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 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 74,092 | 97,147 | 59,389 | 87,689 | 8,114 | -22,058 | -481 | 12,751 | 84,552 | 90,807 | 87,039 | 106,808 | 104,790 | 43,253 | 36,353 | 22,597 | 10,363 | 81,792 | 27,171 | 29,221 | 27,125 | 4,322 | 62,369 | 47,865 | 40,143 | 45,353 | 19,052 | 22,182 | 22,909 | 24,427 | 23,619 | 25,813 | 24,838 | 24,414 | 23,085 | 18,279 | 20,630 | 20,170 | 21,015 | 21,447 | 19,601 | 19,845 | 19,443 | 18,344 | 16,963 | 15,312 | 13,842 | 12,198 | 12,507 | 10,746 | 12,028 | 12,737 | 11,287 | 13,494 | 12,175 | 12,294 | 13,499 | 8,153 | 5,116 | 2,935 | 2,520 | 4,994 | 7,824 | 11,320 | 11,558 | 13,213 | 13,849 | 12,068 | 11,297 | 11,015 | 12,562 | 10,376 | 9,478 | 8,528 | 6,737 | 7,288 | 7,121 | 7,308 | 6,355 | 7,024 | 7,971 | 8,151 | 6,949 | 6,284 | 2,589 | 4,286 | 3,197 | 1,377 | 3,616 | 795 | 1,784 | 3,260 | 3,127 | 3,328 | 2,268 | 1,891 | 1,823 | 1,557 | 2,100 | 2,045 | 2,649 | 2,830 | 3,236 | 3,237 | 2,339 | 1,902 | 1,294 | 1,191 | 1,104 | 2,489 | 2,377 | 2,285 | 2,274 | 725 | 564 | 497 | 482 | 495 | 927 | 844 | 883 | 788 | 363 | 407 | 204 | 166 | 67 |
Depreciation and Amortization |
Loading...
|
M | 12,603 | 12,486 | 9,357 | 11,633 | 11,247 | 10,899 | 10,846 | 10,786 | 10,748 | 10,718 | 10,917 | 10,832 | 10,684 | 10,596 | 10,349 | 10,300 | 10,232 | 10,064 | 10,017 | 9,878 | 9,809 | 9,779 | 9,522 | 9,423 | 9,332 | 9,188 | 9,131 | 9,081 | 9,019 | 8,901 | 8,583 | 8,326 | 8,033 | 7,779 | 7,735 | 7,600 | 7,469 | 7,370 | 7,908 | 7,408 | 6,943 | 6,508 | 5,368 | 5,310 | 5,230 | 5,146 | 5,079 | 4,925 | 4,801 | 4,683 | 4,588 | 4,540 | 4,499 | 4,279 | 3,921 | 5,142 | 4,042 | 3,127 | 5,125 | 2,810 | 2,810 | 2,810 | 2,407 | 2,407 | 2,407 | 2,407 | 982 | 982 | 982 | 982 | 982 | 982 | 982 | 982 | 911 | 911 | 911 | 1,431 | 1,040 | 1,040 | 1,040 | 1,331 | 1,622 | 1,622 | 1,622 | 811 | 145 | 145 | 289 | 431 | 632 | 756 | 735 | 715 | 490 | 485 | 481 | 477 | 394 | 301 | 206 | 111 | 94 | 89 | 85 | 83 | 78 | 73 | 67 | 62 | 46 | 31 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | -73,863 | -110,656 | -73,375 | -73,649 | 26,474 | 63,299 | 34,133 | 17,381 | -74,763 | -80,973 | -76,496 | -102,106 | -103,394 | -29,642 | -21,656 | -2,140 | 15,960 | -72,377 | -3,280 | -6,410 | -2,717 | 25,112 | -14,227 | 648 | 7,051 | -952 | -2,250 | -5,351 | -6,314 | -7,714 | -6,133 | -10,888 | -10,054 | -8,622 | -8,531 | -469 | -2,712 | -3,916 | -5,454 | -6,891 | -4,802 | -3,692 | -2,100 | -1,623 | -1,292 | -667 | -158 | 679 | -623 | -463 | -474 | -965 | -82 | -1,830 | -2,575 | -926 | -988 | 6,408 | 6,391 | 6,480 | 3,958 | -6 | -3,525 | -5,539 | -2,888 | -3,070 | -1,167 | 1,126 | 182 | -1,802 | -1,920 | -1,587 | -30 | -64 | -86 | -230 | -1,672 | -814 | -202 | -1,449 | -1,566 | -1,525 | -13 | 809 | 6,851 | 7,311 | 9,704 | 10,700 | 7,023 | 5,779 | 3,634 | 1,358 | 277 | -381 | 487 | 2,312 | 818 | 643 | -129 | -2,317 | -2,126 | -2,173 | -2,741 | -2,200 | -525 | 434 | 979 | 890 | 298 | -1,229 | -1,236 | -1,324 | -1,113 | 403 | 597 | 452 | 434 | 240 | -411 | -411 | -417 | -102 | 336 | 590 | 596 | 281 | 254 |
Operating Cash Flow |
Loading...
|
M | 51,069 | 49,196 | 34,796 | 42,990 | 39,088 | 37,224 | 34,818 | 35,223 | 36,944 | 39,421 | 42,172 | 41,866 | 42,281 | 39,773 | 41,304 | 39,391 | 37,908 | 38,687 | 37,455 | 38,071 | 37,421 | 37,400 | 34,834 | 35,240 | 35,027 | 45,776 | 44,861 | 43,851 | 43,359 | 32,535 | 32,507 | 32,859 | 33,009 | 31,491 | 32,008 | 34,120 | 33,045 | 32,010 | 31,124 | 26,626 | 26,577 | 27,704 | 25,527 | 24,352 | 22,355 | 20,950 | 20,654 | 20,002 | 21,624 | 20,476 | 20,046 | 21,018 | 18,084 | 17,895 | 17,651 | 15,209 | 14,517 | 15,846 | 14,850 | 13,758 | 12,541 | 11,252 | 9,627 | 10,109 | 11,278 | 12,550 | 13,664 | 14,176 | 12,461 | 10,195 | 11,624 | 9,771 | 10,430 | 9,446 | 7,562 | 7,969 | 6,360 | 7,405 | 7,784 | 7,206 | 8,036 | 8,257 | 7,913 | 8,070 | 10,417 | 11,203 | 11,530 | 10,706 | 9,268 | 6,574 | 5,418 | 4,618 | 3,404 | 2,947 | 2,755 | 4,203 | 2,641 | 2,200 | 1,971 | -272 | 523 | 657 | 495 | 1,038 | 1,815 | 2,336 | 2,272 | 2,081 | 1,402 | 1,260 | 1,140 | 962 | 1,161 | 1,128 | 1,295 | 1,242 | 1,239 | 929 | 702 | 710 | 714 | 1,061 | 949 | 997 | 799 | 446 | 321 |
Capital Expenditures |
Loading...
|
M | -20,089 | -19,409 | -13,701 | -17,029 | -16,087 | -15,464 | -14,939 | -14,446 | -13,847 | -13,276 | -12,740 | -12,488 | -12,563 | -13,012 | -14,356 | -15,419 | -15,796 | -15,979 | -15,636 | -14,955 | -15,099 | -14,537 | -13,337 | -12,888 | -11,942 | -11,708 | -11,936 | -11,959 | -12,466 | -12,954 | -13,708 | -15,390 | -15,478 | -16,082 | -16,816 | -15,928 | -15,838 | -15,185 | -13,532 | -12,422 | -11,674 | -11,087 | -10,309 | -9,954 | -9,822 | -9,775 | -9,711 | -9,326 | -8,869 | -8,191 | -7,362 | -6,708 | -6,292 | -5,980 | -5,425 | -5,020 | -4,734 | -4,937 | -5,740 | -6,233 | -6,470 | -6,138 | -5,657 | -5,359 | -5,186 | -5,373 | -5,347 | -5,293 | -5,052 | -4,571 | -4,364 | -3,392 | -2,662 | -2,195 | -5,561 | -5,505 | -5,521 | -5,703 | -1,548 | -1,406 | -2,058 | -2,345 | -2,221 | -2,661 | -3,268 | -3,134 | -7,629 | -7,253 | -5,660 | -5,856 | -1,321 | -1,162 | -1,127 | -427 | -1,151 | -1,105 | -1,105 | -994 | -551 | -648 | -648 | -680 | -129 | -32 | -65 | -84 | -172 | -176 | -143 | -205 | -118 | -113 | -113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -477 | -4,683 | -4,683 | -68,664 | -80,153 | -131,484 | -60,555 | -30,056 | -29,609 | 39,545 | 38,856 | 10,842 | -851 | -38,779 | -53,187 | -29,679 | -7,094 | 10,088 | 9,019 | -41,680 | -63,075 | -16,883 | -3,117 | 58,298 | 83,127 | 69,792 | 73,227 | 48,802 | 46,293 | -4,970 | -4,797 | -13,626 | -25,535 | -1,214 | -1,214 | -1,214 | -1,214 | 1,503 | 1,503 | 1,503 | 1,503 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -477 | -4,683 | -4,683 | -68,664 | -80,153 | -131,484 | -60,555 | -30,056 | -29,609 | 39,545 | 38,856 | 10,842 | -851 | -38,779 | -53,187 | -29,679 | -7,094 | 10,088 | 9,019 | -41,680 | -63,075 | -16,883 | -3,117 | 58,298 | 83,127 | 69,792 | 73,227 | 48,802 | 46,293 | -4,970 | -4,797 | -13,626 | -25,535 | -1,214 | -1,214 | -1,214 | -1,214 | 1,503 | 1,503 | 1,503 | 1,503 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -38 | -5,130 | -5,130 | -4,183 | -3,111 | 8,171 | 6,041 | 7,189 | 7,075 | -752 | 2,142 | 1,979 | 3,600 | 6,791 | 4,652 | 7,387 | 7,435 | 6,077 | 5,855 | 3,963 | -235 | -4,123 | -5,598 | -7,922 | -8,766 | -3,036 | -1,307 | 503 | 3,129 | 12,679 | 12,227 | 11,799 | 11,588 | 2,928 | 2,928 | 2,928 | 2,928 | 2,684 | 2,684 | 2,684 | 2,684 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -7,283 | -9,171 | -6,978 | -9,513 | -9,124 | -7,854 | -12,115 | -18,692 | -23,661 | -27,061 | -29,186 | -30,527 | -29,545 | -24,706 | -17,755 | -9,456 | -5,006 | -4,850 | -3,225 | -199 | 47,628 | -1,346 | 10,195 | -8,445 | -56,179 | -31,583 | 14,081 | 18,213 | 4,331 | -28,048 | -90,305 | -77,822 | -66,361 | -71,730 | -67,149 | -74,401 | -78,032 | -63,269 | -68,487 | -67,946 | -48,045 | -48,186 | 4,401 | 3,670 | -12,559 | -1,296 | -50,299 | -30,069 | -75,125 | -37,299 | -34,776 | -47,891 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 2,695 | 6,077 | 2,279 | 5,300 | 4,006 | 10,120 | 9,348 | 10,204 | 10,894 | 5,601 | 8,669 | 8,530 | 9,717 | 12,823 | 9,786 | 14,474 | 13,809 | 13,313 | 12,888 | 10,400 | 8,744 | 6,214 | 7,625 | 5,195 | 4,576 | 7,616 | 6,360 | 8,630 | 10,186 | 18,131 | 18,510 | 17,088 | 15,626 | 9,271 | 10,184 | 11,867 | 12,266 | 7,425 | 8,175 | 8,746 | 7,137 | 9,234 | 5,012 | 4,363 | 6,400 | 6,522 | 8,652 | 8,824 | 7,561 | 4,384 | 4,442 | 2,773 | 3,273 | 11,749 | 10,873 | 9,792 | 9,281 | 1,819 | 2,456 | 5,244 | 6,942 | 8,527 | 8,171 | 7,507 | 6,629 | 4,603 | 6,043 | 4,325 | 3,455 | 4,358 | 3,194 | 3,403 | 4,663 | 6,575 | 6,188 | 6,677 | 4,990 | 1,785 | 3,651 | 1,837 | 2,288 | 1,882 | 456 | 1,600 | 295 | 1,002 | 6,026 | 6,308 | 7,601 | 7,677 | 3,994 | 4,727 | 4,834 | 4,350 | 2,735 | 1,884 | 2,484 | 2,423 | 2,482 | 2,303 | 1,618 | 1,462 | 1,396 | 1,328 | 1,252 | 1,230 | 1,627 | 1,720 | 2,340 | 2,451 | 2,118 | 2,199 | 1,609 | 1,497 | 1,352 | 1,220 | 1,293 | 1,433 | 1,788 | 1,950 | 1,810 | 1,632 | 1,238 | 962 | 727 | 479 | 222 |
Financing Cash Flow |
Loading...
|
M | 2,695 | 6,077 | 2,279 | 5,300 | 4,006 | 10,120 | 9,348 | 10,204 | 10,894 | 5,601 | 8,669 | 8,530 | 9,717 | 12,823 | 9,786 | 14,474 | 13,809 | 13,313 | 12,888 | 10,400 | 8,744 | 6,214 | 7,625 | 5,195 | 4,576 | 7,616 | 6,360 | 8,630 | 10,186 | 18,131 | 18,510 | 17,088 | 15,626 | 9,271 | 10,184 | 11,867 | 12,266 | 7,425 | 8,175 | 8,746 | 7,137 | 9,234 | 5,012 | 4,363 | 6,400 | 6,522 | 8,652 | 8,824 | 7,561 | 4,384 | 4,442 | 2,773 | 3,273 | 11,749 | 10,873 | 9,792 | 9,281 | 1,819 | 2,456 | 5,244 | 6,942 | 8,527 | 8,171 | 7,507 | 6,629 | 4,603 | 6,043 | 4,325 | 3,455 | 4,358 | 3,194 | 3,403 | 4,663 | 6,575 | 6,188 | 6,677 | 4,990 | 1,785 | 3,651 | 1,837 | 2,288 | 1,882 | 456 | 1,600 | 295 | 1,002 | 6,026 | 6,308 | 7,601 | 7,677 | 3,994 | 4,727 | 4,834 | 4,350 | 2,735 | 1,884 | 2,484 | 2,423 | 2,482 | 2,303 | 1,618 | 1,462 | 1,396 | 1,328 | 1,252 | 1,230 | 1,627 | 1,720 | 2,340 | 2,451 | 2,118 | 2,199 | 1,609 | 1,497 | 1,352 | 1,220 | 1,293 | 1,433 | 1,788 | 1,950 | 1,810 | 1,632 | 1,238 | 962 | 727 | 479 | 222 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 92 | 92 | 131 | 253 | 222 | 222 | 171 | 44 | -10 | -10 | 2 | 7 | -207 | -207 | -207 | -207 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 38,022 | 31,604 | 50,653 | 27,298 | 36,399 | 33,356 | 31,224 | 39,662 | 88,706 | 70,641 | 42,832 | 60,488 | 48,396 | 27,437 | 36,587 | 43,096 | 64,632 | 75,291 | 45,102 | 26,524 | 30,811 | 42,101 | 65,176 | 58,374 | 32,212 | 42,706 | 26,418 | 25,963 | 28,048 | 84,835 | 72,679 | 58,342 | 71,730 | 66,260 | 66,587 | 63,711 | 63,269 | 62,380 | 55,455 | 48,948 | 48,186 | 42,079 | 35,695 | 49,089 | 46,992 | 47,776 | 40,661 | 37,826 | 37,299 | 34,776 | 47,891 | 41,178 | 38,227 | 34,461 | 27,953 | 25,670 | 30,558 | 26,919 | 24,511 | 25,551 | 25,539 | 33,369 | 31,159 | 35,566 | 44,329 | 47,083 | 46,950 | 46,027 | 43,743 | 42,249 | 42,069 | 42,858 | 45,018 | 46,032 | 47,762 | 46,709 | 43,427 | 43,017 | 40,201 | 40,911 | 35,957 | 30,745 | 28,444 | 19,492 | 12,748 | 10,438 | 8,723 | 8,545 | 6,498 | 6,361 | 8,211 | 6,440 | 5,604 | 3,673 | 3,213 | 3,424 | 4,458 | 5,564 | 4,418 | 15,506 | 14,489 | 6,904 | 7,140 | 1,065 | 1,058 | 537 | 1,067 | 1,130 | 1,350 | 819 | 891 | 1,459 | 2,745 | 101 | - | 200 | 290 | - | - | 1,766 | 1,855 | 202 | 37 | - | 155 | 610 | 762 |
Ending Cash |
Loading...
|
M | 35,549 | 38,643 | 31,604 | 50,653 | 27,298 | 36,399 | 33,356 | 31,224 | 39,662 | 88,706 | 70,641 | 42,832 | 60,488 | 48,396 | 27,437 | 36,587 | 43,096 | 64,632 | 75,291 | 45,102 | 26,524 | 30,811 | 42,101 | 65,176 | 58,374 | 31,583 | 42,706 | 26,418 | 25,963 | 28,048 | 84,835 | 72,679 | 58,342 | 71,730 | 66,260 | 66,587 | 63,711 | 63,269 | 62,380 | 55,455 | 48,948 | 48,186 | 42,079 | 35,695 | 49,089 | 46,992 | 47,776 | 40,661 | 37,826 | 37,299 | 34,776 | 47,891 | 41,178 | 38,227 | 34,461 | 27,953 | 25,670 | 30,558 | 26,919 | 24,511 | 25,551 | 25,539 | 33,369 | 31,159 | 35,566 | 44,329 | 47,083 | 46,950 | 46,027 | 43,743 | 42,249 | 42,069 | 42,858 | 44,660 | 46,032 | 47,762 | 46,709 | 43,427 | 43,017 | 40,201 | 40,911 | 35,957 | 30,745 | 28,444 | 19,492 | 12,748 | 10,438 | 8,723 | 8,545 | 6,498 | 6,361 | 8,211 | 6,440 | 5,604 | 3,673 | 3,213 | 3,424 | 4,458 | 5,564 | 4,418 | 15,506 | 14,489 | 6,904 | 7,140 | 1,065 | 1,059 | 537 | 1,067 | 1,130 | 1,350 | 819 | 891 | 1,459 | 165 | 101 | -63 | 200 | -99 | -136 | -23 | 1,766 | 114 | 202 | 37 | -34 | 155 | 610 |
Stock-Based Compensation |
Loading...
|
M | 1,392 | 1,392 | 1,392 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -7,283 | -9,171 | -6,978 | -9,513 | -9,124 | -7,854 | -12,115 | -18,692 | -23,661 | -27,061 | -29,186 | -30,527 | -29,545 | -24,706 | -17,755 | -9,456 | -5,006 | -4,850 | -3,225 | -199 | 47,628 | -1,346 | 10,195 | -8,445 | -56,179 | -31,583 | 14,081 | 18,213 | 4,331 | -28,048 | -90,305 | -77,822 | -66,361 | -71,730 | -67,149 | -74,401 | -78,032 | -63,269 | -68,487 | -67,946 | -48,045 | -48,186 | 4,401 | 3,670 | -12,559 | -1,296 | -50,299 | -30,069 | -75,125 | -37,299 | -34,776 | -47,891 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 722,234 | 553,306 | 346,800 | 342,257 | 313,945 | 327,822 | 358,171 | 455,403 | 481,017 | 542,665 | 358,654 | 285,186 | 832,500 | 659,940 | 706,114 | 688,945 | 102,947 | 140,278 | 129,643 | 82,036 | 64,490 | 99,277 | 198,667 | 226,687 | 245,841 | 238,470 | 216,032 | 198,342 | 177,311 | 145,614 | 128,659 | 107,581 | 97,321 | 99,044 | 88,770 | 86,253 | 77,520 | 64,088 | 41,053 | 36,247 | 26,923 | 38,257 | 36,706 | 42,054 | 74,124 | 133,685 | 140,565 | 195,513 | 244,610 | 211,075 | 247,519 | 211,623 | 190,405 | 206,876 | 153,387 | 140,922 | 106,598 | 65,568 | 33,221 | 25,759 | 14,841 | 14,056 | 32,691 | 90,353 | 147,591 | 208,935 | 240,140 | 205,324 | 172,673 | 134,856 | 156,631 | 188,467 | 219,820 | 251,590 | 210,784 | 206,267 | 197,506 | 187,895 | 187,410 | 176,405 | 166,495 | 127,652 | 164,720 | 118,529 | 69,127 | 58,552 | 112,955 | 117,648 | 127,224 | 127,224 | 113,227 | 113,227 | 113,227 | 113,227 | - | 104,092 | 206,626 | 307,996 | 409,999 | 352,858 | 307,542 | 260,551 | 208,269 | 205,823 | 193,136 | 176,913 | 164,512 | 120,868 | 77,169 | 40,517 | 6,177 | 6,697 | 7,352 | 6,526 | 4,018 | 2,647 | 1,465 | 2,350 | 3,501 | 4,952 | 5,634 | 5,148 | 4,204 | 3,646 | 2,659 | 1,582 | 902 |
Free Cash Flow |
Loading...
|
M | 30,980 | 29,787 | 21,095 | 25,961 | 23,001 | 21,760 | 19,879 | 20,777 | 23,097 | 26,145 | 29,432 | 29,378 | 29,718 | 26,761 | 26,948 | 23,972 | 22,112 | 22,708 | 21,819 | 23,116 | 22,322 | 22,863 | 21,497 | 22,352 | 23,085 | 34,068 | 32,925 | 31,892 | 30,893 | 19,581 | 18,799 | 17,469 | 17,531 | 15,409 | 15,192 | 18,192 | 17,207 | 16,825 | 17,592 | 14,204 | 14,903 | 16,617 | 15,218 | 14,398 | 12,533 | 11,175 | 10,943 | 10,676 | 12,755 | 12,285 | 12,684 | 14,310 | 11,792 | 11,915 | 12,226 | 10,189 | 9,783 | 10,909 | 9,110 | 7,525 | 6,071 | 5,114 | 3,970 | 4,750 | 6,092 | 7,177 | 8,317 | 8,883 | 7,409 | 5,624 | 7,260 | 6,379 | 7,768 | 7,251 | 2,001 | 2,464 | 839 | 2,626 | 7,160 | 6,724 | 8,944 | 9,452 | 9,852 | 10,731 | 13,685 | 14,337 | 9,549 | 8,349 | 5,318 | 1,198 | 4,577 | 3,618 | 2,369 | 2,834 | 1,918 | 3,320 | 1,758 | 1,206 | 1,420 | -920 | -125 | -23 | 366 | 1,006 | 1,749 | 2,251 | 2,101 | 1,913 | 1,268 | 1,064 | 1,031 | 848 | 1,047 | 1,128 | 1,295 | 1,242 | 1,239 | 929 | 702 | 710 | 714 | 1,061 | 949 | 997 | 799 | 446 | 321 |
StockViz Staff
September 19, 2024
Any question? Send us an email