
Aon plc
NYSE:AON
371.09 (USD) • At close June 6, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 982 | 734 | 355 | 524 | 1,071 | 498 | 467 | 575 | 1,079 | 666 | 418 | 514 | 1,048 | 873 | -891 | 393 | 933 | 534 | 282 | 411 | 791 | 382 | 228 | 287 | 676 | 353 | 153 | 58 | 610 | -12 | 192 | 778 | 305 | 509 | 314 | 280 | 327 | 590 | 303 | 188 | 341 | 467 | 315 | 313 | 336 | 360 | 264 | 252 | 272 | 307 | 210 | 254 | 249 | 280 | 208 | 267 | 255 | 241 | 147 | 158 | 186 | 218 | 134 | 155 | 285 | -6 | 117 | 1,133 | 218 | 207 | 204 | 240 | 213 | 177 | 106 | 193 | 198 | -16 | 122 | 191 | 200 | 60 | 123 | 172 | 191 | 203 | 150 | 146 | 152 | 178 | 128 | 56 | 104 | 83 | 72 | 29 | 19 | 90 | 139 | 129 | 123 | 13 | 138 | 151 | 50 | 139.1 | 124.1 | 139.5 | 138.3 | 112.9 | 101 | 84.2 | 0.7 | 25.2 | 83.8 | 65.3 | 96.5 | -6.2 | 100 | 98.7 | 111.2 | 86 | 86.7 | 88.2 | 99.1 | 77.9 | 77.8 | 79.1 | 89 | -2.6 | 64.8 | 68 | 76 | 58.8 | 62.6 | 61.3 | 59.3 | 53.3 | 61.4 | 65.4 | 58.9 |
Depreciation & Amortization
| 245 | 232 | 221 | 173 | 60 | 67 | 62 | 64 | 63 | 62 | 71 | 65 | 66 | 76 | 92 | 77 | 81 | 84 | 92 | 99 | 138 | 145 | 145 | 137 | 137 | 151 | 140 | 329 | 149 | 139 | 141 | 514 | 97 | 131 | 129 | 126 | 123 | 137 | 134 | 136 | 136 | 148 | 151 | 149 | 146 | 162 | 157 | 158 | 158 | 174 | 161 | 161 | 159 | 145 | 144 | 149 | 144 | 126 | 61 | 60 | 58 | 68 | 56 | 58 | 60 | 65 | 49 | 58 | 50 | 87 | 38 | 40 | 40 | -83 | 90 | 137 | 57 | 137 | 79 | 62 | 68 | 76 | 78 | 84 | 71 | 85 | 82 | 79 | 68 | 75 | 62 | 68 | 58 | 87 | 84 | 85 | 83 | 87 | 81 | 83 | 82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| -117 | -165 | -24 | -46 | -76 | -141 | -64 | -98 | -70 | -165 | -51 | -18 | -18 | -72 | -32 | 96 | 19 | 13 | 11 | -9 | -6 | 8 | -19 | -10 | -25 | -97 | -35 | -119 | 26 | 190 | 19 | -225 | -2 | -17 | -22 | -8 | 23 | -140 | -99 | 9 | 7 | -212 | 59 | 8 | 10 | -114 | 76 | 11 | 13 | -116 | -2 | 7 | 16 | 143 | -14 | 6 | 11 | 63 | 29 | -4 | -12 | 57 | 78 | -11 | 14 | -449 | -42 | -6 | -82 | 0 | 21 | 0 | -51 | 0 | 0 | 0 | -41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 147 | 113 | 114 | 117 | 130 | 117 | 95 | 99 | 127 | 93 | 93 | 92 | 119 | 103 | 130 | 85 | 131 | 105 | 67 | 64 | 76 | 65 | 72 | 91 | 89 | 124 | 67 | 70 | 77 | 105 | 66 | 70 | 78 | 103 | 73 | 70 | 85 | 101 | 75 | 74 | 90 | 81 | 72 | 73 | 102 | 93 | 70 | 68 | 69 | 52 | 55 | 50 | 55 | 56 | 58 | 47 | 74 | 55 | 43 | 57 | 66 | 57 | 57 | 55 | 40 | 54 | 52 | 60 | 82 | 0 | 45 | 0 | 51 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 298 | 437 | 18 | -816 | 715 | 483 | 20 | -756 | 217 | 521 | 37 | -727 | 91 | 608 | 134 | -603 | 24 | 353 | 317 | -637 | 77 | 376 | -225 | -799 | 247 | 232 | -64 | -717 | -85 | -568 | -63 | -258 | 123 | 217 | 29 | -250 | 298 | 306 | -177 | -419 | 278 | -14 | -196 | -600 | 185 | 58 | -156 | -458 | 134 | 175 | -188 | -494 | -1,017 | -144 | 114 | 98 | -474 | -386 | 98 | 172 | -212 | -238 | -711 | 246 | 215 | 194 | -18 | -517 | 127 | 135 | -236 | -74 | 333 | 82 | 107 | -8 | 186 | 14 | -10 | -41 | -133 | -23 | -5 | 39 | -618 | 42 | 627 | 24 | -364 | 9 | 385 | 4 | 30 | -6 | -67 | -20 | 20 | -152 | 152 | 125 | 276 | -60 | -104 | 234 | 787 | -125 | -336 | 93 | -905 | 264 | 9 | -741 | -355 | 278 | 6,491 | -57 | -221 | -174 | -56 | -23,915.8 | -2,195.6 | 267.8 | 215.9 | 121.2 | 750.5 | 362.9 | 371 | 306.4 | 1,776.5 | 159.8 | 293.2 | 322.3 | 352.6 | 378.3 | 218.3 | 56.6 | 141.1 | 455.8 | 536.5 | 8,563.7 |
Accounts Receivables
| 0 | 72 | 575 | -133 | -826 | 102 | 414 | -40 | -664 | 50 | 528 | -130 | -544 | -40 | 398 | 8 | -485 | -85 | 455 | 281 | -543 | -204 | 310 | -19 | -458 | -116 | 360 | -102 | -269 | -398 | 169 | -63 | 38 | -375 | 114 | 65 | 110 | -315 | 173 | 10 | 49 | -245 | 105 | 102 | 13 | -233 | 183 | 17 | 174 | -134 | 159 | 20 | 61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | -91 | -7 | 37 | 61 | -626 | -82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21 | 21 | 0 | 0 | 2 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | -572 | 112 | 664 | -50 | -681 | 89 | 0 | -808 | 0 | 0 | 28 | 7 | 0 | 0 | 237 | 385 | 0 | 0 | 541 | -80 | 0 | 0 | 195 | -329 | 0 | 0 | 330 | 437 | 0 | 0 | 285 | 0 | 0 | 0 | -63 | 0 | 0 | 0 | 271 | 0 | 0 | 0 | 322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,540 | 411 | -36 | -115 | -246 | -2,690 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -846 | 0 | 215 | 92 | -343 | 370 | 158 | -72 | -443 | -22 | 153 | 41 | -449 | 264 | 317 | 61 | -356 | -28 | 0 | 0 | -275 | -28 | 0 | 0 | -454 | 25 | 0 | 0 | -439 | 96 | 0 | 0 | -390 | 64 | 0 | 0 | -348 | 0 | 0 | 0 | -466 | 0 | 0 | 0 | -468 | 0 | 0 | 0 | -417 | 0 | 0 | 0 | -451 | 0 | 0 | 0 | -327 | 0 | 0 | 0 | -274 | 0 | 0 | 0 | -260 | 0 | 0 | 0 | -260 | 432 | -23 | -126 | -283 | 518 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 226 | -353 | 59 | 353 | 243 | 483 | 20 | -313 | 239 | 521 | 37 | -278 | 675 | 210 | 126 | 210 | 130 | -102 | 36 | -56 | -76 | 66 | -206 | -428 | 418 | -128 | 38 | -204 | 546 | -737 | 32 | -236 | -3 | 103 | -36 | -297 | 613 | 133 | -187 | 61 | 523 | -119 | -298 | -416 | 418 | -125 | -173 | -537 | 268 | 175 | -188 | -43 | -1,017 | -144 | 114 | 425 | -474 | -386 | 98 | 446 | -212 | -238 | -711 | 506 | 215 | 194 | -18 | 3,276 | -625 | 201 | -32 | 394 | 3,131 | 65 | 107 | -8 | 186 | 14 | -10 | -41 | -133 | -23 | -5 | 39 | -597 | 21 | 627 | 24 | -366 | 11 | 385 | 4 | 30 | -6 | -67 | -20 | 20 | -152 | 152 | 125 | 276 | -60 | -104 | 234 | 787 | -125 | -336 | 93 | -905 | 264 | 9 | -741 | -355 | 278 | 6,491 | -57 | -221 | -174 | -56 | -23,915.8 | -2,195.6 | 267.8 | 215.9 | 121.2 | 750.5 | 362.9 | 371 | 306.4 | 1,776.5 | 159.8 | 293.2 | 322.3 | 352.6 | 378.3 | 218.3 | 56.6 | 141.1 | 455.8 | 536.5 | 0 |
Other Non Cash Items
| -1,117 | -12 | -90 | 185 | 1,359 | 5 | -342 | 28 | 1,389 | 169 | -6 | -22 | -25 | -140 | -1 | -1 | 131 | 339 | -1 | -1 | -24 | -5 | 484 | 7 | -4 | -67 | 5 | -1 | -5 | 44 | 3 | -814 | 20 | 2 | -42 | -6 | -35 | -52 | -9 | -1 | -19 | -3 | -33 | -3 | 6 | -37 | -28 | -37 | -458 | 1 | -1 | 0 | 0 | -2 | 0 | -4 | 255 | 3 | 7 | 39 | -6 | 6 | -3 | -2 | -92 | 667 | -225 | -1,421 | 765 | -58 | -302 | -9 | 637 | -283 | -346 | -242 | 450 | -282 | 96 | -485 | 565 | 290 | 27 | -367 | 501 | 562 | 79 | -905 | 536 | 304 | 245 | -95 | 25 | -319 | 232 | -83 | 250 | 8 | 204 | -293 | -201 | -305 | 43 | 47 | -21 | -769.5 | -75.9 | 724.5 | 24.9 | 1,104.2 | -187.3 | -106.7 | 1,048.1 | 308.8 | -283.6 | -6,501.6 | 203.2 | 397.4 | 140.5 | 39.6 | 24,095.2 | 2,287.4 | -243.6 | -156.5 | 39.2 | -671.5 | -348.8 | -313.3 | -176.2 | -1,615.1 | -238.3 | -200.8 | -125.1 | -211.7 | -258 | -75.1 | -23.7 | 109.6 | -221.3 | -211.3 | -8,375.9 |
Operating Cash Flow
| 140 | 1,200 | 1,013 | 513 | 309 | 1,261 | 1,043 | 688 | 443 | 1,042 | 1,046 | 668 | 463 | 931 | -94 | 784 | 561 | 760 | 804 | 881 | 338 | 672 | 802 | 287 | 74 | 711 | 562 | 273 | 140 | 381 | -147 | 260 | 240 | 851 | 711 | 491 | 273 | 934 | 710 | 229 | 136 | 759 | 550 | 344 | -11 | 649 | 597 | 333 | 54 | 552 | 598 | 284 | -15 | -395 | 252 | 579 | 582 | 14 | -99 | 408 | 464 | 194 | 84 | -456 | 553 | 546 | 145 | -248 | 516 | 363 | 75 | 35 | 816 | 144 | -68 | 195 | 697 | 25 | 311 | -242 | 792 | 293 | 205 | -116 | 802 | 232 | 353 | -53 | 780 | 193 | 444 | 414 | 191 | -119 | 382 | -36 | 332 | 205 | 272 | 116 | 146 | -16 | 121 | 94 | 263 | 156.6 | -76.8 | 528 | 256.2 | 312.1 | 177.7 | -13.5 | 307.8 | -21 | 78.2 | 54.7 | 242.7 | 170.2 | 66.5 | 82.3 | 290.6 | 177.8 | 110.9 | 147.6 | 259.5 | 156.9 | 91.9 | 136.8 | 219.2 | 158.8 | -13.7 | 160.4 | 273.2 | 199.7 | 182.9 | 204.5 | 92.2 | 304 | 295.9 | 390.6 | 246.7 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -56 | -55 | -62 | -53 | -48 | -49 | -58 | -69 | -76 | -70 | -58 | -45 | -23 | -35 | -32 | -41 | -29 | -22 | -30 | -30 | -59 | -58 | -61 | -49 | -57 | -61 | -68 | -66 | -45 | -58 | -43 | -48 | -34 | -69 | -49 | -52 | -52 | -65 | -83 | -80 | -62 | -77 | -64 | -60 | -55 | -55 | -52 | -62 | -60 | -68 | -72 | -58 | -71 | -90 | -52 | -43 | -56 | -65 | -44 | -38 | -33 | -54 | -33 | -32 | -21 | -23 | -22 | -29 | -29 | -67 | -21 | -47 | -35 | -56 | -25 | -39 | -32 | -39 | -36 | -24 | -27 | -37 | -2 | -18 | -23 | -40 | -40 | -53 | -52 | -82 | -90 | -50 | -56 | -115 | -54 | -55 | -57 | -75 | -31 | -14 | -59 | 297 | -257 | -168 | -143 | -129.6 | -65.4 | -62.3 | -42.7 | -1,754.4 | -11.7 | -0.1 | -28.6 | -17.9 | -21.8 | -19.2 | -15.9 | -16 | -26.5 | -31.1 | -24.3 | -20.3 | -14 | -25.4 | -17.2 | -15.1 | -12.3 | -16.4 | -3.3 | -29.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | -481 | 103 | -2,499 | 71 | -13 | -10 | -6 | -1 | -7 | 47 | -9 | -112 | 199 | -4 | 9 | 29 | 299 | 30 | -34 | -304 | 9 | 12 | 1 | -9 | -10 | -9 | -19 | -30 | -805 | -22 | 4,092 | -48 | -678 | -14 | -161 | 81 | 161 | -1 | 9 | 20 | -15 | -334 | -78 | -4 | 6 | 2 | -21 | -1 | -65 | -14 | -58 | -23 | -4 | -6 | -84 | -3 | -1,998 | -25 | -8 | -47 | -347 | -14 | 3 | 95 | -618 | -510 | 2,898 | -46 | -9 | -22 | 23 | -190 | 656 | -24 | -89 | 1 | 332 | -6 | -24 | -19 | 64 | 30 | -42 | 1 | 3 | 0 | -35 | 24 | -71 | 2 | -7 | -35 | -6 | -31 | -26 | -44 | -25 | -19 | -6 | -35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,027.8 | 0 | 0 | 0 | -109.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -164 | -36 | -45 | 5,011 | -5,102 | -6 | -32 | -18 | -11 | -187 | -56 | 134 | -173 | -21 | -41 | -11 | -18 | 128 | 190 | -501 | -81 | -12 | 21 | -108 | -14 | -15 | -29 | -25 | -11 | 1,103 | 1,084 | -2,474 | -9 | 91 | -126 | 212 | -241 | -254 | 86 | -97 | -1 | -1 | -5 | -4 | -10 | -163 | -49 | 13 | -19 | -3 | -2 | -4 | -3 | 616 | 108 | -329 | -433 | 1,785 | -1,448 | -321 | -406 | -141 | 33 | 700 | -717 | 571 | 944 | -1,175 | -811 | -315 | -250 | -266 | -294 | -699 | -377 | -567 | -846 | -744 | -1,173 | -272 | -1,285 | -1,189 | -568 | -239 | -844 | -234 | -259 | -681 | -896 | -924 | -743 | -301 | -662 | -1,761 | 271 | -36 | -793 | -19 | -469 | -275 | -273 | 1,669 | -394 | -498 | -870 | -787.1 | -324 | -1,359 | -2,714.9 | -1,774 | -1,406.9 | -852.2 | -599.6 | 1,186 | -148 | -1,182.1 | -884.5 | -1,205.3 | -1,403.3 | -1,273.8 | -960.5 | -715 | -596.4 | -785.3 | -1,370.9 | -1,293.1 | -1,223.9 | -970.2 | -1,161.8 | -923.9 | 904.3 | -1,627.1 | -2,353.6 | 3,220.2 | -2,152.1 | -2,148.9 | -2,243.5 | 3,283 | -1,845.2 | -2,158.8 | -2,200.2 |
Sales Maturities Of Investments
| 0 | -5 | 33 | 217 | 118 | -172 | 24 | 16 | 293 | 24 | -17 | 58 | 45 | 22 | -12 | -86 | 149 | 30 | 17 | 11 | 6 | 63 | 19 | -39 | 53 | 33 | 11 | -57 | 432 | 25 | 14 | -90 | 119 | 73 | -98 | 116 | 13 | 206 | 13 | -35 | 45 | -190 | 87 | 40 | 225 | 12 | 58 | 34 | 18 | 381 | -73 | -9 | 319 | -89 | -107 | 151 | 235 | 8 | 5 | -86 | 163 | 340 | 63 | 12 | 7 | -16 | -9 | 39 | 240 | -107 | 439 | 363 | 335 | 182 | 585 | 679 | 461 | 284 | 955 | 735 | 574 | 965 | 498 | 287 | 194 | 196 | 339 | 814 | 307 | 550 | 889 | 235 | 748 | 863 | 333 | 187 | 708 | 327 | 278 | 259 | 299 | 330 | 321 | 454 | 862 | 688.6 | 463.4 | 863.2 | 2,488.8 | 1,374.8 | 1,324.1 | 9 | 1,609.3 | -454.8 | 300.3 | 210.8 | 780.4 | -1,791.8 | 1,262.2 | 1,294.3 | 716.1 | 820.8 | 310.2 | 695.3 | 1,378.7 | 1,324.6 | 933.5 | 923.3 | 937.2 | 904.6 | -1,080.6 | 1,489.2 | 2,284.6 | -3,315.8 | 2,016.2 | 1,967 | 2,220.2 | -3,446 | 1,615.4 | 1,790.9 | 2,060.5 |
Other Investing Activites
| -72 | 0 | 0 | 5,505 | -4,909 | -174 | -8 | -2 | 283 | -162 | -15 | 192 | -106 | 211 | -54 | -88 | -29 | -299 | -30 | -490 | -45 | 60 | 76 | -146 | 45 | 16 | -27 | -80 | 420 | 1,180 | 1,099 | -4 | -15 | 147 | -233 | 313 | -146 | 103 | 101 | -121 | 85 | -191 | 129 | 36 | 216 | -117 | 14 | 47 | 1 | 313 | -89 | 0 | 0 | 151 | 0 | 0 | 0 | 115 | 0 | 0 | 0 | 0 | -33 | 0 | 128 | 0 | 0 | -479 | 479 | 18 | 0 | 37 | -37 | 73 | -73 | 0 | -416 | 127 | 0 | 0 | -757 | 451 | -137 | 137 | -672 | 143 | 0 | 0 | 0 | -597 | 0 | 0 | -5 | 1,053 | -891 | -162 | 0 | 0 | 0 | 0 | 0 | -2,096 | 0 | 0 | 0 | -51.5 | -59.5 | -166.9 | -96.1 | 1,344.7 | -55.9 | 735 | -1,289.8 | -1,776.8 | -20.7 | 1,281.1 | -7.2 | 3,019.9 | -7.8 | -3.7 | -63 | -1.2 | 0 | -10.7 | -10.1 | -28.5 | -5.5 | -51.1 | -11.2 | -171.9 | -7.6 | -57 | -49.8 | -205.6 | -8.5 | -14.8 | -40.9 | -8.9 | -52.5 | -7.1 | -7.2 |
Investing Cash Flow
| -292 | -577 | 29 | 2,676 | -4,961 | -240 | -76 | -77 | 205 | -240 | -84 | 138 | -263 | 165 | -89 | -129 | 102 | 136 | 177 | -554 | -438 | 2 | -9 | -195 | -27 | -53 | -95 | -167 | 346 | 265 | 1,033 | 1,476 | 13 | -583 | -287 | 115 | -199 | 48 | 15 | -203 | 2 | -283 | -316 | -102 | 156 | -200 | -41 | -36 | -62 | 245 | -161 | -129 | 222 | 433 | -57 | -305 | -257 | -270 | -1,512 | -453 | -323 | -202 | 16 | 683 | -636 | -86 | 403 | 1,254 | -167 | -498 | 146 | 110 | -221 | 156 | 86 | -16 | -416 | -167 | -260 | 415 | -757 | -197 | -179 | 125 | -672 | -75 | 40 | 45 | -617 | -527 | 58 | -123 | -5 | 34 | -372 | -92 | -186 | 208 | -241 | -36 | -68 | 200 | -330 | -212 | -151 | -279.6 | 14.5 | -725 | -364.9 | -808.9 | -150.4 | -108.3 | -308.7 | -35.7 | 109.8 | 290.6 | -127.2 | -102.8 | -175.4 | -14.3 | -331.7 | 84.3 | -300.2 | -126.1 | -19.5 | -12.1 | -308.2 | -114.4 | -239.1 | -220.6 | -183.9 | -194.9 | -118.8 | -301.2 | -144.4 | -196.7 | -64.2 | -171.9 | -282.3 | -375 | -146.9 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -50 | -550 | -2,344 | 5,351 | -103 | -57 | -44 | 571 | -140 | 480 | 142 | 920 | 1,016 | 1,124 | 13 | -400 | -25 | -310 | -113 | 719 | 51 | -271 | 1,154 | 177 | -125 | -63 | 421 | 104 | 2 | -8 | -381 | 42 | 101 | -3 | -446 | 870 | -381 | 85 | 365 | 184 | 139 | -372 | 1,213 | 366 | -173 | 93 | -128 | 435 | -250 | -121 | 92 | -65 | -64 | 84 | -385 | 350 | 365 | 1,726 | -75 | 73 | 1 | 5 | -30 | -1 | -221 | 0 | -54 | -111 | 368 | -202 | 140 | -214 | -63 | 239 | 62 | -97 | 227 | 17 | -229 | -27 | 136 | -93 | 47 | -136 | -117 | -228 | 104 | -144 | -400 | 73 | 83 | 53 | 109 | -114 | 99 | -237 | -211 | 51 | 326 | 25 | -25 | 205 | 258 | 120 | -215.4 | 108 | 262 | -108 | 170 | 111.4 | 113.3 | 72.9 | 152.3 | -31.9 | -264.7 | -0.6 | 39.2 | 94.7 | -21.1 | 3.6 | -4.4 | 78.1 | 3 | -29.7 | -37 | 40.1 | -1.4 | 8.6 | 27.8 | 40.3 | 74.9 | -33.4 | 20.2 | -12 | 40 | -22.9 | -82.9 | 32.6 | 33.5 | -89.2 |
Common Stock Issued
| 0 | 18 | 34 | 2 | 25 | 9 | 30 | 8 | 25 | 0 | 23 | 3 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -93 | 0 | 15 | 49 | 36 | 3 | 77 | 85 | 0 | 17 | 46 | 35 | 1 | 8 | -13 | 55 | 20 | 7 | 32 | 3 | 13 | -22 | 26 | 11 | 4 | 0 | -7 | 53 | 35 | 79 | 7 | 5 | 5 | 4 | 9 | 5 | -40 | 0 | 0 | 0 | 578 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 3 | 12 | 133.9 | 1.8 | 0 | 0 | 28.4 | 0 | 0 | -14.1 | 32.6 | 0 | 0 | 0 | 89.5 | -0.2 | -2.6 | -28.4 | -0.2 | -3.4 | -1.2 | -2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | -200 | -300 | -250 | -250 | -750 | -850 | -550 | -550 | -675 | -1,200 | -500 | -828 | -2,000 | -1,251 | -242 | -50 | -800 | -500 | 0 | -463 | -453 | -352 | -1,055 | -100 | -198 | -301 | -402 | -569 | -511 | -788 | -974 | -126 | -220 | -287 | -65 | -685 | -400 | -600 | -300 | -250 | -500 | -500 | -650 | -600 | -77 | -500 | -225 | -300 | -500 | -275 | -250 | -100 | 0 | -175 | -303 | -350 | -150 | 0 | -50 | -50 | 0 | 0 | -125 | 0 | 33 | -492 | -935 | -346 | 40 | -71 | -209 | -283 | -374 | -168 | -212 | -212 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 1 | -7 | -13 | 0 | 0 | 13 | 0 | 11 | 1 | 18 | 2 | 2 | -40 | -23 | -44 | -9 | -12 | -1 | 0 | 0 | 0 | 0 | -100.7 | 0 | 0 | 10.8 | -32.6 | 6.2 | -54.2 | 12.1 | 3 | -76.8 | -45.7 | -2.3 | -103.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 0 | -6.5 | 0.4 | 7.1 | 0 | -6.6 | -33.7 | 0 | 0 | 0 | 0 |
Dividends Paid
| -147 | -146 | -147 | -146 | -123 | -123 | -125 | -126 | -115 | -116 | -118 | -119 | -110 | -112 | -116 | -115 | -104 | -105 | -103 | -102 | -102 | -103 | -104 | -107 | -96 | -97 | -98 | -98 | -89 | -90 | -92 | -95 | -87 | -87 | -89 | -87 | -82 | -83 | -84 | -85 | -71 | -72 | -73 | -75 | -53 | -53 | -54 | -55 | -50 | -51 | -68 | -53 | -49 | -59 | -50 | -49 | -51 | -72 | -41 | -41 | -41 | -41 | -41 | -42 | -41 | -41 | -41 | -43 | -46 | -44 | -44 | -44 | -44 | -46 | -47 | -48 | -48 | -48 | -48 | -49 | -48 | -48 | -48 | -48 | -48 | -48 | -47 | -48 | -47 | -47 | -62 | -62 | -62 | -62 | -61 | -60 | -58 | -58 | -57 | -57 | -54 | -54 | -55 | -53 | -48 | -48.2 | -54.3 | -47.5 | -44 | -46.6 | -46.6 | -46.5 | -42.4 | -43.4 | -43.2 | -44.1 | -42.2 | -43.1 | -43.9 | -42.9 | -41.4 | -41.6 | -41.6 | -40.2 | -38.9 | -36.9 | -39.1 | -39.1 | -35.9 | -32.1 | -30.7 | -29.7 | -27 | -25.1 | -25.5 | -26.1 | -23.5 | -24.8 | -25 | -24.9 | -23 |
Other Financing Activities
| -202 | -391 | 264 | -259 | 258 | -697 | -160 | 269 | 473 | -578 | 513 | -63 | 495 | 552 | 403 | -69 | -155 | -12 | -29 | -71 | -72 | -20 | -9 | -84 | -121 | -24 | 5 | -56 | -109 | -18 | 10 | -62 | -87 | -65 | 8 | -42 | -107 | -115 | 10 | -64 | -120 | 3 | 691 | -677 | 27 | 6 | 14 | 16 | 35 | 104 | 17 | 11 | 48 | 112 | -39 | 0 | 0 | 0 | -10 | -8 | 0 | -478 | -89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 0 | 0 | -380 | 0 | 0 | 0 | 0 | -50 | 0 | 0 | -51 | 0 | 0 | 0 | -10 | -22 | -16 | -26 | -214 | -352 | -144 | -59 | -40 | -116 | -30 | -99 | -9 | 25 | -146 | -89 | -92 | -100 | 40 | 22 | -22.8 | 147 | 4.4 | 169 | 43.4 | 2.1 | 110.2 | 837.1 | 117.6 | 17.8 | 81 | -159.9 | -145.3 | -7.2 | -202.8 | 79.8 | -39.9 | 128.4 | 51.9 | -3.6 | -42.3 | 182.2 | 37.4 | 108.8 | 27.9 | 180.3 | 3.9 | -17.9 | 8.3 | 3 | -12.6 | 1.3 | 5.2 | -16.7 | -9.5 | 2 |
Financing Cash Flow
| -349 | -769 | -699 | -2,997 | 5,261 | -1,664 | -1,162 | -443 | 404 | -1,451 | -302 | -537 | 500 | -544 | -258 | -413 | -709 | -942 | -942 | -286 | 82 | -525 | -736 | -92 | -140 | -444 | -457 | -135 | -663 | -617 | -878 | -1,512 | -258 | -271 | -371 | -640 | -4 | -979 | -582 | -33 | -95 | -430 | -254 | -189 | -260 | -297 | -447 | -392 | 120 | -790 | -430 | -200 | -166 | -87 | -177 | -666 | 34 | 239 | 1,702 | -120 | 17 | -359 | -108 | -163 | 13 | -209 | -526 | -1,000 | -500 | 377 | -321 | -105 | -530 | -479 | 24 | -205 | -304 | 189 | -52 | -271 | -70 | 42 | -137 | 8 | -179 | -175 | -297 | 41 | -239 | -93 | -335 | -113 | -55 | 26 | -280 | 10 | -376 | -276 | 21 | 83 | -141 | -215 | 41 | 233 | 93 | -314.4 | 196 | 221.4 | 29 | 164.5 | 68.7 | 188.1 | 878.4 | 236.5 | -65.3 | -267.9 | -204.7 | -70.8 | -33.2 | -312.5 | 39.7 | -70.1 | 164.7 | 12.1 | -100.6 | -105 | 179.8 | -4.3 | 79 | 36.6 | 189.9 | 42.6 | -77.9 | 116.6 | -34.5 | -5.3 | -78.8 | -102.5 | -9.1 | -0.9 | -110.2 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 196 | -564 | 379 | -56 | -146 | 321 | -260 | 145 | 58 | 530 | -656 | -373 | -50 | -205 | -41 | 27 | -16 | 109 | 25 | 26 | -82 | 39 | -36 | -19 | 37 | -42 | -13 | -81 | 18 | -22 | 57 | 9 | 25 | -49 | -8 | 7 | 11 | -17 | -112 | -4 | -39 | -54 | -16 | 27 | -24 | -44 | -6 | -47 | 5 | -6 | -3 | 8 | 10 | 26 | -23 | 10 | -23 | 28 | -16 | 3 | 47 | 4 | 51 | -28 | -11 | -147 | -10 | 8 | 19 | 21 | 15 | 15 | 5 | -1 | -6 | 0 | -2 | -4 | 15 | -9 | -9 | 36 | -3 | 2 | 0 | 10 | 4 | 5 | 2 | 6 | -1 | 14 | -1 | 0 | 3 | -3 | -2 | 1 | -2 | -7 | 0 | -3 | 1 | -4 | -1 | -10.8 | 2.8 | 0 | 5 | 12.6 | -23.2 | -4.3 | -18 | 3.9 | 0.4 | 0.6 | -0.6 | -5.5 | -2.1 | -4.8 | 10.3 | -4.8 | 4.9 | 6 | -1.5 | 0.3 | -1.2 | -3.6 | 0.1 | -6.2 | -0.7 | 8.5 | -3.7 | -4.5 | 0.9 | -1.3 | -1.9 | 0.9 | 0.5 | 1.5 | 0.9 |
Net Change In Cash
| -305 | -710 | 8,069 | -21 | 217 | -30 | -455 | 313 | 1,110 | -119 | 4 | -104 | 650 | 6,036 | -482 | 269 | -62 | 63 | 64 | 67 | -100 | 188 | 21 | -19 | -56 | 172 | -3 | -110 | -159 | 7 | 65 | 233 | 20 | -52 | 45 | -27 | 81 | -14 | 31 | -11 | 4 | -8 | -36 | 80 | -139 | 108 | 103 | -142 | 117 | 1 | 4 | -37 | 51 | -23 | -5 | -382 | 336 | 11 | 75 | -162 | 205 | -363 | 43 | 36 | -81 | 104 | 12 | 14 | -132 | 263 | -85 | 55 | 70 | -180 | 36 | -26 | -25 | 43 | 14 | -107 | -44 | 174 | -114 | 19 | -49 | -30 | 100 | 38 | -74 | -421 | 166 | 192 | 130 | -59 | -267 | -121 | -232 | 138 | 50 | 156 | -63 | -34 | -167 | 111 | 204 | -447.9 | 136.5 | 24.4 | -74.7 | -319.7 | 72.8 | 62 | 859.5 | 183.5 | 123.1 | 78 | -89.8 | -8.9 | -144.2 | -249.3 | 8.9 | 187.2 | -19.7 | 39.6 | 137.9 | 40.1 | -37.7 | 14.5 | 59.2 | -31.4 | -8.4 | 16.6 | 72.8 | 10.6 | 4.9 | 1.2 | -52.7 | 30.5 | 5 | 16.2 | -9.5 |
Cash At End Of Period
| 8,028 | 8,333 | 9,043 | 974 | 995 | 778 | 8,044 | 8,499 | 8,186 | 7,076 | 7,195 | 7,191 | 7,295 | 6,645 | 609 | 1,091 | 822 | 884 | 821 | 757 | 690 | 790 | 602 | 581 | 600 | 656 | 484 | 487 | 597 | 756 | 749 | 684 | 451 | 431 | 483 | 438 | 465 | 384 | 398 | 367 | 378 | 374 | 382 | 418 | 338 | 477 | 369 | 266 | 408 | 291 | 290 | 286 | 323 | 272 | 295 | 300 | 682 | 346 | 335 | 260 | 422 | 217 | 580 | 537 | 501 | 582 | 478 | 466 | 452 | 584 | 321 | 406 | 351 | 281 | 461 | 425 | 451 | 476 | 433 | 419 | 526 | 570 | 396 | 510 | 491 | 540 | 570 | 470 | 432 | 506 | 927 | 761 | 569 | 439 | 498 | 765 | 886 | 1,118 | 980 | 930 | 774 | 837 | 871 | 1,038 | 927 | 723 | 1,170.9 | 1,034.4 | 1,010 | 1,084.7 | 1,404.4 | 1,331.6 | 1,269.6 | 410.1 | 226.6 | 103.5 | 25.5 | 115.3 | 124.2 | 268.4 | 517.7 | 187.2 | -19.7 | 39.6 | 301.7 | 40.1 | -37.7 | 14.5 | 146.9 | -31.4 | -8.4 | 16.6 | 110.9 | 10.6 | 4.9 | 1.2 | 21.4 | 30.5 | 5 | 16.2 | 22.4 |