Hess Corporation
NYSE:HES
128.19 (USD) • At close December 20, 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
| 594 | 757 | 972 | 413 | 602 | 205 | 428 | 709 | 606 | 754 | 505 | 356 | 185 | 13 | 336 | -27 | -183 | -263 | -2,366 | -183 | -159 | 34 | 75 | 34 | 97 | -87 | -65 | -2,635 | -593 | -417 | -296 | -4,898 | -317 | -373 | 148 | 222 | 489 | -553 | -376 | -77 | 387 | 972 | 410 | 830 | 366 | 1,589 | 1,183 | 376 | 592 | 535 | 560 | -134 | 267 | 569 | 974 | 83 | 1,091 | 396 | 568 | 370 | 352 | 102 | -17 | -74 | 775 | 900 | 759 | 510 | 395 | 557 | 370 | 359 | 297 | 565 | 695 | 452 | 272 | 299 | 219 | 229 | 179 | 288 | 281 | 69 | 146 | 252 | 176 | -371 | -136 | 148 | 141 | 54 | 166 | 357 | 337 | 340 | 257 | 202 | 224 | 131.1 | 158.5 | 77.4 | 70.6 | -418.3 | -6.3 | -21.7 | -12.6 | -61.4 | 22.7 | 41.6 | 4.6 | 119.8 | 97.9 | 376.4 | 66 | -274.8 | -104.5 | -40.3 | 25.2 | 8.7 | -1.9 | -16.8 | 83.7 | -133.6 | -22.4 | -145.2 | 3.5 | 17.9 | 8.6 | 4.4 | -23.4 | -51.6 | -7.5 | 67.7 | 75.7 | 235.2 | 280 | -72.2 | 39.7 |
Depreciation & Amortization
| 0 | 663 | 557 | 559 | 560 | 10 | 491 | 1,312 | 471 | 391 | 337 | 398 | 349 | 385 | 396 | 486 | 518 | 509 | 561 | 586 | 544 | 494 | 498 | 533 | 489 | 444 | 417 | 646 | 759 | 741 | 737 | 768 | 811 | 797 | 868 | 983 | 988 | 1,028 | 956 | 875 | 837 | 760 | 752 | 797 | 681 | 613 | 679 | 2,949 | 984 | 0 | 681 | 2,406 | 0 | 38 | 558 | 2,317 | 0 | 538 | 542 | 2,254 | 479 | 0 | 486 | 598 | 497 | 482 | 452 | 530 | 365 | 354 | 327 | 1,224 | 0 | 0 | 0 | 771 | 0 | 0 | 254 | 275 | 230 | 239 | 226 | 0 | 253 | 251 | 295 | 0 | 342 | 368 | 302 | 0 | 254 | 229 | 181 | 198 | 175 | 167 | 174 | 214.7 | 159.5 | 136.2 | 138.3 | 176.8 | 158.4 | 160 | 161.8 | 131.7 | 173.2 | 170.3 | 197.5 | 231.4 | 166.7 | 183.6 | 201.5 | 244.8 | 218.6 | 211.6 | 218.1 | 231.3 | 219 | 234.9 | 242.7 | 271.4 | 183.5 | 184.7 | 185.1 | 188.1 | 206.7 | 218.5 | 220.1 | 250.5 | 186.4 | 188.5 | 203.4 | 262.3 | 151.7 | 165.2 | 164.3 |
Deferred Income Tax
| 83 | 51 | 63 | 37 | 67 | 50 | 42 | 74 | 69 | 136 | 38 | 43 | 37 | 13 | 29 | 34 | 8 | -10 | -85 | 22 | -1 | 7 | -1 | -92 | 6 | 2 | -36 | 54 | -2,008 | -22 | -27 | 3,173 | -312 | -310 | -351 | -500 | -285 | -187 | -347 | 37 | 154 | -43 | 122 | -865 | 182 | 82 | 141 | -459 | 0 | 0 | -134 | -622 | 0 | 4 | -5 | -495 | 0 | -55 | 19 | -114 | -20 | -247 | -57 | -75 | 130 | -103 | -9 | -99 | 60 | 10 | -4 | -4 | 92 | 71 | 120 | 9 | -11 | -69 | -47 | -81 | -16 | -70 | -44 | -63 | 102 | 23 | 45 | -188 | -65 | -3 | -2 | -35 | 41 | 26 | 32 | -17 | 92 | 63 | 26 | 17.5 | 77.4 | -2.6 | -29.9 | -107.5 | -14 | 2.4 | -18.8 | -10.8 | -23.4 | -23.3 | -2.3 | 99.8 | -12.5 | 34.5 | -35.4 | -355.9 | 27.8 | 6.7 | 25.5 | 64.6 | -64.5 | 5.6 | 31.7 | -43.1 | -3.5 | 5.5 | -17.7 | -31.7 | -16.4 | 16.3 | 4.1 | -57.5 | 23.7 | -2.5 | -9.4 | -69.7 | -14.4 | 11.1 | 18.5 |
Stock Based Compensation
| 20 | 20 | 39 | 18 | 16 | 18 | 35 | 17 | 17 | 16 | 33 | 16 | 17 | 19 | 25 | 16 | 16 | 18 | 29 | 19 | 18 | 21 | 27 | 19 | 21 | 19 | 13 | 21 | 21 | 22 | 22 | 5 | 22 | 22 | 25 | 26 | 20 | 25 | 26 | 22 | 24 | 20 | 21 | 9 | 17 | 22 | 12 | 26 | 27 | 29 | 17 | 27 | 29 | 28 | 20 | 28 | 30 | 30 | 24 | 128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1 | 301 | -844 | 105 | -263 | -10 | -394 | -150 | -66 | 46 | -1,108 | 13 | -16 | 126 | -224 | -46 | -332 | -35 | -57 | -234 | -79 | 115 | -397 | 297 | -258 | -38 | -187 | -149 | -327 | -167 | -94 | 198 | 23 | -60 | -208 | 401 | -207 | -5 | -109 | 190 | -73 | -421 | -227 | -445 | -287 | -71 | -650 | 443 | 530 | -334 | -245 | -275 | -11 | 308 | -325 | 444 | 136 | -39 | -432 | 147 | -575 | -84 | 80 | -97 | -211 | 294 | -92 | -307 | -41 | 275 | -65 | -66 | -94 | -79 | 143 | -363 | -90 | 171 | -126 | -150 | 372 | 54 | -49 | 99 | -371 | 199 | -47 | 34 | -123 | 22 | -42 | -156 | 161 | -343 | 163 | -114 | -7 | 34 | -18 | -221.1 | -18.6 | 42.8 | 72.9 | -276.2 | 114.8 | -68.1 | -144.3 | -39.2 | 233.3 | -240.2 | -180 | 224.9 | 127.7 | -192.7 | 172 | 19.7 | -46.9 | -95.5 | -39.7 | -61.2 | -167.2 | -88.2 | 81.5 | 228.7 | -128.4 | -104.8 | 170.5 | 125.6 | -142 | 20.5 | 185.3 | -29.9 | -271 | -154.8 | 763.3 | -64.7 | -150.6 | -14.4 | 209.1 |
Accounts Receivables
| -15 | 374 | -359 | 131 | -441 | 188 | -202 | 199 | 29 | 113 | -642 | -215 | -218 | 14 | -329 | -272 | -89 | 370 | 258 | -254 | -59 | 47 | -117 | 109 | -179 | -57 | -11 | -295 | -194 | 34 | 115 | -182 | 199 | -238 | 317 | 841 | 268 | -98 | 319 | -199 | 0 | 0 | 0 | 8,970 | 0 | 0 | 0 | 634 | 0 | 0 | 0 | -243 | 0 | 0 | 0 | -760 | 0 | 0 | 0 | 320 | 0 | 0 | 0 | 357 | 0 | 0 | 0 | -783 | 0 | 0 | 0 | -179 | 0 | 0 | 0 | -1,042 | 0 | 0 | 0 | -519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 78 | 0 | -78 | 29 | -55 | -49 | -12 | 57 | 39 | -74 | -20 | 38 | -40 | -22 | 159 | 44 | -62 | -130 | 31 | 28 | -11 | -4 | -29 | 23 | -36 | 8 | -7 | -16 | 4 | 3 | -55 | 76 | -24 | 38 | -13 | 29 | 30 | -20 | -27 | 62 | 0 | 0 | 0 | 20,647 | 0 | 0 | 0 | 168 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | -16 | 0 | 0 | 0 | -137 | 0 | 0 | 0 | -56 | 0 | 0 | 0 | -254 | 0 | 0 | 0 | -152 | 0 | 0 | 0 | -270 | 0 | 0 | 0 | -16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 194 | 100 | -294 | 45 | 327 | -96 | -23 | 13 | -63 | 19 | 81 | 72 | 225 | 71 | -127 | 148 | -161 | -257 | -263 | 131 | 3 | 74 | -204 | 228 | -76 | 71 | -135 | 145 | -39 | -35 | -115 | 179 | -69 | 163 | -360 | -424 | 0 | 0 | 0 | 86 | 0 | 0 | 0 | -93,628 | 0 | 0 | 0 | -30 | 0 | 0 | 0 | 544 | 0 | 0 | 0 | 1,141 | 0 | 0 | 0 | -542 | 0 | 0 | 0 | -252 | 0 | 0 | 0 | 597 | 0 | 0 | 0 | -44 | 0 | 0 | 0 | 877 | 0 | 0 | 0 | 783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -258 | -173 | -123 | -100 | -94 | -43 | -157 | -419 | -71 | -24 | -527 | 118 | 17 | 63 | 73 | 34 | -20 | -18 | -83 | -139 | -12 | -2 | -47 | -63 | 33 | -60 | -34 | 17 | -98 | -169 | -39 | 125 | -83 | -23 | -152 | -45 | -207 | -5 | -109 | 241 | -73 | -421 | -227 | 63,566 | -287 | -71 | -650 | -329 | 530 | -334 | -245 | -580 | -11 | 308 | -325 | 79 | 136 | -39 | -432 | 506 | -575 | -84 | 80 | -146 | -211 | 294 | -92 | 133 | -41 | 275 | -65 | 309 | -94 | -79 | 143 | 72 | -90 | 171 | -126 | -398 | 372 | 54 | -49 | 99 | -371 | 199 | -47 | 34 | -123 | 22 | -42 | -156 | 161 | -343 | 163 | -114 | -7 | 34 | -18 | -221.1 | -18.6 | 42.8 | 72.9 | -276.2 | 114.8 | -68.1 | -144.3 | -39.2 | 233.3 | -240.2 | -180 | 224.9 | 127.7 | -192.7 | 172 | 19.7 | -46.9 | -95.5 | -39.7 | -61.2 | -167.2 | -88.2 | 81.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 814 | 973 | 1,251 | 212 | 4 | 701 | 36 | -710 | 242 | 416 | 39 | 73 | 43 | 229 | 29 | 23 | 109 | 47 | 2,363 | 76 | 120 | 4 | 36 | 90 | 68 | 85 | 68 | 2,406 | 2,236 | 8 | 7 | 1,080 | 105 | 121 | -542 | -509 | -723 | 233 | 212 | 10 | 9 | -342 | 80 | 1,224 | 295 | -988 | -546 | -1,765 | 713 | 1,010 | 109 | -264 | 737 | 742 | -87 | -899 | -11 | 111 | 104 | -1,514 | 102 | 845 | 92 | -46 | 14 | 118 | 31 | 15 | 32 | 3 | 15 | 531 | 533 | 129 | 240 | -58 | 313 | 205 | 161 | 256 | 53 | -73 | -20 | 317 | -30 | -154 | 19 | 1,063 | 415 | 47 | 12 | 415 | 38 | -1 | 40 | 5 | 6 | 5 | 31 | -0.2 | 95.8 | -47.3 | -48.4 | 627.3 | -12 | -2.4 | 41.2 | -225.3 | -276.4 | 230.5 | 388 | -19.3 | -101.9 | 168.7 | -47.4 | -198.1 | 12.5 | 101.2 | 84.3 | 40.1 | 37.3 | 36.1 | 39.5 | 28.4 | 51.6 | 0.1 | 29.4 | 44.2 | 33.4 | -0.2 | 0.1 | 47.7 | 28 | 53.2 | -0.2 | 74.4 | 40.7 | 33.3 | 26.8 |
Operating Cash Flow
| 1,510 | 1,893 | 885 | 1,344 | 986 | 974 | 638 | 1,252 | 1,339 | 1,509 | -156 | 899 | 615 | 785 | 591 | 486 | 136 | 266 | 445 | 286 | 443 | 675 | 238 | 881 | 423 | 425 | 210 | 343 | 88 | 165 | 349 | 326 | 332 | 197 | -60 | 623 | 282 | 541 | 362 | 1,057 | 1,338 | 946 | 1,158 | 1,550 | 1,254 | 1,247 | 819 | 1,570 | 1,862 | 1,240 | 988 | 1,138 | 1,022 | 1,689 | 1,135 | 1,478 | 1,246 | 981 | 825 | 1,271 | 534 | 616 | 625 | 495 | 1,205 | 1,691 | 1,176 | 806 | 863 | 1,199 | 639 | 779 | 828 | 686 | 1,198 | 289 | 484 | 606 | 461 | 254 | 817 | 438 | 394 | 422 | 100 | 571 | 488 | 538 | 433 | 583 | 411 | 278 | 661 | 268 | 753 | 412 | 523 | 471 | 437 | 325.8 | 216.5 | 120.4 | 107.3 | 2.1 | 155.4 | 202.9 | 158.4 | 328.9 | 129.4 | 179 | 612.7 | 138 | 93.4 | 352.4 | 223.9 | 321 | 204 | 322.9 | 393.1 | 283.5 | 22.7 | 171.7 | 479.1 | 351.8 | 80.8 | -13.2 | 400 | 344.1 | 90.4 | 291.4 | 411.8 | 159.2 | -40.4 | 152.2 | 1,093.3 | 437.5 | 307.4 | 123.1 | 458.4 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1,082 | -1,151 | -957 | -1,444 | -1,006 | -821 | -837 | -793 | -723 | -663 | -546 | -509 | -498 | -355 | -385 | -374 | -426 | -579 | -818 | -825 | -709 | -624 | -671 | -664 | -573 | -493 | -400 | -554 | -513 | -480 | -390 | -487 | -529 | -615 | -620 | -935 | -963 | -1,186 | -1,237 | -1,564 | -1,362 | -904 | -1,444 | -1,452 | -1,407 | -1,472 | -1,509 | -1,779 | -2,160 | -1,978 | -1,878 | -2,115 | -2,434 | -1,375 | -1,082 | -2,341 | -1,462 | -901 | -788 | -925 | -604 | -685 | -704 | -1,156 | -1,277 | -1,156 | -849 | -805 | -735 | -932 | -1,106 | -961 | -788 | -759 | -1,336 | -725 | -657 | -492 | -467 | -429 | 0 | 0 | -364 | -343 | -306 | -366 | -343 | -327 | -330 | -425 | -452 | -520 | -514 | -1,136 | -331 | -328 | -205 | -243 | -162 | -179.4 | -197.1 | -219.4 | -200.8 | -318.3 | -411.3 | -390.7 | -318.4 | -411.3 | -322.3 | -392.5 | -219.5 | -250.6 | -279.3 | -172.5 | -158.2 | -182.5 | -176.8 | -176.3 | -156.5 | -198 | -138.9 | -128.3 | -131.1 | -215.7 | -384.8 | -367.5 | -380 | -396.1 | -399.9 | -410.9 | -350.9 | -433.1 | -481.5 | -437.4 | -360.3 | -658.8 | -405.3 | -192.1 | -205.2 |
Acquisitions Net
| 0 | -154 | -151 | -151 | -133 | -132 | -131 | 70 | -79 | -273 | -50 | -75 | -322 | 227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | -10 | -16 | -7 | 67 | -26 | -17 | -24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | -10 | 119 | -109 | 55 | -65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4 | -1 | -1 | -3 | 135 | 132 | 127 | 76 | 75 | 4 | 24 | -1 | 128 | 295 | -27 | 481 | 0 | 9 | -78 | -33 | -2 | 23 | -2 | -68 | 604 | 26 | 2 | 2,513 | 603 | 79 | 100 | 63 | 3 | 88 | 7 | 26 | 7 | 170 | 85 | 26 | 2,931 | 1,136 | 1,182 | 2,842 | -80 | 2,408 | 1,248 | 110 | 543 | -15 | 106 | 24 | 114 | -46 | 348 | 75 | 11 | -19 | 166 | -32 | -6 | 18 | 14 | -56 | 11 | 25 | 14 | 17 | -3 | 110 | -20 | 30 | 39 | 87 | 399 | 5 | 46 | 2 | 33 | 3 | -312 | -347 | 78 | -5 | 47 | 509 | 30 | 27 | 152 | 6 | 253 | 46 | -2,695 | -54 | -1 | -9 | -12 | 0 | 10 | -40.4 | 227.4 | 117.9 | 67.8 | 383.6 | 11 | 1.2 | 107.1 | 6 | -2.9 | 47.8 | 12.1 | 38.7 | 121.1 | 865.3 | 11.9 | 142.7 | 21.5 | 3.1 | -21.5 | 19.4 | 43.3 | 8.2 | 1.9 | 6.5 | 2.1 | 3 | 0.8 | 22.7 | 0.7 | 0.6 | 1.4 | -5.8 | 6.9 | 32 | 4.7 | -17.2 | 8 | -3.7 | 0.9 |
Investing Cash Flow
| -1,086 | -1,306 | -1,109 | -1,598 | -1,004 | -821 | -841 | -647 | -727 | -659 | -522 | -510 | -370 | -60 | -385 | 107 | -426 | -570 | -818 | -825 | -721 | -617 | -680 | -665 | 5 | -484 | -422 | 1,959 | 90 | -401 | -290 | -424 | -526 | -527 | -613 | -909 | -956 | -1,016 | -1,152 | -1,538 | 1,569 | 232 | -262 | 1,390 | -1,487 | 936 | -261 | -1,669 | -1,617 | -1,993 | -1,772 | -2,091 | -2,320 | -1,421 | -734 | -2,266 | -1,451 | -920 | -622 | -957 | -610 | -667 | -690 | -1,212 | -1,266 | -1,131 | -835 | -788 | -738 | -822 | -1,126 | -931 | -749 | -672 | -937 | -720 | -611 | -480 | -444 | -307 | -421 | -292 | -351 | -348 | -259 | 143 | -313 | -300 | -178 | -419 | -199 | -474 | -3,209 | -1,190 | -332 | -337 | -217 | -243 | -152 | -219.8 | 30.3 | -101.5 | -133 | 65.3 | -400.3 | -389.5 | -211.3 | -405.3 | -325.2 | -344.7 | -207.4 | -211.9 | -158.2 | 692.8 | -146.3 | -39.8 | -155.3 | -173.2 | -178 | -178.6 | -95.6 | -120.1 | -129.2 | -209.2 | -382.7 | -364.5 | -379.2 | -373.4 | -399.2 | -410.3 | -349.5 | -438.9 | -474.6 | -405.4 | -355.6 | -676 | -397.3 | -195.8 | -204.3 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -276 | -4 | -6 | 58 | 75 | 75 | -2 | -29 | -29 | 379 | -506 | -53 | -506 | -69 | -15 | -1 | -3 | -2 | 1,059 | 614 | 11 | -41 | 173 | -23 | -19 | -157 | -434 | 280 | -30 | -52 | -21 | -592 | 731 | -18 | -12 | -16 | 583 | -17 | -17 | -37 | -53 | -167 | -333 | 19 | -63 | -1,688 | -752 | 246 | -93 | 803 | 889 | 458 | 9 | -14 | -31 | 5 | 1,250 | -15 | -142 | 88 | 1 | -15 | 373 | 16 | -13 | -15 | -20 | -5 | -6 | -150 | 369 | -3 | 1 | -1 | -10 | -2 | 1 | -40 | -9 | 0 | -54 | -39 | -13 | -548 | -152 | -206 | -122 | -89 | -215 | -179 | -147 | 167 | 2,660 | 288 | -10 | 3 | -118 | -23 | -269 | -91.8 | -297.4 | 12.2 | 33.8 | -60.1 | 316.7 | 184 | 76.3 | 73 | 158.3 | 134.6 | -174.5 | 108.5 | 129.7 | -1,069.3 | -35.5 | -312.3 | 5.2 | -126.1 | -205 | -87.6 | 87.9 | -89 | -317.8 | -127.7 | 274.3 | 336.9 | 14.2 | 107 | 281.8 | -328.1 | -69.8 | 268.2 | 566.8 | 201.4 | -702.9 | 219.2 | 163.6 | 101 | -263.1 |
Common Stock Issued
| -13 | 2 | 11 | -176 | 6 | 168 | 0 | 0 | 0 | 146 | 33 | 108 | 0 | 75 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 366 | 0 | -530 | 0 | 0 | 1,087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 229 | 8 | 65 | 38 | -81 | -4 | 38 | 47 | 0 | 20 | 8 | 7 | -16 | 0 | 0 | 16 | -85 | 33 | 41 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 12 | 0 | 3 | 31 | 25 | 8 | 31 | 15 | 5 | 1.2 | 7.1 | 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 |
Common Stock Repurchased
| 0 | 0 | 0 | -72 | 0 | 0 | -20 | -290 | -150 | -190 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25 | -245 | -230 | -519 | -371 | -110 | 0 | 0 | 0 | 587 | 0 | 0 | 0 | 0 | -64 | -11 | -67 | -1,077 | -903 | -692 | -1,043 | -993 | -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 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -80 | -14 | -6 | -32 | -126 | -52 | -10 | 0 | 0 | 0 | 0 | -0.5 | -30.2 | -22.1 | -6.4 | -36.1 | -4.2 | -68.1 | -13.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.2 |
Dividends Paid
| -154 | -134 | -137 | -134 | -134 | -134 | -137 | -115 | -115 | -116 | -119 | -77 | -77 | -77 | -80 | -76 | -76 | -76 | -81 | -75 | -77 | -76 | -88 | -83 | -86 | -87 | -89 | -90 | -91 | -90 | -92 | -90 | -91 | -89 | -80 | -72 | -71 | -72 | -72 | -71 | -76 | -77 | -79 | -81 | -85 | -34 | -35 | -35 | -34 | -34 | -68 | 0 | -34 | -34 | -68 | 0 | -33 | -32 | -66 | 0 | -33 | -33 | -65 | 0 | -33 | -33 | -64 | 0 | -32 | -32 | -63 | -13 | -40 | -39 | -69 | -12 | -40 | -40 | -67 | -12 | 0 | 0 | -67 | 0 | -27 | -27 | -54 | 0 | -27 | -27 | -53 | 0 | -27 | -27 | -40 | 0 | -13 | -14 | -27 | 0 | -13.6 | -13.6 | -27.1 | -0.1 | -13.6 | -13.7 | -27.4 | 0 | -13.8 | -13.7 | -27.9 | -0.2 | -14.1 | -13.9 | -27.9 | 0 | -14 | -13.9 | -27.9 | 0 | -13.9 | -14 | -27.8 | 0 | -13.8 | -13.9 | -13.9 | -13.9 | -14.5 | -13.7 | -22.1 | -2.2 | -12 | -12.2 | -10.1 | -14.3 | -12.2 | -12.1 | -22.1 |
Other Financing Activities
| -155 | -16 | -34 | -151 | -137 | -135 | -24 | -69 | -14 | -280 | -40 | -73 | 327 | -15 | -54 | -62 | 8 | -52 | -70 | -318 | -1 | -33 | -12 | -175 | 3 | 4 | -15 | -61 | -23 | -182 | 8 | -29 | -12 | -25 | 519 | 77 | 2,308 | 0 | 8 | -10 | 40 | 710 | 33 | -392 | 477 | -180 | 31 | 2 | 1 | -3 | 8 | 19 | -44 | 6 | 58 | 38 | -22 | -21 | 13 | 3 | 2 | 5 | 6 | 0 | 0 | -41 | 0 | 29 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 1 | 9 | 36 | 0 | 83 | -39 | -39 | 0 | 653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.3 | 10.1 | -0.1 | 0.1 | 0.1 | 0 | -0.1 | 0 | 0 | 0.1 | -0.1 | -8.3 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 497.3 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | -0.1 | 0 |
Financing Cash Flow
| -585 | -154 | -26 | -76 | -54 | 105 | -52 | -423 | -308 | -61 | -591 | -95 | -256 | -161 | -79 | -139 | -71 | -130 | 908 | 221 | -67 | -150 | 48 | -526 | -332 | -759 | -909 | 19 | -144 | 42 | -105 | -699 | 628 | -132 | 1,514 | -11 | 2,756 | -100 | -148 | -1,195 | -992 | -226 | -1,422 | -1,447 | -171 | -1,902 | -756 | 213 | -126 | 766 | 829 | 477 | -69 | -42 | -41 | 43 | 1,195 | -68 | -195 | 91 | -30 | -43 | 314 | 245 | -38 | 17 | -46 | 24 | -42 | -144 | 353 | -11 | -19 | -32 | -72 | -13 | -30 | -44 | -60 | -7 | -60 | -37 | -69 | 105 | -179 | -233 | -176 | -89 | -242 | -190 | -188 | 167 | 2,556 | 278 | -31 | -21 | -226 | -74 | -301 | -90.7 | -303.9 | 8.8 | 6.6 | -60.6 | 273 | 148.2 | 42.4 | 36.9 | 140.3 | 52.9 | -216.4 | 100.4 | 115.6 | -1,083.2 | -63.4 | -312.2 | -8.8 | -140 | -232.9 | -87.5 | 74 | -103 | -345.6 | -127.7 | 260.5 | 323 | 0.3 | 93.1 | 267.3 | 155.5 | -91.9 | 266 | 554.8 | 189.2 | -713 | 204.8 | 151.5 | 88.8 | -291.4 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2 | -2 | -1 | 1 | -2 | 1 | 0 | 0.4 | 0.1 | -0.2 | -0.1 | -1.9 | -0.2 | -1.1 | 0.1 | -0.8 | 0.1 | -1.7 | 1.1 | -0.2 | 0.4 | 1.5 | -1.7 | 0.5 | 0.9 | 2.4 | -0.6 | 0.5 | 1.9 | 0.3 | -4.4 | 1.3 | 4.2 | -2.4 | -4.4 | -3.6 | 1.3 | -1.8 | 8.6 | 3 | -4.3 | -3.8 | 1.3 | 0.9 | -0.4 | 1.1 |
Net Change In Cash
| -161 | 587 | -250 | -330 | -208 | 126 | -386 | 102 | 225 | 789 | -1,343 | 294 | -11 | 564 | 127 | 454 | -361 | -434 | 535 | -318 | -345 | -92 | -394 | -310 | 96 | -818 | -1,121 | 2,321 | 34 | -194 | -46 | -797 | 434 | -462 | 841 | -297 | 2,082 | -575 | -938 | -1,676 | 1,915 | 917 | -526 | 1,493 | -404 | 281 | -198 | 114 | 119 | 13 | 45 | -476 | -1,367 | 226 | 360 | -745 | 990 | -7 | 8 | 405 | -106 | -94 | 249 | -472 | -99 | 577 | 295 | 42 | 83 | 233 | -134 | -163 | 60 | -18 | 189 | -444 | -157 | 82 | -43 | -60 | 336 | 109 | -26 | 179 | -338 | 481 | -1 | 149 | 13 | -26 | 24 | -28 | 7 | -642 | 388 | 53 | 81 | 152 | -15 | 15.3 | -56.7 | 27.7 | -19.2 | 6.6 | 26.3 | -38.6 | -11.7 | -39.4 | -56.4 | -112.7 | 187.2 | 27.8 | 50.6 | -37.5 | 15.6 | -32.6 | 40.4 | 10.5 | -15.3 | 16.8 | 1.6 | -49.5 | 4.6 | 10.5 | -40.1 | -50.5 | 18.7 | 59.4 | -45.1 | 37.9 | -31.4 | -5.1 | 42.8 | -68.3 | 20.9 | -32.4 | 62.5 | 15.7 | -36.2 |
Cash At End Of Period
| 1,864 | 2,025 | 1,438 | 1,688 | 2,018 | 2,226 | 2,100 | 2,486 | 2,384 | 2,159 | 1,370 | 2,713 | 2,419 | 2,430 | 1,866 | 1,739 | 1,285 | 1,646 | 2,080 | 1,545 | 1,863 | 2,208 | 2,300 | 2,694 | 3,004 | 2,908 | 3,726 | 4,847 | 2,526 | 2,492 | 2,686 | 2,732 | 3,529 | 3,095 | 3,557 | 2,716 | 3,013 | 931 | 1,506 | 2,444 | 4,120 | 2,205 | 1,288 | 1,814 | 321 | 725 | 444 | 642 | 528 | 409 | 396 | 351 | 827 | 2,194 | 1,968 | 1,608 | 2,353 | 1,363 | 1,370 | 1,362 | 957 | 1,063 | 1,157 | 908 | 1,380 | 1,479 | 902 | 607 | 565 | 482 | 249 | 383 | 546 | 486 | 504 | 315 | 759 | 916 | 834 | 877 | 937 | 601 | 492 | 518 | 339 | 677 | 196 | 197 | 48 | 35 | 61 | 37 | 65 | 58 | 700 | 312 | 259 | 178 | 26 | 40.9 | 25.6 | 82.3 | 54.6 | 73.8 | 67.2 | 40.9 | 79.5 | 91.2 | 130.6 | 187 | 299.7 | 112.6 | 84.8 | 34.2 | 71.7 | 56.1 | 88.7 | 48.3 | 37.8 | 53.1 | 36.3 | 34.7 | 84.2 | 79.6 | -40.1 | -50.5 | 159.7 | 59.4 | -45.1 | 37.9 | 88.8 | -5.1 | 42.8 | -68.3 | 150.8 | -32.4 | 62.5 | 15.7 | 84.1 |