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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 3,412 | 1,541 | 2,435 | 2,221 | 3,033 | 2,266 | 2,662 | 2,536 | 3,715 | 3,716 | 3,724 | 3,512 | 4,168 | 3,412 | 2,751 | 3,236 | 1,780 | 2,305 | 2,218 | 2,246 | 2,468 | 1,558 | 2,154 | 2,467 | 2,704 | 663 | 1,791 | 1,791 | 1,971 | 1,680 | 1,640 | 1,646 | 1,157 | 936 | 1,049 | 1,831 | 2,463 | -1,586 | 1,752 | 1,917 | 1,584 | 173 | 1,018 | 1,191 | 1,231 | 788 | -956 | 750 | 134 | -184 | 2,293 | 1,406 | 1,130 | 1,066 | 641 | 1,984 | 2,011 | 770 | 793 | 33 | -190 | -2,295 | 1,425 | 1,026 | 1,551 | -3,588 | 1,543 | 2,582 | 2,672 | 2,206 | 1,748 | 1,957 | 1,561 | 2,465 | 144 | 928 | 1,402 | 1,200 | 837 | 1,223 | 1,226 | 1,014 | 1,269 | 599 | 905 | 732 | 611 | 797 | 848 | 848 | 705 | 930 | 1,016 | 1,208 | 1,246 | 1,458 | 1,544 | 1,633 | 970 | 1,151 | 1,037 | 1,203 | 645 | 854 | 691 | 810 | 678 | 527 | 276 | 228 | 239 | 239 | 246 | 178 | 219 | 238 | 222 | 140 | 185 | 207 | 210 | 139 | 172 | 157 | 136 | 142 | 111 | 119 | 139 | 132 | 122 | 101 | 120 | 58 | 72 | 58 | 82 | 149 | 101 |
Depreciation and Amortization |
Loading...
|
M | 975 | 1,406 | 988 | 922 | 940 | 1,207 | 928 | 921 | 942 | 1,237 | 1,035 | 1,057 | 887 | 1,406 | 853 | 686 | 824 | 656 | 654 | 675 | 658 | 469 | 468 | 517 | 390 | 413 | 451 | 455 | 434 | 379 | 478 | 464 | 415 | 410 | 369 | 333 | 321 | 413 | 136 | 286 | 326 | 427 | 368 | 356 | 360 | 363 | 425 | 418 | 375 | 217 | 428 | 380 | 379 | -418 | 646 | 1,037 | 154 | 395 | 466 | 208 | 155 | 485 | 100 | 83 | 126 | -3 | 224 | 50 | 204 | 338 | 173 | 186 | 179 | 151 | 186 | 247 | 231 | 342 | 161 | 131 | 171 | 171 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 23 | 25 | 19 | 20 | 20 | 19 | 19 | 16 | 15 | 23 | 10 | 13 | 13 | 14 | 17 | 8 | 12 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 2,424 | 264 | -72 | 50 | 300 | 197 | 187 | 406 | 108 | 2 | 16 | -70 | -95 | -389 | 64 | -445 | 1,044 | -81 | 7 | -29 | -92 | 164 | -37 | 67 | 5 | 111 | 100 | -74 | -74 | -163 | -254 | 125 | 93 | 58 | 227 | -19 | 56 | 95 | -124 | 22 | -65 | 69 | 18 | 1 | -72 | -511 | 163 | -134 | 29 | 600 | -20 | -9 | 674 | 12 | 246 | -566 | 942 | -1,415 | 281 | -369 | 297 | -2,003 | 76,065 | -77,260 | 606 | -1,850 | 956 | 911 | 634 | 1,044 | 527 | 453 | 1,024 | -15,547 | -320 | -14,493 | 138 | 46,459 | -2,897 | -28,931 | -13,108 | -5,155 | -1,657 | 2,500 | 534 | 8,077 | 27,026 | -18,265 | -14,088 | -14,088 | -15,711 | -34,586 | -3,037 | -63,479 | 23,661 | -5,290 | -17,185 | -19,815 | -7,582 | 17,363 | -18,421 | 13,504 | 7,531 | -7,557 | -9,711 | -739 | -1,522 | 235,231 | 347 | 510 | 296 | 285 | 228 | 575 | -266 | 713 | -222 | 247 | 137 | 98 | 103 | 154 | 115 | 98 | 90 | 1,593 | -3,742 | -1,172 | 7,440 | -5,744 | 6,422 | -208 | 2,933 | -13,040 | -2,666 | 1,615 | 3,626 | -3,206 | -4,034 |
Operating Cash Flow |
Loading...
|
M | 8,868 | -17,752 | 3,747 | -9,666 | -9,865 | -13,996 | -7,553 | 14,913 | 239 | 349 | 2,128 | 4,615 | 26,879 | -25,390 | -6,867 | -16,810 | 23,836 | -136 | 13,337 | 10,531 | 17,041 | -7,179 | 14,565 | -12,729 | 12,648 | 1,608 | 3,357 | -7,859 | -1,611 | -5,367 | -8,452 | 12,128 | 4,138 | 11,637 | 490 | 4,602 | -13,055 | -6,609 | 1,865 | 548 | 5,327 | 18,733 | -1,582 | 13,802 | 4,600 | 1,776 | 6,906 | 8,435 | 7,431 | 3,046 | 8,812 | -3,852 | -1,322 | 21,095 | -10,167 | 8,285 | 21,094 | 4,237 | -8,719 | -8,948 | -32,521 | 68,165 | 15,920 | 8,423 | -19,091 | -19,351 | 12,163 | 15,260 | -30,165 | -16,349 | -2,853 | -21,143 | -20,458 | -10,363 | -15,217 | -5,290 | -482 | 12,352 | 6,599 | -24,780 | -18,677 | 4,425 | 1,752 | 12,062 | -15,884 | -7,907 | 22,021 | -11,929 | -7,239 | -7,239 | -1,484 | -35,133 | -7,711 | -5,179 | -5,974 | 12,006 | -3,237 | -22,550 | 891 | 15,796 | -23,408 | 18,781 | -148 | 10,967 | -14,231 | -4,607 | 4,352 | 4,257 | 361 | 642 | 1,571 | -96 | 92 | 689 | -681 | 1,625 | -156 | 494 | 1,382 | 328 | 690 | 826 | -1,548 | 1,806 | 266 | -1,849 | -2,898 | 7,343 | 2,203 | 5,862 | -13,280 | 2,897 | 1,765 | -5,233 | 5,624 | -1,536 | -3,534 | -2,946 | -3,494 |
Capital Expenditures |
Loading...
|
M | -816 | -929 | -913 | -851 | -719 | -770 | -857 | -799 | -652 | -650 | -619 | -514 | -525 | -539 | -123 | -428 | -354 | -366 | -452 | -479 | -529 | -504 | -453 | -498 | -410 | -452 | -454 | -373 | -350 | -335 | -296 | -330 | -315 | -409 | -344 | -300 | -320 | -459 | -120 | -7,653 | -4,558 | -372 | -361 | -320 | -263 | -447 | -429 | -224 | -212 | -216 | -363 | -316 | -409 | -401 | -364 | -298 | -138 | -570 | -428 | -752 | -1,127 | -277 | -313 | -475 | -335 | -241 | -621 | -312 | -295 | -295 | 0 | 0 | -129 | -124 | -154 | -184 | -78 | -276 | -107 | -125 | -61 | -80 | -141 | -175 | -207 | -267 | -223 | -276 | -358 | -358 | -249 | -233 | -204 | -484 | -231 | -9 | -112 | -112 | -106 | -320 | -357 | -357 | -90 | -108 | -85 | -209 | -40 | -15 | -15 | -37 | -38 | -38 | -76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21 | -5 | -19 | -21 | -62 | -50 | -55 | -44 | -50 | -45 | -42 | -28 | -27 | -21 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 8,200 | 2,390 | -2,568 | 169 | -182 | -210 | -124 | -47,589 | -216 | -187 | -2,692 | 3,259 | -116 | -45 | -93 | -105 | -72 | -764 | -12 | -53 | -98 | 17 | -164 | -174 | -38 | -100 | 61 | 224 | 102 | 10 | -136 | 12,270 | -11,277 | -145 | 48 | 78 | 919 | -315 | 94 | 601 | -30 | 235 | 481 | 0 | 0 | 557 | 0 | 0 | 2,841 | 5,613 | 2,954 | 0 | 0 | 0 | 0 | 565 | 565 | 565 | - | - | 2,303 | 2,303 | 1,523 | - | 476 | 476 | 476 | - | - | - | - | - | 220 | 220 | 220 | 60 | - | - | - | - | - | - | - | - | 98 | 98 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 8,200 | 2,390 | -2,568 | 169 | -182 | -210 | -124 | -47,589 | -216 | -187 | -2,692 | 3,259 | -116 | -45 | -93 | -105 | -72 | -764 | -12 | -53 | -98 | 17 | -164 | -174 | -38 | -100 | 61 | 224 | 102 | 10 | -136 | 12,270 | -11,277 | -145 | 48 | 78 | 919 | -315 | 94 | 601 | -30 | 235 | 481 | 0 | 0 | 557 | 0 | 0 | 2,841 | 5,613 | 2,954 | 0 | 0 | 0 | 0 | 565 | 565 | 565 | - | - | 2,303 | 2,303 | 1,523 | - | 476 | 476 | 476 | - | - | - | - | - | 220 | 220 | 220 | 60 | - | - | - | - | - | - | - | - | 98 | 98 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 6,551 | -216 | 6,018 | 10,298 | 7,005 | 11,069 | 9,190 | 3,757 | 8,092 | 7,153 | 4,338 | 6,224 | -4,264 | 2,648 | 5,634 | -3,249 | -4,873 | 2,015 | -3,836 | -720 | 745 | 1,260 | 3,993 | -1,327 | 5,192 | 8,758 | 6,895 | 8,637 | -42 | -723 | 4,038 | -5,540 | 1,343 | 4,010 | 6,540 | 1,948 | 8,078 | -5,605 | -1,441 | -5,655 | -4,830 | 105 | -1,635 | - | - | - | - | - | -962 | -2,571 | 1,285 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1,718 | -1,342 | -1,542 | -1,089 | -2,205 | -1,745 | -2,608 | -2,837 | -3,681 | -2,847 | -3,628 | -3,018 | -2,582 | -50 | -30 | -28 | -1,782 | -1,507 | -1,538 | -1,264 | -1,645 | -1,186 | -1,207 | -1,305 | -1,868 | -1,284 | -1,299 | -548 | -1,161 | -1,025 | -1,279 | -653 | -976 | -638 | -662 | -634 | -839 | -286 | -208 | -292 | -672 | -240 | -137 | -8 | -306 | -5 | -31 | -8 | -183 | -6 | -28 | -10 | -273 | -19 | -23 | -13 | -262 | -13 | -968 | -10,005 | -14 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -257 | -257 | -150 | 245 | -95 | -725 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 1,496 | 1,477 | 1,501 | 1,379 | 1,406 | 1,378 | 1,405 | 1,304 | 1,314 | 1,314 | 1,356 | 746 | 755 | 731 | 680 | 640 | 688 | 545 | 670 | 749 | 663 | 587 | 673 | 516 | 599 | 523 | 608 | 443 | 511 | 435 | 520 | 355 | 436 | 359 | 423 | 363 | 310 | 252 | 265 | 244 | 143 | 117 | 119 | 120 | 119 | 120 | 119 | 118 | 112 | 120 | 120 | 292 | 302 | 289 | 285 | 289 | 293 | 287 | 367 | 433 | 645 | 292 | 309 | 312 | 314 | 306 | 305 | 303 | 305 | 303 | 286 | 288 | 290 | 291 | 293 | 295 | 301 | 274 | 274 | 275 | 273 | 247 | 249 | 249 | 249 | 248 | 250 | 251 | 251 | 251 | 266 | 264 | 263 | 230 | 230 | 231 | 233 | 142 | 143 | 144 | 146 | 124 | 130 | 131 | 134 | 97 | 140 | 91 | 35 | 36 | 35 | 36 | 27 | 27 | 27 | 27 | 21 | 21 | 21 | 21 | 17 | 17 | 17 | 560 | 96 | 30 | 30 | 30 | 12 | 33 | 20 | 17 | 16 | 16 | 18 | 18 | 18 | 14 | 15 |
Other Financial Activities |
Loading...
|
M | -46 | 850 | 191 | -759 | 12,524 | 35,983 | 6,951 | 4,576 | 25,380 | 794 | -29 | 2,535 | -3,828 | 2,733 | -147 | 72 | 96 | 4,421 | -981 | 1,739 | -1,631 | 701 | 288 | -354 | -2,151 | -2,935 | -2,868 | 4,024 | 259 | 1,638 | -204 | 225 | -415 | -648 | -1,438 | -822 | 713 | -775 | -1,703 | 1,774 | -1,494 | -9,557 | 398 | -7,593 | 541 | -8,612 | -34 | 1,808 | -1,816 | -227 | -1,898 | 775 | 2,423 | -1,111 | 13,548 | 3,932 | 10,374 | 4,790 | 3,086 | 20,051 | 25,933 | 14,683 | -7,361 | 6,215 | 25,266 | 20,881 | 2,459 | 15,622 | 33,900 | 26,921 | 12,667 | 19,265 | 17,297 | 16,860 | 27,610 | 1,236 | 4,285 | -22,342 | 12,207 | 29,611 | 24,256 | 5,042 | -2,908 | -10,853 | 19,116 | 12,031 | -12,442 | 11,168 | 10,040 | 10,040 | 1,446 | 45,187 | 14,015 | 10,381 | 10,653 | -9,177 | 11,327 | 27,402 | 4,892 | -9,823 | 16,091 | -11,334 | 2,370 | -7,763 | 14,376 | 5,176 | 3,048 | -5,525 | -1,541 | 3,467 | -352 | 1,193 | -113 | 4,200 | 1,717 | -527 | -609 | 1,914 | 35 | 843 | -701 | 399 | 2,622 | 1,110 | -2,323 | 1,690 | 2,248 | -5,401 | -2,266 | -3,896 | 13,113 | -3,175 | -1,587 | 4,704 | -4,501 | 1,486 | 3,910 | 2,932 | 3,096 |
Financing Cash Flow |
Loading...
|
M | -46 | 850 | 191 | -759 | 12,524 | 35,983 | 6,951 | 4,576 | 25,380 | 794 | -29 | 2,535 | -3,828 | 2,733 | -147 | 72 | 96 | 4,421 | -981 | 1,739 | -1,631 | 701 | 288 | -354 | -2,151 | -2,935 | -2,868 | 4,024 | 259 | 1,638 | -204 | 225 | -415 | -648 | -1,438 | -822 | 713 | -775 | -1,703 | 1,774 | -1,494 | -9,557 | 398 | -7,593 | 541 | -8,612 | -34 | 1,808 | -1,816 | -227 | -1,898 | 775 | 2,423 | -1,111 | 13,548 | 3,932 | 10,374 | 4,790 | 3,086 | 20,051 | 25,933 | 14,683 | -7,361 | 6,215 | 25,266 | 20,881 | 2,459 | 15,622 | 33,900 | 26,921 | 12,667 | 19,265 | 17,297 | 16,860 | 27,610 | 1,236 | 4,285 | -22,342 | 12,207 | 29,611 | 24,256 | 5,042 | -2,908 | -10,853 | 19,116 | 12,031 | -12,442 | 11,168 | 10,040 | 10,040 | 1,446 | 45,187 | 14,015 | 10,381 | 10,653 | -9,177 | 11,327 | 27,402 | 4,892 | -9,823 | 16,091 | -11,334 | 2,370 | -7,763 | 14,376 | 5,176 | 3,048 | -5,525 | -1,541 | 3,467 | -352 | 1,193 | -113 | 4,200 | 1,717 | -527 | -609 | 1,914 | 35 | 843 | -701 | 399 | 2,622 | 1,110 | -2,323 | 1,690 | 2,248 | -5,401 | -2,266 | -3,896 | 13,113 | -3,175 | -1,587 | 4,704 | -4,501 | 1,486 | 3,910 | 2,932 | 3,096 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -464 | -134 | -446 | -2,108 | 860 | 1,452 | 1,530 | 158 | 530 | -2,119 | 340 | 69 | 645 | -178 | -225 | 140 | -682 | -865 | -1,066 | 68 | 59 | 96 | 437 | -123 | -612 | - | - | - | - | - | -276 | -228 | 644 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 89,232 | 108,401 | 104,994 | 111,258 | 128,127 | 111,696 | 131,286 | 136,086 | 127,725 | 123,863 | 126,480 | 118,118 | 105,654 | 94,772 | 106,276 | 131,509 | 82,171 | 79,656 | 79,580 | 80,682 | 87,196 | 92,481 | 81,589 | 87,344 | 80,395 | 48,191 | 44,659 | 42,854 | 43,381 | 42,552 | 56,133 | 53,638 | 54,083 | 53,518 | 46,359 | 40,293 | 46,984 | 55,826 | 40,885 | 55,424 | 59,883 | 57,781 | 47,199 | 42,902 | 46,904 | 36,586 | 42,006 | 38,725 | 47,312 | 53,907 | 50,747 | 52,608 | 47,615 | 33,115 | 36,347 | 35,478 | 31,991 | 28,610 | 35,006 | 48,541 | 78,670 | 23,702 | 23,782 | 20,965 | 25,598 | 36,588 | 31,786 | 16,636 | 20,606 | 18,546 | 14,793 | 25,409 | 29,414 | 27,681 | 25,086 | 34,068 | 32,811 | 46,243 | 32,070 | 33,560 | 29,692 | 24,272 | 28,058 | 29,309 | 29,212 | 27,965 | 22,212 | 25,475 | 26,596 | 26,596 | 27,096 | 21,678 | 18,819 | 17,255 | 15,956 | 15,329 | 12,325 | 13,382 | 10,611 | 10,611 | 16,878 | 16,878 | 549 | 3,073 | 8,255 | 8,255 | 5,055 | 1,185 | 1,999 | 1,999 | 131,509 | 131,509 | 1,465 | 135 | 37 | 761 | 1,334 | 135 | - | 832 | 830 | - | 83 | 454 | 1,135 | - | 1,893 | 1,173 | 1,269 | - | - | 1,262 | 1,144 | 1,060 | - | 789 | 459 | - | - |
Ending Cash |
Loading...
|
M | 102,305 | 89,232 | 108,401 | 104,994 | 111,258 | 128,127 | 111,696 | 131,286 | 136,086 | 127,725 | 123,863 | 126,480 | 118,118 | 105,654 | 94,772 | 106,276 | 131,509 | 82,171 | 79,656 | 79,580 | 80,682 | 87,196 | 92,481 | 81,589 | 87,344 | 80,395 | 48,191 | 44,659 | 42,854 | 43,381 | 42,552 | 56,133 | 53,638 | 54,083 | 53,518 | 46,359 | 40,293 | 46,984 | 55,826 | 40,885 | 55,424 | 59,883 | 57,781 | 47,199 | 42,902 | 46,904 | 36,586 | 42,006 | 38,725 | 47,312 | 53,907 | 50,747 | 52,608 | 47,615 | 33,115 | 36,347 | 35,478 | 31,991 | 28,610 | 35,006 | 48,541 | 78,654 | 23,702 | 23,782 | 20,965 | 25,598 | 36,588 | 31,786 | 16,636 | 20,606 | 18,546 | 14,793 | 25,409 | 29,414 | 27,681 | 25,086 | 34,068 | 32,811 | 46,243 | 32,070 | 33,560 | 29,692 | 24,272 | 28,058 | 29,309 | 29,212 | 27,965 | 22,212 | 25,475 | 25,475 | 24,166 | 27,096 | 21,678 | 18,819 | 17,255 | 15,956 | 15,329 | 12,325 | 13,382 | 4,386 | 6,225 | 7,058 | 549 | 3,073 | 6,198 | 27 | 5,055 | -2,313 | 1,185 | 897 | 104 | 67 | 931 | 532 | 135 | 37 | 761 | 630 | 135 | -263 | 832 | 325 | -31 | 83 | 454 | -210 | -686 | 1,893 | 1,173 | 1,871 | -236 | -350 | 1,262 | -595 | 1,060 | -110 | 789 | -56 | -434 |
Stock-Based Compensation |
Loading...
|
M | 442 | 361 | 367 | 423 | 558 | 498 | 528 | 418 | 431 | 449 | 500 | 618 | 518 | 510 | 254 | 394 | 154 | 328 | 233 | 299 | 293 | 177 | 217 | 205 | 321 | 251 | 257 | 249 | 269 | 342 | 302 | 275 | 217 | 268 | 225 | 316 | 295 | 327 | 304 | 318 | 311 | 330 | 291 | 294 | 265 | -7 | 280 | 246 | 372 | 294 | 278 | 388 | 340 | 283 | 306 | 301 | 370 | 244 | 394 | 423 | 204 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -327 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -1,718 | -1,342 | -1,542 | -1,089 | -2,205 | -1,745 | -2,608 | -2,837 | -3,681 | -2,847 | -3,628 | -3,018 | -2,582 | -50 | -30 | -28 | -1,782 | -1,507 | -1,538 | -1,264 | -1,645 | -1,186 | -1,207 | -1,305 | -1,868 | -1,284 | -1,299 | -548 | -1,161 | -1,025 | -1,279 | -653 | -976 | -638 | -662 | -634 | -839 | -286 | -208 | -292 | -672 | -240 | -137 | -8 | -306 | -5 | -31 | -8 | -183 | -6 | -28 | -10 | -273 | -19 | -23 | -13 | -262 | -13 | -968 | -10,005 | -14 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -257 | -257 | -150 | 245 | -95 | -725 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 204,172 | -127,836 | -98,819 | -117,214 | -225,549 | -92,426 | -58,345 | -53,173 | 28,396 | 46,664 | 29,890 | 33,305 | 53,236 | 33,991 | 8,665 | 1,805 | -448,339 | -553,596 | -558,474 | -405,947 | -360,960 | -335,551 | -347,882 | -369,863 | -322,388 | -329,610 | -364,554 | -374,836 | -374,484 | -368,947 | -370,907 | -374,705 | -361,887 | -359,890 | -411,266 | -413,713 | -429,191 | -425,159 | -418,398 | -451,341 | -455,051 | -463,361 | -466,923 | -453,794 | -458,574 | -451,751 | -447,259 | -434,192 | -460,467 | -416,364 | -453,022 | -489,970 | -492,682 | -470,976 | -520,677 | -509,465 | -518,369 | 220,779 | 230,130 | 220,989 | 227,555 | 337,316 | 566,397 | 572,803 | 428,580 | 217,822 | 207,013 | 207,311 | 193,525 | 176,445 | 164,593 | 157,308 | 148,645 | 137,147 | 128,046 | 128,105 | 130,282 | 149,369 | 111,232 | 105,217 | 103,452 | 91,763 | 88,346 | 89,290 | 83,484 | 76,807 | 73,983 | 73,815 | 60,369 | 60,369 | -402,032 | -388,054 | -354,917 | -333,379 | -313,363 | -336,330 | -335,190 | -271,702 | -249,987 | -250,055 | -243,654 | -232,182 | -278,730 | -292,636 | -257,168 | -225,057 | -229,676 | -219,867 | 513 | -3,247 | 5,375 | 4,698 | 5,067 | 1,144 | 6,187 | 6,314 | 6,332 | 5,770 | 5,121 | 5,572 | 5,713 | 5,486 | 3,045 | 4,159 | 5,553 | 24,827 | 22,289 | 21,986 | 20,570 | 17,505 | 7,509 | 7,177 | 5,623 | 7,146 | 8,392 | 18,718 | 6,263 | 6,279 | 7,689 |
Free Cash Flow |
Loading...
|
M | 8,052 | -18,681 | 2,834 | -10,517 | -10,584 | -14,766 | -8,410 | 14,114 | -413 | -301 | 1,509 | 4,101 | 26,354 | -25,929 | -6,990 | -17,238 | 23,482 | -502 | 12,885 | 10,052 | 16,512 | -7,683 | 14,112 | -13,227 | 12,238 | 1,156 | 2,903 | -8,232 | -1,961 | -5,702 | -8,748 | 11,798 | 3,823 | 11,228 | 146 | 4,302 | -13,375 | -7,068 | 1,745 | -7,105 | 769 | 18,361 | -1,943 | 13,482 | 4,337 | 1,329 | 6,477 | 8,211 | 7,219 | 2,830 | 8,449 | -4,168 | -1,731 | 20,694 | -10,531 | 7,987 | 20,956 | 3,667 | -9,147 | -9,700 | -33,648 | 67,888 | 15,607 | 7,948 | -19,426 | -19,592 | 11,542 | 14,948 | -30,460 | -16,349 | -2,853 | -21,143 | -20,587 | -10,487 | -15,371 | -5,474 | -560 | 12,076 | 6,492 | -24,905 | -18,738 | 4,345 | 1,611 | 11,887 | -16,091 | -8,174 | 21,798 | -12,205 | -7,597 | -7,597 | -1,733 | -35,366 | -7,915 | -5,663 | -6,205 | 11,997 | -3,349 | -22,550 | 785 | 15,476 | -23,765 | 18,781 | -238 | 10,859 | -14,316 | -4,816 | 4,312 | 4,242 | 361 | 642 | 1,571 | -96 | 92 | 689 | -681 | 1,625 | -156 | 494 | 1,382 | 328 | 690 | 826 | -1,548 | 1,806 | 266 | -1,870 | -2,904 | 7,324 | 2,182 | 5,800 | -13,329 | 2,841 | 1,720 | -5,284 | 5,579 | -1,578 | -3,562 | -2,973 | -3,515 |
StockViz Staff
September 19, 2024
Any question? Send us an email