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 | 400 | 385 | 628 | 798 | 1,002 | 1,281 | 1,758 | 1,992 | 2,102 | 2,380 | 2,765 | 2,880 | 2,644 | 1,557 | 846 | 363 | 322 | 825 | 756 | 854 | 897 | 884 | 1,435 | 1,299 | 1,254 | 1,274 | 749 | 746 | 755 | 723 | 653 | 626 | 597 | 437 | 443 | 427 | 400 | 513 | 519 | 531 | 541 | 575 | 569 | 569 | 570 | 585 | 602 | 592 | 565 | 533 | 530 | 536 | 566 | 572 | 582 | 574 | 556 | 556 | 528 | 505 | 470 | 465 | 461 | 460 | 485 | 477 | 466 | 465 | 452 | 432 | 417 | 402 | 392 | 386 | 382 | 380 | 372 | 363 | 356 | 346 | 334 | 321 | 296 | 271 | 263 | 255 | 242 | 228 | 202 | 180 | 160 | 149 | 130 | 112 | 105 | 90 | 77 | 65 | 87 | 81 | 74 | 69 | -85 | -91 | -100 | -108 | 12 | -140 | -158 | -154 | -154 | 7 | -11 | -4 | 3 | -11 | 35 | 30 | 30 | 68 | 87 | 113 | 54 | 46 | 45 | 41 | 118 | 114 | 109 | 104 | 98 | 93 | 87 | 83 | 79 | 73 | 69 | 65 | 48 | 33 | 16 |
Depreciation and Amortization |
Loading...
|
M | 593 | 605 | 611 | 622 | 638 | 634 | 666 | 695 | 723 | 745 | 741 | 707 | 664 | 625 | 597 | 589 | 655 | 709 | 691 | 679 | 608 | 552 | 559 | 559 | 548 | 533 | 519 | 507 | 505 | 499 | 482 | 483 | 476 | 459 | 409 | 346 | 290 | 246 | 242 | 241 | 235 | 230 | 230 | 229 | 229 | 230 | 228 | 228 | 230 | 231 | 227 | 219 | 212 | 204 | 201 | 199 | 198 | 195 | 192 | 187 | 184 | 180 | 176 | 171 | 166 | 163 | 160 | 158 | 157 | 155 | 155 | 154 | 153 | 150 | 145 | 142 | 140 | 139 | 140 | 139 | 137 | 136 | 130 | 123 | 113 | 102 | 101 | 100 | 103 | 104 | 97 | 95 | 92 | 90 | 89 | 86 | 85 | 85 | 84 | 84 | 84 | 84 | 85 | 86 | 86 | 86 | 85 | 85 | 85 | 85 | 84 | 82 | 79 | 72 | 64 | 58 | 49 | 44 | 38 | 34 | 33 | 32 | 32 | 31 | 29 | 27 | 28 | 25 | 24 | 22 | 20 | 19 | 19 | 18 | 18 | 17 | 15 | 13 | 10 | 6 | 3 |
Non-Cash Items (Other) |
Loading...
|
M | 1,202 | 628 | 563 | 548 | 492 | 482 | 209 | 175 | 172 | 171 | 183 | 248 | 253 | 746 | 711 | 682 | 640 | 107 | 94 | -154 | -170 | -171 | -203 | 18 | 29 | 26 | 20 | 12 | 2 | -6 | 28 | 26 | 26 | 46 | 19 | 15 | 4 | -16 | -19 | -19 | -11 | -3 | 2 | 2 | 7 | 8 | 13 | 14 | 13 | 13 | 13 | 15 | 14 | 16 | 12 | 11 | 12 | 13 | -14 | -4 | 8 | 13 | 47 | 46 | 44 | 45 | 55 | 61 | 65 | 63 | 43 | 31 | 23 | 16 | 18 | 18 | 19 | 24 | 25 | 25 | 23 | 23 | 30 | 45 | 44 | 43 | 34 | 16 | 13 | 9 | 16 | 10 | 7 | 5 | -1 | 6 | 6 | 6 | -4 | -7 | -9 | -14 | 22 | 0 | -3 | 6 | -25 | 184 | 218 | 212 | 194 | 13 | 61 | 60 | 63 | 80 | 13 | 4 | 19 | -11 | -12 | -2 | 103 | 113 | 104 | 105 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 1,177 | 1,328 | 1,402 | 1,500 | 1,721 | 1,956 | 2,000 | 2,393 | 2,308 | 3,110 | 3,187 | 3,206 | 3,089 | 2,135 | 1,931 | 1,600 | 1,483 | 1,445 | 1,361 | 1,158 | 1,271 | 1,260 | 1,338 | 1,437 | 1,380 | 1,459 | 1,344 | 1,243 | 1,276 | 1,165 | 1,101 | 1,139 | 1,192 | 982 | 812 | 699 | 510 | 739 | 774 | 833 | 763 | 819 | 824 | 794 | 843 | 841 | 866 | 839 | 837 | 856 | 836 | 836 | 867 | 884 | 849 | 919 | 886 | 862 | 853 | 801 | 813 | 781 | 806 | 742 | 700 | 710 | 640 | 664 | 640 | 632 | 623 | 640 | 598 | 574 | 519 | 485 | 545 | 538 | 576 | 600 | 577 | 564 | 539 | 498 | 468 | 445 | 390 | 383 | 364 | 316 | 322 | 256 | 263 | 247 | 229 | 235 | 204 | 181 | 164 | 136 | 122 | 125 | 140 | 136 | 162 | -35 | -254 | -271 | -375 | -187 | 25 | 26 | 92 | 47 | 13 | 20 | -14 | 15 | 6 | 3 | 27 | 57 | 51 | 81 | 90 | 101 | 126 | 131 | 156 | 134 | 136 | 135 | 116 | 112 | 116 | 97 | 79 | 72 | 48 | 25 | 10 |
Capital Expenditures |
Loading...
|
M | -509 | -469 | -419 | -418 | -459 | -482 | -514 | -528 | -482 | -460 | -410 | -369 | -371 | -382 | -411 | -426 | -413 | -400 | -394 | -400 | -402 | -380 | -354 | -331 | -315 | -315 | -293 | -284 | -281 | -279 | -290 | -291 | -293 | -256 | -217 | -202 | -181 | -204 | -217 | -216 | -217 | -202 | -204 | -197 | -183 | -176 | -145 | -141 | -152 | -146 | -148 | -142 | -131 | -127 | -131 | -120 | -109 | -115 | -113 | -132 | -150 | -158 | -155 | -149 | -140 | -143 | -157 | -147 | -136 | -117 | -91 | -91 | -89 | -94 | -107 | -98 | -100 | -95 | -82 | -89 | -88 | -84 | -80 | -74 | -72 | -74 | -84 | -92 | -94 | -88 | -75 | -63 | -57 | -56 | -56 | -59 | -65 | -69 | -72 | -80 | -81 | -82 | -84 | -66 | -49 | -39 | -27 | -33 | -47 | -54 | -54 | -87 | -97 | -91 | -95 | -62 | -48 | -49 | -52 | -46 | -51 | -45 | -43 | -47 | -36 | -37 | -33 | -30 | -30 | -27 | -22 | -18 | -14 | -15 | -15 | -18 | -20 | -24 | -20 | -13 | -8 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -726 | -732 | -1,902 | -1,348 | -1,173 | -1,622 | -875 | -1,195 | -1,228 | -806 | -643 | -320 | -315 | -276 | -13 | -164 | -795 | -845 | -882 | -80 | 547 | 591 | 546 | -1,340 | -1,727 | -1,880 | -1,945 | -964 | -579 | -518 | -416 | -174 | -204 | -3,735 | -3,786 | -3,777 | -3,714 | -158 | -114 | -118 | -206 | -158 | -158 | -412 | -350 | -334 | -376 | -121 | -122 | -135 | -1,006 | -1,049 | -1,165 | -1,181 | -218 | -173 | -30 | 2 | 1 | 0 | - | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | - | - | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 4 | 7 | 8 | 8 | 5 | 4 | 3 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -726 | -732 | -1,902 | -1,348 | -1,173 | -1,622 | -875 | -1,195 | -1,228 | -806 | -643 | -320 | -315 | -276 | -13 | -164 | -795 | -845 | -882 | -80 | 547 | 591 | 546 | -1,340 | -1,727 | -1,880 | -1,945 | -964 | -579 | -518 | -416 | -174 | -204 | -3,735 | -3,786 | -3,777 | -3,714 | -158 | -114 | -118 | -206 | -158 | -158 | -412 | -350 | -334 | -376 | -121 | -122 | -135 | -1,006 | -1,049 | -1,165 | -1,181 | -218 | -173 | -30 | 2 | 1 | 0 | - | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | - | - | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | - | 4 | 7 | 8 | 8 | 5 | 4 | 3 | 3 | 2 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 179 | 269 | 358 | - | - | - | - | - | - | -375 | -750 | -1,162 | -1,574 | -1,612 | -1,621 | -1,248 | -205 | 204 | 482 | 519 | -425 | -409 | -255 | 381 | 1,212 | 1,427 | 1,248 | 610 | -234 | -463 | -297 | -420 | -239 | 3,359 | 3,300 | 3,426 | 3,571 | -26 | 318 | 465 | 660 | 340 | 22 | 416 | 211 | 431 | 669 | 102 | 60 | 181 | 780 | 829 | 879 | 790 | -48 | -70 | -68 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 1,486 | 1,529 | 1,220 | 1,829 | -1,072 | -1,082 | -1,782 | -1,682 | -1,582 | -1,669 | -569 | -318 | -89 | -121 | -271 | -321 | -450 | -450 | -800 | -850 | -725 | -700 | -340 | -232 | -265 | -338 | -342 | -300 | -192 | -44 | 0 | 0 | 0 | 0 | -39 | -105 | -161 | -269 | -480 | -701 | -1,009 | -1,016 | -902 | -743 | -508 | -517 | -556 | -574 | -504 | -644 | 473 | 637 | 562 | 604 | -452 | -470 | -334 | -114 | 0 | -269 | -275 | -334 | -736 | -579 | -625 | -921 | -772 | -661 | -632 | -477 | -605 | -675 | -662 | -584 | -320 | -324 | -429 | -368 | -250 | -240 | -182 | -155 | -155 | -91 | -34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -29 | -60 | -128 | -154 | -127 | -96 | -32 | -132 | -131 | -131 | -126 | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 252 | 254 | 257 | 258 | 260 | 262 | 1,573 | 1,575 | 2,508 | 2,442 | 1,067 | 1,000 | - | 152 | 1,224 | 1,272 | 2,409 | 2,390 | 1,336 | 1,342 | 371 | 467 | 518 | 2,991 | 3,346 | 3,346 | 3,417 | 889 | 370 | 141 | 2 | 2 | 1 | 0 | 0 | 1 | 1 | 1 | 695 | 858 | 1,082 | 1,112 | 418 | 1,022 | 1,007 | 1,173 | 1,968 | 1,366 | 1,348 | 1,445 | 659 | 498 | 308 | 17 | 11 | 8 | 5 | 4 | 2 | 2 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10 | 19 | 24 | 29 | 24 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 18 | 14 | 9 | 5 | - | - | - | - | 0 | 0 | 0 | 0 | - | - | 7 | 14 | 21 | 28 | 28 | 29 | 30 | 30 | 29 | 29 | 28 | 27 | 27 | 26 | 19 | 12 | 6 | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 494 | 1,317 | 2,201 | 1,639 | 1,651 | 811 | 2,672 | 2,685 | 4,671 | 4,676 | 2,493 | 2,493 | 501 | 806 | 2,377 | 2,480 | 4,746 | 4,719 | 2,624 | 2,635 | 718 | 925 | 1,025 | 5,958 | 6,668 | 6,672 | 6,814 | 1,774 | 744 | 280 | 7 | 12 | 4 | 4,336 | 4,308 | 4,303 | 4,299 | -26 | 1,381 | 1,700 | 2,154 | 2,219 | 838 | 2,497 | 2,340 | 2,476 | 3,914 | 2,096 | 1,998 | 2,177 | 719 | 623 | 457 | 142 | 164 | -62 | -98 | -163 | -175 | 52 | 26 | 51 | 455 | 491 | 422 | 480 | 107 | -11 | 120 | 41 | 265 | 223 | 248 | 244 | -2 | 55 | -2 | -2 | -27 | -87 | -131 | 346 | 371 | 365 | 410 | -69 | -7 | 14 | 31 | 0 | -82 | -61 | -100 | -96 | -77 | -85 | -88 | -71 | -70 | -39 | -30 | -48 | -73 | -95 | -138 | 71 | 96 | 134 | 260 | 81 | 62 | 68 | 27 | 58 | 80 | 60 | 291 | 307 | 382 | 414 | 222 | 201 | 116 | 81 | 2 | 78 | 52 | 43 | 32 | -66 | -44 | -72 | -39 | -84 | -73 | -47 | -66 | -28 | -28 | -15 | -5 |
Financing Cash Flow |
Loading...
|
M | 494 | 1,317 | 2,201 | 1,639 | 1,651 | 811 | 2,672 | 2,685 | 4,671 | 4,676 | 2,493 | 2,493 | 501 | 806 | 2,377 | 2,480 | 4,746 | 4,719 | 2,624 | 2,635 | 718 | 925 | 1,025 | 5,958 | 6,668 | 6,672 | 6,814 | 1,774 | 744 | 280 | 7 | 12 | 4 | 4,336 | 4,308 | 4,303 | 4,299 | -26 | 1,381 | 1,700 | 2,154 | 2,219 | 838 | 2,497 | 2,340 | 2,476 | 3,914 | 2,096 | 1,998 | 2,177 | 719 | 623 | 457 | 142 | 164 | -62 | -98 | -163 | -175 | 52 | 26 | 51 | 455 | 491 | 422 | 480 | 107 | -11 | 120 | 41 | 265 | 223 | 248 | 244 | -2 | 55 | -2 | -2 | -27 | -87 | -131 | 346 | 371 | 365 | 410 | -69 | -7 | 14 | 31 | 0 | -82 | -61 | -100 | -96 | -77 | -85 | -88 | -71 | -70 | -39 | -30 | -48 | -73 | -95 | -138 | 71 | 96 | 134 | 260 | 81 | 62 | 68 | 27 | 58 | 80 | 60 | 291 | 307 | 382 | 414 | 222 | 201 | 116 | 81 | 2 | 78 | 52 | 43 | 32 | -66 | -44 | -72 | -39 | -84 | -73 | -47 | -66 | -28 | -28 | -15 | -5 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | -5 | -4 | -9 | -9 | -4 | -5 | -8 | -8 | -14 | -15 | -6 | -9 | -5 | -17 | -12 | -9 | 1 | 22 | 21 | 4 | -14 | -14 | -13 | -11 | -25 | -6 | -36 | -26 | -7 | -36 | -12 | -10 | -2 | 0 | -4 | -3 | -5 | -5 | 1 | 2 | -1 | -1 | -2 | -1 | 2 | 1 | 1 | 0 | -1 | 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 | 127 | 136 | 140 | 142 | 147 | 144 | 156 | 179 | 163 | 154 | 138 | 107 | 123 | 112 | 108 | 113 | 99 | 107 | 104 | 92 | 91 | 92 | 95 | 109 | 108 | 110 | 114 | 105 | 106 | 110 | 106 | 106 | 108 | 102 | 88 | 76 | 60 | 46 | 44 | 39 | 38 | 37 | 35 | 39 | 40 | 41 | 47 | 47 | 48 | 49 | 48 | 46 | 44 | 40 | 40 | 39 | 38 | 36 | 64 | 58 | 51 | 48 | 10 | 7 | 5 | -7 | -10 | -6 | -7 | 1 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15 | 15 | 15 | 15 | - | - | - | - | - | 0 | 0 | 5 | 5 | 5 | 5 | - | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 21 | 21 | 21 | 21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 1,486 | 1,529 | 1,220 | 1,829 | -1,072 | -1,082 | -1,782 | -1,682 | -1,582 | -1,669 | -569 | -318 | -89 | -121 | -271 | -321 | -450 | -450 | -800 | -850 | -725 | -700 | -340 | -232 | -265 | -338 | -342 | -300 | -192 | -44 | 0 | 0 | 0 | 0 | -39 | -105 | -161 | -269 | -480 | -701 | -1,009 | -1,016 | -902 | -743 | -508 | -517 | -556 | -574 | -504 | -644 | 473 | 637 | 562 | 604 | -452 | -470 | -334 | -114 | 0 | -269 | -275 | -334 | -736 | -579 | -625 | -921 | -772 | -661 | -632 | -477 | -605 | -675 | -662 | -584 | -320 | -324 | -429 | -368 | -250 | -240 | -182 | -155 | -155 | -91 | -34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -29 | -60 | -128 | -154 | -127 | -96 | -32 | -132 | -131 | -131 | -126 | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 54 | 54 | 54 | 86 | 60 | 51 | 52 | 44 | 45 | 27 | 26 | 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 4,046 | 6,341 | 7,347 | 8,143 | 7,593 | 8,372 | 9,373 | 10,656 | 11,294 | 10,976 | 10,475 | 8,418 | 5,771 | 3,935 | 2,222 | 1,563 | 1,491 | 1,416 | 2,038 | 2,790 | 3,383 | 3,817 | 3,497 | 3,692 | 3,503 | 3,443 | 3,456 | 2,835 | 3,498 | 3,867 | 4,179 | 4,299 | 3,689 | 3,503 | 3,258 | 3,334 | 3,397 | 2,888 | 2,624 | 1,992 | 1,439 | 1,271 | 975 | -757 | -2,279 | -3,758 | -3,627 | -4,747 | -6,078 | -6,129 | -6,393 | -3,412 | -401 | -933 | -1,040 | -1,101 | -1,030 | 1,410 | 1,978 | 1,365 | 808 | 64 | -453 | -391 | -425 | -504 | -517 | -211 | -161 | -147 | -289 | -590 | -158 | 377 | 1,002 | 1,683 | 1,219 | 808 | 269 | -420 | 25 | 463 | 931 | 1,341 | 1,560 | 1,706 | 1,762 | 1,860 | 1,453 | 1,160 | 936 | 799 | 846 | 875 | 929 | 977 | 1,008 | 1,018 | 1,032 | 1,046 | 1,019 | 1,074 | 1,137 | 1,343 | 1,568 | 1,723 | 1,860 | 603 | -534 | -742 | -961 | 114 | 1,044 | 917 | 758 | 549 | 404 | 362 | 334 | 317 | 266 | 231 | 200 | 232 | 241 | 248 | 280 | 250 | 226 | 197 | 162 | 133 | 215 | 283 | 335 | 376 | 305 | 245 | 164 | 98 | 42 |
Free Cash Flow |
Loading...
|
M | 668 | 859 | 982 | 1,082 | 1,263 | 1,474 | 1,486 | 1,865 | 1,826 | 2,649 | 2,777 | 2,836 | 2,719 | 1,754 | 1,520 | 1,174 | 1,070 | 1,045 | 967 | 758 | 870 | 880 | 984 | 1,106 | 1,066 | 1,144 | 1,051 | 959 | 995 | 887 | 811 | 848 | 899 | 727 | 595 | 497 | 329 | 536 | 557 | 616 | 546 | 617 | 620 | 597 | 660 | 665 | 721 | 698 | 686 | 710 | 688 | 693 | 736 | 757 | 718 | 800 | 777 | 748 | 740 | 669 | 663 | 623 | 651 | 593 | 560 | 566 | 482 | 517 | 503 | 516 | 533 | 550 | 509 | 481 | 412 | 387 | 445 | 443 | 494 | 512 | 489 | 481 | 459 | 424 | 396 | 371 | 306 | 290 | 270 | 228 | 247 | 193 | 205 | 191 | 174 | 176 | 139 | 111 | 92 | 55 | 42 | 43 | 56 | 70 | 113 | -74 | -282 | -304 | -422 | -241 | -29 | -61 | -5 | -44 | -82 | -42 | -61 | -34 | -46 | -42 | -24 | 12 | 8 | 33 | 54 | 64 | 93 | 101 | 127 | 107 | 114 | 116 | 103 | 98 | 101 | 78 | 59 | 48 | 28 | 12 | 3 |
StockViz Staff
September 19, 2024
Any question? Send us an email