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 | 4,321 | 4,696 | 5,425 | 6,796 | 9,691 | 13,304 | 12,914 | 10,996 | 7,344 | 2,322 | -327 | -4,730 | -12,964 | -14,831 | -14,755 | -11,932 | -3,166 | -522 | 1,220 | 3,841 | 4,054 | 4,131 | 3,922 | 2,243 | 1,902 | 1,311 | 542 | 111 | -535 | -574 | -5,480 | -7,848 | -7,533 | -7,829 | -6,058 | -2,238 | -980 | 630 | 5,680 | 6,052 | 5,940 | 5,903 | 4,587 | 4,383 | 4,393 | 4,598 | 5,912 | 6,308 | 6,795 | 6,640 | 6,246 | 5,689 | 4,951 | 4,641 | 4,353 | 4,078 | 3,702 | 2,978 | 2,444 | 3,772 | 5,364 | 6,839 | 7,866 | 6,919 | 6,034 | 5,400 | 4,876 | 4,720 | 4,165 | 4,182 | 4,402 | 4,976 | 5,651 | 5,272 | 4,904 | 3,920 | 2,969 | 2,606 | 2,208 | 1,896 | 1,689 | 1,595 | 1,536 | 1,570 | 1,436 | 1,163 | 598 | 562 | 795 | 1,186 | 1,761 | 1,718 | 1,809 | 1,569 | 1,723 | 1,448 | 896 | 568 | 43 | -45 | 129 | 363 | -483 | -364 | -392 | -390 | 653 | 690 | 713 | 698 | 546 | 491 | 497 | 511 | 504 | 388 | 182 | -36 | 21 | 78 | 172 | 295 | -391 | -402 | -434 | -496 | 136 | 163 | 255 | 317 | -1,664 | -1,649 | -1,715 | -1,688 | 320 | 209 | 140 | 30 |
Depreciation and Amortization |
Loading...
|
M | 10,267 | 10,295 | 15,498 | 15,463 | 15,482 | 15,404 | 10,444 | 7,253 | 7,896 | 8,447 | 8,235 | 8,234 | 8,049 | 8,097 | 8,614 | 8,405 | 7,250 | 5,981 | 4,796 | 4,113 | 4,029 | 3,977 | 3,967 | 3,939 | 3,981 | 4,002 | 3,976 | 4,027 | 4,108 | 4,268 | 4,494 | 4,571 | 4,617 | 4,544 | 3,586 | 3,823 | 4,024 | 4,261 | 5,394 | 5,368 | 5,354 | 5,347 | 5,087 | 4,901 | 4,685 | 4,511 | 4,258 | 4,034 | 3,786 | 3,591 | 3,198 | 3,132 | 3,169 | 3,153 | 3,428 | 3,339 | 3,205 | 3,117 | 3,050 | 2,964 | 2,843 | 2,710 | 2,596 | 2,515 | 2,444 | 2,379 | 2,305 | 2,227 | 2,150 | 2,042 | 1,886 | 1,738 | 1,621 | 1,485 | 1,426 | 1,372 | 1,341 | 1,322 | 1,287 | 1,262 | 1,223 | 1,183 | 1,128 | 1,075 | 1,043 | 1,019 | 1,009 | 1,009 | 992 | 976 | 947 | 971 | 968 | 908 | 906 | 836 | 805 | 817 | 802 | 806 | 824 | 857 | 772 | 796 | 821 | 833 | 955 | 965 | 946 | 928 | 932 | 931 | 939 | 953 | 945 | 939 | 928 | 897 | 896 | 895 | 893 | 907 | 952 | 930 | 909 | 887 | 914 | 883 | 921 | 955 | 987 | 1,070 | 1,086 | 1,106 | 1,135 | 877 | 622 | 369 |
Non-Cash Items (Other) |
Loading...
|
M | 4,978 | 5,174 | -1,089 | -6,428 | -6,948 | -5,558 | 1,399 | 5,015 | 4,174 | 2,776 | 979 | 925 | 2,440 | 1,764 | 1,879 | 2,004 | 287 | 1,044 | 711 | 439 | 426 | 178 | 59 | 190 | 758 | 858 | 752 | 672 | 38 | -781 | -784 | -1,017 | -1,392 | -540 | -1,195 | -970 | -523 | -546 | 715 | 765 | 846 | 842 | 388 | 501 | 159 | 141 | 208 | -55 | 58 | 187 | 528 | 713 | 620 | 573 | 452 | 451 | 551 | 456 | 831 | 464 | 704 | 912 | 545 | 1,046 | 899 | 950 | 845 | 762 | 1,197 | 1,127 | 808 | 613 | 60 | -250 | -155 | -186 | -186 | -168 | 136 | 164 | 163 | 140 | -220 | -17 | -31 | -9 | 43 | -167 | -161 | -151 | 169 | 170 | 175 | 170 | 306 | 294 | 175 | 121 | -336 | -320 | -284 | -509 | 937 | 858 | 985 | 1,318 | 142 | 441 | 322 | 320 | 148 | -80 | 283 | 246 | 312 | 335 | 46 | 12 | -274 | -436 | -524 | -661 | 44 | 178 | 166 | 202 | -218 | -486 | -531 | -379 | 1,565 | 1,942 | 2,125 | 2,169 | 80 | 16 | 9 | -20 |
Operating Cash Flow |
Loading...
|
M | 11,445 | 12,308 | 13,044 | 14,182 | 16,441 | 16,810 | 16,066 | 14,917 | 12,902 | 10,573 | 8,709 | 6,406 | 3,452 | 3,766 | 4,163 | 5,753 | 7,406 | 7,130 | 7,866 | 7,865 | 7,608 | 7,669 | 6,590 | 5,256 | 5,353 | 4,996 | 4,496 | 4,076 | 3,352 | 3,389 | 3,319 | 3,695 | 3,377 | 3,249 | 5,264 | 6,876 | 8,932 | 11,068 | 11,343 | 12,266 | 12,912 | 12,927 | 12,599 | 11,579 | 11,259 | 11,312 | 12,142 | 12,675 | 12,824 | 12,281 | 11,380 | 10,636 | 9,361 | 9,349 | 8,577 | 7,889 | 7,243 | 5,813 | 6,359 | 7,822 | 8,745 | 10,652 | 10,610 | 8,881 | 7,863 | 6,798 | 5,869 | 6,201 | 5,954 | 6,353 | 6,382 | 6,084 | 6,124 | 5,337 | 4,930 | 4,774 | 4,147 | 3,878 | 3,523 | 3,065 | 3,365 | 3,074 | 2,832 | 2,617 | 2,566 | 2,100 | 1,918 | 2,292 | 2,039 | 2,652 | 2,967 | 2,788 | 2,874 | 2,401 | 2,233 | 1,787 | 1,330 | 1,044 | 755 | 519 | 334 | 80 | 368 | 569 | 931 | 1,397 | 1,600 | 1,809 | 1,969 | 1,987 | 1,847 | 1,552 | 1,508 | 1,501 | 1,342 | 1,361 | 1,084 | 760 | 642 | 461 | 428 | 608 | 943 | 969 | 930 | 550 | 357 | 427 | 526 | 727 | 1,398 | 1,359 | 1,462 | 1,526 | 1,204 | 1,100 | 837 | 811 |
Capital Expenditures |
Loading...
|
M | -6,496 | -6,245 | -6,101 | -5,556 | -4,936 | -4,352 | -3,734 | -3,300 | -3,016 | -2,773 | -2,424 | -2,008 | -1,980 | -3,054 | -4,939 | -6,476 | -7,055 | -6,637 | -5,633 | -5,173 | -5,153 | -4,920 | -4,689 | -4,275 | -3,791 | -3,477 | -3,217 | -2,921 | -2,759 | -2,850 | -3,162 | -3,852 | -4,865 | -6,144 | -5,897 | -7,209 | -8,252 | -8,388 | -10,011 | -9,684 | -9,236 | -9,037 | -9,061 | -9,381 | -9,884 | -10,226 | -10,265 | -9,685 | -8,605 | -7,518 | -6,093 | -5,182 | -4,118 | -3,940 | -5,530 | -5,177 | -5,375 | -5,363 | -8,791 | -9,283 | -9,632 | -9,365 | -5,591 | -5,232 | -4,962 | -4,878 | -3,523 | -3,393 | -3,184 | -3,005 | -2,632 | -2,611 | -2,492 | -2,423 | -2,355 | -2,093 | -2,036 | -1,843 | -1,721 | -1,614 | -1,646 | -1,601 | -1,449 | -1,350 | -1,260 | -1,236 | -1,374 | -1,531 | -1,437 | -1,401 | -1,309 | -1,166 | -1,068 | -952 | -843 | -702 | -735 | -745 | -744 | -876 | -938 | -4,602 | -4,868 | -4,983 | -5,091 | -1,571 | -1,476 | -1,385 | -1,246 | -1,203 | -1,171 | -1,102 | -1,052 | -979 | -1,082 | -1,064 | -1,016 | -1,103 | -896 | -929 | -1,164 | -1,083 | -1,219 | -1,184 | -969 | -944 | -848 | -817 | -897 | -1,068 | -1,253 | -1,437 | -1,516 | -1,446 | -1,467 | -1,113 | -757 | -515 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -578 | -715 | -1,090 | -677 | -705 | -372 | 889 | 1,251 | 1,534 | 1,635 | 2,942 | 2,406 | 2,250 | 1,716 | 253 | -22,870 | -22,753 | -22,672 | -23,571 | 1,503 | 1,552 | 1,769 | 2,145 | 288 | 543 | 385 | 328 | 236 | -111 | 19 | 701 | 652 | 516 | -42 | 153 | 182 | 1,719 | 2,147 | 2,604 | 2,734 | 1,421 | 1,487 | 3 | -63 | -31 | 0 | 0 | -21 | -48 | 2,551 | 2,551 | 2,572 | 2,599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 1,154 | 1,890 | 2,531 | 2,531 | 2,767 | 2,213 | 1,625 | 1,629 | 239 | 64 | 15 | 13 | 13 | 6 | 2 | - | 32 | 72 | 242 | 321 | 1,000 | 1,724 | 1,554 | 1,475 | 2,334 | 2,876 | 3,765 | 3,775 | 2,205 | 899 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -578 | -715 | -1,090 | -677 | -705 | -372 | 889 | 1,251 | 1,534 | 1,635 | 2,942 | 2,406 | 2,250 | 1,716 | 253 | -22,870 | -22,753 | -22,672 | -23,571 | 1,503 | 1,552 | 1,769 | 2,145 | 288 | 543 | 385 | 328 | 236 | -111 | 19 | 701 | 652 | 516 | -42 | 153 | 182 | 1,719 | 2,147 | 2,604 | 2,734 | 1,421 | 1,487 | 3 | -63 | -31 | 0 | 0 | -21 | -48 | 2,551 | 2,551 | 2,572 | 2,599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | 1,154 | 1,890 | 2,531 | 2,531 | 2,767 | 2,213 | 1,625 | 1,629 | 239 | 64 | 15 | 13 | 13 | 6 | 2 | - | 32 | 72 | 242 | 321 | 1,000 | 1,724 | 1,554 | 1,475 | 2,334 | 2,876 | 3,765 | 3,775 | 2,205 | 899 | 10 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | -22 | -1,181 | -2,398 | -6,247 | -9,484 | -9,780 | -13,768 | -14,300 | -11,215 | -11,704 | -6,168 | -2,154 | -6,595 | -7,901 | 8,724 | 8,983 | 11,807 | 14,949 | -2,115 | -2,007 | 262 | 848 | 1,434 | 1,912 | 1,434 | 2,441 | 3,448 | 3,678 | 2,978 | 2,971 | 1,486 | 2,256 | 2,956 | -121 | 1,478 | -107 | -107 | 868 | -797 | -690 | -690 | -66 | - | - | - | - | 1,611 | 1,111 | 588 | 588 | -1,023 | -523 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -2,727 | -3,459 | -3,904 | -4,690 | -3,795 | -3,099 | -2,472 | -575 | -32 | 1 | -2 | -4 | -19 | 74 | 319 | 23,119 | 23,094 | 22,767 | 22,190 | -1,417 | -1,482 | -1,235 | -908 | -103 | -15 | -13 | 4 | 3 | 1 | -18 | -30 | -73 | -394 | -594 | -1,003 | -1,460 | -1,761 | -2,500 | -2,962 | -2,491 | -1,883 | -943 | -443 | -459 | -574 | -583 | -319 | -383 | -276 | -274 | -215 | -92 | -73 | -60 | -15 | -42 | 710 | 701 | 688 | 81 | -1,084 | -1,511 | -1,781 | -1,512 | -1,319 | -1,204 | -1,095 | -1,055 | -1,618 | -1,473 | -1,288 | -970 | -176 | - | - | - | - | -466 | -467 | -467 | -467 | -2 | -1 | -4 | -6 | -7 | -11 | -10 | -11 | -11 | -7 | -5 | -2 | -34 | -34 | -34 | -34 | - | - | -193 | -613 | -937 | -937 | -744 | -324 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 1,377 | 1,365 | 1,356 | 1,333 | 1,288 | 1,184 | 1,072 | 958 | 844 | 839 | 841 | 638 | 1,143 | 1,845 | 2,492 | 3,073 | 2,946 | 2,624 | 2,360 | 2,367 | 2,373 | 2,374 | 2,372 | 2,363 | 2,354 | 2,346 | 2,339 | 2,328 | 2,319 | 2,309 | 2,298 | 2,300 | 2,281 | 2,264 | 2,251 | 2,239 | 2,253 | 2,210 | 2,168 | 2,120 | 2,067 | 1,553 | 1,910 | 1,832 | 1,754 | 2,128 | 1,628 | 1,564 | 1,500 | 1,436 | 1,371 | 1,306 | 1,200 | 1,159 | 1,118 | 1,095 | 1,088 | 1,079 | 1,072 | 1,049 | 993 | 940 | 885 | 807 | 785 | 765 | 745 | 714 | 686 | 646 | 584 | 554 | 521 | 483 | 465 | 448 | 432 | 424 | 416 | 407 | 399 | 392 | 386 | 381 | 375 | 375 | 375 | 373 | 374 | 372 | 371 | 371 | 369 | 369 | 367 | 366 | 364 | 363 | 363 | 366 | 373 | 387 | 402 | 413 | 422 | 422 | 422 | 420 | 417 | 415 | 412 | 412 | 411 | 406 | 401 | 395 | 387 | 376 | 365 | 355 | 344 | 335 | 324 | 314 | 308 | 306 | 308 | 308 | 306 | 416 | 524 | 632 | 743 | 727 | 712 | 527 | 341 | 171 |
Other Financial Activities |
Loading...
|
M | 680 | 728 | 489 | -381 | 68 | 159 | 334 | -406 | -892 | -919 | 777 | 6,532 | 6,359 | 6,135 | 4,381 | -638 | -459 | -265 | -143 | -31 | -74 | 906 | 890 | -13 | -461 | -2,258 | -776 | -519 | 2,742 | 4,754 | 3,272 | 3,924 | 4,159 | 3,720 | 5,823 | 9,090 | 6,287 | 5,656 | 3,623 | 424 | 319 | 223 | 184 | 112 | 3,540 | 3,516 | 3,484 | 6,706 | 3,238 | 4,119 | 9,302 | 6,076 | 6,075 | 5,194 | 21 | 31 | 29 | 28 | 999 | 1,003 | 1,047 | 1,083 | 99 | 151 | 120 | 91 | 105 | 85 | 155 | 204 | 179 | -298 | -370 | -842 | -842 | -576 | -592 | -179 | -164 | -10 | -113 | -296 | -222 | -425 | -364 | -199 | -309 | -127 | -116 | -122 | -790 | -1,423 | 753 | 1,105 | 833 | 1,760 | -526 | -2,175 | -1,169 | -822 | -675 | 5,438 | 5,499 | 4,879 | 5,007 | 364 | 148 | -124 | -338 | -859 | -719 | -455 | -842 | -596 | -521 | -455 | 78 | 0 | 11 | 125 | 349 | 81 | -630 | -521 | -616 | -75 | -400 | -2,223 | -2,325 | -2,042 | -1,661 | 244 | 343 | -272 | -337 | -691 | -880 | -616 |
Financing Cash Flow |
Loading...
|
M | 680 | 728 | 489 | -381 | 68 | 159 | 334 | -406 | -892 | -919 | 777 | 6,532 | 6,359 | 6,135 | 4,381 | -638 | -459 | -265 | -143 | -31 | -74 | 906 | 890 | -13 | -461 | -2,258 | -776 | -519 | 2,742 | 4,754 | 3,272 | 3,924 | 4,159 | 3,720 | 5,823 | 9,090 | 6,287 | 5,656 | 3,623 | 424 | 319 | 223 | 184 | 112 | 3,540 | 3,516 | 3,484 | 6,706 | 3,238 | 4,119 | 9,302 | 6,076 | 6,075 | 5,194 | 21 | 31 | 29 | 28 | 999 | 1,003 | 1,047 | 1,083 | 99 | 151 | 120 | 91 | 105 | 85 | 155 | 204 | 179 | -298 | -370 | -842 | -842 | -576 | -592 | -179 | -164 | -10 | -113 | -296 | -222 | -425 | -364 | -199 | -309 | -127 | -116 | -122 | -790 | -1,423 | 753 | 1,105 | 833 | 1,760 | -526 | -2,175 | -1,169 | -822 | -675 | 5,438 | 5,499 | 4,879 | 5,007 | 364 | 148 | -124 | -338 | -859 | -719 | -455 | -842 | -596 | -521 | -455 | 78 | 0 | 11 | 125 | 349 | 81 | -630 | -521 | -616 | -75 | -400 | -2,223 | -2,325 | -2,042 | -1,661 | 244 | 343 | -272 | -337 | -691 | -880 | -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 | -3,204 | -3,204 | - | - | -1,728 | -3,371 | -5,337 | -5,117 | -3,381 | -1,592 | 1,242 | 4,563 | 10,742 | 12,531 | 12,194 | 8,791 | 2,525 | 583 | 314 | -532 | -471 | -467 | -180 | 383 | -111 | -95 | -69 | 67 | 905 | 1,382 | 6,608 | 9,861 | 9,558 | 9,326 | 10,679 | 7,455 | 7,371 | 7,109 | -440 | -498 | -586 | -613 | 1,291 | 1,365 | 1,632 | 1,685 | 260 | 187 | 20 | 87 | 217 | 220 | 242 | 71 | -149 | -150 | -150 | -68 | 24 | 370 | 144 | 27 | -226 | -872 | -1,011 | -1,314 | -1,255 | -919 | -664 | -300 | -879 | -1,285 | -1,097 | -933 | -146 | 328 | 363 | 372 | 116 | 117 | 118 | 57 | 480 | 421 | 381 | 409 | 673 | 797 | 755 | 774 | -77 | -268 | -652 | -767 | -1,227 | -1,182 | -803 | -791 | 27 | -93 | -305 | -434 | -472 | -341 | -126 | 6 | -7 | 28 | 33 | 26 | 75 | 70 | -160 | -51 | -87 | -117 | 105 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -2,727 | -3,459 | -3,904 | -4,690 | -3,795 | -3,099 | -2,472 | -575 | -32 | 1 | -2 | -4 | -19 | 74 | 319 | 23,119 | 23,094 | 22,767 | 22,190 | -1,417 | -1,482 | -1,235 | -908 | -103 | -15 | -13 | 4 | 3 | 1 | -18 | -30 | -73 | -394 | -594 | -1,003 | -1,460 | -1,761 | -2,500 | -2,962 | -2,491 | -1,883 | -943 | -443 | -459 | -574 | -583 | -319 | -383 | -276 | -274 | -215 | -92 | -73 | -60 | -15 | -42 | 710 | 701 | 688 | 81 | -1,084 | -1,511 | -1,781 | -1,512 | -1,319 | -1,204 | -1,095 | -1,055 | -1,618 | -1,473 | -1,288 | -970 | -176 | - | - | - | - | -466 | -467 | -467 | -467 | -2 | -1 | -4 | -6 | -7 | -11 | -10 | -11 | -11 | -7 | -5 | -2 | -34 | -34 | -34 | -34 | - | - | -193 | -613 | -937 | -937 | -744 | -324 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 193 | 135 | 94 | 213 | 296 | 293 | 298 | 137 | 52 | 25 | 18 | 5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,917 | -748 | 1,154 | 2,643 | 3,323 | 3,979 | 4,737 | 4,696 | 7,276 | 7,361 | 6,070 | 5,491 | 751 | 1,454 | 4,590 | 9,643 | 12,670 | 12,257 | 10,976 | 8,469 | 9,836 | 9,927 | 8,346 | 6,289 | 5,061 | 4,623 | 5,819 | 8,159 | 10,180 | 10,205 | 10,969 | 10,988 | 10,466 | 12,574 | 15,373 | 13,317 | 12,051 | 11,241 | 8,501 | 10,611 | 11,319 | 10,978 | 10,291 | 11,270 | 12,891 | 14,412 | 15,805 | 16,102 | 13,706 | 11,017 | 12,656 | 10,908 | 12,185 | 13,633 | 10,393 | 9,663 | 7,783 | 5,706 | 4,750 | 4,412 | 5,046 | 6,225 | 7,516 | 7,850 | 7,660 | 6,977 | 5,930 | 5,488 | 5,519 | 6,879 | 7,891 | 7,766 | 6,737 | 5,624 | 4,338 | 3,954 | 3,497 | 2,138 | 1,078 | 451 | 53 | 3 | -307 | -1,045 | -1,256 | -1,390 | -1,435 | -1,328 | -1,302 | -1,551 | -1,817 | -1,855 | -1,806 | -1,627 | -1,233 | -962 | -567 | 99 | 242 | 285 | 58 | -240 | -58 | -247 | -312 | -614 | -940 | -858 | -771 | -562 | -420 | -143 | 144 | 325 | 520 | 363 | 4 | -192 | -363 | -417 | -271 | -313 | -244 | -81 | 166 | 557 | 792 | 865 | 923 | 930 | 877 | 1,766 | 2,160 | 2,571 | 2,803 | 1,762 | 1,097 | 369 |
Free Cash Flow |
Loading...
|
M | 4,949 | 6,063 | 6,943 | 8,626 | 11,505 | 12,458 | 12,332 | 11,617 | 9,886 | 7,800 | 6,285 | 4,398 | 1,472 | 712 | -776 | -723 | 351 | 493 | 2,233 | 2,692 | 2,455 | 2,749 | 1,901 | 981 | 1,562 | 1,519 | 1,279 | 1,155 | 593 | 539 | 157 | -157 | -1,488 | -2,895 | -633 | -333 | 680 | 2,680 | 1,332 | 2,582 | 3,676 | 3,890 | 3,538 | 2,198 | 1,375 | 1,086 | 1,877 | 2,990 | 4,219 | 4,763 | 5,287 | 5,454 | 5,243 | 5,409 | 3,047 | 2,712 | 1,868 | 450 | -2,432 | -1,461 | -887 | 1,287 | 5,019 | 3,649 | 2,901 | 1,920 | 2,346 | 2,808 | 2,770 | 3,348 | 3,750 | 3,473 | 3,632 | 2,914 | 2,575 | 2,681 | 2,111 | 2,035 | 1,802 | 1,451 | 1,719 | 1,473 | 1,383 | 1,267 | 1,306 | 864 | 544 | 761 | 602 | 1,251 | 1,658 | 1,622 | 1,806 | 1,449 | 1,390 | 1,085 | 595 | 299 | 11 | -357 | -604 | -4,522 | -4,500 | -4,414 | -4,160 | -174 | 124 | 424 | 723 | 784 | 676 | 450 | 456 | 522 | 260 | 297 | 68 | -343 | -254 | -468 | -736 | -475 | -276 | -215 | -39 | -394 | -491 | -390 | -371 | -341 | 145 | -78 | -54 | 80 | -263 | -13 | 80 | 296 |
StockViz Staff
September 20, 2024
Any question? Send us an email