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 | 1989-12-31 | 1989-09-30 | 1989-06-30 | 1989-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 228 | -167 | 184 | 155 | 213 | 76 | 353 | 359 | 492 | 554 | 588 | 468 | 770 | 939 | 704 | 232 | -317 | 227 | 221 | 191 | 186 | 158 | 319 | 234 | 173 | 709 | 183 | 189 | 193 | 185 | 180 | 199 | 160 | 115 | 153 | 169 | 1 | 120 | 138 | 142 | 114 | 127 | 149 | 152 | 148 | 121 | 148 | 154 | 162 | 138 | 138 | 127 | 131 | 135 | 143 | 157 | 136 | 146 | 135 | 139 | 136 | 118 | 112 | 104 | 130 | 114 | 111 | 129 | 123 | 104 | 110 | 116 | 102 | 89 | 95 | 106 | 97 | 85 | 93 | 98 | 87 | 78 | 83 | 86 | 74 | 53 | 57 | 79 | 66 | 41 | 43 | 52 | 44 | 21 | 33 | 33 | 26 | 14 | 17 | 20 | 14 | 35 | 11 | 13 | 9 | -119 | 5 | 4 | 1 | 1 | -146 | -14 | 6 | 0 | 14 | -32 | 13 | 8 | 0 | 14 | 8 | 8 | 38 | 33 | 34 | -51 | 30 | 31 | 30 | 27 | 26 | 27 | 25 | 21 | 20 | 22 | 20 | 17 | 15 | 17 | 16 |
Depreciation and Amortization |
Loading...
|
M | 155 | 150 | 146 | 143 | 166 | 156 | 157 | 159 | 162 | 188 | 186 | 187 | 184 | 184 | 152 | 144 | 145 | 156 | 144 | 210 | 199 | 138 | 133 | 139 | 143 | 145 | 133 | 127 | 128 | 130 | 121 | 125 | 122 | 113 | 121 | 119 | 105 | 64 | 59 | 63 | 61 | 60 | 58 | 57 | 56 | 59 | 58 | 56 | 57 | 58 | 58 | 58 | 58 | 53 | 51 | 50 | 50 | 50 | 50 | 49 | 47 | 46 | 45 | 45 | 44 | 43 | 40 | 40 | 40 | 39 | 39 | 39 | 38 | 39 | 38 | 38 | 36 | 34 | 35 | 35 | 35 | 35 | 34 | 34 | 33 | 29 | 27 | 24 | 22 | 29 | 26 | 26 | 24 | 22 | 24 | 23 | 22 | 22 | 20 | 21 | 21 | 21 | 20 | 21 | 21 | 22 | 21 | 22 | 21 | 21 | 21 | 22 | 21 | 20 | 19 | 19 | 14 | 12 | 13 | 10 | 9 | 5 | 9 | 9 | 9 | 5 | 8 | 7 | 7 | 6 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 4 | 4 | 3 | 3 |
Non-Cash Items (Other) |
Loading...
|
M | 629 | 405 | 54 | 113 | 56 | 340 | 39 | 56 | 47 | 67 | 6 | 54 | 45 | 79 | 70 | 59 | 538 | 44 | 41 | 16 | 5 | 32 | -206 | 0 | 4 | 0 | 14 | 11 | 1 | -6 | 6 | 1 | -8 | 29 | 4 | 0 | 13 | 2 | 1 | -10 | -8 | -2 | 1 | -2 | 0 | 3 | 0 | 3 | 1 | 8 | 1 | 3 | 1 | 9 | 3 | 2 | 2 | 5 | 2 | 3 | 4 | -22 | 12 | 14 | 10 | 12 | 10 | 12 | 11 | 22 | 17 | 16 | 9 | 2 | 5 | 7 | 3 | 4 | 5 | 8 | 7 | 5 | 4 | 7 | 7 | 12 | 19 | 6 | 6 | 4 | 0 | 3 | 2 | 11 | -7 | 0 | 0 | 5 | 0 | 0 | 1 | -5 | -3 | -2 | -4 | 31 | -25 | -5 | 5 | - | 184 | 29 | -1 | -18 | 3 | 77 | -2 | -16 | 20 | 10 | -10 | -1 | -10 | 9 | -1 | 105 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | -30 | 580 | 276 | 351 | 121 | 654 | 374 | 573 | 356 | 698 | 767 | 487 | 1,158 | 775 | 786 | 371 | 204 | 570 | 456 | 254 | 166 | 486 | 252 | 367 | 155 | 564 | 351 | 311 | 234 | 449 | 250 | 344 | 123 | 385 | 288 | 397 | -87 | 214 | 176 | 207 | 142 | 249 | 234 | 138 | 198 | 254 | 204 | 186 | 197 | 279 | 177 | 185 | 215 | 259 | 176 | 216 | 232 | 225 | 246 | 182 | 209 | 215 | 194 | 195 | 177 | 240 | 130 | 153 | 186 | 170 | 155 | 129 | 179 | 161 | 172 | 86 | 155 | 106 | 137 | 147 | 148 | 144 | 162 | 123 | 135 | 119 | 121 | 93 | 112 | 64 | 114 | 74 | 65 | 69 | 48 | 81 | 49 | 52 | 53 | 51 | 25 | 35 | 24 | 38 | 28 | 50 | 20 | 64 | -169 | -169 | 3 | -40 | 19 | 43 | 4 | 26 | -26 | 9 | 11 | -7 | 2 | 0 | 9 | 16 | 33 | -7 | 38 | 25 | 44 | 19 | 43 | 51 | 22 | 21 | 41 | 32 | 18 | 24 | 22 | 15 | 10 |
Capital Expenditures |
Loading...
|
M | -134 | -167 | -105 | -103 | -94 | -118 | -104 | -143 | -117 | -150 | -118 | -97 | -95 | -99 | -77 | -99 | -107 | -128 | -93 | -85 | -94 | -122 | -98 | -87 | -73 | -96 | -75 | -70 | -73 | -74 | -66 | -67 | -71 | -85 | -68 | -69 | -34 | -46 | -53 | -48 | -57 | -60 | -52 | -49 | -42 | -62 | -44 | -35 | -35 | -30 | -40 | -46 | -29 | -33 | -34 | -35 | -25 | -38 | -23 | -24 | -31 | -36 | -42 | -42 | -38 | -34 | -36 | -33 | -41 | -48 | -26 | -22 | -21 | -22 | -26 | -20 | -26 | -36 | -17 | -22 | -20 | -23 | -23 | -21 | -16 | -19 | -17 | -20 | -18 | -29 | -25 | -21 | -13 | -16 | -14 | -15 | -11 | -16 | -17 | -21 | -16 | -19 | -25 | -22 | -17 | -20 | -7 | -5 | -8 | -8 | -12 | -19 | -15 | -8 | -46 | -29 | -9 | -12 | -12 | -14 | -10 | -15 | -6 | -20 | -4 | -13 | -10 | -8 | -6 | -9 | -7 | -8 | -3 | -4 | -4 | -3 | -4 | -4 | -7 | -5 | -8 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -555 | -172 | -6 | -1,170 | 0 | 3 | -454 | -424 | -320 | -30 | -32 | -262 | 3 | -25 | 7 | 2 | -148 | -656 | -43 | -35 | 655 | -29 | 0 | -79 | -1,231 | -417 | -152 | -145 | -250 | -32 | -91 | -43 | -8 | -62 | -3,622 | -94 | 1 | 0 | -66 | -50 | -3 | -88 | -18 | -49 | -257 | -26 | -2 | -91 | -1 | -27 | -15 | -962 | -44 | -143 | -32 | 1 | 1 | 0 | - | - | - | - | 0 | 1 | - | - | 0 | 0 | 0 | 0 | 1 | - | - | - | - | - | 0 | 1 | - | - | - | 1 | - | - | - | - | - | 4 | 2 | 1 | 0 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -555 | -172 | -6 | -1,170 | 0 | 3 | -454 | -424 | -320 | -30 | -32 | -262 | 3 | -25 | 7 | 2 | -148 | -656 | -43 | -35 | 655 | -29 | 0 | -79 | -1,231 | -417 | -152 | -145 | -250 | -32 | -91 | -43 | -8 | -62 | -3,622 | -94 | 1 | 0 | -66 | -50 | -3 | -88 | -18 | -49 | -257 | -26 | -2 | -91 | -1 | -27 | -15 | -962 | -44 | -143 | -32 | 1 | 1 | 0 | - | - | - | - | 0 | 1 | - | - | 0 | 0 | 0 | 0 | 1 | - | - | - | - | - | 0 | 1 | - | - | - | 1 | - | - | - | - | - | 4 | 2 | 1 | 0 | 1 | 1 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 90 | 90 | 90 | 90 | - | - | - | - | - | - | -375 | -375 | -412 | -412 | -412 | -385 | -39 | 631 | -3 | -108 | -2 | -312 | 12 | 47 | 635 | 518 | 227 | -132 | -3 | -327 | -2 | 34 | -126 | -146 | 3,597 | -25 | 0 | 0 | - | 318 | 147 | 195 | -320 | - | 541 | -10 | -100 | 238 | -26 | -52 | 21 | 838 | 23 | -3 | -68 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -15 | 9 | -1,009 | 2,501 | 28 | -300 | -400 | -400 | 18 | -1,000 | -300 | -300 | -69 | 100 | -49 | -71 | -100 | -50 | -100 | -200 | -100 | -400 | -150 | -75 | -75 | -40 | -42 | -108 | -148 | -44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39 | -66 | -57 | -108 | -250 | -286 | -365 | -114 | -136 | -128 | -130 | -122 | -175 | -146 | -61 | -262 | 942 | 18 | -136 | -220 | -114 | 0 | - | - | - | -269 | -6 | -59 | -403 | -112 | -52 | -355 | -254 | - | -23 | -200 | -382 | -70 | -10 | -122 | -118 | -74 | -116 | -61 | - | -64 | -57 | -34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -29 | -31 | -69 | -26 | -1 | - | -5 | -126 | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 62 | 61 | 64 | 65 | 64 | 64 | 65 | 67 | 67 | 1,375 | 67 | 1,000 | - | - | - | - | 152 | 1,072 | 49 | 1,136 | 133 | 18 | 55 | 165 | 230 | 69 | 2,527 | 520 | 230 | 140 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 694 | 163 | 225 | 30 | 0 | 766 | 210 | 196 | 795 | 164 | 193 | 294 | 9 | 3 | 3 | 3 | 2 | 0 | - | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10 | 10 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | - | - | - | - | - | - | - | 0 | - | - | - | - | - | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -19 | -5 | 544 | -26 | 804 | 880 | -19 | -14 | -36 | 2,741 | -6 | 1,973 | -31 | 558 | -6 | -19 | 274 | 2,129 | 96 | 2,247 | 247 | 34 | 108 | 330 | 454 | 134 | 5,041 | 1,040 | 458 | 276 | 1 | 10 | -7 | 3 | 6 | 2 | 4,325 | -25 | 1 | -2 | 0 | 1,382 | 320 | 452 | 65 | 0 | 1,979 | 296 | 201 | 1,438 | 161 | 198 | 380 | -20 | 65 | 32 | 65 | 3 | -162 | -4 | 0 | -9 | 66 | -30 | 24 | 396 | 102 | -100 | 82 | 23 | -16 | 31 | 3 | 246 | -57 | 56 | -1 | 0 | -1 | -1 | -1 | -25 | -60 | -45 | 477 | 0 | -66 | 0 | -2 | 61 | -44 | 17 | -33 | -22 | -23 | -22 | -29 | -3 | -31 | -25 | -13 | -1 | -1 | -15 | -31 | -25 | -23 | -58 | 177 | -1 | 15 | 68 | -2 | -19 | 21 | 27 | 29 | 3 | 1 | 258 | 45 | 78 | 34 | 65 | 24 | -8 | -1 | -14 | 100 | -33 | -10 | -25 | 2 | -11 | -39 | 9 | -43 | 0 | -13 | -10 | -5 |
Financing Cash Flow |
Loading...
|
M | -19 | -5 | 544 | -26 | 804 | 880 | -19 | -14 | -36 | 2,741 | -6 | 1,973 | -31 | 558 | -6 | -19 | 274 | 2,129 | 96 | 2,247 | 247 | 34 | 108 | 330 | 454 | 134 | 5,041 | 1,040 | 458 | 276 | 1 | 10 | -7 | 3 | 6 | 2 | 4,325 | -25 | 1 | -2 | 0 | 1,382 | 320 | 452 | 65 | 0 | 1,979 | 296 | 201 | 1,438 | 161 | 198 | 380 | -20 | 65 | 32 | 65 | 3 | -162 | -4 | 0 | -9 | 66 | -30 | 24 | 396 | 102 | -100 | 82 | 23 | -16 | 31 | 3 | 246 | -57 | 56 | -1 | 0 | -1 | -1 | -1 | -25 | -60 | -45 | 477 | 0 | -66 | 0 | -2 | 61 | -44 | 17 | -33 | -22 | -23 | -22 | -29 | -3 | -31 | -25 | -13 | -1 | -1 | -15 | -31 | -25 | -23 | -58 | 177 | -1 | 15 | 68 | -2 | -19 | 21 | 27 | 29 | 3 | 1 | 258 | 45 | 78 | 34 | 65 | 24 | -8 | -1 | -14 | 100 | -33 | -10 | -25 | 2 | -11 | -39 | 9 | -43 | 0 | -13 | -10 | -5 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | -5 | 1 | -5 | - | - | - | -8 | - | -5 | -1 | 0 | -2 | -2 | -13 | 5 | 1 | 8 | 8 | 3 | -15 | -11 | 8 | 5 | -13 | -25 | 27 | -25 | -3 | -5 | -2 | -1 | -1 | 3 | 0 | -5 | -1 | 1 | - | 1 | 0 | -2 | -1 | 1 | 1 | 1 | -2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 537 | 728 | 1,931 | 394 | 430 | 410 | 1,069 | 1,234 | 1,473 | 2,037 | 1,963 | 1,891 | 1,321 | 667 | 557 | 324 | 338 | 361 | 265 | 349 | 427 | 893 | 221 | 362 | 317 | 409 | 300 | 366 | 434 | 568 | 640 | 696 | 716 | 713 | 619 | 446 | 580 | 576 | 480 | 339 | 404 | 174 | 111 | 186 | 467 | 466 | 124 | 130 | 159 | 86 | 119 | 195 | 231 | 97 | 104 | 172 | 149 | 127 | 227 | 373 | 220 | 49 | 155 | 50 | 56 | 13 | 9 | 7 | 52 | 9 | 17 | 25 | 45 | 53 | 34 | 72 | 187 | 214 | 182 | 169 | 123 | 30 | 34 | 50 | 56 | 98 | 304 | 245 | 149 | 56 | 21 | 67 | 49 | 15 | 59 | 41 | 40 | 20 | 17 | 46 | 23 | - | - | - | 23 | - | - | 177 | 29 | 15 | 68 | 15 | 16 | 21 | 27 | 56 | 27 | 1 | 251 | 51 | 12 | - | - | 24 | 33 | - | - | 19 | 51 | - | - | 42 | 46 | - | 9 | - | 32 | - | - | 8 | 13 |
Ending Cash |
Loading...
|
M | 99 | 537 | 728 | 1,931 | 394 | 430 | 410 | 1,069 | 1,234 | 1,473 | 2,037 | 1,963 | 1,891 | 1,321 | 667 | 557 | 324 | 338 | 361 | 265 | 349 | 427 | 893 | 221 | 362 | 317 | 409 | 300 | 366 | 434 | 568 | 640 | 696 | 716 | 713 | 619 | 446 | 580 | 576 | 480 | 339 | 404 | 174 | 111 | 186 | 467 | 466 | 124 | 130 | 159 | 86 | 119 | 195 | 231 | 97 | 104 | 172 | 149 | 127 | 227 | 373 | 220 | 49 | 155 | 50 | 56 | 13 | 9 | 7 | 52 | 9 | 17 | 25 | 45 | 53 | 34 | 72 | 187 | 214 | 182 | 169 | 123 | 30 | 34 | 50 | 56 | 98 | 304 | 245 | 149 | 56 | 21 | 67 | 49 | 15 | 59 | 41 | 40 | 20 | 17 | 7 | -6 | -4 | -20 | -11 | -30 | -23 | -58 | 177 | 29 | 15 | 68 | 15 | -19 | 21 | 27 | 56 | 3 | 1 | 251 | 51 | 42 | -4 | -11 | 24 | -16 | -8 | -26 | 19 | -39 | -17 | -31 | 42 | -11 | -39 | 9 | -11 | 0 | -13 | -10 | 8 |
Stock-Based Compensation |
Loading...
|
M | 32 | 27 | 34 | 34 | 41 | 30 | 36 | 39 | 38 | 42 | 59 | 24 | 29 | 27 | 27 | 40 | 18 | 24 | 32 | 27 | 26 | 21 | 19 | 26 | 26 | 24 | 33 | 25 | 28 | 28 | 24 | 26 | 32 | 24 | 24 | 28 | 26 | 11 | 12 | 12 | 12 | 8 | 7 | 11 | 11 | 6 | 11 | 12 | 12 | 12 | 12 | 12 | 13 | 11 | 10 | 11 | 9 | 10 | 9 | 10 | 7 | 38 | 3 | 3 | 4 | 0 | - | 1 | -8 | -3 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15 | - | - | - | - | - | - | - | - | 0 | - | 5 | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -15 | 9 | -1,009 | 2,501 | 28 | -300 | -400 | -400 | 18 | -1,000 | -300 | -300 | -69 | 100 | -49 | -71 | -100 | -50 | -100 | -200 | -100 | -400 | -150 | -75 | -75 | -40 | -42 | -108 | -148 | -44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39 | -66 | -57 | -108 | -250 | -286 | -365 | -114 | -136 | -128 | -130 | -122 | -175 | -146 | -61 | -262 | 942 | 18 | -136 | -220 | -114 | 0 | - | - | - | -269 | -6 | -59 | -403 | -112 | -52 | -355 | -254 | - | -23 | -200 | -382 | -70 | -10 | -122 | -118 | -74 | -116 | -61 | - | -64 | -57 | -34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -29 | -31 | -69 | -26 | -1 | - | -5 | -126 | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 27 | 0 | 0 | 27 | 28 | 0 | 32 | 1 | 18 | 1 | 24 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -485 | 540 | 1,053 | 2,938 | 1,809 | 1,547 | 1,850 | 2,388 | 2,588 | 2,548 | 3,132 | 3,026 | 2,269 | 2,047 | 1,076 | 379 | 433 | 334 | 416 | 307 | 358 | 957 | 1,168 | 900 | 793 | 637 | 1,363 | 710 | 733 | 650 | 743 | 1,373 | 1,102 | 962 | 863 | 763 | 916 | 716 | 939 | 825 | 407 | 453 | 307 | 272 | 239 | 157 | -1,425 | -1,249 | -1,240 | 287 | -2,545 | -2,580 | -1,291 | 23 | 436 | 431 | -1,824 | -83 | 375 | 502 | 616 | 486 | -238 | -56 | -129 | -30 | -176 | -89 | -208 | -44 | 130 | -40 | -194 | -186 | -171 | 392 | 341 | 439 | 511 | -72 | -70 | -100 | -178 | 373 | 368 | 368 | 232 | 593 | 513 | 423 | 330 | 186 | 220 | 200 | 194 | 233 | 249 | 254 | 241 | 264 | 260 | 268 | 255 | 237 | 314 | 331 | 461 | 461 | 469 | 469 | -796 | -676 | 261 | 249 | 279 | 254 | 135 | 90 | 70 | 109 | 92 | 62 | 53 | 58 | 57 | 32 | 85 | 67 | 65 | 64 | 54 | 44 | 35 | 29 | 25 | 126 | 102 | 82 | 66 | 56 | 42 |
Free Cash Flow |
Loading...
|
M | -164 | 412 | 171 | 249 | 27 | 536 | 270 | 429 | 239 | 548 | 650 | 390 | 1,062 | 675 | 709 | 272 | 97 | 442 | 363 | 168 | 72 | 364 | 154 | 280 | 82 | 468 | 276 | 240 | 160 | 375 | 184 | 277 | 52 | 300 | 220 | 328 | -121 | 167 | 123 | 159 | 86 | 189 | 182 | 89 | 157 | 192 | 160 | 151 | 162 | 249 | 136 | 139 | 186 | 226 | 142 | 181 | 208 | 187 | 224 | 159 | 178 | 179 | 153 | 153 | 139 | 206 | 95 | 121 | 145 | 122 | 130 | 107 | 158 | 139 | 146 | 66 | 129 | 71 | 121 | 124 | 127 | 121 | 139 | 102 | 119 | 99 | 104 | 74 | 94 | 35 | 88 | 53 | 52 | 53 | 34 | 66 | 38 | 36 | 36 | 29 | 10 | 17 | 0 | 16 | 11 | 30 | 13 | 59 | -177 | -177 | -9 | -59 | 4 | 35 | -41 | -3 | -35 | -3 | -1 | -22 | -8 | -16 | 3 | -4 | 29 | -20 | 28 | 17 | 38 | 10 | 36 | 43 | 19 | 17 | 38 | 29 | 14 | 21 | 15 | 10 | 3 |
StockViz Staff
September 19, 2024
Any question? Send us an email