HCA Healthcare, Inc.
NYSE:HCA
354.16 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 1,482 | 1,461 | 1,591 | 1,607 | 1,275 | 1,412 | 1,543 | 2,646 | 1,344 | 1,379 | 1,465 | 2,005 | 2,472 | 1,664 | 1,580 | 1,694 | 779 | 1,216 | 698 | 1,273 | 764 | 927 | 1,181 | 1,245 | 896 | 966 | 1,282 | 641 | 530 | 795 | 777 | 1,085 | 745 | 791 | 811 | 738 | 573 | 665 | 720 | 676 | 611 | 632 | 454 | 554 | 467 | 537 | 438 | 427 | 455 | 485 | 639 | 2,042 | 146 | 320 | 334 | 394 | 325 | 378 | 476 | 304 | 274 | 365 | 432 | 276 | 86 | 141 | 170 | 278 | 300 | 116 | 180 | 122 | 240 | 295 | 379 | 325 | 280 | 405 | 414 | 322 | 227 | 352 | 345 | 317 | 306 | 240 | 469 | -102 | 200 | 350 | 385 | 41 | 256 | 263 | 326 | 21 | 174 | -272 | 296 | 91 | 138 | 106 | 322 | 111 | 146 | 78 | 197 | -862 | 97 | 412 | 479 | 414 | 311 | 364 | 416 | 251 | 274 | 144 | 292 | 299 | 176 | 205 | 137 | 460 | 110.9 | 9.7 | 10.4 | 9.9 | 5.3 | 5.7 | 5 | 4.1 | 4.1 | 3.5 | 3.5 | 2.7 | 3 |
Depreciation & Amortization
| 842 | 819 | 795 | 789 | 769 | 763 | 756 | 750 | 749 | 738 | 732 | 728 | 716 | 712 | 697 | 662 | 694 | 691 | 674 | 694 | 647 | 636 | 619 | 581 | 582 | 562 | 553 | 550 | 539 | 521 | 521 | 503 | 495 | 489 | 479 | 480 | 482 | 469 | 473 | 459 | 460 | 454 | 447 | 461 | 443 | 425 | 424 | 425 | 417 | 420 | 417 | 387 | 362 | 358 | 358 | 359 | 352 | 355 | 355 | 358 | 354 | 360 | 353 | 354 | 350 | 355 | 357 | 354 | 356 | 361 | 355 | 346 | 348 | 352 | 345 | 336 | 337 | 364 | 337 | 318 | 314 | 315 | 303 | 290 | 283 | 278 | 261 | 258 | 253 | 255 | 244 | 274 | 255 | 262 | 257 | 255 | 257 | 265 | 256 | 1,930 | -262 | -278 | -296 | 2,179 | -312 | -311 | -309 | 2,161 | -310 | -313 | -300 | 2,004 | -302 | -279 | -268 | 1,711 | -251 | -302 | -177 | 1,049 | -152 | -144 | -144 | -377 | -191.2 | -15.6 | -15.2 | -11.8 | -9.6 | -8.6 | -8.3 | -6.3 | -6.3 | -5 | -4.9 | -4.5 | -3.2 |
Deferred Income Tax
| -63 | -448 | 444 | 168 | 58 | -369 | 372 | 412 | 38 | -225 | 346 | -255 | 183 | -404 | 406 | 155 | -586 | 351 | 121 | 199 | 24 | -242 | 269 | 74 | -118 | -128 | 246 | 442 | -276 | -25 | 292 | 115 | -59 | -293 | 360 | -12 | -47 | -539 | 438 | -22 | 33 | -238 | 144 | -15 | -25 | -167 | 350 | -2,625 | 839 | 1,058 | 809 | -993 | 1,165 | 869 | 670 | 594 | 753 | 899 | 602 | 747 | 2,994 | -458 | 41 | 299 | 2,808 | -992 | 667 | 495 | 158 | 650 | 506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -372 | 331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48 | 82 | -19 | 34 | 238 | -244 | -13 | 49 | -4 | -20 | -64 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | -0.2 | 0.4 | 0 |
Stock Based Compensation
| 76 | 112 | 87 | 57 | 72 | 56 | 77 | 83 | 87 | 85 | 86 | 99 | 115 | 129 | 97 | 133 | 81 | 66 | 82 | 84 | 105 | 96 | 62 | 64 | 70 | 74 | 60 | 75 | 55 | 67 | 73 | 55 | 67 | 64 | 65 | 68 | 68 | 55 | 48 | 45 | 41 | 40 | 37 | 32 | 30 | 28 | 23 | 17 | 16 | 14 | 9 | 2 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 19 | 7 | 7 | 7 | 7 | 6 | 12 | 7 | 7 | 6 | 6 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 1,128 | -282 | -86 | -226 | 269 | 542 | -1,042 | -74 | 749 | -508 | -1,319 | 411 | -183 | 96 | -827 | -6,281 | 1,738 | 6,337 | -516 | 218 | 337 | 551 | -1,194 | 180 | 255 | 66 | -468 | -7 | 106 | 25 | -420 | 196 | -64 | 266 | -356 | 171 | -79 | 252 | -667 | 344 | -36 | 138 | -710 | 173 | -29 | -18 | -540 | 3,030 | -996 | -543 | -1,384 | -617 | -760 | -802 | -774 | -920 | -229 | -860 | -838 | -955 | -482 | -543 | -1,111 | -947 | -426 | -811 | -1,183 | -1,017 | -498 | -897 | -1,203 | -690 | -653 | -636 | -961 | -657 | -280 | -469 | -872 | -720 | -322 | -561 | -972 | -659 | -425 | -367 | -685 | -436 | -258 | -280 | -657 | -432 | -354 | -117 | -694 | -428 | -386 | -320 | -601 | -305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -187 | -65 | -138 | -192 | -19 | 70 | 138 | -33.5 | 1.4 | -26.9 | 5.2 | -3.8 | 3.8 | -12.1 | -4.5 | -6 | -7.3 | -5.3 | -7.1 | -1.8 |
Accounts Receivables
| 340 | -195 | -90 | -767 | -474 | 68 | 238 | -310 | 60 | -120 | -427 | 350 | -745 | -196 | -371 | -603 | -285 | 751 | 464 | -233 | 81 | 195 | -369 | -262 | 72 | -229 | -4 | -1,466 | -1,422 | -1,160 | -592 | -1,203 | -680 | -575 | -789 | -1,138 | -1,192 | -889 | -895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131 | -147 | 0 | -34 | 101 | -35 | -2 | 37.7 | 0.8 | -17.5 | -14.9 | -9.1 | -0.9 | -4.4 | -10.2 | -8.2 | -5.3 | -7.4 | -3.7 | -4 |
Change In Inventory
| 252 | -145 | 77 | 148 | 27 | -87 | -214 | -112 | 515 | -341 | -121 | -207 | -120 | -128 | -85 | -268 | 21 | 139 | -196 | -63 | 136 | -57 | -174 | -106 | 64 | 18 | -218 | -19 | 128 | -181 | 3 | 49 | 15 | -190 | 14 | -109 | -10 | -89 | -106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27 | -30 | 0 | -2 | 1 | -53 | -21 | 17.7 | -2.7 | -1 | -18.2 | 9.8 | -1.3 | 0.1 | -0.6 | -1.3 | -2.5 | 1.6 | -4.4 | 0 |
Change In Accounts Payables
| 536 | 58 | -517 | 393 | 716 | 561 | -1,066 | -296 | 174 | -47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 543 | 129 | 293 | -591 | 485 | -239 | 269 | -371 | 344 | -35 | 195 | -312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3 | -8.4 | 38.3 | -4.5 | 6 | -7.8 | 6.3 | 3.5 | 0.5 | 0.5 | 1 | 2 |
Other Working Capital
| 536 | 58 | 444 | -211 | 0 | 0 | 0 | 644 | 0 | 0 | -771 | 268 | 682 | 420 | -371 | -5,410 | 2,002 | 5,447 | -784 | 514 | 120 | 413 | -651 | 548 | 119 | 277 | -246 | 935 | 1,271 | 1,073 | 760 | 865 | 840 | 762 | 790 | 1,074 | 1,158 | 1,035 | 646 | 344 | -36 | 138 | -710 | 173 | -29 | -18 | -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 | -322 | -561 | -972 | 0 | -425 | -367 | -685 | 0 | -258 | -280 | -657 | 0 | -354 | -117 | -694 | 0 | -386 | -320 | -601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -291 | 112 | 0 | -156 | -121 | 158 | 161 | -88.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 |
Other Non Cash Items
| 50 | 2,341 | 2,289 | 279 | 36 | 71 | 97 | -1,290 | 53 | 161 | 35 | -545 | -1,026 | 54 | 35 | 54 | 11 | 62 | 316 | 37 | 249 | 29 | 37 | 31 | 36 | 25 | -373 | 33 | 54 | 21 | 37 | -255 | 22 | 32 | 40 | 113 | 104 | 155 | 6 | 125 | 19 | 224 | 71 | 21 | 14 | 9 | 45 | -11 | -76 | 26 | 307 | 566 | -41 | -5 | 322 | 39 | 51 | -330 | 298 | -41 | -2,106 | 976 | 845 | 544 | -1,984 | 1,492 | 209 | 294 | 257 | -182 | 509 | 643 | 718 | 395 | 602 | 626 | 606 | 463 | 944 | 619 | 837 | 576 | 1,096 | 858 | 121 | 169 | 710 | 1,066 | 545 | 290 | 637 | 709 | -320 | 138 | 549 | 585 | 376 | 591 | 478 | -1,299 | 529 | 633 | -45 | -1,941 | 726 | 552 | 800 | -1,393 | 944 | 183 | 385 | -1,705 | 895 | 303 | 453 | -1,258 | 390 | 744 | 382 | -943 | 465 | 303 | 368 | 625 | 517.4 | 34.8 | 33.8 | 24.6 | 21.6 | 20.1 | 19.8 | 16.6 | 14.3 | 12.6 | 12.3 | 8.8 | 5 |
Operating Cash Flow
| 3,515 | 1,971 | 2,469 | 2,674 | 2,479 | 2,475 | 1,803 | 2,527 | 3,020 | 1,630 | 1,345 | 2,443 | 2,277 | 2,251 | 1,988 | -3,583 | 2,717 | 8,723 | 1,375 | 2,505 | 2,126 | 1,997 | 974 | 2,175 | 1,721 | 1,565 | 1,300 | 1,734 | 1,008 | 1,404 | 1,280 | 1,699 | 1,206 | 1,349 | 1,399 | 1,558 | 1,101 | 1,057 | 1,018 | 1,627 | 1,128 | 1,250 | 443 | 1,226 | 900 | 814 | 740 | 1,263 | 655 | 1,460 | 797 | 1,387 | 880 | 748 | 918 | 474 | 1,260 | 450 | 901 | 432 | 1,041 | 707 | 567 | 533 | 840 | 197 | 227 | 411 | 579 | 54 | 352 | 421 | 653 | 406 | 365 | 630 | 943 | 763 | 823 | 539 | 1,056 | 682 | 772 | 806 | 285 | 320 | 755 | 786 | 740 | 615 | 609 | 592 | -163 | 546 | 438 | 433 | 421 | 264 | 429 | 417 | 405 | 89 | 312 | 349 | 560 | 319 | 688 | -94 | 731 | 282 | 564 | 713 | 856 | 470 | 582 | 738 | 651 | 446 | 419 | 316 | 293 | 325 | 367 | 862 | 403.6 | 30.3 | 2.1 | 27.9 | 13.5 | 21 | 4.4 | 9.9 | 6.1 | 4.4 | 5.4 | 0.3 | 3 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1,191 | -1,281 | -1,118 | -1,159 | -1,147 | -1,241 | -1,197 | -1,323 | -1,131 | -1,080 | -861 | -1,192 | -889 | -842 | -654 | -748 | -489 | -745 | -853 | -1,274 | -1,139 | -964 | -781 | -1,153 | -846 | -880 | -694 | -982 | -729 | -733 | -571 | -876 | -712 | -663 | -509 | -804 | -567 | -558 | -446 | -694 | -569 | -513 | -400 | -596 | -451 | -492 | -404 | -594 | -484 | -449 | -335 | -509 | -394 | -447 | -329 | -465 | -324 | -322 | -214 | -402 | -296 | -282 | -337 | -485 | -398 | -409 | -308 | -447 | -322 | -341 | -334 | -535 | -510 | -478 | -342 | -544 | -423 | -337 | -288 | -388 | -338 | -397 | -390 | -520 | -398 | -456 | -464 | -478 | -411 | -451 | -378 | -408 | -371 | -318 | -273 | -295 | -274 | -314 | -272 | -351 | -246 | -389 | -301 | -170 | -303 | -400 | -382 | -315 | -408 | -352 | -347 | -334 | -367 | -314 | -385 | -463 | -432 | -46 | -586 | -282 | -253 | -226 | -214 | -556 | -236 | -15.9 | -28.1 | -32.8 | -34.9 | -16 | -19.7 | -13.8 | -17.2 | -8.4 | -6.4 | -8 | -5.8 |
Acquisitions Net
| -92 | -34 | 214 | -344 | -146 | -2 | 50 | 537 | 572 | -108 | 12 | -437 | 1,560 | -66 | -2 | -188 | -5 | -14 | -293 | -78 | -80 | -19 | -1,444 | -191 | -515 | -127 | 388 | -69 | -837 | -195 | -86 | -105 | -29 | -411 | -5 | -121 | -84 | -60 | -13 | -656 | -64 | 1 | 4 | -16 | -440 | 29 | -21 | -78 | -17 | -22 | -111 | -1,247 | -40 | -147 | 33 | -187 | -3 | -9 | 3 | -17 | 9 | 21 | -33 | -1 | 43 | -17 | 83 | 272 | 408 | 35 | 20 | 314 | 39 | 186 | 0 | 237 | 5 | -19 | -29 | 22 | -16 | -12 | 10 | -2 | 20 | -869 | 106 | 129 | -35 | -77 | -6 | 374 | 0 | -94 | 0 | 315 | -48 | -272 | -18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -71 | -14 | 0 | -82 | -14 | -3 | -13 | -4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -61 | -4 | 28 | 0 | 74 | -181 | -41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25 | -162 | -68 | -39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39.4 | -16.2 | -22.6 | -75.2 | -42.2 | -37 | -61.6 | -32.9 | -119.2 | -1.4 | 0 | 0 |
Sales Maturities Of Investments
| 0 | -2 | 2 | 0 | 14 | 3 | 13 | 4 | -2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | -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 | -5 | 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 | -39 | 11 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 7 | 541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -69 | -1 | -1 | -12 | -19 | -14 | -4 | -7 | 13 | -17 | 4 | -85 | -31 | -12 | 7 | 26 | -36 | -49 | 1 | 7 | -43 | 35 | 24 | 66 | 61 | 27 | -29 | -56 | -15 | 6 | -12 | -25 | 62 | 15 | 18 | -27 | 29 | 41 | 27 | -56 | -15 | 57 | -13 | -60 | 7 | 46 | 52 | -51 | 47 | 22 | 9 | 1 | 6 | 55 | 23 | 11 | -20 | 461 | 30 | 191 | 29 | 5 | 6 | -9 | 32 | 4 | -2 | 61 | -33 | 31 | 171 | 140 | 40 | -112 | -49 | -100 | -98 | -16 | -69 | -25 | -84 | -9 | -61 | -42 | -123 | -28 | -86 | -24 | 22 | 33 | 1 | -488 | 353 | -24 | 72 | -124 | 124 | 101 | -10 | 92 | 39 | 954 | 570 | 137 | 1,582 | 656 | 144 | 248 | -1,517 | -134 | 79 | -185 | -106 | -161 | -399 | -1,002 | -366 | -503 | -202 | -199 | 50 | -86 | -128 | 52 | 126.1 | 32.5 | -56 | 51.5 | 65.5 | 9.3 | 22.3 | 75.8 | 19.7 | 47.2 | 1.8 | 16 | -60.4 |
Investing Cash Flow
| -1,352 | -1,332 | -903 | -1,597 | -1,312 | -1,257 | -1,151 | -793 | -546 | -1,205 | -845 | -1,714 | 640 | -920 | -649 | -910 | -530 | -808 | -1,145 | -1,345 | -1,262 | -948 | -2,165 | -1,286 | -1,300 | -980 | -335 | -1,107 | -1,581 | -922 | -669 | -1,006 | -679 | -1,059 | -496 | -952 | -622 | -577 | -432 | -1,406 | -648 | -455 | -409 | -672 | -884 | -417 | -373 | -723 | -454 | -449 | -437 | -1,755 | -428 | -539 | -273 | -641 | -347 | 130 | -181 | -228 | -258 | -261 | -288 | -495 | -323 | -422 | -227 | -114 | 53 | -275 | -143 | -81 | -431 | -404 | -391 | -407 | -516 | -372 | -386 | -391 | -438 | -418 | -441 | -564 | -501 | -1,353 | -444 | -373 | -485 | -538 | -344 | -522 | 56 | -592 | -242 | -104 | -198 | -485 | -300 | -259 | -198 | 572 | 810 | -58 | 1,117 | 188 | -277 | -67 | -1,925 | -486 | -268 | -519 | -473 | -475 | -784 | -1,465 | -798 | -549 | -788 | -481 | -203 | -312 | -342 | -504 | -109.9 | -22.8 | -100.3 | -3.9 | -44.6 | -48.9 | -34.4 | 0.4 | -30.4 | -80.4 | -6 | 8 | -66.2 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -2,085 | -647 | -497 | -186 | -339 | -80 | -690 | -56 | -84 | -2,624 | -66 | 2,205 | -356 | 1,373 | 33 | -2,514 | -39 | -37 | -3,327 | -565 | -2,181 | 1,402 | 1,911 | -362 | -91 | -111 | 220 | -53 | -605 | -52 | -43 | -51 | -2,359 | -54 | -2,011 | -1,218 | -58 | -2,853 | -791 | -1,639 | -43 | -2,940 | -542 | -362 | -512 | -47 | -741 | -877 | -136 | -865 | -563 | -92 | -3,965 | -132 | -2,900 | -1,641 | -491 | -19 | -1,510 | -263 | -1,843 | -1,658 | -674 | -185 | -72 | -128 | -575 | -127 | -475 | -70 | -78 | -2,506 | -60 | -532 | -630 | -179 | -80 | -474 | -6 | -469 | -60 | -48 | -335 | -43 | -366 | -31 | -21 | -26 | -720 | -70 | 0 | -317 | -160 | -554 | -666 | -348 | -850 | -253 | -607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -560 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 740 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 11 | 21 | 38 | 38 | 62 | 25 | 545 | 377 | 72 | 25 | 69 | 58 | 79 | 35 | 33 | 18 | 46 | 13 | 140 | 68 | 768 | 0 | 1,250 | 500 | 0 | 1,428 | 108 | 1,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1,795 | -1,367 | -1,180 | -910 | -1,140 | -915 | -846 | -1,519 | -698 | -2,682 | -2,101 | -2,072 | -2,329 | -2,287 | -1,527 | 0 | 0 | 0 | -441 | -272 | -239 | -242 | -278 | -335 | -302 | -470 | -423 | -576 | -509 | -542 | -424 | -538 | -355 | -1,237 | -621 | -1,011 | -446 | -574 | -366 | -1,000 | 0 | 0 | 0 | 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 | -1 | 0 | 0 | -20,364 | -280 | 207 | 1,485 | -1,856 | 0 | -30 | -670 | -2,509 | -8 | -217 | -375 | -363 | -209 | -394 | -148 | 400 | -282 | -400 | 0 | -437 | -458 | -393 | -218 | 0 | -145 | -13 | -242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -169 | -171 | -185 | -160 | -162 | -164 | -175 | -156 | -160 | -160 | -177 | -148 | -151 | -156 | -169 | 0 | 0 | -1 | -152 | -136 | -136 | -137 | -141 | -121 | -121 | -122 | -123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | -7 | -3 | -3 | 0 | -10 | -2,165 | -1 | 0 | -982 | 0 | -1 | 0 | -30 | -2,006 | 0 | -500 | -1,751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19,258 | -70 | -69 | -62 | -67 | -68 | -67 | -56 | -65 | -62 | -62 | -10 | -9 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -11 | -11 | -10 | -12 | -11 | -11 | 0 | -11 | -11 | -13 | 0 | -13 | -13 | -13 | 0 | -13 | -13 | -14 | -14 | -13 | -14 | -13 | -16 | -10 | -14 | -10 | -11 | -10 | -10 | -5 | -4 | -32 | -1 | -3 | -1.1 | -0.8 | -1.2 | -0.9 | -0.3 | -0.8 | -1.9 | -0.5 | -3.5 | -1.4 |
Other Financing Activities
| -231 | -202 | -348 | -155 | -169 | -199 | -394 | -107 | -1,375 | 3,540 | 2,769 | -291 | -167 | -172 | -441 | 2,198 | -206 | -3,969 | -329 | -137 | -175 | -169 | -276 | -143 | -192 | -94 | -285 | 16 | 1,700 | 64 | -37 | -135 | 2,173 | 840 | 1,840 | 1,776 | -60 | 3,034 | -143 | 2,469 | -580 | 1,953 | 951 | -259 | 521 | -482 | 273 | 2,735 | -110 | -99 | 1,283 | 474 | 3,334 | -91 | -79 | 3,848 | -395 | -99 | 2,617 | -72 | 1,053 | 1,306 | 286 | 168 | -369 | 250 | 653 | -123 | -163 | 236 | -456 | 41,870 | -28 | 637 | -688 | 1,303 | -46 | -46 | -67 | 2,652 | -333 | -34 | 364 | 27 | 764 | 529 | 779 | -800 | 831 | 252 | -346 | -63 | 685 | -310 | 73 | 163 | -756 | 549 | -526 | -92 | -155 | -1,153 | -820 | -169 | -1,514 | -597 | -380 | 243 | 1,126 | 309 | -378 | -77 | -372 | -74 | 88 | 900 | 105 | 76 | 479 | 164 | -148 | -19 | -135 | -315 | -261.8 | 5.8 | 57 | -1.2 | 54.4 | 20.2 | 46.7 | -10.1 | 30.2 | 57.9 | 24.9 | -4.7 | 59 |
Financing Cash Flow
| -110 | -1,093 | -1,216 | -1,039 | -1,132 | -1,198 | -725 | -1,838 | -2,317 | -1,926 | 425 | -306 | -3,003 | -1,242 | -2,104 | -316 | -245 | -4,007 | -109 | -1,110 | -2,731 | 854 | 1,216 | -961 | -706 | -797 | -611 | -613 | 586 | -530 | -504 | -724 | -541 | -451 | -792 | -453 | -564 | -393 | -566 | -170 | -623 | -987 | 402 | -624 | 6 | -529 | -478 | -307 | -247 | -964 | -262 | 382 | -632 | -223 | -503 | 201 | -886 | -618 | -644 | -335 | -790 | -352 | -388 | -17 | -441 | 122 | 78 | -251 | -639 | 166 | -434 | -247 | -417 | 281 | 143 | -737 | -169 | -72 | -422 | -319 | -438 | -292 | -298 | -309 | 214 | 127 | 618 | -390 | -168 | -88 | -288 | -59 | 57 | -18 | -322 | -195 | -335 | 380 | -186 | -92 | -166 | -1,164 | -833 | -169 | -1,527 | -610 | -393 | 243 | 1,113 | 296 | -392 | -91 | -385 | -88 | 75 | 884 | 95 | 62 | 469 | 153 | -158 | -29 | -140 | -319 | -293.8 | 4.8 | 54 | -2.3 | 53.6 | 19 | 45.8 | -10.4 | 29.4 | 56 | 24.4 | -8.2 | 57.6 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 4 | 1 | -1 | 6 | -6 | 0 | 7 | 13 | -16 | -12 | -5 | 1 | -7 | 1 | 2 | 14 | 8 | -1 | -11 | 12 | -4 | -4 | 4 | -4 | -5 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -291 | -1,677 | -507 | -411 | 161 | 1,194 | 204 | -296 | -194 | -383 | 5 | 202 | 727 | 147 | 103 | 369 | 165 | -90 | -13 | -25 | -358 | -293.7 | -7.5 | 98.2 | -24 | 31.1 | 27.9 | 30 | -10.3 | 24.3 | 76 | 0.6 | -8.3 | 63.2 |
Net Change In Cash
| 2,057 | -453 | 349 | 44 | 29 | 20 | -66 | -91 | 141 | -1,513 | 920 | 424 | -93 | 90 | -763 | -4,795 | 1,950 | 3,907 | 110 | 62 | -1,871 | 1,899 | 29 | -76 | -290 | -218 | 354 | 14 | 13 | -48 | 107 | -31 | -14 | -161 | 111 | 153 | -85 | 87 | 20 | 51 | -143 | -192 | 436 | -70 | 22 | -132 | -111 | 233 | -46 | 47 | 98 | 14 | -180 | -14 | 142 | 34 | 27 | -38 | 76 | -131 | -7 | 94 | -109 | 21 | 76 | -103 | 78 | 46 | -7 | -55 | -225 | 93 | -195 | 283 | 117 | -385 | 258 | 319 | 15 | -171 | 180 | -28 | 33 | -67 | -2 | -906 | 929 | 23 | 87 | -11 | -23 | 11 | -50 | -64 | -126 | 134 | -112 | 159 | -57 | 66 | 41 | -503 | 289 | -169 | -1,527 | -610 | -393 | 243 | 1,113 | 296 | -392 | -91 | -385 | -88 | 75 | 884 | 95 | 62 | 469 | 153 | -158 | -29 | -140 | -319 | -293.8 | 4.8 | 54 | -2.3 | 53.6 | 19 | 45.8 | -10.4 | 29.4 | 56 | 24.4 | -8.2 | 57.6 |
Cash At End Of Period
| 2,888 | 831 | 1,284 | 935 | 891 | 862 | 842 | 908 | 999 | 858 | 2,371 | 1,451 | 1,027 | 1,120 | 1,030 | 1,793 | 6,588 | 4,638 | 731 | 621 | 559 | 2,430 | 531 | 502 | 578 | 868 | 1,086 | 732 | 718 | 705 | 753 | 646 | 677 | 691 | 852 | 741 | 588 | 673 | 586 | 566 | 515 | 658 | 850 | 414 | 484 | 462 | 594 | 705 | 472 | 518 | 471 | 373 | 359 | 539 | 553 | 411 | 377 | 350 | 388 | 312 | 443 | 450 | 356 | 465 | 444 | 368 | 471 | 393 | 347 | 354 | 409 | 634 | 541 | 736 | 453 | 336 | 721 | 463 | 144 | 129 | 300 | 120 | 148 | 115 | 182 | 184 | 1,090 | 161 | 138 | 51 | 62 | 85 | 74 | 124 | 188 | 314 | 180 | 292 | 133 | 190 | 124 | 83 | 586 | -169 | -1,527 | -610 | -283 | 243 | 1,113 | 296 | -279 | -91 | -385 | -88 | 307 | 884 | 95 | 62 | 482 | 153 | -158 | -29 | 84 | -319 | -293.8 | 4.8 | 115.9 | -2.3 | 53.6 | 19 | 56.6 | -10.4 | 29.4 | 56 | 26.4 | -8.2 | 57.6 |