Ford Motor Company
NYSE:F
10.97 (USD) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 896 | 1,831 | 1,332 | -523 | 1,173 | 2,016 | 1,663 | 1,259 | -930 | 638 | -3,119 | 12,273 | 1,822 | 553 | 3,262 | -2,791 | 2,390 | 1,118 | -1,993 | -1,672 | 425 | 148 | 1,146 | -116 | 991 | 1,066 | 1,736 | 2,409 | 1,564 | 2,042 | 1,587 | -783 | 957 | 1,970 | 2,452 | 2,655 | 1,909 | 1,885 | 924 | 52 | 835 | 1,311 | 989 | 3,039 | 1,272 | 1,233 | 1,611 | 1,598 | 1,631 | 1,040 | 1,396 | 13,615 | 1,649 | 2,398 | 2,551 | 190 | 1,687 | 2,599 | 2,085 | 886 | 997 | 2,261 | -1,427 | -5,976 | -129 | -8,668 | 101 | -2,811 | -380 | 716 | -282 | -5,625 | -5,547 | -254 | -1,187 | 354 | -284 | 946 | 1,212 | 251 | 266 | 1,142 | 1,975 | -367 | -25 | 414 | 899 | 1,134 | -326 | -6,693 | 6,169 | -5,068 | -692 | -752 | 1,059 | 3,020 | 888 | -577 | 2,079 | 1,806 | 1,114 | 2,338 | 1,979 | 16,998 | 1,001 | 2,381 | 1,691 | 1,796 | 1,125 | 2,530 | 1,469 | 1,204 | 686 | 1,903 | 653 | 660 | 357 | 1,572 | 1,550 | 1,569 | 1,124 | 1,711 | 904 | 719 | 463 | 775 | 572 | -1,183.2 | -158.9 | 502.4 | 337.9 | -475.7 | -574.4 | -323.5 | -884.4 | -518.5 | 101.7 | 770.7 | 506.2 |
Depreciation & Amortization
| 1,394 | 1,518 | 1,505 | 1,698 | 1,604 | 1,596 | 1,625 | 1,700 | 1,627 | 1,619 | 1,547 | 1,516 | 1,520 | 1,182 | 1,742 | 1,725 | 1,520 | 2,070 | 2,142 | 2,071 | 2,018 | 2,259 | 2,142 | 9,122 | 6,304 | 0 | 0 | 9,023 | 0 | 0 | 0 | 7,993 | 0 | 0 | 0 | 7,993 | -2,100 | 1,000 | 1,100 | 7,385 | 1,100 | 1,000 | 1,000 | 3,444 | 1,000 | 1,100 | 1,000 | 2,604 | 800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,731 | 1,840 | 2,095 | 0 | 2,567 | 0 | 2,655 | 2,647 | 2,666 | 2,691 | 2,680 | 2,674 | 2,519 | 7,816 | 2,427 | 2,398 | 2,208 | 8,312 | 2,333 | 2,391 | 2,157 | 7,914 | 2,220 | 2,158 | 2,037 | 8,033 | 2,011 | 1,774 | 1,765 | 7,657 | 1,768 | 1,675 | 1,691 | 6,883 | 1,715 | 1,600 | 1,521 | 5,846 | 1,390 | 1,197 | 903 | 857 | 827 | 706 | 674 | 5,276.1 | 534.3 | 480.9 | 464.4 | 4,679.8 | 369.9 | 361.9 | 366.7 | 2,520.3 | 255.4 | 258.2 | 151 |
Deferred Income Tax
| -535 | 234 | -28 | -1,604 | -48 | -14 | 17 | -353 | -397 | -107 | -1,053 | -1,215 | 307 | -82 | 427 | -1,247 | 323 | -47 | 702 | -967 | 0 | 0 | 0 | -350 | 0 | 0 | 0 | 1,478 | 0 | 0 | 0 | 2,120 | 0 | 0 | 0 | 2,120 | 0 | 0 | 0 | 1,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 129 | 149 | 126 | 110 | 112 | 138 | 100 | 59 | 107 | 103 | 67 | 43 | 79 | 142 | 41 | 29 | 63 | 69 | 38 | -10 | 69 | 84 | 85 | -8 | 0 | 0 | 0 | 246 | 0 | 0 | 0 | 210 | 0 | 0 | 0 | 199 | 0 | 0 | 0 | 180 | 0 | 0 | 0 | 159 | 0 | 0 | 0 | 140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,307 | 1,354 | -1,707 | 396 | 1,253 | 546 | -1,032 | -2,373 | 1,116 | -1,605 | -4,189 | 1,162 | 3,346 | 65 | 128 | 4,262 | 7,163 | 9,597 | -2,024 | 999 | 1,406 | 1,706 | -3,133 | -8,902 | -3,740 | 0 | 0 | -13,120 | 0 | 0 | 0 | -9,529 | 0 | 0 | 0 | -12,967 | 0 | 0 | 0 | -8,680 | 0 | 0 | 0 | -2,612 | 0 | 0 | 0 | -3,898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,802 | 926 | 0 | 0 | 3,532 | 1,261 | -25,155 | 12,069 | 10,901 | 993 | -19,866 | 6,051 | 8,214 | 3,964 | -20,001 | 0 | 0 | 0 | -19,832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| -1,317 | -1,541 | -1,927 | -3,248 | -933 | -1,878 | -1,388 | -2,772 | -2,504 | -3,319 | -3,148 | -664 | -2,381 | 7,449 | 2,111 | 961 | 1,088 | 11,033 | -1,041 | -1,031 | -61 | -725 | -237 | -2,297 | -2,126 | 0 | 0 | -2,855 | 0 | 0 | 0 | -3,563 | 0 | 0 | 0 | -3,563 | 0 | 0 | 0 | -2,897 | 0 | 0 | 0 | -2,040 | 0 | 0 | 0 | -2,497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -493 | 1,309 | -3,154 | 3,010 | -875 | -1,387 | -1,967 | 1,584 | -1,653 | 248 | -2,755 | 1,351 | -200 | -753 | -2,176 | 350 | -268 | 1,243 | -1,177 | 1,996 | -610 | -97 | -1,083 | -970 | -2,360 | 0 | 0 | -815 | 0 | 0 | 0 | -1,155 | 0 | 0 | 0 | -1,155 | 0 | 0 | 0 | -875 | 0 | 0 | 0 | -572 | 0 | 0 | 0 | -1,401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3,333 | 9,829 | 0 | 0 | 0 | -1,185 | -3,691 | 1,466 | 1,714 | 475 | 5,927 | -6,631 | 193 | 2,951 | 6,343 | -2,679 | 194 | 6,781 | 0 | 0 | 0 | 6,089 | 0 | 0 | 0 | 6,595 | 0 | 0 | 0 | 7,758 | 0 | 0 | 0 | 7,758 | 0 | 0 | 0 | 5,734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,117 | 1,586 | 3,374 | 634 | 3,061 | 3,811 | 2,323 | -2,289 | 8,964 | 1,452 | 1,846 | -824 | 6,084 | -6,772 | 101 | 1,098 | 1,234 | 11,059 | -1,287 | -6,747 | 2,077 | 2,528 | -1,813 | -11,724 | 746 | 0 | 0 | -16,045 | 0 | 0 | 0 | -12,569 | 0 | 0 | 0 | -16,007 | 0 | 0 | 0 | -10,642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,802 | 926 | 0 | 0 | 3,532 | 1,261 | -25,155 | 12,069 | 10,901 | 993 | -19,866 | 6,051 | 8,214 | 3,964 | -20,001 | 0 | 0 | 0 | -19,832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non Cash Items
| 1,311 | 3,839 | 8,374 | 2,415 | 497 | 753 | 427 | 886 | 2,289 | 2,299 | 5,663 | -10,248 | -66 | -1,104 | -1,108 | 2,561 | -371 | -3,692 | 662 | 2,479 | 4,307 | 6,315 | 2,398 | 1,357 | 4,188 | 3,906 | 1,778 | 3,147 | 3,434 | 3,573 | 2,749 | 2,740 | 16,037 | 9,864 | 1,640 | 2,092 | 12,169 | 5,738 | 1,489 | 2,168 | 4,534 | 3,439 | 1,231 | -2,724 | 2,568 | 4,845 | -1,400 | -1,959 | 1,796 | 2,864 | 679 | -13,850 | 2,144 | 1,331 | -54 | 1,049 | 2,094 | 1,175 | 598 | -474 | 4,854 | 3,357 | 5,588 | 2,528 | 1,222 | -14 | 29 | 6,653 | 8,405 | 1 | 5 | 23,414 | -5 | 7 | 0 | 21,088 | 0 | 0 | 0 | 26,301 | 4,678 | 4,839 | 3,332 | 19,011 | 3,651 | 5,603 | 4,339 | -791 | 3,086 | 11,214 | -3,128 | 2,407 | 5,506 | 6,674 | 3,066 | -3,652 | 4,139 | 8,425 | 4,593 | 1,272 | 426 | 4,011 | 1,672 | -20,855 | 664 | 3,023 | 3,868 | -1,540 | 6,426 | 771 | 1,474 | -4,831 | 367 | 2,814 | 3,670 | -4,577 | 1,437 | -23 | 8,476 | -5,572 | 705 | 4,502 | 2,350 | 820 | 1,314 | 2,862 | 3,418 | -1,234.9 | -796 | 3,193.5 | 4,099.2 | -1,688.3 | 1,659.6 | 2,648.9 | 1,979.9 | -1.8 | 1,139.4 | 1,416.9 | 814.3 |
Operating Cash Flow
| 5,502 | 5,508 | 1,385 | 2,492 | 4,591 | 5,035 | 2,800 | 1,178 | 3,812 | 2,947 | -1,084 | 3,531 | 7,008 | 756 | 4,492 | 4,539 | 11,088 | 9,115 | -473 | 2,900 | 4,732 | 6,463 | 3,544 | 1,357 | 5,179 | 4,972 | 3,514 | 3,147 | 4,998 | 5,615 | 4,336 | 2,740 | 16,994 | 11,834 | 4,092 | 2,092 | 14,078 | 7,623 | 2,413 | 2,168 | 5,369 | 4,750 | 2,220 | 315 | 3,840 | 6,078 | 211 | -361 | 3,427 | 3,904 | 2,075 | -235 | 3,793 | 3,729 | 2,497 | 1,239 | 3,781 | 3,774 | 2,683 | 412 | 5,851 | 5,618 | 4,161 | -3,448 | 1,093 | 1,120 | 1,056 | 3,842 | 8,025 | 4,249 | 984 | -7,366 | 6,517 | 10,654 | -194 | 1,576 | 5,767 | 9,160 | 5,176 | 6,551 | 4,944 | 5,981 | 7,038 | 652 | 5,721 | 6,017 | 7,805 | 343 | 5,415 | 7,168 | 5,707 | 30 | 7,494 | 8,596 | 6,644 | 7,184 | 7,454 | 10,246 | 8,880 | 11,390 | 3,873 | 8,740 | 5,808 | 4,057 | 3,885 | 7,562 | 7,596 | 8,289 | 9,562 | 5,075 | 4,708 | 4,030 | 2,821 | 6,392 | 6,014 | 2,966 | 3,509 | 3,149 | 11,547 | 1,843 | 3,219 | 7,410 | 4,157 | 2,396 | 2,604 | 4,343 | 4,664 | 2,858 | -420.6 | 4,176.8 | 4,901.5 | 2,515.8 | 1,455.1 | 2,687.3 | 1,462.2 | 2,000 | 1,496.5 | 2,445.8 | 1,471.5 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1,992 | -2,100 | -2,094 | -2,295 | -2,212 | -1,949 | -1,780 | -2,065 | -1,732 | -1,699 | -1,370 | -1,772 | -1,574 | -1,513 | -1,368 | -1,531 | -1,256 | -1,175 | -1,780 | -2,274 | -1,805 | -1,920 | -1,633 | -2,116 | -1,981 | -1,909 | -1,779 | -2,113 | -1,672 | -1,558 | -1,706 | -2,080 | -4,912 | -3,206 | -1,511 | -1,838 | -5,358 | -3,533 | -1,800 | -2,154 | -1,881 | -1,912 | -1,516 | -1,938 | -1,582 | -1,594 | -1,483 | -1,885 | -1,319 | -1,191 | -1,093 | -1,158 | -1,113 | -1,093 | -929 | -1,146 | -919 | -959 | -1,068 | -1,170 | -1,003 | -1,022 | -1,366 | -1,821 | -1,747 | -1,638 | -1,490 | -1,807 | -1,578 | -1,341 | -1,296 | -1,606 | -1,839 | -1,565 | -1,838 | -2,055 | -1,890 | -728 | -2,844 | -1,596 | -4,851 | -1,510 | -1,280 | -1,910 | -2,306 | -2,037 | -1,496 | -533 | -1,611 | -2,622 | -2,512 | -2,134 | -1,108 | -2,572 | -2,606 | -2,524 | -4,515 | -1,610 | -1,806 | -1,621 | -2,805 | -4,503 | -5,216 | -4,231 | -2,055 | -1,201 | -2,920 | -3,177 | -2,747 | -2,012 | -1,739 | -4,135 | -561 | -3,812 | -1,902 | -4,029 | -436 | -3,793 | -2,198 | -3,392 | -2,477 | -1,901 | -1,700 | -2,036 | -1,746 | -1,743 | -1,289 | -1,787.7 | -1,499.7 | -1,248.2 | -1,253.9 | -1,668.6 | -1,540.8 | -1,236.8 | -1,401.1 | -26,011.2 | -1,861.9 | -1,738 | -1,616.2 |
Acquisitions Net
| -901 | -660 | -639 | -1,118 | -568 | -348 | -699 | -724 | 435 | 0 | 0 | -145 | 1 | 137 | 7 | -1,340 | 1,256 | 1,175 | 1,340 | 2,274 | 1,805 | 1,920 | 1,633 | 2,116 | 1,981 | 1,909 | 1,779 | 2,113 | 1,672 | 1,558 | 1,706 | 2,080 | 4,912 | 3,206 | 1,511 | 1,838 | 5,358 | 3,533 | 1,800 | 2,154 | 1,881 | 1,912 | 1,516 | -9 | 1,582 | 1,594 | 9 | 1 | 18,991 | -18,740 | 5 | -35,752 | 17,361 | -9,143 | -8,068 | -7,641 | -5,569 | -7,728 | -6,979 | -5,176 | -7,683 | -7,285 | -5,866 | -44,001 | 25,641 | -19,391 | 30 | -55,689 | 227 | 958 | 33 | -59,791 | 29,447 | -29,443 | 50 | 44,387 | -14,470 | -29,917 | 39 | 0 | 35,939 | -34,928 | -1,041 | 42,305 | -11,798 | -12,510 | -17,997 | -83,847 | -27 | -30 | -37 | -57 | -68 | -1,745 | -865 | -200 | -2,574 | 1,290 | -1,290 | 1,621 | 5,610 | 0 | 0 | 4,231 | 0 | 0 | 0 | 3,177 | 0 | 0 | 0 | 4,135 | 1,157 | 0 | 0 | -8,997 | 0 | 0 | 0 | -8,316 | 0 | 0 | 0 | 155 | 729 | 0 | 0 | 4 | 258.7 | 0 | 52 | 0 | 0 | 0 | 0 | 673.1 | 0 | 0 | 0 |
Purchases Of Investments
| -2,369 | -3,744 | -3,624 | -2,622 | -1,214 | -2,306 | -2,586 | -3,343 | -6,050 | -3,746 | -4,319 | -4,276 | -5,689 | -6,218 | -11,580 | -12,139 | -8,257 | -11,438 | -8,113 | -5,219 | -4,697 | -3,747 | -3,923 | -2,593 | -2,822 | -3,858 | -7,867 | -7,017 | -3,619 | -8,053 | -8,878 | -9,379 | -22,049 | -16,757 | -8,231 | -11,786 | -29,493 | -21,282 | -11,711 | -10,906 | -11,320 | -11,177 | -15,291 | -23,596 | -26,841 | -30,820 | -38,953 | -28,222 | -30,076 | -16,820 | -20,017 | 15,792 | -42,754 | -22,567 | -19,194 | -21,054 | -26,957 | -33,798 | -18,341 | -17,328 | -24,095 | -15,215 | -22,151 | -14,873 | -16,866 | -19,484 | -13,531 | -2,338 | -4,365 | -2,491 | -2,229 | -6,207 | -6,301 | -4,435 | -6,735 | -1,535 | -2,292 | -529 | -1,922 | -873 | -1,571 | -4,682 | -1,344 | -2,228 | -3,272 | -3,859 | -715 | -2,172 | -533 | -628 | -722 | -1,429 | -580 | -4,297 | -6,917 | -5,170 | 1,774 | -1,288 | -1,275 | -2,069 | -1,029 | -710 | -701 | 61,350 | -62,453 | -1,065 | -692 | -781 | -546 | -729 | -1,054 | 342 | -8,362 | 3,437 | -3,443 | -1,530 | 50,599 | -1,386 | -54,008 | -1,469 | -3,123 | 44,771 | -51,279 | 83,417 | -151,071 | -21,077 | -25,503 | 86,371.5 | -116,655.3 | -15,792 | -17,238 | 0 | 0 | -18,768.5 | -12,461.5 | -95,650 | -9,861.2 | -7,133.8 | -4,284.6 |
Sales Maturities Of Investments
| 3,799 | 3,233 | 3,579 | 2,316 | 2,800 | 3,171 | 4,413 | 2,770 | 5,028 | 4,086 | 7,327 | 4,790 | 4,586 | 12,136 | 11,717 | 7,993 | 13,598 | 5,806 | 4,998 | 4,234 | 4,072 | 4,196 | 4,427 | 3,254 | 4,766 | 6,886 | 5,979 | 6,983 | 5,955 | 7,353 | 9,707 | 7,827 | 22,352 | 15,602 | 5,783 | 8,000 | 32,900 | 23,414 | 11,440 | 11,438 | 14,681 | 10,718 | 13,708 | 24,430 | 27,215 | 28,058 | 38,544 | 29,893 | 28,208 | 17,207 | 17,704 | 8,355 | 15,760 | 20,201 | 26,479 | 26,450 | 22,588 | 34,006 | 18,033 | 18,944 | 18,294 | 18,704 | 20,380 | 14,974 | 21,215 | 14,863 | 13,527 | 3,150 | 3,422 | 5,320 | 6,768 | 3,260 | 3,949 | 6,746 | 4,501 | 2,291 | 1,468 | 464 | 1,931 | 1,129 | 1,582 | 4,127 | 1,576 | 4,657 | 2,256 | 1,788 | 681 | 2,302 | 456 | 575 | 591 | 2,890 | 508 | 4,280 | 6,853 | 5,054 | -2,088 | 1,306 | 1,223 | -49,241 | 51,415 | 590 | 688 | -51,231 | 52,694 | 845 | 553 | 698 | 668 | 567 | 1,600 | -403 | 7,502 | -2,221 | 4,992 | -49,631 | 16,523 | -6,929 | 45,414 | 938 | 2,740 | -37,506 | 43,988 | -70,768 | 66,485 | 58,328 | 60,308 | 10,374.9 | 19,055.7 | 17,285.3 | 15,081.7 | 0 | 0 | 18,959.3 | 12,403.3 | 108,581.1 | 10,319.3 | 6,212.5 | 5,018.7 |
Other Investing Activites
| -6,117 | -3,430 | -3,741 | -3,690 | -2,868 | -2,748 | -1,325 | -1,610 | -1,198 | 2,186 | 1,677 | -860 | 1,506 | 2,127 | 733 | 1,272 | -3,996 | -5,469 | 441 | -4,365 | -3,922 | -2,939 | -1,838 | -4,327 | -5,517 | -5,506 | -4,656 | -6,816 | -6,016 | -4,523 | -4,468 | -5,742 | -18,361 | -10,954 | -4,527 | -5,712 | -20,071 | -11,082 | -4,689 | -6,062 | -7,270 | -5,564 | -4,079 | -3,298 | -4,631 | -4,450 | -1,968 | -1,454 | -20,878 | 16,506 | -1,110 | 8,731 | 8,914 | 8,531 | 8,606 | 9,679 | 8,633 | 10,156 | 9,522 | 8,403 | 11,581 | 9,815 | 9,708 | 46,607 | -28,252 | 23,503 | -409 | 54,273 | -3,608 | -3,094 | -798 | 58,795 | -35,865 | 23,722 | 291 | -38,596 | 16,964 | 29,671 | 7,020 | -5,137 | -29,109 | 28,430 | 288 | -48,773 | 17,783 | 10,217 | 22,889 | 81,319 | 1,772 | -4,584 | 9,223 | -4,772 | 9,589 | -8,467 | -3,672 | -7,447 | 4,430 | -13,271 | -6,170 | 36,406 | -57,678 | -7,842 | -3,197 | -23,606 | 9,359 | -5,770 | -6,104 | -10,546 | -4,582 | -9,649 | -5,224 | -6,744 | -3,511 | -10,183 | -8,095 | 56,060 | -71,236 | 1,639 | -1,569 | 2,168 | -4,290 | -15,624 | -294 | -16,345 | 80,280 | -43,836 | -37,745 | -101,255.8 | 99,327 | -5,594.6 | 1,703.7 | -2,212.2 | -2,328 | -883.1 | 2,954.9 | 7,788.6 | -1,035.6 | -3,188.2 | -8.5 |
Investing Cash Flow
| -5,588 | -6,041 | -5,880 | -7,409 | -4,062 | -4,180 | -1,977 | -4,972 | -3,517 | 827 | 3,315 | -2,263 | -1,170 | 6,669 | -491 | -5,745 | 1,345 | -11,101 | -3,114 | -5,350 | -4,547 | -2,490 | -1,334 | -3,666 | -3,573 | -2,478 | -6,544 | -6,850 | -3,680 | -5,223 | -3,639 | -7,294 | -18,058 | -12,109 | -6,975 | -9,498 | -16,664 | -8,950 | -4,960 | -5,530 | -3,909 | -6,023 | -5,662 | -4,411 | -4,257 | -7,212 | -3,851 | -1,667 | -5,074 | -3,038 | -4,511 | -4,032 | -1,832 | -4,071 | 6,894 | 6,288 | -2,224 | 1,677 | 1,167 | 3,673 | -2,906 | 4,997 | 705 | 886 | -9 | -2,147 | -1,873 | -2,411 | -5,902 | -648 | 2,478 | -5,549 | -10,609 | -4,975 | -3,731 | 4,492 | -220 | -1,039 | 4,224 | -6,477 | 1,990 | -8,563 | -1,801 | -5,949 | 2,663 | -6,401 | 3,362 | -2,931 | 57 | -7,289 | 6,543 | -5,502 | 8,341 | -12,801 | -7,207 | -10,287 | -2,973 | -13,573 | -9,318 | -14,904 | -4,487 | -12,465 | -8,426 | -13,487 | -2,455 | -7,191 | -9,163 | -10,629 | -7,207 | -11,823 | -6,417 | -6,805 | -3,775 | -12,779 | -8,448 | -8,127 | -4,550 | -10,469 | -12,361 | -10,071 | -7,150 | -10,260 | -9,285 | -5,577 | -5,323 | -8,328 | -4,229 | -6,293.1 | 486.4 | -5,349.5 | -1,654.5 | -3,880.8 | -3,868.8 | -1,929.1 | 1,495.6 | -4,618.4 | -2,439.4 | -5,847.5 | -890.6 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -3,976 | -1,745 | -1,062 | -10,146 | -9,606 | -9,971 | -12,242 | -8,260 | -12,698 | -11,722 | -12,975 | -18,042 | -9,439 | -11,791 | -14,892 | -9,873 | -27,296 | -10,397 | -12,948 | -249 | -392 | -1,668 | -2,134 | -2,682 | -440 | -1,757 | -4,593 | -9,392 | -11,426 | -8,041 | -11,911 | -8,778 | -30,019 | -21,104 | -9,552 | -5,992 | -27,366 | -19,787 | -8,686 | -3,563 | -6,183 | -9,803 | -9,310 | -4,438 | -6,615 | -7,924 | -8,976 | -6,169 | -5,942 | -8,935 | -8,164 | -7,180 | -9,623 | -13,093 | -13,199 | -8,770 | -13,973 | -18,130 | -8,506 | -15,822 | -12,121 | -17,556 | -16,395 | -13,531 | 0 | 0 | 0 | -6,974 | 0 | 0 | 0 | 0 | -1,755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8,959 | -1,558 | -2,690 | -3,829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 14,480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,588 | 0 | 6,628 | 0 | 16,363 | 33,156 | 26,508 | 15,623 | 13,695 | 36,720 | 25,088 | 0 | 0 | 8,352 | 10,982 | 0 | 8,670 | 8,649 | 9,055 | 11,242 | 10,483 | 6,017 | 8,477 | 8,667 | 0 | 0 | 0 | 0 | 109 | 388 | 312 | 530 | 180 | 619 | 1,651 | 0 | 93 | 519 | 81 | 63 | 98 | 101 | 24 | 27 | 76 | 121 | 192 | 42 | 75 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,991 | -4,796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50 | -3 | 117 | 93 | 81 | 152 | 507 | 23 | 68 | 8 | 1,973 | 40 | 275 | 108 | 0 | 0 | 138 | 282 | 211 | 84 | 394 | 201 | 1 | 173 | 1,325.5 | 98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -32 | -244 | 0 | -335 | 0 | 0 | 0 | -484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -237 | 0 | 0 | 0 | 73 | -237 | 0 | 0 | 33 | -75 | 0 | -89 | -14 | 0 | -131 | 0 | 306 | -145 | -145 | -145 | 91 | -129 | -91 | 0 | 0 | -1,102 | -862 | 0 | -49 | -77 | -77 | -10 | -33 | -33 | -32 | -27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31 | -44 | -42 | 0 | 0 | 0 | 0 | 0 | -14 | -24 | -26 | -41 | -60 | 0 | -40 | 19 | -22 | 0 | 0 | -9,066 | -57 | -491 | -25 | -521 | -801 | -1,636 | 7 | -114 | -78 | -442 | 859 | -988 | -136 | -223 | -57 | -389 | -420 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -597 | -599 | -1,326 | -601 | -600 | -601 | -3,193 | -599 | -603 | -402 | -405 | -400 | 0 | 0 | -3 | -1,793 | 0 | 0 | -596 | -595 | -598 | -599 | -597 | -597 | -597 | -598 | -1,113 | -596 | -596 | -597 | -795 | -596 | -2,780 | -2,184 | -1,588 | -595 | -1,785 | -1,190 | -593 | -482 | -483 | -494 | -493 | -395 | -394 | -393 | -392 | -191 | -191 | -191 | -190 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -94 | -188 | -186 | -186 | -185 | -184 | -183 | -183 | -183 | -183 | -183 | -184 | -183 | -183 | -183 | -188 | -186 | -185 | -184 | -275 | -547 | -550 | -557 | -566 | -607 | -971 | -607 | -605 | -1,439 | -316 | -562 | -557 | -517 | -3,754 | -520 | -492 | -541 | -508 | -479 | -472 | -471 | -429 | -428 | -439 | -391 | -391 | -338 | -336 | -300 | -297 | -272 | -272 | -269 | -269 | -276 | -243.5 | -243.5 | -242.4 | -248 | -257.5 | -291.8 | -189.2 | -703.2 | -460.1 | -338.1 | -345.2 | -345.2 |
Other Financing Activities
| -36 | -60 | -194 | -15 | 9,868 | 13,985 | 11,561 | 16,398 | 14,997 | 7,545 | 11,719 | 10,364 | 8,217 | 5,386 | 7,102 | 58 | 7,936 | 17,334 | 25,998 | -343 | -1,189 | -414 | 336 | -1,559 | 376 | -851 | -977 | -27 | 11,895 | -17 | 13,826 | 53 | -44 | -30 | -2 | -14 | -303 | -279 | 13,863 | 5,055 | 27 | -9 | 11,791 | 3 | 104 | 47 | 103 | -3 | 114 | -36 | 84 | 12,153 | 7,414 | 9,370 | 9,917 | -2,190 | 11,188 | 6,757 | 7,864 | 7,254 | 10,122 | 7,564 | 11,545 | 13,827 | -6,170 | -2,892 | -1,094 | 12,341 | -6,778 | 1,333 | -5,383 | 16,040 | 3,387 | 935 | -3,211 | -3,217 | -6,832 | -760 | -9,231 | 4,275 | -5,092 | 336 | -8,501 | -944 | 1,983 | -1,287 | -4,108 | -6,197 | 2,611 | 6,082 | -3,158 | 2,962 | -11,316 | 6,519 | 2,626 | 5,091 | -6,712 | 7,432 | 2,532 | 5,611 | 863 | 4,775 | 4,593 | 17,602 | 417 | 4,826 | 6,477 | 3,496 | 137 | 6,001 | 823 | 1,612 | 1,067 | 6,012 | 2,598 | 5,237 | -478 | 6,575 | 6,319 | 5,458 | 2,213 | 6,026 | 4,365 | 4,674 | 478 | 4,211 | 1,898 | 3,016.4 | -1,268.3 | -486.8 | -1,591.6 | 3,259.9 | 2,007 | -1,107.2 | -1,247.9 | 4,079.1 | 154.1 | 5,626.7 | -596.4 |
Financing Cash Flow
| 3,311 | 842 | -458 | 3,383 | -338 | 3,413 | -3,874 | 7,055 | 1,696 | -4,579 | -1,661 | -8,078 | -1,222 | -6,405 | -7,793 | 2,284 | -19,360 | 6,937 | 12,454 | -689 | -1,632 | -2,681 | 1,873 | 526 | 144 | -3,206 | 2,414 | 4,559 | -127 | -2,158 | 1,120 | 7,348 | 168 | 3,045 | 4,336 | 7,185 | 7,137 | 3,741 | 4,584 | 1,010 | 611 | -186 | 1,988 | 3,791 | 1,667 | 708 | 1,967 | 4,087 | -35 | -717 | 370 | 4,973 | -2,209 | -3,723 | -3,282 | -10,851 | -2,397 | -11,061 | -112 | -8,388 | -1,380 | -8,341 | -4,850 | 389 | -5,651 | -2,811 | -1,031 | 5,465 | -6,677 | 1,357 | -5,387 | 16,072 | 1,617 | 939 | -3,355 | -3,328 | -6,951 | -944 | -9,428 | 4,068 | -5,301 | 112 | -8,744 | -1,128 | 1,760 | -1,451 | -4,313 | -1,394 | -2,371 | -3,169 | -3,399 | 2,196 | -11,888 | 5,448 | 1,268 | 2,889 | -7,312 | 6,347 | 1,847 | 4,564 | 283 | 3,471 | 3,895 | 7,813 | -1,718 | -1,890 | 1,801 | 3,085 | -252 | 6,000 | 367 | 1,208 | 604 | 7,556 | 2,210 | 5,073 | -761 | 6,184 | 5,981 | 5,260 | 2,195 | 5,940 | 4,177 | 4,796 | 410 | 3,943 | 1,795 | 4,098.4 | -1,413.8 | -729.2 | -1,839.6 | 3,002.4 | 1,715.2 | -1,296.4 | -1,951.1 | 3,619 | -184 | 5,281.5 | -941.6 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 275 | -69 | -171 | 10 | -180 | -4 | 70 | 358 | -404 | -344 | -24 | -77 | -154 | 92 | -93 | 385 | 218 | 70 | -448 | 199 | -178 | -5 | 29 | -65 | -16 | -404 | 115 | 47 | 175 | 166 | 101 | -229 | -36 | 21 | 192 | -193 | -622 | -274 | -426 | -211 | -324 | 49 | -31 | 21 | 140 | -32 | -166 | 61 | 120 | -292 | 162 | -87 | -704 | 228 | 404 | 137 | 510 | -424 | -276 | -54 | 222 | 644 | -342 | -672 | -605 | 153 | 316 | 950 | -7 | 162 | -91 | 226 | -3 | 192 | 49 | -120 | 150 | -389 | -137 | 511 | 139 | -72 | -73 | 337 | 59 | 282 | 133 | 180 | -131 | 373 | -49 | -144 | 105 | -39 | -174 | -597 | -171 | -114 | -32 | -98 | -10 | -57 | -183 | 71 | -17 | -22 | 60 | 45 | -24 | 15 | -127 | 78 | -47 | -156 | -76 | -36 | -260 | 34 | 341 | -47 | 115 | 503 | -8 | -203 | -30 | 255 | 20 | -436.9 | 291.5 | 354.4 | -476.9 | 213.4 | 86.6 | -47.4 | -294.6 | 196.3 | 49.4 | 235.1 | -527.1 |
Net Change In Cash
| 3,500 | 232 | -5,141 | -1,524 | 11 | 4,264 | -2,981 | 3,619 | 1,587 | -1,149 | 546 | -6,887 | 4,462 | 1,112 | -3,885 | 1,463 | -6,709 | 5,021 | 8,419 | -2,940 | -1,625 | 1,287 | 4,112 | -1,848 | 1,734 | -1,116 | -501 | 903 | 1,366 | -1,600 | 1,918 | 2,565 | -932 | 2,791 | 1,645 | -414 | 3,929 | 2,140 | 1,611 | -2,563 | 1,747 | -1,410 | -1,485 | -284 | 1,390 | -458 | -1,839 | 2,120 | -1,562 | -143 | -1,904 | 688 | -1,012 | -3,846 | 6,513 | -3,187 | -330 | -6,034 | 3,462 | -4,357 | 1,787 | 2,918 | -956 | -2,845 | -5,172 | -3,685 | -1,532 | 7,846 | -4,563 | 5,133 | -2,016 | 3,383 | -2,474 | 6,806 | -7,231 | 3,299 | -1,933 | 6,788 | -165 | 6,095 | 1,768 | -2,542 | -3,580 | -6,117 | 10,203 | -1,553 | 6,987 | -3,823 | 2,970 | -2,917 | 8,802 | -3,420 | 4,052 | 1,204 | 531 | -811 | -3,002 | 2,906 | 1,377 | 952 | -341 | -311 | 1,094 | -1,546 | -305 | -1,541 | 294 | 790 | 2,079 | -733 | -1,469 | -1,489 | -397 | 1,013 | -300 | -124 | -2,062 | -1,102 | 5,508 | -3,015 | -1,621 | 3,593 | -959 | 1,412 | -2,339 | 213 | 2,250 | 226.4 | -1,056.5 | -1,547.5 | 930.5 | 1,850.8 | -611.9 | -585.6 | 712.1 | 1,196.9 | -1,077.5 | 2,114.9 | -887.8 |
Cash At End Of Period
| 23,726 | 19,953 | 19,721 | 25,110 | 26,634 | 26,623 | 22,359 | 25,340 | 21,721 | 20,134 | 21,283 | 20,737 | 27,624 | 23,162 | 22,050 | 25,935 | 24,472 | 31,181 | 26,160 | 17,741 | 20,681 | 22,306 | 21,019 | 16,907 | 18,755 | 17,021 | 18,137 | 18,492 | 17,589 | 16,223 | 17,823 | 15,905 | 13,340 | 17,063 | 15,917 | 14,272 | 14,686 | 12,897 | 12,368 | 10,757 | 13,320 | 11,573 | 12,983 | 14,468 | 14,752 | 13,362 | 13,820 | 15,659 | 13,539 | 15,101 | 15,244 | 17,148 | 16,460 | 17,472 | 21,318 | 14,805 | 17,992 | 18,322 | 24,356 | 21,441 | 25,798 | 24,011 | 21,093 | 22,049 | 24,894 | 30,066 | 33,751 | 35,283 | 27,437 | 32,000 | 26,867 | 28,894 | 25,511 | 27,985 | 21,179 | 31,499 | 28,200 | 30,133 | 23,345 | 23,511 | 17,416 | 15,648 | 18,190 | 21,770 | 27,887 | 17,684 | 19,237 | 12,250 | 16,073 | 13,103 | 16,020 | 7,218 | 10,638 | 6,586 | 5,382 | 4,851 | 5,662 | 8,664 | 5,758 | 6,230 | 5,278 | 5,619 | 5,930 | 4,836 | -305 | -1,541 | 8,228 | 7,934 | 2,079 | -733 | 5,798 | 7,267 | -397 | 1,013 | 8,140 | 8,440 | -2,062 | -1,102 | 11,728 | 6,220 | -1,621 | 3,593 | 7,263 | 1,412 | -2,339 | 213 | 8,936 | 226.4 | -1,056.5 | -1,547.5 | 9,063.7 | 1,850.8 | -611.9 | -585.6 | 7,479.9 | 1,196.9 | -1,077.5 | 2,114.9 | 4,533.5 |