Cash Flow Statement | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-04-30 | 2023-03-31 | 2023-01-31 | 2022-12-31 | 2022-10-31 | 2022-09-30 | 2022-07-31 | 2022-06-30 | 2022-04-30 | 2022-03-31 | 2022-01-31 | 2021-12-31 | 2021-10-31 | 2021-09-30 | 2021-07-31 | 2021-06-30 | 2021-04-30 | 2021-03-31 | 2021-01-31 | 2020-12-31 | 2020-10-31 | 2020-09-30 | 2020-07-31 | 2020-06-30 | 2020-04-30 | 2020-03-31 | 2020-01-31 | 2019-12-31 | 2019-10-31 | 2019-09-30 | 2019-07-31 | 2019-06-30 | 2019-04-30 | 2019-03-31 | 2019-01-31 | 2018-12-31 | 2018-10-31 | 2018-09-30 | 2018-07-31 | 2018-06-30 | 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 | 2016-09-30 | 2016-07-31 | 2016-06-30 | 2016-04-30 | 2016-03-31 | 2016-01-31 | 2015-12-31 | 2015-10-31 | 2015-09-30 | 2015-07-31 | 2015-06-30 | 2015-04-30 | 2015-03-31 | 2015-01-31 | 2014-12-31 | 2014-10-31 | 2014-09-30 | 2014-07-31 | 2014-06-30 | 2014-04-30 | 2014-03-31 | 2014-01-31 | 2013-12-31 | 2013-10-31 | 2013-09-30 | 2013-07-31 | 2013-06-30 | 2013-04-30 | 2013-03-31 | 2013-01-31 | 2012-12-31 | 2012-10-31 | 2012-09-30 | 2012-07-31 | 2012-06-30 | 2012-04-30 | 2012-03-31 | 2012-01-31 | 2011-12-31 | 2011-10-31 | 2011-09-30 | 2011-07-31 | 2011-06-30 | 2011-04-30 | 2011-03-31 | 2011-01-31 | 2010-12-31 | 2010-10-31 | 2010-09-30 | 2010-07-31 | 2010-06-30 | 2010-04-30 | 2010-03-31 | 2010-01-31 | 2009-12-31 | 2009-10-31 | 2009-09-30 | 2009-07-31 | 2009-06-30 | 2009-04-30 | 2009-03-31 | 2009-01-31 | 2008-12-31 | 2008-10-31 | 2008-09-30 | 2008-07-31 | 2008-06-30 | 2008-04-30 | 2008-03-31 | 2008-01-31 | 2007-12-31 | 2007-10-31 | 2007-09-30 | 2007-07-31 | 2007-06-30 | 2007-04-30 | 2007-03-31 | 2007-01-31 | 2006-12-31 | 2006-10-31 | 2006-09-30 | 2006-07-31 | 2006-06-30 | 2006-04-30 | 2006-03-31 | 2006-01-31 | 2005-12-31 | 2005-10-31 | 2005-09-30 | 2005-07-31 | 2005-06-30 | 2005-04-30 | 2005-01-31 | 2004-12-31 | 2004-10-31 | 2004-09-30 | 2004-07-31 | 2004-06-30 | 2004-04-30 | 2004-01-31 | 2003-12-31 | 2003-10-31 | 2003-09-30 | 2003-07-31 | 2003-06-30 | 2003-04-30 | 2003-01-31 | 2002-12-31 | 2002-10-31 | 2002-09-30 | 2002-07-31 | 2002-06-30 | 2002-04-30 | 2002-01-31 | 2001-12-31 | 2001-10-31 | 2001-09-30 | 2001-07-31 | 2001-06-30 | 2001-04-30 | 2001-01-31 | 2000-12-31 | 2000-10-31 | 2000-09-30 | 2000-07-31 | 2000-06-30 | 2000-04-30 | 2000-01-31 | 1999-12-31 | 1999-10-31 | 1999-09-30 | 1999-07-31 | 1999-06-30 | 1999-04-30 | 1999-01-31 | 1998-12-31 | 1998-10-31 | 1998-09-30 | 1998-07-31 | 1998-06-30 | 1998-04-30 | 1998-01-31 | 1997-12-31 | 1997-10-31 | 1997-09-30 | 1997-07-31 | 1997-06-30 | 1997-04-30 | 1997-01-31 | 1996-12-31 | 1996-10-31 | 1996-09-30 | 1996-07-31 | 1996-06-30 | 1996-04-30 | 1996-01-31 | 1995-12-31 | 1995-10-31 | 1995-09-30 | 1995-07-31 | 1995-06-30 | 1995-04-30 | 1995-01-31 | 1994-12-31 | 1994-10-31 | 1994-09-30 | 1994-07-31 | 1994-06-30 | 1994-04-30 | 1994-01-31 | 1993-12-31 | 1993-10-31 | 1993-07-31 | 1993-06-30 | 1993-04-30 | 1993-03-31 | 1993-01-31 | 1992-12-31 | 1992-10-31 | 1992-09-30 | 1992-07-31 | 1992-06-30 | 1992-04-30 | 1992-03-31 | 1992-01-31 | 1991-12-31 | 1991-10-31 | 1991-09-30 | 1991-07-31 | 1991-06-30 | 1991-04-30 | 1991-03-31 | 1991-01-31 | 1990-12-31 | 1990-10-31 | 1990-09-30 | 1990-07-31 | 1990-06-30 | 1990-04-30 | 1990-03-31 | 1990-01-31 | 1989-12-31 | 1989-10-31 | 1989-09-30 | 1989-07-31 | 1989-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 638 | 592 | 782 | 554 | 840 | 474 | -393 | 504 | 537 | 537 | 1,378 | 554 | 1,156 | 428 | 259 | 704 | 216 | 662 | 492 | 590 | 584 | 584 | 620 | 95 | 723 | 198 | 234 | 234 | -8 | -8 | 4 | 410 | 7 | 413 | 425 | 425 | 423 | 423 | 315 | 972 | -89 | 568 | 176 | 591 | 198 | 613 | 213 | -31 | 368 | 395 | 8 | 278 | 15 | 285 | 140 | -643 | 433 | -620 | 350 | 350 | 374 | 374 | 407 | 407 | 452 | 452 | 490 | 490 | 474 | 474 | 481 | 481 | 303 | 303 | 474 | 474 | 475 | 475 | 475 | 475 | 672 | 672 | 426 | 426 | 434 | 434 | 397 | 397 | 412 | 412 | 334 | 334 | 266 | 266 | 299 | 299 | 289 | 289 | 362 | 362 | 406 | 406 | 387 | 387 | 450 | 450 | 482 | 482 | 479 | 479 | 472 | 1,315 | 469 | 1,311 | 485 | 485 | 486 | 486 | 119 | 322 | 25 | 228 | -139 | -139 | -309 | -309 | 37 | -938 | 24 | -951 | -605 | -605 | -434 | -434 | -363 | 239 | -286 | 317 | 387 | 387 | 490 | 1,159 | 524 | 663 | 599 | 594 | 652 | 1,256 | 636 | 693 | 722 | 708 | 635 | 643 | 1,182 | 698 | 656 | 739 | 681 | 595 | 600 | 1,053 | 580 | 589 | 588 | 487 | 428 | 456 | 842 | 434 | 413 | 384 | 389 | 305 | 302 | 674 | 281 | 286 | 290 | 273 | 239 | 237 | 586 | 252 | 265 | 222 | 249 | 198 | 206 | 500 | 215 | 205 | 417 | 443 | 399 | 403 | 630 | 392 | 359 | 347 | 119 | 59 | 62 | 286 | 48 | 114 | 81 | 133 | 98 | 120 | 275 | 177 | 184 | 98 | 198 | 102 | 115 | 109 | 107 | 303 | 18 | 307 | 5 | 203 | 2 | 201 | 189 | 12 | 360 | 357 | 182 | 355 | 181 | 338 | 181 | 321 | 178 | 322 | 161 | 323 | 162 | 312 | 163 | 300 | 152 | 301 | 140 | 301 | 140 | 278 | 142 | 256 | 145 | 258 | 122 | 259 | 124 | 127 | 124 | -4 | 128 | -4 | -4 |
Depreciation and Amortization |
Loading...
|
M | 123 | 124 | 94 | 131 | 130 | 133 | 134 | 137 | 140 | 140 | 143 | 142 | 108 | 138 | 110 | 142 | 114 | 146 | 117 | 148 | 157 | 157 | 162 | 161 | 166 | 166 | 170 | 170 | 170 | 170 | 168 | 166 | 168 | 166 | 165 | 165 | 167 | 167 | 214 | 84 | 306 | 177 | 312 | 180 | 315 | 183 | 314 | 275 | 309 | 184 | 313 | 226 | 283 | 196 | 210 | 160 | 94 | 132 | 58 | 58 | 58 | 58 | 58 | 58 | 56 | 56 | 52 | 52 | 48 | 48 | 149 | 33 | 135 | 19 | 124 | 9 | 116 | - | 92 | - | 92 | 24,557 | 92 | 47,950 | 92 | 47,950 | 104 | 47,950 | 104 | 45,818 | 104 | 52,673 | 104 | 52,673 | 122 | 52,673 | 122 | 52,698 | 122 | 45,018 | 122 | 45,018 | 127 | 45,018 | 127 | 22,568 | 127 | 0 | 127 | 0 | 30 | 33 | 61 | 64 | 94 | 94 | 124 | 124 | 132 | 128 | 134 | 130 | 138 | 138 | 146 | 146 | 206 | 138 | 101 | 33 | 94 | 94 | 150 | 150 | 128 | 217 | 292 | 381 | 359 | 359 | 336 | 350 | 320 | 321 | 296 | 288 | 284 | 275 | 268 | 266 | 258 | 267 | 248 | 244 | 235 | 242 | 221 | 216 | 195 | 184 | 180 | 175 | 162 | 160 | 166 | 155 | 157 | 156 | 177 | 155 | 170 | 182 | 184 | 192 | 193 | 226 | 206 | 181 | 206 | 165 | 178 | 176 | 158 | 147 | 136 | 109 | 118 | 86 | 80 | 82 | 75 | 71 | 68 | 69 | 60 | 60 | 120 | 56 | 148 | 155 | 188 | 241 | 240 | 180 | 288 | 208 | 141 | 186 | 107 | 62 | 23 | 32 | 27 | 92 | 10 | 75 | 80 | 64 | 68 | 62 | 66 | 65 | 63 | 58 | 57 | 57 | 62 | 63 | 56 | 55 | 57 | 53 | 55 | 50 | 54 | 48 | 50 | 47 | 48 | 43 | 44 | 39 | 43 | 34 | 38 | 33 | 34 | 32 | 33 | 32 | 32 | 33 | 30 | 32 | 31 | 30 | 29 | 22 | 22 | 14 | 15 | 7 | 7 |
Non-Cash Items (Other) |
Loading...
|
M | 265 | 38 | 38 | 52 | 96 | 56 | 39 | 69 | 66 | 66 | 110 | 67 | 639 | -1,355 | 595 | -1,353 | 604 | -1,344 | 606 | -1,344 | 73 | 73 | 73 | 171 | 88 | 185 | 185 | 185 | 183 | 183 | 182 | 73 | 179 | 70 | 70 | 70 | 71 | 71 | 74 | 72 | 75 | 73 | 80 | 74 | 81 | 74 | 78 | 61 | 74 | 56 | 57 | 525 | -114 | 341 | 566 | 3,169 | -678 | 1,910 | 1,007 | 948 | 1,048 | 991 | 460 | 337 | 1,165 | 1,045 | -173 | -226 | -119 | -167 | 325 | 276 | 619 | 583 | -81 | -90 | -16 | -16 | -977 | -1,077 | -1,388 | -1,488 | -689 | 1,314 | -412 | 1,591 | 126 | 2,059 | 582 | 2,515 | 674 | 2,607 | 385 | 2,318 | 260 | 2,477 | -508 | 1,710 | -61 | 2,157 | 171 | 2,389 | 65 | 3,713 | -818 | 2,830 | 317 | 3,966 | -47 | 3,602 | -1,142 | 1,693 | -1,348 | 1,487 | -1,768 | -1,885 | -1,793 | -1,910 | -2,554 | -2,310 | -1,002 | -759 | -1,403 | -1,256 | -1,292 | -1,145 | 103 | -22 | -363 | -489 | 822 | 759 | 577 | 514 | 1,129 | -1,809 | 1,946 | -992 | -440 | -2,366 | -307 | -84 | 147 | -1,193 | -817 | -642 | -108 | 1,369 | -456 | -1,085 | -610 | -8 | 275 | -680 | -80 | -175 | 1 | -240 | -91 | -256 | -77 | -15 | -44 | 33 | -34 | 188 | 117 | 154 | 127 | 158 | 119 | 118 | 95 | 75 | 39 | 61 | 33 | 27 | 84 | 2 | 58 | 56 | 43 | 49 | 45 | 31 | 64 | 25 | 23 | -2 | 23 | 25 | -230 | -232 | -253 | -251 | -278 | -252 | -278 | -270 | -61 | -42 | -42 | -43 | -74 | -49 | -17 | -33 | -1 | -28 | 75 | -8 | -5 | 78 | -3 | 80 | 69 | 81 | 80 | 76 | 6 | 70 | 4 | -1 | 2 | 0 | 2 | 1 | 5 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 5 | 8 | 4 | 6 | 12 | 14 | 19 | 13 | 20 | 10 | 21 | 12 | 13 | 4 | 4 | 5 | 4 | 4 | 5 | 2 | 4 | 2 | 3 | 0 | 2 | 0 |
Operating Cash Flow |
Loading...
|
M | 744 | 660 | 1,267 | 822 | 1,640 | 934 | -804 | 942 | 799 | 799 | 2,408 | 809 | 1,972 | 81 | 443 | 329 | 398 | 284 | 646 | 354 | 626 | 626 | 659 | 668 | 530 | 540 | 572 | 572 | 109 | 109 | 66 | 486 | 121 | 541 | 498 | 498 | 607 | 607 | 210 | 1,509 | -428 | 871 | -174 | 884 | -208 | 850 | -279 | -80 | -332 | 627 | -613 | 617 | -680 | 550 | -184 | 583 | 402 | 409 | 435 | 435 | 532 | 532 | 511 | 447 | 715 | 651 | 630 | 630 | 627 | 627 | 699 | 683 | 691 | 674 | 747 | 747 | 810 | 810 | 789 | 689 | 672 | 572 | 552 | 552 | 497 | 497 | 503 | 433 | 448 | 378 | 383 | 383 | 362 | 362 | 350 | 635 | 193 | 478 | 466 | 466 | 513 | 513 | 381 | 1,811 | -605 | 826 | 694 | 694 | 587 | 587 | 569 | 719 | 755 | 904 | 886 | 886 | 1,024 | 1,024 | 864 | 1,160 | 196 | 492 | 332 | 332 | 216 | 216 | -6 | -1,174 | 832 | -337 | -558 | -558 | -585 | -585 | -247 | -503 | 356 | 100 | 438 | 438 | 586 | 2,995 | 819 | -190 | 894 | 634 | 717 | 2,956 | 514 | 319 | 319 | 691 | 874 | 521 | 2,092 | 927 | 1,114 | 147 | 1,635 | 517 | 764 | 2,608 | 691 | 990 | 755 | 212 | 903 | 890 | 2,317 | 741 | 510 | -7 | 715 | 687 | 226 | 1,908 | 296 | 390 | 176 | 493 | 758 | 599 | 1,776 | 505 | -188 | 778 | 653 | 564 | 217 | 1,017 | 221 | 656 | -36 | 165 | -656 | -306 | 708 | 185 | 327 | 24 | 225 | 37 | 443 | 644 | 78 | 182 | -99 | 340 | 119 | 19 | 568 | 138 | 113 | 160 | 128 | 196 | 110 | 203 | 124 | 780 | -424 | 543 | -368 | 205 | -350 | 288 | 302 | -670 | 1,231 | 1,217 | 259 | 1,303 | 345 | 940 | 346 | 578 | 580 | 580 | 218 | 706 | 345 | 563 | 348 | 419 | 324 | 422 | 180 | 436 | 194 | 381 | 213 | 325 | 228 | 344 | 172 | 289 | 117 | 224 | 121 | 159 | 227 | 163 | 163 |
Capital Expenditures |
Loading...
|
M | -67 | -61 | -41 | -70 | -81 | -66 | -76 | -64 | -62 | -62 | -60 | -62 | -50 | -66 | -55 | -57 | -53 | -55 | -44 | -58 | -53 | -53 | -62 | -63 | -64 | -65 | -75 | -75 | -82 | -82 | -108 | -82 | -98 | -72 | -99 | -99 | -95 | -95 | -98 | -101 | -162 | -165 | -167 | -154 | -168 | -155 | -157 | -150 | -153 | -101 | -147 | -96 | -140 | -89 | -126 | -107 | -79 | -106 | -97 | -97 | -100 | -100 | -115 | -91 | -115 | -91 | -106 | -106 | -123 | -123 | -131 | -120 | -141 | -131 | -138 | -138 | -147 | -147 | -142 | -143 | -139 | -139 | -134 | -134 | -113 | -113 | -95 | -107 | -91 | -103 | -85 | -85 | -82 | -82 | -79 | -83 | -64 | -68 | -65 | -65 | -63 | -63 | -38 | -78 | -78 | -118 | -93 | -119 | -93 | -119 | -134 | -116 | -94 | -75 | -90 | -90 | -98 | -98 | -89 | -99 | -106 | -116 | -108 | -108 | -106 | -106 | -124 | -112 | -127 | -115 | -133 | -133 | -161 | -161 | -156 | -213 | -211 | -268 | -263 | -263 | -251 | -292 | -236 | -291 | -228 | -234 | -217 | -233 | -209 | -208 | -199 | -163 | -147 | -138 | -170 | -128 | -137 | -162 | -138 | -165 | -147 | -175 | -151 | -130 | -157 | -129 | -139 | -114 | -143 | -112 | -106 | -122 | -87 | -98 | -92 | -123 | -90 | -95 | -125 | -123 | -124 | -122 | -137 | -113 | -105 | -130 | -95 | -93 | -77 | -91 | -79 | -71 | -88 | -57 | -54 | -47 | -77 | -47 | -73 | -96 | -84 | -101 | -103 | -154 | -165 | -191 | -199 | -236 | -219 | -345 | -231 | -325 | -297 | -214 | -256 | -162 | -153 | -121 | -123 | -115 | -112 | -108 | -92 | -81 | -73 | -84 | -84 | -93 | -71 | -65 | -81 | -57 | -72 | -55 | -73 | -53 | -63 | -54 | -62 | -49 | -56 | -44 | -53 | -39 | -43 | -37 | -38 | -37 | -38 | -31 | -38 | -25 | -35 | -24 | -29 | -24 | -28 | -18 | -22 | -11 | -11 | -5 | -5 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -43 | -87 | -87 | -155 | -147 | -123 | -160 | -79 | -58 | -21 | 7 | - | 9 | - | 23 | - | 6 | - | -3 | - | -6 | - | -865 | - | -813 | - | -789 | - | -393 | - | 452 | - | 436 | - | 437 | - | 44 | - | 49 | - | 15 | - | -31 | - | -31 | - | -36 | - | -3 | - | 58 | - | 55 | - | 61 | - | 18 | - | -87 | - | -73 | - | -67 | - | -63 | - | -43 | - | -92 | - | -119 | - | -117 | - | -82 | - | -39 | - | 63 | - | 49 | - | 38 | - | 54 | - | -43 | - | 499 | - | 551 | - | 565 | - | 581 | - | 146 | - | 119 | - | 68 | - | 20 | - | 14 | - | 29 | - | 39 | - | 374 | - | 587 | - | 570 | - | 578 | - | 1,346 | - | 1,076 | - | 1,092 | - | 1,098 | - | 97 | - | 137 | - | 130 | - | 127 | - | 101 | - | 70 | - | 75 | - | 76 | - | 75 | - | 73 | - | 72 | - | 72 | 62 | - | 59 | - | 49 | - | 43 | 37 | - | 25 | - | 22 | - | 20 | 8 | - | 8 | - | 8 | - | 8 | 3 | - | 9 | - | 9 | - | 9 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -43 | -87 | -87 | -155 | -147 | -123 | -160 | -79 | -58 | -21 | 7 | - | 9 | - | 23 | - | 6 | - | -3 | - | -6 | - | -865 | - | -813 | - | -789 | - | -393 | - | 452 | - | 436 | - | 437 | - | 44 | - | 49 | - | 15 | - | -31 | - | -31 | - | -36 | - | -3 | - | 58 | - | 55 | - | 61 | - | 18 | - | -87 | - | -73 | - | -67 | - | -63 | - | -43 | - | -92 | - | -119 | - | -117 | - | -82 | - | -39 | - | 63 | - | 49 | - | 38 | - | 54 | - | -43 | - | 499 | - | 551 | - | 565 | - | 581 | - | 146 | - | 119 | - | 68 | - | 20 | - | 14 | - | 29 | - | 39 | - | 374 | - | 587 | - | 570 | - | 578 | - | 1,346 | - | 1,076 | - | 1,092 | - | 1,098 | - | 97 | - | 137 | - | 130 | - | 127 | - | 101 | - | 70 | - | 75 | - | 76 | - | 75 | - | 73 | - | 72 | - | 72 | 62 | - | 59 | - | 49 | - | 43 | 37 | - | 25 | - | 22 | - | 20 | 8 | - | 8 | - | 8 | - | 8 | 3 | - | 9 | - | 9 | - | 9 | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 1,160 | 580 | 1,160 | 580 | 1,160 | -775 | 580 | -500 | - | -225 | - | -605 | - | 480 | - | -1,727 | - | -3,934 | - | -1,339 | - | -1,999 | - | 68 | - | 2,135 | - | 190 | - | 270 | - | 520 | - | 770 | - | 210 | - | 770 | - | 1,175 | - | 0 | - | 2,045 | - | 1,650 | - | 910 | - | 2,175 | - | -205 | - | 525 | - | 1,472 | - | 997 | - | 1,530 | - | 997 | - | -400 | - | -400 | - | -3 | - | -400 | - | 0 | - | 0 | - | 1,124 | - | 748 | - | 1,245 | - | 1,214 | - | 30 | - | 325 | - | -56 | - | -25 | - | -451 | - | 26 | - | -50 | - | -50 | - | -1,068 | - | 14 | - | -25 | - | -25 | - | 1,675 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -582 | -582 | -354 | -569 | -326 | -374 | -536 | -604 | -600 | -600 | -628 | -563 | -620 | -556 | -540 | -363 | -381 | -204 | -189 | -189 | -191 | -191 | -195 | -153 | -261 | -219 | -223 | -223 | -256 | -256 | -103 | -344 | -37 | -278 | -125 | -125 | -190 | -190 | -197 | -96 | -205 | -104 | -118 | -103 | -24 | -9 | -232 | -15 | -547 | -115 | -546 | -285 | -584 | -323 | -1,868 | -453 | -1,916 | -716 | -2,046 | -2,046 | -2,018 | -2,018 | -518 | -1,889 | -145 | -1,518 | -15 | -18 | 17 | - | 15 | 0 | 13 | -1 | 11 | -2 | -6 | -6 | -6 | -6 | -5 | -6 | -6 | -6 | -340 | -340 | -327 | -340 | -327 | -340 | -329 | -339 | 12 | 0 | -120 | -119 | -122 | -119 | -239 | -238 | -405 | -403 | -286 | -384 | -434 | -534 | -415 | -415 | -254 | -254 | -254 | -253 | -107 | -106 | -106 | -106 | -106 | -106 | -106 | -7 | -103 | -4 | -4 | -4 | - | - | 0 | 0 | -2 | -2 | -2 | -2 | -189 | -189 | -317 | -189 | -315 | -187 | -315 | -315 | -260 | -129 | -314 | -129 | -314 | -311 | -314 | -331 | -530 | -443 | -523 | -635 | -618 | -784 | -436 | -520 | -701 | -292 | -513 | -376 | -364 | -391 | -318 | -325 | -392 | -322 | -672 | -432 | -395 | -463 | -188 | -285 | -188 | -294 | -77 | -28 | -223 | -231 | -28 | -231 | -46 | -250 | -39 | -39 | -339 | -39 | -357 | -357 | -341 | -493 | -493 | -174 | -491 | -156 | -473 | -154 | -154 | - | - | - | - | - | - | - | - | - | -12 | -12 | -12 | -12 | -17 | -12 | -32 | -44 | -47 | -51 | -51 | -65 | -115 | -109 | -76 | -97 | -88 | -106 | -94 | -83 | -93 | -101 | -102 | -113 | -110 | -98 | -95 | -151 | -147 | -204 | -133 | -180 | -186 | -232 | -161 | -154 | -84 | -78 | -78 | -78 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 179 | 179 | 132 | 178 | 0 | 177 | 86 | 179 | 181 | 181 | 184 | 186 | 141 | 191 | 145 | 191 | 144 | 191 | 145 | 192 | 195 | 195 | 196 | 198 | 200 | 201 | 202 | 202 | 205 | 205 | 205 | 205 | 205 | 206 | 206 | 206 | 205 | 205 | 254 | 205 | 353 | 304 | 353 | 302 | 350 | 300 | 346 | 296 | 338 | 191 | 333 | 189 | 332 | 187 | 291 | 186 | 197 | 187 | 195 | 195 | 202 | 202 | 201 | 213 | 209 | 220 | 220 | 220 | 220 | 220 | 220 | 220 | 219 | 220 | 219 | 219 | 219 | 219 | 218 | 219 | 218 | 218 | 218 | 218 | 217 | 217 | 209 | 221 | 213 | 226 | 217 | 217 | 209 | 209 | 210 | 196 | 197 | 183 | 184 | 184 | 187 | 187 | 191 | 191 | 196 | 195 | 199 | 199 | 201 | 201 | 200 | 202 | 201 | 203 | 202 | 202 | 199 | 199 | 195 | 194 | 191 | 190 | 186 | 186 | 184 | 184 | 181 | 181 | 178 | 178 | 175 | 175 | 172 | 172 | 169 | 169 | 166 | 167 | 164 | 164 | 160 | 160 | 156 | 155 | 151 | 150 | 146 | 144 | 143 | 142 | 143 | 141 | 142 | 140 | 138 | 138 | 135 | 136 | 132 | 133 | 129 | 126 | 126 | 123 | 123 | 120 | 121 | 117 | 116 | 116 | 114 | 113 | 111 | 112 | 110 | 109 | 108 | 108 | 108 | 109 | 109 | 107 | 105 | 105 | 103 | 103 | 101 | 101 | 98 | 95 | 95 | 91 | 91 | 87 | 88 | 84 | 84 | 84 | 96 | 83 | 96 | 96 | 96 | 106 | 108 | 107 | 120 | 121 | 132 | 132 | 132 | 131 | 132 | 133 | 130 | 132 | 132 | 129 | 129 | 125 | 126 | 122 | 120 | 119 | 113 | 116 | 113 | 110 | 110 | 106 | 107 | 103 | 104 | 100 | 101 | 97 | 98 | 94 | 95 | 91 | 92 | 88 | 89 | 85 | 86 | 82 | 83 | 78 | 79 | 75 | 75 | 71 | 71 | 67 | 68 | 64 | 65 | 47 | 48 | 31 | 30 | 14 | 14 |
Other Financial Activities |
Loading...
|
M | -5 | 210 | 210 | 796 | 1,590 | 795 | 1,170 | 799 | 699 | 213 | 914 | 208 | 913 | 5,518 | -295 | 5,303 | 352 | 5,304 | 211 | 5,293 | 208 | -21 | 2,380 | -16 | 2,155 | 890 | 4,100 | 900 | 4,093 | 893 | 3,399 | 897 | 2,882 | 380 | 977 | 381 | 972 | 376 | 1,277 | 513 | 1,718 | 96 | 1,624 | 72 | 1,670 | 118 | 1,362 | -51 | 2,080 | 22 | 2,192 | 32 | 2,139 | -21 | 3,404 | 27 | 3,209 | -23 | 3,218 | -497 | 2,963 | -751 | 1,365 | -1,307 | 1,901 | 588 | 1,230 | 1,230 | 1,215 | 1,215 | 1,193 | 1,732 | -269 | -10 | 288 | -269 | 411 | -146 | 1,090 | -218 | 2,131 | -122 | 2,032 | 296 | 2,183 | 446 | 1,439 | -156 | 1,398 | -403 | 782 | -650 | 776 | -655 | 993 | 40 | 2,670 | 3,148 | 5,017 | 3,173 | 5,028 | 3,182 | 5,677 | 4,821 | 5,966 | 2,445 | 5,952 | 3,286 | 5,941 | 3,276 | 5,694 | 362 | 4,645 | 2,946 | 138 | 3,397 | 123 | 3,408 | 7 | -689 | 1,168 | -495 | -1,335 | -1,310 | -1,398 | -1,398 | -938 | 3,509 | -1,354 | 5,151 | 1,678 | 6,462 | 2,326 | 7,300 | 1,777 | 7,787 | 807 | 6,857 | 573 | 5,954 | 9 | 5,184 | 154 | 7,065 | -1,012 | 4,100 | 10 | 3,126 | 147 | -344 | 5,624 | -68 | 3,974 | 58 | 2,772 | -61 | 86 | 3,026 | -1,044 | 1,118 | -217 | 858 | -60 | 127 | 2,317 | 782 | 2,989 | -266 | 2,437 | -50 | -301 | 3,855 | -347 | 2,770 | -334 | 1,699 | -350 | -708 | 3,167 | 52 | 2,808 | 329 | 2,853 | 659 | 1,275 | 2,569 | -624 | 2,886 | -120 | 1,820 | -683 | -992 | 1,413 | -499 | 2,004 | 340 | 26 | 149 | 59 | 311 | 273 | 318 | 89 | -14 | 197 | 83 | 361 | -11 | 41 | 9 | -14 | -36 | 23 | 185 | -134 | 75 | -3 | 467 | 49 | -311 | 805 | 17 | 778 | 61 | 982 | -23 | 42 | 949 | -591 | -538 | 316 | -602 | 214 | -269 | 22 | 64 | -247 | 1 | 101 | -122 | -21 | -72 | -131 | -22 | -70 | -38 | -36 | -55 | -53 | 17 | -29 | 89 | -111 | 113 | -39 | 147 | -5 | -30 | -5 | -207 | -30 | -207 | -207 |
Financing Cash Flow |
Loading...
|
M | -5 | 210 | 210 | 796 | 1,590 | 795 | 1,170 | 799 | 699 | 213 | 914 | 208 | 913 | 5,518 | -295 | 5,303 | 352 | 5,304 | 211 | 5,293 | 208 | -21 | 2,380 | -16 | 2,155 | 890 | 4,100 | 900 | 4,093 | 893 | 3,399 | 897 | 2,882 | 380 | 977 | 381 | 972 | 376 | 1,277 | 513 | 1,718 | 96 | 1,624 | 72 | 1,670 | 118 | 1,362 | -51 | 2,080 | 22 | 2,192 | 32 | 2,139 | -21 | 3,404 | 27 | 3,209 | -23 | 3,218 | -497 | 2,963 | -751 | 1,365 | -1,307 | 1,901 | 588 | 1,230 | 1,230 | 1,215 | 1,215 | 1,193 | 1,732 | -269 | -10 | 288 | -269 | 411 | -146 | 1,090 | -218 | 2,131 | -122 | 2,032 | 296 | 2,183 | 446 | 1,439 | -156 | 1,398 | -403 | 782 | -650 | 776 | -655 | 993 | 40 | 2,670 | 3,148 | 5,017 | 3,173 | 5,028 | 3,182 | 5,677 | 4,821 | 5,966 | 2,445 | 5,952 | 3,286 | 5,941 | 3,276 | 5,694 | 362 | 4,645 | 2,946 | 138 | 3,397 | 123 | 3,408 | 7 | -689 | 1,168 | -495 | -1,335 | -1,310 | -1,398 | -1,398 | -938 | 3,509 | -1,354 | 5,151 | 1,678 | 6,462 | 2,326 | 7,300 | 1,777 | 7,787 | 807 | 6,857 | 573 | 5,954 | 9 | 5,184 | 154 | 7,065 | -1,012 | 4,100 | 10 | 3,126 | 147 | -344 | 5,624 | -68 | 3,974 | 58 | 2,772 | -61 | 86 | 3,026 | -1,044 | 1,118 | -217 | 858 | -60 | 127 | 2,317 | 782 | 2,989 | -266 | 2,437 | -50 | -301 | 3,855 | -347 | 2,770 | -334 | 1,699 | -350 | -708 | 3,167 | 52 | 2,808 | 329 | 2,853 | 659 | 1,275 | 2,569 | -624 | 2,886 | -120 | 1,820 | -683 | -992 | 1,413 | -499 | 2,004 | 340 | 26 | 149 | 59 | 311 | 273 | 318 | 89 | -14 | 197 | 83 | 361 | -11 | 41 | 9 | -14 | -36 | 23 | 185 | -134 | 75 | -3 | 467 | 49 | -311 | 805 | 17 | 778 | 61 | 982 | -23 | 42 | 949 | -591 | -538 | 316 | -602 | 214 | -269 | 22 | 64 | -247 | 1 | 101 | -122 | -21 | -72 | -131 | -22 | -70 | -38 | -36 | -55 | -53 | 17 | -29 | 89 | -111 | 113 | -39 | 147 | -5 | -30 | -5 | -207 | -30 | -207 | -207 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | - | -1 | - | -1 | - | -1 | - | -2 | - | 0 | - | -2 | - | -4 | - | 3 | - | -4 | - | -2 | - | -11 | - | -11 | - | -17 | - | -21 | - | -10 | - | -13 | - | -14 | - | -10 | - | -18 | - | -18 | - | -6 | - | -4 | - | 2 | - | 1 | - | 3 | - | -5 | - | -2 | - | -2 | - | -2 | - | 9 | - | 6 | - | 6 | - | 5 | - | 2 | - | 12 | - | 10 | - | 9 | - | 7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 338 | 458 | 1,015 | 934 | 292 | 292 | 431 | 431 | 1,051 | 1,051 | 1,177 | 1,177 | 460 | 460 | 1,031 | 1,031 | 460 | 1,584 | 1 | 461 | 2,807 | 461 | 387 | 387 | 461 | 2,807 | 2,873 | 2,873 | 765 | 362 | 422 | 422 | 362 | 765 | 1,708 | 1,708 | 1,110 | 305 | 723 | 723 | 305 | 1,110 | 1,664 | 1,664 | 1,118 | 270 | 1,118 | 1,118 | 270 | 668 | 1,118 | 1,118 | 1,001 | 221 | 1,001 | 233 | 221 | 307 | 897 | 897 | 1,299 | 190 | 361 | 361 | 190 | 1,299 | 2,007 | 2,007 | 1,429 | 1,321 | 627 | 627 | 1,321 | 1,429 | 2,185 | 2,185 | 1,164 | 437 | 791 | 791 | 437 | 1,164 | 1,748 | 1,748 | 940 | 418 | 1,261 | 1,261 | 418 | 940 | 1,944 | 1,944 | 1,013 | 1,219 | 573 | 573 | 1,219 | 1,013 | 1,678 | 1,678 | 1,099 | 1,466 | 960 | 960 | 1,466 | 1,099 | 1,804 | 1,804 | 1,006 | 1,728 | 1,432 | 1,432 | 1,728 | 1,006 | 1,655 | 1,655 | 356 | 1,269 | 694 | 694 | 1,269 | 356 | 727 | 727 | 438 | 1,410 | 387 | 387 | 1,410 | 438 | 922 | 922 | 390 | 1,083 | 442 | 442 | 1,083 | 390 | 694 | 694 | 633 | 1,460 | 392 | 392 | 1,460 | 633 | 1,100 | 576 | 317 | 576 | 576 | 576 | 317 | 1,072 | 671 | 675 | 261 | 261 | 671 | 675 | 875 | 437 | 378 | 261 | 261 | 437 | 378 | 436 | 538 | 252 | 599 | 599 | 538 | 252 | 272 | 381 | 220 | 248 | 248 | 381 | 220 | 380 | 248 | 501 | 168 | 168 | 248 | 501 | 193 | 188 | 696 | 308 | 308 | 188 | 696 | 901 | 108 | 304 | 216 | 216 | 108 | 304 | 457 | 200 | 151 | 212 | 212 | 200 | 151 | 339 | 61 | 39 | 29 | 29 | 61 | 39 | 90 | 60 | 32 | 34 | 34 | 60 | 32 | 41 | 41 | - | - | 42 | 42 | 43 | 43 | 13 | - | - | 31 | 24 | 24 | 14 | 14 | - | - | - | 12 | 22 | 22 | 37 | 37 | - | 15 | - | - | 36 | 36 | 43 | 43 | 5 | 13 | - | 8 | 18 | 18 | 35 | 35 |
Ending Cash |
Loading...
|
M | 813 | 338 | 458 | 1,015 | 934 | 934 | 292 | 292 | 431 | 431 | 1,051 | 1,051 | 1,177 | 1,177 | 460 | 460 | 1,177 | 1,031 | 1 | 1,063 | 387 | 1,063 | 461 | 461 | 1,063 | 387 | 2,807 | 2,807 | 422 | 2,873 | 362 | 362 | 2,873 | 422 | 765 | 765 | 723 | 1,708 | 305 | 305 | 1,708 | 723 | 1,110 | 1,110 | 282 | 1,664 | 270 | 270 | 1,664 | 282 | 668 | 668 | 342 | 1,011 | 291 | 221 | 1,011 | 233 | 307 | 307 | 361 | 897 | 190 | 190 | 897 | 361 | 1,299 | 1,299 | 627 | 2,007 | 1,321 | 1,321 | 2,007 | 627 | 1,429 | 1,429 | 791 | 2,185 | 437 | 437 | 2,185 | 791 | 1,164 | 1,164 | 1,261 | 1,748 | 418 | 418 | 1,748 | 1,261 | 940 | 940 | 573 | 1,944 | 1,219 | 1,219 | 1,944 | 573 | 1,013 | 1,013 | 960 | 1,678 | 1,466 | 1,466 | 1,678 | 960 | 1,099 | 1,099 | 1,432 | 1,804 | 1,728 | 1,728 | 1,804 | 1,432 | 1,006 | 1,006 | 694 | 1,655 | 1,269 | 1,269 | 1,655 | 694 | 356 | 356 | 387 | 727 | 1,410 | 1,410 | 727 | 387 | 438 | 438 | 442 | 922 | 1,083 | 1,083 | 922 | 442 | 390 | 390 | 392 | 694 | 1,460 | 1,460 | 694 | 392 | 633 | 1,100 | 576 | 576 | 576 | 1,100 | 576 | 317 | 1,072 | 261 | 671 | 671 | 1,072 | 261 | 675 | 875 | 261 | 437 | 437 | 875 | 261 | 378 | 436 | 599 | 538 | 538 | 436 | 599 | 252 | 272 | 248 | 381 | 381 | 272 | 248 | 220 | 380 | 168 | 248 | 248 | 380 | 168 | 501 | 193 | 308 | 188 | 188 | 193 | 308 | 696 | 901 | 216 | 108 | 108 | 901 | 216 | 304 | 596 | 212 | 200 | 200 | 596 | 212 | 151 | 58 | 29 | 61 | 61 | 58 | 29 | 39 | 90 | 34 | 60 | 60 | 90 | 34 | 32 | 5 | 5 | -4 | -4 | - | 42 | 42 | 43 | 13 | 13 | -25 | - | 31 | 24 | 24 | 14 | -4 | -4 | -17 | - | 12 | 22 | 22 | 37 | -8 | -8 | 15 | - | -6 | 36 | 36 | 43 | 5 | 5 | 13 | - | 8 | 18 | 18 |
Stock-Based Compensation |
Loading...
|
M | 30 | 31 | 21 | 31 | 38 | 41 | 42 | 39 | 35 | 35 | 34 | 34 | 20 | 27 | 20 | 28 | 20 | 27 | 21 | 28 | 28 | 28 | 30 | 26 | 31 | 27 | 29 | 29 | 28 | 28 | 26 | 28 | 26 | 28 | 26 | 26 | 24 | 24 | 28 | 11 | 39 | 22 | 38 | 21 | 38 | 22 | 39 | 31 | 39 | 18 | 37 | 24 | 32 | 19 | 19 | 17 | 2 | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 32,369 | - | 51,134 | - | 51,134 | - | 51,134 | - | 59,851 | - | 61,042 | - | 61,042 | - | 61,042 | - | 59,431 | - | 57,568 | - | 57,568 | - | 57,568 | - | 18,093 | - | 0 | - | 0 | - | 0 | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20 | - | - | 20 | - | 0 | - | 0 | - | - | -20 | - | -20 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2 | - | 2 | - | 0 | - | 1 | - | -9 | - | -9 | - | 2 | - | 1 | - | 8 | - | 8 | - | 0 | - | 2 | - | 3 | - | 3 | - | 2 |
Issuance/Purchase of Shares |
|
M | -582 | -582 | -354 | -569 | -326 | -374 | -536 | -604 | -600 | -600 | -628 | -563 | -620 | -556 | -540 | -363 | -381 | -204 | -189 | -189 | -191 | -191 | -195 | -153 | -261 | -219 | -223 | -223 | -256 | -256 | -103 | -344 | -37 | -278 | -125 | -125 | -190 | -190 | -197 | -96 | -205 | -104 | -118 | -103 | -24 | -9 | -232 | -15 | -547 | -115 | -546 | -285 | -584 | -323 | -1,868 | -453 | -1,916 | -716 | -2,046 | -2,046 | -2,018 | -2,018 | -518 | -1,889 | -145 | -1,518 | -15 | -18 | 17 | - | 15 | 0 | 13 | -1 | 11 | -2 | -6 | -6 | -6 | -6 | -5 | -6 | -6 | -6 | -340 | -340 | -327 | -340 | -327 | -340 | -329 | -339 | 12 | 0 | -120 | -119 | -122 | -119 | -239 | -238 | -405 | -403 | -286 | -384 | -434 | -534 | -415 | -415 | -254 | -254 | -254 | -253 | -107 | -106 | -106 | -106 | -106 | -106 | -106 | -7 | -103 | -4 | -4 | -4 | - | - | 0 | 0 | -2 | -2 | -2 | -2 | -189 | -189 | -317 | -189 | -315 | -187 | -315 | -315 | -260 | -129 | -314 | -129 | -314 | -311 | -314 | -331 | -530 | -443 | -523 | -635 | -618 | -784 | -436 | -520 | -701 | -292 | -513 | -376 | -364 | -391 | -318 | -325 | -392 | -322 | -672 | -432 | -395 | -463 | -188 | -285 | -188 | -294 | -77 | -28 | -223 | -231 | -28 | -231 | -46 | -250 | -39 | -39 | -339 | -39 | -357 | -357 | -341 | -493 | -493 | -174 | -491 | -156 | -473 | -154 | -154 | - | - | - | - | - | - | - | - | - | -12 | -12 | -12 | -12 | -17 | -12 | -32 | -44 | -47 | -51 | -51 | -65 | -115 | -109 | -76 | -97 | -88 | -106 | -94 | -83 | -93 | -101 | -102 | -113 | -110 | -98 | -95 | -151 | -147 | -204 | -133 | -180 | -186 | -232 | -161 | -154 | -84 | -78 | -78 | -78 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 263 | 428 | 275 | 500 | 635 | 637 | 580 | 625 | 563 | 563 | 804 | 1,372 | 419 | 2,084 | 284 | 2,445 | 745 | 2,906 | 1,107 | 2,204 | 3,338 | 3,338 | 2,635 | 4,312 | 2,070 | 3,747 | 3,044 | 3,044 | 1,027 | 1,027 | 2,144 | 586 | 2,827 | 1,269 | 2,386 | 2,386 | 2,891 | 2,891 | 2,487 | 2,868 | 2,458 | 2,839 | 2,435 | 2,435 | 1,989 | 1,989 | 2,206 | 1,347 | 2,236 | 1,378 | 1,595 | 1,595 | 1,323 | 1,323 | 1,214 | 1,099 | 1,198 | 1,082 | 974 | 974 | 1,896 | 1,896 | 2,117 | 2,786 | 1,793 | 2,461 | 2,683 | 2,683 | 2,370 | 2,370 | 1,637 | 2,098 | 780 | 1,241 | 508 | 508 | 154 | 154 | 281 | -196 | 504 | 27 | 153 | 153 | -661 | -661 | -532 | -1,137 | -930 | -1,534 | -1,405 | -1,405 | -781 | -781 | -866 | -492 | -331 | 42 | -42 | -42 | -208 | -208 | -109 | -143 | -175 | -210 | -110 | -110 | -4 | -4 | 296 | -159 | 959 | 504 | 805 | 805 | 50 | 50 | -64 | -838 | -11 | -785 | -899 | -899 | -1,971 | -1,971 | -3,124 | -2,978 | -5,147 | -5,002 | -6,155 | -6,155 | -4,879 | -4,879 | -3,502 | -3,226 | -1,856 | -1,581 | -204 | -204 | 1,030 | 1,204 | 902 | 1,492 | 1,038 | 1,611 | 1,969 | 1,771 | 1,336 | 1,713 | 1,151 | 1,736 | 1,510 | 1,363 | 2,159 | 2,090 | 1,553 | 1,880 | 1,521 | 1,679 | 1,882 | 1,466 | 1,437 | 1,353 | 634 | 1,161 | 381 | 677 | 623 | 558 | 498 | 109 | 331 | -12 | 249 | 374 | 61 | 404 | -362 | 100 | 28 | 161 | 664 | 610 | 872 | 569 | 1,572 | 1,525 | 1,763 | 2,150 | 1,954 | 2,219 | 2,568 | 2,922 | 3,088 | 3,255 | 3,142 | 3,135 | 2,785 | 2,635 | 2,193 | 2,100 | 1,883 | 2,256 | 1,853 | 1,576 | 1,718 | 1,235 | 1,498 | 1,601 | 1,358 | 1,340 | 1,466 | 624 | 1,636 | 869 | 989 | 1,001 | 1,006 | 1,105 | 933 | 1,124 | 917 | 847 | 834 | 746 | 382 | 693 | 434 | 434 | 745 | 439 | 749 | 439 | 777 | 419 | 819 | 419 | 799 | 431 | 811 | 431 | 772 | 402 | 714 | 402 | 684 | 427 | 710 | 427 | 756 | 447 | 790 | 447 | 809 | 441 | 803 | 441 | 588 | 210 | 441 | 210 | 210 |
Free Cash Flow |
Loading...
|
M | 677 | 599 | 1,226 | 752 | 1,559 | 868 | -880 | 878 | 737 | 737 | 747 | 747 | 320 | 41 | 577 | 298 | 534 | 255 | 602 | 323 | 573 | 573 | 605 | 605 | 474 | 474 | 497 | 497 | 27 | 27 | 404 | 404 | 469 | 469 | 400 | 400 | 511 | 511 | -2,133 | 1,408 | -2,835 | 706 | -2,811 | 729 | -2,846 | 695 | -230 | -230 | 526 | 526 | 521 | 521 | 461 | 461 | 476 | 476 | 303 | 303 | 337 | 337 | 432 | 432 | 356 | 356 | 560 | 560 | 524 | 524 | 503 | 503 | 562 | 562 | 543 | 543 | 608 | 608 | 663 | 663 | 546 | 546 | 432 | 432 | 417 | 417 | 384 | 384 | 326 | 326 | 275 | 275 | 299 | 299 | 280 | 280 | 552 | 552 | 409 | 409 | 401 | 401 | 450 | 450 | 1,733 | 1,733 | 707 | 707 | 4,223 | 575 | 4,116 | 468 | 4,251 | 603 | 4,477 | 829 | 796 | 796 | 927 | 927 | 1,061 | 1,061 | 376 | 376 | 224 | 224 | 110 | 110 | -1,286 | -1,286 | -451 | -451 | -691 | -691 | -746 | -746 | -716 | -716 | -167 | -167 | 175 | 175 | 335 | 2,703 | 170 | -481 | 252 | 400 | 500 | 2,723 | 304 | 159 | 120 | 576 | 726 | 383 | 1,922 | 799 | -81 | -15 | 440 | 351 | 617 | 2,433 | 540 | 1,233 | 598 | 456 | 764 | 776 | 2,174 | 630 | 135 | -129 | 360 | 588 | 134 | 1,786 | 205 | 313 | 51 | 387 | 634 | 477 | 1,639 | 392 | -26 | 648 | 825 | 471 | 139 | 926 | 142 | -318 | -125 | -796 | -710 | -352 | 630 | 138 | 337 | -72 | 224 | -65 | 340 | 491 | -87 | -790 | -298 | -677 | -99 | -599 | 338 | -460 | -101 | -54 | -45 | 35 | -42 | 82 | 1 | -310 | -536 | -541 | -461 | -496 | -424 | -416 | 219 | -763 | 518 | 510 | 178 | 604 | 273 | 243 | 273 | 243 | 517 | 243 | 156 | 376 | 289 | 237 | 295 | 243 | 281 | 249 | 142 | 263 | 156 | 213 | 175 | 232 | 193 | 251 | 144 | 196 | 89 | 138 | 99 | 148 | 217 | 158 | 158 |
StockViz Staff
September 20, 2024
Any question? Send us an email