McKesson Corporation
NYSE:MCK
624.6 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 332 | 915 | 791 | 630 | 703 | 997 | 826 | 1,120 | 967 | 809 | 405 | 39 | 310 | 533 | 713 | -6,174 | 627 | 494 | 1,078 | 242 | -677 | 477 | -744 | 526 | 553 | -80 | -1,085 | 961 | 56 | 365 | 3,623 | 646 | 324 | 560 | 444 | 647 | 630 | 589 | 144 | 511 | 477 | 411 | 366 | 64 | 404 | 424 | 259 | 298 | 401 | 380 | 521 | 300 | 296 | 286 | 422 | 155 | 327 | 298 | 348 | 326 | 301 | 288 | 281 | -20 | 327 | 235 | 307 | 201 | 247 | 235 | 257 | 243 | 229 | 184 | 220 | 207 | 154 | 170 | 259 | -665.4 | 86.1 | 163.6 | 214.2 | 120.2 | 156.5 | 155.6 | 181.6 | 134.3 | 128.9 | 117.3 | 125.4 | 108.8 | 79 | 105.4 | -169.9 | 1.7 | 61.9 | 63.6 | -88.4 | 166.8 | 59.3 | 70.1 | -8.8 | 42.2 | 9.4 | 42.1 | 35.7 | 42 | 39.6 | 37.6 | 37.7 | 38 | 28.1 | 30.1 | 38 | 32.9 | 31.7 | 32.8 | 39.6 |
Depreciation & Amortization
| -45 | 169 | 160 | 159 | 157 | 159 | 161 | 148 | 151 | 148 | 162 | 185 | 195 | 218 | 221 | 227 | 222 | 217 | 231 | 228 | 234 | 229 | 235 | 239 | 240 | 235 | 254 | 234 | 236 | 227 | 247 | 204 | 217 | 242 | 214 | 220 | 222 | 229 | 224 | 250 | 259 | 284 | 229 | 159 | 162 | 154 | 163 | 146 | 142 | 140 | 143 | 137 | 136 | 135 | -213 | 114 | 118 | 120 | 124 | 126 | 113 | 111 | 111 | 112 | 112 | 106 | 100 | 93 | 89 | 89 | 87 | 69 | 69 | 70 | 68 | 71 | 63 | 64 | 65.1 | 62.3 | 62.2 | 61.3 | 66.8 | 57.4 | 54.9 | 53 | 52.9 | 50 | 50.1 | 50.7 | 54 | 50.2 | 52.1 | 51.2 | 68.3 | 61.3 | 58.8 | 57.7 | 41.8 | 41.9 | 60.8 | 56.8 | 126.7 | 25.2 | 24.3 | 23.1 | 23.1 | 22.3 | 20.5 | 21.3 | 18.8 | 13.2 | 20.5 | 19.3 | 19.2 | 17.7 | 17.7 | 16.7 | 16.7 |
Deferred Income Tax
| 97 | 28 | -51 | -281 | -36 | -235 | -75 | -115 | 61 | 109 | 22 | 30 | -54 | 36 | 612 | -1,485 | -63 | 28 | 45 | -7 | -396 | 16 | 19 | 110 | 15 | 45 | -21 | -889 | -43 | 85 | 760 | 212 | -121 | 31 | 34 | 7 | 0 | 23 | 116 | -55 | -25 | 135 | -70 | -66 | 54 | 98 | 107 | 248 | -19 | 270 | -472 | -273 | -178 | -286 | 503 | 0 | 0 | 0 | 88 | -31 | 44 | 60 | 254 | -168 | 52 | 10 | 6 | 151 | 145 | -104 | 90 | 7 | 12 | 58 | 160 | 132 | 78 | 33 | -360.8 | -90.5 | 15.3 | 107.2 | -69.7 | 13.2 | 87 | 39 | 107.9 | 4.8 | 8 | 5.9 | 67.3 | -15.2 | 12.3 | 12.4 | -30.7 | 0 | 10.6 | -1.3 | 46.2 | 5.8 | -23.1 | -2.4 | -36.9 | 6.4 | -0.4 | -1 | 58 | 2.6 | 3.1 | 2.7 | -3.8 | 0.2 | 1 | 1 | 48 | 0.4 | -5.4 | 0.2 | 0 |
Stock Based Compensation
| 0 | 0 | 182 | 45 | 46 | 0 | 162 | 0 | 0 | 0 | 161 | 0 | 0 | 0 | 151 | 0 | 0 | 0 | 119 | 0 | 0 | 0 | 95 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 6 | 30 | 0 | 0 | 10 | 35 | 0 | 0 | 47 | 45 | 0 | 0 | 45 | 42 | 0 | 0 | 44 | 41 | 40 | 42 | 41 | 35 | 39 | 39 | 38 | 33 | 33 | 33 | 31 | 30 | 29 | 24 | 154 | 0 | 0 | 28 | 58 | 0 | 0 | 0 | -56 | 0 | 0 | 0 | -56 | 0 | 0 | 0 | -821.5 | 0 | 0 | 0 | -54.3 | 0 | 0 | 0 | -56.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 2,593 | -2,593 | 3,262 | -968 | -254 | -2,113 | 2,132 | 406 | -8 | -2,146 | 2,008 | 125 | 723 | -2,774 | 1,609 | 8,540 | -115 | -1,848 | 3,610 | -1,141 | -900 | -880 | 2,869 | -1,250 | 552 | -1,557 | 2,214 | -425 | -223 | -50 | 830 | -717 | 464 | 1,110 | 2,217 | -1,720 | -299 | -302 | 1,084 | -33 | -1,011 | -500 | 2,002 | -993 | -746 | 313 | 1,425 | -952 | 376 | -740 | 477 | -384 | 540 | -173 | 344 | 170 | -233 | 155 | -123 | -89 | 346 | 406 | -187 | -168 | -213 | -61 | 498 | -818 | 242 | 310 | 467 | -527 | 143 | -23 | 571 | -846 | 1,130 | 451 | 605 | -12 | 85.4 | -209.5 | 633.8 | -193.1 | -751 | -102.8 | -15.5 | 184.3 | -41.2 | -402 | -53.1 | -83.8 | 229.6 | -598 | -27.5 | 100.7 | -297 | -133.1 | -838.1 | 469.6 | -296.8 | -370 | 279.8 | -172.8 | -424.7 | -20.6 | 58.8 | -47.6 | -178.4 | -89.1 | 334.7 | -244.9 | 22.9 | -109.4 | 46.6 | -350.7 | 91.2 | -31.6 | 119.3 |
Accounts Receivables
| -1,398 | -2,101 | 1,344 | -1,091 | -827 | -2,380 | 502 | -310 | -299 | -1,584 | 82 | -1.925 | -1,266 | -1,045 | -355 | 519 | -1,310 | 2,291 | -1,450 | -276 | 6 | -1,061 | 576 | 162 | -291 | -1,414 | 2,221 | -234 | -449 | -363 | -108 | 3 | -357 | -300 | -290 | -630 | -288 | -749 | 11 | -1,297 | -836 | -699 | -20 | -475 | -245 | -145 | 269 | -45 | -200 | 444 | -2,153 | -4,063 | -240 | -195 | -4,113 | -1,667 | -4,285 | 172 | -434 | 0 | 0 | 301 | -397 | 0 | 0 | -311 | -99 | 0 | 0 | -189 | -344 | 0 | 0 | 135 | -502 | 0 | 0 | -23 | -259 | 0 | 0 | -65.9 | -240.2 | 0 | 0 | -464.5 | -448.7 | 0 | 0 | -192.9 | -736 | 0 | 0 | 0 | 0 | 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
| 4,438 | -4,442 | 1,090 | -35 | -1,523 | -826 | 931 | -737 | -498 | -955 | 490 | -495 | -263 | -901 | -230 | -650 | -1,634 | 238 | 313 | -1,020 | 186 | 145 | 388 | -358 | -284 | -114 | 952 | -193 | -1,158 | -59 | 694 | -536 | 283 | -121 | 1,146 | -928 | -834 | -635 | 510 | -1,493 | -260 | -901 | 186 | -1,152 | -175 | -60 | 254 | -329 | 20 | -4 | 322 | -931 | 34 | -303 | 345 | -640 | 690 | -28 | -577 | -229 | 66 | -42 | 860 | -321 | 103 | -272 | 555 | -1,166 | -261 | 196 | 536 | -829 | -189 | -446 | 944 | -619 | -9 | 262 | 814.6 | -362.7 | -535.5 | -636.4 | 365.9 | -147.2 | -976.3 | 76.3 | 536.3 | -547.2 | 179.7 | -155.4 | 249.6 | -608.1 | 231.7 | -774.7 | -204.1 | -455.5 | -167.1 | -158.3 | -91 | -383.6 | -23.7 | -131.5 | -226.5 | -44.3 | -426.7 | -198 | -192.8 | -155.6 | -77.1 | 133.3 | 84.7 | -454.9 | -14.7 | 52.3 | -31.8 | -240.9 | -30.4 | 79.7 | 59.9 |
Change In Accounts Payables
| 1,605 | 4,616 | 424 | -144 | 2,834 | 1,473 | 2,782 | 1,239 | 1,286 | 1,006 | 1,190 | 1.612 | 2,040 | -609 | 2,507 | 0 | 0 | -4,214 | 4,881 | 274 | -1,330 | 127 | 1,801 | -1,022 | 1,165 | 32 | -932 | -605 | 1,345 | 463 | 179 | -281 | 623 | 1,549 | 1,607 | -265 | 957 | 1,003 | 554 | 2,662 | 134 | 1,368 | 1,828 | 237 | -245 | 592 | 956 | -452 | 307 | -936 | 391 | 756 | 435 | 445 | 481 | 469 | -497 | 80 | 984 | 0 | 0 | 356 | -518 | 0 | 0 | 329 | 660 | 0 | 0 | 102 | 567 | 0 | 0 | 305 | 1,062 | 0 | 0 | 48 | 648.1 | 0 | 0 | 664.1 | 582.9 | 0 | 0 | 317.2 | 291.5 | 0 | 0 | -5 | 973.6 | 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 |
Other Working Capital
| -2,052 | -666 | 404 | 302 | -738 | -380 | -2,083 | 214 | -497 | -613 | 1,518 | 620.313 | 986 | -219 | 1,839 | 9,190 | 1,519 | -163 | 3,297 | -119 | 238 | -91 | 104 | -32 | -38 | -61 | -27 | 607 | 39 | -91 | 65 | 97 | -85 | -18 | -246 | 103 | -134 | 79 | 9 | 95 | -49 | -268 | 8 | 397 | -81 | -74 | -54 | -126 | 249 | -244 | 1,917 | 3,854 | 311 | -120 | 3,631 | 2,008 | 3,859 | -69 | 454 | 140 | 280 | -209 | -1,047 | 153 | -316 | 193 | -57 | 348 | 503 | 201 | -69 | 302 | 332 | -17 | -373 | -227 | 1,139 | 164 | -209.6 | 350.7 | 620.9 | -171.3 | 267.9 | -45.9 | 225.3 | -31.8 | -551.8 | 731.5 | -220.9 | -48.7 | -540.3 | 524.3 | -2.1 | 176.7 | 176.6 | 556.2 | -129.9 | 25.2 | -747.1 | 853.2 | -273.1 | -238.5 | 506.3 | -128.5 | 2 | 177.4 | 251.6 | 108 | -101.3 | -222.4 | 250 | 210 | 37.6 | -161.7 | 78.4 | -109.8 | 121.6 | -111.3 | 59.4 |
Other Non Cash Items
| -877 | 2,366 | -2,553 | 669 | 349 | -735 | 119 | 109 | -64 | 139 | 290 | 212 | 226 | 261 | 268 | -76 | 252 | 40 | 58 | 428 | 170 | 106 | 83 | 167 | -38 | -370 | 1,648 | 121 | -39 | -5 | -4,031 | 6 | -184 | -197 | 187 | 126 | 244 | -85 | 268 | 346 | 201 | -148 | 92 | 453 | 150 | -273 | 209 | 36 | 71 | -644 | 524 | 506 | 236 | 325 | -94 | 68 | 25 | -78 | 123 | -170 | -207 | 18 | -79 | 513 | -44 | -4 | 17 | -983 | 41 | -18 | -48 | -20 | -27 | 12 | 255 | -184 | -18 | -84 | 52.3 | 49 | -1.4 | -1 | -5.9 | 0.4 | 81.8 | -102.2 | -9.5 | 10.3 | -6.1 | 5.7 | 28.6 | 43.4 | -42.7 | 18.3 | 234.6 | 78.4 | 23.9 | -27.2 | 223.1 | -85.8 | 98.8 | -132.2 | 311.7 | -9.5 | 15.1 | -3.1 | 22.8 | -97.6 | -0.8 | -1 | -0.9 | -91 | -39.1 | 3.2 | -15.2 | 99.2 | -65.5 | -37.1 | -10.2 |
Operating Cash Flow
| 2,100 | -1,380 | 4,147 | 254 | 965 | -1,052 | 3,325 | 1,668 | 1,107 | -941 | 2,887 | 1,377 | 1,792 | -1,622 | 3,370 | 1,213 | 1,021 | -1,062 | 4,654 | -121 | -108 | -51 | 3,895 | -177 | 1,379 | -1,061 | 3,022 | -16 | 598 | 741 | 1,435 | 381 | 1,069 | 1,859 | 3,106 | -685 | 797 | 454 | 1,883 | 1,064 | -17 | 182 | 2,664 | -341 | 97 | 716 | 2,207 | -183 | 1,011 | -552 | 1,234 | 321 | 1,069 | 326 | 1,000 | 540 | 270 | 528 | 591 | 192 | 626 | 907 | 617 | 186 | 234 | 314 | 916 | -1,319 | 840 | 432 | 984 | -130 | 390 | 295 | 1,267 | -532 | 1,372 | 637 | 1,004.3 | 152.1 | 253.7 | 128.3 | 839.2 | 12.6 | -331.7 | 43.3 | 338.1 | 393.9 | 166.5 | -203 | 248.1 | 77.6 | 401.2 | -397.6 | 271.5 | 242.1 | -128 | -32.5 | -579.2 | 601.3 | -70 | -368.1 | 686.9 | -48.2 | -369.5 | 47.9 | 222.1 | -78.5 | -113.8 | -27.6 | 373.3 | -112.8 | 33.4 | -55.8 | 150.8 | -194 | 69.4 | -23.7 | 165.4 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 167 | -167 | -269 | -154 | -140 | -124 | -182 | -154 | -122 | -100 | -155 | -101 | -120 | -159 | -214 | -162 | -148 | -117 | -168 | -154 | -73 | -111 | -152 | -157 | -103 | -145 | -188 | -137 | -137 | -118 | -193 | -129 | -126 | -114 | -260 | -143 | -154 | -120 | -140 | -133 | -153 | -119 | -119 | -99 | -97 | -100 | -138 | -101 | -83 | -84 | -96 | -80 | -118 | -109 | -120 | -86 | -95 | -87 | -107 | -82 | -103 | -86 | -104 | -118 | -92 | -78 | -109 | -86 | -85 | -76 | -111 | -58 | -63 | -74 | -29 | 11 | -105 | -44 | -49 | -36.7 | -31.3 | -22.9 | -43.4 | -25.1 | -16.2 | -30.3 | -34.2 | 0 | 0 | -26.5 | -57 | -31.7 | -25.8 | -17.3 | -62.9 | -36.4 | -30.4 | -29.2 | 84.7 | -95.7 | -67 | -67.1 | -145.9 | -342.2 | -30.4 | -34.9 | -231.1 | 47 | -25.2 | -23.1 | -1,230 | -14.3 | -22 | -20.1 | -56.4 | -14.7 | -23.7 | -16 | -27.3 |
Acquisitions Net
| -91 | 90 | -266 | -9 | 11 | 39 | -8 | -255 | 234 | 239 | 381 | 16 | 93 | 82 | 73 | 291 | -2 | 3 | -36 | -2 | -49 | -46 | -19 | 9 | 32 | -826 | -869 | 60 | -102 | -1,482 | 1,462 | -2,126 | -219 | -1,920 | -9 | -14 | 115 | 78 | -130 | 6 | -17 | -14 | -4,476 | 55 | -42 | -74 | -1,296 | -326 | -143 | -108 | -952 | -13 | -86 | -105 | 292 | -292 | 0 | 0 | 1 | -12 | -6 | 0 | 25 | 0 | -78 | -242 | -18 | -541 | -29 | -22 | -1,828 | -11 | 171 | -91 | 34 | 1 | -567 | -8 | -23.2 | -38.1 | -10.2 | -37.4 | -3.8 | -38.3 | -6.7 | -0.6 | -29 | 54.4 | -409.3 | -1.9 | -62.4 | -3.3 | -0.4 | -7 | -1.2 | -10.9 | -39.5 | -0.3 | -122.5 | 2 | 0 | 0 | 11.7 | 7.3 | 7 | 6.2 | 2.2 | 0 | 1.5 | 1.7 | 302.8 | 0.2 | 1.1 | 0.2 | 0.5 | 0.4 | 38.3 | 3.6 | 0 |
Purchases Of Investments
| 0 | 0 | 66 | 0 | 0 | -66 | 0 | 0 | 0 | 0 | 182.883 | -33.883 | 0 | -149 | 54 | 0 | 0 | -54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0.9 | 5.5 | 0 | 0 | -0.5 | 0.6 | -6.2 | -0.5 | -155 | -7.5 | -8.1 | -1.6 | -10.7 | 81.2 | -81.2 | 3.1 | -4.4 | -96.9 | -6 | 61.4 | -61.6 | -0.3 | 11.3 | 1.4 | -143 | 172 |
Sales Maturities Of Investments
| 0 | 4 | 10 | 0 | 0 | 20 | 659 | 0 | 0 | 207 | 363.117 | -0.117 | 0 | 83 | 382 | 0 | 0 | 9 | 70 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | -169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 210 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.8 | 0 | 0 | 4.8 | 6.2 | 0 | 0 | 2 | 5.8 | 2 | 0 | 0 | 47 | 7.3 | 22.9 | 40.7 | 21.2 | 0 | 0.1 | 11.4 | 0.8 | 55.6 | 83.5 | 58.3 | 145.2 | 49.7 | 14.9 | 35 | 0 |
Other Investing Activites
| -362 | -10 | -42 | -17 | -37 | -18 | -713 | -5 | -35 | -307 | -43 | 4 | -31 | 44 | -64 | -61 | 2 | 29 | 34 | 32 | -34 | 28 | -59 | -20 | -37 | 96 | 18 | -10 | -28 | 1,471 | -1,446 | -18 | 153 | 880 | -1,060 | -2 | -13 | 25 | 32 | -5 | -25 | 21 | -29 | -104 | 49 | -10 | 9 | -6 | 25 | 42 | -24 | 12 | 9 | 60 | -38 | 7 | 79 | 8 | 55 | 83 | 3 | -86 | -116 | 39 | 79 | -42 | 8 | 969 | -24 | 8 | -12 | 12 | 1 | -39 | -1,048 | -136 | 105 | -39 | -2.8 | -49.9 | -17.3 | -36.5 | -23 | -64 | 15.6 | -32.1 | -25.4 | -33 | -15.3 | -55.9 | -59 | -39.6 | -52.6 | -36.6 | -64 | -25.5 | -27.7 | -28 | 1,065.5 | -41.2 | 90 | -40.6 | -191.4 | 51.3 | -56.9 | -25.7 | -1.6 | -22.3 | -54 | -11.7 | 323.7 | -315.4 | -70.3 | -15.2 | -9.3 | -44 | 1.5 | 1.6 | -2.5 |
Investing Cash Flow
| -286 | -87 | -577 | -180 | -166 | -149 | -244 | -414 | 77 | 39 | 183 | -115 | -58 | -99 | -205 | 68 | -148 | -130 | -170 | -124 | -156 | -129 | -230 | -168 | -108 | -875 | -1,039 | -87 | -267 | -129 | -177 | -2,273 | -192 | -1,154 | -1,329 | -159 | -52 | -17 | -238 | -132 | -195 | -112 | -4,624 | -148 | -90 | -184 | -1,425 | -433 | -201 | -150 | -1,072 | -81 | -195 | -154 | -158 | -371 | -16 | -79 | -106 | -11 | -106 | -86 | -195 | -79 | -91 | -362 | -119 | 342 | -138 | -90 | -1,951 | -57 | 109 | -204 | -1,043 | -124 | -567 | -91 | -75 | -124.7 | -58.8 | -96.8 | -70.2 | -127.4 | -7.3 | -63 | -88.6 | 21.4 | -424.6 | -84.3 | -178.2 | -74.6 | -78.8 | -55.2 | -116.4 | -72.8 | -97.6 | -56 | 1,034.1 | -139.1 | 22.5 | -262.7 | -286.1 | -284.4 | -59 | -24.4 | -128.1 | -56.5 | -74.5 | -26.1 | -699.6 | -279.9 | 53.7 | -38.4 | 79.7 | 2.7 | 32.4 | -118.8 | 142.2 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | -8 | -9 | -3 | 76 | -981 | -408 | -2 | -2 | -374 | -10 | -1,634 | -2 | -162 | -373 | -3 | -2 | -2,407 | 1,558 | -3 | -2 | -2,147 | 743 | -638 | 0 | -1,854 | 445 | 298 | -722 | -1,209 | -386 | -5 | -8 | -602 | -634 | -402 | -99 | -297 | -116 | 54 | -222 | 0 | 0 | 0 | 0 | -233 | 892 | 0 | -400 | -7 | -6 | -1 | -16 | 0 | 0 | 0 | 0 | -218 | 0 | 0 | -1 | 698 | 0 | 0 | 0 | -153 | -1 | 0 | -8 | 977 | -3 | -5 | -3 | -1 | -3 | -9 | -11 | -250.7 | -4 | -24 | 10 | -224.4 | 78.7 | 133.6 | -5.4 | -31.9 | -386.6 | 280.5 | -4.5 | 201.3 | 8.1 | -244.7 | 231.9 | 11.3 | -14.6 | -11.1 | -7.5 | -95.5 | -423.6 | 62.9 | 568.3 | -883.7 | 283.2 | 456.8 | -66.6 | -125.4 | 140.2 | 203.2 | 16.1 | -9.5 | 504.8 | -9.9 | 80.9 | -101.5 | 15.6 | 9.8 | 57.8 | -63.2 |
Common Stock Issued
| -22 | 22 | 41 | 21 | 27 | 27 | 20 | 16 | 36 | 91 | 46 | 63 | 40 | 71 | 37 | 16 | 18 | 21 | 24 | 11 | 56 | 22 | 29 | 8 | 16 | 22 | 18 | 31 | 56 | 27 | 31 | 14 | 39 | 36 | 26 | 25 | 34 | 38 | 37 | 49 | 32 | 34 | 27 | 31 | 69 | 50 | 54 | 32 | 37 | 43 | -122 | 40 | 31 | 51 | 68 | 44 | 0 | 144 | 27 | 77 | 77 | 31 | -77 | 14 | 38 | 0 | -297 | 114 | 34 | 0 | -239 | 48 | 129 | 0 | -251 | 144 | 133 | 158 | 106.2 | 15 | 6 | 96 | -81.8 | -3.4 | 46 | 0 | 8.9 | 19.4 | 11.1 | 39.4 | 16.2 | 21.6 | 21.4 | 28.9 | 4.4 | 14.2 | 5.2 | 14.8 | -14.2 | -0.3 | 12 | 13.1 | 119.4 | 9.5 | 6.9 | 133.6 | 7.8 | 0.6 | 0.9 | 2 | 205.1 | 10.8 | 1.3 | 5.3 | 10 | 5.4 | 2.3 | 1.5 | 19.3 |
Common Stock Repurchased
| 527 | -527 | -678 | -842 | -809 | -696 | -138 | -2,016 | -484 | -1,000 | -1,530 | -714 | -264 | -1,008 | -244 | -252 | -248 | 0 | -3 | -499 | -751 | -701 | -251 | -500 | -581 | -307 | -758 | -250 | -401 | -300 | -251 | -2,002 | 0 | -58 | -652 | -355 | -500 | -105 | -344 | -1 | -3 | -102 | -2 | 0 | -1 | -127 | -801 | -360 | 0 | -53 | -1,202 | 0 | 0 | -672 | 1,548 | -1 | -531 | -1,016 | -1 | 0 | -24 | -298 | -151 | 0 | 0 | -147 | -772 | -231 | -428 | -267 | -247 | -98 | -375 | -283 | -379 | -289 | -224 | -66 | 0 | 0 | 0 | 0 | -41.5 | -5.2 | -34.8 | -75.3 | 0 | 0 | 0 | 0 | 0 | -29.1 | 0 | 0 | -39.9 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | -2.5 | 0 | 0 | 0 | 0 | 0 | -10.5 | -43.3 | -101.9 | -27.6 | -9.4 | -21 | -4.7 | 0 |
Dividends Paid
| -80 | -82 | -82 | -83 | -75 | -74 | -76 | -77 | -68 | -71 | -71 | -72 | -65 | -69 | -67 | -69 | -66 | -74 | -72 | -74 | -73 | -75 | -76 | -77 | -68 | -71 | -70 | -71 | -59 | -62 | -61 | -63 | -63 | -66 | -65 | -65 | -55 | -59 | -56 | -56 | -56 | -59 | -60 | -55 | -46 | -53 | -47 | -47 | -47 | -53 | -49 | -49 | -50 | -47 | -45 | -46 | -47 | -33 | -33 | -32 | -32 | -34 | -33 | -33 | -33 | -17 | -17 | -17 | -18 | -18 | -18 | -18 | -18 | -18 | -18 | -19 | -18 | -18 | -17.9 | -17.7 | -17.5 | -17.5 | -17.5 | -12.5 | -19.8 | -20 | -19.9 | -20.2 | -19.8 | -19.8 | -19.6 | -19.6 | -19.7 | -19.6 | -19.5 | -19.6 | -19.6 | -19.6 | -26.9 | -11.9 | -19.3 | -19.4 | -49.4 | -15.1 | -16.1 | -14.2 | -3.9 | -14.2 | -13.9 | -14.3 | -11.5 | -10.6 | -10.5 | -10.7 | -11.2 | -11.2 | -11.6 | -10.2 | -11.5 |
Other Financing Activities
| -1,519 | -222 | -241 | 291 | -49 | -176 | -15 | 1,060 | -54 | -199 | -60 | 295 | 180 | -1,143 | -81 | -97 | -163 | 116 | -22 | -47 | 440 | -116 | -99 | -55 | -72 | 1,897 | 727 | -30 | -35 | -74 | 566 | 1,406 | -3 | 14 | 87 | -28 | -64 | 22 | -56 | 40 | -28 | 182 | 3,727 | -12 | 14 | 57 | -11 | -2 | 2 | 38 | 5 | 3 | 3 | 16 | -2,016 | -63 | 8 | 2 | 41 | -15 | 15 | -1 | -7 | -1 | -204 | -1 | 14 | 34 | 7 | 51 | 36 | 17 | 27 | 9 | 12 | 5 | -100 | 0 | 0.2 | 16.3 | -3 | 9.2 | 11.1 | -8.5 | 32.9 | -13.5 | -0.7 | 5.4 | -3.1 | 4.1 | 5.2 | 14.5 | -8.2 | 8.2 | -10.9 | 7.7 | 0.7 | 4.2 | 25.8 | 6.4 | -7.8 | 6.8 | -0.9 | 74.9 | -11.4 | -3.2 | -7.8 | 0.1 | 0.6 | 1.9 | 0.2 | -2.3 | 0.5 | 1.9 | 0 | 1.7 | 0.6 | 1.6 | -11 |
Financing Cash Flow
| -1,599 | -809 | -968 | -622 | -909 | -843 | -1,190 | -1,425 | -572 | -1,181 | -1,989 | -438 | -1,743 | -2,151 | -517 | -775 | -462 | 61 | -2,480 | 949 | -331 | -872 | -2,544 | 119 | -1,343 | 1,541 | -1,937 | 125 | -141 | -1,131 | -924 | -1,031 | -32 | -82 | -1,206 | -1,057 | -987 | -203 | -716 | -84 | -1 | -167 | 3,692 | -36 | 36 | -73 | -1,038 | 515 | -8 | -425 | -1,208 | -12 | -17 | -668 | -445 | -20 | -473 | -903 | -184 | 30 | 36 | -303 | 527 | -20 | -199 | -130 | -871 | -101 | -405 | -93 | 908 | -54 | -242 | -233 | -265 | -157 | -218 | 63 | -162.2 | 9.3 | -35.4 | 97.2 | -261.5 | 53.7 | 155.4 | -57.1 | -43.6 | -399.5 | 268.7 | 19.2 | 203.1 | -4.5 | -266.3 | 249.4 | -54.6 | -12.5 | -50.3 | -8.1 | -110.8 | -429.3 | 47.7 | 568.8 | -814.6 | 353.1 | 362.2 | 110.6 | -129.3 | 126.7 | 190.8 | 5.7 | 184.3 | 492.2 | -61.9 | -24.5 | -130.3 | 2.1 | -19.9 | 46 | -66.4 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 6 | -5 | 0 | 7 | -3 | 2 | 10 | -9 | 6 | 18 | 20 | 17 | 7 | 11 | 16 | -14 | -35 | -28 | -46 | 5 | 4 | 18 | 11 | -43 | -9 | -78 | 7 | 34 | 34 | 75 | 15 | -107 | -40 | -12 | 71 | -52 | -34 | 60 | -175 | -65 | -88 | 9 | 30 | -4 | 12 | -10 | -14 | -4 | 16 | -9 | 4 | 20 | -30 | 0 | 2 | 14 | 4 | -12 | 2 | 2 | 15 | 17 | -15 | -35 | -8 | 3 | 0 | -4 | 18 | 0 | 3 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.1 | 0 | 0 | 530.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 207 | -2,281 | 2,602 | -542 | -112 | -2,043 | 1,900 | -180 | 618 | -1,595 | 776 | 1,008 | -384 | -3,861 | 2,819 | 486 | 227 | -1,159 | 1,958 | 709 | -591 | -1,034 | 1,132 | -269 | -81 | -473 | 53 | 56 | 224 | -444 | 349 | -3,030 | 805 | 611 | 642 | -1,953 | -276 | 294 | 754 | 783 | -301 | -88 | 1,762 | -529 | 55 | 449 | -270 | -105 | 818 | -1,136 | -1,042 | 248 | 827 | -496 | 399 | 163 | -215 | -466 | 303 | 213 | 571 | 535 | 934 | 52 | -64 | -175 | -74 | -1,082 | 315 | 249 | -59 | -241 | 254 | -142 | -41 | -813 | 587 | 609 | 767.1 | 36.7 | 159.5 | 128.7 | 507.5 | -61.1 | -183.6 | -76.8 | 205.9 | 15.8 | 10.5 | -268.1 | 273 | -1.5 | 56.1 | -203.4 | 100.5 | 156.8 | -275.9 | -96.6 | 344.1 | 25.8 | 0.2 | -62 | 116.8 | 20.5 | -66.3 | 134.1 | -35.3 | -8.3 | 2.5 | -48 | -142 | 99.5 | 25.2 | -118.7 | 100.2 | -189.2 | 81.9 | -96.5 | 241.2 |
Cash At End Of Period
| 2,511 | 2,304 | 4,585 | 1,982 | 2,524 | 2,636 | 4,678 | 2,778 | 2,958 | 2,340 | 3,935 | 3,159 | 2,151 | 2,535 | 6,396 | 3,577 | 3,091 | 2,864 | 4,023 | 2,065 | 1,356 | 1,947 | 2,981 | 1,849 | 2,118 | 2,199 | 2,672 | 2,619 | 2,563 | 2,339 | 2,783 | 2,434 | 5,464 | 4,659 | 4,048 | 3,406 | 5,359 | 5,635 | 5,341 | 4,587 | 3,804 | 4,105 | 4,193 | 2,431 | 2,960 | 2,905 | 2,456 | 2,726 | 2,831 | 2,013 | 3,149 | 4,191 | 3,943 | 3,116 | 3,612 | 3,213 | 3,050 | 3,265 | 3,731 | 3,428 | 3,215 | 2,644 | 2,109 | 1,175 | 1,123 | 1,187 | 1,362 | 1,436 | 2,518 | 2,203 | 1,954 | 2,013 | 2,254 | 2,000 | 2,142 | 2,183 | 2,996 | 2,409 | 1,800 | 1,032.9 | 996.2 | 836.7 | 708 | 200.5 | 261.6 | 445.2 | 522 | 316.1 | 300.3 | 289.8 | 557.9 | 284.9 | 286.4 | 230.3 | 433.7 | 333.2 | 176.4 | 452.3 | 548.9 | 204.8 | 179 | 178.8 | 240.8 | 124 | 103.5 | 169.8 | 35.7 | -8.3 | 2.5 | 76.8 | 124.8 | 99.5 | 188.3 | 163.1 | 281.8 | -189.2 | 81.9 | 288.9 | 241.2 |