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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 2,151 | 2,160 | 1,718 | 4,295 | 4,370 | 4,366 | 4,573 | 2,287 | 2,042 | 1,960 | 1,690 | 1,524 | 1,428 | 1,361 | 1,396 | 1,469 | 1,525 | 1,526 | 1,726 | 1,707 | 1,740 | 1,717 | 1,520 | 1,499 | 1,449 | 1,448 | 1,473 | 1,484 | 1,487 | 1,460 | 1,410 | 1,382 | 1,352 | 1,318 | 1,301 | 1,255 | 1,205 | 1,150 | 1,100 | 1,090 | 1,074 | 1,058 | 1,032 | 1,011 | 949 | 943 | 891 | 821 | 833 | 836 | 805 | 857 | 777 | 696 | 695 | 693 | 767 | 790 | 754 | 648 | 576 | 935 | 951 | 967 | 910 | 458 | 279 | 208 | 260 | 314 | 448 | 495 | 474 | 456 | 675 | 411 | 395 | 368 | 112 | 337 | 329 | 337 | 329 | 322 | 319 | 329 | 336 | 336 | 337 | 324 | 315 | 307 | 299 | 297 | 298 | 299 | 299 | 288 | 271 | 257 | 240 | 227 | 213 | 198 | 185 | 179 | 176 | 170 | 164 | 154 | 132 | 111 | 90 | 70 | 61 | 53 | 47 | 42 | 38 | 35 | 32 | 28 | 24 | 21 | 17 | 15 | 14 | 13 | 12 | 12 | 12 | 12 | 11 | 12 | 9 | 6 | 4 |
Depreciation and Amortization |
Loading...
|
M | 1,034 | 970 | 683 | 891 | 888 | 888 | 867 | 835 | 789 | 713 | 650 | 599 | 564 | 553 | 547 | 538 | 527 | 513 | 499 | 495 | 488 | 484 | 482 | 471 | 462 | 455 | 446 | 442 | 439 | 433 | 428 | 425 | 424 | 426 | 430 | 435 | 435 | 437 | 435 | 421 | 405 | 387 | 371 | 365 | 362 | 358 | 355 | 356 | 357 | 359 | 360 | 362 | 358 | 354 | 349 | 343 | 342 | 342 | 364 | 368 | 377 | 414 | 437 | 494 | 568 | 622 | 717 | 683 | 564 | 438 | 265 | 181 | 198 | 196 | 192 | 205 | 184 | 183 | 211 | 213 | 214 | 214 | 209 | 209 | 209 | 207 | 205 | 202 | 198 | 193 | 163 | 158 | 153 | 149 | 151 | 157 | 160 | 157 | 148 | 133 | 124 | 121 | 107 | 104 | 98 | 91 | 78 | 73 | 69 | 65 | 74 | 63 | 52 | 41 | 35 | 31 | 29 | 28 | 26 | 29 | 27 | 24 | 23 | 17 | 16 | 14 | 14 | 12 | 10 | 9 | 5 | 5 | 5 | 4 | 3 | 2 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 20 | 42 | 31 | -2,108 | -2,206 | -2,327 | -2,387 | -313 | -199 | -189 | -72 | -6 | 54 | 95 | 60 | 21 | -20 | 3 | -213 | -151 | -211 | -209 | -15 | -41 | 19 | 35 | -15 | -30 | -9 | 14 | 77 | 65 | 29 | -11 | 21 | 17 | 5 | 20 | 9 | -27 | -27 | -15 | -34 | -23 | 5 | -15 | 4 | 50 | 29 | 8 | 15 | -68 | -10 | 43 | 90 | 82 | -18 | -20 | -55 | 61 | 132 | -290 | -330 | -424 | -436 | -67 | -36 | 12 | 6 | 40 | 46 | 32 | 24 | 39 | -203 | 56 | 79 | 96 | 315 | 76 | 51 | 44 | 46 | 56 | 57 | 53 | 43 | 25 | 26 | 21 | 66 | 64 | 62 | 56 | 44 | 31 | 20 | 14 | 16 | 17 | 17 | 20 | 32 | 29 | 27 | 23 | 27 | 27 | 27 | 27 | 14 | 14 | 13 | 12 | 7 | 7 | 11 | 13 | 13 | 14 | 10 | 7 | 7 | 4 | 3 | 3 | 0 | 0 | 0 | -1 | -1 | 1 | 0 | -1 | 1 | -1 | -1 |
Operating Cash Flow |
Loading...
|
M | 3,215 | 3,247 | 2,455 | 3,243 | 3,158 | 3,117 | 3,110 | 2,867 | 2,691 | 2,544 | 2,327 | 2,171 | 2,089 | 2,043 | 2,030 | 2,055 | 2,057 | 2,068 | 2,051 | 2,099 | 2,077 | 2,062 | 2,051 | 1,988 | 1,975 | 1,976 | 1,968 | 1,946 | 1,963 | 1,945 | 1,915 | 1,871 | 1,804 | 1,733 | 1,752 | 1,707 | 1,645 | 1,607 | 1,544 | 1,484 | 1,452 | 1,430 | 1,370 | 1,352 | 1,316 | 1,286 | 1,250 | 1,227 | 1,218 | 1,203 | 1,180 | 1,150 | 1,125 | 1,093 | 1,097 | 1,096 | 1,086 | 1,113 | 1,100 | 1,099 | 1,089 | 1,059 | 1,058 | 1,037 | 1,042 | 1,013 | 961 | 903 | 830 | 792 | 759 | 708 | 697 | 692 | 664 | 673 | 658 | 647 | 638 | 627 | 594 | 594 | 584 | 587 | 584 | 589 | 583 | 564 | 561 | 539 | 544 | 529 | 514 | 502 | 493 | 488 | 479 | 459 | 436 | 408 | 382 | 369 | 352 | 331 | 310 | 293 | 281 | 270 | 260 | 245 | 219 | 188 | 154 | 123 | 104 | 92 | 87 | 79 | 74 | 74 | 65 | 60 | 54 | 42 | 36 | 33 | 28 | 26 | 24 | 23 | 17 | 19 | 18 | 16 | 15 | 7 | 2 |
Capital Expenditures |
Loading...
|
M | -469 | -461 | -323 | -446 | -457 | -460 | -439 | -392 | -333 | -270 | -206 | -161 | -149 | -170 | -190 | -216 | -211 | -187 | -260 | -327 | -414 | -479 | -485 | -467 | -464 | -461 | -424 | -395 | -367 | -351 | -334 | -335 | -303 | -294 | -299 | -281 | -262 | -230 | -182 | -163 | -176 | -173 | -154 | -128 | -99 | -78 | -71 | -66 | -72 | -70 | -231 | -281 | -351 | -348 | -198 | -150 | -75 | -77 | -73 | -128 | -162 | -183 | -225 | -254 | -247 | -266 | -219 | -174 | -203 | -229 | -397 | -409 | -412 | -367 | -331 | -284 | -204 | -176 | -141 | -132 | -133 | -133 | -133 | -148 | -152 | -158 | -241 | -232 | -227 | -223 | -70 | -84 | -97 | -96 | -227 | -301 | -401 | -509 | -362 | -297 | -192 | -157 | -175 | -217 | -238 | -186 | -216 | -188 | -187 | -289 | -235 | -216 | -210 | -120 | -122 | -105 | -110 | -101 | -118 | -115 | -99 | -73 | -40 | -29 | -13 | -12 | -9 | -4 | -3 | -1 | -2 | -2 | -2 | -2 | -1 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -191 | -356 | -356 | 2,091 | 2,094 | 2,083 | 2,116 | -680 | -467 | -503 | -413 | -342 | -434 | -327 | -353 | -416 | -452 | -460 | -209 | 21 | 124 | 238 | 92 | 4 | 4 | 4 | -13 | -33 | 35 | 36 | 70 | 69 | 25 | 32 | -186 | 40 | 19 | 6 | 224 | 25 | 29 | 41 | 25 | 19 | 17 | 12 | 13 | 11 | 7 | 5 | 6 | 9 | 17 | 16 | 14 | 10 | 0 | 0 | 13 | 34 | 35 | 44 | 31 | 9 | 8 | - | - | - | - | - | - | - | - | - | - | 4 | 4 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -191 | -356 | -356 | 2,091 | 2,094 | 2,083 | 2,116 | -680 | -467 | -503 | -413 | -342 | -434 | -327 | -353 | -416 | -452 | -460 | -209 | 21 | 124 | 238 | 92 | 4 | 4 | 4 | -13 | -33 | 35 | 36 | 70 | 69 | 25 | 32 | -186 | 40 | 19 | 6 | 224 | 25 | 29 | 41 | 25 | 19 | 17 | 12 | 13 | 11 | 7 | 5 | 6 | 9 | 17 | 16 | 14 | 10 | 0 | 0 | 13 | 34 | 35 | 44 | 31 | 9 | 8 | - | - | - | - | - | - | - | - | - | - | 4 | 4 | 4 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | 2,173 | 2,173 | 2,173 | -521 | -513 | -513 | 1,236 | 2,555 | 4,541 | 5,037 | 3,298 | 2,480 | 494 | 543 | 543 | 543 | 1,040 | 495 | 495 | 495 | -2 | -2 | -2 | 990 | 990 | 990 | 1,068 | 67 | 176 | 171 | 341 | 339 | 230 | 230 | -39 | -353 | -421 | -795 | -772 | -447 | -379 | - | - | - | - | - | - | -154 | -154 | -154 | -154 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 2,160 | 2,190 | 2,212 | 309 | 308 | 534 | 177 | -419 | -623 | -1,175 | 404 | -491 | -291 | 0 | -1,707 | -180 | -467 | -743 | -255 | -562 | -275 | 0 | 923 | 2 | 2 | 0 | -72 | 377 | 1 | 0 | -988 | -524 | -283 | -266 | 43 | 59 | 521 | 744 | 1,261 | 1,276 | 965 | 1,439 | 9 | -427 | -920 | -1,979 | -1,354 | -1,463 | -1,502 | -1,254 | -1,258 | -743 | -587 | -466 | -340 | -178 | 182 | 0 | -92 | -245 | -245 | -186 | 190 | 365 | 667 | 175 | -271 | -956 | -756 | -325 | -181 | 503 | -58 | 57 | 55 | -206 | -161 | -337 | -90 | -28 | -50 | 127 | -268 | -289 | -253 | -196 | -315 | -443 | -514 | -718 | -462 | -290 | -252 | -78 | -127 | -155 | -122 | -109 | -48 | -77 | -90 | -72 | -64 | 139 | 152 | 152 | 242 | 92 | 97 | 260 | 330 | 443 | 429 | 275 | 108 | 0 | -40 | 29 | 61 | 101 | 167 | 144 | 112 | 72 | 55 | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 2,306 | 2,305 | 1,729 | 4,262 | 4,085 | 3,908 | 3,908 | 1,596 | 1,592 | 1,589 | 1,588 | 1,594 | 1,601 | 1,606 | 1,610 | 1,606 | 1,606 | 1,609 | 1,611 | 1,614 | 1,614 | 1,613 | 1,612 | 1,619 | 1,625 | 1,630 | 1,635 | 1,595 | 1,557 | 1,506 | 1,452 | 1,438 | 1,423 | 1,371 | 1,321 | 1,268 | 1,212 | 1,201 | 1,190 | 1,154 | 1,122 | 1,091 | 1,624 | 1,837 | 1,848 | 2,478 | 2,498 | 2,490 | 2,431 | 1,732 | 1,465 | 1,193 | 1,173 | 1,159 | 742 | 719 | 667 | 652 | 752 | 740 | 756 | 755 | 626 | 618 | 608 | 598 | 614 | 614 | 588 | 553 | 522 | 483 | 465 | 455 | 445 | 437 | 435 | 433 | 403 | 412 | 402 | 394 | 411 | 393 | 394 | 392 | 386 | 417 | 379 | 342 | 308 | 425 | 371 | 349 | 345 | 150 | 197 | 208 | 199 | 191 | 184 | 179 | 165 | 174 | 162 | 175 | 165 | 161 | 157 | 136 | 138 | 106 | 88 | 69 | 58 | 49 | 46 | 38 | 34 | 32 | 29 | 26 | 23 | 19 | 16 | 14 | 13 | 13 | 12 | 12 | 12 | 11 | 10 | 8 | 5 | 3 | 1 |
Other Financial Activities |
Loading...
|
M | -7 | -12 | -27 | -42 | -50 | 193 | 2,356 | 3,320 | 5,910 | 6,168 | 3,216 | 2,486 | 465 | 520 | 1,791 | 1,531 | 1,479 | 1,200 | 712 | 746 | 249 | -18 | -940 | 342 | 598 | 597 | 1,006 | 25 | 76 | 368 | 1,159 | 853 | 545 | 253 | -12 | -7 | -7 | -7 | 58 | 54 | 53 | 54 | 710 | 1,436 | 1,753 | 3,276 | 2,334 | 2,234 | 1,530 | -189 | 433 | -242 | 302 | 511 | 96 | 12 | -156 | -167 | -138 | 5 | 22 | 36 | 313 | 303 | 12 | 490 | 795 | 1,270 | 1,654 | 1,259 | 817 | 383 | 438 | 401 | 258 | 327 | 277 | 463 | 418 | 343 | 228 | 20 | 41 | 166 | 166 | 380 | 526 | 831 | 906 | 617 | 511 | 212 | 93 | 413 | 445 | 326 | 604 | 314 | 249 | 201 | -31 | 21 | -41 | -12 | 34 | -11 | 29 | 19 | -21 | -22 | -40 | -52 | -53 | -54 | 51 | 79 | 159 | 78 | 16 | 42 | -34 | -11 | 28 | -26 | -27 | 33 | -4 | -6 | -3 | -2 | 9 | 10 | 11 | 9 | 0 | 1 | 1 |
Financing Cash Flow |
Loading...
|
M | -7 | -12 | -27 | -42 | -50 | 193 | 2,356 | 3,320 | 5,910 | 6,168 | 3,216 | 2,486 | 465 | 520 | 1,791 | 1,531 | 1,479 | 1,200 | 712 | 746 | 249 | -18 | -940 | 342 | 598 | 597 | 1,006 | 25 | 76 | 368 | 1,159 | 853 | 545 | 253 | -12 | -7 | -7 | -7 | 58 | 54 | 53 | 54 | 710 | 1,436 | 1,753 | 3,276 | 2,334 | 2,234 | 1,530 | -189 | 433 | -242 | 302 | 511 | 96 | 12 | -156 | -167 | -138 | 5 | 22 | 36 | 313 | 303 | 12 | 490 | 795 | 1,270 | 1,654 | 1,259 | 817 | 383 | 438 | 401 | 258 | 327 | 277 | 463 | 418 | 343 | 228 | 20 | 41 | 166 | 166 | 380 | 526 | 831 | 906 | 617 | 511 | 212 | 93 | 413 | 445 | 326 | 604 | 314 | 249 | 201 | -31 | 21 | -41 | -12 | 34 | -11 | 29 | 19 | -21 | -22 | -40 | -52 | -53 | -54 | 51 | 79 | 159 | 78 | 16 | 42 | -34 | -11 | 28 | -26 | -27 | 33 | -4 | -6 | -3 | -2 | 9 | 10 | 11 | 9 | 0 | 1 | 1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | - | - | - | - | - | - | -1 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 400 | 660 | 682 | 726 | 805 | 912 | 1,041 | 968 | 761 | 984 | 506 | 185 | 283 | 319 | 1,293 | 742 | 434 | 565 | 384 | 241 | 384 | 455 | 361 | 386 | 456 | 694 | 358 | 121 | 184 | 57 | 260 | 306 | 104 | 36 | 20 | 153 | 188 | 98 | 388 | 101 | 19 | 57 | 411 | 398 | 17 | 536 | 438 | 620 | 139 | 161 | 144 | 145 | 456 | 513 | 474 | 720 | 764 | 671 | 585 | 493 | 681 | 789 | 775 | 727 | 245 | 169 | 47 | 91 | 556 | 124 | 984 | 382 | 494 | 532 | 390 | 354 | 366 | 475 | 421 | 320 | 205 | 45 | 41 | 55 | 103 | 276 | 172 | 192 | 49 | 288 | 51 | 40 | 89 | 105 | 240 | 275 | 55 | 86 | 68 | 201 | 51 | - | - | 224 | 42 | 110 | - | 97 | 27 | 53 | - | 169 | 80 | - | 78 | 64 | 20 | 15 | 15 | 37 | 11 | 9 | 6 | 45 | 1 | - | - | 1 | 1 | - | - | - | 1 | - | - | - | 4 |
Ending Cash |
Loading...
|
M | 302 | 400 | 660 | 682 | 726 | 805 | 912 | 1,041 | 968 | 761 | 984 | 506 | 185 | 283 | 319 | 1,293 | 742 | 434 | 565 | 384 | 241 | 384 | 455 | 361 | 386 | 456 | 694 | 358 | 121 | 184 | 57 | 260 | 306 | 104 | 36 | 20 | 153 | 188 | 98 | 388 | 101 | 19 | 57 | 411 | 398 | 17 | 536 | 438 | 620 | 139 | 161 | 144 | 145 | 456 | 513 | 474 | 720 | 764 | 671 | 585 | 493 | 681 | 789 | 775 | 727 | 245 | 169 | 47 | 91 | 556 | 124 | 984 | 382 | 494 | 532 | 390 | 354 | 366 | 475 | 421 | 320 | 205 | 45 | 41 | 55 | 103 | 276 | 172 | 192 | 49 | 288 | 51 | 40 | 89 | 105 | 240 | 275 | 55 | 86 | -56 | 201 | -54 | -110 | -32 | 224 | -47 | 110 | -3 | 97 | 45 | 53 | -4 | 169 | 85 | -21 | 78 | 64 | 44 | 15 | 15 | 37 | 24 | 9 | 6 | 45 | 1 | -4 | - | 1 | -6 | -5 | -6 | -1 | 6 | -6 | -4 | -2 |
Stock-Based Compensation |
Loading...
|
M | 42 | 42 | 31 | 48 | 53 | 57 | 57 | 58 | 59 | 60 | 59 | 53 | 42 | 33 | 28 | 26 | 25 | 26 | 38 | 48 | 60 | 70 | 64 | 59 | 46 | 38 | 63 | 50 | 46 | 37 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -37 | -22 | -4 | 0 | 37 | 22 | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | 2,160 | 2,190 | 2,212 | 309 | 308 | 534 | 177 | -419 | -623 | -1,175 | 404 | -491 | -291 | 0 | -1,707 | -180 | -467 | -743 | -255 | -562 | -275 | 0 | 923 | 2 | 2 | 0 | -72 | 377 | 1 | 0 | -988 | -524 | -283 | -266 | 43 | 59 | 521 | 744 | 1,261 | 1,276 | 965 | 1,439 | 9 | -427 | -920 | -1,979 | -1,354 | -1,463 | -1,502 | -1,254 | -1,258 | -743 | -587 | -466 | -340 | -178 | 182 | 0 | -92 | -245 | -245 | -186 | 190 | 365 | 667 | 175 | -271 | -956 | -756 | -325 | -181 | 503 | -58 | 57 | 55 | -206 | -161 | -337 | -90 | -28 | -50 | 127 | -268 | -289 | -253 | -196 | -315 | -443 | -514 | -718 | -462 | -290 | -252 | -78 | -127 | -155 | -122 | -109 | -48 | -77 | -90 | -72 | -64 | 139 | 152 | 152 | 242 | 92 | 97 | 260 | 330 | 443 | 429 | 275 | 108 | 0 | -40 | 29 | 61 | 101 | 167 | 144 | 112 | 72 | 55 | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | -17 | 0 | 31 | 54 | 52 | 278 | 707 | 864 | 1,490 | 1,239 | 802 | 629 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -332 | 126 | 355 | 924 | 1,320 | 1,581 | 1,573 | 1,763 | 1,297 | 602 | 212 | -411 | 388 | 958 | 1,122 | 1,358 | 434 | -84 | -120 | -194 | -157 | 36 | 142 | 433 | 482 | 272 | 61 | -541 | -622 | -418 | -461 | -432 | -648 | -790 | -692 | -594 | 25 | 224 | 463 | 859 | 1,098 | 1,602 | 1,516 | 1,575 | 797 | -237 | -801 | -1,597 | -1,948 | -2,033 | -1,210 | -925 | -55 | 570 | 343 | 473 | -23 | -365 | -23 | -29 | -8 | 981 | 217 | -70 | 367 | -420 | -790 | -1,167 | -1,047 | -1,070 | -24 | 744 | 203 | 106 | -36 | -139 | -158 | -235 | -724 | -1,168 | -1,576 | -1,875 | -2,065 | -1,392 | -804 | -226 | 304 | 395 | 323 | 3,768 | 3,669 | 3,475 | 3,745 | 551 | 794 | 1,148 | 1,263 | 1,391 | 1,521 | 1,486 | 1,682 | 1,373 | 1,002 | 777 | 400 | 669 | 945 | 1,171 | 1,308 | 1,260 | 1,382 | 897 | 528 | 55 | -473 | -509 | -582 | -584 | -679 | -716 | -599 | -466 | -370 | -159 | -138 | -67 | 76 | 178 | 285 | 329 | 410 | 362 | 308 | 303 | 217 | 155 | 99 |
Free Cash Flow |
Loading...
|
M | 2,746 | 2,786 | 2,132 | 2,797 | 2,701 | 2,657 | 2,671 | 2,475 | 2,357 | 2,273 | 2,121 | 2,011 | 1,940 | 1,873 | 1,840 | 1,838 | 1,846 | 1,880 | 1,791 | 1,772 | 1,663 | 1,583 | 1,567 | 1,522 | 1,511 | 1,515 | 1,544 | 1,551 | 1,596 | 1,594 | 1,581 | 1,537 | 1,501 | 1,439 | 1,453 | 1,425 | 1,383 | 1,377 | 1,362 | 1,321 | 1,276 | 1,258 | 1,216 | 1,224 | 1,216 | 1,208 | 1,179 | 1,161 | 1,146 | 1,134 | 1,297 | 1,218 | 1,123 | 1,093 | 899 | 946 | 1,011 | 1,036 | 1,027 | 971 | 926 | 877 | 833 | 783 | 795 | 747 | 773 | 760 | 657 | 593 | 362 | 299 | 285 | 325 | 333 | 389 | 455 | 472 | 497 | 494 | 461 | 462 | 451 | 440 | 432 | 431 | 342 | 332 | 334 | 315 | 474 | 445 | 417 | 406 | 611 | 531 | 422 | 294 | 74 | 110 | 190 | 212 | 263 | 199 | 157 | 193 | 65 | 82 | 143 | 26 | 54 | 42 | -56 | 4 | -18 | -13 | -23 | -22 | -44 | -41 | -33 | -14 | 14 | 12 | 24 | 21 | 19 | 22 | 21 | 22 | 16 | 18 | 16 | 13 | 14 | 7 | 2 |
StockViz Staff
September 20, 2024
Any question? Send us an email