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 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 2,564 | 2,824 | 2,886 | 2,963 | 3,351 | 1,582 | 6,671 | 3,214 | 3,811 | 3,733 | 1,070 | 4,467 | 4,657 | 4,104 | 4,941 | 2,693 | 1,765 | 3,648 | 3,502 | 4,061 | 3,945 | 2,913 | 3,651 | 3,810 | 3,662 | 3,393 | 3,352 | 3,529 | 2,760 | 3,129 | 2,858 | 2,934 | 2,518 | 2,769 | 2,098 | 2,768 | 2,203 | 2,478 | 2,116 | 2,437 | 1,862 | 2,407 | 1,862 | 1,779 | 2,014 | 2,150 | 1,571 | 1,677 | 2,044 | 1,452 | 1,566 | 1,450 | 1,332 | 1,541 | 994 | 1,177 | 1,176 | 1,297 | 878 | 912 | 618 | 712 | 948 | 1,063 | 853 | 970 | 1,094 | 1,102 | 880 | 921 | 762 | 796 | 738 | 2,307 | 590 | 410 | 599 | 630 | 612 | 585 | 510 | 347 | 501 | 501 | -272 | 347 | -198 | -407 | 153 | 375 | 225 | 341 | 379 | 438 | 255 | 283 | 41 | 446 | 848 | 1,473 | 348 | 312 | 234 | 287 | 307 | 293 | 289 | 295 | 240 | 264 | 249 | 223 | 220 | 222 | 225 | 224 | 164 | 178 |
Depreciation and Amortization |
Loading...
|
M | 492 | 499 | 505 | 496 | 479 | 431 | 463 | 430 | 438 | 435 | 475 | 469 | 543 | 579 | 636 | 503 | 509 | 493 | 377 | 345 | 344 | 339 | 366 | 336 | 356 | 333 | 332 | 337 | 320 | 318 | 350 | 334 | 329 | 324 | 320 | 315 | -18 | -15 | 320 | 261 | 283 | 283 | 283 | 257 | 253 | 246 | 263 | 236 | 242 | 244 | 317 | 284 | 293 | 288 | 332 | 288 | 281 | 292 | 317 | 314 | 310 | 312 | 291 | 318 | 202 | 204 | 238 | 218 | 205 | 200 | 224 | 209 | 203 | 213 | 230 | 235 | 207 | 196 | 226 | 222 | 235 | 286 | 266 | 266 | 273 | 286 | 309 | 323 | 332 | 345 | 424 | 441 | 472 | 471 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Non-Cash Items (Other) |
Loading...
|
M | 1,197 | 1,785 | 722 | 610 | 368 | 406 | -678 | 41 | -175 | -169 | -1,744 | -237 | -552 | 124 | -959 | 1,850 | 2,983 | 704 | 559 | 329 | 332 | 539 | 346 | 315 | 422 | 543 | -204 | 346 | 353 | 506 | 426 | 398 | 474 | 545 | 390 | 332 | 290 | 215 | 265 | 241 | 160 | 238 | 160 | 260 | -124 | -110 | 1,503 | 1,994 | -150 | 1,750 | 26 | 27 | 25 | 26 | 27 | 43 | 26 | 27 | 63 | 28 | -2,728 | 2,784 | -720 | 2,804 | 3,385 | -4,603 | 150 | 2,094 | -87 | -2,613 | 1,334 | -3,044 | -475 | -1,148 | -27,196 | -3,947 | -103 | 537 | 12,329 | -13,141 | 363 | -1,811 | 9,890 | -9,318 | 4,175 | -1,816 | 14,277 | -1,588 | 8,348 | -7,003 | 7,531 | -667 | -5,544 | -9,631 | 1,927 | -853 | -530 | -7,481 | 1,805 | -6,083 | 1,615 | -10,127 | 9,128 | -15,426 | -8,110 | -3,486 | -1,583 | -1,449 | -5,167 | -951 | -1,667 | -678 | 281 | 127 | 443 | 115 | 579 | -108 |
Operating Cash Flow |
Loading...
|
M | -4,576 | 3,484 | 14,518 | -30,801 | -54,077 | 5,058 | 2,591 | 18,909 | -11,298 | 28,747 | 19,786 | 4,057 | -16,736 | 42,723 | 22,801 | 60,331 | 137,948 | 10,667 | 797 | 4,449 | -1,668 | -3,307 | 1,846 | 7,760 | -6,144 | 2,231 | 17,748 | -2,858 | 10,180 | 7,952 | 1,092 | 26,164 | 668 | 16,201 | 11,053 | 5,302 | -335 | 19,253 | 5,000 | 14,812 | 7,629 | 18,211 | 7,629 | 11,472 | 11,696 | 898 | 2,116 | 7,487 | -2,302 | 7,000 | -2,404 | 4,424 | 691 | -3,470 | -1,127 | 2,396 | 175 | 1,805 | 5 | 13,147 | 8,782 | 2,709 | 12,059 | 10,978 | -233 | -2,822 | 794 | -2,851 | 10,359 | -4,248 | 499 | -2,379 | 3,248 | -7,754 | 6,493 | 2,543 | 4,206 | -7,981 | 1,411 | -395 | 6,900 | -9,373 | 10,705 | 1,109 | 2,713 | -9,373 | 14,234 | 1,608 | 5,114 | -7,024 | 9,469 | -1,465 | -5,806 | -7,030 | 2,182 | -571 | -489 | -7,035 | 2,653 | -4,610 | 1,963 | -9,815 | 9,362 | -15,139 | -7,803 | -3,193 | -1,294 | -1,154 | -4,927 | -687 | -1,418 | -455 | 501 | 349 | 668 | 339 | 742 | 71 |
Capital Expenditures |
Loading...
|
M | -425 | -471 | -554 | -514 | -373 | -403 | -461 | -254 | -406 | -333 | -358 | -286 | -183 | -3 | -940 | -67 | -538 | -212 | -216 | -113 | -292 | -173 | -261 | -175 | -225 | -183 | -305 | -143 | -251 | -21 | -341 | -305 | -241 | -392 | -159 | -352 | -69 | -530 | -340 | -105 | -242 | -338 | -242 | -233 | -197 | -79 | -265 | -216 | -109 | -237 | -149 | -188 | -343 | 0 | -498 | -213 | -33 | -26 | -357 | -123 | -78 | -508 | -263 | -106 | -84 | -77 | -98 | -5 | -122 | -96 | -94 | -91 | -233 | -75 | -122 | -153 | -539 | 0 | -193 | -61 | -65 | -11 | -65 | -36 | 0 | 0 | -46 | -68 | 0 | 0 | -593 | -593 | 0 | 0 | -193 | 0 | -54 | -42 | -273 | 0 | 0 | 0 | -342 | 0 | 0 | 0 | -155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 85,620 | 49,491 | -4,898 | -30,441 | -29,413 | -11,561 | -22,656 | -44,139 | -27,707 | -22,417 | -41,133 | -222,358 | -204,177 | -146,710 | -8,350 | 6,300 | 5,178 | 9,417 | 264 | 0 | 0 | 0 | 0 | -995 | 0 | 0 | 0 | 6,290 | 0 | 2,829 | 0 | -1,703 | 0 | 0 | 0 | -2,179 | 0 | 0 | 0 | 4,712 | 5,029 | 647 | 3,155 | 0 | 0 | 0 | 0 | 0 | 0 | 334 | 1,227 | 0 | 0 | 0 | 0 | 3,675 | 7,530 | 11,389 | 3,471 | 0 | 0 | 0 | 0 | 0 | 0 | 320 | 0 | 0 | 0 | 0 | 1,084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,012 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 85,620 | 49,491 | -4,898 | -30,441 | -29,413 | -11,561 | -22,656 | -44,139 | -27,707 | -22,417 | -41,133 | -222,358 | -204,177 | -146,710 | -8,350 | 6,300 | 5,178 | 9,417 | 264 | 0 | 0 | 0 | 0 | -995 | 0 | 0 | 0 | 6,290 | 0 | 2,829 | 0 | -1,703 | 0 | 0 | 0 | -2,179 | 0 | 0 | 0 | 4,712 | 5,029 | 647 | 3,155 | 0 | 0 | 0 | 0 | 0 | 0 | 334 | 1,227 | 0 | 0 | 0 | 0 | 3,675 | 7,530 | 11,389 | 3,471 | 0 | 0 | 0 | 0 | 0 | 0 | 320 | 0 | 0 | 0 | 0 | 1,084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,012 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -1,914 | -174 | -168 | -103 | -227 | -145 | -157 | -128 | -113 | -166 | -137 | -134 | -1,123 | -1,636 | 2,879 | -207 | 106 | 1,644 | -21 | 2 | 1,307 | -475 | 24 | -1,502 | -624 | 4,015 | 11,161 | 6,228 | 1,270 | 0 | 0 | 0 | 11,355 | 0 | 0 | 0 | 11,843 | 0 | 0 | 0 | -7,172 | 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 | -3,876 | -4,917 | -5,665 | -3,192 | -2,420 | -1,957 | -2,834 | -2,159 | -4,580 | -4,729 | -2,559 | -2,593 | -3,433 | -3,179 | -2,145 | -2,181 | -2,931 | -2,620 | -2,936 | -3,237 | -3,306 | -2,689 | -2,410 | -4,302 | -1,783 | -1,930 | -3,239 | -2,226 | -3,233 | -2,528 | -1,419 | -1,412 | -1,422 | -2,118 | -1,155 | -1,816 | -2,064 | -1,195 | -1,590 | -1,947 | -1,446 | -1,606 | -1,446 | -1,413 | -865 | -1,177 | -1,061 | -607 | -716 | -895 | -766 | -372 | -507 | -578 | -508 | -1,616 | -64 | -896 | 130 | -60 | 628 | 2,253 | 298 | 590 | 474 | 474 | 25 | 35 | 64 | 64 | -351 | 314 | -47 | -655 | -655 | -250 | 169 | 102 | -45 | -339 | -146 | 13 | -185 | -173 | 407 | 71 | 62 | 54 | 49 | 389 | -3 | -9 | -2 | 218 | 382 | 0 | 287 | 92 | 656 | - | - | - | 254 | - | - | - | -237 | - | - | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 1,853 | 1,744 | 1,793 | 2,908 | 32,091 | 1,124 | 2,156 | 1,562 | 1,562 | 2,947 | 2,770 | 2,770 | 1,399 | 1,386 | 1,383 | 908 | 1,415 | 1,337 | 1,338 | 1,317 | 1,314 | 1,188 | 1,180 | 1,192 | 1,199 | 1,063 | 1,073 | 1,070 | 1,077 | 991 | 978 | 970 | 970 | 890 | 889 | 873 | 886 | 796 | 816 | 795 | 742 | 746 | 742 | 702 | 718 | 485 | 469 | 449 | 469 | 483 | 485 | 456 | 460 | 434 | 438 | 437 | 444 | 447 | 562 | 403 | 409 | 417 | 435 | 342 | 462 | 397 | 391 | 361 | 368 | 332 | 252 | 529 | 114 | 305 | 299 | 283 | 281 | 236 | 252 | 241 | 244 | 204 | 231 | 204 | 203 | 204 | 200 | 202 | 200 | 200 | 198 | 196 | 198 | 175 | 171 | 172 | 142 | 142 | 128 | 124 | 112 | 112 | 113 | 113 | 105 | 106 | 91 | 91 | 91 | 93 | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -35,016 | -2,971 | -35 | 35,615 | 32,091 | 53 | 3,842 | 818 | 847 | 38 | -4 | 1,745 | 8 | 2 | -19,121 | -57,534 | 3,000 | -8,562 | 106 | 2,194 | 3,874 | -231 | 2,126 | -18 | 736 | -18 | 9,821 | 10,683 | 30,512 | 10,336 | -29 | -29 | -28 | -1,054 | -5,900 | 32,332 | 387 | 13,981 | -5 | 15,816 | 5,291 | 10,306 | 2,599 | 1,769 | 4 | -10 | 4,327 | -3,096 | 5,288 | 13,968 | 15,940 | 30,721 | -4,020 | 9,890 | 6,715 | 20,594 | 6,789 | 25,782 | 15,457 | -7 | -2,975 | 12,377 | 17,569 | 8,252 | 12,412 | 14,801 | 7,328 | 4,528 | -9,873 | 10,894 | 6,964 | 12,542 | -9,393 | 9,849 | -2,450 | 6,735 | -5,017 | 19,401 | -7,300 | 505 | -1,561 | 26,134 | -24,983 | -20,411 | 12,714 | 26,134 | -33,878 | 1,011 | -7,415 | 26,659 | -12,490 | 6,768 | 3,492 | 19,543 | -13,084 | 6,541 | -12,331 | 17,781 | -9,212 | 13,822 | -4,240 | 34,594 | -35,794 | 19,051 | 12,740 | 11,230 | 4,860 | 3,976 | 16,567 | 5,022 | 4,594 | 4,130 | 7,524 | -3,018 | 3,337 | 1,878 | -441 | 1,627 |
Financing Cash Flow |
Loading...
|
M | -35,016 | -2,971 | -35 | 35,615 | 32,091 | 53 | 3,842 | 818 | 847 | 38 | -4 | 1,745 | 8 | 2 | -19,121 | -57,534 | 3,000 | -8,562 | 106 | 2,194 | 3,874 | -231 | 2,126 | -18 | 736 | -18 | 9,821 | 10,683 | 30,512 | 10,336 | -29 | -29 | -28 | -1,054 | -5,900 | 32,332 | 387 | 13,981 | -5 | 15,816 | 5,291 | 10,306 | 2,599 | 1,769 | 4 | -10 | 4,327 | -3,096 | 5,288 | 13,968 | 15,940 | 30,721 | -4,020 | 9,890 | 6,715 | 20,594 | 6,789 | 25,782 | 15,457 | -7 | -2,975 | 12,377 | 17,569 | 8,252 | 12,412 | 14,801 | 7,328 | 4,528 | -9,873 | 10,894 | 6,964 | 12,542 | -9,393 | 9,849 | -2,450 | 6,735 | -5,017 | 19,401 | -7,300 | 505 | -1,561 | 26,134 | -24,983 | -20,411 | 12,714 | 26,134 | -33,878 | 1,011 | -7,415 | 26,659 | -12,490 | 6,768 | 3,492 | 19,543 | -13,084 | 6,541 | -12,331 | 17,781 | -9,212 | 13,822 | -4,240 | 34,594 | -35,794 | 19,051 | 12,740 | 11,230 | 4,860 | 3,976 | 16,567 | 5,022 | 4,594 | 4,130 | 7,524 | -3,018 | 3,337 | 1,878 | -441 | 1,627 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | 0 | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 6,333 | 6,721 | 7,420 | 6,874 | 6,988 | 8,556 | 5,674 | 5,633 | 7,001 | 5,931 | 5,817 | 5,718 | 6,250 | 6,445 | 5,410 | 5,297 | 5,073 | 4,863 | 5,012 | 5,009 | 4,381 | 4,735 | 5,541 | 4,197 | 3,896 | 3,971 | 4,113 | 5,271 | 3,748 | 3,907 | 3,593 | 3,292 | 3,204 | 3,154 | 3,542 | 2,945 | 2,899 | 2,781 | 3,099 | 2,873 | 3,067 | 3,581 | 3,067 | 3,042 | 3,136 | 3,436 | 2,989 | 3,087 | 2,870 | 3,096 | 2,899 | 3,086 | 2,609 | 2,574 | 2,969 | 2,629 | 2,481 | 2,414 | 2,477 | 2,437 | 2,850 | 2,517 | 2,783 | 2,520 | 2,036 | 1,790 | 1,986 | 1,994 | 2,113 | 2,019 | 1,958 | -4,506 | 2,157 | 1,673 | 2,172 | 1,797 | 1,729 | 1,404 | 1,836 | 1,515 | 1,769 | 1,902 | 1,548 | 1,358 | 1,572 | 1,902 | 1,674 | 1,912 | 1,460 | 1,961 | 1,648 | 1,769 | 1,599 | 1,522 | 1,770 | 2,093 | 1,966 | 1,464 | 2,069 | 1,667 | 1,275 | 1,379 | 118 | 44 | 76 | 517 | 46 | - | 719 | 906 | - | - | 726 | 526 | 568 | 318 | 326 | 662 |
Ending Cash |
Loading...
|
M | 6,308 | 6,333 | 6,721 | 7,420 | 6,874 | 6,988 | 8,556 | 5,674 | 5,633 | 7,001 | 5,931 | 5,817 | 5,718 | 6,250 | 6,445 | 5,410 | 5,297 | 5,073 | 4,863 | 5,012 | 5,009 | 4,381 | 4,735 | 5,541 | 4,197 | 3,896 | 3,971 | 4,113 | 5,271 | 3,748 | 3,907 | 3,593 | 3,292 | 3,204 | 3,154 | 3,542 | 2,945 | 2,899 | 2,781 | 3,099 | 3,581 | 2,874 | 3,581 | 3,067 | 3,042 | 3,136 | 3,436 | 2,989 | 3,087 | 2,870 | 3,096 | 2,899 | 3,086 | 2,609 | 2,574 | 2,969 | 2,629 | 2,481 | 2,414 | 2,477 | 2,437 | 2,850 | 2,517 | 2,783 | 2,520 | 2,036 | 1,790 | 1,986 | 1,994 | 2,113 | 2,020 | 1,958 | -4,506 | 2,157 | 1,673 | 2,172 | 1,797 | 1,729 | 1,405 | 1,836 | 1,515 | 1,572 | 1,468 | 1,548 | 1,358 | 1,572 | 1,902 | 1,674 | 1,912 | 1,460 | 1,962 | 1,648 | 1,769 | 1,599 | 1,521 | 1,770 | 2,093 | 1,966 | 1,464 | 2,069 | -967 | 2,654 | 6 | 118 | 44 | 528 | -79 | 46 | -169 | 719 | 264 | -31 | -53 | 726 | 524 | 568 | 318 | 326 |
Stock-Based Compensation |
Loading...
|
M | - | 10 | 1,302 | 7 | 11 | 11 | - | - | - | - | 1,386 | - | - | - | - | - | - | - | - | - | - | - | 55 | - | - | - | 434 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1,241 | -1,538 | - | -1,607 | -17 | 135 | 198 | 235 | 279 | 170 | 169 | 380 | 498 | 518 | 1,072 | 205 | 246 | -294 | -172 | -152 | -88 | -123 | -186 | -71 | 1,545 | - | - | -23 | -242 | -67 | -47 | -52 | -44 | -43 | 4,149 | -5 | -22 | -19 | 23 | - | 13 | 9 | 12 | -60 | -136 | -26 | -13 | -40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -3,876 | -4,917 | -5,665 | -3,192 | -2,420 | -1,957 | -2,834 | -2,159 | -4,580 | -4,729 | -2,559 | -2,593 | -3,433 | -3,179 | -2,145 | -2,181 | -2,931 | -2,620 | -2,936 | -3,237 | -3,306 | -2,689 | -2,410 | -4,302 | -1,783 | -1,930 | -3,239 | -2,226 | -3,233 | -2,528 | -1,419 | -1,412 | -1,422 | -2,118 | -1,155 | -1,816 | -2,064 | -1,195 | -1,590 | -1,947 | -1,446 | -1,606 | -1,446 | -1,413 | -865 | -1,177 | -1,061 | -607 | -716 | -895 | -766 | -372 | -507 | -578 | -508 | -1,616 | -64 | -896 | 130 | -60 | 628 | 2,253 | 298 | 590 | 474 | 474 | 25 | 35 | 64 | 64 | -351 | 314 | -47 | -655 | -655 | -250 | 169 | 102 | -45 | -339 | -146 | 13 | -185 | -173 | 407 | 71 | 62 | 54 | 49 | 389 | -3 | -9 | -2 | 218 | 382 | 0 | 287 | 92 | 656 | - | - | - | 254 | - | - | - | -237 | - | - | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 2,387 | 3,288 | 2,009 | 2,140 | 2,452 | 1,970 | 6,742 | 3,111 | 3,942 | 3,010 | 2,613 | 4,322 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -589,057 | -594,789 | -105,509 | -45,076 | -63,014 | -16,492 | -28,079 | 30,382 | 51,871 | 93,284 | -28,150 | 137,956 | 186,243 | 196,700 | 108,800 | 139,479 | 135,055 | 623 | -83,407 | 16,078 | 36,891 | 44,692 | -73,125 | 176,681 | 179,322 | 186,776 | -37,506 | 177,123 | 188,627 | 174,805 | 97,083 | 162,175 | 150,015 | 151,799 | -17,653 | 137,391 | 125,018 | 126,181 | 61,636 | 103,924 | 55,451 | 105,562 | 55,451 | 116,653 | 107,796 | 126,905 | 47,105 | -625,019 | -599,391 | -597,551 | 65,992 | -533,716 | -503,351 | -496,407 | 54,962 | -475,360 | -453,410 | -443,806 | 48,926 | -419,439 | -439,177 | -434,347 | 59,971 | -447,456 | -441,014 | -383,689 | 53,525 | -357,755 | -352,162 | -365,353 | 20,701 | -345,514 | -343,674 | -25,494 | 24,926 | -332,401 | -325,319 | -301,656 | 18,994 | -279,611 | -283,406 | -287,988 | -246,815 | -276,312 | -297,566 | -284,903 | -254,119 | 12,266 | 12,478 | 12,527 | 12,083 | -271,233 | -265,683 | -258,949 | -243,398 | -248,990 | -247,991 | -209,836 | -189,391 | -200,471 | -188,323 | -192,751 | -160,958 | -189,881 | -171,152 | -159,912 | -145,571 | -145,192 | -142,224 | -125,717 | - | - | - | - | 2,902 | - | - | - |
Free Cash Flow |
Loading...
|
M | -5,001 | 3,013 | 13,964 | -31,315 | -54,450 | 4,655 | 2,130 | 18,655 | -11,704 | 28,414 | 19,428 | 3,771 | -16,919 | 42,720 | 21,861 | 60,264 | 137,410 | 10,455 | 581 | 4,336 | -1,960 | -3,480 | 1,585 | 7,585 | -6,369 | 2,231 | 17,443 | -2,858 | 9,929 | 7,931 | 751 | 25,859 | 668 | 15,809 | 10,894 | 4,950 | -335 | 18,723 | 4,660 | 14,707 | 7,387 | 17,873 | 7,387 | 11,239 | 11,499 | 819 | 1,851 | 7,271 | -2,411 | 6,763 | -2,553 | 4,424 | 691 | -3,470 | -1,625 | 2,183 | 142 | 1,779 | -352 | 13,270 | 8,704 | 2,201 | 11,795 | 10,872 | -317 | -2,900 | 696 | -2,857 | 10,237 | -4,345 | 405 | -2,379 | 3,248 | -7,829 | 6,372 | 2,390 | 4,206 | -7,981 | 1,218 | -395 | 6,835 | -9,373 | 10,640 | 1,109 | 2,713 | -9,373 | 14,188 | 1,539 | 5,114 | -7,024 | 8,875 | -872 | -5,806 | -7,030 | 1,989 | -571 | -489 | -7,035 | 2,653 | -4,610 | 1,963 | -9,815 | 9,362 | -15,139 | -7,803 | -3,193 | -1,294 | -1,154 | -4,927 | -687 | -1,418 | -455 | 501 | 349 | 668 | 339 | 742 | 71 |
StockViz Staff
September 19, 2024
Any question? Send us an email