The Gap, Inc.
NYSE:GPS
24.55 (USD) • At close August 21, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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
| 206 | 158 | 185 | 218 | 117 | -18 | -273 | 282 | -49 | -162 | -16 | -152 | 258 | 166 | 234 | 95 | -62 | -932 | -184 | 140 | 168 | 227 | 276 | 266 | 297 | 164 | 205 | 229 | 271 | 143 | 220 | 204 | 125 | 127 | 214 | 248 | 219 | 239 | 319 | 351 | 332 | 260 | 307 | 337 | 303 | 333 | 351 | 308 | 243 | 233 | 218 | 193 | 189 | 233 | 365 | 303 | 234 | 302 | 352 | 307 | 228 | 215 | 243 | 246 | 229 | 249 | 265 | 237 | 153 | 178 | 219 | 189 | 128 | 242 | 338 | 212 | 272 | 291 | 379 | 265 | 194 | 312 | 355.654 | 262.567 | 209.307 | 202.472 | 248.729 | 135.27 | 56.78 | 36.678 | -34.158 | -178.837 | 89.751 | 115.48 | 271.753 | 186.348 | 183.92 | 235.476 | 413.9 | 315 | 195.8 | 202.4 | 313.8 | 237.8 | 136.8 | 136.1 | 215.6 | 164.5 | 69.5 | 84.3 | 171.2 | 134.3 | 65.8 | 81.6 | 154.6 | 116.9 | 32.4 | 50.1 | 118.7 | 93.7 | 44.3 | 63.5 | 109.3 | 78.9 | 28.7 | 41.5 | 65.7 | 62 | 37.7 | 45.3 | 84 | 70.8 | 34.2 | 40.9 | 56.5 | 47.7 | 19.1 | 21.2 | 34.2 | 34.2 |
Depreciation & Amortization
| 123 | 124 | 128 | 127 | 130 | 137 | 138 | 140 | 132 | 130 | 132 | 128 | 124 | 120 | 126 | 125 | 126 | 130 | 140 | 140 | 139 | 138 | 137 | 129 | 125 | 126 | 127 | 123 | 126 | 123 | 129 | 130 | 140 | 132 | 137 | 127 | 130 | 133 | 135 | 125 | 122 | 118 | 121 | 114 | 117 | 118 | 120 | 118 | 122 | 123 | 148 | 127 | 126 | 129 | 156 | 140 | 142 | 147 | 164 | 147 | 180 | 143 | 146 | 141 | 142 | 139 | 140 | 140 | 133 | 134 | 126 | 129 | 140 | 135 | 201 | 151 | 127 | 146 | 166 | 152 | 148 | 154 | 163.837 | 156.334 | 172.692 | 171.137 | 199.285 | 192.509 | 201.198 | 187.884 | 220.86 | 207.462 | 186.016 | 196.148 | 167.029 | 152.9 | 138.42 | 132.016 | 133.7 | 106.6 | 100.9 | 95 | 90 | 83.9 | 77.7 | 74.8 | 75.1 | 68.1 | 69.8 | 56.7 | 58.2 | 50.7 | 53.4 | 52.6 | 50.3 | 51.6 | 50.1 | 45.4 | 44.6 | 42.7 | 41.9 | 39 | 38.6 | 37 | 34.2 | 32 | 32.1 | 29.7 | 28 | 24.2 | 26.4 | 19.6 | 18.8 | 17.3 | 19.9 | 15.4 | 13.8 | 12.4 | 16.4 | 9.9 |
Deferred Income Tax
| -9 | 1 | -37 | -32 | -21 | 5 | 10 | 43 | -10 | -1 | -33 | -56 | 10 | 18 | -63 | 51 | -84 | -41 | -123 | -4 | 23 | 23 | 32 | 9 | 18 | 6 | 111 | -23 | -17 | -10 | -44 | 3 | -5 | -12 | 111 | -9 | 8 | 17 | 107 | -3 | -22 | 30 | 38 | 9 | 17 | 55 | -21 | -1 | -7 | 25 | -83 | 31 | 49 | 2 | 95 | 43 | -31 | -14 | -51 | 1 | 2 | -2 | -12 | 24 | 16 | -18 | 98 | -3 | -23 | -123 | 34 | -64 | 12 | -23 | 40 | -23 | -28 | -35 | -56 | -10 | -9 | -5 | 128.839 | 2.911 | -25.043 | -3.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.1 | 0 | 0 | 0 | -20.9 | -0.1 | 0.5 | -1.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 31 | 27 | 16 | 20 | 21 | 23 | 9 | 22 | 5 | 1 | 42 | 25 | 36 | 36 | 22 | 20 | 17 | 18 | 4 | 17 | 23 | 24 | 19 | 24 | 27 | 21 | 27 | 18 | 22 | 20 | 21 | 19 | 21 | 15 | 18 | 15 | 21 | 22 | 24 | 23 | 28 | 25 | 30 | 26 | 29 | 31 | 26 | 34 | 23 | 30 | 8 | 16 | 17 | 17 | 16 | 16 | 18 | 27 | 16 | 23 | 13 | 12 | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Change In Working Capital
| 197 | -278 | 410 | 39 | 306 | -90 | 725 | -286 | 118 | -369 | -85 | -563 | 105 | 51 | -575 | 621 | 310 | -401 | 563 | -393 | -83 | -83 | 542 | -472 | -178 | -46 | 494 | -433 | -70 | -133 | 559 | -461 | 1 | -53 | 609 | -491 | -7 | -117 | 635 | -626 | -39 | 21 | 530 | -633 | -118 | 28 | 512 | -599 | -80 | 24 | 447 | -579 | -35 | -80 | 179 | -182 | -30 | -120 | 238 | -471 | 142 | -150 | 171 | -167 | -26 | -226 | 544 | -49 | 102 | 48 | 211 | -171 | -73 | -51 | 647 | -305 | -274 | -181 | 640 | -195 | -272 | -295 | 809.232 | -107.397 | 7.089 | -411.924 | 394.401 | -290.027 | -128.55 | -163.366 | 762.816 | -84.214 | 68.701 | -262.118 | 812.455 | -372.785 | -315.265 | -393.072 | 367.6 | -202.3 | -175.2 | -289.7 | 557.1 | -271.9 | -14.2 | -72.9 | 262.9 | 12.4 | -38.2 | -206 | 158.4 | 37.3 | 62.6 | -109.6 | 126.9 | -8 | -61.5 | -128.7 | 159.1 | -20.7 | -40.1 | -77.3 | 223.7 | -8.9 | 4.2 | -52.1 | 185.6 | -34.4 | -89.2 | -69.2 | 78.1 | 47.1 | -59.6 | -37 | 74 | -16.3 | -9.5 | 8.2 | 29.5 | -37.2 |
Accounts Receivables
| 0 | 0 | -12 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -134 | 5 | 202 | -192 | 497 | -339 | -81 | 83 | 19 | -1,680 | 140 | 174 | 12 | -241 | 103 | 138 | -131 | -104 | 132 | 150 | -197 | -101 | 22 | 191 | -124 | -67 | 18 | 251 | -268 | -155 | 34 | 224 | -308 | -246 | 178 | 390 | -388 | -233 | 26 | 35 | -269 | -171 | 15 | 86 | 50 | -94 | -16 | 110 | -377 | -84 | -78 | -598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128 | 0 | 0 | 0 | -3,789 | 0 | 0 | 0 | -4,563 | 0 | 0 | 0 | -3,454.044 | 0 | 0 | 0 | -2,538.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -156 | 38 | 388 | -165 | 77 | 83 | 632 | 62 | 26 | -166 | -305 | -444 | 87 | 69 | 285 | -499 | -12 | -79 | 563 | -393 | -83 | -83 | 542 | -472 | -178 | -46 | 494 | -433 | -70 | -133 | 559 | -461 | 1 | -53 | 609 | -491 | -7 | -117 | 635 | -626 | -39 | 21 | 530 | -633 | -118 | 28 | 512 | -599 | -80 | 24 | 698 | -579 | -35 | -80 | 539 | -516 | -92 | -58 | 521 | -523 | -65 | 110 | 718 | -539 | -147 | 19 | 897 | -488 | -148 | -9 | 816 | -598 | -112 | -203 | 851 | -465 | -166 | -106 | 820 | -523 | -267 | -120 | 901.706 | -297.618 | -160.841 | -58.247 | 781.903 | -875.458 | -160.906 | -3.761 | 906.237 | -441.128 | -101.62 | -150.422 | 662.082 | -490.734 | -431.357 | -194.586 | 360.9 | -317.3 | -304.7 | -143.1 | 319.4 | -270.3 | -281.4 | -90 | 245.7 | -188 | -162.8 | -51 | 132.7 | -136.4 | -82.9 | -7.2 | 221.2 | -197 | -99.8 | -37.4 | 165.3 | -119.8 | -69.5 | -15.9 | 165.7 | -92.7 | -43.4 | 4.3 | 127.7 | -52.1 | -131.2 | 3.8 | 60.3 | -66.9 | -38.9 | -21.1 | 37.8 | -59.8 | -1.2 | 19.2 | 7.5 | -75.3 |
Change In Accounts Payables
| 307 | -152 | -91 | 29 | 206 | -102 | -37 | -211 | 44 | -336 | 305 | 49 | 37 | -205 | -556 | 653 | 670 | -203 | -63 | -18 | 247 | -100 | -168 | -14 | 224 | -120 | -145 | 104 | 86 | -135 | -148 | 192 | 122 | -20 | -196 | 113 | 56 | -20 | -285 | 258 | 130 | -144 | -265 | 282 | 226 | -138 | -426 | 375 | 187 | -45 | -411 | 324 | 105 | -7 | -390 | 285 | 82 | 16 | -379 | 370 | 204 | -155 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90 | 0 | 0 | 0 | -65 | 0 | 0 | 0 | -98 | 0 | 0 | 0 | -231.633 | 0 | 0 | 0 | -157.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -19 | -164 | 113 | 163 | 23 | -71 | 130 | -137 | -22 | 133 | -85 | -34 | -24 | -15 | -112 | -30 | -9 | -38 | -20 | -1 | 1,433 | -40 | -6 | 2 | 17 | 17 | 7 | 27 | 18 | 3 | -2 | 5 | -21 | -2 | 5 | 11 | 11 | 2 | 34 | 10 | 25 | 110 | 41 | 26 | 20 | -40 | 36 | 13 | 46 | 19 | 125 | -55 | 66 | -8 | -56 | -1 | 74 | -62 | -14 | 59 | 87 | -27 | 55 | 372 | 121 | -245 | -353 | 439 | 250 | 57 | -605 | 427 | 39 | -66 | -204 | 160 | -108 | 3,779 | -180 | 328 | -5 | 4,486 | -92.474 | 190.221 | 167.93 | 3,332 | -387.502 | 585.431 | 32.356 | 2,537 | -143.421 | 356.914 | 170.321 | -111.696 | 150.373 | 117.949 | 116.092 | -198.486 | 6.7 | 115 | 129.5 | -146.6 | 237.7 | -1.6 | 267.2 | 17.1 | 17.2 | 200.4 | 124.6 | -155 | 25.7 | 173.7 | 145.5 | -102.4 | -94.3 | 189 | 38.3 | -91.3 | -6.2 | 99.1 | 29.4 | -61.4 | 58 | 83.8 | 47.6 | -56.4 | 57.9 | 17.7 | 42 | -73 | 17.8 | 114 | -20.7 | -15.9 | 36.2 | 43.5 | -8.3 | -11 | 22 | 38.1 |
Other Non Cash Items
| 1 | 387 | -27 | -68 | -40 | -42 | 110 | -106 | -81 | 39 | 87 | 508 | -81 | -51 | 94 | -426 | 546 | 286 | 483 | 45 | 284 | -300 | -192 | 65 | 323 | -337 | -184 | 200 | 63 | -52 | 34 | 171 | 284 | -41 | -229 | 202 | 60 | -83 | -205 | 248 | 62 | 59 | -274 | 243 | 153 | -209 | -277 | 395 | 305 | -71 | -13 | 291 | -18 | -70 | -3 | 76 | -122 | -13 | 57 | 425 | -47 | -16 | -25 | 28 | 25 | 32 | 31 | 9 | 23 | 44 | 40 | 4 | 22 | 5 | -2 | 12 | -42 | 4 | 18 | 7 | 20 | 8 | 28.277 | 24.245 | 11.205 | 12.619 | 112.224 | 36.012 | 7.138 | 12.191 | -24.549 | 6.012 | 31.932 | 16.537 | -9.13 | 13.862 | 21.366 | 65.912 | 41.5 | 7.4 | 31 | 134.3 | -21.8 | 10.9 | 13.4 | 42.7 | -6 | 3.3 | 5.6 | 7.1 | -27 | 1.9 | 2.3 | 41.3 | -0.4 | 0.6 | 5.3 | 3.5 | 4 | -6.2 | 0.7 | 13.7 | -0.5 | 0.3 | 1.5 | 5.3 | -31.6 | 3.7 | -0.1 | 17.5 | -6.9 | -0.1 | -0.1 | 0.2 | -5.5 | -0.1 | 0.3 | -0.2 | -1 | 1.6 |
Operating Cash Flow
| 549 | 30 | 700 | 304 | 513 | 15 | 719 | 95 | 155 | -362 | 127 | -110 | 452 | 340 | -162 | 486 | 853 | -940 | 883 | -55 | 554 | 29 | 814 | 21 | 612 | -66 | 780 | 114 | 395 | 91 | 919 | 66 | 566 | 168 | 860 | 92 | 431 | 211 | 1,015 | 118 | 483 | 513 | 752 | 96 | 501 | 356 | 711 | 255 | 606 | 364 | 725 | 79 | 328 | 231 | 808 | 396 | 211 | 329 | 776 | 432 | 518 | 202 | 578 | 272 | 386 | 176 | 1,078 | 334 | 388 | 281 | 630 | 87 | 217 | 316 | 1,223 | 48 | 55 | 225 | 1,146 | 219 | 81 | 174 | 1,485.839 | 339.293 | 375.243 | -29.375 | 954.639 | 73.764 | 136.566 | 73.387 | 924.969 | -49.577 | 376.4 | 66.047 | 1,242.107 | -19.675 | 28.441 | 40.332 | 956.7 | 226.7 | 152.5 | 142 | 939.1 | 60.7 | 213.7 | 180.7 | 547.6 | 248.3 | 106.7 | -57.9 | 360.8 | 224.2 | 184.1 | 65.9 | 331.4 | 161.1 | 26.3 | -29.7 | 309.3 | 109.5 | 46.8 | 38.9 | 350.2 | 107.2 | 69.1 | 24.8 | 251.8 | 61 | -23.6 | 17.8 | 181.6 | 137.4 | -6.7 | 21.4 | 144.9 | 46.7 | 23.7 | 41.6 | 79.1 | 8.5 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -89 | -93 | -132 | -89 | -82 | -117 | -108 | -171 | -178 | -228 | -208 | -217 | -145 | -124 | -104 | -80 | -86 | -122 | -179 | -199 | -159 | -508 | -195 | -184 | -188 | -138 | -268 | -188 | -165 | -110 | -141 | -113 | -131 | -139 | -221 | -204 | -151 | -150 | -206 | -180 | -166 | -162 | -183 | -172 | -164 | -151 | -210 | -152 | -149 | -148 | -132 | -155 | -134 | -127 | -144 | -165 | -141 | -107 | -113 | -90 | -68 | -63 | -116 | -107 | -94 | -114 | -163 | -197 | -200 | -122 | -166 | -173 | -142 | -91 | -152 | -189 | -147 | -112 | -137 | -149 | -112 | -44 | -90.771 | -70.934 | -54.513 | -55.782 | -86.522 | -32.31 | -87.572 | -96.88 | -143.82 | -207.869 | -277.258 | -311.131 | -533.05 | -531.785 | -472.724 | -321.103 | -372.9 | -315.8 | -331 | -219 | -206.5 | -242.1 | -174.8 | -174.2 | -132.9 | -141.3 | -117.6 | -93.8 | -125 | -95.8 | -81.8 | -69.2 | -79.3 | -88.3 | -74 | -60.7 | -68.6 | -62.4 | -58.2 | -43.6 | -50.7 | -53.8 | -64.6 | -43.2 | -34.8 | -41.4 | -56.7 | -72.6 | -40.4 | -66.5 | -60.2 | -69.4 | -60.6 | -59.4 | -43.8 | -29.9 | -18.4 | -19.3 |
Acquisitions Net
| 0 | 0 | -9 | -2 | 0 | 11 | 0 | 125 | 0 | 333 | 21 | -135 | -49 | 28 | 0 | 0 | 0 | 0 | 69 | 0 | 0 | -69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -75 | -201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -119 | -207 | -129 | -298 | -271 | -178 | 0 | -59 | -58 | -85 | -81 | -69 | -56 | -86 | -155 | -167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25 | -50 | -50 | -75 | 0 | 0 | -50 | 0 | -25 | -50 | -75 | -325 | -100 | -150 | 0 | 0 | -75 | 0 | 0 | 0 | -175 | 0 | -374 | -345 | -255 | -331 | -309 | -565 | -404 | -295 | -394 | -775 | -674 | -403 | -207 | -529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.4 | -36.2 | 53.5 | -92.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 30 | 3 | 0 | 0 | 0 | 0 | -333 | 0 | 0 | 333 | 394 | 268 | 267 | 233 | 40 | 23 | 28 | 297 | 62 | 85 | 60 | 86 | 65 | 76 | 33 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 25 | 75 | 50 | 0 | 25 | 50 | 25 | 50 | 175 | 150 | 150 | 125 | 100 | 25 | 0 | 0 | 74 | 0 | 0 | 177 | 163 | 322 | 409 | 393 | 297 | 466 | 560 | 518 | 295 | 631 | 526 | 293 | 374 | 374 | 631 | 693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.4 | 93.6 | 43.7 | 0 | -19.3 | 13.8 | 9.7 | 33.9 | 27 | 24 | 31.2 | 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
| 0 | -198 | 1 | -2 | 0 | 76 | 333 | 125 | 0 | 333 | -26 | 61 | 89 | -37 | -231 | -155 | 2 | 238 | -69 | 0 | -21 | 220 | -2 | -1 | 1 | -7 | 6 | 1 | 45 | 11 | -4 | 0 | 0 | -1 | 0 | -3 | -1 | 0 | -2 | 0 | 121 | -1 | -2 | 2 | -1 | -3 | 6 | -6 | 2 | -8 | -2 | -1 | -1 | -2 | 0 | 8 | -7 | 2 | 2 | 1 | -100 | 18 | 73 | -145 | -72 | 2 | 6 | 9 | -7 | 7 | 24 | 22 | -15 | 10 | 11 | 103 | 864 | 4 | 353 | -1 | -11 | 2 | -759.007 | 1.208 | -3.094 | 6.893 | 10.076 | 0.215 | 1.96 | -0.322 | 6.505 | -1.729 | 0.182 | -4.958 | 24.743 | 11.796 | -2.012 | -50.779 | 0 | -5.4 | -31.8 | -2.7 | -8.4 | 40.6 | -41.3 | -19.7 | 13.2 | 2.9 | 30.1 | -49.2 | -26.8 | -1.4 | -21.1 | -19 | -29.5 | 2.8 | -11.2 | 1 | 29.8 | -22.5 | -22.7 | -21.7 | -83.6 | -1.6 | 0.4 | -2.4 | -2.4 | -0.8 | -8.2 | 1.4 | 0.7 | -0.7 | -4.4 | -4.8 | -1.8 | -0.3 | -1.9 | -0.5 | -2.2 | 0.5 |
Investing Cash Flow
| -134 | -291 | -131 | -91 | -82 | -30 | -108 | -46 | -178 | 105 | 62 | -291 | -56 | -161 | -335 | -235 | -56 | 116 | -175 | -199 | -180 | -340 | -188 | -195 | -309 | -309 | -262 | -187 | -120 | -99 | -145 | -113 | -131 | -140 | -221 | -207 | -152 | -150 | -208 | -180 | -45 | -163 | -185 | -170 | -165 | -104 | -333 | -133 | -147 | -231 | -109 | -106 | -160 | -79 | 6 | -57 | -73 | -305 | -110 | -214 | -168 | -45 | -45 | -252 | -166 | 65 | -169 | 134 | -172 | -67 | -100 | -16 | 94 | -128 | -244 | 271 | 849 | -590 | -84 | -179 | 301 | 122 | -849.778 | -69.726 | -57.607 | -48.889 | -76.446 | -32.095 | -85.612 | -97.202 | -147.864 | -209.598 | -277.076 | -316.089 | -508.307 | -519.989 | -474.736 | -371.882 | -372.9 | -321.2 | -362.8 | -221.7 | -214.9 | -201.5 | -216.1 | -193.9 | -119.7 | -101 | 6.1 | -99.3 | -151.8 | -116.5 | -89.1 | -78.5 | -74.9 | -58.5 | -61.2 | -28.5 | -53.2 | -121.1 | -27.4 | -158.2 | -134.3 | -55.4 | -64.2 | -45.6 | -37.2 | -42.2 | -64.9 | -71.2 | -39.7 | -67.2 | -64.6 | -74.2 | -62.4 | -59.7 | -45.7 | -30.4 | -20.6 | -18.8 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | -150 | -200 | 0 | 0 | 0 | 0 | 350 | 0 | -1,046 | 0 | 0 | 0 | 0 | 443 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -421 | 0 | 0 | 0 | -21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144 | 0 | 0 | 0 | -2 | -366 | -11 | -40 | 7 | 9 | 400 | 1,246 | 0 | 3 | 0 | 0 | 0 | -18 | 18 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -398 | -303 | -170 | -140.575 | 1,235.575 | -1,263 | -500 | 0 | 0 | 0 | 1,303.558 | -538.684 | 338.223 | -91.261 | 501.06 | -703.123 | 624.49 | 481.801 | 468.252 | -462.5 | 480.9 | 317.4 | 60.8 | -437 | 427.6 | -1.9 | 12.7 | -28.5 | 518.6 | 3.4 | 46.9 | -44.9 | 18.7 | 19.7 | 24.9 | 5.5 | 18.9 | -0.1 | -3.5 | 1.2 | -11.9 | -65.9 | -3 | -11.6 | 13.3 | 0 | 0 | -15 | 3 | 0 | 0 | -42.4 | -35.9 | 65.8 | 75 | -58.7 | 27.7 | 0 | 0 | -38.1 | 22.7 |
Common Stock Issued
| 0 | 10 | 9 | 5 | 6 | 7 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -69 | 25 | 8 | 0 | -86 | 0 | 24 | 30 | 0 | 53 | 16 | 40 | 20 | 15 | 51 | 24 | 27 | 10 | 64 | 29 | 40.458 | 16.542 | 30 | 24 | 17.926 | 92.016 | 26.701 | 16.629 | 24.86 | 14.967 | 76.123 | 23.155 | 78.145 | 16.99 | 18.338 | 38.632 | 23.4 | 4.4 | 18.2 | 30.2 | 16.9 | 5.7 | 15.6 | 11.2 | 6.9 | 3 | 9.9 | 10.9 | 8.2 | 2.3 | 4.5 | 22.1 | 9.8 | 1.2 | 2.6 | 3.5 | 0 | 2.2 | 1.2 | 9.4 | 2.4 | 1 | 2.2 | 5.2 | 2.8 | 1.4 | 0.5 | 4 | 14.9 | 1.4 | 1.3 | 2.4 | 6.3 | 1.9 | 0.1 | 1.9 | 0 | 0 |
Common Stock Repurchased
| 0 | -31 | -4 | -5 | -1 | -10 | -3 | -12 | -57 | -54 | -73 | -73 | -55 | -32 | -1 | 0 | -1 | -7 | -50 | -50 | -50 | -50 | -98 | -100 | -100 | -100 | -15 | -100 | -104 | -96 | -1 | -1 | 0 | -17 | -193 | -200 | -390 | -232 | -133 | -438 | -378 | -230 | -104 | -790 | -27 | -58 | -563 | -98 | -347 | -22 | -79 | -653 | -842 | -518 | -607 | -254 | -799 | -299 | -441 | -61 | 0 | -45 | -112 | 0 | -304 | -196 | -650 | -850 | 0 | 0 | -279 | -284 | -105 | -382 | -298 | -189 | -996 | -488 | -703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.382 | -52.463 | -141.447 | -163.266 | -146.7 | -318.8 | -141.3 | -100.3 | 7.3 | -519.5 | -311.7 | -68.2 | -98.8 | -242.7 | -130.5 | -121.1 | -142.3 | -147 | -137.5 | -39.9 | 1.4 | -30.7 | 0 | -42 | -48.3 | 0 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -9.8 | -0.1 | 0 | -0.2 | -13.4 | 0.1 |
Dividends Paid
| -56 | -56 | -56 | -55 | -56 | -55 | -54 | -55 | -55 | -56 | -44 | -45 | -46 | -91 | 0 | 0 | 0 | 0 | -90 | -91 | -91 | -92 | -92 | -93 | -94 | -94 | -89 | -90 | -90 | -92 | -92 | -92 | -92 | -91 | -92 | -93 | -95 | -97 | -93 | -96 | -96 | -98 | -89 | -92 | -70 | -70 | -58 | -61 | -60 | -61 | -55 | -55 | -60 | -66 | -60 | -62 | -63 | -67 | -56 | -60 | -59 | -59 | -60 | -60 | -61 | -62 | -60 | -62 | -65 | -65 | -64 | -66 | -67 | -68 | -38 | -39 | -40 | -62 | -19 | -20 | -20 | -20 | -19.681 | -19.724 | -19.843 | -19.752 | -19.732 | -20.087 | -19.307 | -19.226 | -19.197 | -19.147 | -19.079 | -18.95 | -18.869 | -18.884 | -18.863 | -18.872 | -18.8 | -19 | -19.1 | -18.9 | -18.9 | -19.1 | -19.5 | -19.4 | -19.5 | -19.8 | -20 | -20.2 | -20.6 | -20.9 | -21.1 | -21.3 | -16.7 | -16.8 | -16.8 | -16.7 | -16.9 | -17 | -16.9 | -14 | -13.9 | -14 | -14 | -11.1 | -11.1 | -11 | -11 | -11 | -10.9 | -10.9 | -10.9 | -8.4 | -8.4 | -8.4 | -6.4 | -6.4 | -6.4 | -6.4 |
Other Financing Activities
| 9 | -21 | 5 | -2 | 5 | -3 | 0 | 5 | 1 | -7 | 4 | -11 | 16 | -7 | 5 | 4 | -56 | -1 | 3 | 4 | 6 | -9 | 5 | 5 | 11 | 1 | 4 | 8 | -62 | -5 | 3 | -15 | 29 | -6 | 8 | 407 | 22 | -14 | -5 | 39 | 11 | 10 | 8 | 24 | 78 | 42 | 17 | 83 | 27 | 81 | 9 | 15 | 13 | 27 | 10 | 8 | 10 | 53 | 10 | 58 | -8 | 0 | -63 | -41 | 8 | 39 | 128 | -325 | 1 | 2 | 209 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | -336 | 0 | 0 | -10 | 2.82 | -1,305.82 | -1.157 | 0.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.1 | -0.1 | 0 | 0.1 | -0.1 | -0.2 | 0.1 | 0 | 0 | 0.1 | 0 | -0.2 | 0.1 | 0 | -0.1 | 0.1 | 0 | 0.1 | 0.1 | -0.1 | 0 | 0 | 0 | 5.9 | 0 | 0 | 0 | 7 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 28.5 | 0 | 0.1 | 0 |
Financing Cash Flow
| -47 | -77 | -51 | -207 | -251 | -58 | -54 | -62 | -111 | 233 | -113 | -1,175 | -85 | -98 | 5 | 4 | 387 | 499 | -137 | -137 | -135 | -151 | -185 | -188 | -183 | -193 | -100 | -182 | -256 | -193 | -510 | -107 | -63 | -97 | -298 | 114 | -463 | -343 | -231 | -495 | -463 | -318 | -41 | -858 | -19 | -86 | -606 | -442 | -391 | -42 | -118 | -684 | -489 | 689 | -657 | -305 | -852 | -313 | -487 | -81 | -49 | -154 | -304 | -125 | -357 | -219 | -668 | -1,205 | -240 | -33 | -243 | -296 | -155 | -408 | -316 | -213 | -985 | -526 | -1,031 | -335 | -259 | -171 | -116.978 | -100.148 | -1,226.449 | -495.425 | -1.806 | 71.929 | 7.394 | 1,300.961 | -533.806 | 334.043 | -34.217 | 505.265 | -679.229 | 570.133 | 339.829 | 324.746 | -604.6 | 147.4 | 175.2 | -28.1 | -431.8 | -105.3 | -317.4 | -63.8 | -140.1 | 259.2 | -137.2 | -83.5 | -199.5 | -146.9 | -134.6 | -14.1 | -5.5 | -27.5 | -14.2 | -58.7 | -63.9 | -26.6 | -81.7 | -17.6 | -23.1 | 0.3 | -5.9 | -5.9 | -23.3 | -6.6 | -3.5 | -7 | -38.4 | -45.3 | 56.1 | 68 | -70.6 | 21.1 | 22.2 | -4.7 | -53.5 | 16.4 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -2 | 4 | -5 | 0 | -2 | 10 | -16 | -2 | -7 | -3 | -2 | 0 | -1 | 9 | 3 | 9 | -8 | 4 | 2 | -2 | 0 | 3 | -2 | -9 | -2 | 12 | -1 | 7 | 1 | -3 | -5 | -4 | 12 | -13 | 0 | -7 | 1 | -15 | -7 | -1 | 2 | -12 | 3 | -2 | -16 | -32 | 1 | -1 | -4 | -5 | -1 | 8 | 15 | 1 | 16 | 11 | -3 | -4 | 5 | 22 | -10 | 6 | -21 | -1 | -2 | -8 | 19 | 11 | 11 | -10 | 1 | -1 | 7 | 0 | 3 | -10 | 0 | 0 | 11 | 3 | -14 | 17.619 | 7.98 | -0.645 | 3.046 | 11.009 | 0.691 | 9.29 | 6.296 | -7.06 | 1.69 | -5.244 | -0.928 | 2.022 | -6.128 | -1.846 | -7.376 | -14.6 | 11.9 | -0.3 | -1.2 | 1.3 | 2.5 | -1.3 | 0.1 | -2.3 | 1.1 | -0.1 | -0.3 | -1.1 | 2.4 | 1 | -0.1 | -1 | -0.2 | 34.9 | 0.7 | -1.4 | 11.6 | -19.4 | -0.3 | 0.1 | -0.1 | -0.2 | 0.1 | 1.7 | -1.4 | 88.5 | -0.7 | -1.8 | 0.6 | -0.3 | -1 | -0.4 | 13 | 2 | -0.4 | -58.5 | 10.3 |
Net Change In Cash
| 368 | -340 | 522 | 1 | 180 | -75 | 567 | -29 | -136 | -31 | 73 | -1,578 | 311 | 80 | -483 | 258 | 1,193 | -333 | 575 | -389 | 237 | -462 | 444 | -364 | 111 | -570 | 430 | -256 | 26 | -200 | 261 | -159 | 368 | -57 | 328 | -1 | -191 | -281 | 561 | -564 | -26 | 34 | 514 | -929 | 315 | 150 | -260 | -319 | 67 | 87 | 493 | -712 | -313 | 856 | 158 | 50 | -703 | -292 | 175 | 142 | 323 | -7 | 235 | -126 | -138 | 20 | 233 | -718 | -13 | 192 | 277 | -224 | 155 | -213 | 663 | 109 | -91 | -891 | 31 | -284 | 126 | 111 | 223.851 | 128.736 | -909.458 | -570.643 | 887.396 | 114.289 | 67.638 | 1,283.442 | 236.239 | 76.558 | 59.863 | 254.295 | 56.593 | 24.341 | -108.312 | -14.18 | -35.3 | 64.7 | -35.1 | -109.2 | 293.8 | -243.7 | -321.1 | -76.9 | 285.4 | 407.6 | -24.5 | -241 | 8.4 | -36.8 | -38.6 | -26.8 | 250 | 74.9 | -14.2 | -116.2 | 190.8 | -26.6 | -81.7 | -137.2 | 192.9 | 52 | -1.2 | -26.6 | 193 | 10.8 | -3.5 | -61.1 | 101.7 | 25.5 | -15.5 | 14.2 | 11.5 | 21.1 | 2.2 | 6.1 | -53.5 | 16.4 |
Cash At End Of Period
| 1,929 | 1,532 | 1,872 | 1,379 | 1,378 | 1,198 | 1,273 | 706 | 735 | 871 | 902 | 829 | 2,407 | 2,096 | 2,016 | 2,499 | 2,241 | 1,048 | 1,381 | 806 | 1,195 | 958 | 1,420 | 976 | 1,340 | 1,229 | 1,783 | 1,353 | 1,609 | 1,583 | 1,783 | 1,522 | 1,681 | 1,313 | 1,370 | 1,042 | 1,043 | 1,234 | 1,515 | 954 | 1,518 | 1,544 | 1,510 | 996 | 1,925 | 1,610 | 1,460 | 1,720 | 2,039 | 1,972 | 1,885 | 1,392 | 2,104 | 2,417 | 1,561 | 1,403 | 1,353 | 2,056 | 2,348 | 2,173 | 2,031 | 1,708 | 1,715 | 1,480 | 1,606 | 1,744 | 1,724 | 1,491 | 2,209 | 2,222 | 2,030 | 1,753 | 1,977 | 1,822 | 2,035 | 1,372 | 1,263 | 1,354 | 2,245 | 2,214 | 2,498 | 2,372 | 2,261 | 2,037.149 | 1,908.413 | 2,817.871 | 3,388.514 | 2,501.118 | 2,386.829 | 2,319.191 | 1,035.749 | 799.51 | 722.952 | 663.089 | 408.794 | 352.201 | 327.86 | 436.172 | 450.4 | 485.7 | 421 | 456.1 | 565.3 | 271.5 | 515.2 | 836.3 | 913.2 | 627.8 | -24.5 | 244.6 | 8.4 | -36.8 | -38.6 | 552.8 | 250 | 74.9 | -14.2 | 298.3 | 190.8 | -26.6 | -81.7 | 323.1 | 192.9 | 52 | -1.2 | 216.7 | 193 | 10.8 | -3.5 | 131.5 | 101.7 | 25.5 | -15.5 | 80.9 | 11.5 | 21.1 | 2.2 | 44.9 | -53.5 | 16.4 |