Delta Air Lines, Inc.
NYSE:DAL
61.26 (USD) • At close December 27, 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 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
| 1,272 | 1,305 | 37 | 2,037 | 1,108 | 1,827 | -363 | 828 | 695 | 735 | -940 | -408 | 1,212 | 652 | -1,177 | -755 | -5,379 | -5,717 | -534 | 1,099 | 1,495 | 1,443 | 730 | 1,019 | 1,312 | 1,025 | 547 | 572 | 1,178 | 1,224 | 603 | 622 | 1,259 | 1,546 | 946 | 980 | 1,315 | 1,485 | 746 | -712 | 357 | 801 | 213 | 8,479 | 1,369 | 685 | 7 | 6 | 1,047 | -168 | 124 | 425 | 549 | 198 | -318 | 19 | 363 | 467 | -256 | -25 | -161 | -257 | -794 | -2,508 | -50 | -1,044 | -6,390 | -70 | 220 | 1,592 | -130 | -1,981 | 52 | -2,205 | -2,069 | -1,235 | -1,130 | -382 | -1,071 | -2,206 | -646 | -1,963 | -383 | -327 | -164 | 184 | -466 | -363 | -326 | -186 | -397 | -734 | -259 | -90 | -133 | 133 | 376 | 223 | 352 | 352 | 364 | 217 | 193 | 327 | 362 | 196 | 189 | 254 | 302 | 189 | 125 | 238 | 162 | -276 | 69 | 201 | 365 | -11 | -18 | 72 | 275.6 | -77.9 | -141.1 | 60.4 | -47.7 | -134 | -126.3 | -106.7 | -180.1 | -151.7 | -187.6 | 13.1 | 19.2 | -84.2 | -207.8 | -51.6 | 74.1 | 31.3 | 64.3 | 133.1 |
Depreciation & Amortization
| 0 | 620 | 615 | 610 | 594 | 573 | 564 | 554 | 538 | 510 | 506 | 504 | 501 | 501 | 492 | 499 | 544 | 589 | 678 | 622 | 632 | 713 | 615 | 570 | 573 | 583 | 610 | 1,695 | 571 | 531 | 540 | 472 | 474 | 470 | 486 | 451 | 466 | 448 | 470 | 1,771 | 440 | 451 | 442 | 1,658 | 418 | 415 | 405 | 1,523 | 392 | 388 | 386 | 382 | 384 | 381 | 376 | 372 | 375 | 379 | 385 | 384 | 385 | 383 | 384 | 374 | 293 | 302 | 297 | 288 | 297 | 288 | 291 | 364 | 293 | 318 | 301 | 317 | 317 | 326 | 313 | 315 | 311 | 311 | 307 | 307 | 298 | 299 | 298 | 287 | 289 | 291 | 281 | 310 | 318 | 331 | 324 | 281 | 301 | 297 | 285 | -396 | 1,653 | -241 | -233 | -218 | 1,488 | -218 | -211 | -198 | 1,230 | -180 | -188 | -152 | 1,067 | -142 | -145 | -146 | 1,045 | -133 | -140 | -150 | 1,140.1 | -154.3 | -157 | -150.8 | -92.4 | -232.5 | -175.1 | -175.3 | -164.5 | -148.9 | -137.7 | -125.5 | -124 | -115.9 | -112.7 | -113.3 | -119.4 | -114.5 | -113.5 | -111.8 |
Deferred Income Tax
| 0 | 0 | 0 | 980 | 0 | 0 | 0 | 591 | 0 | 0 | 0 | 115 | 0 | 0 | 0 | -350 | -1,481 | -1,300 | 0 | 324 | 0 | 0 | 0 | 504 | 0 | 0 | 165 | 1,770 | 0 | 0 | 301 | 332 | 625 | 791 | 0 | 558 | 0 | 0 | 0 | 414 | 0 | 0 | 0 | -7,991 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | -329 | 0 | 0 | 0 | -119 | 0 | 0 | 0 | -41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77 | 89 | -211 | -5 | 70 | 134 | -27 | -46 | 35 | -148.9 | -4.6 | -99.8 | 11.3 | -51.2 | -55.3 | -57.1 | -48 | -68.1 | 43.3 | -67 | -31.3 | 138.4 | -85.3 | -126.2 | -43.5 | 0.7 | -38.2 | 13.8 | 19.1 |
Stock Based Compensation
| 0 | 0 | 0 | 180 | 0 | 0 | 0 | 150 | 0 | 0 | 0 | 149 | 0 | 0 | 0 | 119 | 0 | 0 | 0 | 161 | 0 | 0 | 0 | 159 | 0 | 0 | 0 | 169 | 0 | 0 | 0 | 105 | 0 | 0 | 0 | 76 | 0 | 0 | 0 | 81 | 0 | 0 | 0 | 90 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 72 | 0 | 0 | 0 | 89 | 0 | 0 | 0 | 108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -2,243 | 0 | 209 | 2,034 | -193 | 0 | 0 | 2,205 | 459 | 0 | 1,389 | 529 | -734 | 667 | 1,577 | 0 | -260 | 0 | 0 | 0 | -735 | 0 | 0 | 572 | -488 | 0 | 0 | 488 | -327 | -554 | 883 | 0 | -131 | 0 | 0 | 0 | 98 | 0 | 0 | 0 | 216 | 0 | 0 | 0 | -1,599 | 0 | 0 | 0 | -877 | 0 | 0 | 0 | -489 | 0 | 0 | 0 | -138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -280 | 78 | 294 | -93 | -104 | -178 | 375 | -298 | 451 | -20 | 216 | 46 | -58 | 7 | 210 | -103 | -141 | -49 | 312 | -173 | -40 | -278.8 | 495.3 | -166.5 | 85 | 220.7 | 55.7 | 200.5 | -47 | -68.1 | -47.3 | 103.3 | 0.3 | 119.1 | -45.4 | 75.9 | 116.3 | 141.8 | -1.3 | -69.5 | -54.8 |
Accounts Receivables
| 0 | 0 | 0 | -7 | 0 | 0 | 0 | -728 | 0 | 0 | 0 | -981 | 0 | 0 | 0 | 1,168 | 0 | 0 | 0 | -775 | 0 | 0 | 0 | 108 | 0 | 0 | 0 | -328 | 0 | 0 | 0 | -147 | 0 | 0 | 0 | -56 | 0 | 0 | 0 | -302 | 0 | 0 | 0 | 90 | 0 | 0 | 0 | -76 | 0 | 0 | 0 | -76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -117 | 0 | -213 | 170 | -260 | 0 | 0 | 221 | 3 | 0 | 150.3 | 37.2 | 26.5 | -56.4 | -170.6 | 424.4 | 1.5 | -195.7 | -290.9 | 111 | -45.3 | 3.6 | -280.4 | 189.8 | -19.7 | 59.7 | -179.9 | 148.2 | -2 |
Change In Inventory
| 0 | 0 | 0 | 121 | 0 | 0 | 0 | -158 | 0 | 0 | 0 | -318 | 0 | 0 | 0 | 354 | 0 | 0 | 0 | -139 | 0 | 0 | 0 | 324 | 0 | 0 | 0 | -397 | 0 | 0 | 0 | -140 | 0 | 0 | 0 | 155 | 0 | 0 | 0 | 172 | 0 | 0 | 0 | -87 | 0 | 0 | 0 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,281 | 0 | 0 | 0 | -905 | 0 | 0 | 0 | 144 | 0 | 0 | 0 | -418 | 0 | 0 | 0 | 992 | 0 | 0 | 0 | 285 | 0 | 0 | 0 | -201 | 0 | 0 | 0 | 228 | 0 | 0 | 0 | 213 | 0 | 0 | 0 | 303 | 0 | 0 | 0 | 303 | 0 | 0 | 0 | 516 | 0 | 0 | 0 | 143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120 | 0 | -9 | 9 | 121 | 0 | 83 | -160 | 42 | 0 | 233.7 | -228 | 121.5 | 65.5 | 187.1 | 32.6 | -39.9 | 29.6 | 78.5 | 102.1 | 47.5 | -14 | 77.1 | -72.9 | 125.9 | 52.3 | -19.7 | -37.5 | 19.2 |
Other Working Capital
| 0 | 0 | 0 | -2,243 | 0 | 209 | 2,034 | 693 | 0 | 0 | 2,205 | 477 | 0 | 0 | 529 | -1,351 | 667 | 1,577 | 0 | 510 | 0 | 0 | 0 | -749 | 0 | 0 | 572 | -755 | 0 | 0 | 488 | -325 | -554 | 883 | 0 | -29 | 0 | 0 | 0 | -98 | 0 | 0 | 0 | -216 | 0 | 0 | 0 | -1,818 | 0 | 0 | 0 | -1,104 | 0 | 0 | 0 | -1,005 | 0 | 0 | 0 | -281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -280 | 0 | 294 | -93 | -104 | 0 | 375 | -298 | 451 | -20 | 216 | 0 | -61 | 0 | 432 | -282 | -2 | 0 | 229 | -234 | -85 | 0 | 111.3 | 24.3 | -63 | 211.6 | 39.2 | -256.5 | -8.6 | 98 | 165.1 | -109.8 | -1.9 | 129.5 | 157.9 | -41 | 10.1 | 29.8 | 198.3 | -180.2 | -72 |
Other Non Cash Items
| 2 | 1,764 | 1,756 | -3,082 | -626 | 1,354 | 3,162 | -741 | -364 | 1,290 | 3,217 | 1 | -1,061 | -676 | 847 | 141 | 1,849 | 2,503 | 892 | -816 | 750 | 1,829 | 1,221 | -113 | 188 | 1,782 | -551 | 1,918 | 467 | 1,162 | -2,676 | 78 | 71 | -61 | 65 | 76 | 752 | 812 | 890 | -891 | 561 | 804 | 738 | -1,015 | -208 | 108 | 997 | 550 | -976 | 412 | 321 | 1,158 | -1,031 | 407 | 730 | 318 | -224 | 188 | 837 | -73 | -249 | 708 | 1,053 | 264 | -1,233 | 1,731 | 6,376 | 355 | -505 | -1,425 | 199 | 1,566 | -248 | 2,133 | 2,469 | 930 | 913 | 1,488 | 923 | 1,453 | -126 | 1,708 | -204 | 102 | 67 | -148 | 3 | 283 | 40 | -68 | 154 | 126 | -76 | 14 | 105 | 594 | 317 | 220 | -364 | 695 | -961 | 577 | 544 | 532 | -807 | 463 | 577 | 471 | -792 | 351 | 326 | 330 | -93 | 255 | 280 | 243 | -955 | 268 | 315 | 310 | -315.4 | 306.6 | 344.4 | 301.4 | 184.7 | 465.2 | 350 | 350.7 | 329 | 297.9 | 275.3 | 251.1 | 248.1 | 231.9 | 225.4 | 226.6 | 225.5 | 214.7 | 211.9 | 208 |
Operating Cash Flow
| 1,274 | 2,449 | 2,408 | 545 | 1,076 | 2,609 | 2,235 | 1,189 | 869 | 2,535 | 1,771 | 555 | 151 | 1,866 | 691 | -1,286 | -2,575 | -290 | 358 | 969 | 2,245 | 3,272 | 1,951 | 1,245 | 1,500 | 2,807 | 1,343 | 1,918 | 1,645 | 2,386 | -801 | 1,125 | 1,854 | 3,215 | 1,011 | 1,479 | 2,067 | 2,745 | 1,636 | 582 | 1,358 | 2,056 | 951 | 1,131 | 1,161 | 1,208 | 1,004 | 550 | 463 | 632 | 831 | 1,158 | -98 | 986 | 788 | 318 | 514 | 1,034 | 966 | -73 | -25 | 834 | 643 | -1,989 | -990 | 989 | 283 | 532 | 12 | 455 | 360 | -51 | 97 | 246 | 701 | 12 | 100 | -102 | 165 | -438 | -461 | 56 | -280 | 82 | 201 | 335 | -165 | 207 | 3 | 37 | 38 | -298 | -17 | 255 | 296 | 1,008 | 994 | 740 | 273 | 371 | 1,134 | 847 | 411 | 537 | 865 | 816 | 257 | 978 | 720 | 576 | 309 | 434 | 732 | 346 | 114 | 199 | 530 | 347 | 4 | 233 | 451.5 | 575.3 | -23.8 | 321 | 389 | 78.8 | 220.3 | -11.2 | 6.3 | 10.6 | 7.6 | 125 | 430.5 | -121.4 | -142 | 156.7 | 337.6 | 105.8 | 124.5 | 235.9 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1,328 | -1,309 | -1,193 | -1,602 | -1,269 | -1,452 | -1,000 | -2,200 | -1,442 | -958 | -1,766 | -1,218 | -830 | -761 | -438 | -548 | -198 | -282 | -937 | -1,072 | -944 | -1,560 | -1,360 | -1,363 | -967 | -1,581 | -1,265 | -1,160 | -941 | -988 | -802 | -794 | -680 | -1,046 | -871 | -878 | -562 | -919 | -586 | -660 | -457 | -518 | -614 | -952 | -631 | -338 | -647 | -538 | -426 | -597 | -407 | -368 | -233 | -313 | -340 | -421 | -397 | -196 | -328 | -470 | -121 | -176 | -435 | -306 | -310 | -320 | -586 | -407 | -301 | -173 | -155 | -154 | -95 | -72 | -92 | -83 | -143 | -299 | -289 | -85 | -155 | -271 | -249 | -181 | -259 | -111 | -193 | -188 | -97 | -238 | -763 | -633 | -611 | -729 | -820 | -1,093 | -1,223 | -434 | -1,049 | -583 | -113 | -1,310 | -792 | -604 | -828 | -500 | -496 | -467 | -583 | -517 | -488 | -360 | -378 | -42 | -274 | -242 | -258 | -157 | -125 | -86 | -199.8 | -74.3 | -556.1 | -374.8 | -324.9 | -249.1 | -548.8 | -290.3 | -659.7 | -604.4 | -757.1 | -459.8 | -589.4 | -673.9 | -420.9 | -460.4 | -605.6 | -395.3 | -338.6 | -350 |
Acquisitions Net
| 0 | 0 | 0 | 152 | -152 | 0 | 0 | -717 | -53 | 0 | -100 | 0 | 0 | 0 | 0 | 2,099 | 65 | 465 | -2,099 | 279 | -81 | 0 | 0 | 0 | 0 | 0 | 0 | -450 | -173 | 0 | -622 | 185 | -385 | -298 | 0 | -276 | -500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | -151 | -301 | -1,013 | -999 | -2,129 | -101 | -248 | -226 | -1,856 | -5,212 | -2,427 | -3,161 | -4,700 | -3,745 | -4,955 | 0 | -170 | 0 | 0 | 0 | 0 | -27 | -55 | -63 | -57 | -301 | -104 | -463 | -227 | -229 | -80 | -488 | -258 | -127 | -269 | -344 | -153 | -1,402 | 0 | -240 | -240 | -240 | -239 | -240 | -239 | -240 | -239 | -240 | -359 | -240 | -239 | -240 | -730 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 330 | -164 | -402 | -74 | 0 | 0 | 0 | -46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 234 | 156 | -13 | -498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -181.4 | -83.5 |
Sales Maturities Of Investments
| 117 | 467 | 546 | 1,059 | 1,527 | 1,064 | 897 | 221 | 295 | 943 | 1,346 | 2,878 | 5,664 | 3,123 | 3,371 | 3,955 | 3,000 | 654 | 0 | 73 | 0 | -4 | 206 | 276 | 69 | 58 | 363 | 189 | 88 | 100 | 207 | 1,250 | 385 | 298 | 753 | 229 | 176 | 219 | 115 | 785 | 255 | 242 | 251 | 248 | 257 | 326 | 286 | 262 | 243 | 248 | 266 | 341 | 253 | 250 | 0 | -73 | 0 | 0 | 73 | 36 | -10 | 41 | 90 | 609 | 0 | 0 | 0 | 83 | 0 | 0 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 348 | 1 | 0 | 0 | 181 | -40 | 289 | 26 | 58 | -15 | 3 | 41 | 137 | 95 | 53 | 239 | 15 | 0 | 73 | 1,052 | 115 | 0 | 185 | 0 | 0 | 0 | -1 | 1 | 9 | 0 | 100 | 2 | 3 | 0 | -3 | 2 | 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 |
Other Investing Activites
| 87 | 33 | 10 | 7 | 64 | 19 | 2 | 89 | 13 | 111 | -3 | -283 | -6 | 91 | 168 | -1,854 | -266 | 42 | 65 | 111 | -100 | -2 | 49 | 67 | 16 | 33 | 38 | 146 | 5 | 14 | -54 | 31 | 22 | 14 | 5 | 4 | 4 | 14 | 3 | -10 | 21 | -3 | 40 | -4 | -3 | 50 | -29 | -18 | -5 | -64 | 32 | -26 | 8 | 4 | 4 | 576 | -405 | -66 | -38 | 75 | -114 | 3 | 73 | -1 | -796 | 61 | 36 | 134 | 19 | 95 | 46 | 159 | 31 | -98 | -40 | 442 | -510 | 200 | 222 | 52 | 37 | 45 | 57 | -64 | 86 | 4 | 2 | 18 | 62 | 6 | 4 | -95 | -345 | 10 | 3 | 203 | -203 | -181 | -1,254 | 95 | -540 | 7 | 421 | 1 | -50 | 8 | 0 | 0 | -104 | 2 | 4 | 0 | 0 | 0 | 17 | 6 | 38 | 133 | 13 | 68 | -401 | 2.7 | 90.5 | 2.8 | 5.8 | 16.7 | 38.8 | 25 | -7.9 | -1.2 | -362 | -187 | 11 | -41 | 0.8 | 2.1 | 0.8 | -45.7 | 17 | 8.2 |
Investing Cash Flow
| -1,124 | -809 | -637 | -535 | -131 | -1,382 | -1,100 | -4,736 | -1,288 | -152 | -749 | -479 | -384 | 26 | -60 | -1,048 | -1,144 | -4,076 | -2,971 | -779 | -1,125 | -1,566 | -1,105 | -1,020 | -909 | -1,545 | -927 | -1,332 | -1,322 | -978 | -1,734 | 445 | -887 | -1,112 | -601 | -1,179 | -1,009 | -955 | -812 | -38 | -1,583 | -279 | -563 | -948 | -617 | -561 | -630 | -533 | -428 | -652 | -349 | -412 | -212 | -298 | -576 | -669 | -802 | -262 | -293 | -359 | -245 | -132 | -272 | 3,513 | -1,106 | -259 | -550 | -190 | -282 | -78 | -75 | 5 | -64 | -170 | -132 | 359 | -653 | -99 | -67 | 315 | -117 | -226 | -192 | -64 | -213 | 182 | -165 | -112 | -50 | -229 | -718 | -591 | -861 | -666 | -578 | -875 | -1,096 | -706 | -1,653 | -447 | -653 | -1,118 | -371 | -649 | -878 | -493 | -495 | -458 | -687 | -415 | -482 | -357 | -378 | -45 | -255 | -210 | 14 | 132 | -125 | -516 | -600.8 | -71.6 | -465.6 | -372 | -319.1 | -232.4 | -510 | -265.3 | -667.6 | -605.6 | -1,119.1 | -646.8 | -578.4 | -714.9 | -420.1 | -458.3 | -604.8 | -441 | -503 | -425.3 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -262 | -1,437 | -712 | 0 | -724 | -1,820 | -1,166 | -285 | -1,795 | -952 | -1,443 | -1,149 | -1,552 | -380 | -1,775 | -6,241 | 10,128 | 1,832 | -1,238 | 1,042 | -355 | -1,165 | -785 | -311 | -648 | 1,275 | -244 | -439 | -255 | -276 | 1,716 | -306 | -254 | -690 | -459 | -407 | -1,517 | -333 | -260 | -443 | -1,008 | -1,065 | -353 | -493 | -347 | -322 | -299 | -2,007 | -669 | -374 | -367 | -731 | -251 | -580 | -215 | -269 | -701 | -1,254 | -368 | -341 | 879 | -281 | -182 | -621 | 1,021 | 18 | 118 | 699 | 66 | -111 | -129 | -202 | -181 | -74 | -143 | -1,922 | 617 | -100 | 85 | 698 | 61 | -42 | -46 | -178 | -49 | 733 | 315 | 276 | -664 | 1,070 | -6 | 330 | 2,173 | 764 | 94 | -7 | 170 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 193 | 0 | 0 | 1 | 1 | 14 | 12 | 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 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -344 | -225 | -209 | -268 | -1,325 | -325 | -325 | -600 | -325 | -327 | -550 | -600 | -200 | -300 | -500 | -1,026 | -775 | -425 | -425 | -925 | -425 | -500 | -250 | -225 | -125 | -157 | -93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 5 | -14 | -29 | -2 | -3 | -8 | 0 | 0 | 0 | 0 | -2 | 0 | -500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -97 | -64 | -64 | -64 | -64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -260 | -259 | -260 | -228 | -233 | -238 | -240 | -213 | -217 | -215 | -219 | -148 | -149 | -149 | -150 | -103 | -107 | -105 | -107 | -72 | -75 | -75 | -75 | -50 | -51 | -51 | -51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | -3 | -3 | -17 | -3 | -18 | -4 | -18 | -4 | -17 | -4 | -17 | -5 | -17 | -4 | -18 | -4 | -18 | -4 | -37 | -23 | -38 | -22 | -37 | -23 | -38 | -22 | -37.2 | -22.6 | -37.6 | -22.6 | -37.6 | -22.6 | -50 | -28.3 | -29.9 | -14.9 | -29.8 | -14.8 | -29.8 | -12.7 | -27.7 | -13.6 | -29.5 | -15 | -54.5 | -14.6 |
Other Financing Activities
| -12 | -11 | -11 | 480 | -12 | -11 | -13 | -20 | -13 | -14 | -13 | -18 | -13 | 50 | 985 | 284 | 119 | 7,890 | 7,186 | 284 | -627 | -1 | 1,734 | 623 | 5 | 54 | -1 | 731 | -62 | -50 | 313 | 309 | -87 | -330 | 667 | 240 | 1,067 | -289 | -30 | 52 | 706 | 226 | -4 | 344 | 0 | 4 | 145 | 2,132 | 369 | 22 | 139 | 335 | 13 | -134 | -8 | 76 | -9 | 3 | 1 | -16 | -64 | -11 | -3 | 1,192 | -4 | -1 | -7 | -16 | -3 | -529 | -97 | -1 | 0 | 0 | -5 | 2,198 | -44 | 1 | 5 | -18 | -3 | 0 | -12 | 143 | -27 | -292 | -83 | -59 | 624 | -644 | -11 | -17 | -11 | -4 | -2 | 0 | -1 | 0 | 1,551 | 467 | -318 | 636 | 61 | -427 | 121 | -183 | -46 | -27 | -35 | -1 | -165 | -336 | -228 | -103 | -69 | -71 | -40 | -159 | -154 | -215 | 75.3 | -164 | 467.6 | 49.4 | 969.4 | 44.3 | 620.9 | 283.8 | 687.3 | 553.8 | 807.1 | 217.5 | 894.6 | 836.7 | 616.3 | 279.4 | 322.2 | 320.6 | 68.2 | 111.7 |
Financing Cash Flow
| -371 | -1,512 | -787 | 416 | -800 | -1,832 | -1,179 | -305 | -1,808 | -966 | -1,456 | -1,167 | -1,565 | -330 | -790 | -5,957 | 10,247 | 9,722 | 5,344 | 842 | -1,451 | -1,662 | -609 | -125 | -1,203 | 516 | -787 | -250 | -1,086 | -1,074 | 1,680 | -446 | -991 | -2,149 | -674 | -697 | -982 | -1,619 | -790 | -966 | -627 | -1,114 | -533 | -357 | -491 | -318 | -154 | 125 | -300 | -352 | -228 | -396 | -238 | -714 | -223 | -193 | -710 | -1,251 | -367 | -357 | 815 | -292 | -185 | 571 | 1,017 | 17 | 111 | 683 | 63 | -640 | -226 | -203 | -181 | -74 | -148 | 276 | 573 | -104 | 85 | 680 | 58 | -44 | -58 | -35 | -76 | 441 | 218 | 217 | -43 | 426 | -17 | 313 | 2,159 | 744 | 90 | 2 | 164 | -508 | 1,533 | 463 | -336 | 632 | 44 | -431 | 104 | -187 | -63 | -31 | -53 | -5 | -183 | -340 | -265 | -126 | -107 | -93 | -77 | -182 | -192 | -237 | 38.1 | -186.6 | 429.7 | 26.8 | 931.8 | 21.7 | 570.9 | 255.5 | 657.4 | 538.9 | 777.3 | 202.7 | 864.8 | 824 | 588.6 | 265.8 | 292.7 | 305.6 | 13.7 | 97.1 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -540 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -221 | 221 | 1,063 | 426 | 145 | -605 | -44 | -3,852 | -2,227 | 1,417 | -434 | -1,091 | -1,798 | 1,562 | -159 | -8,291 | 6,528 | 5,356 | 2,731 | 1,032 | -331 | 44 | 237 | 100 | -612 | 1,778 | -371 | 336 | -763 | 334 | -855 | 1,124 | -24 | -46 | -264 | -397 | 76 | 171 | 34 | -422 | -852 | 663 | -145 | -174 | 53 | 329 | 220 | 142 | -265 | -372 | 254 | 350 | -548 | -26 | -11 | -544 | -998 | -479 | 306 | -789 | 545 | 410 | 186 | 2,095 | -1,079 | 747 | -156 | 1,025 | -207 | -263 | 59 | -249 | -148 | 2 | 421 | 647 | 20 | -305 | 183 | 17 | -520 | -214 | -530 | -17 | -88 | 958 | -112 | 312 | -90 | 234 | -697 | -576 | 1,281 | 333 | -192 | 135 | 62 | -474 | 153 | 387 | 145 | 361 | 84 | -543 | 91 | 136 | -301 | 489 | -20 | 156 | -356 | -263 | 89 | 175 | -248 | -104 | 467 | 297 | -313 | -520 | -111.5 | 317.1 | -59.7 | -24.2 | 1,001.7 | -131.9 | 281.2 | -21 | -3.9 | -56.1 | -334.2 | -319.1 | 716.9 | -12.3 | 26.5 | -35.8 | 25.5 | -29.6 | -364.8 | -92.3 |
Cash At End Of Period
| 4,286 | 4,224 | 4,003 | 3,395 | 2,969 | 2,824 | 3,429 | 3,473 | 7,325 | 9,552 | 8,135 | 8,569 | 9,660 | 11,458 | 9,896 | 10,055 | 18,346 | 11,818 | 6,461 | 3,730 | 2,698 | 3,029 | 2,985 | 2,748 | 2,648 | 3,260 | 1,482 | 1,814 | 1,478 | 2,241 | 1,907 | 2,762 | 1,638 | 1,662 | 1,708 | 1,972 | 2,369 | 2,293 | 2,122 | 2,088 | 2,510 | 3,362 | 2,699 | 2,844 | 3,018 | 2,965 | 2,636 | 2,416 | 2,274 | 2,539 | 2,911 | 2,657 | 2,307 | 2,855 | 2,881 | 2,892 | 3,436 | 4,434 | 4,913 | 4,607 | 5,396 | 4,851 | 4,441 | 4,255 | 2,160 | 3,239 | 2,492 | 2,648 | 1,623 | 1,830 | 2,093 | 2,034 | 2,283 | 2,431 | 2,429 | 2,008 | 1,361 | 1,341 | 1,646 | 1,463 | 1,446 | 1,966 | 2,180 | 2,710 | 2,727 | 2,815 | 1,857 | 1,969 | 1,657 | 1,747 | 1,513 | 2,210 | 2,786 | 1,505 | 1,172 | 1,387 | 1,252 | 1,190 | 1,664 | 1,511 | 1,124 | 979 | 618 | 534 | 1,077 | 986 | 850 | 1,151 | 662 | 682 | 526 | 882 | 1,145 | 1,056 | 881 | 1,129 | 1,233 | 766 | 469 | 782 | 1,302 | 1,413.5 | -59.7 | 1,156.2 | 1,001.7 | -131.9 | 281.2 | 29.4 | -3.9 | -56.1 | -334.2 | 444.6 | 716.9 | -12.3 | 26.5 | 32.7 | 25.5 | -29.6 | -364.8 | 437.4 |