Cash Flow Statement | Trend | Unit | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-12-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-12-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-12-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-12-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 | 2009-04-30 | 2009-01-31 | 2008-10-31 | 2008-07-31 | 2008-04-30 | 2008-01-31 | 2007-10-31 | 2007-07-31 | 2007-04-30 | 2007-01-31 | 2006-10-31 | 2006-07-31 | 2006-04-30 | 2006-01-31 | 2005-10-31 | 2005-07-31 | 2005-04-30 | 2005-01-31 | 2004-10-31 | 2004-07-31 | 2004-04-30 | 2004-01-31 | 2003-10-31 | 2003-07-31 | 2003-04-30 | 2003-01-31 | 2002-10-31 | 2002-07-31 | 2002-04-30 | 2002-01-31 | 2001-10-31 | 2001-07-31 | 2001-04-30 | 2001-01-31 | 2000-10-31 | 2000-07-31 | 2000-04-30 | 2000-01-31 | 1999-10-31 | 1999-07-31 | 1999-04-30 | 1999-01-31 | 1998-10-31 | 1998-07-31 | 1998-04-30 | 1998-01-31 | 1997-10-31 | 1997-07-31 | 1997-04-30 | 1997-01-31 | 1996-10-31 | 1996-07-31 | 1996-04-30 | 1996-01-31 | 1995-10-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 1,862 | 1,290 | 1,617 | 1,454 | 1,059 | 247 | 4,483 | 1,365 | 4,756 | 2,933 | 2,933 | 2,275 | 1,303 | 2,017 | 1,584 | 1,232 | 689 | 1,592 | 1,194 | 1,557 | 1,497 | 1,510 | 1,695 | 1,536 | 1,246 | 973 | 5,150 | 1,227 | 1,387 | 1,248 | 1,488 | 2,549 | 1,345 | 1,245 | 973 | 1,068 | 1,268 | 1,214 | 1,192 | 999 | 1,000 | 2,202 | 1,070 | 1,126 | 1,076 | 1,061 | 1,088 | 1,137 | 975 | 1,048 | 1,082 | 970 | 1,028 | 1,109 | 897 | 793 | 813 | 776 | 739 | 669 | 745 | 657 | 647 | 557 | 358 | 225 | 561 | 520 | 642 | 255 | 452 | 660 | 434 | 586 | 696 | 694 | 643 | 630 | 657 | 542 | 600 | 602 | 562 | 654 | 602 | 532 | 514 | 504 | 409 | 398 | 399 | 345 | 300 | 372 | 5 | 444 | 606 | 417 | 485 | 400 | 498 | 474 | 258 | 398 | 364 | 362 | 234 | 378 | 377 | 361 | 297 | 372 | 314 | 322 | 291 | 299 | 282 | 295 | 268 |
Depreciation and Amortization |
Loading...
|
M | 516 | 523 | 596 | 552 | 566 | 366 | 357 | 343 | 339 | 345 | 345 | 352 | 355 | 352 | 362 | 352 | 357 | 350 | 257 | 245 | 249 | 238 | 230 | 226 | 227 | 220 | - | 231 | 212 | 218 | 215 | - | 209 | 208 | 205 | 206 | - | 206 | 199 | 196 | 188 | - | 195 | 191 | 182 | 179 | 183 | 178 | 174 | 177 | 183 | 176 | 169 | 175 | 169 | 131 | 117 | 125 | 118 | 118 | 119 | 115 | 110 | 127 | 119 | 116 | 113 | 109 | 107 | 106 | 110 | 111 | 112 | 103 | 106 | 98 | 101 | 99 | 115 | 123 | 114 | 119 | 121 | 118 | 115 | 115 | 116 | 119 | 126 | 129 | 133 | 126 | 116 | 120 | 140 | 135 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 1,284 | 2,762 | 412 | 456 | 987 | 209 | 311 | 81 | -252 | 28 | -180 | 32 | 37 | 41 | 45 | 48 | 50 | 54 | 53 | 56 | 54 | 53 | 53 | 54 | 58 | 59 | - | 221 | 59 | 57 | 57 | - | 60 | 59 | 59 | 41 | - | 116 | 110 | 91 | 124 | - | 129 | 118 | 115 | 37 | -21 | 77 | 96 | 152 | -4,645 | 223 | -507 | 1,077 | 3,601 | -372 | 793 | -3,131 | 8,231 | 4,906 | -6,332 | -6,664 | 2,365 | 24 | 103 | 155 | -2,773 | 10,068 | -2,428 | -1,623 | 5,293 | -46 | -830 | 2,005 | 5,298 | -370 | 6,857 | -5,275 | -70 | 1,128 | -3,753 | -4,676 | 665 | 1,491 | 4,499 | -5,205 | 177 | 11,015 | -8,148 | -1,694 | 10,102 | -8,892 | -456 | -193 | 1,069 | -581 | 1,078 | 513 | 27 | -130 | -520 | -4,228 | -2,263 | 1,115 | 1,286 | 2,816 | 4,100 | -2,282 | -2,822 | 2,600 | -1,890 | -2,799 | 1,846 | -198 | -2,956 | -2,489 | 688 | -1,215 | -2,304 |
Operating Cash Flow |
Loading...
|
M | 10,924 | 7,274 | 3,560 | 10,678 | -24,471 | 19,824 | 17,859 | -1,966 | 12,577 | -23,513 | -23,513 | -10,511 | 24,279 | 19,850 | -20,181 | 23,767 | 36,375 | 10,816 | 18,152 | 9,343 | -4,568 | 6,376 | 4,022 | 6,554 | -888 | 8,224 | -4,322 | -4,255 | -236 | -592 | 7,991 | 2,563 | -9,970 | 864 | -2,961 | 9,419 | 24,131 | -13,032 | 4,497 | 1,064 | 9,804 | 16,143 | -12,575 | 377 | 2 | 9,269 | -4,785 | 2,964 | 2,598 | 10,656 | -14,061 | 3,590 | -3,311 | 24,040 | 1,682 | 2,725 | 2,583 | -4,524 | -1,116 | 6,113 | -6,207 | -5,374 | 5,948 | 1,280 | -732 | 6,298 | 4,993 | -181 | -2,885 | 2,318 | 913 | -5,181 | -6,736 | -2,939 | -2,508 | 1,317 | 5,709 | -3,903 | -855 | 2,033 | -3,777 | -3,686 | 1,519 | 6,621 | -387 | -5,258 | 40 | -581 | 1,405 | -9,849 | 4,264 | -451 | -4,832 | -3,078 | 4,496 | 3,541 | 1,684 | 929 | 512 | 270 | -23 | -3,754 | -2,005 | 1,513 | 1,650 | 3,178 | 4,334 | -1,904 | -2,445 | 2,961 | -1,593 | -2,427 | 2,160 | 124 | -2,664 | -2,190 | 970 | -919 | -2,036 |
Capital Expenditures |
Loading...
|
M | -327 | -392 | -539 | -368 | -403 | -367 | -488 | -363 | -328 | -269 | -269 | -242 | -210 | -233 | -269 | -199 | -309 | -255 | -368 | -270 | -254 | -236 | -303 | -197 | -189 | -197 | -4,944 | -280 | -200 | -166 | -145 | -4,646 | -68 | -185 | -199 | -168 | -5,036 | -194 | -84 | -167 | -89 | -5,367 | -261 | -243 | -100 | -147 | -211 | -119 | -104 | -202 | -174 | -198 | -189 | -118 | -206 | -206 | -128 | -106 | -175 | -115 | -94 | -97 | -215 | -10 | -88 | -87 | -165 | -101 | -104 | -60 | -169 | -96 | -126 | -29 | -204 | -181 | -121 | -76 | -215 | -93 | -100 | -63 | -95 | -50 | -89 | -71 | -66 | -74 | -49 | -65 | -179 | -96 | -84 | -25 | -206 | -94 | -91 | -7 | -209 | -73 | -29 | -35 | -92 | -105 | -48 | -84 | -237 | -143 | -77 | -114 | -212 | -103 | -123 | -101 | -170 | -134 | -62 | -44 | -140 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -14,366 | -18,620 | -5,715 | -28,023 | -25,160 | -24,394 | -26,588 | 684 | 1,962 | 5,732 | -537 | -30,942 | -31,268 | -20,142 | -8,236 | -18,452 | -11,028 | -5,241 | -596 | 0 | 0 | 0 | 0 | 14,153 | -229 | 0 | 0 | 0 | 3,798 | -6,974 | 0 | 0 | 0 | 157 | -202 | 0 | 0 | 0 | -6,673 | -1,054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,745 | 2,615 | 3,386 | 635 | 3,942 | 3,292 | 1,692 | 273 | 6,141 | 5,434 | 4,601 | 3,695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 340 | 135 | 59 | 333 | 328 | 4,795 | 2,483 | 3,058 | 327 | 0 | 0 | 10,425 | 2,185 | 732 | 720 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | -14,366 | -18,620 | -5,715 | -28,023 | -25,160 | -24,394 | -26,588 | 684 | 1,962 | 5,732 | -537 | -30,942 | -31,268 | -20,142 | -8,236 | -18,452 | -11,028 | -5,241 | -596 | 0 | 0 | 0 | 0 | 14,153 | -229 | 0 | 0 | 0 | 3,798 | -6,974 | 0 | 0 | 0 | 157 | -202 | 0 | 0 | 0 | -6,673 | -1,054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,745 | 2,615 | 3,386 | 635 | 3,942 | 3,292 | 1,692 | 273 | 6,141 | 5,434 | 4,601 | 3,695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 340 | 135 | 59 | 333 | 328 | 4,795 | 2,483 | 3,058 | 327 | 0 | 0 | 10,425 | 2,185 | 732 | 720 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -3,079 | 477 | 477 | -603 | 1,273 | 3,183 | 3,250 | 7,028 | 2,476 | -710 | -2,301 | -1,075 | 556 | -5,529 | 981 | -5,008 | 40 | 860 | 1,344 | -118 | 694 | 995 | 1,418 | 1,471 | -3,088 | 2,352 | 1,837 | -73 | -1,326 | -10,517 | 7,117 | 0 | 0 | 0 | -6,929 | 2,059 | 0 | 0 | 0 | -7,171 | 485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 1 | -1 | 1,150 | -1 | -10 | 3,957 | -417 | -500 | -600 | 5,512 | -290 | -290 | -655 | -756 | -28 | -15 | 4,425 | 25 | 1,000 | 2,948 | 286 | -90 | -407 | -102 | -488 | -294 | 19 | -91 | -849 | 500 | 51 | -10 | 102 | 1,927 | 2,148 | 0 | -60 | 39 | -502 | -629 | -240 | 995 | 1,000 | -275 | -150 | 0 | -177 | -244 | -454 | 0 | 562 | 0 | -396 | 2,000 | 5 | -1 | 0 | 0 | 3 | 0 | 0 | 9,498 | 32 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 669 | 745 | 656 | 742 | 634 | 671 | 633 | 599 | 617 | 746 | 746 | 755 | 741 | 738 | 501 | 516 | 748 | 710 | 717 | 687 | 691 | 657 | 664 | 642 | 645 | 631 | 3,720 | 634 | 570 | 401 | 405 | 3,034 | 549 | 533 | 580 | 557 | 2,234 | 550 | 546 | 550 | 489 | 490 | 357 | 471 | 518 | 505 | 508 | 456 | 466 | 466 | 327 | 318 | 333 | 441 | 442 | 444 | 391 | 385 | 275 | 303 | 299 | 298 | 317 | 324 | 305 | 366 | 379 | 372 | 366 | 365 | 360 | 349 | 353 | 334 | 319 | 316 | 274 | 254 | 254 | 236 | 238 | 228 | 238 | 221 | 221 | 195 | 195 | 185 | 184 | 184 | 168 | 170 | 166 | 165 | 151 | 162 | 179 | 156 | 155 | 157 | 166 | 152 | 152 | 155 | 155 | 155 | 148 | 146 | 142 | 139 | 138 | 127 | 124 | 121 | 121 | 111 | 112 | 111 | 105 |
Other Financial Activities |
Loading...
|
M | -2,436 | 22,151 | -388 | 569 | 8,278 | 2,284 | 3,705 | 6,862 | 4,078 | 3,795 | 9,307 | 2,908 | 6,059 | -770 | 3,471 | -5,326 | -62 | -2,725 | 40 | 77 | 1,690 | -814 | 3,115 | 1,294 | 2,721 | 2,378 | - | 5,728 | 5,252 | -4 | -1,370 | - | 3,090 | -6 | 3,131 | 717 | - | 4,486 | -30 | -9 | 4,860 | - | -8 | 1,356 | 982 | -53 | -226 | -13 | -383 | -207 | -642 | -8 | -328 | -13 | -14,083 | 12,779 | 1,863 | 15,492 | 19,531 | -33 | -350 | 4,227 | -31 | 12,407 | -4,765 | 6,461 | -5,418 | 2,910 | -11,467 | 5,099 | 16,286 | 17,034 | 6,409 | 19,456 | 6,807 | 985 | 5,642 | 9,316 | 3,171 | -4,547 | 16,977 | 10,005 | -5,281 | -9,571 | 8,966 | 8,121 | 48 | 3,204 | 2,804 | 2,730 | 5,994 | -1,355 | 5,595 | 4,665 | -3,421 | -6,217 | -5,960 | 4,538 | -6,720 | -2,790 | 5,791 | -3,741 | 4,717 | 5,225 | -3,730 | 5,023 | -10,530 | 11,243 | -4,047 | 9,567 | 8,560 | -1,583 | 14,333 | 7,628 | 7,029 | 6,894 | 4,931 | -992 | 4,778 |
Financing Cash Flow |
Loading...
|
M | -2,436 | 22,151 | -388 | 569 | 8,278 | 2,284 | 3,705 | 6,862 | 4,078 | 3,795 | 9,307 | 2,908 | 6,059 | -770 | 3,471 | -5,326 | -62 | -2,725 | 40 | 77 | 1,690 | -814 | 3,115 | 1,294 | 2,721 | 2,378 | - | 5,728 | 5,252 | -4 | -1,370 | - | 3,090 | -6 | 3,131 | 717 | - | 4,486 | -30 | -9 | 4,860 | - | -8 | 1,356 | 982 | -53 | -226 | -13 | -383 | -207 | -642 | -8 | -328 | -13 | -14,083 | 12,779 | 1,863 | 15,492 | 19,531 | -33 | -350 | 4,227 | -31 | 12,407 | -4,765 | 6,461 | -5,418 | 2,910 | -11,467 | 5,099 | 16,286 | 17,034 | 6,409 | 19,456 | 6,807 | 985 | 5,642 | 9,316 | 3,171 | -4,547 | 16,977 | 10,005 | -5,281 | -9,571 | 8,966 | 8,121 | 48 | 3,204 | 2,804 | 2,730 | 5,994 | -1,355 | 5,595 | 4,665 | -3,421 | -6,217 | -5,960 | 4,538 | -6,720 | -2,790 | 5,791 | -3,741 | 4,717 | 5,225 | -3,730 | 5,023 | -10,530 | 11,243 | -4,047 | 9,567 | 8,560 | -1,583 | 14,333 | 7,628 | 7,029 | 6,894 | 4,931 | -992 | 4,778 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 74,659 | 77,934 | 81,262 | 68,495 | 103,342 | 87,466 | 69,586 | 70,286 | 50,123 | 93,261 | 93,261 | 98,593 | 73,091 | 57,408 | 76,590 | 71,593 | 45,742 | 48,803 | 38,938 | 35,839 | 40,470 | 42,142 | 41,072 | 35,922 | 41,159 | 32,599 | 32,599 | 32,574 | 35,528 | 34,079 | 31,653 | 31,653 | 37,748 | 36,111 | 38,961 | 40,295 | 40,295 | 48,722 | 40,403 | 44,162 | 28,386 | 28,386 | 38,250 | 35,082 | 34,112 | 26,089 | 33,079 | 38,446 | 31,519 | 19,941 | 33,592 | 34,117 | 39,553 | 19,676 | 33,026 | 24,415 | 20,769 | 17,368 | 15,083 | 13,623 | 12,341 | 9,955 | 10,758 | 10,247 | 16,951 | 9,133 | 3,244 | 3,148 | 3,097 | 3,650 | 2,943 | 2,053 | 2,626 | 2,459 | 2,802 | 2,750 | 3,056 | 2,412 | 2,838 | 2,489 | 3,175 | 2,606 | 2,731 | 2,202 | 1,889 | 2,515 | 2,670 | 2,712 | 2,425 | 3,701 | 2,242 | 2,556 | 2,869 | 3,460 | 2,167 | 2,574 | 2,691 | 2,144 | 2,658 | 2,722 | 2,865 | 2,419 | 2,883 | 2,785 | 2,782 | 2,962 | - | - | 2,826 | 2,651 | 527 | 2,301 | 1,973 | 3,345 | 2,228 | 1,785 | 2,261 | 1,910 | 1,915 |
Ending Cash |
Loading...
|
M | 79,869 | 74,659 | 77,934 | 81,262 | 68,495 | 103,342 | 87,466 | 69,586 | 70,286 | 50,123 | 50,123 | 83,825 | 98,593 | 73,091 | 57,408 | 76,590 | 71,593 | 45,742 | 48,803 | 38,938 | 35,839 | 40,470 | 42,142 | 41,072 | 35,922 | 41,159 | 32,599 | 32,599 | 32,574 | 35,528 | 34,079 | 31,653 | 31,653 | 37,748 | 36,111 | 38,961 | 40,295 | 40,295 | 48,722 | 40,403 | 44,162 | 28,386 | 28,386 | 38,250 | 35,082 | 34,112 | 26,083 | 33,079 | 38,446 | 31,519 | 19,941 | 33,592 | 34,117 | 39,553 | 19,626 | 33,026 | 24,500 | 20,717 | 17,368 | 15,083 | 13,623 | 12,341 | 9,955 | 10,758 | 10,247 | 16,951 | 9,134 | 3,244 | 3,148 | 3,097 | 3,650 | 2,943 | 2,053 | 2,626 | 2,458 | 2,802 | 2,750 | 3,056 | 2,412 | 2,838 | 2,489 | 3,175 | 2,605 | 2,731 | 2,202 | 1,889 | 2,515 | 2,670 | 2,712 | 2,425 | 3,701 | 2,242 | 2,556 | 2,869 | 3,460 | 2,167 | 2,574 | 2,691 | 2,144 | 2,658 | 2,722 | 2,865 | 2,419 | 2,883 | 3 | 2,782 | 1,182 | -530 | -516 | 2,826 | -176 | 527 | 2,301 | 1,973 | 3,346 | 2,228 | 1,785 | 2,261 | 1,911 |
Stock-Based Compensation |
Loading...
|
M | - | -1,158 | 597 | - | - | - | - | - | - | -486 | - | -351 | 680 | -51 | 413 | 1,113 | 920 | 272 | 88 | 132 | 66 | -146 | 51 | 28 | 45 | -535 | - | - | -91 | 333 | 38 | - | 69 | 166 | 216 | 172 | - | -86 | -132 | -133 | 73 | - | -18 | 3 | -21 | -205 | 22 | -65 | 57 | -110 | - | 115 | - | 14,299 | - | - | - | - | - | - | - | 164 | - | -4,183 | -2,174 | 4,771 | -69 | -8,464 | -1,069 | 9,161 | -6,093 | 11,850 | -6,704 | -5,399 | -6,263 | -72 | -20 | -40 | -1,280 | -60 | -29 | -62 | -532 | -83 | -110 | -87 | -12,896 | -39 | -8 | -18 | -57 | -43 | -36 | -40 | -12 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 1 | -1 | 1,150 | -1 | -10 | 3,957 | -417 | -500 | -600 | 5,512 | -290 | -290 | -655 | -756 | -28 | -15 | 4,425 | 25 | 1,000 | 2,948 | 286 | -90 | -407 | -102 | -488 | -294 | 19 | -91 | -849 | 500 | 51 | -10 | 102 | 1,927 | 2,148 | 0 | -60 | 39 | -502 | -629 | -240 | 995 | 1,000 | -275 | -150 | 0 | -177 | -244 | -454 | 0 | 562 | 0 | -396 | 2,000 | 5 | -1 | 0 | 0 | 3 | 0 | 0 | 9,498 | 32 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 1,369 | 21 | 29 | 6 | 20 | 3,957 | 1,014 | 509 | 3,065 | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -273,665 | -277,049 | -2,140 | 39,289 | 29,624 | 48,033 | 13,297 | 19,917 | 21,243 | 12,651 | 12,651 | 67,550 | 87,596 | 65,653 | 14,716 | 99,406 | 76,740 | 52,289 | -12,926 | 35,449 | 41,606 | 39,300 | 6,765 | -398,495 | -396,653 | -409,293 | - | -5,325 | -430,228 | -393,724 | -403,622 | - | -15,948 | 61,126 | 65,218 | 70,057 | - | -16,979 | 73,913 | 63,064 | 70,017 | - | 38,192 | 44,820 | 42,951 | 41,728 | 44,124 | 41,914 | 46,203 | 39,059 | 49,597 | 40,728 | 43,314 | 48,660 | 41,991 | 38,061 | 27,751 | 24,239 | 39,934 | 18,204 | 16,364 | 15,904 | 63,894 | 14,567 | 14,232 | 10,063 | 27,678 | 22,054 | 22,237 | 26,122 | 46,036 | 25,041 | 19,502 | 22,872 | 18,033 | 20,160 | 19,560 | 19,933 | 25,445 | 20,402 | 21,141 | 20,291 | 18,046 | 20,788 | 22,267 | 19,762 | 19,860 | 19,664 | 15,442 | 14,821 | 25,332 | 16,551 | 17,977 | 18,875 | 235,924 | 17,355 | 19,059 | 20,508 | 228,803 | 21,027 | 23,257 | 23,441 | 226,317 | - | - | - | 218,178 | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 10,597 | 6,882 | 3,021 | 10,310 | -24,874 | 19,457 | 17,371 | -2,329 | 12,249 | -23,782 | -23,782 | -10,753 | 24,069 | 19,617 | -20,450 | 23,568 | 36,066 | 10,561 | 17,784 | 9,073 | -4,822 | 6,140 | 3,719 | 6,357 | -1,077 | 8,027 | - | -4,535 | -436 | -758 | 7,846 | - | -10,038 | 679 | -3,160 | 9,251 | - | -13,226 | 4,413 | 897 | 9,715 | - | -12,836 | 134 | -98 | 9,122 | -4,996 | 2,845 | 2,494 | 10,454 | -14,235 | 3,392 | -3,500 | 23,922 | 1,476 | 2,519 | 2,455 | -4,630 | -1,291 | 5,998 | -6,301 | -5,471 | 5,733 | 1,290 | -820 | 6,211 | 4,828 | -282 | -2,988 | 2,258 | 744 | -5,277 | -6,861 | -2,969 | -2,712 | 1,136 | 5,588 | -3,979 | -1,070 | 1,940 | -3,878 | -3,750 | 1,425 | 6,571 | -476 | -5,330 | -26 | -655 | 1,355 | -9,915 | 4,086 | -547 | -4,916 | -3,103 | 4,291 | 3,446 | 1,593 | 922 | 303 | 197 | -51 | -3,789 | -2,097 | 1,408 | 1,602 | 3,094 | 4,097 | -2,047 | -2,522 | 2,847 | -1,805 | -2,530 | 2,037 | 23 | -2,835 | -2,324 | 908 | -963 | -2,176 |
StockViz Staff
September 19, 2024
Any question? Send us an email