 14 | 25 | -88 | - | - | - | 390,000 | -17,364 | - | - | 5,506 | -262 | - | - | - | - | - | - | -294 | -294 | -216 | -194 | -172 | -322 | -311 | -232 | -190 | -316 | -187 | -179 | -127 | -281 | -135 | -189 | -167 | -202 | -130 | -142 | -143 | -169 | -93 | -115 | -90 | -189 | -209 | -125 | -85 | -103 | -82 | -79 | -54 | -120 | -203 | -147 | -136 |
Dividends Paid |
Loading...
|
M | 957 | 888 | 888 | 890 | 890 | 823 | 826 | 828 | 832 | 798 | 801 | 803 | 800 | 641 | 639 | 642 | 638 | 568 | 569 | 568 | 565 | 495 | 494 | 494 | 491 | 464 | 463 | 462 | 460 | 386 | 384 | 384 | 385 | 360 | 359 | 360 | 364 | 335 | 331 | 333 | 343 | 218 | 220 | 221 | 224 | 812 | 805 | 807 | 759 | 752 | 752 | 750 | 684 | 692 | 679 | 679 | 621 | 619 | 618 | 618 | 559 | 559 | 556 | 556 | 505 | 502 | 502 | 501 | 454 | 453 | 451 | 450 | 424 | 427 | 428 | 427 | 406 | 405 | 406 | 406 | 383 | 383 | 383 | 382 | 367 | 367 | 367 | 367 | 327 | 326 | 326 | 330 | 289 | 294 | 294 | 294 | 263 | 259 | 259 | 258 | 228 | 228 | 228 | 229 | 206 | 207 | 208 | 209 | 186 | 187 | 188 | 189 | 165 | 166 | 167 | 168 | 153 | 153 | 154 | 155 | 140 | 140 | 141 | 142 | 125 | 126 | 129 | 127 | 106 | 106 | 107 | 107 | 90 | 90 | 91 | 92 | 77 |
Other Financial Activities |
Loading...
|
M | 7 | 145 | -5 | 29 | 20 | 600 | 82 | 21 | 67 | -111 | 43 | 13 | 110 | 16 | 56 | 1,305 | 140 | 1,797 | 59 | 144 | 140 | -23 | 3,967 | 167 | 143 | 8 | -8 | 83 | -13 | 13,891 | -38 | -132 | -25 | 772 | -451 | 10 | 1,170 | -364 | 61 | -285 | 1,383 | -95 | 12 | 975 | -3,584 | 14,976 | -1,384 | 1,657 | 2,086 | -313 | -1,127 | 872 | 572 | 2,272 | -5 | 895 | 963 | 1,123 | -237 | 790 | 5,050 | 1,875 | -3,280 | 710 | 790 | -176 | -233 | -229 | 94 | 2,972 | -987 | 4,032 | -366 | 449 | 904 | -1,458 | 500 | 287 | -589 | 1,130 | 693 | -466 | 428 | -401 | 46 | -522 | 89 | -199 | -387 | 2,758,410 | -374 | 556 | 5,498 | 790 | -311 | -555 | 6 | 23 | -108 | -305 | -468 | 486 | 46 | 288 | -287 | 281 | 189 | 261 | -176 | 296 | 29 | 995 | -374 | 191 | 116 | 80 | 104 | 24 | 14 | 69 | -169 | 103 | -30 | 122 | -45 | 166 | 302 | -158 | 128 | 56 | -51 | 25 | -81 | -230 | 181 | 203 | 244 |
Financing Cash Flow |
Loading...
|
M | 7 | 145 | -5 | 29 | 20 | 600 | 82 | 21 | 67 | -111 | 43 | 13 | 110 | 16 | 56 | 1,305 | 140 | 1,797 | 59 | 144 | 140 | -23 | 3,967 | 167 | 143 | 8 | -8 | 83 | -13 | 13,891 | -38 | -132 | -25 | 772 | -451 | 10 | 1,170 | -364 | 61 | -285 | 1,383 | -95 | 12 | 975 | -3,584 | 14,976 | -1,384 | 1,657 | 2,086 | -313 | -1,127 | 872 | 572 | 2,272 | -5 | 895 | 963 | 1,123 | -237 | 790 | 5,050 | 1,875 | -3,280 | 710 | 790 | -176 | -233 | -229 | 94 | 2,972 | -987 | 4,032 | -366 | 449 | 904 | -1,458 | 500 | 287 | -589 | 1,130 | 693 | -466 | 428 | -401 | 46 | -522 | 89 | -199 | -387 | 2,758,410 | -374 | 556 | 5,498 | 790 | -311 | -555 | 6 | 23 | -108 | -305 | -468 | 486 | 46 | 288 | -287 | 281 | 189 | 261 | -176 | 296 | 29 | 995 | -374 | 191 | 116 | 80 | 104 | 24 | 14 | 69 | -169 | 103 | -30 | 122 | -45 | 166 | 302 | -158 | 128 | 56 | -51 | 25 | -81 | -230 | 181 | 203 | 244 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 35 | 19 | 24 | 8 | 65 | -104 | 5 | -16 | -368 | -28 | -99 | 13 | -84 | -78 | -62 | 1 | -4 | -3 | 44 | -18 | -49 | 22 | 147 | -164 | 35 | 283 | -406 | 14 | 66 | 47 | 28 | -110 | -586 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 6,896 | 6,709 | 7,835 | 9,161 | 9,882 | 9,594 | 8,937 | 7,675 | 9,799 | 9,302 | 8,658 | 8,054 | 6,838 | 4,480 | 4,763 | 3,377 | 3,860 | 4,091 | 3,137 | 3,022 | 3,844 | 7,369 | 3,065 | 3,857 | 9,407 | 11,012 | 9,675 | 8,706 | 18,620 | 2,500 | 2,578 | 3,334 | 5,001 | 3,132 | 4,048 | 3,226 | 4,063 | 3,613 | 3,570 | 2,060 | 3,475 | 2,882 | 5,572 | 4,373 | 10,802 | 7,997 | 7,053 | 4,346 | 6,813 | 5,049 | 4,077 | 2,740 | 3,648 | 3,818 | 4,322 | 1,567 | 8,809 | 4,876 | 4,204 | 4,875 | 4,112 | 2,810 | 3,797 | 2,710 | 2,456 | 1,911 | 1,539 | 682 | 521 | 526 | 791 | 2,343 | 2,894 | 2,845 | 1,447 | 1,703 | 1,226 | 811 | 1,232 | 1,124 | 995 | 1,682 | 1,079 | 1,020 | 704 | 743 | 482 | 945 | 657 | 594 | 665 | 492 | 914 | 878 | 840 | 681 | 608 | 531 | 346 | 352 | 308 | 223 | 252 | 226 | 230 | 129 | 127 | 134 | 110 | 140 | 111 | 88 | 281 | 321 | 254 | 184 | 290 | 222 | 181 | 171 | 301 | 138 | - | 52 | 117 | - | 16 | 22 | 60 | - | 4 | 54 | 34 | 81 | - | 77 | 14 |
Ending Cash |
Loading...
|
M | 6,284 | 6,896 | 6,709 | 7,835 | 9,161 | 9,882 | 9,594 | 8,937 | 7,675 | 9,799 | 9,302 | 8,658 | 8,054 | 6,838 | 4,480 | 4,763 | 3,377 | 3,860 | 4,091 | 3,137 | 3,022 | 3,844 | 7,369 | 3,065 | 3,857 | 9,407 | 11,012 | 9,675 | 8,706 | 18,620 | 2,500 | 2,578 | 3,334 | 5,001 | 3,132 | 4,048 | 3,226 | 4,063 | 3,613 | 3,570 | 2,060 | 3,475 | 2,882 | 5,572 | 4,373 | 10,802 | 7,997 | 7,053 | 4,346 | 6,813 | 5,049 | 4,077 | 2,740 | 3,648 | 3,818 | 4,322 | 1,567 | 8,809 | 4,876 | 4,204 | 4,875 | 4,112 | 2,810 | 3,797 | 2,710 | 2,456 | 1,911 | 1,539 | 682 | 521 | 526 | 791 | 2,343 | 2,894 | 2,845 | 1,447 | 1,703 | 1,226 | 811 | 1,232 | 1,124 | 995 | 1,682 | 1,079 | 1,020 | 704 | 743 | 482 | 945 | 657 | 594 | 665 | 492 | 914 | 878 | 840 | 681 | 608 | 531 | 346 | 352 | 308 | 223 | 252 | 226 | 230 | 129 | 127 | 134 | 110 | 140 | 111 | 88 | 281 | 321 | 254 | 184 | 290 | 222 | 181 | 171 | 301 | 108 | -22 | 52 | 89 | -11 | 16 | 22 | 11 | -8 | 4 | 54 | -84 | 81 | -40 | 77 |
Stock-Based Compensation |
Loading...
|
M | 304 | 114 | 117 | 132 | 281 | 115 | 123 | 142 | 305 | 106 | 114 | 132 | 288 | 98 | 100 | 115 | 233 | 85 | 94 | 114 | 226 | 81 | 83 | 101 | 212 | 68 | 75 | 92 | 171 | 47 | 49 | 62 | 152 | 43 | 44 | 57 | 148 | 38 | 40 | 49 | 119 | 40 | 45 | 52 | 126 | 74 | 76 | 86 | 197 | 62 | 68 | 76 | 176 | 57 | 72 | 84 | 174 | 59 | 63 | 58 | 187 | 347 | - | - | 152 | 46 | - | - | 154 | 136 | - | - | - | 10 | 0 | - | - | -10 | - | - | - | -8 | - | - | - | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -226 | -259 | -835 | -426 | -540 | -685 | -798 | -5 | -2,307 | -974 | -579 | -471 | -275 | -161 | -2 | -4 | -236 | -496 | -1 | -4 | -217 | -104 | -3 | -3 | -128 | -721 | -8 | -3 | -95 | 42 | -2 | -1 | -519 | -888 | -2 | -1 | -1,346 | -1 | -1 | -1 | -2,192 | -39 | -351 | -290 | -925 | -641 | -1 | -734 | -988 | -3 | -1 | -2 | -72 | -1 | -2 | -2 | -861 | -1 | -1 | -2 | -823 | -9 | -2 | -252 | -819 | 0 | -195 | -2 | -861 | 755 | - | - | -755 | -713 | -177 | 113 | -525 | -94 | - | - | -264 | -49 | 14 | 25 | -88 | - | - | - | 390,000 | -17,364 | - | - | 5,506 | -262 | - | - | - | - | - | - | -294 | -294 | -216 | -194 | -172 | -322 | -311 | -232 | -190 | -316 | -187 | -179 | -127 | -281 | -135 | -189 | -167 | -202 | -130 | -142 | -143 | -169 | -93 | -115 | -90 | -189 | -209 | -125 | -85 | -103 | -82 | -79 | -54 | -120 | -203 | -147 | -136 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 8,355 | 8,829 | 9,622 | 9,155 | 9,735 | 9,735 | 11,480 | 12,564 | 10,782 | 11,134 | 10,625 | 10,013 | 9,355 | 8,534 | 7,133 | 6,262 | 4,690 | 4,804 | 5,628 | 6,133 | 5,296 | 5,620 | 5,420 | 5,171 | 5,954 | 11,235 | 13,442 | 13,180 | 12,683 | 20,116 | 4,657 | 4,315 | 4,013 | 4,969 | 7,139 | 11,946 | 10,779 | 4,729 | 5,641 | 8,405 | 7,745 | 9,740 | 8,417 | 8,912 | 8,691 | 18,042 | 10,978 | 9,137 | 8,816 | 8,289 | 7,680 | 8,292 | 6,422 | 5,055 | 3,864 | 5,226 | 2,507 | 10,264 | 8,891 | 7,586 | 6,238 | 5,451 | 5,667 | 4,941 | 4,341 | 4,939 | 555 | 329 | -801 | -669 | 2,637 | 2,204 | 3,448 | 3,971 | 2,230 | 3,580 | 2,983 | 3,909 | 2,921 | 2,879 | 3,989 | 2,651 | 2,222 | 2,382 | 2,487 | 2,120 | 1,767 | 1,142 | 1,123 | 492 | 389 | 555 | -2,697 | 3,079 | 2,687 | 2,710 | 2,227 | 1,903 | 1,549 | 1,377 | 1,062 | 591 | 402 | 175 | 455 | 4 | -68 | 74 | 250 | 137 | -14 | -200 | 622 | 436 | 511 | 505 | 299 | 400 | 453 | 453 | 466 | 491 | 429 | 388 | 352 | 449 | 611 | 710 | 677 | 662 | 654 | 661 | 640 | 460 | 513 | 607 | 663 |
Free Cash Flow |
Loading...
|
M | 627 | 2,283 | 1,317 | 696 | 763 | 1,716 | 2,313 | 2,031 | 1,744 | 2,453 | 2,240 | 1,715 | 2,240 | 3,119 | 1,570 | 680 | 355 | 1,982 | 1,547 | 592 | 377 | 1,298 | 1,829 | 946 | 833 | 1,295 | 1,742 | 1,096 | 302 | 851 | 905 | 662 | -336 | 580 | 784 | 725 | -233 | 951 | 924 | 642 | 81 | 1,321 | 246 | 426 | 186 | 1,117 | 2,989 | 1,642 | 1,772 | 1,127 | 2,602 | 2,130 | 1,619 | 2,025 | 2,343 | 2,075 | 1,278 | 1,587 | 2,701 | 1,451 | 447 | 1,318 | 2,379 | 1,388 | 972 | 621 | 1,150 | 1,029 | 727 | 974 | 933 | 1,198 | 887 | 1,040 | 1,163 | 1,565 | 200 | 445 | 494 | 1,186 | 992 | 336 | 748 | 758 | 658 | 813 | 591 | 643 | 839 | 525 | 774 | 1,437 | -333 | 467 | 480 | 979 | 138 | 152 | 649 | 514 | 635 | 465 | 570 | 816 | 881 | 619 | 646 | 579 | 785 | 571 | 412 | 264 | 454 | 411 | 519 | 527 | 508 | 592 | 600 | 473 | 547 | 472 | 329 | 125 | 224 | 203 | 19 | 108 | 52 | 143 | 227 | 221 | 91 | 190 | 216 | 91 | 63 |
StockViz Staff
September 16, 2024
Any question? Send us an email