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 | 1994-10-31 | 1994-07-31 | 1994-04-30 | 1994-01-31 | 1993-10-31 | 1993-07-31 | 1993-04-30 | 1993-01-31 | 1992-10-31 | 1992-07-31 | 1992-04-30 | 1992-01-31 | 1991-10-31 | 1991-07-31 | 1991-04-30 | 1991-01-31 | 1990-10-31 | 1990-07-31 | 1990-04-30 | 1990-01-31 | 1989-10-31 | 1989-07-31 | 1989-04-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 5,104 | 5,494 | 643 | 8,053 | 1,896 | 5,809 | -1,767 | 5,147 | 2,103 | 3,633 | 3,132 | 4,364 | 2,811 | -2,008 | 5,201 | 6,439 | 4,074 | 4,294 | 3,321 | 3,680 | 3,906 | 3,813 | 1,817 | -727 | 2,276 | 2,363 | 1,904 | 3,104 | 3,152 | 3,986 | 3,202 | 3,889 | 3,216 | 4,748 | 3,414 | 3,635 | 3,283 | 5,188 | 3,826 | 4,089 | 3,711 | 4,544 | 3,847 | 4,215 | 3,945 | 5,876 | 3,825 | 4,161 | 3,894 | 5,438 | 3,501 | 3,937 | 3,578 | 5,178 | 3,590 | 3,724 | 3,467 | 4,864 | 3,360 | 3,556 | 3,147 | 3,792 | 3,057 | 3,383 | 3,022 | 4,096 | 2,857 | 3,105 | 2,826 | 3,939 | 2,594 | 3,030 | 2,615 | 3,591 | 2,374 | 2,805 | 2,461 | 3,164 | 2,286 | 2,651 | 2,166 | 2,721 | 2,028 | 2,282 | 1,830 | 2,529 | 1,820 | 2,038 | 1,652 | 2,189 | 1,481 | 1,621 | 1,380 | 2,004 | 1,369 | 1,596 | 1,326 | 1,719 | 1,299 | 1,249 | 1,110 | 1,559 | 1,009 | 1,034 | 828 | 1,287 | 792 | 795 | 652 | 1,095 | 684 | 706 | 571 | 942 | 611 | 634 | 553 | 1,030 | 588 | 565 | 499 | 868 | 519 | 496 | 451 | 750 | 438 | 420 | 387 | 603 | 353 | 346 | 307 | 482 | 283 | 273 | 253 | 426 | 233 | 219 | 198 |
Depreciation and Amortization |
Loading...
|
M | 3,128 | 3,117 | 2,986 | 2,905 | 2,845 | 2,811 | 2,755 | 2,699 | 2,680 | 2,706 | 2,650 | 2,641 | 2,661 | 2,819 | 2,771 | 2,771 | 2,791 | 2,828 | 2,723 | 2,722 | 2,714 | 2,731 | 2,615 | 2,654 | 2,678 | 2,702 | 2,658 | 2,618 | 2,551 | 2,706 | 2,469 | 2,517 | 2,388 | 2,431 | 2,365 | 2,339 | 2,319 | 2,292 | 2,354 | 2,277 | 2,250 | 2,270 | 2,183 | 2,223 | 2,194 | 2,179 | 2,089 | 2,127 | 2,106 | 2,063 | 2,040 | 2,042 | 1,985 | 2,006 | 1,887 | 1,884 | 1,864 | 1,902 | 1,798 | 1,757 | 1,700 | 1,685 | 1,688 | 1,738 | 1,628 | 1,661 | 1,596 | 1,572 | 1,488 | 1,446 | 1,371 | 1,331 | 1,311 | 1,203 | 1,204 | 1,178 | 1,132 | 1,244 | 1,093 | 1,031 | 1,037 | 1,039 | 971 | 954 | 888 | 985 | 848 | 811 | 788 | 1,002 | 807 | 730 | 751 | 854 | 683 | 675 | 656 | 763 | 556 | 526 | 530 | 472 | 515 | 444 | 441 | 456 | 408 | 404 | 366 | 402 | 354 | 359 | 348 | 366 | 334 | 328 | 276 | 313 | 266 | 260 | 231 | 254 | 212 | 196 | 187 | 210 | 153 | 145 | 141 | 140 | 125 | 111 | 100 | 104 | 84 | 82 | 77 | 71 | 71 | 66 | 61 |
Non-Cash Items (Other) |
Loading...
|
M | 6,797 | 2,432 | 563 | 600 | 3,311 | -2,930 | 4,300 | 302 | 1,930 | 1,204 | -737 | 1,278 | 2,347 | -7,998 | 625 | 356 | -51 | -843 | 590 | 273 | 75 | 4,515 | 266 | 204 | 265 | 1,066 | -628 | 942 | -170 | 593 | -26 | -328 | -33 | 766 | 112 | 293 | 239 | 193 | -75 | 124 | 543 | 473 | 669 | 166 | -370 | 446 | 485 | 9 | -413 | 81 | 1,091 | 485 | -209 | 887 | 1,013 | 527 | -689 | -428 | 471 | -54 | -192 | 1,100 | 434 | 121 | 194 | 308 | 217 | -402 | 470 | 701 | 871 | -406 | -83 | -76 | 817 | -206 | -44 | 330 | 283 | -119 | 147 | 373 | 55 | -34 | 31 | 463 | 396 | 91 | -105 | -367 | 1,062 | -162 | -282 | 770 | 277 | -508 | 47 | -492 | 898 | -459 | -26 | -57 | -446 | -1 | -58 | -618 | 691 | -261 | 217 | -231 | -105 | 78 | -10 | 320 | -85 | -184 | -278 | 139 | 94 | -412 | 62 | 152 | -406 | 404 | -203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | -1 | 0 | 0 | 4 | 0 | -1 | 0 |
Operating Cash Flow |
Loading...
|
M | 4,249 | 16,712 | 813 | 13,568 | 4,633 | 13,403 | 6,458 | 12,998 | -3,758 | 7,890 | 3,868 | 9,565 | 2,858 | 13,194 | 3,924 | 11,939 | 7,017 | 10,716 | 3,354 | 7,622 | 3,563 | 10,445 | 6,213 | 5,934 | 5,161 | 11,277 | 5,700 | 5,975 | 5,385 | 11,886 | 4,713 | 8,738 | 6,193 | 12,384 | 4,903 | 5,656 | 4,446 | 13,094 | 3,570 | 5,961 | 5,939 | 9,937 | 2,069 | 6,357 | 4,894 | 9,684 | 4,312 | 6,161 | 5,434 | 11,341 | 3,206 | 7,734 | 1,974 | 11,378 | 2,246 | 9,046 | 973 | 13,809 | 2,545 | 6,324 | 3,571 | 12,974 | 190 | 6,278 | 3,705 | 10,934 | 2,828 | 4,745 | 1,847 | 10,099 | 2,805 | 3,520 | 3,740 | 9,519 | 1,646 | 3,955 | 2,513 | 7,596 | 2,575 | 4,006 | 867 | 8,304 | 1,375 | 3,664 | 2,653 | 7,066 | 492 | 2,813 | 2,161 | 6,317 | 997 | 2,718 | 228 | 5,791 | 1,770 | 1,162 | 881 | 4,433 | 1,043 | 1,172 | 1,546 | 4,905 | 470 | 1,347 | 858 | 3,875 | 738 | 1,227 | 1,283 | 2,967 | 518 | 805 | 1,640 | 1,839 | -309 | 836 | 17 | 1,769 | 137 | 77 | 923 | 1,396 | 20 | 765 | 14 | 1,464 | -541 | 165 | 191 | 1,133 | -242 | 293 | 173 | 1,084 | 67 | 109 | 36 | 917 | -137 | -4 | 91 |
Capital Expenditures |
Loading...
|
M | -4,676 | -5,932 | -5,458 | -4,787 | -4,429 | -4,796 | -4,569 | -3,953 | -3,539 | -4,518 | -3,569 | -2,805 | -2,214 | -3,826 | -2,869 | -1,817 | -1,752 | -2,940 | -2,894 | -2,666 | -2,205 | -3,330 | -2,732 | -2,464 | -1,818 | -3,143 | -2,485 | -2,433 | -1,990 | -3,160 | -2,840 | -2,410 | -2,209 | -3,254 | -3,179 | -2,841 | -2,203 | -3,931 | -3,130 | -2,956 | -2,157 | -3,609 | -3,440 | -3,098 | -2,968 | -3,977 | -3,399 | -3,147 | -2,375 | -3,967 | -3,872 | -3,282 | -2,389 | -3,380 | -3,765 | -2,991 | -2,563 | -3,299 | -3,141 | -3,137 | -2,607 | -3,325 | -3,100 | -2,627 | -2,447 | -4,041 | -3,925 | -3,814 | -3,157 | -4,249 | -4,605 | -3,592 | -3,220 | -4,158 | -3,932 | -3,701 | -2,772 | -3,633 | -3,566 | -3,049 | -2,645 | -2,905 | -2,757 | -2,650 | -1,996 | -2,453 | -2,444 | -2,352 | -2,106 | -2,332 | -2,177 | -1,988 | -1,886 | -2,196 | -2,122 | -1,994 | -1,730 | -2,170 | -1,662 | -1,241 | -1,110 | -1,082 | -1,026 | -866 | -760 | -742 | -716 | -666 | -512 | -426 | -822 | -662 | -733 | -734 | -1,122 | -951 | -759 | -709 | -1,631 | -362 | -1,032 | -1,574 | -971 | -954 | -975 | -1,389 | -844 | -998 | -551 | -717 | -733 | -610 | -450 | -430 | -453 | -429 | -313 | -252 | -388 | -167 | -147 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | -37 | -693 | -431 | -865 | 248 | -92 | -456 | 40 | -477 | -643 | 8,064 | 102 | -4 | -121 | 56 | 97 | 433 | -23 | 1,070 | -152 | -13,394 | -282 | 136 | -46 | 173 | 748 | 116 | 223 | -1,893 | 113 | 90 | 146 | 214 | 352 | 90 | -37 | 313 | 737 | 36 | 253 | 294 | 298 | -28 | 718 | -255 | -115 | -61 | 172 | -50 | -3,741 | 520 | 476 | 57 | -354 | 327 | 1,787 | 442 | 447 | - | 1,619 | 672 | 129 | 88 | - | - | - | 11 | 877 | 512 | 121 | 325 | 981 | 617 | 342 | 276 | - | 719 | 356 | 262 | 1,553 | 1,981 | 1,690 | 142 | - | 149 | 276 | 127 | 1,237 | 32 | - | - | - | 53 | 95 | 28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | -37 | -693 | -431 | -865 | 248 | -92 | -456 | 40 | -477 | -643 | 8,064 | 102 | -4 | -121 | 56 | 97 | 433 | -23 | 1,070 | -152 | -13,394 | -282 | 136 | -46 | 173 | 748 | 116 | 223 | -1,893 | 113 | 90 | 146 | 214 | 352 | 90 | -37 | 313 | 737 | 36 | 253 | 294 | 298 | -28 | 718 | -255 | -115 | -61 | 172 | -50 | -3,741 | 520 | 476 | 57 | -354 | 327 | 1,787 | 442 | 447 | - | 1,619 | 672 | 129 | 88 | - | - | - | 11 | 877 | 512 | 121 | 325 | 981 | 617 | 342 | 276 | - | 719 | 356 | 262 | 1,553 | 1,981 | 1,690 | 142 | - | 149 | 276 | 127 | 1,237 | 32 | - | - | - | 53 | 95 | 28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 5,252 | 559 | 4,526 | -7,663 | 1,190 | -1,278 | 10,069 | -35 | -3,268 | -2,197 | -372 | -1,273 | -1,318 | -6,657 | 3,542 | -4,374 | 1,254 | -1,166 | 3,215 | -3,377 | 20,173 | -4,741 | -20 | -5,050 | 1,084 | -499 | -31 | -3,987 | 3,149 | -1,932 | -821 | -2,314 | 1,999 | -1,230 | -1,613 | -4,412 | 1,827 | -1,249 | -1,184 | -5,141 | 4,347 | 471 | 3,338 | -2,773 | 2,638 | 399 | 1,223 | -6,171 | 2,911 | 1,098 | 5,292 | -7,170 | 6,712 | 1,681 | 6,233 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1,059 | -1,497 | -111 | -485 | -686 | -1,212 | -2,961 | -3,339 | -2,408 | -2,419 | -2,168 | -2,391 | -2,809 | -1,439 | -463 | -723 | -723 | -888 | -1,122 | -1,572 | -2,135 | -3,249 | -2,317 | -1,305 | -539 | -1,640 | -2,209 | -2,262 | -2,185 | -2,044 | -1,402 | -2,117 | -2,735 | -2,392 | -437 | -1,003 | -280 | -40 | -82 | -307 | -626 | -877 | -1,710 | -1,850 | -2,246 | -2,943 | -1,228 | -1,840 | -1,589 | -1,341 | -1,417 | -1,411 | -2,129 | -3,804 | -3,860 | -4,145 | -2,967 | -2,171 | -2,313 | -1,906 | -886 | - | -1,337 | -809 | -1,375 | -2,412 | -2,795 | -1,541 | -943 | -1,718 | - | - | - | - | - | -2,165 | -1,415 | -151 | -890 | -1,565 | -1,943 | -1,941 | -1,658 | -631 | -816 | -939 | -621 | -1,298 | -374 | -380 | -580 | -254 | -193 | -2,208 | - | - | -193 | - | - | -92 | -9 | -85 | -645 | -100 | -372 | -202 | -330 | -399 | -638 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | 1 | -26 | 0 | 0 | - | - | 0 | -1 |
Dividends Paid |
Loading...
|
M | 1,671 | 1,534 | 1,534 | 1,534 | 1,538 | 1,514 | 1,519 | 1,538 | 1,543 | 1,525 | 1,536 | 1,542 | 1,549 | 1,534 | 1,524 | 1,529 | 1,529 | 1,503 | 1,509 | 1,516 | 1,520 | 1,505 | 1,530 | 1,534 | 1,533 | 1,510 | 1,526 | 1,539 | 1,549 | 1,534 | 1,549 | 1,560 | 1,573 | 1,566 | 1,571 | 1,578 | 1,579 | 1,546 | 1,545 | 1,547 | 1,547 | 1,514 | 1,533 | 1,543 | 1,549 | 1,327 | 1,336 | 1,346 | 1,352 | 1,248 | 1,259 | 1,267 | 1,274 | 1,076 | 1,101 | 1,124 | 1,136 | 1,038 | 1,050 | 1,062 | 1,067 | 932 | 936 | 938 | 940 | 879 | 896 | 903 | 908 | 684 | 710 | 710 | 698 | 624 | 625 | 627 | 635 | 550 | 552 | 554 | 558 | 389 | 392 | 393 | 395 | 331 | 331 | 332 | 334 | 312 | 312 | 312 | 313 | 268 | 268 | 267 | 267 | 222 | 223 | 223 | 222 | 173 | 173 | 173 | 174 | 152 | 152 | 157 | 150 | 120 | 120 | 121 | 120 | 114 | 114 | 115 | 115 | 98 | 98 | 98 | 98 | 75 | 75 | 75 | 75 | 60 | 60 | 60 | 60 | 49 | 49 | 49 | 49 | 40 | 40 | 40 | 40 | 31 | 31 | 31 | 31 |
Other Financial Activities |
Loading...
|
M | -617 | -1,845 | -477 | -3,789 | 5,948 | -7,482 | 299 | -1,325 | 10,192 | -771 | 418 | -30 | -669 | -531 | -221 | -3,913 | 2,817 | -4,695 | -305 | -431 | -406 | -327 | 7,288 | -255 | -394 | -1,251 | -2,201 | -359 | -207 | -229 | -119 | -173 | -303 | -591 | -476 | -1,268 | -223 | -4,646 | -303 | -475 | -1,820 | -250 | -222 | -454 | -284 | -235 | 10 | -184 | -89 | 586 | -313 | -292 | -223 | -11 | -36 | -293 | -294 | -395 | -63 | -46 | -674 | -5,869 | 173 | -213 | 128 | 335 | -234 | -159 | -276 | 197 | 3,222 | 2,751 | 1,085 | -2,649 | 2,467 | -266 | -156 | 294 | -65 | -138 | 22 | 181 | 43 | -44 | -69 | 118 | -56 | -102 | -23 | 199 | 29 | -64 | 1,876 | 383 | 665 | 1,547 | 1,549 | -1,631 | 9,389 | -27 | -106 | 17 | -121 | -67 | -24 | 128 | -104 | 71 | 29 | -1,210 | -107 | -7 | -901 | -925 | 1,525 | 242 | 805 | -1,232 | 1,395 | 809 | 329 | 71 | 1,119 | 329 | 1,078 | -358 | 1,492 | 788 | 407 | -568 | 925 | 39 | 610 | -664 | 444 | 339 | 291 | -657 | 502 | 228 | 80 |
Financing Cash Flow |
Loading...
|
M | -617 | -1,845 | -477 | -3,789 | 5,948 | -7,482 | 299 | -1,325 | 10,192 | -771 | 418 | -30 | -669 | -531 | -221 | -3,913 | 2,817 | -4,695 | -305 | -431 | -406 | -327 | 7,288 | -255 | -394 | -1,251 | -2,201 | -359 | -207 | -229 | -119 | -173 | -303 | -591 | -476 | -1,268 | -223 | -4,646 | -303 | -475 | -1,820 | -250 | -222 | -454 | -284 | -235 | 10 | -184 | -89 | 586 | -313 | -292 | -223 | -11 | -36 | -293 | -294 | -395 | -63 | -46 | -674 | -5,869 | 173 | -213 | 128 | 335 | -234 | -159 | -276 | 197 | 3,222 | 2,751 | 1,085 | -2,649 | 2,467 | -266 | -156 | 294 | -65 | -138 | 22 | 181 | 43 | -44 | -69 | 118 | -56 | -102 | -23 | 199 | 29 | -64 | 1,876 | 383 | 665 | 1,547 | 1,549 | -1,631 | 9,389 | -27 | -106 | 17 | -121 | -67 | -24 | 128 | -104 | 71 | 29 | -1,210 | -107 | -7 | -901 | -925 | 1,525 | 242 | 805 | -1,232 | 1,395 | 809 | 329 | 71 | 1,119 | 329 | 1,078 | -358 | 1,492 | 788 | 407 | -568 | 925 | 39 | 610 | -664 | 444 | 339 | 291 | -657 | 502 | 228 | 80 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 101 | -46 | 293 | 139 | -227 | 105 | -580 | 250 | -698 | -214 | -96 | -14 | -496 | -116 | 8 | 90 | -254 | -85 | -20 | -83 | -9 | -34 | -110 | 376 | 115 | -245 | -137 | 234 | 3 | 168 | -141 | 36 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 9,867 | 12,154 | 13,971 | 10,708 | 8,841 | 11,655 | 13,990 | 11,882 | 14,834 | 16,166 | 22,881 | 22,894 | 17,788 | 14,378 | 16,954 | 14,985 | 9,514 | 8,631 | 9,320 | 9,292 | 7,756 | 9,204 | 15,862 | 8,150 | 7,014 | 7,026 | 6,469 | 6,545 | 6,867 | 5,939 | 7,676 | 7,597 | 8,705 | 6,990 | 5,751 | 7,759 | 9,135 | 6,718 | 6,184 | 6,012 | 7,281 | 8,736 | 9,016 | 8,855 | 7,781 | 8,643 | 7,935 | 8,117 | 6,550 | 7,063 | 8,102 | 9,400 | 7,395 | 10,616 | 10,195 | 8,516 | 7,907 | 6,003 | 7,997 | 6,578 | 7,275 | 5,920 | 6,941 | 8,072 | 5,569 | 4,950 | 6,094 | 6,563 | 7,373 | 5,908 | 6,617 | 5,858 | 6,414 | 4,535 | 5,673 | 4,955 | 5,488 | 4,639 | 4,709 | 3,828 | 5,199 | 3,312 | 4,472 | 2,488 | 2,758 | 2,095 | 2,288 | 2,418 | 2,161 | 2,033 | 1,834 | 1,477 | 2,054 | 1,311 | 1,310 | 1,360 | 1,856 | 1,435 | 1,508 | 1,967 | 1,879 | 1,009 | 884 | 771 | 1,447 | 728 | 930 | 726 | 883 | 76 | 24 | 32 | 83 | 13 | 6 | 14 | 45 | 1,375 | 712 | 252 | 20 | 1,045 | 254 | 1,016 | 12 | 1,492 | 788 | 378 | 31 | 876 | - | 574 | 13 | 379 | 299 | 264 | 13 | - | 197 | 61 | 13 |
Ending Cash |
Loading...
|
M | 9,405 | 9,867 | 12,295 | 13,971 | 10,708 | 9,101 | 11,655 | 13,990 | 11,882 | 14,834 | 16,166 | 22,881 | 22,894 | 17,788 | 14,378 | 16,954 | 14,985 | 9,515 | 8,631 | 9,320 | 9,292 | 7,756 | 9,204 | 15,862 | 8,150 | 6,756 | 7,026 | 6,469 | 6,545 | 6,867 | 5,939 | 7,676 | 7,597 | 8,705 | 6,990 | 5,751 | 7,759 | 9,135 | 6,718 | 6,184 | 6,012 | 7,281 | 8,736 | 9,016 | 8,855 | 7,781 | 8,643 | 7,935 | 8,117 | 6,550 | 7,063 | 8,102 | 9,400 | 7,395 | 10,616 | 10,195 | 8,516 | 7,907 | 6,003 | 7,997 | 6,578 | 7,275 | 5,920 | 6,941 | 8,072 | 5,569 | 4,950 | 6,094 | 6,563 | 7,373 | 5,908 | 6,617 | 5,858 | 6,414 | 4,535 | 5,673 | 4,955 | 5,488 | 4,639 | 4,709 | 3,828 | 5,199 | 3,312 | 4,472 | 2,488 | 2,758 | 2,095 | 2,288 | 2,418 | 2,161 | 2,033 | 1,834 | 1,477 | 2,054 | 1,311 | 1,310 | 1,360 | 1,856 | 1,435 | 1,508 | 1,967 | 1,879 | 1,009 | 884 | 771 | 1,447 | 728 | 930 | 726 | 883 | 76 | 24 | 32 | 83 | 13 | 6 | 14 | 45 | 1,297 | 712 | 252 | -4 | 1,045 | 254 | 1,016 | -418 | 1,492 | 788 | 378 | -617 | 876 | -10 | 574 | -698 | 379 | 299 | 264 | -688 | - | 197 | 61 |
Stock-Based Compensation |
Loading...
|
M | - | 2,093 | 4,801 | -3,835 | - | -8,734 | - | - | - | - | 2,410 | - | 433 | 14,256 | -1,886 | -3,186 | -783 | -109 | -181 | 52 | -783 | -3,723 | 1,879 | 4,849 | 1,845 | 1,004 | 2,132 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14 | - | 0 | 0 | -3 | -2 | -3 | 0 | - | - | -2 | - | - | - | - | 2 |
Issuance/Purchase of Shares |
|
M | -1,059 | -1,497 | -111 | -485 | -686 | -1,212 | -2,961 | -3,339 | -2,408 | -2,419 | -2,168 | -2,391 | -2,809 | -1,439 | -463 | -723 | -723 | -888 | -1,122 | -1,572 | -2,135 | -3,249 | -2,317 | -1,305 | -539 | -1,640 | -2,209 | -2,262 | -2,185 | -2,044 | -1,402 | -2,117 | -2,735 | -2,392 | -437 | -1,003 | -280 | -40 | -82 | -307 | -626 | -877 | -1,710 | -1,850 | -2,246 | -2,943 | -1,228 | -1,840 | -1,589 | -1,341 | -1,417 | -1,411 | -2,129 | -3,804 | -3,860 | -4,145 | -2,967 | -2,171 | -2,313 | -1,906 | -886 | - | -1,337 | -809 | -1,375 | -2,412 | -2,795 | -1,541 | -943 | -1,718 | - | - | - | - | - | -2,165 | -1,415 | -151 | -890 | -1,565 | -1,943 | -1,941 | -1,658 | -631 | -816 | -939 | -621 | -1,298 | -374 | -380 | -580 | -254 | -193 | -2,208 | - | - | -193 | - | - | -92 | -9 | -85 | -645 | -100 | -372 | -202 | -330 | -399 | -638 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | 1 | -26 | 0 | 0 | - | - | 0 | -1 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -18,948 | -15,538 | -15,839 | -17,188 | -16,994 | -16,543 | -13,728 | -15,735 | -13,310 | -6,309 | -4,656 | -2,879 | -4,250 | -2,578 | -14,519 | -16,961 | -19,319 | -15,984 | -15,872 | -18,912 | -18,149 | -15,580 | -16,305 | -5,313 | -21,515 | -18,857 | -15,067 | -16,048 | -16,857 | -9,239 | -10,729 | -9,890 | -11,185 | -4,380 | -5,380 | -7,130 | -7,491 | -1,994 | -5,719 | -7,520 | -8,255 | -8,160 | -9,879 | -12,212 | -13,376 | -11,878 | -13,414 | -12,056 | -11,702 | -7,325 | -8,068 | -9,210 | -6,093 | -6,591 | -8,839 | -12,610 | -12,838 | -7,230 | -7,231 | -8,171 | -8,653 | -6,441 | -7,744 | -5,370 | -10,807 | -10,869 | -9,437 | -8,863 | -7,121 | -5,166 | -8,540 | -7,967 | -8,333 | -5,002 | -5,391 | -8,772 | -9,527 | -4,397 | -6,039 | -7,391 | -6,313 | -2,997 | -2,435 | -680 | -874 | -2,134 | -2,431 | -238 | 269 | 964 | -249 | 573 | -1,359 | -2,394 | -2,037 | -1,491 | -2,523 | -1,447 | -2,037 | -1,834 | 4,601 | 4,370 | 4,165 | 5,141 | 4,857 | 4,892 | 4,769 | 5,999 | 5,835 | 7,036 | 6,847 | 6,290 | 6,109 | 5,877 | 5,388 | 5,586 | 5,666 | 5,365 | 5,141 | 4,717 | 4,425 | 4,708 | 5,079 | 4,290 | 3,744 | 3,443 | 3,662 | 3,379 | 3,554 | 3,572 | 3,123 | 3,391 | 3,101 | 2,424 | 2,214 | 2,337 | 1,893 | 1,867 | 1,629 | 1,733 | 1,647 |
Free Cash Flow |
Loading...
|
M | -427 | 10,780 | -4,645 | 8,781 | 204 | 8,607 | 1,889 | 9,045 | -7,297 | 3,372 | 299 | 6,760 | 644 | 9,368 | 1,055 | 10,122 | 5,265 | 7,776 | 460 | 4,956 | 1,358 | 7,115 | 3,481 | 3,470 | 3,343 | 8,134 | 3,215 | 3,542 | 3,395 | 8,726 | 1,873 | 6,328 | 3,984 | 9,130 | 1,724 | 2,815 | 2,243 | 9,163 | 440 | 3,005 | 3,782 | 6,328 | -1,371 | 3,259 | 1,926 | 5,707 | 913 | 3,014 | 3,059 | 7,374 | -666 | 4,452 | -415 | 7,998 | -1,519 | 6,055 | -1,590 | 10,510 | -596 | 3,187 | 964 | 9,649 | -2,910 | 3,651 | 1,258 | 6,893 | -1,097 | 931 | -1,310 | 5,850 | -1,800 | -72 | 520 | 5,361 | -2,286 | 254 | -259 | 3,963 | -991 | 957 | -1,778 | 5,399 | -1,382 | 1,014 | 657 | 4,613 | -1,952 | 461 | 55 | 3,985 | -1,180 | 730 | -1,658 | 3,595 | -352 | -832 | -849 | 2,263 | -619 | -69 | 436 | 3,823 | -556 | 481 | 98 | 3,133 | 22 | 561 | 771 | 2,541 | -304 | 143 | 907 | 1,105 | -1,431 | -115 | -742 | 1,060 | -1,494 | -285 | -108 | -179 | -951 | -188 | -961 | 75 | -1,385 | -833 | -361 | 416 | -975 | -318 | -278 | 654 | -386 | -320 | -277 | 665 | -526 | -171 | -56 |
StockViz Staff
September 16, 2024
Any question? Send us an email