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 | 2,077 | 2,082 | 1,808 | 1,770 | 1,546 | 1,420 | 1,446 | 1,359 | 1,000 | 785 | 685 | 524 | -245 | -338 | -21 | 215 | 1,370 | 1,813 | 1,697 | 1,674 | 1,587 | 1,477 | 1,494 | 1,431 | 1,287 | 1,195 | 1,186 | 1,143 | 1,053 | 1,032 | 1,029 | 950 | 807 | 767 | 652 | 687 | 868 | 872 | 925 | 932 | 960 | 981 | 991 | 992 | 1,019 | 1,077 | 1,106 | 1,122 | 1,149 | 1,148 | 1,156 | 1,152 | 1,154 | 1,143 | 1,153 | 1,180 | 1,158 | 1,136 | 1,105 | 1,056 | 1,075 | 1,089 | 1,116 | 1,106 | 1,075 | 1,107 | 1,079 | 1,001 | 952 | 868 | 836 | 855 | 886 | 916 | 944 | 961 | 957 | 935 | 924 | 907 | 869 | 842 | 805 | 778 | 741 | 724 | 698 | 680 | 648 | 636 | 617 | 597 | 567 | 529 | 492 | 454 | 426 | 397 | 382 | 362 | 343 | 334 | 331 | 325 | 318 | 316 | 309 | 303 | 295 | 290 | 284 | 277 | 270 | 267 | 260 | 252 | 242 | 235 | 227 | 217 | 215 | 212 | 205 | 202 | 186 | 180 | 175 | 172 | 166 | 162 | 158 | 154 | 148 | 145 | 139 | 133 | 94 | 65 | 32 |
Depreciation and Amortization |
Loading...
|
M | 968 | 938 | 907 | 889 | 886 | 883 | 883 | 881 | 882 | 864 | 859 | 852 | 896 | 909 | 908 | 914 | 830 | 797 | 791 | 764 | 778 | 788 | 773 | 765 | 798 | 823 | 870 | 902 | 869 | 830 | 738 | 663 | 578 | 540 | 551 | 553 | 583 | 580 | 560 | 556 | 542 | 534 | 526 | 513 | 492 | 466 | 438 | 417 | 409 | 405 | 401 | 403 | 404 | 399 | 398 | 390 | 382 | 381 | 382 | 382 | 381 | 382 | 376 | 373 | 368 | 364 | 363 | 363 | 363 | 354 | 350 | 345 | 338 | 336 | 328 | 317 | 306 | 295 | 288 | 284 | 278 | 278 | 277 | 273 | 279 | 276 | 277 | 278 | 269 | 265 | 255 | 248 | 241 | 233 | 227 | 221 | 216 | 214 | 210 | 205 | 199 | 192 | 186 | 181 | 175 | 169 | 165 | 160 | 158 | 155 | 150 | 145 | 140 | 135 | 133 | 131 | 128 | 126 | 123 | 120 | 117 | 114 | 110 | 108 | 105 | 103 | 101 | 100 | 99 | 96 | 94 | 92 | 91 | 89 | 87 | 84 | 62 | 41 | 20 |
Non-Cash Items (Other) |
Loading...
|
M | 800 | 52 | 370 | 364 | 341 | 327 | 117 | 110 | 400 | 381 | 247 | 174 | 278 | 555 | 594 | 685 | 267 | 28 | 28 | 15 | 49 | 98 | 97 | 107 | 125 | 67 | 49 | 20 | 152 | 160 | 151 | 242 | 108 | 90 | 88 | 6 | 3 | 18 | 23 | 29 | 24 | 28 | 36 | 33 | 33 | 28 | 32 | 32 | 33 | 35 | 33 | 33 | 35 | 35 | 37 | 37 | 41 | 26 | 60 | 72 | 50 | 85 | 47 | 31 | 75 | 64 | 46 | 117 | 73 | 86 | 138 | 103 | 94 | 85 | 51 | 19 | 43 | 28 | 28 | 27 | 26 | 26 | 27 | 27 | 25 | 25 | 26 | 26 | 23 | 22 | 21 | 22 | 27 | 30 | 29 | 21 | 24 | 21 | 20 | 21 | 15 | 6 | 5 | 10 | 13 | 18 | 21 | 22 | 19 | 14 | 6 | 2 | 4 | 9 | 15 | 14 | 17 | 18 | 17 | 17 | 50 | 34 | 21 | 3 | -37 | -28 | -32 | -22 | -14 | -15 | -1 | -8 | -9 | -11 | -22 | -14 | -17 | -15 | -7 |
Operating Cash Flow |
Loading...
|
M | 2,815 | 3,220 | 2,796 | 2,868 | 2,471 | 1,918 | 1,839 | 1,791 | 1,170 | 1,344 | 1,084 | 1,904 | 2,020 | 1,801 | 2,378 | 1,619 | 2,124 | 2,248 | 2,312 | 2,411 | 2,400 | 2,143 | 2,347 | 2,159 | 2,341 | 2,570 | 2,076 | 2,242 | 1,969 | 2,069 | 2,443 | 1,933 | 1,684 | 1,572 | 1,231 | 1,555 | 1,505 | 1,487 | 1,386 | 1,493 | 1,600 | 1,583 | 1,468 | 1,512 | 1,255 | 1,252 | 1,362 | 1,404 | 1,334 | 1,347 | 1,120 | 1,092 | 1,085 | 1,024 | 1,066 | 885 | 1,064 | 1,165 | 1,565 | 1,582 | 1,588 | 1,757 | 1,468 | 1,596 | 1,443 | 1,264 | 1,422 | 1,403 | 1,442 | 1,357 | 1,101 | 1,124 | 1,005 | 1,137 | 1,267 | 1,192 | 1,254 | 1,186 | 1,124 | 1,190 | 1,245 | 1,281 | 1,432 | 1,373 | 1,225 | 1,180 | 1,172 | 1,085 | 1,092 | 1,004 | 810 | 955 | 841 | 816 | 799 | 709 | 675 | 621 | 559 | 585 | 486 | 444 | 448 | 358 | 412 | 436 | 429 | 498 | 477 | 412 | 417 | 350 | 366 | 369 | 356 | 337 | 294 | 335 | 275 | 283 | 268 | 204 | 235 | 257 | 253 | 257 | 254 | 234 | 228 | 227 | 247 | 248 | 245 | 237 | 230 | 223 | 144 | 37 | 19 |
Capital Expenditures |
Loading...
|
M | -849 | -830 | -797 | -793 | -780 | -761 | -715 | -633 | -547 | -488 | -480 | -471 | -368 | -491 | -620 | -720 | -913 | -862 | -764 | -692 | -698 | -653 | -656 | -688 | -645 | -659 | -680 | -686 | -580 | -565 | -548 | -527 | -466 | -493 | -545 | -543 | -573 | -551 | -506 | -523 | -526 | -521 | -492 | -512 | -524 | -612 | -714 | -785 | -816 | -753 | -720 | -636 | -611 | -664 | -628 | -595 | -588 | -534 | -494 | -465 | -438 | -417 | -464 | -516 | -539 | -566 | -619 | -603 | -608 | -596 | -536 | -515 | -450 | -417 | -385 | -390 | -455 | -487 | -527 | -530 | -505 | -467 | -451 | -436 | -417 | -419 | -416 | -416 | -405 | -397 | -359 | -341 | -320 | -238 | -225 | -274 | -275 | -335 | -348 | -287 | -376 | -370 | -345 | -344 | -236 | -225 | -220 | -211 | -194 | -204 | -222 | -236 | -248 | -259 | -225 | -202 | -194 | -166 | -161 | -162 | -143 | -135 | -130 | -128 | -144 | -135 | -132 | -134 | -126 | -135 | -143 | -135 | -147 | -163 | -167 | -182 | -137 | -89 | -45 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -200 | -196 | -206 | 6 | 1 | -499 | -1,248 | -1,246 | -1,253 | -754 | 14 | 16 | 36 | 102 | 32 | -45 | 85 | -73 | -9 | 66 | -120 | -75 | -223 | -226 | -193 | -143 | 10 | -2,898 | -2,932 | -3,007 | -3,020 | -27 | -64 | 17 | 26 | -112 | -59 | -89 | -101 | -54 | -213 | -202 | -327 | -400 | -216 | -262 | -137 | -107 | -169 | -88 | -87 | -68 | 14 | -30 | -32 | -38 | -59 | -42 | -35 | - | 2 | 5 | 7 | 9 | 6 | 4 | 2 | - | - | - | - | - | 67 | 67 | 67 | 67 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -200 | -196 | -206 | 6 | 1 | -499 | -1,248 | -1,246 | -1,253 | -754 | 14 | 16 | 36 | 102 | 32 | -45 | 85 | -73 | -9 | 66 | -120 | -75 | -223 | -226 | -193 | -143 | 10 | -2,898 | -2,932 | -3,007 | -3,020 | -27 | -64 | 17 | 26 | -112 | -59 | -89 | -101 | -54 | -213 | -202 | -327 | -400 | -216 | -262 | -137 | -107 | -169 | -88 | -87 | -68 | 14 | -30 | -32 | -38 | -59 | -42 | -35 | - | 2 | 5 | 7 | 9 | 6 | 4 | 2 | - | - | - | - | - | 67 | 67 | 67 | 67 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -267 | -411 | -312 | -581 | -367 | -236 | 886 | 738 | 267 | -853 | -2,084 | -2,828 | 1,708 | 4,801 | 4,978 | 6,281 | 2,094 | -29 | -99 | -270 | -457 | -101 | -316 | 47 | 401 | 439 | 1,116 | 724 | 4,157 | 3,885 | 4,579 | -88 | -3,240 | -3,174 | -10 | 4,526 | 4,353 | 4,166 | -194 | -180 | 217 | 73 | 95 | -138 | -227 | 95 | 276 | 207 | 207 | 17 | -72 | -4 | -5 | 169 | -5 | -4 | -3 | -1 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -822 | -432 | -553 | -720 | -682 | -519 | -678 | -393 | -178 | -186 | 229 | 243 | 957 | 697 | 381 | 0 | -1,000 | -913 | -1,167 | -1,022 | -935 | -968 | -633 | -979 | -1,266 | -1,456 | -1,836 | -1,886 | -1,769 | -1,608 | -2,472 | -1,818 | -1,541 | -1,272 | 260 | 240 | 534 | 389 | 286 | 0 | -733 | -845 | -970 | -722 | -49 | 145 | 148 | 17 | -260 | -283 | -313 | -296 | -430 | -465 | -272 | -175 | 402 | 363 | 99 | 0 | 90 | -6 | 71 | 0 | -751 | -679 | -675 | -551 | -346 | -296 | -314 | -544 | -771 | -916 | -844 | -598 | -454 | -545 | -618 | -609 | -615 | -453 | -408 | -478 | -563 | -498 | -442 | -474 | -400 | -447 | -540 | -428 | -324 | -215 | -58 | -186 | -237 | -301 | -327 | -204 | -228 | -227 | -236 | -263 | -283 | -289 | -310 | -305 | -366 | -252 | -267 | -232 | -67 | -121 | -62 | -53 | -76 | -91 | -81 | -80 | -149 | -183 | -174 | -180 | -86 | -25 | -18 | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 1,007 | 1,003 | 1,000 | 996 | 986 | 976 | 968 | 959 | 948 | 940 | 929 | 918 | 918 | 916 | 885 | 856 | 828 | 795 | 788 | 775 | 762 | 754 | 735 | 722 | 712 | 702 | 700 | 699 | 697 | 694 | 693 | 699 | 702 | 703 | 704 | 695 | 686 | 680 | 673 | 667 | 664 | 661 | 654 | 648 | 640 | 632 | 627 | 623 | 616 | 610 | 604 | 597 | 593 | 590 | 585 | 580 | 573 | 567 | 558 | 548 | 539 | 530 | 514 | 497 | 483 | 467 | 457 | 445 | 432 | 420 | 408 | 398 | 389 | 379 | 369 | 357 | 345 | 333 | 321 | 310 | 298 | 286 | 274 | 262 | 250 | 238 | 226 | 213 | 201 | 187 | 181 | 174 | 166 | 160 | 152 | 145 | 139 | 132 | 130 | 127 | 124 | 120 | 115 | 111 | 107 | 104 | 102 | 100 | 161 | 269 | 266 | 263 | 195 | 80 | 77 | 73 | 70 | 66 | 63 | 59 | 56 | 52 | 51 | 49 | 45 | 41 | 36 | 32 | 29 | 26 | 24 | 22 | 20 | 18 | 18 | 18 | 13 | 9 | 4 |
Other Financial Activities |
Loading...
|
M | -33 | -151 | 43 | 183 | 217 | 370 | 1,068 | 946 | -484 | -911 | -1,735 | -1,708 | -353 | 11 | -25 | -88 | -48 | -39 | -43 | -23 | -18 | -304 | -309 | -307 | -302 | 10 | 34 | 37 | 20 | 20 | -167 | 626 | 670 | 780 | 5,483 | 4,947 | 4,082 | 3,955 | -586 | -845 | -404 | -398 | -386 | -387 | 80 | 78 | 342 | 274 | 197 | 212 | 123 | 191 | 193 | 179 | -18 | 3 | -434 | 544 | 574 | 555 | 944 | -39 | 123 | 318 | 428 | 434 | 306 | 289 | 55 | 55 | 762 | 1,084 | 1,216 | 1,153 | 431 | -37 | -61 | 1 | 210 | 109 | 151 | 55 | -51 | 88 | 204 | 340 | 116 | 241 | 59 | -48 | 207 | -113 | -94 | -57 | -265 | 222 | 280 | 247 | 493 | 129 | 325 | 387 | 276 | 345 | 224 | 162 | 137 | 102 | 391 | 422 | 513 | 506 | 125 | 157 | 108 | 135 | 161 | 160 | 131 | 110 | 149 | 157 | 120 | 90 | 32 | -58 | -72 | -85 | -49 | -51 | -65 | -52 | -89 | -78 | -62 | -48 | -28 | 45 | 18 |
Financing Cash Flow |
Loading...
|
M | -33 | -151 | 43 | 183 | 217 | 370 | 1,068 | 946 | -484 | -911 | -1,735 | -1,708 | -353 | 11 | -25 | -88 | -48 | -39 | -43 | -23 | -18 | -304 | -309 | -307 | -302 | 10 | 34 | 37 | 20 | 20 | -167 | 626 | 670 | 780 | 5,483 | 4,947 | 4,082 | 3,955 | -586 | -845 | -404 | -398 | -386 | -387 | 80 | 78 | 342 | 274 | 197 | 212 | 123 | 191 | 193 | 179 | -18 | 3 | -434 | 544 | 574 | 555 | 944 | -39 | 123 | 318 | 428 | 434 | 306 | 289 | 55 | 55 | 762 | 1,084 | 1,216 | 1,153 | 431 | -37 | -61 | 1 | 210 | 109 | 151 | 55 | -51 | 88 | 204 | 340 | 116 | 241 | 59 | -48 | 207 | -113 | -94 | -57 | -265 | 222 | 280 | 247 | 493 | 129 | 325 | 387 | 276 | 345 | 224 | 162 | 137 | 102 | 391 | 422 | 513 | 506 | 125 | 157 | 108 | 135 | 161 | 160 | 131 | 110 | 149 | 157 | 120 | 90 | 32 | -58 | -72 | -85 | -49 | -51 | -65 | -52 | -89 | -78 | -62 | -48 | -28 | 45 | 18 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19 | 73 | 7 | -34 | -22 | -189 | -108 | -100 | -138 | -30 | -83 | -84 | -82 | -76 | -39 | -7 | 1 | -5 | -5 | -3 | -2 | 3 | 6 | 5 | -10 | -8 | -3 | 1 | 20 | 6 | 2 | 4 | 5 | 17 | 13 | 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 | 99 | 96 | 93 | 96 | 105 | 115 | 120 | 122 | 121 | 109 | 99 | 96 | 44 | 43 | 47 | 42 | 91 | 97 | 97 | 105 | 99 | 96 | 95 | 94 | 91 | 93 | 87 | 84 | 79 | 78 | 93 | 79 | 78 | 73 | 73 | 74 | 75 | 75 | 73 | 74 | 74 | 75 | 73 | 70 | 73 | 71 | 71 | 70 | 65 | 60 | 59 | 59 | 63 | 64 | 64 | 66 | 61 | 95 | 68 | 55 | 84 | 36 | 64 | 79 | 41 | 2 | 14 | -6 | 29 | 69 | 29 | 35 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6 | 6 | 6 | 6 | 6 | 12 | 19 | 19 | 13 | 7 | - | - | - | 4 | 8 | 12 | 16 | 15 | 11 | 6 | 8 | 7 | 7 | 7 | 6 | 6 | 10 | 18 | 19 | 24 | 27 | 26 | 25 | 25 | 27 | 27 | 27 | 26 | 23 | 22 | 20 | 16 | 10 | 4 |
Issuance/Purchase of Shares |
|
M | -822 | -432 | -553 | -720 | -682 | -519 | -678 | -393 | -178 | -186 | 229 | 243 | 957 | 697 | 381 | 0 | -1,000 | -913 | -1,167 | -1,022 | -935 | -968 | -633 | -979 | -1,266 | -1,456 | -1,836 | -1,886 | -1,769 | -1,608 | -2,472 | -1,818 | -1,541 | -1,272 | 260 | 240 | 534 | 389 | 286 | 0 | -733 | -845 | -970 | -722 | -49 | 145 | 148 | 17 | -260 | -283 | -313 | -296 | -430 | -465 | -272 | -175 | 402 | 363 | 99 | 0 | 90 | -6 | 71 | 0 | -751 | -679 | -675 | -551 | -346 | -296 | -314 | -544 | -771 | -916 | -844 | -598 | -454 | -545 | -618 | -609 | -615 | -453 | -408 | -478 | -563 | -498 | -442 | -474 | -400 | -447 | -540 | -428 | -324 | -215 | -58 | -186 | -237 | -301 | -327 | -204 | -228 | -227 | -236 | -263 | -283 | -289 | -310 | -305 | -366 | -252 | -267 | -232 | -67 | -121 | -62 | -53 | -76 | -91 | -81 | -80 | -149 | -183 | -174 | -180 | -86 | -25 | -18 | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 10,403 | 9,482 | 8,435 | 7,801 | 7,467 | 7,590 | 8,052 | 9,194 | 10,875 | 13,412 | 16,218 | 18,532 | 20,749 | 19,403 | 15,858 | 12,975 | 9,383 | 8,106 | 8,064 | 7,683 | 7,059 | 7,773 | 8,375 | 8,830 | 9,353 | 9,279 | 9,949 | 10,261 | 13,943 | 14,195 | 14,143 | 14,431 | 10,907 | 15,240 | 19,504 | 19,018 | 19,238 | 14,752 | 10,353 | 10,432 | 10,576 | 10,599 | 10,500 | 10,580 | 10,783 | 10,286 | 9,997 | 9,384 | 8,881 | 8,962 | 8,723 | 8,749 | 8,658 | 8,570 | 8,731 | 8,867 | 8,920 | 8,816 | 8,137 | 7,782 | 7,338 | 6,678 | 6,667 | 6,397 | 5,982 | 5,721 | 5,387 | 5,226 | 5,138 | 5,103 | 5,033 | 4,636 | 4,007 | 3,514 | 3,065 | 2,811 | 2,991 | 3,166 | 3,408 | 3,551 | 3,755 | 3,666 | 3,576 | 3,733 | 3,751 | 3,979 | 4,117 | 3,964 | 3,913 | 3,897 | 3,840 | 3,748 | 3,803 | 3,651 | 3,678 | 3,683 | 3,714 | 3,767 | 3,704 | 3,676 | 3,551 | 3,526 | 3,538 | 3,569 | 3,564 | 3,575 | 3,536 | 3,501 | 3,536 | 3,520 | 3,478 | 3,446 | 3,403 | 3,344 | 3,277 | 3,215 | 3,126 | 3,071 | 3,023 | 2,950 | 2,870 | 2,772 | 2,664 | 2,537 | 2,449 | 2,405 | 2,336 | 2,322 | 2,269 | 2,171 | 2,117 | 2,063 | 2,005 | 1,983 | 1,934 | 1,917 | 1,443 | 986 | 491 |
Free Cash Flow |
Loading...
|
M | 1,966 | 2,390 | 1,999 | 2,074 | 1,691 | 1,157 | 1,124 | 1,158 | 623 | 856 | 604 | 1,433 | 1,652 | 1,310 | 1,758 | 898 | 1,211 | 1,386 | 1,548 | 1,719 | 1,702 | 1,490 | 1,691 | 1,471 | 1,696 | 1,911 | 1,396 | 1,556 | 1,389 | 1,504 | 1,895 | 1,406 | 1,218 | 1,079 | 686 | 1,013 | 932 | 936 | 880 | 970 | 1,074 | 1,062 | 976 | 1,000 | 731 | 640 | 648 | 620 | 518 | 595 | 400 | 455 | 475 | 360 | 438 | 291 | 476 | 631 | 1,072 | 1,118 | 1,150 | 1,340 | 1,003 | 1,080 | 905 | 697 | 803 | 800 | 834 | 760 | 564 | 609 | 555 | 720 | 883 | 802 | 799 | 699 | 597 | 659 | 740 | 815 | 981 | 937 | 808 | 761 | 755 | 669 | 688 | 607 | 451 | 614 | 520 | 586 | 582 | 442 | 408 | 286 | 211 | 299 | 110 | 74 | 103 | 14 | 177 | 211 | 209 | 287 | 283 | 209 | 196 | 115 | 118 | 110 | 131 | 135 | 100 | 169 | 113 | 121 | 126 | 69 | 105 | 129 | 108 | 122 | 121 | 100 | 101 | 92 | 104 | 113 | 99 | 74 | 63 | 41 | 7 | -53 | -26 |
StockViz Staff
September 20, 2024
Any question? Send us an email