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 | 425 | 415 | 503 | 734 | 430 | 141 | 466 | 510 | 303 | 167 | 378 | 151 | 89 | 67 | 217 | -618 | -3 | 383 | 454 | 536 | 440 | 267 | 431 | 449 | 330 | 284 | 368 | 305 | 238 | 275 | 324 | 216 | 217 | 272 | 244 | 73 | 177 | 158 | 279 | 254 | 181 | 211 | 286 | 283 | 201 | 221 | 287 | 309 | 260 | 250 | 303 | 336 | 258 | 258 | 299 | 338 | 248 | 268 | 326 | 315 | 226 | 238 | 277 | 334 | 241 | 264 | 267 | 303 | 272 | 237 | 189 | 254 | 189 | 204 | 208 | 285 | 218 | 233 | 226 | 281 | 196 | 222 | 209 | 243 | 168 | 185 | 183 | 206 | 151 | 159 | 164 | 174 | 139 | 139 | 144 | 144 | 102 | 102 | 106 | 117 | 73 | 86 | 86 | 98 | 64 | 84 | 80 | 91 | 62 | 76 | 73 | 84 | 56 | 71 | 66 | 77 | 53 | 64 | 58 | 68 | 46 | 56 | 48 | 66 | 43 | 48 | 45 | 50 | 36 | 44 | 42 | 44 | 31 | 40 | 38 | 39 | 29 | 34 | 32 |
Depreciation and Amortization |
Loading...
|
M | 254 | 250 | 235 | 230 | 224 | 218 | 216 | 227 | 221 | 218 | 215 | 228 | 203 | 213 | 208 | 272 | 216 | 212 | 214 | 187 | 184 | 205 | 188 | 202 | 193 | 191 | 180 | 235 | 218 | 237 | 212 | 202 | 179 | 145 | 136 | 117 | 141 | 157 | 138 | 147 | 138 | 137 | 134 | 133 | 130 | 129 | 121 | 112 | 104 | 101 | 100 | 104 | 100 | 97 | 102 | 106 | 95 | 96 | 94 | 98 | 94 | 96 | 94 | 97 | 95 | 90 | 90 | 92 | 91 | 89 | 90 | 93 | 82 | 85 | 85 | 86 | 81 | 76 | 74 | 75 | 70 | 69 | 70 | 69 | 71 | 68 | 66 | 75 | 68 | 69 | 67 | 66 | 63 | 59 | 60 | 59 | 55 | 54 | 53 | 54 | 53 | 50 | 48 | 48 | 46 | 44 | 43 | 41 | 40 | 40 | 39 | 39 | 37 | 35 | 34 | 34 | 33 | 33 | 32 | 31 | 31 | 30 | 29 | 28 | 27 | 27 | 26 | 25 | 25 | 25 | 24 | 25 | 23 | 22 | 23 | 23 | 21 | 20 | 20 |
Non-Cash Items (Other) |
Loading...
|
M | 756 | 15 | 20 | 9 | 8 | 333 | 14 | -14 | -6 | 122 | 7 | 276 | -24 | -13 | -66 | 381 | 253 | 26 | 26 | -38 | 13 | 26 | 13 | -3 | 62 | 24 | 23 | 15 | 5 | 6 | -6 | 147 | 13 | -3 | 85 | 13 | -6 | -5 | 4 | 9 | 9 | 1 | 10 | 4 | 13 | 9 | 7 | 4 | 8 | 13 | 7 | 5 | 10 | 10 | 7 | 7 | 11 | 13 | 8 | 10 | -4 | 46 | 20 | -12 | 31 | 8 | 4 | 32 | 20 | -10 | 75 | -13 | 34 | 42 | 40 | -21 | 25 | 8 | 7 | 4 | 9 | 8 | 7 | 3 | 9 | 8 | 8 | 0 | 9 | 9 | 7 | -2 | 8 | 8 | 8 | 3 | 11 | 7 | 0 | 6 | 8 | 6 | 0 | 0 | 0 | 5 | 5 | 3 | 5 | 8 | 5 | 0 | 0 | 1 | 1 | 2 | 6 | 7 | 0 | 5 | 6 | 6 | 0 | 37 | -9 | -7 | -18 | -4 | 0 | -11 | -8 | 4 | -1 | 3 | -15 | 4 | -3 | -8 | -7 |
Operating Cash Flow |
Loading...
|
M | 517 | 769 | 87 | 1,442 | 922 | 345 | 159 | 1,045 | 369 | 266 | 111 | 424 | 543 | 6 | 931 | 540 | 324 | 583 | 172 | 1,046 | 447 | 647 | 271 | 1,034 | 191 | 850 | 83 | 1,217 | 420 | 356 | 249 | 944 | 520 | 730 | -261 | 695 | 408 | 390 | 63 | 645 | 390 | 289 | 169 | 752 | 373 | 174 | 213 | 496 | 370 | 283 | 255 | 426 | 383 | 56 | 227 | 419 | 322 | 98 | 46 | 598 | 423 | 498 | 63 | 604 | 592 | 209 | 192 | 451 | 412 | 367 | 173 | 490 | 327 | 111 | 196 | 371 | 460 | 241 | 121 | 433 | 392 | 179 | 186 | 488 | 428 | 329 | 127 | 341 | 383 | 321 | 41 | 348 | 294 | 127 | 186 | 234 | 270 | 110 | 96 | 200 | 215 | 48 | 122 | 101 | 173 | 52 | 32 | 156 | 197 | 45 | 101 | 135 | 132 | 50 | 34 | 151 | 134 | 37 | 15 | 107 | 176 | -23 | 23 | 93 | 111 | 8 | 45 | 88 | 116 | 5 | 25 | 82 | 116 | 25 | 26 | 79 | 108 | 18 | 19 |
Capital Expenditures |
Loading...
|
M | -183 | -175 | -171 | -319 | -165 | -142 | -167 | -305 | -146 | -96 | -85 | -220 | -87 | -88 | -76 | -117 | -210 | -218 | -176 | -309 | -159 | -120 | -104 | -315 | -114 | -122 | -136 | -273 | -128 | -143 | -142 | -166 | -113 | -127 | -121 | -106 | -139 | -179 | -119 | -136 | -117 | -135 | -136 | -139 | -111 | -106 | -156 | -151 | -199 | -207 | -227 | -182 | -137 | -174 | -143 | -157 | -190 | -138 | -109 | -150 | -136 | -99 | -80 | -123 | -115 | -146 | -132 | -146 | -143 | -199 | -116 | -150 | -132 | -139 | -94 | -86 | -99 | -106 | -100 | -151 | -131 | -146 | -103 | -125 | -93 | -130 | -88 | -107 | -94 | -127 | -88 | -96 | -86 | -89 | -71 | -75 | -4 | -76 | -120 | -76 | -64 | -90 | -58 | -165 | -58 | -64 | -57 | -57 | -47 | -60 | -48 | -40 | -57 | -78 | -62 | -52 | -67 | -44 | -38 | -44 | -40 | -40 | -38 | -25 | -32 | -35 | -36 | -42 | -22 | -33 | -38 | -34 | -31 | -40 | -30 | -45 | -48 | -44 | -45 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -209 | 9 | 4 | -10 | 3 | 4 | -496 | -759 | 5 | -3 | 4 | 8 | 7 | 17 | 70 | -62 | -70 | 147 | -88 | 2 | 5 | -39 | -43 | -145 | 2 | -7 | 7 | 7 | -2,906 | -41 | -68 | -5 | 86 | -77 | 13 | 4 | -51 | -24 | -18 | -8 | -3 | -184 | -7 | -132 | -77 | 0 | -53 | -7 | -47 | -62 | 28 | -5 | -29 | 20 | -17 | -7 | -35 | - | - | - | - | 2 | 3 | 1 | 2 | - | - | - | - | - | - | - | - | 67 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -209 | 9 | 4 | -10 | 3 | 4 | -496 | -759 | 5 | -3 | 4 | 8 | 7 | 17 | 70 | -62 | -70 | 147 | -88 | 2 | 5 | -39 | -43 | -145 | 2 | -7 | 7 | 7 | -2,906 | -41 | -68 | -5 | 86 | -77 | 13 | 4 | -51 | -24 | -18 | -8 | -3 | -184 | -7 | -132 | -77 | 0 | -53 | -7 | -47 | -62 | 28 | -5 | -29 | 20 | -17 | -7 | -35 | - | - | - | - | 2 | 3 | 1 | 2 | - | - | - | - | - | - | - | - | 67 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 407 | -674 | -145 | 100 | 138 | -459 | -14 | 1,221 | -10 | -930 | -1,135 | -10 | -754 | 3,606 | 1,958 | 168 | 549 | -581 | -165 | 98 | 378 | -769 | 191 | -116 | 741 | -415 | 230 | 561 | 349 | 3,017 | -42 | 1,254 | -4,317 | -135 | 24 | 4,418 | 219 | -308 | -163 | 59 | 232 | 89 | -308 | 81 | 0 | - | 14 | 262 | -70 | 0 | -175 | 173 | -2 | -1 | -2 | -1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -500 | -100 | -100 | -122 | -110 | -220 | -268 | -84 | 53 | -380 | 18 | 130 | 46 | 35 | 32 | 845 | -214 | -281 | -349 | -155 | -128 | -535 | -205 | -68 | -160 | -200 | -550 | -355 | -351 | -580 | -600 | -238 | -190 | -1,445 | 55 | 38 | 79 | 87 | 35 | 332 | -66 | -16 | -251 | -401 | -178 | -141 | -2 | 272 | 17 | -139 | -133 | -4 | -6 | -169 | -117 | -138 | -41 | 24 | -19 | 439 | -80 | -240 | -118 | 529 | -176 | -163 | -189 | -222 | -104 | -160 | -65 | -17 | -54 | -178 | -295 | -244 | -199 | -106 | -49 | -100 | -291 | -178 | -40 | -106 | -129 | -133 | -110 | -191 | -64 | -78 | -141 | -117 | -112 | -171 | -29 | -13 | -3 | -14 | -157 | -64 | -67 | -40 | -34 | -88 | -66 | -49 | -61 | -108 | -72 | -70 | -56 | -168 | 42 | -85 | -22 | -3 | -12 | -25 | -13 | -25 | -27 | -16 | -12 | -94 | -61 | -7 | -18 | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 253 | 253 | 253 | 249 | 249 | 249 | 249 | 239 | 238 | 241 | 241 | 228 | 231 | 230 | 229 | 228 | 229 | 199 | 200 | 200 | 196 | 192 | 187 | 187 | 188 | 172 | 175 | 177 | 178 | 170 | 173 | 175 | 175 | 169 | 179 | 179 | 176 | 171 | 170 | 169 | 169 | 164 | 164 | 166 | 166 | 158 | 158 | 158 | 158 | 153 | 154 | 152 | 151 | 147 | 147 | 148 | 148 | 142 | 142 | 142 | 142 | 132 | 132 | 132 | 133 | 116 | 116 | 117 | 118 | 105 | 105 | 104 | 105 | 94 | 95 | 95 | 96 | 83 | 83 | 83 | 84 | 71 | 71 | 72 | 72 | 59 | 59 | 60 | 60 | 47 | 47 | 47 | 46 | 40 | 40 | 40 | 40 | 33 | 33 | 33 | 33 | 30 | 30 | 30 | 29 | 26 | 26 | 26 | 27 | 23 | 24 | 87 | 135 | 20 | 20 | 20 | 20 | 17 | 17 | 17 | 17 | 13 | 13 | 13 | 13 | 11 | 11 | 9 | 9 | 7 | 7 | 7 | 7 | 5 | 5 | 5 | 5 | 5 | 4 |
Other Financial Activities |
Loading...
|
M | -13 | -13 | -5 | 0 | -132 | 161 | 135 | 33 | 40 | 860 | 13 | -1,396 | -387 | 36 | 41 | -42 | -24 | 0 | -22 | -2 | -14 | -4 | -2 | 2 | -299 | -9 | -1 | 8 | 13 | 14 | 2 | -9 | 12 | -173 | 795 | 36 | 122 | 4,530 | 259 | -829 | -5 | -12 | 0 | -389 | 1 | 0 | 0 | 78 | 0 | 264 | -68 | 0 | 15 | 175 | 1 | 2 | 1 | -22 | 22 | -435 | 979 | 8 | 3 | -46 | -4 | 171 | 198 | 63 | 2 | 42 | 181 | -171 | 2 | 750 | 503 | -39 | -61 | 27 | 35 | -62 | 1 | 237 | -67 | -19 | -95 | 130 | 73 | 96 | 41 | -94 | 197 | -86 | -66 | 161 | -123 | -66 | -29 | -47 | 364 | -8 | -62 | 199 | 0 | 188 | 0 | 87 | 69 | 68 | -62 | 62 | 34 | 356 | -31 | 153 | 28 | -25 | 0 | 104 | 56 | 0 | 0 | 75 | 34 | 39 | 8 | 39 | 4 | -19 | -82 | 25 | -9 | 17 | -83 | 10 | 4 | -20 | -72 | 26 | 18 |
Financing Cash Flow |
Loading...
|
M | -13 | -13 | -5 | 0 | -132 | 161 | 135 | 33 | 40 | 860 | 13 | -1,396 | -387 | 36 | 41 | -42 | -24 | 0 | -22 | -2 | -14 | -4 | -2 | 2 | -299 | -9 | -1 | 8 | 13 | 14 | 2 | -9 | 12 | -173 | 795 | 36 | 122 | 4,530 | 259 | -829 | -5 | -12 | 0 | -389 | 1 | 0 | 0 | 78 | 0 | 264 | -68 | 0 | 15 | 175 | 1 | 2 | 1 | -22 | 22 | -435 | 979 | 8 | 3 | -46 | -4 | 171 | 198 | 63 | 2 | 42 | 181 | -171 | 2 | 750 | 503 | -39 | -61 | 27 | 35 | -62 | 1 | 237 | -67 | -19 | -95 | 130 | 73 | 96 | 41 | -94 | 197 | -86 | -66 | 161 | -123 | -66 | -29 | -47 | 364 | -8 | -62 | 199 | 0 | 188 | 0 | 87 | 69 | 68 | -62 | 62 | 34 | 356 | -31 | 153 | 28 | -25 | 0 | 104 | 56 | 0 | 0 | 75 | 34 | 39 | 8 | 39 | 4 | -19 | -82 | 25 | -9 | 17 | -83 | 10 | 4 | -20 | -72 | 26 | 18 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19 | 55 | -66 | -41 | 30 | -112 | 15 | -33 | -8 | -4 | -38 | -34 | -6 | 1 | -1 | -2 | 3 | -5 | -1 | 0 | 3 | - | 3 | -1 | -11 | 1 | 8 | 3 | 8 | -13 | 4 | 5 | 9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 962 | 728 | 966 | 854 | 586 | 503 | 931 | 945 | 1,435 | 2,112 | 3,037 | 4,925 | 5,789 | 6,010 | 6,096 | 2,285 | 571 | 514 | 532 | 550 | 897 | 953 | 716 | 1,047 | 1,114 | 909 | 870 | 855 | 847 | 760 | 3,919 | 611 | 596 | 388 | 5,130 | 5,085 | 4,908 | 385 | 413 | 341 | 450 | 360 | 412 | 332 | 321 | 548 | 689 | 350 | 337 | 284 | 640 | 386 | 210 | 448 | 585 | 653 | 648 | 851 | 1,087 | 899 | 373 | 346 | 552 | 244 | 169 | 190 | 208 | 181 | 186 | 181 | 202 | 206 | 254 | 178 | 192 | 200 | 153 | 190 | 200 | 173 | 233 | 222 | 337 | 187 | 129 | 163 | 198 | 346 | 116 | 124 | 136 | 114 | 118 | 118 | 159 | 112 | 96 | 144 | 149 | 245 | 109 | 108 | 110 | 95 | 100 | 89 | 118 | 84 | 88 | 128 | 108 | 74 | 117 | 90 | 134 | 78 | 84 | 87 | 87 | 64 | 51 | 89 | 69 | - | 20 | 48 | 74 | - | 21 | 63 | 70 | - | 9 | 63 | 56 | - | 24 | 76 | 56 |
Ending Cash |
Loading...
|
M | 598 | 1,096 | 728 | 966 | 854 | 586 | 503 | 931 | 945 | 1,435 | 2,112 | 3,037 | 4,925 | 5,789 | 6,010 | 6,096 | 2,285 | 571 | 514 | 532 | 550 | 897 | 953 | 716 | 1,047 | 1,114 | 909 | 870 | 855 | 847 | 760 | 3,919 | 611 | 596 | 388 | 5,130 | 5,085 | 4,908 | 385 | 413 | 341 | 450 | 360 | 412 | 332 | 321 | 548 | 689 | 350 | 337 | 284 | 640 | 386 | 210 | 448 | 585 | 653 | 648 | 851 | 1,087 | 899 | 373 | 346 | 552 | 244 | 169 | 190 | 208 | 181 | 186 | 181 | 202 | 206 | 254 | 178 | 192 | 200 | 153 | 190 | 200 | 173 | 233 | 222 | 337 | 187 | 129 | 163 | 230 | 346 | 116 | 124 | 136 | 114 | 118 | 118 | 159 | 112 | 96 | 144 | 149 | -155 | 37 | 40 | 76 | -121 | 21 | 113 | -61 | -154 | -26 | 74 | -69 | -119 | 53 | 118 | -44 | -75 | 15 | 98 | -38 | -123 | 51 | 89 | -68 | -66 | 20 | 48 | -26 | -87 | 21 | 63 | 13 | -86 | 9 | 63 | -22 | -75 | 24 | 76 |
Stock-Based Compensation |
Loading...
|
M | 24 | 29 | 24 | 22 | 21 | 25 | 27 | 32 | 30 | 31 | 29 | 30 | 19 | 21 | 26 | -22 | 17 | 25 | 21 | 27 | 24 | 25 | 29 | 21 | 21 | 24 | 28 | 18 | 23 | 18 | 25 | 13 | 22 | 32 | 12 | 12 | 17 | 32 | 12 | 13 | 17 | 30 | 13 | 13 | 17 | 29 | 11 | 16 | 16 | 29 | 10 | 11 | 11 | 28 | 10 | 14 | 12 | 27 | 13 | 9 | 46 | 0 | 0 | 38 | -2 | 28 | 15 | 0 | -40 | 40 | -5 | 35 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 | - | - | - | 6 | 6 | 7 | - | - | - | - | - | - | 4 | 4 | 4 | 5 | 2 | - | - | 7 | - | - | - | 6 | - | 4 | 8 | 7 | 5 | 7 | 6 | 6 | 6 | 9 | 7 | 6 | 4 | 6 | 6 | 4 |
Issuance/Purchase of Shares |
|
M | -500 | -100 | -100 | -122 | -110 | -220 | -268 | -84 | 53 | -380 | 18 | 130 | 46 | 35 | 32 | 845 | -214 | -281 | -349 | -155 | -128 | -535 | -205 | -68 | -160 | -200 | -550 | -355 | -351 | -580 | -600 | -238 | -190 | -1,445 | 55 | 38 | 79 | 87 | 35 | 332 | -66 | -16 | -251 | -401 | -178 | -141 | -2 | 272 | 17 | -139 | -133 | -4 | -6 | -169 | -117 | -138 | -41 | 24 | -19 | 439 | -80 | -240 | -118 | 529 | -176 | -163 | -189 | -222 | -104 | -160 | -65 | -17 | -54 | -178 | -295 | -244 | -199 | -106 | -49 | -100 | -291 | -178 | -40 | -106 | -129 | -133 | -110 | -191 | -64 | -78 | -141 | -117 | -112 | -171 | -29 | -13 | -3 | -14 | -157 | -64 | -67 | -40 | -34 | -88 | -66 | -49 | -61 | -108 | -72 | -70 | -56 | -168 | 42 | -85 | -22 | -3 | -12 | -25 | -13 | -25 | -27 | -16 | -12 | -94 | -61 | -7 | -18 | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 2,839 | 3,055 | 2,442 | 2,068 | 1,918 | 2,007 | 1,808 | 1,733 | 2,041 | 2,470 | 2,950 | 3,414 | 4,579 | 5,275 | 5,265 | 5,630 | 3,233 | 1,730 | 2,383 | 2,038 | 1,955 | 1,688 | 2,001 | 1,415 | 2,670 | 2,289 | 2,457 | 1,938 | 2,596 | 2,959 | 2,769 | 5,619 | 2,848 | 2,907 | 3,057 | 2,095 | 7,181 | 7,170 | 2,572 | 2,314 | 2,695 | 2,772 | 2,651 | 2,458 | 2,719 | 2,672 | 2,731 | 2,661 | 2,221 | 2,384 | 2,118 | 2,158 | 2,302 | 2,145 | 2,143 | 2,067 | 2,215 | 2,306 | 2,280 | 2,121 | 2,110 | 1,626 | 1,925 | 1,676 | 1,450 | 1,616 | 1,655 | 1,260 | 1,190 | 1,282 | 1,494 | 1,173 | 1,155 | 1,211 | 1,097 | 544 | 662 | 762 | 842 | 725 | 837 | 1,004 | 986 | 928 | 748 | 914 | 1,143 | 946 | 977 | 1,052 | 989 | 895 | 961 | 995 | 897 | 950 | 809 | 1,021 | 902 | 981 | 862 | 958 | 875 | 856 | 837 | 971 | 906 | 851 | 849 | 932 | 871 | 885 | 833 | 890 | 839 | 842 | 774 | 823 | 776 | 753 | 719 | 775 | 704 | 673 | 621 | 666 | 576 | 585 | 577 | 598 | 562 | 532 | 480 | 543 | 508 | 474 | 458 | 494 | 491 |
Free Cash Flow |
Loading...
|
M | 334 | 593 | -84 | 1,123 | 758 | 202 | -9 | 740 | 223 | 170 | 26 | 205 | 456 | -83 | 855 | 424 | 114 | 365 | -4 | 736 | 288 | 527 | 167 | 719 | 77 | 728 | -53 | 945 | 292 | 213 | 106 | 778 | 407 | 603 | -383 | 589 | 269 | 211 | -56 | 509 | 273 | 154 | 33 | 613 | 261 | 68 | 58 | 345 | 170 | 76 | 29 | 243 | 246 | -119 | 84 | 263 | 131 | -41 | -63 | 448 | 287 | 400 | -17 | 480 | 477 | 63 | 60 | 305 | 269 | 168 | 57 | 339 | 195 | -28 | 102 | 285 | 361 | 135 | 21 | 282 | 261 | 33 | 83 | 363 | 335 | 200 | 39 | 234 | 289 | 194 | -48 | 253 | 208 | 38 | 115 | 159 | 273 | 34 | -24 | 125 | 152 | -42 | 64 | -64 | 115 | -12 | -25 | 99 | 150 | -15 | 53 | 95 | 75 | -28 | -28 | 98 | 67 | -7 | -23 | 63 | 136 | -63 | -15 | 68 | 80 | -27 | 9 | 47 | 93 | -28 | -13 | 48 | 84 | -15 | -4 | 34 | 60 | -27 | -26 |
StockViz Staff
September 20, 2024
Any question? Send us an email