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 | 2018-03-31 | 2018-01-31 | 2017-12-31 | 2017-10-31 | 2017-09-30 | 2017-07-31 | 2017-06-30 | 2017-04-30 | 2017-03-31 | 2017-01-31 | 2016-12-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-03-31 | 2016-01-31 | 2015-12-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-03-31 | 2015-01-31 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 2,066 | 2,174 | 1,385 | 2,212 | 2,159 | 1,772 | 2,093 | 2,594 | 2,747 | 2,740 | 2,740 | 2,542 | 2,456 | 2,398 | 1,899 | 1,304 | 1,324 | 2,326 | 2,308 | 1,984 | 2,259 | 2,247 | 2,271 | 1,939 | 2,177 | 2,668 | 2,337 | 6,111 | 2,070 | 1,781 | 2,103 | 1,757 | 2,061 | 9,746 | 1,814 | 5,979 | 2,011 | 1,959 | 1,584 | 3,728 | 1,758 | 6,127 | 1,843 | 1,847 | 1,797 | 2,985 | 1,726 | 1,438 | 2,351 | 1,800 | 1,709 | 1,703 | 1,768 | 1,601 | 1,625 | 1,519 | 2,051 | 1,460 | 1,436 | 1,316 | 1,259 | 1,519 | 1,097 | 1,092 | 1,062 | 1,097 | 988 | 902 | 931 | 872 | 842 | 248 | 1,076 | 980 | 835 | 954 | 1,032 | 1,038 | 1,021 | 897 | 936 | 894 | 852 | 812 | 783 | 827 | 788 | 707 | 733 | 786 | 704 | 595 | 625 | 597 | 595 | 583 | 564 | 599 | 52 | 566 | 554 | 539 | 510 | 497 | 548 | 465 | 416 | 402 | 397 | 384 | 368 | 359 | 358 | 346 | 331 | 533 | 384 | 300 | 297 | 283 | 275 | 262 | 249 |
Depreciation and Amortization |
Loading...
|
M | 410 | 421 | 590 | 412 | 412 | 406 | 394 | 381 | 381 | 375 | 375 | 373 | 375 | 380 | 407 | 377 | 363 | 399 | 271 | 276 | 258 | 248 | 233 | 212 | 204 | 390 | 199 | 1,753 | 195 | 451 | 191 | 455 | 188 | 1,852 | 159 | 1,736 | 183 | 173 | 169 | 1,884 | 159 | 1,433 | 157 | 144 | 144 | 1,784 | 139 | 134 | 134 | 129 | 129 | 131 | 131 | 130 | 128 | 119 | 117 | 108 | 106 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -4,694 | 710 | 1,231 | 1,116 | 1,226 | 1,144 | 629 | 427 | -637 | -1,013 | -1,013 | -301 | -323 | -91 | -4,258 | 1,578 | 658 | -83 | 92 | 145 | -69 | -259 | -4,220 | 323 | -217 | - | -294 | - | 150 | - | -3,833 | - | 1,039 | - | -259 | - | -3,653 | -326 | -116 | - | -3,519 | - | -31 | -161 | -562 | - | -395 | 219 | -774 | -585 | -716 | -129 | -648 | -255 | -133 | 333 | -570 | -437 | 217 | 258 | 352 | 168 | 656 | 242 | 295 | 656 | 582 | 873 | 877 | 3,050 | -2,152 | 2,107 | 7,576 | -3,435 | 1,092 | -48 | 2,380 | -4,502 | -796 | -1,860 | 3,838 | -9,085 | -2,435 | -1,190 | 1,463 | -4,362 | -2,441 | 1,795 | -3,057 | 635 | -1,326 | -1,928 | -3,543 | -1,609 | -1,928 | 972 | 2,231 | -1,965 | -6,084 | 1,142 | -54 | -2,916 | -799 | -2,848 | 913 | -2,272 | -2,447 | -19 | 930 | 103 | -366 | 1,126 | 268 | -1,461 | -1,121 | -927 | -116 | 483 | -915 | 1,041 | -226 | 135 | 188 |
Operating Cash Flow |
Loading...
|
M | -950 | 6,637 | 4,746 | 23,327 | -12,703 | 16,354 | -2,367 | -9,921 | 9,274 | 19,957 | 19,957 | 20,066 | -45,503 | 6,633 | 8,855 | -40,846 | 71,442 | 17,213 | 4,065 | -7,037 | 2,556 | -11,609 | 18,305 | -18,232 | 1,788 | 12,648 | 8,678 | -4,505 | -91 | 3,357 | 14,620 | -9,560 | -3,981 | 6,539 | 13,189 | 5,383 | -25,164 | 12,241 | 3,833 | 7,716 | 13,189 | -4,463 | -7,712 | 17,786 | -2,077 | 7,433 | 5,850 | 5,623 | -9,378 | 7,185 | 1,514 | 1,097 | -2,105 | 999 | 9,753 | -9,085 | -4,075 | 12,548 | 7,768 | 15,317 | 4,877 | -7,888 | -11,478 | 1,902 | 8,221 | -11,478 | -1,590 | -1,399 | 848 | -9,183 | -1,313 | 9,909 | 12,261 | -1,030 | -1,028 | 4,190 | 10,391 | -11,309 | -1,262 | -964 | 4,774 | -8,192 | -1,583 | -378 | 2,245 | -3,535 | -1,653 | 2,503 | -2,324 | 1,421 | -622 | -1,334 | -2,917 | -1,012 | -1,334 | 1,555 | 2,795 | -1,366 | -6,032 | 1,709 | 500 | -2,377 | -289 | -2,351 | 1,461 | -1,807 | -2,031 | 383 | 1,327 | 487 | 2 | 1,485 | 626 | -1,115 | -790 | -394 | 268 | 783 | -618 | 1,324 | 49 | 397 | 437 |
Capital Expenditures |
Loading...
|
M | -88 | -146 | -153 | -217 | -16 | -56 | -177 | -196 | -153 | -45 | -45 | -89 | -137 | -45 | -203 | -165 | -308 | -95 | -148 | -87 | -87 | -17 | -195 | -106 | -91 | -410 | -24 | -1,629 | -187 | -454 | -73 | -373 | 0 | -4,121 | -92 | -1,276 | -54 | -170 | -32 | -4,104 | -92 | -1,373 | -145 | -78 | -1 | -3,827 | -58 | -74 | -91 | -51 | -61 | -18 | -51 | -13 | -64 | -7,459 | -4,793 | -59 | -7,531 | -144 | -29 | -119 | -70 | -89 | -140 | -70 | -5 | -55 | -17 | -77 | -50 | -204 | -75 | -89 | -95 | -87 | -66 | -44 | -120 | -95 | -59 | -54 | -48 | -61 | -45 | -3 | -58 | -90 | -63 | -52 | -24 | -20 | -22 | -36 | -20 | -24 | 0 | 0 | 0 | -53 | -72 | -56 | -72 | -66 | 0 | 0 | -118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -59 | 0 | 0 | 0 | -29 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -373 | -23,432 | -3,230 | -19,015 | -801 | -169 | -153 | -227 | -285 | -219 | -17 | -103 | -212 | -45 | -145 | -282 | 15,404 | 16,270 | 9,662 | -8 | -515 | -68 | -234 | - | -93 | - | -299 | - | 128 | - | -202 | -982 | 15 | - | -321 | 0 | 0 | -1,002 | 0 | 998 | -804 | 0 | 0 | -917 | 0 | 1,713 | 2,231 | 0 | 0 | 0 | 0 | 0 | 0 | 651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 928 | 6,559 | 1,485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,799 | 0 | 65 | 1,638 | 0 | 0 | 0 | 1,583 | 52 | 0 | 0 | 0 | 1,085 | 3,185 | 892 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -373 | -23,432 | -3,230 | -19,015 | -801 | -169 | -153 | -227 | -285 | -219 | -17 | -103 | -212 | -45 | -145 | -282 | 15,404 | 16,270 | 9,662 | -8 | -515 | -68 | -234 | - | -93 | - | -299 | - | 128 | - | -202 | -982 | 15 | - | -321 | 0 | 0 | -1,002 | 0 | 998 | -804 | 0 | 0 | -917 | 0 | 1,713 | 2,231 | 0 | 0 | 0 | 0 | 0 | 0 | 651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 928 | 6,559 | 1,485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,799 | 0 | 65 | 1,638 | 0 | 0 | 0 | 1,583 | 52 | 0 | 0 | 0 | 1,085 | 3,185 | 892 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -43 | 922 | 922 | 252 | -93 | -85 | 2,025 | -89 | -102 | -70 | -83 | -839 | -90 | -93 | -83 | -88 | -1,753 | 1,496 | -14 | 67 | 1,330 | 1,345 | -94 | 1,892 | -91 | 18,018 | -1,164 | 2,345 | -1,202 | 12,879 | -1,096 | 1,172 | -1,151 | 13,363 | 1,066 | 0 | 0 | 1,581 | 0 | 4,435 | 939 | 0 | 0 | -1,012 | 0 | -888 | 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 | 0 | -300 | 110 | 1,000 | 453 | 25 | -128 | -409 | -1,250 | -1,586 | -1,586 | -500 | -759 | 58 | 1,069 | 1,689 | -411 | -268 | -356 | -196 | -289 | -534 | -730 | -74 | -345 | -1,873 | -178 | -3,381 | 1,560 | -1,332 | -299 | -604 | -802 | -221 | -65 | -4,149 | 292 | -345 | -360 | -369 | -65 | -1,316 | -311 | -170 | -29 | -478 | -445 | -176 | -444 | -600 | -250 | -300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,034 | 0 | 0 | 0 | 19,787 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 1,418 | 1,395 | 1,387 | 1,375 | 1,331 | 1,329 | 1,333 | 1,265 | 1,269 | 1,251 | 1,251 | 1,128 | 1,169 | 1,134 | 1,173 | 1,113 | 1,156 | 1,117 | 1,158 | 1,087 | 1,127 | 1,070 | 1,108 | 1,038 | 1,047 | 599 | 979 | 2,085 | 976 | 608 | 940 | 443 | 947 | 1,829 | 871 | 1,746 | 924 | 904 | 899 | 1,922 | 871 | 1,455 | 870 | 851 | 853 | 1,887 | 832 | 833 | 813 | 821 | 798 | 800 | 773 | 771 | 731 | 727 | 683 | 681 | 622 | 619 | 618 | 616 | 554 | 561 | 558 | 554 | 551 | 550 | 548 | 548 | 530 | 482 | 552 | 486 | 484 | 458 | 461 | 427 | 424 | 393 | 393 | 363 | 364 | 347 | 347 | 322 | 326 | 308 | 308 | 259 | 263 | 220 | 233 | 215 | 220 | 211 | 213 | 213 | 200 | 189 | 172 | 171 | 154 | 154 | 140 | 137 | 137 | - | - | - | - | - | - | - | - | - | - | - | 114 | - | - | - | 100 |
Other Financial Activities |
Loading...
|
M | - | 9,694 | -41 | 568 | -1,185 | 1,205 | 219 | 2,804 | 2,591 | -241 | -241 | 1,718 | 432 | -204 | -225 | 1,946 | 1,604 | 662 | 590 | 2,639 | 517 | 4,049 | 720 | 7,540 | 102 | 943 | 242 | 3,709 | 1,089 | 9,763 | 215 | -7,189 | 530 | 965 | 3,357 | -105 | 3,870 | -2,277 | -1,134 | -1,199 | 3,357 | 22,490 | 3,112 | 1,100 | 2,433 | -1,226 | -868 | 388 | 283 | -280 | 405 | -163 | -1,677 | 43 | 921 | 3,294 | -620 | -127 | 81 | -7,382 | -9,934 | 28,457 | 3,392 | -2,340 | -7,557 | 23,426 | -45 | 17,322 | -7,374 | 11,602 | 504 | 5,084 | 6,773 | 1,291 | 23,645 | 6,968 | 1,760 | 27,412 | 13,391 | 11,670 | 7,668 | 23,567 | 11,697 | 1,485 | 10,710 | 7,995 | 12,626 | -5,809 | 8,561 | 1,897 | -6,777 | -3,954 | -3,373 | 9,347 | -3,954 | 1,486 | -335 | 4,622 | 14,684 | 1,718 | -1,945 | -647 | 2,594 | 6,785 | -1,211 | 10,320 | 7,251 | -1,237 | 2,968 | -7,236 | 1,963 | 6,986 | 7,741 | 2,500 | 12,905 | -2,009 | 3,364 | 7,145 | 2,904 | -1,658 | 6,118 | 5,783 | -2,135 |
Financing Cash Flow |
Loading...
|
M | - | 9,694 | -41 | 568 | -1,185 | 1,205 | 219 | 2,804 | 2,591 | -241 | -241 | 1,718 | 432 | -204 | -225 | 1,946 | 1,604 | 662 | 590 | 2,639 | 517 | 4,049 | 720 | 7,540 | 102 | 943 | 242 | 3,709 | 1,089 | 9,763 | 215 | -7,189 | 530 | 965 | 3,357 | -105 | 3,870 | -2,277 | -1,134 | -1,199 | 3,357 | 22,490 | 3,112 | 1,100 | 2,433 | -1,226 | -868 | 388 | 283 | -280 | 405 | -163 | -1,677 | 43 | 921 | 3,294 | -620 | -127 | 81 | -7,382 | -9,934 | 28,457 | 3,392 | -2,340 | -7,557 | 23,426 | -45 | 17,322 | -7,374 | 11,602 | 504 | 5,084 | 6,773 | 1,291 | 23,645 | 6,968 | 1,760 | 27,412 | 13,391 | 11,670 | 7,668 | 23,567 | 11,697 | 1,485 | 10,710 | 7,995 | 12,626 | -5,809 | 8,561 | 1,897 | -6,777 | -3,954 | -3,373 | 9,347 | -3,954 | 1,486 | -335 | 4,622 | 14,684 | 1,718 | -1,945 | -647 | 2,594 | 6,785 | -1,211 | 10,320 | 7,251 | -1,237 | 2,968 | -7,236 | 1,963 | 6,986 | 7,741 | 2,500 | 12,905 | -2,009 | 3,364 | 7,145 | 2,904 | -1,658 | 6,118 | 5,783 | -2,135 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 9,211 | 10,173 | 12,635 | 9,292 | 8,301 | 11,065 | 9,413 | 10,643 | 10,563 | 9,693 | 9,693 | 7,940 | 9,443 | 11,123 | 11,091 | 11,663 | 10,233 | 10,904 | 10,548 | 9,660 | 9,799 | 8,997 | 7,998 | 7,386 | 7,832 | 7,825 | 7,825 | 7,825 | 6,858 | 6,858 | 8,805 | 7,973 | 7,973 | 6,855 | 6,724 | 6,855 | 7,455 | 7,017 | 7,508 | 7,508 | 6,724 | 6,724 | 6,919 | 6,116 | 6,882 | 6,882 | 5,828 | 5,658 | 5,950 | 5,714 | 5,449 | 5,238 | 5,556 | 4,911 | 6,036 | 4,981 | 7,021 | 3,856 | 4,294 | 3,646 | 3,676 | 3,680 | 3,384 | 3,789 | 3,743 | 3,384 | 3,355 | 3,308 | 2,919 | 3,006 | 2,574 | 2,983 | 2,641 | 2,816 | 2,138 | 2,370 | 2,532 | 2,508 | 2,280 | 2,013 | 2,055 | 2,244 | 2,501 | 2,072 | 2,137 | 1,961 | 1,921 | 1,411 | 1,320 | 1,106 | 897 | 589 | 899 | 692 | 589 | 491 | 256 | 513 | 962 | 1,478 | 1,168 | 815 | 734 | 1,466 | 1,503 | 1,107 | 1,208 | 3,854 | 3,493 | 5,047 | 4,431 | 4,206 | 3,200 | 3,434 | 2,230 | 2,031 | 2,463 | 1,838 | 2,169 | 2,161 | 1,590 | 1,697 | 2,035 |
Ending Cash |
Loading...
|
M | 9,769 | 9,211 | 10,173 | 12,635 | 9,292 | 8,301 | 11,065 | 9,413 | 10,643 | 10,563 | 10,563 | 8,553 | 7,940 | 9,443 | 11,123 | 11,091 | 11,663 | 10,233 | 10,904 | 10,548 | 9,660 | 9,799 | 8,997 | 7,998 | 7,386 | 7,825 | 7,832 | 6,858 | 7,825 | 6,858 | 6,858 | 8,805 | 8,805 | 7,973 | 7,508 | 7,455 | 6,855 | 7,455 | 7,017 | 7,508 | 7,508 | 6,724 | 6,724 | 6,919 | 6,116 | 5,828 | 6,882 | 5,828 | 5,658 | 5,950 | 5,714 | 5,449 | 5,238 | 5,556 | 4,911 | 5,036 | 4,988 | 7,021 | 3,849 | 4,294 | 3,646 | 3,676 | 3,743 | 3,730 | 3,789 | 3,743 | 3,384 | 3,355 | 3,308 | 2,919 | 3,006 | 2,575 | 2,983 | 2,641 | 2,816 | 2,138 | 2,370 | 2,532 | 2,508 | 2,280 | 2,013 | 2,055 | 2,244 | 2,501 | 2,072 | 2,137 | 1,961 | 1,921 | 1,411 | 1,320 | 1,106 | 692 | 871 | 899 | 692 | 589 | 491 | 256 | 513 | 962 | 1,478 | 1,168 | 815 | 734 | 1,466 | 1,503 | 1,107 | 2,826 | 3,854 | 3,493 | 5,047 | 4,431 | 4,206 | 3,200 | 3,434 | 2,230 | 2,031 | 2,463 | 1,838 | 2,169 | 2,161 | 1,590 | 1,697 |
Stock-Based Compensation |
Loading...
|
M | 0 | 10 | 2 | 1 | 2 | 9 | 1 | 1 | 2 | 6 | 6 | 1 | 1 | 4 | 5,105 | 1 | 1 | 3 | 1 | 1 | 1 | 4 | 4,501 | 1 | 1 | - | 4 | - | 2 | - | 3,772 | - | 1 | - | 5 | - | 4,124 | 1 | 1 | - | - | - | 2 | 1 | 2 | - | 9 | 3 | 3 | 4 | 20 | 4 | 5 | 6 | 21 | - | 5 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | -300 | 110 | 1,000 | 453 | 25 | -128 | -409 | -1,250 | -1,586 | -1,586 | -500 | -759 | 58 | 1,069 | 1,689 | -411 | -268 | -356 | -196 | -289 | -534 | -730 | -74 | -345 | -1,873 | -178 | -3,381 | 1,560 | -1,332 | -299 | -604 | -802 | -221 | -65 | -4,149 | 292 | -345 | -360 | -369 | -65 | -1,316 | -311 | -170 | -29 | -478 | -445 | -176 | -444 | -600 | -250 | -300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,034 | 0 | 0 | 0 | 19,787 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 467 | 1,494 | 482 | 467 | 428 | 25 | 1,028 | 1,507 | 21 | 104 | 767 | 1,366 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -254,832 | -223,896 | 17,927 | 36,367 | 11,563 | 27,541 | -9,981 | 43,517 | 58,722 | 56,612 | 56,612 | 63,274 | 51,087 | 102,593 | 59,596 | 62,943 | 71,203 | -4,021 | -33,472 | -3,851 | 10,158 | 2,308 | 15,398 | -770,851 | -744,822 | - | -746,905 | - | 8,303 | - | -735,149 | - | -756,518 | 3,830 | -702,300 | - | -23,829 | -727,516 | -726,604 | -2,026 | 47,980 | - | -20,146 | -681,479 | -681,063 | -1,994 | -690,457 | 70,195 | -689,502 | -680,930 | -675,449 | 72,555 | 52,157 | 55,157 | 53,120 | 61,297 | 54,344 | 55,343 | 49,399 | 45,945 | 40,274 | 50,230 | 38,563 | 33,865 | 32,965 | 38,563 | 47,694 | 33,645 | 19,298 | 22,790 | 30,268 | 32,152 | 28,615 | 28,820 | 32,247 | 25,421 | 25,418 | 26,499 | 22,785 | 17,347 | 20,424 | 21,648 | 20,369 | 18,384 | 19,808 | 18,091 | 17,778 | 15,376 | 18,250 | 18,084 | 16,723 | 13,242 | 17,076 | 16,865 | 15,482 | 19,421 | 296,955 | 294,298 | 291,589 | 278,434 | 14,739 | 19,281 | 21,779 | 247,655 | 19,043 | 21,082 | 17,911 | 217,365 | - | - | - | 228,563 | - | - | - | 190,197 | - | - | - | 14,370 | - | - | - |
Free Cash Flow |
Loading...
|
M | -1,038 | 6,491 | 4,593 | 23,110 | -12,719 | 16,298 | -2,544 | -10,117 | 9,121 | 19,912 | 19,912 | 19,977 | -45,640 | 6,588 | 8,652 | -41,011 | 71,134 | 17,118 | 3,917 | -7,037 | 2,469 | -11,626 | 18,110 | -18,338 | 1,697 | - | 8,654 | - | -278 | - | 14,620 | - | -3,981 | - | 13,097 | - | -25,218 | 12,071 | 3,801 | - | 13,097 | - | -7,857 | 17,708 | -2,078 | - | 5,792 | 5,549 | -9,469 | 7,134 | 1,453 | 1,079 | -2,156 | 986 | 9,689 | -1,626 | 718 | 12,489 | 237 | 15,173 | 4,848 | -8,007 | -11,548 | 1,813 | 8,081 | -11,548 | -1,595 | -1,454 | 831 | -9,260 | -1,363 | 9,705 | 12,186 | -1,120 | -1,123 | 4,103 | 10,326 | -11,353 | -1,382 | -1,059 | 4,715 | -8,245 | -1,631 | -439 | 2,201 | -3,539 | -1,712 | 2,413 | -2,387 | 1,370 | -646 | -1,353 | -2,939 | -1,048 | -1,353 | 1,555 | 2,795 | -1,366 | -6,032 | 1,655 | 500 | -2,433 | -361 | -2,351 | 1,461 | -1,807 | -2,149 | 383 | 1,327 | 487 | 2 | 1,485 | 626 | -1,115 | -790 | -394 | 268 | 783 | -677 | 1,324 | 49 | 397 | 408 |
StockViz Staff
September 19, 2024
Any question? Send us an email