Cash Flow Statement | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 219 | 65 | 303 | 287 | 312 | 394 | 542 | 533 | 448 | 629 | 645 | 729 | 622 | 582 | 428 | 187 | 146 | 469 | 416 | 425 | 407 | 484 | 482 | 482 | 418 | 197 | 364 | 412 | 325 | 228 | 173 | 201 | 188 | 229 | 217 | 239 | 235 | 254 | 186 | 225 | 242 | 230 | 271 | 204 | 205 | 203 | 221 | 241 | 200 | 200 | 218 | 243 | 271 | 323 | 226 | 74 | -39 | -188 | -402 | -223 | -498 | -524 | -36 | -1,126 | 218 | 25 | 210 | 334 | 350 | 146 | 312 | 308 | 289 | 296 | 278 | 291 | 264 | 213 | 252 | 239 | 250 | 234 | 227 | 225 | 217 | 245 | 245 | 246 | 240 | -174 | 249 | -160 | 217 | 266 | 121 | 248 | 367 | 264 | 270 | 280 | 293 | 260 | 252 | 249 | 235 | 248 | 236 | 223 | 212 | 151 | 207 | 217 | 208 | 207 | 210 | 199 | 174 | 194 | 229 | 222 | 209 | 57 | 98 | 97 | 95 | 87 | 83 | 88 | 44 | 28 | 52 | 44 | 39 | 38 | 40 | 40 | 38 |
Depreciation and Amortization |
Loading...
|
M | 24 | 28 | 35 | 35 | 36 | 37 | 26 | 34 | 40 | -48 | 59 | 4 | 17 | -1 | 26 | 32 | 54 | 58 | 62 | 63 | 58 | 92 | 95 | 92 | 103 | 106 | 103 | 98 | 100 | 21 | 169 | 62 | 62 | 71 | 60 | 66 | 50 | 53 | 71 | 51 | 52 | 46 | 54 | 32 | 61 | 62 | 59 | 59 | 60 | 62 | 65 | 69 | 74 | 76 | 81 | 85 | 88 | 87 | 95 | 98 | 102 | 104 | 110 | 107 | 110 | 109 | 107 | 104 | 105 | 105 | 100 | 98 | 94 | 93 | 91 | 126 | 48 | 101 | 54 | - | - | 52 | 53 | 55 | 50 | 49 | 56 | 57 | 64 | 93 | 93 | 247 | 97 | 95 | 96 | 95 | 96 | 98 | 100 | 99 | 99 | 144 | 62 | 64 | 58 | 62 | 60 | 60 | 60 | 60 | 56 | 58 | 56 | 59 | 47 | 67 | 50 | 62 | 96 | 7 | 53 | 22 | 46 | 25 | 22 | 32 | 24 | 20 | 18 | 31 | 6 | 6 | 6 | 12 | 11 | 10 | 10 |
Non-Cash Items (Other) |
Loading...
|
M | 163 | 802 | 414 | 336 | 550 | 949 | 1,803 | -689 | 387 | -838 | 306 | -354 | -902 | 315 | 301 | 13 | -625 | 561 | 623 | -291 | 97 | 1,011 | -177 | 88 | -848 | 291 | 958 | -633 | -940 | 414 | -185 | 294 | 31 | 554 | 79 | 798 | -1,411 | 286 | 48 | -98 | -87 | 174 | -5 | 1,670 | -1,275 | 251 | 19 | -51 | -30 | -238 | 590 | 337 | -53 | 900 | -658 | 550 | 714 | 906 | 1,534 | 827 | 789 | 1,141 | 462 | 930 | 229 | -867 | -178 | 155 | -431 | -194 | 25 | -253 | 10 | 83 | 1,097 | -536 | -81 | 303 | -321 | -108 | 57 | 81 | -393 | 627 | -79 | 200 | 189 | -175 | 127 | 958 | -239 | 552 | -182 | 247 | -158 | 71 | -353 | 54 | -267 | -126 | 27 | 325 | -227 | -8 | 81 | -289 | 188 | -572 | 116 | 104 | -93 | -99 | 620 | 798 | 791 | -760 | 408 | -598 | 63 | 663 | 347 | 16 | -91 | -185 | 220 | -347 | 120 | 166 | -1 | -359 | -48 | 147 | 237 | 69 | -31 | 19 | 64 |
Operating Cash Flow |
Loading...
|
M | 359 | 1,037 | 566 | 582 | 718 | 1,585 | 2,081 | -78 | 881 | -10 | 915 | 453 | -205 | 946 | 622 | 278 | -173 | 1,007 | 1,179 | 164 | 556 | 1,712 | 386 | 619 | -211 | 736 | 1,668 | -184 | -405 | 829 | 136 | 351 | 373 | 882 | 190 | 1,161 | -1,102 | 855 | 202 | 107 | 156 | 559 | 74 | 2,019 | -1,073 | 699 | 421 | 172 | 63 | 15 | 421 | 1,042 | 412 | 755 | 416 | 710 | 843 | 853 | 879 | 551 | 37 | -964 | 918 | -463 | 289 | 404 | -169 | -103 | -327 | 1,514 | -99 | -473 | 63 | 708 | 1,186 | 95 | 179 | 1,508 | 271 | -185 | 33 | 510 | -280 | 922 | 104 | 499 | 444 | 186 | 330 | 1,061 | 167 | 423 | 43 | 1,158 | -162 | 555 | 32 | 1,103 | 182 | 354 | 215 | 813 | 727 | -321 | 584 | 152 | 95 | -309 | 307 | 344 | 220 | 192 | 901 | 1,174 | 1,086 | -465 | 623 | -257 | 435 | 916 | 622 | 114 | 89 | -70 | 350 | -203 | 247 | 268 | 43 | -279 | 11 | 196 | 285 | 109 | 9 | 77 | 88 |
Capital Expenditures |
Loading...
|
M | -12 | -43 | -25 | -50 | -24 | -35 | -19 | -36 | -18 | -35 | -1 | -20 | -12 | -18 | -18 | -15 | -12 | -27 | -20 | -29 | -9 | -26 | -37 | -17 | -19 | -56 | -32 | -22 | -2 | -66 | -49 | -22 | -8 | -35 | -23 | -14 | -3 | -44 | -23 | -19 | -11 | -40 | -26 | -24 | -10 | -59 | -40 | -27 | -26 | -56 | -28 | -44 | -30 | -54 | -48 | -33 | -21 | -101 | -55 | -40 | -33 | -96 | -20 | -40 | -46 | -143 | 0 | -35 | -22 | -56 | -34 | -25 | -5 | -118 | -10 | -15 | -12 | -27 | -25 | -23 | -27 | -22 | -47 | -16 | -10 | -22 | -24 | -29 | -15 | -39 | -34 | -28 | -20 | -43 | -21 | -20 | -19 | -33 | -11 | -27 | -23 | 0 | -461 | -11 | -16 | 0 | -80 | -29 | -60 | -95 | -95 | -46 | -43 | -58 | 0 | -88 | -56 | -70 | -59 | -54 | -22 | -16 | -16 | 0 | -143 | -61 | -31 | -58 | -36 | 0 | -29 | -9 | -14 | -10 | -8 | -11 | -10 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 25 | 21 | 22 | 12 | 21 | 25 | 14 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 25 | 21 | 22 | 12 | 21 | 25 | 14 | 16 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -5,730 | -3,285 | 5,261 | 1,655 | 4,761 | 9,230 | 1,072 | -1,279 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -26 | 0 | 0 | 0 | -38 | 0 | 0 | -44 | 0 | 0 | -709 | -300 | -135 | -17 | - | - | -117 | -241 | -248 | -179 | -167 | -278 | -541 | -123 | -156 | -198 | -270 | -89 | -457 | -67 | -73 | - | - | - | -123 | -128 | -197 | -129 | -119 | -106 | -130 | -99 | -198 | -112 | -65 | -88 | -81 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 229 | 228 | 227 | 228 | 228 | 228 | -209 | -209 | 208 | 209 | 201 | 206 | 207 | 207 | 207 | 207 | 208 | 209 | 212 | 191 | 192 | 198 | 190 | 141 | 127 | 127 | 117 | 118 | 118 | 111 | 78 | 78 | 68 | 68 | 69 | 69 | 61 | 62 | 61 | 62 | 55 | 55 | 55 | 55 | 52 | 52 | 52 | 52 | 35 | 34 | 34 | 35 | 61 | 46 | 46 | 46 | 46 | 45 | 46 | 47 | 75 | 42 | 105 | 150 | 148 | 143 | 141 | 141 | 145 | 137 | 140 | 140 | 140 | 133 | 133 | 133 | 132 | 126 | 127 | 127 | 128 | 128 | 128 | 128 | 129 | 128 | 128 | 128 | 127 | 125 | 126 | 125 | 125 | 120 | 119 | 122 | 123 | 117 | 117 | 117 | 116 | 107 | 103 | 103 | 103 | 94 | 91 | 92 | 92 | 86 | 87 | 92 | 92 | 88 | 86 | 89 | 92 | 113 | 50 | 82 | 113 | 33 | 33 | 33 | 34 | 30 | 30 | 30 | 24 | 8 | 21 | 17 | 15 | 15 | 15 | 15 | 15 |
Other Financial Activities |
Loading...
|
M | -172 | 874 | -5,979 | -1,050 | 7,981 | -602 | 5,837 | 8,568 | 2,108 | 407 | 5,923 | 4,997 | 6,916 | -409 | 282 | 15,145 | 11,854 | 447 | 2,466 | 2,141 | 2,267 | 974 | 1,303 | 1,608 | 712 | 1,813 | 803 | 1,102 | -1,083 | 2,038 | -1,448 | 2,603 | 3,396 | 316 | 1,820 | 644 | 751 | 3,966 | 616 | 916 | -1,914 | 2,243 | 550 | 1,994 | 101 | 2,322 | 45 | 504 | -340 | 735 | 691 | -1,184 | -1,579 | -1,069 | -376 | -1,483 | -122 | 2,151 | -460 | 2,881 | 1,179 | 7,469 | 503 | 2,060 | 432 | 1,887 | 4,568 | 764 | 2,490 | -3,514 | 2,119 | 2,103 | 517 | 1,340 | 1,075 | 1,571 | 1,860 | 1,491 | 3,845 | 3,273 | 95 | 353 | -428 | 696 | 2,528 | 2,018 | 1,009 | 1,445 | 1,744 | -1,370 | -1,533 | 455 | -155 | 2,028 | 2,262 | 3,188 | 1,105 | 1,589 | 1,884 | 1,594 | 277 | 1,553 | 1,484 | 3,237 | -594 | 2,492 | 2,445 | 2,073 | 232 | 3,021 | 454 | 1,220 | -1,283 | -1,916 | -63 | -131 | -1,460 | 1,726 | 606 | 1,448 | 1,435 | 1,360 | -357 | 77 | -191 | 830 | 470 | -548 | -1,249 | 593 | -692 | 308 | 146 | -304 | 253 | -54 | -751 |
Financing Cash Flow |
Loading...
|
M | -172 | 874 | -5,979 | -1,050 | 7,981 | -602 | 5,837 | 8,568 | 2,108 | 407 | 5,923 | 4,997 | 6,916 | -409 | 282 | 15,145 | 11,854 | 447 | 2,466 | 2,141 | 2,267 | 974 | 1,303 | 1,608 | 712 | 1,813 | 803 | 1,102 | -1,083 | 2,038 | -1,448 | 2,603 | 3,396 | 316 | 1,820 | 644 | 751 | 3,966 | 616 | 916 | -1,914 | 2,243 | 550 | 1,994 | 101 | 2,322 | 45 | 504 | -340 | 735 | 691 | -1,184 | -1,579 | -1,069 | -376 | -1,483 | -122 | 2,151 | -460 | 2,881 | 1,179 | 7,469 | 503 | 2,060 | 432 | 1,887 | 4,568 | 764 | 2,490 | -3,514 | 2,119 | 2,103 | 517 | 1,340 | 1,075 | 1,571 | 1,860 | 1,491 | 3,845 | 3,273 | 95 | 353 | -428 | 696 | 2,528 | 2,018 | 1,009 | 1,445 | 1,744 | -1,370 | -1,533 | 455 | -155 | 2,028 | 2,262 | 3,188 | 1,105 | 1,589 | 1,884 | 1,594 | 277 | 1,553 | 1,484 | 3,237 | -594 | 2,492 | 2,445 | 2,073 | 232 | 3,021 | 454 | 1,220 | -1,283 | -1,916 | -63 | -131 | -1,460 | 1,726 | 606 | 1,448 | 1,435 | 1,360 | -357 | 77 | -191 | 830 | 470 | -548 | -1,249 | 593 | -692 | 308 | 146 | -304 | 253 | -54 | -751 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 941 | 766 | 758 | 784 | 887 | 717 | 678 | 684 | 913 | 763 | 792 | 938 | 1,091 | 956 | 1,059 | 865 | 732 | 636 | 607 | 611 | 678 | 319 | 784 | 643 | 671 | 562 | 601 | 549 | 677 | 749 | 496 | 474 | 607 | 470 | 693 | 506 | 653 | 651 | 604 | 409 | 617 | 748 | 696 | 621 | 584 | 974 | 717 | 416 | 694 | 828 | 853 | 540 | 278 | 823 | 591 | 619 | 471 | 725 | 723 | 637 | 1,257 | 1,937 | 1,912 | 1,730 | 1,814 | 2,016 | 1,818 | 2,052 | 2,264 | 2,957 | 2,814 | 2,486 | 3,108 | 2,660 | 2,968 | 2,991 | 2,454 | 2,984 | 2,313 | 2,113 | 2,712 | 2,398 | 3,249 | 3,074 | 3,364 | 3,039 | 2,929 | 2,483 | 2,891 | 2,803 | 2,781 | 2,484 | 3,189 | 2,691 | 3,178 | 2,757 | 2,816 | 3,018 | 3,060 | 2,981 | 3,296 | - | 3,050 | 3,287 | 3,651 | 2,940 | 2,911 | 3,242 | 3,444 | 3,242 | 86 | 2,975 | 3,444 | 147 | - | 3,303 | 3,511 | - | 302 | 2,831 | 2,777 | - | - | 1,086 | 1,345 | 66 | 21 | 1,346 | 1,474 | - | 338 | 988 | 1,134 | - | 126 | 853 | 1,107 |
Ending Cash |
Loading...
|
M | 1,247 | 941 | 766 | 758 | 784 | 887 | 717 | 678 | 684 | 913 | 763 | 792 | 938 | 1,091 | 956 | 1,059 | 865 | 732 | 636 | 607 | 611 | 678 | 319 | 784 | 643 | 671 | 562 | 601 | 549 | 677 | 749 | 496 | 474 | 607 | 470 | 693 | 506 | 653 | 651 | 604 | 409 | 617 | 748 | 696 | 621 | 585 | 974 | 717 | 416 | 694 | 828 | 853 | 540 | 278 | 823 | 591 | 619 | 471 | 725 | 723 | 637 | 1,257 | 1,937 | 1,912 | 1,730 | 1,814 | 2,016 | 1,818 | 2,052 | 2,264 | 2,957 | 2,814 | 2,486 | 3,108 | 2,660 | 2,968 | 2,991 | 2,454 | 2,984 | 2,313 | 2,113 | 2,712 | 2,398 | 3,249 | 3,074 | 3,364 | 3,039 | 2,929 | 2,483 | 2,891 | 2,803 | 2,781 | 2,484 | 3,189 | 2,691 | 3,178 | 2,757 | 2,816 | 3,018 | 79 | 2,981 | 546 | -300 | 3,050 | 3,287 | 3,651 | 2,940 | 2,911 | 3,242 | 334 | 49 | 86 | 2,975 | 100 | 147 | -106 | 3,303 | 505 | -126 | 302 | 2,831 | 396 | -17 | -89 | 1,086 | -88 | 66 | 21 | 1,346 | -270 | -71 | 338 | 988 | 102 | -81 | 126 | 853 |
Stock-Based Compensation |
Loading...
|
M | 26 | 31 | 27 | 29 | 34 | 31 | 30 | 30 | 29 | 26 | 26 | 26 | 26 | 26 | 24 | 26 | 25 | 24 | 24 | 23 | 25 | 21 | 25 | 26 | 27 | 26 | 23 | 24 | 27 | 33 | 30 | 17 | 19 | 11 | 14 | 20 | 13 | 13 | 10 | 10 | 11 | 8 | 8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -26 | 0 | 0 | 0 | -38 | 0 | 0 | -44 | 0 | 0 | -709 | -300 | -135 | -17 | - | - | -117 | -241 | -248 | -179 | -167 | -278 | -541 | -123 | -156 | -198 | -270 | -89 | -457 | -67 | -73 | - | - | - | -123 | -128 | -197 | -129 | -119 | -106 | -130 | -99 | -198 | -112 | -65 | -88 | -81 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 3 | 0 | 0 | 0 | 1 | 1 | 590 | 0 | 5 | 6 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -16,430 | -105,050 | 53,526 | 53,140 | 50,906 | 12,295 | 15,042 | 41,758 | -140,962 | 24,100 | 32,298 | 32,927 | 27,968 | 29,663 | 30,998 | 28,878 | 12,206 | 12,006 | 13,973 | 12,925 | 12,839 | 11,455 | 10,889 | 11,798 | 10,107 | 13,081 | 12,624 | 11,266 | 11,054 | 11,398 | 11,701 | 13,362 | 12,358 | 10,342 | 9,300 | 10,925 | 10,730 | 11,935 | 21,401 | 22,814 | 22,626 | 13,841 | 23,720 | 24,871 | 24,500 | 13,154 | 2,794 | 5,549 | 3,697 | 13,023 | 5,075 | 7,873 | 3,560 | 10,083 | 7,350 | 1,756 | 4,518 | 12,555 | 6,713 | 2,500 | 1,269 | 8,395 | -3,415 | -4,710 | -3,734 | 7,865 | -727 | -813 | 944 | 14,125 | 363 | 454 | -22 | 1,328 | -341 | -347 | 171 | -61 | 131 | -285 | -475 | -235 | -309 | -154 | 523 | 541 | 131 | -461 | -691 | -2,658 | -3,237 | -4,347 | -6,237 | -3,768 | -3,716 | -2,820 | -5,258 | -5,623 | -5,533 | -4,284 | -5,261 | -6,432 | -4,826 | -4,805 | -4,155 | -2,316 | -3,113 | -2,536 | -1,019 | -525 | -751 | -347 | 23 | 564 | -288 | -870 | -624 | 234 | -166 | 807 | 1,271 | 200 | 71 | 1,063 | 1,601 | 1,747 | 1,528 | -207 | 1,365 | 1,245 | 796 | -1,052 | 880 | 1,241 | 1,278 | 1,249 | 1,463 |
Free Cash Flow |
Loading...
|
M | 347 | 994 | 541 | 532 | 694 | 1,550 | 2,062 | -114 | 863 | -45 | 916 | 433 | -217 | 928 | 604 | 263 | -185 | 980 | 1,159 | 135 | 547 | 1,686 | 349 | 602 | -230 | 680 | 1,636 | -206 | -407 | 763 | 87 | 329 | 365 | 847 | 167 | 1,147 | -1,105 | 811 | 179 | 88 | 145 | 519 | 48 | 1,995 | -1,083 | 640 | 381 | 145 | 37 | -41 | 393 | 998 | 382 | 701 | 368 | 677 | 822 | 752 | 824 | 511 | 4 | -1,060 | 898 | -503 | 243 | 261 | -169 | -138 | -349 | 1,458 | -133 | -498 | 58 | 590 | 1,176 | 80 | 167 | 1,481 | 246 | -208 | 6 | 488 | -327 | 906 | 94 | 477 | 420 | 157 | 315 | 1,022 | 133 | 395 | 23 | 1,115 | -183 | 535 | 13 | 1,070 | 171 | 327 | 192 | 813 | 266 | -332 | 568 | 152 | 15 | -338 | 247 | 249 | 125 | 146 | 858 | 1,117 | 1,086 | -553 | 567 | -327 | 376 | 863 | 600 | 98 | 73 | -70 | 207 | -265 | 216 | 210 | 7 | -279 | -19 | 187 | 272 | 98 | 1 | 66 | 78 |
StockViz Staff
September 19, 2024
Any question? Send us an email