Cash Flow Statement | Trend | Unit | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-03-31 | 2018-01-31 | 2017-12-31 | 2017-10-31 | 2017-09-30 | 2017-07-31 | 2017-06-30 | 2017-04-30 | 2017-03-31 | 2017-01-31 | 2016-12-31 | 2016-10-31 | 2016-09-30 | 2016-07-31 | 2016-04-30 | 2016-03-31 | 2016-01-31 | 2015-12-31 | 2015-10-31 | 2015-09-30 | 2015-07-31 | 2015-04-30 | 2015-03-31 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2011-01-31 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 | 2009-04-30 | 2009-01-31 | 2008-10-31 | 2008-07-31 | 2008-04-30 | 2008-01-31 | 2007-10-31 | 2007-07-31 | 2007-04-30 | 2007-01-31 | 2006-10-31 | 2006-07-31 | 2006-04-30 | 2006-01-31 | 2005-10-31 | 2005-07-31 | 2005-04-30 | 2005-01-31 | 2004-10-31 | 2004-07-31 | 2004-04-30 | 2004-01-31 | 2003-10-31 | 2003-07-31 | 2003-04-30 | 2003-01-31 | 2002-10-31 | 2002-07-31 | 2002-04-30 | 2002-01-31 | 2001-10-31 | 2001-07-31 | 2001-04-30 | 2001-01-31 | 2000-10-31 | 2000-07-31 | 2000-04-30 | 2000-01-31 | 1999-10-31 | 1999-07-31 | 1999-04-30 | 1999-01-31 | 1998-10-31 | 1998-07-31 | 1998-04-30 | 1998-01-31 | 1997-10-31 | 1997-07-31 | 1997-04-30 | 1997-01-31 | 1996-10-31 | 1996-07-31 | 1996-04-30 | 1996-01-31 | 1995-10-31 | 1995-07-31 | 1995-04-30 | 1995-01-31 | 1994-10-31 | 1994-07-31 | 1994-04-30 | 1994-01-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 3,948 | 3,580 | 4,131 | 3,872 | 3,649 | 3,214 | 3,882 | 3,577 | 4,253 | 4,095 | 4,095 | 4,296 | 4,015 | 3,847 | 3,246 | 3,201 | 1,481 | 3,509 | 3,206 | 3,263 | 3,230 | 3,172 | 3,250 | 3,109 | 3,060 | 99 | 3,012 | 377 | 2,837 | 6,269 | 2,796 | 91 | 2,809 | 2,150 | 3,027 | 334 | 2,543 | 5,697 | 2,895 | 2,573 | 1,170 | 2,447 | 299 | 2,593 | 5,626 | 2,475 | 2,502 | 1,874 | 2,456 | 2,333 | 2,378 | 2,201 | 2,092 | 2,101 | 2,304 | 1,936 | 2,070 | 1,911 | 2,240 | 1,533 | 1,855 | 1,601 | 1,704 | 1,631 | 1,839 | 1,121 | 1,276 | 1,329 | 1,497 | 1,294 | 1,561 | -50 | 1,053 | 1,120 | 1,262 | 928 | 1,245 | 1,325 | 1,395 | 1,279 | 1,494 | 1,263 | 1,194 | 1,128 | 1,172 | 543 | 1,009 | 907 | 979 | 518 | 746 | 763 | 790 | 747 | 782 | 698 | 779 | 665 | 698 | 676 | 722 | 655 | 493 | 567 | 696 | 569 | 563 | 550 | 527 | 479 | 452 | 433 | 361 | 435 | 464 | 464 | 461 | 449 | 428 | 403 | 399 | 376 | 358 | 340 | 356 | 320 | 319 | 304 | 319 | 302 | 294 | 272 | 301 |
Depreciation and Amortization |
Loading...
|
M | 711 | 672 | 763 | 707 | 706 | 694 | 689 | 657 | 654 | 652 | 652 | 656 | 637 | 634 | 710 | 652 | 642 | 644 | 576 | 458 | 457 | 443 | 430 | 419 | 407 | 96 | 396 | 333 | 408 | - | 398 | 72 | 397 | 637 | 414 | 269 | 410 | - | 382 | 368 | 706 | 386 | 228 | 320 | - | 306 | 318 | 658 | 302 | 314 | 298 | 286 | 275 | 276 | 114 | 114 | 247 | -452 | 105 | 395 | 252 | 224 | 171 | 239 | 231 | -253 | 225 | 219 | 219 | -1,244 | 214 | 1,214 | 205 | 195 | 174 | 163 | 143 | 141 | 134 | 132 | 123 | 128 | 122 | 120 | 112 | 102 | 119 | 138 | 105 | 52 | 117 | 114 | 114 | 115 | 114 | 120 | 120 | 123 | 129 | 112 | 116 | 237 | 176 | 143 | 117 | 134 | 115 | 108 | 102 | 131 | 115 | 111 | 102 | 101 | 89 | 76 | 76 | 104 | 121 | 81 | 76 | 87 | 81 | 80 | 77 | -644 | 659 | 83 | 262 | 175 | 112 | -20 | 68 |
Non-Cash Items (Other) |
Loading...
|
M | 2,032 | 1,469 | 942 | 534 | 478 | 450 | 381 | 268 | -478 | 62 | 62 | -593 | -228 | 45 | 353 | 591 | 2,731 | 393 | 226 | 377 | 366 | 450 | 330 | 308 | 210 | - | 269 | - | 181 | - | 236 | - | 201 | - | 8 | - | 302 | - | -15 | 413 | - | 327 | - | 86 | - | 194 | 232 | - | 169 | 164 | 255 | 144 | 223 | 234 | 361 | 380 | 276 | 1,001 | 410 | 407 | 307 | -952 | 9 | 336 | 78 | 59 | 64 | 66 | 78 | -590 | 184 | -5,411 | 5,815 | -336 | 4,616 | -5,660 | 1,369 | 139 | 1,013 | 2,598 | -1,695 | -1,664 | -1,199 | 9,445 | -5,987 | -8,157 | -26,963 | 2,319 | -1,317 | -2,650 | 1,082 | 3,971 | -2,972 | -2,453 | -3,349 | 2,966 | 196 | -462 | -514 | 3,750 | -2,674 | 2,642 | 6,268 | -7,541 | -788 | 10,347 | -9,988 | -167 | 590 | 11,558 | -1,333 | -734 | -557 | -4,542 | -3,438 | 1,611 | -2,732 | 1,797 | -1,397 | -960 | -922 | -4,334 | 195 | 156 | 71 | -511 | -375 | 477 | 117 | 401 | 19 | -54 | -87 |
Operating Cash Flow |
Loading...
|
M | 4,840 | 5,663 | -11,123 | 9,036 | 10,307 | 17,859 | -349 | 13,120 | 737 | 8,434 | 8,434 | 26,908 | -6,555 | 30,813 | -1,858 | 28,772 | 91,961 | 19,944 | 11,077 | 3,135 | -11,174 | 11,227 | -6,072 | 15,513 | -6,541 | 65 | 14,574 | 805 | 6,310 | 2,213 | 10,381 | 180 | 13,658 | 11,712 | 7,376 | 811 | 10,693 | 4,207 | 227 | 9,821 | 11,018 | 6,115 | 298 | 3,470 | -380 | 17,408 | 5,063 | -642 | -1,792 | 6,096 | 4,696 | 3,817 | 568 | 5,897 | 2,735 | 1,842 | -3,397 | 1,199 | -2,278 | -2,653 | 1,228 | 15,525 | 10,523 | -4,185 | -15,860 | 4,732 | 3,537 | 4,001 | -976 | 4,708 | -210 | 2,520 | 385 | 4,121 | 8,191 | 5,439 | -6,319 | 19,567 | 9,240 | 4,188 | -13,521 | -7,746 | -10,662 | 7,461 | -4,049 | -6,792 | -14,889 | 1,061 | -8,908 | -3,102 | 6,815 | 552 | -3,516 | -9,573 | 5,407 | -443 | -2,962 | 3,354 | -3,730 | -447 | -2,200 | 807 | -1,467 | -4,074 | -2,469 | -7,013 | -3,092 | -2,165 | -2,882 | 5,667 | -601 | -103 | -70 | -3,746 | -3,035 | 2,279 | -2,010 | 2,825 | -1,247 | -539 | -618 | -837 | -196 | 600 | -1,868 | -835 | 603 | 864 | 698 | 878 | 425 | 198 | 282 |
Capital Expenditures |
Loading...
|
M | -410 | -482 | -768 | -557 | -707 | -698 | -771 | -586 | -553 | -590 | -590 | -614 | -496 | -429 | -586 | -540 | -758 | -745 | -642 | -483 | -575 | -561 | -585 | -521 | -517 | -202 | -357 | -824 | -465 | -207 | -228 | -238 | -414 | -2,808 | -257 | -612 | -395 | -399 | -305 | -150 | -2,889 | -407 | -524 | -389 | -475 | -449 | -218 | -1,747 | -281 | -395 | -290 | -231 | -311 | -281 | -257 | -152 | -249 | -312 | -277 | -391 | -371 | -415 | -280 | -323 | -321 | -418 | -301 | -181 | -172 | -268 | -46 | -230 | -156 | -458 | -137 | -676 | -267 | -194 | -169 | -148 | -195 | -208 | -121 | -63 | -118 | -87 | -67 | -94 | -134 | -99 | -76 | -87 | -181 | -196 | -91 | -59 | -75 | -131 | -130 | -74 | -84 | -212 | -15 | -78 | -64 | -102 | -73 | -51 | -66 | -56 | -87 | -88 | -24 | -226 | -122 | -90 | -80 | -87 | -60 | -55 | -91 | -6 | -81 | -66 | -87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | -25,224 | -3,687 | -9,899 | -54,554 | -408 | -408 | 10,655 | -55,162 | -46,877 | -22,795 | 1,774 | -36,928 | -42,385 | -36,204 | -11,380 | -8,865 | -918 | 4,021 | -3,464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -56 | 0 | 0 | 0 | 2,153 | 0 | 9 | 473 | -597 | 445 | 0 | 2,529 | 0 | -1 | 195 | 30 | 48 | 0 | 1,287 | 0 | 154 | 83 | 0 | 0 | 16 | 0 | 0 | 0 | 2,679 | 1,818 | 2,706 | 0 | 3,479 | 1,888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 142 | 72 | 77 | 60 | 1,715 | 634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 588 | 1,593 | 3,383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 398 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | -25,224 | -3,687 | -9,899 | -54,554 | -408 | -408 | 10,655 | -55,162 | -46,877 | -22,795 | 1,774 | -36,928 | -42,385 | -36,204 | -11,380 | -8,865 | -918 | 4,021 | -3,464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -56 | 0 | 0 | 0 | 2,153 | 0 | 9 | 473 | -597 | 445 | 0 | 2,529 | 0 | -1 | 195 | 30 | 48 | 0 | 1,287 | 0 | 154 | 83 | 0 | 0 | 16 | 0 | 0 | 0 | 2,679 | 1,818 | 2,706 | 0 | 3,479 | 1,888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 142 | 72 | 77 | 60 | 1,715 | 634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 588 | 1,593 | 3,383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 398 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -4,885 | -3,035 | -3,035 | 5,765 | 9,142 | -38 | -153 | 837 | 587 | -166 | -153 | -653 | -150 | -1,410 | -1,403 | 2,138 | -1,156 | -1,793 | -1,774 | 244 | 3,694 | -1,075 | 700 | 431 | -1 | 264 | -116 | 1,765 | -106 | 98 | -9 | -8,604 | -4 | -197 | 673 | 1,647 | 0 | 0 | 698 | 0 | 332 | -615 | 1,576 | 0 | 0 | -1,332 | 0 | -449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1,465 | -1,224 | -842 | -975 | -1,199 | -1,059 | -2,135 | -2,784 | -3,478 | -2,885 | -2,885 | -2,264 | -1,181 | -826 | -2,182 | -920 | -1,725 | -2,348 | -2,008 | -1,212 | -2,094 | -2,230 | -1,628 | -1,500 | -1,723 | - | -2,502 | - | -2,009 | -74 | -1,014 | - | -3,611 | -547 | -1,267 | - | -1,132 | -675 | -1,850 | -1,927 | -173 | -978 | - | -956 | -116 | -1,382 | -1,989 | -864 | -2,248 | -2,122 | -1,872 | -1,964 | -1,090 | -1,072 | -2,046 | -1,346 | -735 | -778 | -1,161 | -1,505 | -1,817 | -1,731 | -1,455 | -1,734 | -14 | -14 | -2 | -7 | -35 | -7 | -36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 1,262 | 1,240 | 1,222 | 1,234 | 1,252 | 1,841 | 1,842 | 1,754 | 1,756 | 1,608 | 1,608 | 1,616 | 1,597 | 1,613 | 1,603 | 1,602 | 1,561 | 1,567 | 1,530 | 1,531 | 1,481 | 1,483 | 1,426 | 1,427 | 1,391 | 61 | 1,396 | 260 | 1,345 | 3,807 | 1,348 | 51 | 1,307 | 384 | 1,309 | 205 | 1,287 | 4,148 | 1,280 | 1,235 | 737 | 1,195 | 202 | 1,160 | 3,084 | 1,158 | 1,121 | 461 | 1,125 | 1,080 | 1,077 | 1,028 | 1,026 | 971 | 974 | 933 | 932 | 888 | 821 | 780 | 783 | 691 | 773 | 746 | 822 | 682 | 822 | 820 | 610 | 641 | 678 | 729 | 696 | 696 | 669 | 662 | 661 | 613 | 608 | 527 | 530 | 486 | 457 | 374 | 490 | 409 | 370 | 363 | 340 | 352 | 502 | 310 | 308 | 295 | 308 | 290 | 289 | 281 | 281 | 267 | 276 | 282 | 238 | 237 | 214 | 214 | 196 | 200 | 181 | 191 | 182 | 182 | 180 | 180 | 181 | 164 | 163 | 153 | 153 | 147 | 147 | 140 | 143 | 144 | 135 | 135 | 132 | 134 | 134 | 133 | 133 | 133 | 133 |
Other Financial Activities |
Loading...
|
M | -2 | 9,327 | -4,729 | -2,760 | -2,118 | 5,984 | 9,479 | 126 | -9,032 | 1,748 | 1,748 | 991 | -2 | 2,239 | -3 | 1,478 | -1,251 | 4,278 | -1,057 | -794 | -1,774 | 5,210 | 5,787 | -518 | 1,797 | 2 | -18 | 15 | -31 | - | -30 | 0 | -1 | -9,586 | -17 | 199 | 4 | 2,686 | -15 | 1,469 | 8,987 | 3,080 | 94 | 295 | 702 | 1,232 | 372 | 1,172 | 571 | 1,012 | 1,426 | -3 | -452 | 2 | -46 | 1 | 3,851 | 49 | -45 | -16 | -46 | 5,295 | 805 | -569 | 27,575 | 12,633 | 25,319 | -69 | 11,286 | 856 | -406 | -8,967 | -8,972 | 20,351 | -11,246 | 869 | 32,413 | -20,123 | 4,895 | 6,849 | 29,021 | 10,660 | 25,600 | 7,483 | 16,483 | 4,176 | 27,861 | 5,697 | 3,131 | -2,339 | 1,385 | 10,950 | 7,258 | -206 | 7,276 | 1,324 | 6,145 | 1,767 | 5,254 | 7,328 | -3,114 | 16,744 | -2,513 | 11,158 | 6,931 | 9,982 | 2,638 | 6,921 | -203 | -12,244 | 11,429 | 4,975 | 1,922 | 2,100 | 1,110 | -5,725 | 10,831 | -566 | -8,577 | 16,729 | -2,548 | 13,199 | 3,671 | 8,219 | 5,396 | 6,602 | 1,744 | -1,071 | -197 | 833 | 4,186 | 650 | 2,054 |
Financing Cash Flow |
Loading...
|
M | -2 | 9,327 | -4,729 | -2,760 | -2,118 | 5,984 | 9,479 | 126 | -9,032 | 1,748 | 1,748 | 991 | -2 | 2,239 | -3 | 1,478 | -1,251 | 4,278 | -1,057 | -794 | -1,774 | 5,210 | 5,787 | -518 | 1,797 | 2 | -18 | 15 | -31 | - | -30 | 0 | -1 | -9,586 | -17 | 199 | 4 | 2,686 | -15 | 1,469 | 8,987 | 3,080 | 94 | 295 | 702 | 1,232 | 372 | 1,172 | 571 | 1,012 | 1,426 | -3 | -452 | 2 | -46 | 1 | 3,851 | 49 | -45 | -16 | -46 | 5,295 | 805 | -569 | 27,575 | 12,633 | 25,319 | -69 | 11,286 | 856 | -406 | -8,967 | -8,972 | 20,351 | -11,246 | 869 | 32,413 | -20,123 | 4,895 | 6,849 | 29,021 | 10,660 | 25,600 | 7,483 | 16,483 | 4,176 | 27,861 | 5,697 | 3,131 | -2,339 | 1,385 | 10,950 | 7,258 | -206 | 7,276 | 1,324 | 6,145 | 1,767 | 5,254 | 7,328 | -3,114 | 16,744 | -2,513 | 11,158 | 6,931 | 9,982 | 2,638 | 6,921 | -203 | -12,244 | 11,429 | 4,975 | 1,922 | 2,100 | 1,110 | -5,725 | 10,831 | -566 | -8,577 | 16,729 | -2,548 | 13,199 | 3,671 | 8,219 | 5,396 | 6,602 | 1,744 | -1,071 | -197 | 833 | 4,186 | 650 | 2,054 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 74,347 | 61,989 | 80,358 | 99,199 | 86,277 | 72,397 | 89,110 | 115,929 | 131,163 | 113,846 | 113,846 | 114,307 | 149,588 | 118,888 | 119,181 | 98,777 | 34,120 | 26,310 | 26,863 | 33,041 | 40,033 | 30,209 | 32,015 | 32,765 | 34,488 | 34,488 | 28,407 | 28,407 | 24,302 | 24,302 | 30,518 | 30,518 | 25,363 | 14,929 | 14,929 | 14,929 | 19,501 | 19,501 | 14,845 | 17,050 | 17,050 | 12,452 | 12,452 | 19,976 | 19,976 | 18,393 | 20,027 | 20,027 | 17,421 | 16,297 | 15,879 | 13,786 | 15,550 | 13,928 | 14,503 | 13,741 | 12,617 | 10,586 | 8,832 | 14,960 | 15,144 | 13,839 | 8,949 | 7,846 | 9,330 | 9,056 | 8,757 | 9,535 | 8,353 | 7,966 | 9,342 | 10,199 | 11,087 | 7,571 | 5,958 | 4,187 | 4,226 | 5,091 | 4,270 | 3,878 | 4,401 | 3,814 | 5,222 | 4,683 | 5,001 | 5,287 | 4,136 | 4,309 | 3,711 | 4,983 | 3,763 | 3,342 | 2,886 | 2,474 | 2,669 | 3,000 | 2,533 | 2,226 | 1,824 | 1,186 | 1,792 | 2,157 | 1,073 | 989 | 947 | 1,706 | 1,838 | 1,091 | 2,460 | 3,080 | 1,863 | 2,907 | 2,409 | 1,624 | 177 | 1,666 | 1,270 | 742 | 244 | 969 | 793 | 1,130 | 1,299 | 643 | 1,106 | 77 | - | 1,218 | 1,187 | - | 1,175 | 1,438 | 1,377 |
Ending Cash |
Loading...
|
M | 61,373 | 74,347 | 61,989 | 80,358 | 99,199 | 86,277 | 72,397 | 89,110 | 115,929 | 131,163 | 131,163 | 115,407 | 114,307 | 149,588 | 118,888 | 119,181 | 98,777 | 34,120 | 26,310 | 26,863 | 33,041 | 40,033 | 30,209 | 32,015 | 32,765 | 34,488 | 34,488 | 28,407 | 28,407 | 24,302 | 24,302 | 30,518 | 30,518 | 25,363 | 25,363 | 14,929 | 14,929 | 19,501 | 19,501 | 14,845 | 17,050 | 17,050 | 12,452 | 12,452 | 19,976 | 19,976 | 18,393 | 20,027 | 20,027 | 17,421 | 16,297 | 15,879 | 13,786 | 15,550 | 14,083 | 14,503 | 13,741 | 12,617 | 10,586 | 8,832 | 14,960 | 15,963 | 13,839 | 8,264 | 8,203 | 9,330 | 9,056 | 8,757 | 9,535 | 8,353 | 7,966 | 9,342 | 10,199 | 11,086 | 7,571 | 5,958 | 4,187 | 4,226 | 5,091 | 4,270 | 3,878 | 4,401 | 3,814 | 5,222 | 4,683 | 5,001 | 5,287 | 4,136 | 4,309 | 4,759 | 4,983 | 3,763 | 3,342 | 2,887 | 2,474 | 2,669 | 3,000 | 2,534 | 2,226 | 1,824 | 1,186 | 1,792 | 2,157 | 1,073 | 989 | 947 | 1,706 | 1,838 | 1,091 | 2,460 | 3,080 | 1,863 | 2,907 | -1,058 | 1,624 | 177 | 1,666 | -685 | 742 | 244 | 969 | 793 | 1,130 | 1,299 | 643 | -70 | 77 | -113 | 1,218 | 140 | -124 | 1,175 | 1,438 |
Stock-Based Compensation |
Loading...
|
M | - | 397 | 102 | 243 | 132 | 270 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -779 | - | 229 | 878 | 358 | 463 | 316 | 2,998 | 642 | 1,327 | -381 | 2,075 | 59 | -121 | -6 | 23 | -82 | -9 | -52 | -52 | -4 | -26 | -38 | - | -80 | -36 | -73 | 14 | -36 | -61 | -17 | -13 | 7,460 | -7,489 | 11 | 111 | 6,084 | -6,083 | 3 | 37 | -25 | 57 | 60 | 21 | 10 | -20 | -1 | -16 | 26 | -5 | -33 | - | - | - | - | - | - | - | - | 2,904 | -785 | 236 | -2,354 | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -1,465 | -1,224 | -842 | -975 | -1,199 | -1,059 | -2,135 | -2,784 | -3,478 | -2,885 | -2,885 | -2,264 | -1,181 | -826 | -2,182 | -920 | -1,725 | -2,348 | -2,008 | -1,212 | -2,094 | -2,230 | -1,628 | -1,500 | -1,723 | - | -2,502 | - | -2,009 | -74 | -1,014 | - | -3,611 | -547 | -1,267 | - | -1,132 | -675 | -1,850 | -1,927 | -173 | -978 | - | -956 | -116 | -1,382 | -1,989 | -864 | -2,248 | -2,122 | -1,872 | -1,964 | -1,090 | -1,072 | -2,046 | -1,346 | -735 | -778 | -1,161 | -1,505 | -1,817 | -1,731 | -1,455 | -1,734 | -14 | -14 | -2 | -7 | -35 | -7 | -36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 1,536 | 2,120 | 760 | 971 | 1,467 | 1,041 | 1,089 | 1,383 | 1,350 | 2,452 | 1,213 | 2,444 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -373,186 | -246,031 | 109,225 | 275,085 | 245,588 | 233,854 | 107,252 | 231,105 | 235,673 | 238,213 | 238,213 | 234,529 | 211,927 | 248,814 | 133,814 | 251,450 | 212,073 | 42,766 | 14,479 | 107,555 | 114,223 | 136,477 | 59,770 | -1,033,544 | -1,030,868 | -249 | -1,029,920 | -338 | 98,036 | - | -973,743 | -239 | -977,275 | - | -950,335 | -135 | 92,361 | - | -1,001,796 | -956,762 | - | -1,007,228 | 20 | 40,642 | - | -923,844 | -892,271 | - | -949,650 | 106,997 | -787,308 | -775,055 | -785,209 | 94,028 | -737,594 | -754,975 | -722,562 | 90,640 | -15,539 | -25,212 | -14,218 | 94,681 | -26,508 | -39,870 | -36,895 | 90,586 | -26,229 | -28,915 | -32,034 | 82,193 | 16,613 | -14,901 | 25,562 | 97,127 | 20,898 | -53,244 | -26,462 | 67,937 | 15,250 | 12,782 | 11,514 | 46,268 | 15,244 | 14,100 | 15,595 | 13,887 | 11,763 | 11,179 | 11,123 | 9,978 | 17,355 | 13,769 | 19,383 | 17,554 | 21,282 | 21,960 | 20,388 | 21,324 | 19,525 | 19,815 | 15,634 | 17,535 | 17,768 | 18,044 | 17,333 | 19,606 | 20,556 | 18,289 | 22,122 | - | - | - | - | 16,806 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow |
Loading...
|
M | 4,430 | 5,181 | -11,891 | 8,479 | 9,600 | 17,161 | -1,120 | 12,534 | 184 | 7,844 | 7,844 | 26,294 | -7,051 | 30,384 | -2,444 | 28,232 | 91,203 | 19,199 | 10,435 | 2,652 | -11,749 | 10,666 | -6,657 | 14,992 | -7,058 | - | 14,217 | - | 5,845 | - | 10,153 | - | 13,244 | - | 7,119 | - | 10,298 | - | -78 | 9,671 | - | 5,708 | - | 3,081 | - | 16,959 | 4,845 | - | -2,073 | 5,701 | 4,406 | 3,586 | 257 | 5,616 | 2,478 | 1,690 | -3,646 | 887 | -2,555 | -3,044 | 857 | 15,110 | 10,243 | -4,508 | -16,181 | 4,314 | 3,236 | 3,820 | -1,148 | 4,440 | -256 | 2,290 | 229 | 3,662 | 8,328 | 4,763 | -6,586 | 19,373 | 9,070 | 4,041 | -13,717 | -7,955 | -10,783 | 7,398 | -4,167 | -6,880 | -14,956 | 967 | -9,042 | -3,202 | 6,740 | 464 | -3,698 | -9,769 | 5,316 | -502 | -3,037 | 3,223 | -3,860 | -521 | -2,284 | 595 | -1,482 | -4,153 | -2,533 | -7,115 | -3,165 | -2,216 | -2,948 | 5,611 | -688 | -191 | -94 | -3,972 | -3,157 | 2,189 | -2,090 | 2,738 | -1,307 | -594 | -709 | -843 | -277 | 534 | -1,954 | -835 | 603 | 864 | 698 | 878 | 425 | 198 | 282 |
StockViz Staff
September 19, 2024
Any question? Send us an email