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 | 802 | 839 | 620 | 702 | 1,260 | 1,880 | 2,285 | 2,457 | 2,697 | 2,607 | 2,483 | 2,284 | 1,328 | 797 | 491 | 307 | 363 | -76 | -155 | 1 | 190 | 748 | 1,112 | 987 | 694 | 582 | 862 | 959 | 1,103 | 1,027 | 546 | 510 | 486 | 506 | 613 | 1,586 | 1,733 | 1,826 | 1,703 | 706 | 613 | 563 | 651 | 601 | 487 | 384 | 307 | 347 | 273 | 331 | 437 | 1,396 | 1,400 | 1,283 | 931 | -190 | -310 | -556 | -1,587 | -1,302 | -1,292 | -1,176 | -62 | -241 | -113 | 790 | 1,396 | 1,506 | 1,788 | 453 | -266 | -192 | -86 | 733 | 1,143 | 1,452 | 1,401 | 1,283 | 1,176 | 664 | 452 | 277 | 311 | 242 | 157 | 241 | 100 | 178 | 277 | 354 | 563 | 671 | 703 | 840 | 819 | 857 | 818 | 616 | 473 | 346 | 251 | 294 | 362 | 366 | 406 | 342 | 342 | 348 | 342 | 463 | 616 | 591 | 734 | 799 | 737 | 787 | 670 | 589 | 502 | 424 | 476 | 527 | 511 | 551 | 463 | 372 | 13 | -43 | -67 | -101 | 231 | 271 | 316 | 394 | 206 | 282 | 168 | 38 | 167 |
Depreciation and Amortization |
Loading...
|
M | 877 | 760 | 634 | 618 | 607 | 721 | 603 | 602 | 481 | 477 | 473 | 528 | 577 | 582 | 665 | 674 | 680 | 680 | 862 | 875 | 861 | 906 | 608 | 591 | 729 | 694 | 68 | -22 | -176 | -167 | 591 | 644 | 615 | 596 | 468 | -552 | -618 | -615 | -200 | 805 | 886 | 872 | 484 | 181 | 103 | 104 | -11 | 286 | 350 | 223 | 371 | 289 | 215 | 259 | 419 | 386 | 343 | 439 | 131 | 278 | 431 | 516 | 737 | 821 | 896 | 974 | 1,094 | 1,172 | 1,257 | 1,283 | 1,280 | 1,299 | 1,318 | 1,337 | 1,333 | 1,329 | 1,329 | 1,322 | 1,344 | 1,338 | 1,321 | 1,318 | 1,304 | 1,286 | 1,283 | 1,225 | 1,114 | 1,029 | 934 | 876 | 907 | 882 | 866 | 859 | 773 | 732 | 685 | 640 | 641 | 633 | 623 | 616 | 597 | 597 | 612 | 628 | 638 | 644 | 635 | 617 | 649 | 632 | 630 | 621 | 566 | 560 | 549 | 534 | 510 | 502 | 483 | 487 | 517 | 523 | 513 | 503 | 437 | 457 | 481 | 501 | 504 | 490 | 481 | 468 | 510 | 501 | 377 | 252 | 122 |
Non-Cash Items (Other) |
Loading...
|
M | 723 | 400 | 453 | 400 | 163 | 326 | 207 | 175 | 273 | -22 | 139 | 271 | 267 | 298 | 115 | -1 | -30 | 435 | 417 | 94 | 90 | -429 | -441 | -143 | -139 | -129 | -55 | -83 | -76 | -155 | -186 | -130 | -131 | -59 | -67 | -86 | -106 | -208 | -193 | -216 | -221 | -137 | -166 | 137 | 185 | 146 | 306 | 58 | 70 | 89 | 66 | 83 | 225 | 68 | 10 | -12 | 11 | 249 | 1,570 | 1,507 | 1,663 | 1,676 | 481 | 502 | 424 | 368 | 70 | 279 | -68 | 721 | 1,298 | 1,050 | 1,119 | 282 | -256 | -438 | -263 | -316 | -390 | -35 | -161 | 84 | 337 | 326 | 224 | 68 | 199 | 95 | 99 | 87 | -211 | -230 | -90 | -94 | 4 | -7 | -92 | -85 | -104 | -17 | -28 | -32 | -59 | -46 | -44 | 18 | 70 | 141 | 186 | -5 | 154 | 259 | 138 | 345 | 559 | 282 | 363 | 327 | -204 | -188 | -172 | -195 | -26 | -214 | -36 | 32 | 444 | 673 | 498 | 384 | -146 | -155 | -159 | -123 | 11 | 253 | 259 | 271 | 228 |
Operating Cash Flow |
Loading...
|
M | 1,431 | 1,433 | 1,145 | 1,351 | 2,001 | 2,832 | 3,159 | 3,256 | 3,418 | 3,159 | 3,109 | 3,058 | 2,141 | 1,529 | 1,377 | 1,061 | 1,066 | 966 | 966 | 761 | 962 | 1,112 | 1,174 | 1,410 | 1,302 | 1,201 | 696 | 720 | 723 | 735 | 1,225 | 1,160 | 1,034 | 1,064 | 1,029 | 1,100 | 1,056 | 1,088 | 1,132 | 1,122 | 1,174 | 1,004 | 908 | 687 | 580 | 581 | 476 | 491 | 340 | 291 | 337 | 318 | 445 | 744 | 665 | 581 | 464 | -162 | -1,462 | -1,578 | -1,485 | -1,334 | 399 | 586 | 632 | 633 | 1,392 | 1,423 | 1,626 | 1,609 | 1,187 | 1,476 | 1,674 | 1,748 | 1,787 | 2,012 | 2,169 | 2,200 | 2,175 | 2,127 | 1,727 | 1,814 | 1,767 | 1,495 | 1,476 | 1,510 | 1,073 | 1,173 | 1,202 | 1,118 | 1,576 | 1,374 | 1,265 | 1,429 | 1,142 | 1,374 | 1,500 | 1,501 | 1,429 | 1,299 | 1,133 | 1,122 | 1,111 | 1,129 | 1,114 | 1,045 | 1,140 | 1,230 | 1,418 | 1,298 | 1,411 | 1,269 | 1,100 | 1,556 | 1,493 | 1,523 | 1,721 | 1,648 | 1,435 | 1,344 | 783 | 861 | 637 | 575 | 1,219 | 1,034 | 1,387 | 1,678 | 1,271 | 1,253 | 848 | 899 | 1,408 | 1,531 | 1,036 | 1,440 | 768 | 581 | 918 |
Capital Expenditures |
Loading...
|
M | -688 | -680 | -321 | -483 | -746 | -763 | -749 | -750 | -625 | -590 | -879 | -846 | -691 | -706 | -342 | -375 | -393 | -384 | -385 | -392 | -405 | -427 | -443 | -435 | -425 | -419 | -466 | -500 | -516 | -520 | -482 | -459 | -455 | -479 | -425 | -422 | -406 | -354 | -349 | -313 | -277 | -261 | -210 | -221 | -249 | -278 | -301 | -287 | -258 | -241 | -274 | -262 | -266 | -287 | -224 | -239 | -229 | -239 | -317 | -377 | -517 | -608 | -880 | -870 | -879 | -880 | -764 | -800 | -830 | -874 | -908 | -1,006 | -972 | -893 | -901 | -745 | -644 | -592 | -543 | -595 | -688 | -737 | -746 | -862 | -993 | -1,019 | -886 | -720 | -629 | -660 | -777 | -923 | -885 | -848 | -806 | -670 | -612 | -566 | -1,049 | -1,081 | -1,130 | -1,109 | -614 | -620 | -625 | -669 | -748 | -796 | -1,035 | -1,327 | -1,466 | -1,492 | -1,311 | -1,073 | -937 | -971 | -1,017 | -1,102 | -1,099 | -1,106 | -1,071 | -968 | -890 | -790 | -672 | -616 | -496 | -506 | -583 | -663 | -814 | -848 | -887 | -906 | -889 | -921 | -680 | -470 | -238 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -1,397 | -1,445 | -1,445 | -1,091 | -496 | -497 | -205 | -117 | -45 | 5 | 318 | 260 | 205 | 304 | -93 | -235 | -180 | -9 | 42 | 230 | 253 | -13 | 377 | 782 | 784 | 786 | 2,637 | 2,583 | 3,007 | 3,079 | 883 | 543 | 109 | 32 | 775 | 1,510 | 1,495 | 1,512 | 759 | -1,548 | -1,523 | -1,536 | -1,446 | 125 | 123 | 124 | 394 | 546 | 508 | 687 | 706 | 855 | 1,136 | 1,108 | 1,140 | 1,136 | 869 | 711 | 297 | 6,448 | 6,528 | 6,561 | 8,306 | 3,318 | 4,637 | 5,959 | 4,509 | 3,242 | 1,859 | 521 | 1,476 | 2,412 | 3,512 | 3,500 | 2,298 | 1,588 | 568 | 567 | 519 | 100 | 4 | - | 27 | 27 | 27 | 27 | - | 7 | 7 | 37 | 115 | 124 | 172 | 176 | 98 | 82 | 34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -1,397 | -1,445 | -1,445 | -1,091 | -496 | -497 | -205 | -117 | -45 | 5 | 318 | 260 | 205 | 304 | -93 | -235 | -180 | -9 | 42 | 230 | 253 | -13 | 377 | 782 | 784 | 786 | 2,637 | 2,583 | 3,007 | 3,079 | 883 | 543 | 109 | 32 | 775 | 1,510 | 1,495 | 1,512 | 759 | -1,548 | -1,523 | -1,536 | -1,446 | 125 | 123 | 124 | 394 | 546 | 508 | 687 | 706 | 855 | 1,136 | 1,108 | 1,140 | 1,136 | 869 | 711 | 297 | 6,448 | 6,528 | 6,561 | 8,306 | 3,318 | 4,637 | 5,959 | 4,509 | 3,242 | 1,859 | 521 | 1,476 | 2,412 | 3,512 | 3,500 | 2,298 | 1,588 | 568 | 567 | 519 | 100 | 4 | - | 27 | 27 | 27 | 27 | - | 7 | 7 | 37 | 115 | 124 | 172 | 176 | 98 | 82 | 34 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | -236 | -354 | -354 | - | - | -322 | -472 | -622 | -847 | -750 | -1,156 | -1,354 | -2,267 | -990 | -644 | -298 | 735 | -270 | 574 | 792 | 1,113 | 1,004 | -236 | -1,058 | -1,880 | -2,424 | -3,518 | -2,612 | -1,709 | -725 | 250 | -50 | -347 | -725 | -725 | -736 | -736 | -742 | -695 | -352 | -369 | -516 | 162 | -170 | -153 | - | - | -28 | -577 | -576 | -576 | -548 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -147 | -131 | -109 | -369 | -459 | -543 | -476 | -359 | -173 | -38 | 60 | 89 | 50 | 39 | 20 | 21 | 17 | -49 | -147 | -420 | -399 | -314 | -182 | 95 | 98 | 128 | 150 | -232 | -1,089 | -1,942 | -2,037 | -1,740 | -1,063 | -518 | -564 | -580 | -387 | -119 | -18 | 579 | 1,264 | 1,330 | 1,309 | 805 | 81 | 0 | -13 | -37 | -34 | 0 | 13 | 37 | 34 | 0 | 0 | 0 | 0 | -2 | -2 | -1 | 1 | 4 | -6 | -448 | -462 | -157 | -487 | -378 | -326 | -501 | -162 | 184 | 209 | 149 | 189 | 185 | 1,102 | 1,134 | 1,116 | 1,141 | 161 | 60 | 39 | 5 | 3 | 1 | 2 | 1 | 16 | 25 | 24 | -154 | -588 | -808 | -801 | -622 | -136 | 98 | 92 | 91 | 37 | -28 | -35 | -5 | 46 | 8 | 15 | -26 | -90 | -44 | -45 | -113 | -214 | -179 | -179 | -103 | -7 | 14 | 14 | 17 | 22 | - | - | - | - | - | - | - | - | - | -16 | -16 | -16 | -16 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 665 | 1,216 | 1,076 | 1,203 | 1,198 | 1,617 | 1,987 | 1,981 | 1,975 | 884 | 509 | 636 | 762 | 889 | 1,015 | 1,014 | 1,013 | 1,013 | 1,014 | 1,017 | 1,007 | 995 | 983 | 960 | 950 | 941 | 931 | 940 | 946 | 954 | 903 | 831 | 752 | 663 | 656 | 651 | 630 | 607 | 584 | 547 | 517 | 481 | 422 | 375 | 346 | 334 | 323 | 323 | 323 | 323 | 269 | 748 | 678 | 608 | 592 | 42 | 85 | 127 | 243 | 360 | 433 | 507 | 507 | 510 | 515 | 531 | 546 | 566 | 558 | 538 | 520 | 492 | 492 | 466 | 438 | 413 | 380 | 372 | 365 | 357 | 355 | 355 | 354 | 353 | 354 | 353 | 353 | 315 | 452 | 451 | 452 | 490 | 359 | 363 | 355 | 347 | 333 | 321 | 320 | 319 | 318 | 319 | 318 | 319 | 317 | 317 | 317 | 317 | 318 | 317 | 392 | 393 | 396 | 379 | 287 | 268 | 247 | 247 | 247 | 246 | 246 | 246 | 246 | 245 | 245 | 244 | 243 | 243 | 242 | 242 | 242 | 246 | 251 | 258 | 264 | 266 | 200 | 134 | 67 |
Other Financial Activities |
Loading...
|
M | 732 | 734 | 732 | 632 | 1,095 | 1,978 | 1,979 | 2,048 | 870 | -2 | 21 | 51 | 22 | 1,295 | 1,497 | 1,986 | 2,127 | 843 | 622 | -138 | -254 | -228 | -189 | 419 | 425 | 452 | 424 | 424 | 404 | 352 | 343 | 9 | 4 | 36 | 67 | -38 | -3 | -17 | 528 | 638 | 603 | 685 | 147 | 202 | 227 | 109 | 67 | -54 | -99 | -37 | -35 | 7 | 8 | -31 | 459 | 472 | 487 | 487 | -730 | -2,093 | -1,961 | -1,437 | -710 | 1,065 | -6 | -660 | -652 | -1,041 | -264 | -399 | -744 | -1,804 | -1,838 | -1,986 | -2,041 | -1,274 | -2,085 | -1,566 | -1,913 | -2,005 | -1,326 | -1,086 | -1,000 | -687 | -393 | 5,578 | 6,210 | 6,323 | 6,387 | 266 | -113 | 22 | 795 | 640 | 2,007 | 1,603 | 433 | 537 | -428 | -61 | 250 | 96 | -69 | -280 | -658 | -401 | -579 | -730 | -256 | 116 | 144 | 343 | 89 | -263 | 122 | 54 | 63 | -199 | -360 | -360 | -328 | -411 | 250 | 491 | 475 | 482 | -318 | -436 | 2 | 435 | 914 | 832 | 482 | 215 | -142 | -485 | -384 | -478 | -373 |
Financing Cash Flow |
Loading...
|
M | 732 | 734 | 732 | 632 | 1,095 | 1,978 | 1,979 | 2,048 | 870 | -2 | 21 | 51 | 22 | 1,295 | 1,497 | 1,986 | 2,127 | 843 | 622 | -138 | -254 | -228 | -189 | 419 | 425 | 452 | 424 | 424 | 404 | 352 | 343 | 9 | 4 | 36 | 67 | -38 | -3 | -17 | 528 | 638 | 603 | 685 | 147 | 202 | 227 | 109 | 67 | -54 | -99 | -37 | -35 | 7 | 8 | -31 | 459 | 472 | 487 | 487 | -730 | -2,093 | -1,961 | -1,437 | -710 | 1,065 | -6 | -660 | -652 | -1,041 | -264 | -399 | -744 | -1,804 | -1,838 | -1,986 | -2,041 | -1,274 | -2,085 | -1,566 | -1,913 | -2,005 | -1,326 | -1,086 | -1,000 | -687 | -393 | 5,578 | 6,210 | 6,323 | 6,387 | 266 | -113 | 22 | 795 | 640 | 2,007 | 1,603 | 433 | 537 | -428 | -61 | 250 | 96 | -69 | -280 | -658 | -401 | -579 | -730 | -256 | 116 | 144 | 343 | 89 | -263 | 122 | 54 | 63 | -199 | -360 | -360 | -328 | -411 | 250 | 491 | 475 | 482 | -318 | -436 | 2 | 435 | 914 | 832 | 482 | 215 | -142 | -485 | -384 | -478 | -373 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,164 | 1,173 | 1,095 | 797 | 1,581 | 1,920 | 1,731 | 1,205 | 1,999 | 2,446 | 1,777 | 1,016 | 495 | 840 | 643 | 1,458 | 139 | 153 | 212 | 259 | 334 | 348 | 901 | 598 | 824 | 497 | 701 | 455 | 676 | 779 | 492 | 415 | 1,012 | 1,048 | 1,121 | 1,158 | 1,580 | 1,620 | 908 | 780 | 835 | 1,397 | 2,362 | 639 | 898 | 608 | 861 | 728 | 953 | 971 | 881 | 1,463 | 1,467 | 1,368 | 1,846 | 2,160 | 1,869 | 1,628 | 1,746 | 1,656 | 2,294 | 4,102 | 89 | 72 | 114 | 80 | 215 | 1,185 | 243 | 127 | 149 | 144 | 1,104 | 889 | 1,715 | 407 | 1,197 | 1,235 | 737 | 79 | 202 | 82 | 58 | 67 | 122 | 130 | 149 | 138 | 204 | 113 | 71 | 65 | 123 | 87 | 115 | 96 | 1,643 | 128 | 413 | 31 | 35 | 328 | 35 | 30 | 122 | 23 | 18 | 38 | 71 | 45 | 40 | 597 | 84 | 43 | 107 | 390 | 112 | 19 | 98 | 36 | 160 | - | - | 397 | 524 | 111 | - | 483 | 616 | - | 188 | 516 | 215 | - | - | 288 | 261 | - | - |
Ending Cash |
Loading...
|
M | 871 | 1,164 | 1,173 | 1,095 | 797 | 1,581 | 1,920 | 1,731 | 1,205 | 1,999 | 2,446 | 1,777 | 1,016 | 495 | 840 | 643 | 1,458 | 139 | 153 | 212 | 259 | 334 | 348 | 901 | 598 | 824 | 497 | 701 | 455 | 676 | 779 | 492 | 415 | 1,012 | 1,048 | 1,121 | 1,158 | 1,580 | 1,620 | 908 | 780 | 835 | 1,397 | 2,362 | 639 | 898 | 608 | 861 | 728 | 953 | 971 | 881 | 1,463 | 1,467 | 1,368 | 1,846 | 2,160 | 1,869 | 1,628 | 1,746 | 1,656 | 2,294 | 4,102 | 89 | 72 | 114 | 80 | 215 | 1,185 | 243 | 127 | 149 | 144 | 1,104 | 889 | 1,715 | 407 | 1,197 | 1,235 | 737 | 79 | 202 | 82 | 58 | 67 | 122 | 130 | 149 | 138 | 204 | 113 | 71 | 65 | 123 | 87 | 115 | 96 | 1,643 | 128 | -382 | 122 | -76 | 82 | -124 | -152 | -247 | -100 | -349 | 246 | -339 | -291 | -30 | 597 | -464 | -350 | -288 | 317 | 12 | -131 | -267 | 117 | -147 | -131 | -230 | 397 | 520 | 111 | -251 | 483 | -287 | -8 | 188 | 516 | 176 | -95 | -167 | 288 | -172 | -440 |
Stock-Based Compensation |
Loading...
|
M | 38 | 36 | 26 | 33 | 33 | 33 | 32 | 32 | 31 | 30 | 31 | 30 | 30 | 30 | 29 | 29 | 28 | 30 | 34 | 40 | 42 | 42 | 42 | 39 | 39 | 40 | 36 | 39 | 46 | 60 | 62 | 55 | 47 | 31 | 33 | 36 | 39 | 40 | 37 | 40 | 39 | 42 | 43 | 41 | 39 | 37 | 34 | 26 | 21 | 25 | 27 | 29 | 32 | 24 | 24 | 27 | 26 | 26 | 18 | -1,273 | -1,402 | -1,382 | -1,378 | -36 | -58 | -800 | -807 | -899 | -769 | -49 | -46 | -12 | 4 | 38 | 38 | 38 | 38 | 46 | 46 | 46 | 46 | - | - | - | - | 22 | 22 | 3 | -59 | -145 | -188 | -169 | -107 | -90 | -77 | -77 | -77 | 40 | 70 | 70 | 50 | -20 | -7 | -21 | 17 | 36 | 17 | 34 | 9 | 1 | -10 | -4 | 9 | 0 | 25 | 15 | 14 | 10 | 21 | 0 | -56 | -128 | -167 | -154 | -106 | -38 | -37 | -38 | -54 | -52 | -34 | -34 | -21 | -36 | -137 | -204 | -199 | -178 | -76 |
Issuance/Purchase of Shares |
|
M | -147 | -131 | -109 | -369 | -459 | -543 | -476 | -359 | -173 | -38 | 60 | 89 | 50 | 39 | 20 | 21 | 17 | -49 | -147 | -420 | -399 | -314 | -182 | 95 | 98 | 128 | 150 | -232 | -1,089 | -1,942 | -2,037 | -1,740 | -1,063 | -518 | -564 | -580 | -387 | -119 | -18 | 579 | 1,264 | 1,330 | 1,309 | 805 | 81 | 0 | -13 | -37 | -34 | 0 | 13 | 37 | 34 | 0 | 0 | 0 | 0 | -2 | -2 | -1 | 1 | 4 | -6 | -448 | -462 | -157 | -487 | -378 | -326 | -501 | -162 | 184 | 209 | 149 | 189 | 185 | 1,102 | 1,134 | 1,116 | 1,141 | 161 | 60 | 39 | 5 | 3 | 1 | 2 | 1 | 16 | 25 | 24 | -154 | -588 | -808 | -801 | -622 | -136 | 98 | 92 | 91 | 37 | -28 | -35 | -5 | 46 | 8 | 15 | -26 | -90 | -44 | -45 | -113 | -214 | -179 | -179 | -103 | -7 | 14 | 14 | 17 | 22 | - | - | - | - | - | - | - | - | - | -16 | -16 | -16 | -16 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 5,282 | 4,518 | 2,993 | 4,663 | 5,474 | 6,862 | 8,037 | 8,059 | 8,165 | 7,697 | 6,175 | 5,373 | 4,123 | 3,477 | 3,423 | 2,857 | 2,403 | 2,299 | 1,357 | 1,150 | 1,883 | 2,318 | 3,205 | 3,258 | 2,616 | 2,051 | 1,917 | 1,452 | 2,659 | 3,062 | 3,945 | 5,520 | 5,347 | 6,301 | 7,117 | 7,568 | 8,191 | 7,750 | 6,965 | 6,280 | 5,398 | 5,248 | 4,900 | 4,191 | 3,756 | 3,440 | 3,582 | 4,057 | 4,360 | 5,228 | 5,671 | 7,728 | 10,476 | 12,863 | 14,047 | 13,601 | 11,728 | 9,760 | 9,410 | 9,669 | 7,778 | 6,005 | 4,095 | 1,661 | 2,232 | 3,588 | 4,253 | 4,923 | 5,636 | 5,280 | 6,066 | 7,384 | 9,212 | 11,053 | 11,255 | 11,319 | 10,141 | 7,629 | 6,980 | 5,933 | 4,923 | 5,346 | 4,759 | 4,150 | 4,186 | 3,976 | 4,339 | 4,528 | 3,404 | 2,397 | 1,799 | 1,399 | 2,174 | 2,560 | 3,593 | 3,822 | 3,986 | 4,113 | 2,602 | 2,816 | 2,781 | 3,105 | 3,904 | 3,279 | 3,201 | 3,399 | 3,172 | 3,381 | 3,420 | 3,563 | 3,387 | 3,323 | 3,109 | 2,850 | 2,815 | 2,776 | 3,513 | 3,544 | 3,744 | 3,920 | 3,267 | 3,070 | 3,732 | 3,849 | 4,263 | 4,702 | 4,644 | 5,054 | 5,908 | 6,154 | 6,267 | 5,874 | 5,177 | 3,407 | 2,421 | 1,406 | 73 | 462 | -25 |
Free Cash Flow |
Loading...
|
M | 743 | 753 | 824 | 868 | 1,255 | 2,069 | 2,410 | 2,506 | 2,793 | 2,569 | 2,230 | 2,212 | 1,450 | 823 | 1,035 | 686 | 673 | 582 | 581 | 369 | 557 | 685 | 731 | 975 | 877 | 782 | 230 | 220 | 207 | 215 | 743 | 701 | 579 | 585 | 604 | 678 | 650 | 734 | 783 | 809 | 897 | 743 | 698 | 466 | 331 | 303 | 175 | 204 | 82 | 50 | 63 | 56 | 179 | 457 | 441 | 342 | 235 | -401 | -1,779 | -1,955 | -2,002 | -1,942 | -481 | -284 | -247 | -247 | 628 | 623 | 796 | 735 | 279 | 470 | 702 | 855 | 886 | 1,267 | 1,525 | 1,608 | 1,632 | 1,532 | 1,039 | 1,077 | 1,021 | 633 | 483 | 491 | 187 | 453 | 573 | 458 | 799 | 451 | 380 | 581 | 336 | 704 | 888 | 935 | 380 | 218 | 3 | 13 | 497 | 509 | 489 | 376 | 392 | 434 | 383 | -29 | -55 | -223 | -211 | 483 | 556 | 552 | 704 | 546 | 335 | 239 | -288 | -106 | -253 | -215 | 547 | 418 | 892 | 1,172 | 689 | 590 | 34 | 50 | 521 | 625 | 147 | 519 | 88 | 110 | 680 |
StockViz Staff
September 20, 2024
Any question? Send us an email