Alaska Air Group, Inc.
NYSE:ALK
47.23 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 236 | 220 | -132 | -2 | 139 | 240 | -142 | 22 | 40 | 139 | -143 | 18 | 194 | 397 | -131 | -447 | -431 | -214 | -232 | 181 | 322 | 262 | 4 | 23 | 217 | 193 | 4 | 373 | 266 | 296 | 99 | 114 | 256 | 260 | 184 | 191 | 274 | 234 | 149 | 148 | 198 | 165 | 94 | 78 | 289 | 104 | 37 | 44.3 | 163.4 | 67.5 | 40.8 | 64 | 77.5 | 28.8 | 74.2 | 64.8 | 122.4 | 58.6 | 5.3 | 24.1 | 87.6 | 29.1 | -19.2 | -75.2 | -87.9 | 63.1 | -35.9 | 3.4 | 85.8 | 46.1 | -10.3 | -11.6 | -17.4 | 55.5 | -79.1 | -53.7 | 88.8 | 39.5 | -80.5 | -50.1 | 79.2 | -1.7 | -42.7 | -16.3 | 40.8 | 45.3 | -56.3 | -43.1 | 12.5 | -53.6 | -34.4 | -40.3 | 25.3 | 4.7 | -33.1 | -28.9 | 15.9 | 7.1 | -7.5 | 17 | 54.9 | 42.1 | 20.2 | 27 | 45.4 | 38.9 | 13.1 | 15.1 | 42.2 | 20.8 | -5.7 | -5.6 | 32.8 | 18 | -7.2 | -0.7 | 27.3 | 7 | -16.3 | -5.1 | 24.2 | 9.7 | -6.3 | -20.3 | 8 | -3.6 | -15 | -44.6 | -2.2 | -17.8 | -15.7 | -0.9 | 16.7 | 4.5 | -10 | -10.1 | 19.8 | 9.6 | -2.1 | 2.4 | 23.6 |
Depreciation & Amortization
| 139 | 128 | 126 | 121 | 113 | 113 | 104 | 105 | 104 | 104 | 102 | 100 | 99 | 98 | 97 | 100 | 105 | 107 | 108 | 106 | 106 | 105 | 106 | 108 | 99 | 97 | 94 | 97 | 95 | 90 | 90 | 82 | 101 | 92 | 88 | 84 | 81 | 79 | 76 | 76 | 75 | 73 | 70 | 67 | 67 | 67 | 69 | 68.6 | 65.9 | 65.8 | 63.7 | 62.7 | 62.2 | 61.7 | 60.3 | 58.5 | 57.8 | 58 | 56.2 | 56.9 | 55.6 | 53.9 | 52.8 | 51.7 | 52.1 | 51.5 | 49.3 | 45.1 | 46.6 | 43.8 | 41.9 | 43.4 | 40.5 | 36.7 | 36.9 | 37.6 | 36.3 | 35.3 | 34.2 | 51.1 | 48.9 | 50.4 | 54.8 | 56.2 | 47.7 | 50.7 | 47.6 | 46.6 | 50.2 | 50.5 | 47.4 | 62.9 | 42.3 | 49.4 | 50.5 | 47.8 | 47.2 | 40.3 | 35.5 | 234.3 | -35.1 | -33.5 | -30.8 | 201.3 | -29.9 | -27.7 | -27.5 | 180.4 | -26.4 | -25.5 | -25.1 | 178 | -25.7 | -25.5 | -24.7 | 162.2 | -23.4 | -23.7 | -22.5 | 134.645 | -19.6 | -19.6 | -17.9 | -15 | -14.5 | -14.5 | -14.4 | -14.7 | -14.1 | -14 | -14 | 7.8 | -20.6 | -20 | -19 | -46.3 | 13 | -14.1 | -13.2 | -12.6 | -11.5 |
Deferred Income Tax
| 0 | 94 | -47 | 89 | 0 | -33 | -56 | 22 | 0 | 58 | -58 | -116 | -110 | -110 | -39 | 277 | 121 | 0 | -44 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 48 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 25.8 | 0 | 0 | 0 | 0 | 158.5 | 0 | 0 | -81.2 | 20.1 | 61.1 | 0 | 0 | 23.8 | 67.7 | 18 | -23.8 | -75.9 | 51.7 | 29 | -4.8 | -3.6 | -11.9 | 28.5 | -47 | -17.1 | 51.8 | 10.6 | 6.3 | -34.1 | 44.8 | 9.7 | -22.9 | -19.2 | 27.6 | 27.7 | -31.7 | 45.4 | 3.7 | -5.7 | -12.7 | -0.1 | 29.7 | 3.6 | -18.2 | 38.1 | 11.6 | -30.9 | -7.2 | -9.5 | 20.7 | 21.3 | 12.3 | -8.2 | 11.1 | 17.7 | 6.3 | -11.8 | 23.6 | 15.8 | -4.8 | -14.9 | 16.3 | 13.8 | -6.7 | -4.8 | 23 | 5.8 | -11.6 | -7.313 | 12.2 | 7.9 | -5.2 | -1.6 | 5.9 | -1.2 | -11.2 | -6.2 | -1.2 | -10.7 | -7.7 | -6.8 | 12.1 | 2.7 | -7.3 | -11.3 | 9.2 | 0 | 0 | 3.2 | 5.6 |
Stock Based Compensation
| 0 | 18 | 19 | 59 | 17 | 33 | 23 | 9 | 13 | 15 | 5 | 16 | 11 | 12 | 12 | 10 | 7 | -2 | 9 | 9 | 4 | 5 | 11 | 13 | 17 | 9 | 8 | 12 | 18 | 12 | 13 | 7 | 6 | 4 | 9 | 3 | 8 | 5 | 9 | -21 | 6 | 17 | 4 | 6 | 9 | 3 | 14 | 2.2 | 2 | 1 | 5 | 7 | 2.2 | 0.6 | 6.7 | 3.1 | 1.9 | 3.7 | 5 | 1.7 | 2.6 | 2.2 | 5.4 | 2.6 | 2.8 | 2.5 | 5.5 | 0 | 4.2 | 2.9 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.6 | 0 | 52.8 | 0 | 52.8 | 0.2 | 52.8 | 0 | 0 | 0.2 | 0 | 0 | 9.8 | 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 |
Change In Working Capital
| -31 | 143 | 303 | -211 | -155 | 50 | 173 | -247 | -138 | 544 | 248 | -1 | -401 | 360 | 161 | -948 | 69 | 690 | -12 | 45 | -84 | 193 | 347 | 65 | -73 | 121 | 200 | -249 | -106 | 216 | 268 | -23 | -56 | 18 | 244 | 77 | -23 | 57 | 280 | -65 | -22 | 138 | 74 | 200 | -135 | 206 | 92 | 0.6 | -50 | 138.9 | 73.5 | -46.5 | 96.2 | 129.9 | -30.4 | -210.1 | -19.1 | 155.4 | -12 | -64.4 | -24.1 | 48.8 | -28.5 | 38.3 | -165 | 79.1 | 45.7 | -3.7 | 10.5 | 51.2 | -46.8 | 10.1 | 37.9 | -5 | -29.6 | 44.7 | -23.4 | 30.1 | 25.2 | 66.8 | -8.8 | 99.8 | 0.4 | 61 | -32.6 | 66.4 | 36 | -35 | -37.2 | 73.9 | -29.5 | -39.6 | 63.8 | 47 | 3 | 126.9 | -84.1 | 107 | -15.4 | -11.1 | -0.5 | 2.5 | 1.6 | -0.6 | 0.1 | -0.9 | -0.7 | -1.1 | -2.2 | 0.5 | -5.1 | 2 | -69.3 | 65.8 | 4.5 | -24.8 | -16.6 | 20.9 | 21.8 | -9.781 | -10.4 | 28.2 | 29.4 | -45.2 | -25.2 | 45.8 | 9.6 | -17.9 | -3.9 | 35.7 | -7 | -1.7 | -25.8 | 23.5 | -9.6 | 6.1 | 12.7 | 15.9 | -8.2 | -11.5 | 11.2 |
Accounts Receivables
| 0 | 0 | -55 | 26 | 10 | -11 | -44 | 14 | 56 | -3 | -112 | -13 | 30 | -49 | -37 | -160 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | -25 | 0 | 0 | 0 | -39 | 0 | 0 | 0 | -46 | 0 | 0 | 0 | 47 | 0 | 0 | 0 | -110 | 0 | 0 | 0 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28.2 | 0 | 28.2 | 0 | 0 | 5 | 22 | -6.2 | -20.8 | 22.6 | 32.3 | -30.8 | -24.1 | 11.6 | 11.3 | -17.6 | -15.3 | 5.9 | -4.3 | -6.2 | -20.2 | 21.1 | 0.6 | 21.9 | -22.3 | 21.1 | -0.4 | -6.4 | -9.5 | -40.2 | 12.1 | 4.5 | -20.8 | 9.2 | 31.9 | -18.5 | -19.5 | 17.4 | 5.3 | -5.4 | -24.8 | 15.9 | 9.2 | -8.9 | -20.2 | 20.1 | 3.5 | -8.1 | -13.5 | 15.5 | 5.5 | -10.9 | -13 | 8.1 | 11.4 | 25.9 | -26.6 | 17 | -15.8 | -12.4 | -7.3 | 9.8 | 3.4 | -5.9 | -2.1 | 2.9 | -1 | 12.2 | -5 | 1.1 | -5.7 | 1.8 | -20.3 | 18 | 13 | -11.4 | -15.5 | -22.6 | 54 | -19.5 | -18.1 | 14 | 3.4 |
Change In Inventory
| 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 | 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 | 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 |
Change In Accounts Payables
| 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 | 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 | 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 |
Other Working Capital
| -31 | 143 | 358 | -237 | -165 | 61 | 217 | -261 | -194 | 547 | 360 | -1 | -401 | 360 | 161 | -948 | 69 | 690 | -12 | 45 | -84 | 193 | 347 | 65 | -73 | 121 | 200 | -249 | -106 | 216 | 268 | -23 | -56 | 18 | 244 | 77 | -23 | 57 | 280 | -65 | -22 | 138 | 74 | 200 | -135 | 206 | 92 | 0.6 | -50 | 138.9 | 73.5 | -46.5 | 96.2 | 129.9 | -30.4 | 0 | -19.1 | 155.4 | 16.2 | 0 | -52.3 | -14.7 | -28.5 | 33.3 | -187 | 85.3 | 66.5 | -26.3 | -21.8 | 82 | -22.7 | -1.5 | 26.6 | 12.6 | -14.3 | 38.8 | -19.1 | 36.3 | 45.4 | 45.7 | -9.4 | 77.9 | 22.7 | 39.9 | -32.2 | 72.8 | 45.5 | 5.2 | -49.3 | 69.4 | -8.7 | -48.8 | 31.9 | 65.5 | 22.5 | 109.5 | -89.4 | 112.4 | 9.4 | -27 | -9.7 | 11.4 | 21.8 | -20.7 | -3.4 | 7.2 | 12.8 | -16.6 | -7.7 | 11.4 | 7.9 | -6.1 | -80.7 | 39.9 | 31.1 | -41.8 | -0.8 | 33.3 | 29.1 | -19.581 | -13.8 | 34.1 | 31.5 | -48.1 | -24.2 | 33.6 | 14.6 | -19 | 1.8 | 33.9 | 13.3 | -19.7 | -38.8 | 34.9 | 5.9 | 28.7 | -41.3 | 35.4 | 9.9 | -25.5 | 7.8 |
Other Non Cash Items
| -26 | 251 | 349 | 255 | 157 | 207 | 120 | 98 | 155 | 88 | 133 | 112 | 101 | 83 | 67 | 658 | -76 | -293 | 204 | -118 | 10 | 156 | -2 | -118 | -36 | 90 | -2 | -302 | -1 | 153 | -48 | -49 | -61 | 67 | 8 | -17 | -30 | 12 | 6 | -3 | -71 | 88 | -9 | -192 | -142 | 48 | -18 | 2 | 0 | 0 | -25.8 | 0 | 2 | 26.8 | 10.1 | -27.5 | 9.8 | 3.4 | 81.2 | -38.7 | -3.2 | -23.3 | 4.8 | -17.9 | 164.9 | -144.5 | -4.1 | 133.9 | -79.4 | 21.1 | 97.4 | 89.8 | 35.1 | 169.1 | 67.4 | 24.9 | -42 | -30 | 11 | -1.8 | -10.3 | -43.8 | 29.6 | -51.8 | 1.8 | -51.1 | -0.4 | -6.4 | 6 | 46.3 | -0.6 | 25.9 | -15.3 | -35.7 | 51.3 | -170.9 | 108.4 | -21.3 | 44.9 | -224.5 | 50.5 | 123.9 | 72.9 | -212.7 | 85.2 | 88.8 | 82.5 | -203.6 | 78.1 | 63.8 | 78.1 | -152.2 | 132.2 | 22.9 | 77.5 | -140.6 | 46.8 | 47.5 | 45 | -114.018 | 39.3 | 38.9 | 36 | 36.3 | 41.4 | 32.3 | 36.2 | 37.8 | 36.1 | 35.9 | 38.1 | 18.2 | 41.2 | 39.9 | 38.1 | 100.3 | -33.6 | 31.3 | 26.4 | 25.4 | 22.8 |
Operating Cash Flow
| 318 | 580 | 292 | -53 | 271 | 610 | 222 | 9 | 174 | 948 | 287 | 129 | -106 | 840 | 167 | -350 | -205 | 288 | 33 | 341 | 348 | 565 | 468 | 209 | 260 | 420 | 306 | 233 | 273 | 614 | 470 | 180 | 307 | 374 | 525 | 355 | 340 | 375 | 514 | 138 | 257 | 393 | 242 | 159 | 230 | 380 | 212 | 115.7 | 181.6 | 272.4 | 183.3 | 87.2 | 240.1 | 249.9 | 118.8 | 47.3 | 172.8 | 279.1 | 54.5 | -0.3 | 179.6 | 110.7 | 15.3 | 23.3 | 36.9 | 69.7 | 34.4 | 108.6 | 106.2 | 203.1 | 64.1 | 60.9 | 151.5 | 152.2 | 85.2 | 91.7 | 89.9 | 93.6 | -3.3 | 50.5 | 94.7 | 167.2 | 21.6 | 82.7 | 85.5 | 191.8 | -4.8 | 7.5 | 35.4 | 111.4 | -29.8 | 8.8 | 145.8 | 69.4 | 54.3 | 13.6 | 99 | 102.2 | 50.2 | 6.2 | 91.2 | 156.4 | 76.3 | 7.3 | 112.4 | 116.8 | 73.7 | -22 | 114.9 | 75.6 | 36.7 | 1 | 82.7 | 95.1 | 44.1 | -8.7 | 59.7 | 58.1 | 16.4 | -1.967 | 46 | 64.1 | 36 | -30 | 15.1 | 58.7 | 4.7 | -18.3 | 15.4 | 29.4 | -6.3 | 15 | 23.5 | 51.4 | -7.4 | 36.5 | 21.1 | 42.7 | 2.9 | 6.8 | 50.3 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -264 | -530 | -57 | -503 | -357 | -510 | -124 | -724 | -315 | -344 | -288 | -102 | -88 | -75 | -27 | -2 | -36 | -49 | -119 | -169 | -194 | -218 | -115 | -406 | -131 | -188 | -235 | -185 | -329 | -296 | -216 | -169 | -169 | -221 | -119 | -163 | -109 | -280 | -279 | -135 | -209 | -257 | -93 | -171 | -137 | -155 | -103 | -234.3 | -84.9 | -156.7 | -98.1 | -92.9 | -53.4 | -92 | -149.1 | -29.1 | -42.1 | -85.9 | -25.9 | -91.1 | -38.8 | -82.3 | -226.2 | -2.3 | -126.4 | -140 | -144.1 | -175.1 | -186.1 | -219.2 | -254 | -165 | -216.6 | -127.3 | -173.2 | -108.3 | -71.6 | -137.4 | -113.7 | -44.2 | -47.8 | -38.8 | -68.3 | -48.5 | -72.5 | -140.7 | -107.5 | -93.9 | -67.8 | -28.4 | -10.8 | -32 | -66.9 | -145.2 | -139.4 | -112.3 | -109.7 | -124.8 | -101.8 | -275.8 | -140.2 | -77.8 | -71.2 | -285.7 | -90.7 | -127.6 | -109.4 | -169.2 | -104.7 | -133 | -32.1 | -109 | -21.4 | -118.9 | -20.5 | -56.3 | -12.1 | -13.5 | -21.4 | -47.028 | -12.8 | -39.9 | -88.9 | -4.2 | -7.1 | -9.4 | -8.9 | -30.3 | -48.7 | -130 | -68.9 | -12.6 | -54.2 | -15.1 | -62.2 | -156.4 | 43.1 | -62.5 | -20.5 | -2.8 | -38.5 |
Acquisitions Net
| -659 | 0 | 0 | 32 | 0 | 2 | 0 | -394 | -148 | 0 | 0 | -38 | -219 | 452 | 511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | -1,951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.9 | 7.5 | 11 | 1.4 | 2.5 | 4.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.4 | 5.4 | 0 | 3.4 | 5.9 | 52.2 | 1.9 | -0.6 | 0.3 | 0.1 | 0.2 | 1.1 | 2 | 1.4 | 2 | 1.3 | 6.7 | 0.3 | 4.1 | 0.3 | 2.2 | 0.1 | 0.8 | 0.1 | 1.4 | 0.4 | 1.7 | 15.3 | 21.5 | 5.5 | 45.5 | 43.1 | -37.7 | 37.7 | 0 | 8.3 | 0 | 0 | 0 | 35.3 | 0 | 0 | 0 | 15.6 | 0 | 0 | 0 | 59.2 | 0 | 0 | 0 | 14.6 | 0 | 0 | 0 | 11.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0.1 | 0 | 0 |
Purchases Of Investments
| 0 | -150 | -13 | -17 | -130 | -188 | -201 | -127 | -260 | -858 | -552 | -888 | -889 | -1,281 | -1,243 | -870 | -1,088 | -477 | -527 | -364 | -561 | -534 | -351 | -162 | -143 | -291 | -238 | -161 | -398 | -453 | -557 | -185 | -165 | -252 | -358 | -451 | -165 | -308 | -403 | -155 | -166 | -323 | -305 | -224 | -274 | -440 | -280 | -319.2 | -273.6 | -297.1 | -240.1 | -101.8 | -354 | -246.1 | -181.6 | -225.3 | -218.6 | -294.1 | -284 | -174.8 | -252.8 | -354.5 | -160.5 | -157.6 | -134.3 | -214.9 | -259.2 | -286.1 | -183.3 | -205.2 | -474.7 | -214.9 | -252.3 | -231 | -108.3 | -275.8 | -310.4 | -471.3 | -127 | -323.4 | -203.2 | -246.8 | -187.9 | -247.7 | -101.4 | -422 | -171.8 | -173.7 | -98.6 | -240.8 | -117.7 | 436.1 | -431.1 | -159.8 | -79.6 | -234.5 | -148.3 | -79.8 | -1.5 | -39.1 | -44.4 | -28.6 | -25.7 | -164.5 | -35.8 | -38.9 | -84.2 | -207.4 | -213.4 | -8.2 | -14.6 | -7.9 | -32.2 | 0 | -13.4 | -107.1 | -19.8 | -41.7 | -0.8 | 1.071 | 194.3 | -139 | -132.5 | -541.5 | -4.8 | 0 | 0 | 0 | 0 | 0 | -0.3 | -11.3 | 26.5 | -76 | -18.6 | 9.1 | 0 | 0 | -5.4 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 155 | 133 | 346 | 232 | 186 | 388 | 521 | 408 | 443 | 880 | 926 | 1,108 | 829 | 732 | 798 | 482 | 527 | 511 | 446 | 565 | 388 | 275 | 259 | 383 | 173 | 301 | 319 | 528 | 256 | 285 | 324 | 281 | 217 | 140 | 357 | 142 | 417 | 259 | 353 | 341 | 171 | 227 | 377 | 247 | 226 | 239 | 346.5 | 271.1 | 242.3 | 188.1 | 258.5 | 238.2 | 145 | 314 | 284.4 | 200.4 | 185.2 | 261 | 203.2 | 160.8 | 209.1 | 151.9 | 180.9 | 136.1 | 87.5 | 175.1 | 479.7 | 211.4 | 179.3 | 450.7 | 386.7 | 262.4 | 140.4 | 146.4 | 84.7 | 285.4 | 293.9 | 457.4 | 158.1 | 206.7 | 249.7 | 142.3 | 153.7 | 180.4 | 223.3 | 131.6 | 158.2 | 182.7 | 70.8 | 22.2 | 30.1 | 129.5 | 131.6 | 133.4 | 119.8 | 62.1 | 67.5 | 50.6 | 12.6 | 127.8 | 3.5 | 74.6 | 102.2 | 18.3 | 14.9 | 20.9 | 190.7 | 166.3 | 21.9 | 7 | 35 | 4.8 | 22.2 | 48.4 | 83.3 | 36.4 | 0.9 | 32.9 | 26.962 | -237.6 | 130.5 | 136.9 | 0 | 0 | 0 | 19.1 | 0 | 0 | 5.3 | 36.9 | 0 | 0 | 0 | 0 | 69.2 | -45.2 | -15.7 | 65.4 | 0 | 0 |
Other Investing Activites
| 622 | 72 | 255 | -12 | -76 | -29 | -3 | 394 | 148 | -1 | -1 | 37 | 215 | -452 | -516 | 248 | -1 | 2 | 8 | 4 | 12 | 20 | 5 | 11 | 26 | 2 | 8 | 37 | 28 | 10 | 20 | -1,951 | 2 | 2 | 1 | 54 | -1 | -2 | 2 | 14 | -2 | -9 | 7 | 153 | -4 | 8 | -7 | 75.5 | -15.4 | -25.8 | -23.3 | -8.6 | -35 | -26 | -18.5 | -28.7 | -3.5 | 2.8 | 1 | -1.4 | 0.1 | 0.9 | -1 | 4.5 | 11.9 | -5.1 | 6.6 | -0.9 | 7.3 | -8.6 | -0.4 | -0.2 | 15.9 | 1.9 | 2.1 | -2.8 | -2.6 | 1.6 | 10.3 | -0.3 | 7.4 | 6.4 | 12 | 12.7 | -6.6 | -3.3 | -21.2 | 46.2 | -6.8 | -4.4 | -2.2 | 1.9 | -17.1 | -0.3 | -0.1 | -39.9 | 38.6 | -0.3 | 1.2 | 120.8 | -49.5 | -42.2 | -21 | 94.6 | -41.4 | -46.8 | -7.7 | 35.3 | -15.9 | -17 | -4.4 | 25.5 | -30.8 | 2.3 | 3.5 | -11.8 | 7.1 | 9.3 | -0.7 | -7.742 | 2.6 | 1.5 | -1 | 561.7 | 4.3 | -23.2 | -3.8 | 28.2 | -45.8 | -3.5 | -7.9 | -12.2 | -30 | -8.7 | -13.6 | -85.4 | -4.7 | 31.8 | -55.4 | -88.8 | -17.1 |
Investing Cash Flow
| -301 | -453 | 318 | -154 | -331 | -539 | 60 | -330 | -167 | -760 | 39 | -65 | 127 | -527 | -543 | 174 | -643 | 3 | -127 | -83 | -178 | -344 | -186 | -298 | 135 | -304 | -164 | 10 | -171 | -483 | -488 | -1,981 | -51 | -254 | -336 | -203 | -133 | -173 | -421 | 77 | -36 | -418 | -164 | -18 | -168 | -361 | -151 | -131.5 | -102.8 | -237.3 | -173.4 | 35.3 | -196.7 | -208.1 | -33.8 | 3.8 | -59.1 | -192 | -47.9 | -64.1 | -130.7 | -226.8 | -235.8 | 25.5 | -118.1 | -267.1 | -221.6 | 21 | -144.8 | -201.5 | -276.5 | 6 | -190.3 | -215.9 | -132.8 | -301.1 | -97.2 | -311.8 | 229 | -208.5 | -30.2 | -29.2 | -97.8 | -129.5 | 2.1 | -342.6 | -168.1 | -63.1 | 10.9 | -202.4 | -106.8 | 451.4 | -364.1 | -168.2 | -40.2 | -223.8 | -195 | -99.7 | -51.5 | -173.2 | -106.3 | -145.1 | -43.3 | -218.1 | -149.6 | -198.4 | -180.4 | -135 | -167.7 | -136.3 | -44.1 | 2.8 | -79.6 | -94.4 | 18 | -77.3 | 11.6 | -45 | 10 | -14.773 | -53.5 | -46.9 | -85.5 | 16 | -7.6 | -32.6 | 6.4 | -2.1 | -94.5 | -128.2 | -40.1 | -36.1 | -57.7 | -99.8 | -94.4 | -162.9 | -6.8 | -46.4 | -15.8 | -91.6 | -55.6 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -83 | -47 | -58 | -93 | -53 | -96 | -52 | -94 | -69 | -170 | -112 | -541 | -566 | -115 | -327 | -113 | -65 | -60 | -306 | -220 | -139 | -393 | -263 | -286 | -138 | -120 | -132 | -106 | -58 | -101 | -156 | -36 | -21 | -36 | -23 | -35 | -23 | -35 | -22 | -33 | -27 | -37 | -22 | -30 | -21 | -88 | -35.1 | -74.5 | -106.3 | -59.1 | -85.2 | -122.9 | -36.2 | -89.2 | -89.7 | -100.4 | -91.1 | -39.8 | -34.2 | -60 | -45.3 | -121.5 | -124.3 | -95 | -66.8 | -57.1 | -34.3 | -35.3 | -37.7 | -24.9 | -41.1 | -11.9 | -19.9 | -9.3 | -18.8 | -8.9 | -17.9 | -8.6 | -16.7 | -48.4 | -129.7 | -15.1 | -15.7 | -13.4 | -1.3 | -40.9 | -17 | -8 | -11.2 | -7.6 | -25.7 | -10.4 | -57.6 | -60.2 | -45.9 | -5.3 | -8.2 | -6.4 | -9.6 | -6.2 | -5.1 | -6.3 | -10.1 | -6.1 | -22.6 | -6.7 | -113.4 | -34.8 | -31.1 | -53.4 | -119.3 | -32.5 | -28.3 | -85.6 | -97.6 | -141.9 | -18.1 | -37.8 | -48.4 | -10.5 | -23.8 | -28.2 | -56.7 | -10.6 | -4 | -8.1 | -45.6 | -29.5 | -75.3 | -5.8 | -14.3 | -6.9 | -5 | -1.6 | -19.2 | -1.1 | -0.9 | -9.2 | -4.7 | -4.4 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 825 | 94 | 102 | 0 | 254 | 339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 0 | 51 | 0 | 4 | 7 | 2 | 11 | 8.5 | 8.5 | 10.2 | 3.8 | 2.7 | 1.8 | 6.6 | 8.3 | 7.4 | 8.1 | 9.9 | 11.1 | 9.4 | 0.8 | 0.8 | 2 | 1.4 | 0.9 | 0.8 | 0.9 | 0.9 | 0.9 | 0.6 | 3.7 | -21.9 | 4 | 16.5 | 1.4 | 201.3 | 11.7 | 1.2 | 1 | 6.1 | 0.7 | 0.9 | 0.7 | 1.6 | 0.9 | 0.6 | 0.6 | 0.4 | -0.2 | 0.1 | 0.4 | 0.1 | 0.7 | 0.2 | 0.4 | 0.2 | 0.2 | 0 | 0.8 | 0.2 | 0.6 | 0.5 | 5 | 0.4 | 0.1 | 0.5 | 5.6 | 123.6 | 3.7 | 0.3 | 1.7 | 0.1 | 0.1 | 16 | 4.9 | 0.2 | 1.9 | 0 | 0 | 0.498 | 0 | 0.2 | 0.1 | 40.2 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.2 | 1.2 | 0.3 | 0.3 | 0.1 | 0.1 | 209.3 | 5.4 | 0 | 81.2 | 0 | 0 |
Common Stock Repurchased
| 0 | -29 | -20 | -67 | -13 | -39 | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31 | -22 | -28 | -12 | -13 | -13 | -12 | -13 | -12 | -25 | -28 | -22 | 0 | 0 | 0 | -66 | -127 | -124 | -119 | -160 | -102 | -106 | -159 | -53 | -30 | -76 | -32 | -32 | -19 | -8.3 | -25.4 | -17.5 | -8.8 | -17.9 | -28.3 | -7 | -26.3 | -13.9 | -4.9 | -15.8 | -10.5 | 0 | -12 | -11.8 | 0 | 48.9 | 0 | -8.3 | -40.6 | -57.8 | -5 | 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 | 27 | 0 | -33.4 | 0 | 37.5 | 0 | 0 | 0 | -0.2 | 46.8 | 114.7 | 98.5 | -69.8 | 65.8 | -0.3 | -69.5 | -4.9 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45 | -44 | -33 | -43 | -43 | -40 | -39 | -39 | -40 | -37 | -37 | -37 | -37 | -34 | -34 | -34 | -34 | -24 | -26 | -26 | -26 | -17 | -17 | -17 | -17 | -14 | -14 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.8 | -1.6 | -1.6 | -2.3 | -2.2 | -2.3 | -2.2 | -2.3 | -2.3 | -2.2 | -6.1 | -1.6 | -2.3 | -1.6 | -0.7 | -0.8 |
Other Financing Activities
| -80 | 38 | -32 | -150 | 283 | 41 | -114 | 23 | 4 | 31 | 2 | 23 | -3 | 203 | 197 | 22 | 1,308 | 472 | -5 | 3 | 14 | 2 | 24 | -4 | 18 | -2 | 15 | 1 | 15 | 1 | 11 | 501 | 1,551 | 4 | 13 | 4 | 16 | 1 | 14 | -24 | 0 | 3 | 16 | 6 | -9 | -6 | 8 | 194.4 | 4.7 | 65.7 | 0.2 | 12.6 | 106.5 | 1.6 | -7.1 | 5.4 | 4.6 | 0.3 | -13.9 | 83.4 | 29 | 98.6 | 294 | 97.9 | 255.5 | 238.9 | 291.6 | 85.6 | -4.9 | 32.7 | 163.9 | 74.5 | 58.5 | 67.1 | 122.4 | 73.8 | 0 | 20 | 0 | 291.8 | 0 | 32 | 62.6 | 32.1 | 32 | 60.3 | 150 | 32.5 | -8 | 18.1 | 7.4 | 25 | 223 | 107 | 29.5 | 219.5 | 118.7 | 0 | 0 | 232.1 | 29.7 | 0 | 0 | 57.5 | 82.9 | 178.7 | 82.9 | 150.7 | 100.3 | 155.5 | 28 | 112.9 | 28.2 | 0 | 57.4 | 151 | -1.8 | 129.5 | 4 | 45.468 | 0.1 | 27.5 | 78 | 19.1 | 0.5 | 17.7 | 0.3 | 17 | 119.7 | 175.1 | 46.3 | 1.6 | 9 | -19.6 | -19.1 | 28.2 | -81.4 | 12.1 | 5.2 | 0 | 0.2 |
Financing Cash Flow
| -80 | 92 | -5 | -159 | 177 | -51 | -114 | -29 | -90 | -38 | -168 | -89 | -544 | -363 | 82 | -305 | 1,195 | 407 | 684 | -275 | -175 | -192 | -171 | 19 | -319 | -191 | -156 | -193 | -156 | -116 | -127 | 311 | 1,481 | -117 | -184 | -167 | -164 | -208 | -149 | -142 | -209 | -43 | -68 | -102 | -78 | -57 | -88 | 110.5 | -86.7 | -47.9 | -63.9 | -87.8 | -42.9 | -35 | -114.3 | -90.8 | -92.6 | -96.7 | -53.1 | 58.6 | -42.2 | 42.3 | 174.5 | -25 | 161.4 | 164.6 | 194.8 | -5.6 | -39.3 | -4.4 | 142.7 | 11.5 | 50.6 | 63.7 | 114.5 | 256.3 | 2.8 | 3.3 | -7.6 | -10.6 | -47.7 | -96.8 | 48.2 | 18 | 19.5 | 59.6 | 109.7 | 15.9 | -8 | 7 | 0.2 | -0.6 | 213.3 | 49.6 | -30.3 | 173.8 | 113.6 | -8.2 | -5.6 | 222.7 | 24.1 | -4.6 | -1.3 | 47.8 | 76.9 | 156.6 | 81.8 | 160.9 | 69.2 | 124.7 | -23.7 | -6.3 | -4.2 | -12.3 | -23.3 | 53.6 | -141.8 | 111.4 | -33.8 | -2.434 | -10.4 | 3.9 | 49.9 | 29.5 | -10.1 | -20.4 | -9.3 | 7.4 | 87.9 | 97.8 | 39.4 | -14.8 | 46.9 | 87.9 | 75.7 | 142.4 | -12.9 | 8.6 | 6.1 | -10.3 | -5 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | -1 | 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 | -0.2 | 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 | -26.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 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 | 0.1 | 0 | -0.1 | 0 | -0.021 | 0 | 0 | 0 | 14 | -7.5 | -26.1 | -11.1 | 20.4 | 79.1 | 98.8 | 46.4 | 21.1 | 34.2 | 48.4 | 101.8 | 126.4 | -14.3 | 3.7 | 12.9 | 84.8 | 5.3 |
Net Change In Cash
| -63 | 230 | 604 | -366 | 117 | 20 | 168 | -350 | -83 | 150 | 158 | -25 | -523 | -50 | -294 | -481 | 347 | 698 | 590 | -17 | -5 | 29 | 111 | -70 | 76 | -75 | -14 | 50 | -54 | 15 | -145 | -1,490 | 1,737 | 3 | 5 | -15 | 43 | -6 | -56 | 73 | 12 | -68 | 10 | 39 | -16 | -38 | -27 | 94.5 | -7.9 | -12.8 | -54 | 34.7 | 0.5 | 6.8 | -29.3 | -39.7 | 21.1 | -9.6 | -46.5 | -5.8 | 6.7 | -73.8 | -46 | 23.8 | 80.2 | -32.8 | 7.6 | 124 | -77.9 | -2.8 | -69.7 | 78.4 | 11.8 | 0 | 66.9 | 46.9 | -4.5 | -241.2 | 218.1 | -168.6 | 16.8 | 41.2 | -28 | -28.8 | 107.1 | -91.2 | -63.2 | -39.2 | 38.3 | -84 | -136.4 | 459.6 | -5 | -49.2 | -16.2 | -36.4 | 17.6 | -5.7 | -6.9 | 55.7 | 9 | 6.7 | 31.7 | -163 | 39.7 | 75 | -24.9 | 3.9 | 16.4 | 64 | -31.1 | -2.5 | -1.1 | -11.6 | 38.8 | -32.3 | -70.5 | 124.4 | -7.4 | -19.195 | -17.9 | 21.1 | 0.4 | 29.5 | -10.1 | -20.4 | -9.3 | 7.4 | 87.9 | 97.8 | 39.4 | -14.8 | 46.9 | 87.9 | 75.7 | 142.4 | -12.9 | 8.6 | 6.1 | -10.3 | -5 |
Cash At End Of Period
| 1,069 | 1,115 | 885 | 281 | 674 | 557 | 537 | 369 | 719 | 802 | 652 | 494 | 519 | 1,042 | 1,092 | 1,386 | 1,867 | 1,520 | 822 | 232 | 249 | 254 | 225 | 114 | 184 | 108 | 183 | 194 | 144 | 198 | 183 | 328 | 1,818 | 81 | 78 | 73 | 88 | 45 | 51 | 107 | 34 | 22 | 90 | 80 | 41 | 57 | 95 | 122 | 27.5 | 35.4 | 48.2 | 102.2 | 67.5 | 67 | 60.2 | 89.5 | 129.2 | 108.1 | 117.7 | 164.2 | 170 | 163.3 | 237.1 | 283.1 | 259.3 | 179.1 | 211.9 | 204.3 | 80.3 | 158.2 | 161 | 230.7 | 152.3 | 140.5 | 140.5 | 73.6 | 26.7 | 31.2 | 272.4 | 54.3 | 222.9 | 206.1 | 164.9 | 192.9 | 221.7 | 114.6 | 205.8 | 269 | 308.2 | 269.9 | 353.9 | 490.3 | 30.7 | 35.7 | 84.9 | 101.1 | 137.5 | 119.9 | 125.6 | 132.5 | 76.8 | 67.8 | 61.1 | 29.4 | 192.4 | 152.7 | 77.7 | 102.6 | 98.7 | 82.3 | 18.3 | 49.4 | 51.9 | 53 | 64.6 | 25.8 | 58.1 | 128.6 | 4.2 | 11.605 | 30.8 | 48.7 | 27.6 | 29.5 | -10.1 | -20.4 | -2.4 | 7.4 | 87.9 | 97.8 | 58.5 | -14.8 | 46.9 | 87.9 | 104.6 | 142.4 | -12.9 | 8.6 | 19.5 | -10.3 | -5 |