Host Hotels & Resorts, Inc.
NASDAQ:HST
17.39 (USD) • At close November 4, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 239 | 268 | 134 | 113 | 214 | 291 | 149 | 116 | 260 | 118 | 323 | -120 | -61 | -153 | -66 | -316 | -356 | -3 | 81 | 372 | 290 | 189 | 306 | 378 | 211 | 256 | 93 | 105 | 212 | 161 | 128 | 108 | 351 | 184 | 166 | 85 | 216 | 104 | 258 | 145 | 159 | 185 | 66 | 8 | 123 | 41 | -30 | -35 | 83 | -2 | 16 | -36 | 62 | -60 | -7 | -61 | 20 | -84 | -81 | -54 | -47 | -76 | 122 | 30 | 190 | 61 | 435 | 97 | 151 | 47 | 173 | 35 | 96 | 20 | 71 | -4 | 92 | -7 | 40 | -48 | 17 | -32 | 96 | -88 | -14 | -34 | -9 | -25 | 24 | -12 | -22 | -6 | 49 | 32 | 283 | -17 | -50 | -57 | 59 | 31 | 61 | 45 | 94 | 4 | 66 | 30 | 9 | 6 | 26 | 6 | -6 | -2 | 7 | -12 | -49 | 4 | -3 | -14 | -12 | 11 | 0 | -18 |
Depreciation & Amortization
| 188 | 180 | 186 | 174 | 168 | 169 | 166 | 164 | 162 | 172 | 165 | 263 | 169 | 165 | 167 | 166 | 168 | 164 | 175 | 165 | 166 | 170 | 165 | 412 | 189 | 178 | 217 | 176 | 178 | 180 | 183 | 182 | 178 | 181 | 181 | 180 | 180 | 175 | 177 | 178 | 174 | 172 | 173 | 175 | 172 | 177 | 278 | 161 | 159 | 153 | 213 | 149 | 152 | 141 | 184 | 134 | 138 | 137 | 225 | 125 | 175 | 178 | 191 | 133 | 131 | 124 | 163 | 119 | 119 | 116 | 145 | 118 | 107 | 89 | 119 | 84 | 86 | 84 | 104 | 84 | 83 | 83 | 109 | 84 | 86 | 88 | 118 | 86 | 84 | 84 | 112 | 87 | 102 | 77 | 107 | 75 | 75 | 74 | 90 | 68 | 67 | 68 | 427 | -59 | -67 | -58 | -78 | -56 | -51 | -51 | -54 | -41 | -33 | -34 | 3 | -41 | -42 | -42 | -48 | -39 | -42 | -40 |
Deferred Income Tax
| 0 | -2 | 9 | 6 | 7 | 0 | -3 | 6 | 39 | 0 | -10 | -13 | -22 | -9 | -165 | 33 | 1,119 | -3 | 9 | -3 | -54 | -10 | 4 | -547 | 5 | -126 | 1 | 17 | 26 | -6 | -2 | 16 | 22 | -9 | 1 | 5 | 12 | -13 | -3 | 5 | 8 | -11 | -5 | 12 | 4 | -5 | 13 | 8 | 10 | -14 | 2 | 2 | 6 | -21 | -14 | -5 | 4 | -21 | -5 | -26 | 8 | -15 | -13 | 2 | 9 | -6 | 6 | 1 | 8 | -6 | -16 | -5 | 0 | -1 | 0 | -14 | 0 | 0 | 0 | 0 | 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 | 18 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | -6 | -8 | 1 | -1 | -10 |
Stock Based Compensation
| 5 | 6 | 11 | 6 | 6 | 7 | 7 | 9 | 5 | 5 | 5 | 4 | 5 | 4 | 6 | 4 | 4 | 3 | 4 | 4 | 3 | 4 | 3 | 4 | 4 | 3 | 3 | 3 | 2 | 3 | 4 | 2 | 3 | 3 | 2 | 1 | 3 | 5 | 7 | 5 | 6 | 4 | 6 | 4 | 4 | 4 | 2 | 6 | 3 | 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 | 0 | 0 | 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
| 36 | -69 | -45 | -4 | 62 | -127 | 7 | 57 | 9 | -24 | 68 | -27 | -83 | -59 | 86 | -38 | -1,095 | -7 | 14 | 27 | 11 | -148 | 85 | 37 | -3 | -65 | 40 | 10 | 7 | -108 | 74 | 14 | 15 | -91 | 60 | -8 | 36 | -107 | 97 | -100 | 5 | -85 | 57 | 31 | -12 | -35 | 42 | -19 | -26 | -26 | 33 | 14 | -4 | -30 | 24 | 29 | -8 | -4 | 63 | 69 | -46 | 31 | 2 | 97 | -141 | 60 | -102 | 156 | -105 | -63 | -81 | 195 | -37 | -38 | 4 | 88 | -11 | -59 | 33 | 156 | -120 | -28 | -8 | 110 | 16 | -38 | 44 | 1,320 | 14 | -4 | 98 | 58 | 87 | -19 | 154 | 20 | -13 | -27 | 17 | 30 | 33 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 14 | 92 | 0 | -57 | -35 | -37 | 131 | -79 | -8 | 22 | 35 | -39 | -9 | 4 | 54 | -40 | -19 | 33 | 19 | 10 | -3 | 0 | 0 | 19 | -14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -13 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74 | 0 | 0 | -314 | -559 | 0 | -680 | -1,289 | -554 | -363 | -565 | -717 | -372 | -586 | -591 | -1,008 | -634 | -427 | -1,092 | -1,250 | -1,016 | -766 | -652 | -697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23 | 0 | 0 | 23 | 38 | 0 | -24 | -14 | -6 | 32 | 21 | -15 | 1 | 22 | 8 | -19 | 19 | 24 | -20 | 5 | -37 | 36 | -2 | -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 |
Other Working Capital
| 49 | -63 | -45 | -4 | 62 | -127 | 7 | 57 | 9 | -24 | 68 | -27 | -83 | -59 | 86 | -38 | -1,095 | -7 | 14 | 27 | 11 | -148 | 85 | 37 | -3 | -65 | 40 | 10 | 7 | -108 | 74 | 14 | 15 | -91 | 60 | -8 | 36 | -107 | 97 | -100 | 5 | -85 | 57 | 31 | -12 | -35 | 42 | -19 | -26 | -26 | 33 | 14 | -4 | -30 | 24 | 29 | -8 | -4 | 63 | 69 | -46 | 31 | -35 | 97 | -141 | 337 | 327 | 156 | 656 | 1,275 | 516 | 395 | 586 | 702 | 353 | 617 | 611 | 977 | 644 | 505 | 1,032 | 1,236 | 1,012 | 821 | 660 | 678 | 44 | 1,320 | 14 | -4 | 98 | 58 | 87 | -19 | 154 | 20 | -13 | -27 | 17 | 30 | 33 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 373 | 352 | 12 | 19 | 55 | -32 | 34 | -4 | -28 | -10 | -337 | 11 | 1 | 3 | -171 | 2 | -12 | 3 | 53 | -275 | 1 | 2 | -204 | 2 | 1 | 2 | 12 | -59 | -22 | -21 | -1 | -17 | -176 | -49 | -57 | -7 | -58 | 9 | -150 | 6 | 2 | -94 | 25 | 7 | -8 | -5 | 9 | 7 | 4 | -38 | -3 | 12 | 3 | -60 | 2 | 9 | 17 | 2 | -1 | -1 | 1 | -4 | 3 | -14 | 38 | -10 | -167 | -26 | 34 | 27 | 39 | -24 | 21 | 29 | 9 | -31 | -43 | 30 | -10 | -81 | 64 | 15 | 19 | -48 | -1 | -4 | -65 | -1,256 | -5 | -9 | -131 | -6 | -24 | -255 | -459 | 99 | 141 | 78 | -76 | 2 | -67 | -105 | -458 | 127 | 81 | 109 | 220 | 170 | 128 | 134 | 153 | 61 | 76 | 86 | 33 | 134 | 80 | 81 | 98 | 113 | 73 | 80 |
Operating Cash Flow
| 447 | 365 | 307 | 314 | 512 | 308 | 360 | 348 | 447 | 261 | 214 | 118 | 9 | -49 | -143 | -149 | -172 | 157 | 336 | 290 | 417 | 207 | 359 | 286 | 407 | 248 | 366 | 252 | 403 | 209 | 386 | 305 | 393 | 219 | 353 | 256 | 389 | 173 | 386 | 239 | 354 | 171 | 322 | 237 | 283 | 177 | 357 | 123 | 229 | 73 | 262 | 143 | 219 | 37 | 192 | 109 | 170 | 49 | 182 | 115 | 135 | 120 | 305 | 274 | 212 | 229 | 335 | 346 | 199 | 121 | 275 | 319 | 187 | 100 | 203 | 137 | 124 | 48 | 167 | 111 | 44 | 38 | 216 | 58 | 87 | 12 | 88 | 125 | 117 | 59 | 57 | 133 | 214 | -165 | 85 | 177 | 153 | 68 | 90 | 131 | 94 | 4 | 63 | 72 | 107 | 99 | 151 | 120 | 103 | 90 | 93 | 18 | 50 | 40 | -13 | 99 | 37 | 19 | 30 | 86 | 30 | 12 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -121 | -103 | -174 | -149 | -177 | -146 | -147 | -117 | -118 | -122 | -134 | -113 | -87 | -93 | -115 | -84 | -169 | -131 | -166 | -152 | -130 | -110 | -154 | -119 | -86 | -115 | -69 | -65 | -63 | -80 | -92 | -116 | -163 | -179 | -176 | -163 | -133 | -200 | -149 | -93 | -104 | -90 | -86 | -102 | -145 | -126 | -182 | -115 | -179 | -162 | -207 | -95 | -146 | -94 | -177 | -49 | -50 | -50 | -85 | -63 | -83 | -109 | -209 | -132 | -181 | -150 | 431 | 161 | -100 | -331 | -153 | -150 | -104 | -147 | -150 | -69 | -60 | -70 | -97 | -58 | -45 | -50 | -73 | -34 | -50 | -44 | 113 | -17 | -6 | -90 | -288 | -72 | -76 | -137 | -108 | -106 | -197 | -153 | -459 | -97 | -101 | -80 | -436 | -306 | -291 | -207 | 389 | -471 | 79 | -157 | -58 | -24 | 119 | -196 | 148 | -167 | -94 | -47 | -353 | -184 | -155 | -38 |
Acquisitions Net
| -566 | 0 | -78 | -12 | 3 | -17 | -301 | -1 | -74 | 74 | -241 | -416 | -612 | -189 | -5 | 0 | 0 | 0 | 0 | -2 | -11 | -594 | -3 | -7 | 1 | -1,022 | -21 | -1 | 1 | -464 | 13 | -7 | -50 | -1 | 70 | -2 | -404 | 0 | 31 | -87 | -18 | -87 | -30 | -21 | -188 | -1 | -81 | -423 | -18 | -19 | 15 | -27 | -46 | -989 | -88 | -292 | 0 | 0 | 85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 0 | -15 | 1 | -280 | -741 | 0 | -369 | -6 | 0 | 0 | -29 | -385 | 0 | 0 | -321 | 0 | 0 | 0 | 117 | 0 | -112 | -5 | 0 | -61 | 18 | -20 | 0 | 0 | -40 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 208 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -14 | -18 | -3 | -2 | -2 | -18 | -1 | -15 | -143 | -44 | -2 | -1 | -3 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116 | 163 | 179 | 0 | 163 | 0 | 0 | -4 | -4 | -5 | 90 | -4 | -4 | -6 | -5 | 25 | -11 | -1 | -19 | -31 | 0 | -13 | -5 | 19 | 0 | -53 | -4 | 7 | -18 | 0 | -1 | -59 | -13 | 0 | 0 | -346 | -12 | 0 | 0 | 671 | -736 | 0 | 0 | 564 | -90 | 0 | 0 | -45 | 0 | -2 | 0 | 5 | -1 | -3 | -2 | 1 | 0 | 0 | -1 | 0 | 0 | 0 | -5 | 0 | 0 | -9 | -11 | 0 | 0 | 0 | 0 | 0 | -37 | -44 | -53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 255 | 163 | -1 | 35 | 3 | 16 | 217 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 2 | 7 | 0 | 21 | 0 | 0 | 149 | 93 | 17 | 25 | 86 | 102 | 145 | 126 | 182 | 115 | 179 | 0 | 207 | 0 | 146 | 94 | 177 | 0 | 0 | 0 | 39 | 0 | 0 | 39 | 0 | 0 | 0 | 0 | -312 | 0 | 0 | 0 | -733 | 541 | 0 | 0 | -98 | 90 | 0 | 0 | -264 | 0 | 0 | 0 | -13 | 0 | 0 | 0 | -141 | 0 | 0 | 0 | 0 | 0 | 0 | -81 | 0 | 0 | -86 | 0 | 0 | 0 | 0 | 0 | 37 | 46 | 159 | 246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 |
Other Investing Activites
| 26 | 21 | 80 | 12 | 7 | 41 | 2 | 5 | 150 | 30 | 719 | 1 | -87 | 7 | 274 | -1 | 8 | 28 | 298 | 540 | 109 | 276 | 467 | 775 | 181 | 182 | 23 | 246 | 66 | 160 | -23 | -77 | 163 | -64 | 72 | -155 | 138 | 33 | 48 | -89 | -12 | 196 | 111 | -102 | 22 | 153 | -8 | -119 | -158 | 89 | -203 | 55 | -93 | -144 | -139 | -291 | -69 | 15 | -127 | 97 | -9 | 111 | 2 | -5 | 17 | 14 | 64 | -290 | -26 | 569 | 158 | 140 | -356 | 293 | -342 | -8 | 87 | 92 | 408 | 6 | -35 | 95 | 285 | 67 | -88 | 27 | -141 | 59 | -47 | 48 | 267 | 11 | -86 | 165 | -33 | 21 | 209 | 65 | 559 | -16 | -20 | 38 | -33 | 11 | -16 | 8 | -938 | 174 | -144 | 22 | -367 | -9 | -33 | 64 | -420 | 151 | 48 | 173 | 117 | 236 | 93 | 42 |
Investing Cash Flow
| -675 | -100 | 80 | 12 | -170 | -105 | -446 | -112 | 32 | -92 | 344 | -528 | -699 | -275 | 154 | -85 | -161 | -103 | 132 | 386 | -32 | -428 | 310 | 649 | 96 | -955 | -67 | 180 | 4 | -384 | -102 | -70 | 115 | -58 | -34 | -136 | -399 | -167 | 75 | -180 | -122 | 134 | 77 | -127 | -172 | 147 | -64 | -553 | -177 | -92 | -219 | -67 | -152 | -1,138 | -208 | -340 | -119 | -39 | -81 | 16 | -92 | 41 | -266 | -150 | -164 | -136 | -148 | -141 | -126 | 223 | -56 | -485 | -460 | 146 | -395 | -83 | 27 | 22 | -27 | -437 | -82 | 45 | -117 | 33 | -53 | -19 | -51 | 42 | -165 | -48 | -21 | -122 | -58 | -78 | -141 | -85 | -123 | -99 | 100 | -113 | -121 | -42 | -432 | -284 | 16 | -5 | -549 | -297 | -65 | -135 | -425 | -33 | 86 | -132 | -272 | -16 | -46 | 126 | -186 | 52 | -62 | 4 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -111 | -300 | -5 | -1 | -1 | 0 | -1 | 0 | -1 | -683 | -1,200 | 0 | -138 | 0 | -98 | -364 | 0 | -1,500 | -650 | -56 | 0 | 0 | -238 | -150 | -75 | -310 | -16 | -108 | 0 | -340 | -226 | -117 | -520 | -90 | -801 | -290 | -670 | 0 | -11 | 0 | -72 | -676 | -204 | -180 | -798 | -298 | -183 | -808 | -1,007 | -1 | -113 | -162 | -301 | -133 | -495 | -228 | -3 | -472 | -27 | -568 | -204 | -106 | -120 | -3 | -220 | -4 | -475 | -250 | -650 | -425 | -671 | -20 | -222 | -20 | -80 | 0 | -329 | -280 | -788 | -1,129 | -92 | -797 | -772 | -179 | -21 | -35 | -41 | -11 | -35 | -8 | -436 | -129 | -129 | -9 | -6 | -9 | -174 | -89 | -96 | -955 | -11 | -335 | -69 | -1,780 | -153 | -34 | -178 | -38 | -54 | -226 | -200 | -6 | -37 | -12 | -167 | -29 | -1,172 | -26 | -162 | -154 | -54 | -53 |
Common Stock Issued
| 0 | 0 | 1 | 0 | 0 | 0 | -1 | 1 | 0 | 0 | 138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 140 | 149 | 279 | 170 | 961 | 535 | 0 | 1 | 0 | 1 | 2 | 1 | 0 | 111 | 89 | 103 | 19 | 33 | 49 | 173 | 34 | 1 | 189 | 99 | 248 | 103 | -4 | 55 | 179 | 108 | 480 | 0 | 100 | 0 | 510 | 0 | 0 | 0 | 0 | 0 | 496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -104 | 104 | 0 | 0 | 250 | 251 | 0 | 1 | -1 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 0 | 114 | 299 | -1 | 1 | 0 | 0 | 2 | 1 | 1 | 2 | 580 | 3 | 400 | 4 | 4 | 2 | 2 | 5 | 1 | 2 | 0 | 235 |
Common Stock Repurchased
| -50 | 0 | -32 | -100 | 0 | -50 | -27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22 | 0 | -147 | -87 | -195 | -200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12 | -44 | -81 | -81 | -345 | -199 | -131 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 95 | 1,056 | 108 | 372 | 377 | -3 | 0 | 0 | 528 | 23 | -92 | 0 | 400 | 0 | 0 | 0 | 100 | -28 | -37 | -35 | 0 | 0 | 0 | 0 | 150 | -150 | 0 | 0 | 0 | 0 | 0 | 0 | -104 | 236 | 0 | 0 | 813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -121 | 147 | 118 | 248 | -288 | 497 | -59 | 72 | 0 | 1 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -141 | -316 | -127 | -107 | -85 | -228 | -85 | -44 | -21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -141 | -179 | -143 | -146 | -148 | -186 | -148 | -148 | -148 | -185 | -148 | -148 | -147 | -185 | -148 | -148 | -150 | -150 | -148 | -150 | -151 | -197 | -151 | -114 | -106 | -98 | -91 | -82 | -75 | -65 | -58 | -51 | -43 | -35 | -28 | -21 | -14 | -7 | -7 | -4 | -13 | -3 | -18 | -6 | -3 | -30 | -107 | -110 | -116 | -221 | -106 | -107 | -107 | -133 | -106 | -92 | -62 | -49 | -44 | -42 | -37 | -9 | -27 | -11 | -9 | -9 | -8 | -9 | -9 | -9 | -8 | -9 | -9 | -9 | -77 | -77 | -68 | -62 | -55 | -52 | -51 | -51 | -51 | -51 | -48 | -69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -1 | -28 | -2 | -2 | -2 | -30 | -2 | -1 | 0 | -10 | 416 | 0 | 138 | -11 | -8 | 1,455 | -757 | 1,492 | -55 | -17 | -202 | -75 | -1 | -8 | 49 | 304 | 6 | -43 | -6 | 733 | -2 | -2 | -3 | -1 | -11 | -7 | 609 | -2 | 1 | 8 | -9 | -2 | 2 | 110 | 85 | 101 | -3 | -11 | -6 | -4 | -11 | -5 | 542 | 184 | 17 | 10 | -16 | 13 | -12 | 5 | 857 | 120 | 2 | 2 | -6 | -18 | 323 | 214 | 10 | 1,021 | 53 | 107 | 600 | 120 | 98 | -14 | 30 | 461 | 913 | 672 | 384 | 485 | -165 | 332 | -5 | 2 | -103 | 4 | -5 | -7 | 647 | 280 | -2 | -6 | -7 | 289 | -274 | 78 | -131 | 968 | -3 | -5 | 336 | 2,015 | -11 | -15 | 174 | 616 | -6 | 95 | 9 | -1 | -1 | 67 | 425 | 68 | 1,063 | 25 | 177 | 7 | 12 | 15 |
Financing Cash Flow
| -303 | -44 | -165 | -210 | -88 | -308 | -115 | -44 | -22 | -693 | -784 | 0 | 138 | -11 | -106 | 1,069 | -898 | 1,166 | -935 | 231 | -350 | -261 | -387 | -306 | -174 | 119 | -158 | -299 | -153 | 208 | -248 | -162 | -475 | -152 | -344 | -111 | -212 | -198 | -161 | -105 | -185 | -775 | 113 | -152 | -788 | 334 | -130 | 219 | -899 | 505 | 259 | -186 | 413 | 142 | 291 | -102 | -125 | -407 | 522 | -458 | 650 | -16 | -25 | -135 | 140 | -264 | -258 | -143 | -747 | 463 | -78 | -135 | 316 | 51 | -26 | -56 | -336 | 172 | -110 | -128 | 283 | -321 | 118 | 144 | -35 | -41 | -70 | -16 | -48 | -24 | 134 | -46 | -51 | 42 | 181 | -59 | -1 | -120 | -203 | -38 | 53 | -114 | 266 | 236 | -164 | -49 | -2 | 579 | -59 | -129 | 389 | -4 | 362 | 59 | 262 | 41 | -107 | 4 | 16 | -145 | -42 | 197 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -2 | -2 | 2 | -2 | 1 | 1 | 1 | -3 | -2 | 1 | 0 | -2 | 2 | 0 | 3 | 0 | 2 | -8 | 2 | -2 | 1 | 0 | -1 | 0 | -3 | -1 | -1 | 1 | 0 | 4 | -4 | 1 | -1 | 4 | -1 | -6 | -1 | -7 | -3 | -7 | 1 | 1 | -5 | 3 | -5 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96 | -96 | 201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 369 | 212 | -123 | -94 | 398 | 177 | -38 | 45 | 332 | 15 | -136 | 92 | 285 | -83 | 9 | -145 | 156 | -138 | 32 | -16 |
Net Change In Cash
| -544 | 205 | 224 | 114 | 255 | -104 | -200 | 189 | 455 | -523 | -226 | -412 | -550 | -335 | -92 | 835 | -1,229 | 1,212 | -465 | 905 | 36 | -482 | 281 | 629 | 326 | -589 | 137 | 134 | 254 | 37 | 32 | 74 | 32 | 13 | -26 | 3 | -223 | -199 | 297 | -53 | 48 | -469 | 507 | -39 | -682 | 658 | 163 | -211 | -847 | 486 | 302 | -110 | 480 | -959 | 275 | -333 | -74 | -397 | 623 | -327 | 693 | 145 | 14 | -11 | 188 | -171 | -71 | 62 | -674 | 807 | 141 | -301 | 43 | 297 | -218 | -2 | -185 | 242 | 30 | -454 | 245 | -238 | 217 | 235 | -1 | -48 | -33 | 151 | -98 | -11 | 266 | -131 | 306 | -201 | 125 | 33 | 29 | -151 | -13 | -20 | 26 | -152 | 266 | 236 | -164 | -49 | -2 | 579 | -59 | -129 | 389 | -4 | 362 | 59 | 262 | 41 | -107 | 4 | 16 | -145 | -42 | 197 |
Cash At End Of Period
| 805 | 1,349 | 1,363 | 1,139 | 1,025 | 770 | 874 | 1,074 | 885 | 430 | 953 | 1,179 | 1,591 | 2,141 | 2,476 | 2,568 | 1,733 | 2,962 | 1,750 | 2,215 | 1,310 | 1,274 | 1,756 | 1,475 | 846 | 520 | 1,109 | 972 | 838 | 584 | 372 | 340 | 266 | 234 | 239 | 265 | 262 | 485 | 684 | 387 | 440 | 392 | 861 | 354 | 393 | 1,075 | 417 | 254 | 465 | 1,312 | 826 | 524 | 634 | 154 | 1,113 | 838 | 1,171 | 1,245 | 1,642 | 1,019 | 1,346 | 653 | 508 | 494 | 505 | 317 | 488 | 559 | 497 | 1,171 | 364 | 223 | 524 | 481 | 184 | 402 | 404 | 589 | 347 | 317 | 771 | 526 | 764 | 547 | 312 | 313 | 361 | 394 | 243 | 341 | 352 | 86 | 217 | -89 | 313 | 188 | 155 | 126 | 277 | 290 | 310 | 284 | 266 | 236 | -164 | 462 | -2 | 579 | -59 | 575 | 389 | -4 | 362 | 260 | 262 | 41 | -107 | 99 | 16 | -145 | -42 | 300 |