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 | 1989-12-31 | 1989-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -2,160 | -2,242 | -2,875 | -4,545 | -4,236 | -5,053 | -8,554 | -5,378 | -4,971 | -4,290 | -8,565 | -8,899 | -11,861 | -11,941 | -4,512 | -2,879 | -3,426 | -636 | 3,798 | 4,994 | 10,132 | 10,460 | 10,168 | 9,658 | 9,223 | 8,197 | 6,696 | 7,122 | 5,127 | 4,895 | 4,290 | 3,715 | 5,059 | 5,176 | 5,616 | 5,274 | 5,818 | 5,446 | 5,213 | 5,011 | 4,444 | 4,586 | 4,331 | 4,203 | 4,083 | 3,900 | 4,315 | 4,381 | 4,355 | 4,018 | 3,789 | 3,528 | 3,377 | 3,310 | 3,414 | 1,019 | 1,226 | 1,325 | -29 | 2,196 | 2,051 | 2,644 | 3,763 | 4,210 | 4,408 | 4,074 | 4,030 | 3,610 | 2,400 | 2,215 | 1,686 | 2,003 | 2,729 | 2,572 | 2,298 | 1,743 | 1,784 | 1,872 | 2,818 | 2,618 | 1,819 | 718 | 176 | 292 | 1,263 | 492 | 2 | 280 | 341 | 2,827 | 3,208 | 3,167 | 2,947 | 2,128 | 2,309 | 2,177 | 2,258 | 2,309 | 2,112 | 1,982 | 1,539 | 1,120 | 157 | -581 | -505 | -178 | 574 | 1,219 | 1,353 | 1,095 | 1,059 | 1,030 | 331 | 393 | 332 | 292 | 745 | 856 | 1,003 | 1,007 | 1,211 | 1,244 | 1,236 | 1,411 | 1,438 | 1,554 | 1,661 | 1,698 | 1,699 | 1,567 | 1,482 | 1,459 | 1,392 | 1,385 | 1,144 | 1,008 | 621 | 319 | 242 |
Depreciation and Amortization |
Loading...
|
M | 1,846 | 1,861 | 1,882 | 1,908 | 1,950 | 1,979 | 2,011 | 2,041 | 2,094 | 2,144 | 2,188 | 2,230 | 2,226 | 2,246 | 2,296 | 2,307 | 2,306 | 2,271 | 2,226 | 2,173 | 2,134 | 2,114 | 2,113 | 2,112 | 2,099 | 2,069 | 2,033 | 1,985 | 1,938 | 1,910 | 1,848 | 1,811 | 1,817 | 1,833 | 1,877 | 1,918 | 1,917 | 1,906 | 1,899 | 1,879 | 1,863 | 1,844 | 1,821 | 1,828 | 1,392 | 1,389 | 1,325 | 1,277 | 1,706 | 1,660 | 1,683 | 1,682 | 1,702 | 1,727 | 1,737 | 1,755 | 1,687 | 1,666 | 1,616 | 1,528 | 1,511 | 1,491 | 1,462 | 1,455 | 1,491 | 1,486 | 1,508 | 1,540 | 1,532 | 1,545 | 1,489 | 1,496 | 1,513 | 1,503 | 1,640 | 1,592 | 1,517 | 1,509 | 1,377 | 1,346 | 1,434 | 1,450 | 1,584 | 1,639 | 1,545 | 1,497 | 1,662 | 1,659 | 1,688 | 1,750 | 1,512 | 1,522 | 1,511 | 1,479 | 1,501 | 1,541 | 1,595 | 1,645 | 1,600 | 1,620 | 1,616 | 1,622 | 1,577 | 1,662 | 1,582 | 1,458 | 1,357 | 1,095 | 1,035 | 991 | 964 | 990 | 1,008 | 1,033 | 1,207 | 1,198 | 1,181 | 1,142 | 1,035 | 1,024 | 998 | 1,025 | 1,012 | 1,004 | 998 | 961 | 915 | 889 | 876 | 826 | 786 | 713 | 692 | 678 | 669 | 672 | 481 | 329 | 146 |
Non-Cash Items (Other) |
Loading...
|
M | 5,569 | 1,529 | 1,481 | 1,641 | 1,696 | 1,722 | 2,158 | 1,951 | 1,875 | 1,593 | 1,611 | 1,471 | 1,913 | 1,669 | 1,069 | 1,014 | 358 | 584 | 528 | 528 | 508 | 244 | 250 | 265 | 289 | 289 | 342 | 359 | 339 | 362 | 346 | 361 | 367 | 359 | 397 | 363 | 339 | 289 | 595 | 552 | 491 | 517 | -2,752 | -1,540 | -872 | 151 | 7,055 | 5,808 | 5,224 | 4,249 | 3,881 | 3,978 | 3,926 | 3,870 | 1,497 | 1,531 | 1,550 | 1,571 | 2,917 | 2,849 | 2,977 | 2,916 | 564 | 885 | 1,055 | 1,037 | 781 | 1,117 | 1,167 | 1,159 | 1,713 | 1,106 | 1,210 | 1,288 | 1,385 | 1,565 | 1,372 | 1,561 | 1,033 | 891 | 701 | 1,685 | 1,193 | 1,576 | 1,563 | 2,275 | 2,620 | 2,238 | 2,251 | 398 | 984 | 911 | 877 | 852 | 295 | 221 | 209 | 194 | 128 | 186 | 177 | 153 | 1,365 | 1,362 | 1,421 | 1,301 | 171 | 135 | 35 | 133 | 4 | 600 | 600 | 600 | 603 | 3 | 3 | 3 | -1 | -1 | -1 | -1 | 1,002 | 1,001 | 989 | 989 | -16 | -18 | -11 | -13 | -11 | -11 | -84 | -90 | -100 | -102 | -24 | -16 | -5 |
Operating Cash Flow |
Loading...
|
M | 2,916 | 5,960 | 6,036 | 9,204 | 6,410 | 3,512 | 771 | -2,681 | -3,245 | -3,416 | -8,141 | -12,698 | -17,495 | -18,410 | -16,621 | -14,226 | -9,536 | -2,446 | 2,721 | 9,704 | 14,974 | 15,322 | 15,279 | 14,116 | 14,386 | 13,344 | 13,272 | 13,078 | 11,362 | 10,499 | 10,786 | 10,443 | 10,506 | 9,363 | 11,242 | 9,322 | 7,834 | 8,858 | 5,240 | 7,109 | 8,767 | 8,179 | 10,966 | 9,754 | 7,195 | 7,508 | 6,272 | 5,125 | 5,813 | 4,023 | 2,208 | 3,614 | 2,284 | 2,952 | 5,048 | 4,390 | 5,125 | 5,603 | 750 | -889 | -2,141 | -401 | 3,133 | 6,904 | 10,789 | 9,584 | 10,132 | 7,363 | 6,172 | 7,499 | 7,506 | 7,448 | 7,662 | 7,000 | 5,791 | 5,964 | 4,756 | 3,458 | 5,851 | 5,008 | 4,404 | 3,881 | 1,961 | 3,402 | 3,448 | 4,375 | 2,809 | 2,978 | 3,223 | 3,814 | 5,766 | 6,029 | 7,993 | 5,942 | 6,542 | 6,099 | 4,482 | 6,224 | 5,722 | 4,555 | 2,760 | 2,367 | 1,085 | 420 | 1,920 | 2,100 | 1,690 | 2,722 | 2,380 | 2,223 | 1,161 | 1,049 | 538 | 1,066 | 2,217 | 1,460 | 1,071 | 1,077 | 394 | 494 | 1,323 | 1,217 | 1,965 | 2,706 | 2,953 | 3,362 | 3,104 | 3,038 | 2,472 | 1,434 | 1,066 | 1,536 | 2,092 | 3,336 | 2,567 | 1,609 | 597 | -857 | -120 |
Capital Expenditures |
Loading...
|
M | -1,626 | -1,527 | -1,422 | -1,374 | -1,341 | -1,222 | -1,118 | -1,079 | -1,038 | -980 | -1,023 | -1,040 | -1,166 | -1,303 | -1,592 | -1,795 | -1,888 | -1,961 | -1,915 | -1,907 | -1,878 | -1,791 | -1,718 | -1,660 | -1,818 | -1,870 | -2,034 | -2,230 | -2,331 | -2,613 | -2,637 | -2,603 | -2,624 | -2,450 | -2,495 | -2,556 | -2,313 | -2,236 | -2,346 | -2,208 | -2,214 | -2,238 | -1,956 | -1,900 | -1,807 | -1,710 | -1,785 | -1,737 | -1,720 | -1,713 | -1,544 | -1,448 | -1,360 | -1,129 | -948 | -893 | -930 | -1,186 | -1,437 | -1,781 | -1,885 | -1,852 | -1,829 | -1,673 | -1,689 | -1,731 | -1,870 | -1,801 | -1,720 | -1,681 | -1,566 | -1,505 | -1,652 | -1,547 | -1,426 | -1,471 | -1,103 | -978 | -889 | -732 | -793 | -741 | -893 | -841 | -908 | -1,001 | -942 | -1,061 | -1,051 | -1,068 | -1,027 | -950 | -967 | -932 | -811 | -1,014 | -1,121 | -1,236 | -1,413 | -1,422 | -1,414 | -1,584 | -1,598 | -1,681 | -1,588 | -1,391 | -1,225 | -945 | -895 | -762 | -634 | -611 | -565 | -629 | -809 | -815 | -841 | -795 | -810 | -906 | -1,086 | -1,317 | -1,464 | -1,750 | -1,942 | -2,160 | -2,330 | -2,266 | -2,127 | -1,850 | -1,722 | -1,597 | -1,565 | -1,586 | -1,575 | -1,603 | -1,219 | -848 | -384 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -4,293 | -4,290 | -4,274 | 7,288 | 7,445 | 7,451 | 17,739 | 10,324 | 10,316 | 10,312 | -3 | 180 | 217 | 278 | 680 | 500 | 444 | 203 | -3,184 | -3,367 | -3,375 | -3,190 | -458 | -275 | -357 | -361 | -376 | -380 | -264 | -249 | 46 | 60 | 63 | 50 | 70 | 69 | -103 | -96 | -268 | -279 | -107 | -115 | -18 | -20 | -31 | -34 | 45 | 53 | 58 | 121 | 165 | -606 | -495 | -583 | -667 | 95 | -21 | 0 | 0 | 0 | - | - | - | - | - | - | 89 | 284 | 392 | 509 | 2,131 | 3,631 | 4,551 | 4,511 | 5,185 | 5,666 | 6,415 | 6,466 | 4,267 | 2,249 | 572 | 520 | 491 | 454 | 406 | 330 | 325 | 339 | 355 | 423 | 440 | 425 | 432 | 381 | 212 | 92 | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -4,293 | -4,290 | -4,274 | 7,288 | 7,445 | 7,451 | 17,739 | 10,324 | 10,316 | 10,312 | -3 | 180 | 217 | 278 | 680 | 500 | 444 | 203 | -3,184 | -3,367 | -3,375 | -3,190 | -458 | -275 | -357 | -361 | -376 | -380 | -264 | -249 | 46 | 60 | 63 | 50 | 70 | 69 | -103 | -96 | -268 | -279 | -107 | -115 | -18 | -20 | -31 | -34 | 45 | 53 | 58 | 121 | 165 | -606 | -495 | -583 | -667 | 95 | -21 | 0 | 0 | 0 | - | - | - | - | - | - | 89 | 284 | 392 | 509 | 2,131 | 3,631 | 4,551 | 4,511 | 5,185 | 5,666 | 6,415 | 6,466 | 4,267 | 2,249 | 572 | 520 | 491 | 454 | 406 | 330 | 325 | 339 | 355 | 423 | 440 | 425 | 432 | 381 | 212 | 92 | 17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -3,444 | -5,126 | -5,383 | -5,363 | -2,564 | -1,276 | -5,368 | -6,518 | -5,937 | -5,576 | 1,453 | 2,157 | 24,638 | 36,250 | 36,145 | 42,007 | 23,934 | 13,218 | 11,341 | 5,673 | 912 | 1,365 | 998 | 1,246 | 1,602 | 1,124 | 248 | -296 | 793 | -58 | 1,451 | 2,002 | 900 | 861 | 62 | 44 | -167 | -824 | -1,143 | -1,127 | -467 | -1,143 | -1,922 | -2,350 | -2,766 | -2,244 | -1,351 | -224 | -1,053 | -582 | -542 | -1,221 | -516 | -137 | -137 | -137 | -13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -431 | -408 | 144 | 138 | 98 | 84 | 115 | 112 | 137 | 130 | 93 | 61 | 38 | 36 | 38 | 38 | -278 | -2,640 | -3,232 | -5,686 | -8,341 | -9,000 | -10,151 | -10,201 | -9,736 | -9,236 | -8,000 | -6,500 | -6,000 | -7,001 | -7,251 | -7,751 | -7,752 | -6,751 | -7,002 | -6,504 | -6,001 | -6,001 | -6,002 | -5,799 | -4,893 | -2,317 | -1,291 | -424 | 168 | 120 | 104 | 62 | 118 | 114 | 122 | 106 | 88 | 87 | 71 | 61 | 23 | -50 | -404 | -923 | -1,829 | -2,937 | -3,541 | -3,893 | -3,573 | -2,775 | -2,261 | -1,715 | -1,654 | -1,698 | -2,086 | -2,666 | -2,786 | -2,877 | -2,478 | -1,688 | -1,043 | -548 | -115 | - | - | - | - | - | - | - | - | -877 | -2,286 | -2,417 | -3,880 | -3,549 | -2,384 | -2,357 | -2,150 | -2,609 | -2,938 | -2,937 | -2,599 | -1,958 | -1,467 | -1,397 | -502 | -242 | -142 | -141 | -118 | -100 | -118 | -86 | -86 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -87 | -87 | -87 | -87 | -6 | -153 | -155 | -156 | -151 | -4 | -2 | -1 | - |
Dividends Paid |
Loading...
|
M | 3 | 5 | - | - | - | - | - | - | - | - | 1,158 | 2,316 | 3,474 | 4,632 | 4,631 | 4,629 | 4,627 | 4,630 | 4,443 | 4,266 | 4,101 | 3,946 | 3,818 | 3,694 | 3,555 | 3,417 | 3,247 | 3,068 | 2,907 | 2,756 | 2,692 | 2,634 | 2,568 | 2,490 | 2,401 | 2,308 | 2,214 | 2,115 | 1,961 | 1,803 | 1,640 | 1,467 | 1,434 | 1,399 | 1,361 | 1,322 | 1,302 | 1,282 | 1,263 | 1,244 | 1,240 | 1,236 | 1,244 | 1,253 | 1,250 | 1,247 | 1,233 | 1,220 | 1,206 | 1,196 | 1,191 | 1,192 | 1,171 | 1,150 | 1,126 | 1,096 | 1,063 | 1,027 | 992 | 956 | 919 | 886 | 852 | 820 | 788 | 751 | 713 | 648 | 623 | 598 | 572 | 572 | 572 | 572 | 572 | 571 | 571 | 570 | 576 | 582 | 564 | 547 | 525 | 504 | 509 | 518 | 527 | 537 | 546 | 554 | 559 | 564 | 565 | 638 | 598 | 557 | 515 | 398 | 394 | 379 | 367 | 354 | 343 | 342 | 341 | 341 | 340 | 340 | 340 | 340 | 340 | 340 | 340 | 339 | 340 | 340 | 340 | 342 | 342 | 343 | 344 | 344 | 345 | 328 | 311 | 295 | 208 | 139 | 70 |
Other Financial Activities |
Loading...
|
M | -325 | -259 | 72 | 59 | 63 | 3,009 | 2,947 | 2,936 | 2,937 | 9,771 | 14,698 | 14,761 | 39,618 | 47,111 | 47,977 | 55,870 | 30,992 | 13,474 | 7,711 | -237 | -242 | -222 | -226 | -236 | -231 | -132 | -128 | -126 | -192 | -117 | -92 | -76 | 4 | 61 | 51 | 40 | -125 | -181 | -288 | -253 | -155 | -200 | -206 | -207 | -107 | -79 | 30 | 744 | 773 | 474 | 498 | -243 | -402 | -20 | 2,104 | 4,024 | 4,133 | 4,088 | 1,738 | -886 | -905 | -852 | -1,022 | -292 | -218 | -230 | -98 | -603 | -602 | -592 | -363 | -2 | -55 | -74 | -181 | -1,312 | -1,855 | -2,348 | -2,622 | -1,115 | -1,066 | 27 | 687 | 738 | 1,443 | 1,317 | 1,732 | 2,394 | 3,862 | 3,446 | 3,788 | 3,992 | 2,126 | 2,067 | 1,121 | -316 | -229 | -239 | -142 | 104 | 134 | 118 | -166 | -235 | -221 | -224 | -710 | -1,329 | -1,381 | -1,627 | -1,036 | -343 | -245 | 6 | -8 | -9 | -21 | -21 | 117 | 365 | 835 | 837 | 769 | 954 | 374 | 373 | 674 | 845 | 952 | 953 | 599 | 3 | 3 | 15 | 17 | 36 | 37 | 26 | 23 |
Financing Cash Flow |
Loading...
|
M | -325 | -259 | 72 | 59 | 63 | 3,009 | 2,947 | 2,936 | 2,937 | 9,771 | 14,698 | 14,761 | 39,618 | 47,111 | 47,977 | 55,870 | 30,992 | 13,474 | 7,711 | -237 | -242 | -222 | -226 | -236 | -231 | -132 | -128 | -126 | -192 | -117 | -92 | -76 | 4 | 61 | 51 | 40 | -125 | -181 | -288 | -253 | -155 | -200 | -206 | -207 | -107 | -79 | 30 | 744 | 773 | 474 | 498 | -243 | -402 | -20 | 2,104 | 4,024 | 4,133 | 4,088 | 1,738 | -886 | -905 | -852 | -1,022 | -292 | -218 | -230 | -98 | -603 | -602 | -592 | -363 | -2 | -55 | -74 | -181 | -1,312 | -1,855 | -2,348 | -2,622 | -1,115 | -1,066 | 27 | 687 | 738 | 1,443 | 1,317 | 1,732 | 2,394 | 3,862 | 3,446 | 3,788 | 3,992 | 2,126 | 2,067 | 1,121 | -316 | -229 | -239 | -142 | 104 | 134 | 118 | -166 | -235 | -221 | -224 | -710 | -1,329 | -1,381 | -1,627 | -1,036 | -343 | -245 | 6 | -8 | -9 | -21 | -21 | 117 | 365 | 835 | 837 | 769 | 954 | 374 | 373 | 674 | 845 | 952 | 953 | 599 | 3 | 3 | 15 | 17 | 36 | 37 | 26 | 23 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7 | 28 | 60 | 80 | 46 | 22 | -25 | -33 | -14 | -22 | 1 | -28 | -74 | -103 | -108 | -87 | -38 | 15 | -14 | -29 | -25 | -41 | -15 | 18 | 16 | -17 | -5 | -2 | 48 | 80 | 35 | -15 | -62 | -58 | -25 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 12,691 | 6,811 | 7,254 | 10,812 | 14,647 | 13,530 | 10,090 | 7,409 | 8,104 | 9,764 | 8,271 | 7,059 | 7,835 | 10,564 | 19,992 | 15,039 | 9,571 | 9,763 | 9,167 | 6,836 | 7,813 | 8,034 | 8,121 | 9,235 | 8,817 | 8,569 | 8,737 | 8,190 | 8,801 | 8,986 | 8,605 | 7,886 | 11,302 | 9,383 | 9,157 | 8,655 | 11,733 | 6,655 | 7,533 | 6,942 | 9,088 | 10,041 | 8,694 | 8,335 | 10,341 | 6,582 | 6,305 | 6,718 | 10,049 | 5,954 | 5,050 | 5,670 | 5,359 | 2,864 | 4,468 | 4,517 | 9,215 | 6,095 | 4,599 | 4,237 | 3,268 | 4,186 | 5,619 | 7,707 | 7,042 | 8,948 | 7,156 | 4,836 | 6,118 | 5,198 | 7,567 | 6,781 | 5,412 | 4,547 | 4,961 | 3,330 | 3,204 | 4,312 | 6,184 | 3,950 | 4,633 | 1,733 | 1,879 | 1,993 | 2,333 | 1,702 | 816 | 643 | 633 | 1,572 | 1,502 | 1,552 | 1,010 | 6,162 | 4,772 | 2,628 | 3,354 | 2,673 | 2,777 | 2,398 | 2,183 | 2,435 | 3,154 | 4,092 | 4,420 | 4,820 | 5,413 | 4,542 | 4,375 | 4,616 | 4,857 | 4,387 | 3,730 | 4,201 | 3,483 | 2,788 | 2,084 | 1,861 | 2,438 | 2,905 | 2,342 | 168 | 390 | 2,629 | 2,711 | 347 | - | 2,861 | 2,938 | 521 | - | 3,246 | 3,326 | - | - | 1,814 | 1,863 | - | - |
Ending Cash |
Loading...
|
M | 6,914 | 12,691 | 6,811 | 7,254 | 10,812 | 14,614 | 13,530 | 10,090 | 7,409 | 8,052 | 9,764 | 8,271 | 7,059 | 7,752 | 10,564 | 19,992 | 15,039 | 9,485 | 9,763 | 9,167 | 6,836 | 7,637 | 8,034 | 8,121 | 9,235 | 8,813 | 8,569 | 8,737 | 8,190 | 8,801 | 8,986 | 8,605 | 7,886 | 11,302 | 9,383 | 9,157 | 8,655 | 11,733 | 6,655 | 7,533 | 6,942 | 9,088 | 10,041 | 8,694 | 8,335 | 10,341 | 6,582 | 6,305 | 6,718 | 10,049 | 5,954 | 5,050 | 5,670 | 5,359 | 2,864 | 4,468 | 4,517 | 9,215 | 6,095 | 4,599 | 4,237 | 3,268 | 4,186 | 5,619 | 7,707 | 7,042 | 8,948 | 7,156 | 4,836 | 6,118 | 5,198 | 7,567 | 6,781 | 5,412 | 4,547 | 4,961 | 3,330 | 3,204 | 4,312 | 6,184 | 3,950 | 4,633 | 1,733 | 1,879 | 1,993 | 2,333 | 1,702 | 816 | 643 | 633 | 1,572 | 1,502 | 1,552 | 1,010 | 6,162 | 4,772 | 2,628 | 3,354 | 2,673 | 2,777 | 2,398 | 2,183 | 2,435 | 3,154 | 4,092 | 4,420 | 4,820 | 5,413 | 4,542 | 4,375 | 4,616 | 4,857 | 4,387 | 3,730 | 4,201 | 3,483 | 2,788 | 2,084 | 1,861 | 2,438 | 2,905 | 44 | 168 | 390 | 2,629 | -11 | 347 | -191 | 2,861 | 189 | 521 | -84 | 3,246 | -86 | -225 | -82 | 1,814 | -63 | -40 |
Stock-Based Compensation |
Loading...
|
M | 587 | 690 | 745 | 754 | 744 | 725 | 684 | 692 | 715 | 833 | 762 | 628 | 516 | 250 | 217 | 223 | 220 | 212 | 212 | 208 | 204 | 202 | 201 | 202 | 197 | 202 | 197 | 191 | 189 | 190 | 192 | 192 | 190 | 189 | 184 | 188 | 193 | 195 | 202 | 200 | 200 | 206 | 201 | 201 | 201 | 193 | 193 | 189 | 185 | 186 | 184 | 181 | 200 | 215 | 230 | 247 | 244 | 238 | 230 | 171 | 110 | 95 | 45 | 45 | 45 | 48 | 48 | 48 | 48 | 202 | 202 | 202 | 202 | 245 | 245 | 245 | 245 | 119 | 119 | 119 | 119 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1,002 | -1,002 | -1,002 | -1,002 | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -431 | -408 | 144 | 138 | 98 | 84 | 115 | 112 | 137 | 130 | 93 | 61 | 38 | 36 | 38 | 38 | -278 | -2,640 | -3,232 | -5,686 | -8,341 | -9,000 | -10,151 | -10,201 | -9,736 | -9,236 | -8,000 | -6,500 | -6,000 | -7,001 | -7,251 | -7,751 | -7,752 | -6,751 | -7,002 | -6,504 | -6,001 | -6,001 | -6,002 | -5,799 | -4,893 | -2,317 | -1,291 | -424 | 168 | 120 | 104 | 62 | 118 | 114 | 122 | 106 | 88 | 87 | 71 | 61 | 23 | -50 | -404 | -923 | -1,829 | -2,937 | -3,541 | -3,893 | -3,573 | -2,775 | -2,261 | -1,715 | -1,654 | -1,698 | -2,086 | -2,666 | -2,786 | -2,877 | -2,478 | -1,688 | -1,043 | -548 | -115 | - | - | - | - | - | - | - | - | -877 | -2,286 | -2,417 | -3,880 | -3,549 | -2,384 | -2,357 | -2,150 | -2,609 | -2,938 | -2,937 | -2,599 | -1,958 | -1,467 | -1,397 | -502 | -242 | -142 | -141 | -118 | -100 | -118 | -86 | -86 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -87 | -87 | -87 | -87 | -6 | -153 | -155 | -156 | -151 | -4 | -2 | -1 | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 55,931 | 57,958 | 63,981 | 69,741 | 75,606 | 84,625 | 91,828 | 103,312 | 112,982 | 118,715 | 126,403 | 133,991 | 140,915 | 127,371 | 97,926 | 69,031 | 34,158 | 23,543 | 24,866 | 23,325 | 29,079 | 34,196 | 36,848 | 38,312 | 39,558 | 41,133 | 44,595 | 48,610 | 52,336 | 55,820 | 61,288 | 57,308 | 53,330 | 48,425 | 41,671 | 43,917 | 46,435 | 47,545 | 50,065 | 52,533 | 54,706 | 56,255 | 54,994 | 51,438 | 46,235 | 41,237 | 37,446 | 35,274 | 33,099 | 30,025 | 26,666 | 23,128 | 20,384 | 17,946 | 15,161 | 8,123 | 2,732 | -2,743 | -10,096 | -13,295 | -17,651 | -19,975 | -19,272 | -18,490 | -17,586 | -19,020 | -21,480 | -24,525 | -27,107 | -27,813 | -27,315 | -26,988 | -25,983 | -25,314 | -24,829 | -22,870 | -19,591 | -15,526 | -10,981 | -9,312 | -9,207 | -9,036 | -10,801 | -9,885 | -10,467 | -11,889 | -13,214 | -14,208 | -11,413 | -9,206 | -7,351 | -865 | 1,899 | 5,138 | 9,619 | 9,089 | 9,937 | 10,978 | 11,875 | 14,025 | 16,065 | 17,924 | 20,082 | 22,191 | 23,513 | 24,322 | 25,649 | 25,277 | 25,440 | 25,700 | 25,025 | 23,746 | 21,388 | 18,383 | 16,207 | 14,262 | 13,141 | 12,674 | 11,731 | 10,458 | 8,857 | 7,938 | 7,241 | 8,123 | 9,063 | 9,851 | 10,457 | 10,058 | 9,404 | 8,450 | 7,535 | 6,983 | 7,338 | 7,608 | 7,957 | 7,887 | 5,773 | 3,787 | 1,800 |
Free Cash Flow |
Loading...
|
M | 1,290 | 4,433 | 4,614 | 7,830 | 5,069 | 2,290 | -347 | -3,760 | -4,283 | -4,396 | -9,164 | -13,738 | -18,661 | -19,713 | -18,213 | -16,021 | -11,424 | -4,407 | 806 | 7,797 | 13,096 | 13,531 | 13,561 | 12,456 | 12,568 | 11,474 | 11,238 | 10,848 | 9,031 | 7,886 | 8,149 | 7,840 | 7,882 | 6,913 | 8,747 | 6,766 | 5,521 | 6,622 | 2,894 | 4,901 | 6,553 | 5,941 | 9,010 | 7,854 | 5,388 | 5,798 | 4,487 | 3,388 | 4,093 | 2,310 | 664 | 2,166 | 924 | 1,823 | 4,100 | 3,497 | 4,195 | 4,417 | -687 | -2,670 | -4,026 | -2,253 | 1,304 | 5,231 | 9,100 | 7,853 | 8,262 | 5,562 | 4,452 | 5,818 | 5,940 | 5,943 | 6,010 | 5,453 | 4,365 | 4,493 | 3,653 | 2,480 | 4,962 | 4,276 | 3,611 | 3,140 | 1,068 | 2,561 | 2,540 | 3,374 | 1,867 | 1,917 | 2,172 | 2,746 | 4,739 | 5,079 | 7,026 | 5,010 | 5,731 | 5,085 | 3,361 | 4,988 | 4,309 | 3,133 | 1,346 | 783 | -513 | -1,261 | 332 | 709 | 465 | 1,777 | 1,485 | 1,461 | 527 | 438 | -27 | 437 | 1,408 | 645 | 230 | 282 | -416 | -412 | 237 | -100 | 501 | 956 | 1,011 | 1,202 | 774 | 772 | 345 | -416 | -656 | -61 | 527 | 1,750 | 992 | 6 | -622 | -1,705 | -504 |
StockViz Staff
September 20, 2024
Any question? Send us an email