Cash Flow Statement | Trend | Unit | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2017-02-28 | 2016-11-30 | 2016-08-31 | 2016-05-31 | 2016-02-29 | 2015-11-30 | 2015-08-31 | 2015-05-31 | 2015-02-28 | 2014-11-30 | 2014-08-31 | 2014-05-31 | 2014-02-28 | 2013-11-30 | 2013-08-31 | 2013-05-31 | 2013-02-28 | 2012-11-30 | 2012-08-31 | 2012-05-31 | 2012-02-29 | 2011-11-30 | 2011-08-31 | 2011-05-31 | 2011-02-28 | 2010-11-30 | 2010-08-31 | 2010-05-31 | 2010-02-28 | 2009-11-30 | 2009-08-31 | 2009-05-31 | 2009-02-28 | 2008-11-30 | 2008-08-31 | 2008-05-31 | 2008-02-29 | 2007-11-30 | 2007-08-31 | 2007-05-31 | 2007-02-28 | 2006-11-30 | 2006-08-31 | 2006-05-31 | 2006-02-28 | 2005-11-30 | 2005-08-31 | 2005-05-31 | 2005-02-28 | 2004-11-30 | 2004-08-31 | 2004-05-31 | 2004-02-29 | 2003-11-30 | 2003-08-31 | 2003-05-31 | 2003-02-28 | 2002-11-30 | 2002-08-31 | 2002-05-31 | 2002-02-28 | 2001-11-30 | 2001-08-31 | 2001-05-31 | 2001-02-28 | 2000-11-30 | 2000-08-31 | 2000-05-31 | 2000-02-29 | 1999-11-30 | 1999-08-31 | 1999-05-31 | 1999-02-28 | 1998-11-30 | 1998-08-31 | 1998-05-31 | 1998-02-28 | 1997-11-30 | 1997-08-31 | 1997-05-31 | 1997-02-28 | 1996-11-30 | 1996-08-31 | 1996-02-29 | 1995-11-30 | 1995-08-31 | 1995-05-31 | 1995-02-28 | 1994-11-30 | 1994-08-31 | 1994-05-31 | 1994-02-28 | 1993-11-30 | 1993-08-31 | 1993-05-31 | 1993-02-28 | 1992-11-30 | 1992-08-31 | 1992-05-31 | 1992-02-29 | 1991-11-30 | 1991-08-31 | 1991-05-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 2,621 | 2,106 | 2,528 | 2,474 | 2,418 | 2,414 | 2,430 | 2,405 | 2,409 | 2,283 | 2,170 | 2,125 | 1,872 | 1,825 | 1,733 | 1,558 | 1,621 | 1,616 | 1,617 | 1,452 | 1,413 | 1,408 | 1,338 | 1,371 | 1,336 | 1,284 | 1,281 | 1,274 | 1,270 | 1,261 | 1,241 | 1,215 | 1,197 | 1,180 | 1,160 | 1,133 | 1,109 | 1,090 | 1,070 | 1,067 | 1,048 | 1,235 | 1,220 | 1,172 | 1,476 | 1,455 | 1,442 | 1,420 | 1,078 | 868 | 849 | 816 | 792 | 767 | 738 | 706 | 676 | 669 | 657 | 665 | 650 | 640 | 642 | 615 | 608 | 604 | 596 | 592 | 585 | 579 | 569 | 562 | 566 | 563 | 571 | 574 | 569 | 567 | 566 | 564 | 547 | 534 | 518 | 488 | 464 | 449 | 428 | 277 | 238 | 206 | 176 | 254 | 258 | 265 | 268 | 261 | 253 | 250 | 245 | 238 | 233 | 232 | 228 | 217 | 210 | 205 | 195 | 181 | 162 | 168 | 185 | 149 | 146 | 139 | 129 | 125 | 122 | 116 | 105 | 97 | 92 | 87 | 79 | 73 | 68 | 63 | 59 | 66 | 55 | 42 | 21 |
Depreciation and Amortization |
Loading...
|
M | 520 | 395 | 498 | 480 | 466 | 452 | 442 | 431 | 423 | 418 | 408 | 403 | 401 | 397 | 397 | 391 | 384 | 377 | 370 | 359 | 354 | 350 | 345 | 340 | 336 | 329 | 323 | 314 | 170 | 166 | 160 | 153 | 284 | 275 | 270 | 262 | 258 | 257 | 251 | 244 | 238 | 283 | 278 | 273 | 266 | 259 | 257 | 253 | 253 | 201 | 196 | 196 | 193 | 194 | 192 | 187 | 184 | 183 | 180 | 175 | 173 | 170 | 170 | 169 | 168 | 165 | 161 | 155 | 150 | 146 | 141 | 135 | 128 | 143 | 138 | 133 | 132 | 113 | 111 | 111 | 110 | 108 | 110 | 111 | 113 | 116 | 118 | 122 | 126 | 129 | 131 | 124 | 127 | 127 | 127 | 135 | 133 | 130 | 129 | 122 | 113 | 105 | 97 | 87 | 82 | 80 | 78 | 76 | 71 | 66 | 67 | 56 | 52 | 48 | 43 | 40 | 36 | 33 | 28 | 25 | 24 | 21 | 18 | 17 | 15 | 14 | 11 | 10 | 7 | 5 | 2 |
Non-Cash Items (Other) |
Loading...
|
M | -52 | -41 | 53 | 84 | 101 | 92 | 11 | 11 | 12 | 12 | 13 | 13 | 13 | 12 | 11 | 2 | 2 | 2 | 1 | 127 | 127 | 320 | 320 | 184 | 184 | -9 | -9 | -60 | 61 | 52 | 29 | 93 | -44 | -55 | -42 | -44 | -35 | -21 | -17 | -24 | -37 | -63 | -80 | -93 | -428 | -416 | -403 | -390 | -42 | -28 | -26 | -26 | -24 | -24 | -16 | -5 | -1 | 6 | 9 | -10 | -9 | -7 | -8 | 12 | 11 | 6 | 2 | 2 | -5 | 2 | 7 | 11 | -2 | 11 | 13 | 31 | 74 | 33 | 27 | 126 | 84 | 85 | 103 | 49 | 58 | 79 | 71 | 122 | 131 | 133 | 123 | 31 | 33 | 42 | 43 | 54 | 44 | 57 | 43 | 22 | 12 | -8 | 0 | -14 | -4 | -6 | -11 | -9 | 9 | 3 | 21 | 4 | -8 | -5 | -12 | -4 | -2 | 1 | -6 | -12 | -12 | -12 | -8 | -3 | -3 | -3 | -5 | -6 | -7 | -6 | -3 |
Operating Cash Flow |
Loading...
|
M | 3,057 | 2,623 | 2,941 | 3,101 | 3,219 | 3,227 | 3,211 | 3,271 | 3,618 | 3,613 | 3,519 | 3,647 | 3,108 | 2,956 | 2,720 | 2,145 | 1,963 | 2,126 | 2,129 | 2,111 | 2,145 | 1,964 | 2,080 | 1,818 | 1,759 | 1,729 | 1,571 | 1,540 | 1,611 | 1,660 | 1,577 | 1,573 | 1,579 | 1,473 | 1,525 | 1,369 | 1,310 | 1,359 | 1,341 | 1,490 | 1,412 | 1,772 | 1,733 | 1,639 | 1,592 | 1,542 | 1,566 | 1,536 | 1,654 | 1,276 | 1,292 | 1,352 | 1,288 | 1,323 | 1,196 | 1,130 | 1,124 | 1,014 | 924 | 955 | 772 | 891 | 921 | 863 | 862 | 904 | 845 | 871 | 904 | 807 | 823 | 681 | 746 | 663 | 648 | 702 | 570 | 622 | 638 | 760 | 817 | 864 | 698 | 628 | 670 | 696 | 739 | 642 | 586 | 439 | 459 | 503 | 404 | 514 | 513 | 378 | 369 | 293 | 307 | 366 | 359 | 352 | 367 | 280 | 251 | 221 | 178 | 140 | 54 | 149 | 226 | 184 | 196 | 180 | 130 | 128 | 183 | 179 | 187 | 175 | 125 | 117 | 109 | 96 | 113 | 109 | 112 | 129 | 111 | 85 | 43 |
Capital Expenditures |
Loading...
|
M | -1,028 | -773 | -797 | -733 | -723 | -685 | -672 | -615 | -589 | -609 | -622 | -560 | -508 | -472 | -458 | -456 | -491 | -499 | -496 | -509 | -503 | -510 | -522 | -523 | -552 | -566 | -554 | -547 | -518 | -500 | -499 | -495 | -491 | -485 | -491 | -482 | -473 | -468 | -449 | -428 | -417 | -498 | -495 | -489 | -496 | -397 | -378 | -550 | -546 | -538 | -522 | -336 | -313 | -308 | -315 | -292 | -285 | -275 | -272 | -250 | -247 | -250 | -244 | -220 | -217 | -217 | -224 | -239 | -250 | -257 | -264 | -279 | -281 | -283 | -283 | -260 | -234 | -214 | -185 | -196 | -190 | -181 | -182 | -134 | -138 | -131 | -117 | -114 | -117 | -130 | -169 | -207 | -217 | -239 | -250 | -282 | -289 | -303 | -428 | -464 | -577 | -558 | -437 | -426 | -320 | -314 | -298 | -275 | -260 | -280 | -317 | -272 | -272 | -258 | -230 | -210 | -195 | -173 | -165 | -154 | -135 | -121 | -95 | -81 | -77 | -71 | -60 | -65 | -51 | -38 | -19 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -128 | -128 | -128 | -24 | 33 | 31 | 38 | 34 | 43 | 64 | 47 | -13 | -4 | -16 | -13 | 31 | 34 | 39 | 39 | 34 | 5 | 1 | 1 | 4 | 6 | 5 | 5 | 1 | 0 | 1 | -9 | -9 | -9 | -10 | -86 | -86 | -86 | -97 | -11 | -118 | -111 | -99 | -98 | 9 | 7 | 11 | 12 | 12 | 6 | 3 | 2 | 2 | 9 | 10 | 11 | 11 | 13 | 17 | 20 | 20 | 12 | 6 | 2 | 2 | 3 | 3 | 2 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28 | 55 | 82 | 82 | 57 | 29 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -128 | -128 | -128 | -24 | 33 | 31 | 38 | 34 | 43 | 64 | 47 | -13 | -4 | -16 | -13 | 31 | 34 | 39 | 39 | 34 | 5 | 1 | 1 | 4 | 6 | 5 | 5 | 1 | 0 | 1 | -9 | -9 | -9 | -10 | -86 | -86 | -86 | -97 | -11 | -118 | -111 | -99 | -98 | 9 | 7 | 11 | 12 | 12 | 6 | 3 | 2 | 2 | 9 | 10 | 11 | 11 | 13 | 17 | 20 | 20 | 12 | 6 | 2 | 2 | 3 | 3 | 2 | 2 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 28 | 55 | 82 | 82 | 57 | 29 | 3 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 1,491 | 1,491 | 1,204 | 1,255 | 1,177 | 1,022 | 804 | 737 | 274 | -310 | -310 | -203 | 25 | 204 | 297 | 244 | 316 | 94 | 151 | 151 | 10 | 125 | -129 | -56 | 43 | 128 | 306 | 460 | 570 | 509 | 566 | 571 | 468 | 404 | 355 | 210 | 210 | 333 | 243 | 482 | 482 | 342 | 391 | 27 | 27 | 129 | 101 | 101 | 101 | 363 | 328 | 328 | 328 | -5 | 39 | 39 | 39 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -3,609 | -3,386 | -3,700 | -3,700 | -3,700 | -4,360 | -4,360 | -4,260 | -4,260 | -3,600 | -3,378 | -1,547 | -813 | -228 | 0 | -1,623 | -1,923 | -1,958 | -2,005 | -1,978 | -1,912 | -1,737 | -1,592 | -1,155 | -1,038 | -1,062 | -1,072 | -1,214 | -1,463 | -1,415 | -1,452 | -1,513 | -1,496 | -1,372 | -1,271 | -1,029 | -933 | -1,107 | -1,099 | -1,472 | -1,377 | -1,679 | -1,705 | -1,625 | -1,700 | -1,680 | -1,673 | -1,626 | -1,565 | -1,477 | -1,467 | -1,599 | -1,526 | -1,219 | -1,124 | -1,146 | -945 | -1,232 | -1,300 | -1,212 | -1,143 | -765 | -843 | -641 | -889 | -1,021 | -762 | -804 | -788 | -647 | -566 | -345 | -395 | -399 | -419 | -618 | -472 | -818 | -848 | -977 | -1,129 | -873 | -891 | -731 | -689 | -708 | -699 | -517 | -331 | -281 | -366 | -525 | -625 | -643 | -640 | -480 | -376 | -336 | -235 | -154 | -99 | -69 | -10 | 17 | 19 | 21 | 15 | 14 | 10 | 6 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 3,300 | 3,253 | 2,356 | 1,594 | 1,298 | 275 | 70 | - | - | - | - | 931 | 931 | 931 | 931 | 77 | 77 | 77 | 77 | 170 | 170 | 283 | 283 | 143 | 148 | 589 | 661 | 781 | 907 | 444 | 800 | 764 | 718 | 1,154 | 804 | 724 | 696 | 804 | 726 | 801 | 1,009 | 909 | 1,248 | 1,445 | 1,562 | 1,145 | 811 | 517 | 153 | 699 | 1,199 | 1,238 | 1,268 | 640 | 147 | 717 | 669 | 634 | 621 | 207 | 207 | 207 | 207 | 84 | 84 | 84 | 84 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -22 | 5,282 | 3,467 | 1,877 | 1,501 | 1,550 | 1,343 | 1,037 | 691 | -495 | -602 | 206 | 1,330 | 1,611 | 1,801 | 1,388 | 1,033 | 824 | 894 | 912 | 274 | 544 | 394 | 193 | 193 | 521 | 593 | 789 | 929 | 474 | 856 | 807 | 762 | 1,207 | 843 | 698 | 666 | 760 | 678 | 1,063 | 1,278 | 1,200 | 1,549 | 1,830 | 1,938 | 1,518 | 1,180 | 701 | 290 | 1,516 | 2,009 | 2,147 | 2,126 | 803 | 307 | 617 | 375 | 755 | 758 | 873 | 996 | 506 | 713 | 153 | 400 | 468 | 250 | 117 | 81 | 76 | 2 | -80 | -113 | -29 | -5 | 112 | 114 | 369 | 354 | 381 | 450 | 137 | 316 | 165 | 78 | 32 | -32 | -140 | -262 | -123 | -19 | 184 | 403 | 334 | 365 | 370 | 283 | 334 | 343 | 234 | 297 | 263 | 68 | 123 | 48 | 70 | 104 | 112 | 184 | 106 | 64 | 65 | 14 | 9 | 13 | -25 | -40 | -39 | -39 | -1 | -1 | -22 | -51 | -63 | -63 | -42 | -30 | -32 | -33 | -34 | -17 |
Financing Cash Flow |
Loading...
|
M | -22 | 5,282 | 3,467 | 1,877 | 1,501 | 1,550 | 1,343 | 1,037 | 691 | -495 | -602 | 206 | 1,330 | 1,611 | 1,801 | 1,388 | 1,033 | 824 | 894 | 912 | 274 | 544 | 394 | 193 | 193 | 521 | 593 | 789 | 929 | 474 | 856 | 807 | 762 | 1,207 | 843 | 698 | 666 | 760 | 678 | 1,063 | 1,278 | 1,200 | 1,549 | 1,830 | 1,938 | 1,518 | 1,180 | 701 | 290 | 1,516 | 2,009 | 2,147 | 2,126 | 803 | 307 | 617 | 375 | 755 | 758 | 873 | 996 | 506 | 713 | 153 | 400 | 468 | 250 | 117 | 81 | 76 | 2 | -80 | -113 | -29 | -5 | 112 | 114 | 369 | 354 | 381 | 450 | 137 | 316 | 165 | 78 | 32 | -32 | -140 | -262 | -123 | -19 | 184 | 403 | 334 | 365 | 370 | 283 | 334 | 343 | 234 | 297 | 263 | 68 | 123 | 48 | 70 | 104 | 112 | 184 | 106 | 64 | 65 | 14 | 9 | 13 | -25 | -40 | -39 | -39 | -1 | -1 | -22 | -51 | -63 | -63 | -42 | -30 | -32 | -33 | -34 | -17 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | 1 | 0 | 0 | 0 | 0 | 5 | 5 | 5 | 5 | 3 | 3 | 3 | 7 | -1 | -1 | -1 | -7 | -2 | -2 | -2 | -3 | -4 | -4 | -4 | -13 | -9 | -9 | -9 | -2 | -3 | -3 | -3 | -1 | 0 | -1 | -1 | -1 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 283 | 277 | 275 | 301 | 270 | 264 | 263 | 239 | 961 | 1,171 | 976 | 1,026 | 1,664 | 1,751 | 509 | 153 | 158 | 176 | 174 | 196 | 252 | 218 | 218 | 289 | 258 | 293 | 227 | 211 | 196 | 190 | 213 | 208 | 165 | 175 | 153 | 152 | 117 | 124 | 145 | 140 | 126 | 142 | 134 | 116 | 103 | 103 | 103 | 103 | 98 | 98 | 100 | 108 | 98 | 98 | 96 | 105 | 80 | 93 | 94 | 108 | 86 | 242 | 82 | 93 | 80 | 87 | 83 | 86 | 73 | 92 | 84 | 81 | 81 | 75 | 77 | 80 | 64 | 77 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 7 | 7 | 88 | 5 | 4 | 5 | 5 | 5 | 4 | 4 | 4 | 0 | 6 | 6 | 18 | 46 | 56 | 56 | 13 | 91 | 85 | 85 | 8 | 2 | 58 | 58 | 11 | 5 | 9 | 9 | - |
Ending Cash |
Loading...
|
M | 304 | 283 | 277 | 275 | 301 | 270 | 264 | 263 | 239 | 961 | 1,171 | 976 | 1,026 | 1,664 | 1,751 | 509 | 153 | 158 | 176 | 174 | 196 | 252 | 218 | 218 | 289 | 258 | 293 | 227 | 211 | 196 | 190 | 213 | 208 | 165 | 175 | 153 | 152 | 117 | 124 | 145 | 140 | 126 | 142 | 134 | 116 | 100 | 103 | 103 | 103 | 97 | 98 | 100 | 108 | 98 | 98 | 96 | 105 | 80 | 93 | 94 | 108 | 86 | 242 | 82 | 93 | 80 | 87 | 83 | 86 | 73 | 92 | 84 | 81 | 81 | 75 | 77 | 80 | 64 | 77 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 7 | 7 | 76 | 63 | 18 | -8 | -2 | 87 | 4 | 0 | 68 | 15 | 4 | 1 | 18 | 60 | 5 | 2 | -30 | 87 | 7 | -2 | 18 | 64 | 5 | 1 | 1 | 13 | -17 | 8 |
Stock-Based Compensation |
Loading...
|
M | 97 | 74 | 93 | 84 | 82 | 75 | 71 | 67 | 63 | 60 | 56 | 51 | 47 | 45 | 45 | 44 | 44 | 43 | 43 | 46 | 41 | 43 | 44 | 38 | 41 | 40 | 38 | 41 | 42 | 41 | 40 | 40 | 39 | 41 | 41 | 40 | 39 | 39 | 39 | 41 | 41 | 47 | 45 | 43 | 43 | 41 | 41 | 40 | 37 | 29 | 27 | 24 | 22 | 20 | 19 | 19 | 15 | 10 | 6 | 18 | 18 | 18 | 18 | -2 | -2 | -2 | -2 | - | - | - | - | - | - | - | - | - | - | - | - | -66 | -66 | -66 | -66 | -28 | -28 | -28 | -28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -3,609 | -3,386 | -3,700 | -3,700 | -3,700 | -4,360 | -4,360 | -4,260 | -4,260 | -3,600 | -3,378 | -1,547 | -813 | -228 | 0 | -1,623 | -1,923 | -1,958 | -2,005 | -1,978 | -1,912 | -1,737 | -1,592 | -1,155 | -1,038 | -1,062 | -1,072 | -1,214 | -1,463 | -1,415 | -1,452 | -1,513 | -1,496 | -1,372 | -1,271 | -1,029 | -933 | -1,107 | -1,099 | -1,472 | -1,377 | -1,679 | -1,705 | -1,625 | -1,700 | -1,680 | -1,673 | -1,626 | -1,565 | -1,477 | -1,467 | -1,599 | -1,526 | -1,219 | -1,124 | -1,146 | -945 | -1,232 | -1,300 | -1,212 | -1,143 | -765 | -843 | -641 | -889 | -1,021 | -762 | -804 | -788 | -647 | -566 | -345 | -395 | -399 | -419 | -618 | -472 | -818 | -848 | -977 | -1,129 | -873 | -891 | -731 | -689 | -708 | -699 | -517 | -331 | -281 | -366 | -525 | -625 | -643 | -640 | -480 | -376 | -336 | -235 | -154 | -99 | -69 | -10 | 17 | 19 | 21 | 15 | 14 | 10 | 6 | 3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 208 | 151 | 182 | 171 | 120 | 134 | 114 | 164 | 188 | 142 | 121 | 55 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -6,933 | -5,317 | -7,384 | -7,612 | -7,665 | -7,627 | -7,289 | -6,283 | -5,263 | -3,709 | -1,591 | -131 | 286 | 35 | -1,057 | -2,045 | -2,019 | -1,877 | -1,528 | -1,438 | -1,339 | -1,123 | -1,111 | -873 | -913 | -1,083 | -1,214 | -1,510 | -1,646 | -2,139 | -2,379 | -2,672 | -2,992 | -2,917 | -3,579 | -3,796 | -4,069 | -4,221 | -3,800 | -3,731 | -3,372 | -3,620 | -3,340 | -3,125 | -3,090 | -2,590 | -2,644 | -2,606 | -2,638 | -2,517 | -2,365 | -2,179 | -1,817 | -1,430 | -1,032 | -725 | -960 | -747 | -627 | -415 | 116 | 36 | 102 | 19 | 87 | 156 | 265 | 345 | 449 | 589 | 635 | 689 | 610 | 571 | 386 | 205 | 101 | -99 | -147 | -175 | -131 | -26 | 133 | 140 | 129 | 165 | 259 | 404 | 562 | 719 | 754 | 844 | 952 | 879 | 955 | 1,028 | 998 | 1,069 | 1,067 | 1,100 | 1,059 | 1,014 | 924 | 853 | 849 | 817 | 759 | 573 | 363 | 153 | 48 | 100 | 166 | 225 | 281 | 313 | 329 | 347 | 354 | 366 | 381 | 372 | 353 | 324 | 288 | 270 | 254 | 236 | 169 | 107 | 50 |
Free Cash Flow |
Loading...
|
M | 2,029 | 1,850 | 2,144 | 2,367 | 2,496 | 2,542 | 2,539 | 2,656 | 3,029 | 3,004 | 2,897 | 3,088 | 2,601 | 2,485 | 2,262 | 1,689 | 1,472 | 1,627 | 1,632 | 1,602 | 1,642 | 1,454 | 1,558 | 1,295 | 1,207 | 1,163 | 1,017 | 993 | 1,092 | 1,160 | 1,079 | 1,078 | 1,088 | 989 | 1,035 | 887 | 836 | 891 | 892 | 1,062 | 995 | 1,275 | 1,238 | 1,150 | 1,096 | 1,146 | 1,188 | 986 | 1,108 | 738 | 769 | 1,016 | 976 | 1,015 | 881 | 838 | 839 | 739 | 652 | 704 | 526 | 641 | 678 | 642 | 644 | 687 | 621 | 631 | 654 | 550 | 559 | 402 | 466 | 380 | 365 | 443 | 335 | 407 | 454 | 564 | 627 | 683 | 516 | 494 | 532 | 565 | 622 | 528 | 469 | 308 | 290 | 296 | 187 | 275 | 263 | 95 | 80 | -10 | -121 | -98 | -218 | -206 | -70 | -146 | -69 | -92 | -120 | -135 | -206 | -131 | -91 | -88 | -76 | -78 | -100 | -82 | -62 | -45 | -29 | -29 | -10 | -4 | 15 | 15 | 36 | 39 | 51 | 64 | 60 | 48 | 24 |
StockViz Staff
September 20, 2024
Any question? Send us an email