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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 888 | 1,198 | 1,375 | 860 | 1,263 | 1,927 | 2,746 | 3,755 | 4,876 | 1,537 | 828 | 103 | -146 | -1,112 | -3,575 | -8,131 | -2,013 | -1,036 | -752 | 635 | 631 | 706 | 1,869 | 848 | 708 | 497 | 190 | 507 | 117 | -272 | -241 | -139 | 78 | -5,178 | -2,609 | 176 | -218 | -3,407 | 1,211 | 1,434 | 1,392 | 1,643 | 1,583 | 1,322 | 1,355 | 327 | 1,379 | 1,332 | 1,560 | 1,641 | 1,775 | 1,819 | 1,405 | 1,247 | 1,218 | 1,081 | 1,095 | 959 | 943 | 705 | 371 | 425 | 2,271 | 2,297 | 1,846 | 1,452 | 1,324 | 1,412 | 1,212 | 928 | 1,168 | 857 | 1,229 | 1,148 | 1,742 | 1,532 | 850 | 780 | 758 | 581 | 487 | 382 | 446 | 374 | 393 | 323 | 480 | 240 | 120 | -242 | 444 | 473 | 511 | 333 | 401 | 564 | 271 | 487 | 126 | 12 | -57 | -38 | 38 | 186 | 177 | -884 | 157 | 158 | 179 | 159 | 194 | 181 | 164 | 7 | 139 | 187 | 178 | - | 23 | -19 | -40 | 57 | 80 | 75 | 83 | -629 | 69 | 43 | 21 | 3 | 96 | 135 | 83 | -1,978 | 111 | 69 | 110 | 30 |
Depreciation and Amortization |
Loading...
|
M | 1,693 | 1,723 | 5,142 | 1,709 | 1,721 | 6,926 | 5,107 | 1,728 | 1,643 | 1,966 | 1,916 | 2,371 | 2,194 | 1,754 | 1,915 | 2,186 | 2,242 | 2,271 | 1,706 | 1,031 | 973 | 1,086 | 1,023 | 947 | 921 | 1,076 | 995 | 989 | 942 | 1,050 | 1,046 | 1,070 | 1,102 | 1,276 | 1,123 | 1,116 | 1,029 | 318 | 1,360 | 1,317 | 1,266 | 1,451 | 1,334 | 1,303 | 1,259 | 1,191 | 1,148 | 1,087 | 1,085 | 938 | 924 | 839 | 890 | 545 | 858 | 876 | 874 | 820 | 769 | 742 | 786 | 753 | 683 | 621 | 653 | 639 | 602 | 550 | 588 | 565 | 524 | 473 | 480 | 409 | 376 | 356 | 344 | 350 | 322 | 325 | 325 | 315 | 297 | 286 | 285 | 260 | 244 | 254 | 261 | 250 | 244 | 237 | 245 | 221 | 268 | 234 | 185 | 219 | 198 | 203 | 197 | 204 | 202 | 221 | 230 | 119 | 226 | 246 | 242 | 241 | 236 | 227 | 224 | 245 | 235 | 235 | 238 | 237 | 229 | 224 | 207 | 236 | 228 | 222 | 221 | 281 | 206 | 201 | 199 | 308 | 175 | 239 | 233 | 340 | 258 | 255 | 253 | 369 |
Non-Cash Items (Other) |
Loading...
|
M | -44 | 1,398 | 1,914 | 1,710 | 152 | -4,865 | -3,425 | 1,190 | 1,542 | 2,092 | 191 | 349 | 144 | 295 | 137 | 1,864 | -532 | 410 | 262 | 147 | 225 | 77 | -10 | 134 | -23 | -42 | 121 | 702 | 77 | -148 | 41 | 68 | -742 | -151 | -192 | -307 | 110 | -806 | 33 | 140 | 87 | 455 | 83 | 221 | 83 | 1 | 196 | -121 | 65 | 68 | -67 | -8 | 194 | 409 | 118 | -101 | 147 | 288 | 117 | -1 | 52 | 663 | -250 | 239 | 260 | 296 | 251 | 92 | 311 | 191 | 168 | 527 | 241 | -128 | -27 | -26 | -69 | -33 | -58 | -26 | -51 | 271 | -30 | -27 | -74 | -89 | 173 | -41 | -52 | -37 | -37 | -35 | -42 | 283 | -36 | -30 | -47 | 419 | -48 | -149 | -101 | -38 | -32 | -113 | -326 | 1,408 | -111 | 14 | 7 | 232 | 188 | -105 | 5 | 60 | -40 | 258 | -32 | 126 | -17 | -31 | -66 | -160 | -179 | -119 | -203 | 545 | -45 | -131 | -167 | 125 | -313 | -176 | -15 | 2,069 | 64 | 7 | 29 | -20 |
Operating Cash Flow |
Loading...
|
M | 2,007 | 3,239 | 3,129 | 3,070 | 2,870 | 3,975 | 4,267 | 5,329 | 3,239 | 3,231 | 3,118 | 3,314 | 910 | 1,367 | 815 | 360 | 1,224 | 1,764 | 2,405 | 2,013 | 948 | 2,500 | 2,404 | 1,756 | 1,009 | 1,421 | 1,070 | 1,853 | 652 | 921 | 650 | 1,129 | 689 | 851 | 1,026 | 811 | 561 | 2,866 | 2,638 | 2,867 | 2,697 | 3,141 | 3,561 | 3,513 | 2,712 | 2,813 | 2,541 | 3,193 | 2,765 | 3,643 | 3,074 | 3,342 | 2,222 | 2,742 | 2,330 | 2,067 | 2,210 | 1,970 | 1,642 | 1,421 | 780 | 2,516 | 3,105 | 2,344 | 2,687 | 2,474 | 1,376 | 1,326 | 1,622 | 1,545 | 1,708 | 1,079 | 2,021 | 1,574 | 1,410 | 1,119 | 1,234 | 1,167 | 1,254 | 492 | 965 | 812 | 796 | 792 | 674 | 570 | 581 | 741 | 208 | 388 | 955 | 488 | 821 | 703 | 776 | 574 | 348 | 535 | 330 | 117 | 62 | 246 | 94 | -68 | -192 | 534 | 295 | 294 | 274 | 737 | 504 | 454 | 292 | 597 | 209 | 410 | 285 | 438 | 228 | 133 | -39 | 320 | 47 | 100 | 141 | 655 | 73 | 61 | -239 | 462 | 143 | 160 | -38 | 1,133 | 104 | 263 | 26 | 811 |
Capital Expenditures |
Loading...
|
M | -1,732 | -1,519 | -1,624 | -1,621 | -1,481 | -1,375 | -1,079 | -1,001 | -897 | -757 | -645 | -717 | -654 | -408 | -229 | -689 | -1,728 | -2,293 | -1,766 | -1,268 | -1,310 | -1,289 | -1,306 | -1,248 | -1,077 | -1,058 | -892 | -764 | -763 | -798 | -596 | -602 | -854 | -1,110 | -1,286 | -1,615 | -2,133 | -863 | -2,598 | -2,658 | -2,269 | -2,486 | -2,271 | -2,210 | -2,070 | -2,510 | -2,591 | -2,713 | -2,412 | -2,549 | -2,011 | -1,633 | -1,325 | -1,124 | -1,100 | -569 | -1,147 | -2,714 | -747 | -767 | -1,135 | -6,142 | -1,239 | -1,116 | -868 | -2,368 | -880 | -846 | -784 | -1,013 | -750 | -637 | -605 | -640 | -729 | -518 | -536 | -572 | -467 | -461 | -343 | -450 | -360 | -493 | -298 | -298 | -261 | -403 | -274 | -436 | -418 | -309 | -238 | -344 | -275 | -211 | -122 | -235 | -134 | -244 | -132 | -234 | -266 | -306 | -3,796 | -500 | -381 | -414 | -276 | -405 | -290 | -275 | -233 | -373 | -221 | -225 | -160 | -476 | -203 | -177 | -247 | -269 | -236 | -412 | -166 | -405 | -201 | -197 | -141 | -309 | -170 | -277 | -312 | -494 | -354 | -356 | -242 | -515 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -285 | -293 | -137 | -375 | 128 | -321 | 196 | 886 | 490 | -38 | 297 | 2,193 | -46 | -194 | -237 | 730 | -23,169 | -77 | -156 | -169 | 1,905 | -28 | 61 | 207 | 48 | 227 | -97 | 150 | -44 | -120 | 33 | 832 | -93 | -256 | -525 | 1,027 | -64 | 1,281 | -97 | 1,484 | 66 | -32 | -31 | 0 | 0 | 0 | 0 | 0 | -21 | -27 | 2,599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | 1,154 | 736 | 641 | - | 1,390 | 182 | 53 | 4 | - | 7 | 4 | 2 | - | - | - | - | 32 | 40 | 170 | 79 | 711 | 764 | - | - | 1,570 | 1,306 | 889 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -285 | -293 | -137 | -375 | 128 | -321 | 196 | 886 | 490 | -38 | 297 | 2,193 | -46 | -194 | -237 | 730 | -23,169 | -77 | -156 | -169 | 1,905 | -28 | 61 | 207 | 48 | 227 | -97 | 150 | -44 | -120 | 33 | 832 | -93 | -256 | -525 | 1,027 | -64 | 1,281 | -97 | 1,484 | 66 | -32 | -31 | 0 | 0 | 0 | 0 | 0 | -21 | -27 | 2,599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | 1,154 | 736 | 641 | - | 1,390 | 182 | 53 | 4 | - | 7 | 4 | 2 | - | - | - | - | 32 | 40 | 170 | 79 | 711 | 764 | - | - | 1,570 | 1,306 | 889 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | -22 | -1,159 | -1,217 | -3,849 | -3,259 | -1,455 | -5,205 | -4,381 | -174 | -1,944 | 331 | -367 | -4,615 | -3,250 | 16,956 | -108 | -1,791 | -108 | -108 | - | 478 | 478 | 478 | 478 | - | 1,485 | 1,485 | 708 | -700 | 1,478 | - | 1,478 | - | -1,599 | 1,599 | -107 | - | -624 | -66 | - | - | - | - | - | - | - | 1,611 | -500 | -523 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | -187 | -1,113 | -1,427 | -732 | -632 | -1,899 | -532 | -36 | -5 | -2 | 11 | -3 | -8 | -4 | -4 | 90 | 237 | 22,796 | -29 | -237 | -340 | -811 | -94 | 10 | -13 | -6 | -6 | 12 | 4 | -7 | -8 | -7 | -8 | -50 | -329 | -207 | -417 | -507 | -630 | -946 | -879 | -36 | -22 | -6 | -379 | -52 | -137 | -15 | -115 | -116 | -30 | -13 | -56 | 7 | -11 | 0 | -11 | -20 | 741 | -9 | -24 | -627 | -424 | -436 | -294 | -358 | -231 | -321 | -185 | -318 | -794 | -176 | - | - | - | - | - | - | - | -466 | -1 | - | - | -1 | - | -3 | -2 | -2 | -4 | -2 | -3 | -2 | - | - | - | -34 | - | - | - | - | - | -193 | -420 | -324 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 332 | 330 | 347 | 368 | 320 | 321 | 324 | 323 | 216 | 209 | 210 | 209 | 211 | 211 | 7 | 714 | 913 | 858 | 588 | 587 | 591 | 594 | 595 | 593 | 592 | 592 | 586 | 584 | 584 | 585 | 575 | 575 | 574 | 574 | 577 | 556 | 557 | 561 | 565 | 570 | 514 | 519 | 517 | 517 | 0 | 876 | 439 | 439 | 374 | 376 | 375 | 375 | 310 | 311 | 310 | 269 | 269 | 270 | 287 | 262 | 260 | 263 | 264 | 206 | 207 | 208 | 186 | 184 | 187 | 188 | 155 | 156 | 147 | 126 | 125 | 123 | 109 | 108 | 108 | 107 | 101 | 100 | 99 | 99 | 94 | 94 | 94 | 93 | 94 | 94 | 92 | 94 | 92 | 93 | 92 | 92 | 92 | 91 | 91 | 90 | 91 | 91 | 94 | 97 | 105 | 106 | 105 | 106 | 105 | 106 | 103 | 103 | 103 | 103 | 103 | 102 | 98 | 98 | 97 | 94 | 87 | 87 | 87 | 83 | 78 | 76 | 77 | 77 | 76 | 78 | 77 | 75 | 186 | 186 | 185 | 186 | 170 | 171 |
Other Financial Activities |
Loading...
|
M | -84 | 19 | 766 | -21 | -36 | -220 | -104 | 428 | 55 | -45 | -844 | -58 | 28 | 1,651 | 4,911 | -231 | -196 | -103 | -108 | -52 | -2 | 19 | 4 | -95 | 978 | 3 | -899 | -543 | -819 | 1,485 | -642 | 2,718 | 1,193 | 3 | 10 | 2,953 | 754 | 2,106 | 3,277 | 150 | 123 | 73 | 78 | 45 | 27 | 34 | 6 | 3,473 | 3 | 2 | 3,228 | 5 | 884 | 5,185 | 2 | 4 | 3 | 12 | 12 | 2 | 2 | 983 | 16 | 46 | 38 | -1 | 68 | 15 | 9 | 13 | 48 | 85 | 58 | -12 | -429 | 13 | -414 | -12 | -163 | -3 | -1 | 3 | -9 | -106 | -184 | 77 | -212 | -45 | -19 | -33 | -30 | -34 | -25 | -701 | -663 | 2,142 | 327 | -973 | 264 | -144 | -1,322 | 33 | 611 | 3 | 4,791 | 94 | -9 | 131 | 148 | -122 | -281 | -83 | -373 | 18 | -17 | -470 | -127 | 93 | 49 | 63 | -205 | 104 | 163 | 287 | -473 | -607 | 272 | 192 | 68 | -932 | -1,551 | 90 | 351 | -551 | 354 | 189 | -264 | -616 |
Financing Cash Flow |
Loading...
|
M | -84 | 19 | 766 | -21 | -36 | -220 | -104 | 428 | 55 | -45 | -844 | -58 | 28 | 1,651 | 4,911 | -231 | -196 | -103 | -108 | -52 | -2 | 19 | 4 | -95 | 978 | 3 | -899 | -543 | -819 | 1,485 | -642 | 2,718 | 1,193 | 3 | 10 | 2,953 | 754 | 2,106 | 3,277 | 150 | 123 | 73 | 78 | 45 | 27 | 34 | 6 | 3,473 | 3 | 2 | 3,228 | 5 | 884 | 5,185 | 2 | 4 | 3 | 12 | 12 | 2 | 2 | 983 | 16 | 46 | 38 | -1 | 68 | 15 | 9 | 13 | 48 | 85 | 58 | -12 | -429 | 13 | -414 | -12 | -163 | -3 | -1 | 3 | -9 | -106 | -184 | 77 | -212 | -45 | -19 | -33 | -30 | -34 | -25 | -701 | -663 | 2,142 | 327 | -973 | 264 | -144 | -1,322 | 33 | 611 | 3 | 4,791 | 94 | -9 | 131 | 148 | -122 | -281 | -83 | -373 | 18 | -17 | -470 | -127 | 93 | 49 | 63 | -205 | 104 | 163 | 287 | -473 | -607 | 272 | 192 | 68 | -932 | -1,551 | 90 | 351 | -551 | 354 | 189 | -264 | -616 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,464 | 649 | 533 | 1,218 | 1,026 | 1,279 | 1,401 | 1,951 | 2,803 | 2,294 | 4,766 | 2,468 | 2,194 | 2,074 | 1,213 | 2,364 | 3,574 | 5,365 | 1,751 | 1,752 | 3,033 | 2,954 | 1,362 | 1,606 | 1,672 | 1,806 | 2,218 | 1,494 | 2,233 | 3,180 | 3,751 | 3,176 | 3,201 | 4,312 | 5,138 | 5,418 | 3,789 | 2,897 | 2,391 | 2,332 | 3,393 | 3,771 | 3,069 | 2,140 | 1,592 | 3,760 | 4,410 | 3,760 | 3,781 | 4,039 | 1,994 | 2,100 | 2,578 | 2,109 | 2,322 | 1,895 | 1,230 | 1,608 | 1,755 | 1,126 | 1,777 | 1,452 | 1,506 | 1,495 | 1,964 | 1,455 | 1,505 | 1,292 | 1,339 | 1,214 | 1,356 | 1,804 | 2,189 | 1,411 | 630 | 1,092 | 1,199 | 998 | 383 | 470 | 683 | 529 | 115 | 146 | 146 | 298 | 430 | 95 | 199 | 569 | 163 | 299 | 97 | 268 | 97 | 128 | 214 | 151 | 267 | 571 | 96 | - | - | 255 | 113 | - | - | 342 | 279 | 22 | - | 118 | 520 | - | 197 | 118 | 129 | 41 | - | 99 | 157 | - | 46 | 87 | 85 | 126 | 56 | 28 | 191 | - | - | 156 | 285 | - | - | 201 | 209 | - |
Ending Cash |
Loading...
|
M | 1,333 | 1,464 | 649 | 533 | 1,218 | 1,026 | 1,279 | 1,401 | 1,951 | 2,803 | 2,294 | 4,766 | 2,468 | 2,194 | 2,074 | 1,213 | 2,364 | 3,574 | 5,365 | 1,751 | 1,752 | 3,033 | 2,954 | 1,362 | 1,606 | 1,672 | 1,806 | 2,218 | 1,494 | 2,233 | 3,180 | 3,751 | 3,176 | 4,394 | 4,312 | 5,138 | 2,153 | 3,789 | 2,897 | 2,391 | 2,332 | 3,393 | 3,771 | 3,069 | 2,140 | 1,592 | 3,760 | 4,410 | 3,760 | 3,781 | 4,039 | 1,994 | 2,100 | 2,578 | 2,109 | 2,322 | 1,895 | 1,230 | 1,608 | 1,755 | 1,126 | 1,777 | 1,452 | 1,506 | 1,495 | 1,964 | 1,455 | 1,505 | 1,292 | 1,339 | 1,214 | 1,356 | 1,804 | 2,189 | 1,411 | 630 | 1,092 | 1,449 | 998 | 383 | 470 | 683 | 529 | 115 | 146 | 146 | 298 | 430 | 95 | 199 | 569 | 163 | 299 | 97 | 268 | 97 | 128 | 214 | 151 | -304 | 571 | -22 | -16 | -121 | 255 | -36 | -161 | -11 | 342 | 144 | 22 | -5 | 118 | 402 | -197 | 197 | 118 | 37 | 41 | -48 | 99 | 64 | -40 | 46 | 87 | -147 | 126 | 56 | 28 | 170 | -89 | -30 | 156 | 100 | -10 | -6 | 201 | 36 |
Stock-Based Compensation |
Loading...
|
M | - | 217 | -1,712 | -1,709 | - | - | - | -1,728 | -1,643 | -1,966 | 220 | 8 | 146 | 868 | 3,541 | 6,187 | 1,935 | 531 | 138 | -79 | -7 | 262 | -708 | -18 | -3 | 549 | -145 | -512 | 13 | 575 | -9 | 326 | 490 | 5,801 | 3,244 | 23 | 258 | 7,154 | 20 | -61 | -4 | -395 | -38 | -149 | -31 | 1,509 | 36 | 118 | 22 | 84 | -37 | -49 | 89 | 214 | -34 | -27 | -82 | -6 | -35 | -27 | - | 86 | 311 | -253 | -117 | -167 | -335 | -392 | -420 | -108 | 1 | -137 | -56 | -687 | -405 | 51 | 108 | 100 | 69 | 86 | 117 | -156 | 70 | 87 | 56 | 267 | 11 | 47 | 84 | 531 | 135 | 5 | 103 | -320 | -56 | -379 | -12 | -780 | -11 | - | - | 38 | -131 | -212 | -129 | - | - | 3 | 3 | -13 | 35 | 8 | -4 | 36 | 30 | -222 | 105 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 0 | -187 | -1,113 | -1,427 | -732 | -632 | -1,899 | -532 | -36 | -5 | -2 | 11 | -3 | -8 | -4 | -4 | 90 | 237 | 22,796 | -29 | -237 | -340 | -811 | -94 | 10 | -13 | -6 | -6 | 12 | 4 | -7 | -8 | -7 | -8 | -50 | -329 | -207 | -417 | -507 | -630 | -946 | -879 | -36 | -22 | -6 | -379 | -52 | -137 | -15 | -115 | -116 | -30 | -13 | -56 | 7 | -11 | 0 | -11 | -20 | 741 | -9 | -24 | -627 | -424 | -436 | -294 | -358 | -231 | -321 | -185 | -318 | -794 | -176 | - | - | - | - | - | - | - | -466 | -1 | - | - | -1 | - | -3 | -2 | -2 | -4 | -2 | -3 | -2 | - | - | - | -34 | - | - | - | - | - | -193 | -420 | -324 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 88 | 43 | 55 | 7 | 30 | 2 | 174 | 90 | 27 | 7 | 13 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -467 | -773 | -675 | -2 | 702 | 1,129 | 814 | 678 | 1,358 | 1,887 | 773 | 3,258 | 1,443 | 596 | 194 | -1,482 | 2,146 | 3,732 | 5,247 | 1,545 | 1,733 | 2,451 | 2,740 | 2,912 | 1,824 | 870 | 683 | 1,684 | 1,386 | 2,066 | 3,023 | 3,705 | 1,411 | 2,830 | 3,042 | 3,183 | 3,519 | 5,629 | 986 | 1,917 | 2,709 | 2,889 | 3,096 | 2,625 | 2,368 | 2,202 | 4,075 | 4,246 | 3,889 | 3,595 | 4,372 | 1,850 | 1,200 | 5,234 | 2,624 | 3,127 | 2,648 | 1,994 | 1,894 | 1,247 | 571 | 1,038 | 1,556 | 1,881 | 1,750 | 2,329 | 1,890 | 1,691 | 1,067 | 1,282 | 1,448 | 1,722 | 2,427 | 2,294 | 1,323 | 693 | 1,314 | 1,008 | 939 | 236 | -45 | -52 | 312 | -162 | -95 | -362 | -426 | -373 | -229 | -407 | -319 | -347 | -478 | -673 | -357 | -298 | -299 | -279 | -86 | 97 | 367 | -136 | -43 | -130 | 69 | 46 | -232 | -195 | -233 | -280 | -150 | -108 | -24 | -138 | 127 | 179 | 157 | 57 | -30 | -180 | -39 | -114 | -84 | -34 | -81 | -45 | 79 | 213 | 310 | 190 | 152 | 271 | 317 | 137 | 1,041 | 665 | 728 | 369 |
Free Cash Flow |
Loading...
|
M | 275 | 1,720 | 1,505 | 1,449 | 1,389 | 2,600 | 3,188 | 4,328 | 2,342 | 2,474 | 2,473 | 2,597 | 256 | 959 | 586 | -329 | -504 | -529 | 639 | 745 | -362 | 1,211 | 1,098 | 508 | -68 | 363 | 178 | 1,089 | -111 | 123 | 54 | 527 | -165 | -259 | -260 | -804 | -1,572 | 2,003 | 40 | 209 | 428 | 655 | 1,290 | 1,303 | 642 | 303 | -50 | 480 | 353 | 1,094 | 1,063 | 1,709 | 897 | 1,618 | 1,230 | 1,498 | 1,063 | -744 | 895 | 654 | -355 | -3,626 | 1,866 | 1,228 | 1,819 | 106 | 496 | 480 | 838 | 532 | 958 | 442 | 1,416 | 934 | 681 | 601 | 698 | 595 | 787 | 31 | 622 | 362 | 436 | 299 | 376 | 272 | 320 | 338 | -66 | -48 | 537 | 179 | 583 | 359 | 501 | 363 | 226 | 300 | 196 | -127 | -70 | 12 | -172 | -374 | -3,988 | 34 | -86 | -120 | -2 | 332 | 214 | 179 | 59 | 224 | -12 | 185 | 125 | -38 | 25 | -44 | -286 | 51 | -189 | -312 | -25 | 250 | -128 | -136 | -380 | 153 | -27 | -117 | -350 | 639 | -250 | -93 | -216 | 296 |
StockViz Staff
September 20, 2024
Any question? Send us an email