
Marsh & McLennan Companies, Inc.
NYSE:MMC
230.01 (USD) • At close June 6, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 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
| 1,412 | 801 | 747 | 1,125 | 1,400 | 765 | 738 | 1,047 | 1,252 | 471 | 552 | 978 | 1,086 | 807 | 542 | 827 | 998 | 379 | 320 | 580 | 767 | 396 | 306 | 344 | 727 | 159 | 279 | 536 | 696 | 30 | 397 | 507 | 578 | 441 | 384 | 480 | 490 | 381 | 331 | 429 | 495 | 299 | 304 | 438 | 456 | 307 | 259 | 395 | 424 | 263 | 247 | 337 | 354 | 260 | 135 | 289 | 331 | 206 | 171 | 242 | 252 | 25 | 225 | -188 | 180 | 80 | -8 | 65 | -210 | 85 | 1,945 | 177 | 268 | 226 | 176 | 172 | 416 | 39 | 65 | 166 | 134 | -680 | 21 | 389 | 446 | 375 | 357 | 365 | 443 | 312 | 299 | 336 | 418 | 144 | 168 | 293 | 369 | 286 | 282 | 276 | 337 | 47 | 223 | 177 | 279 | 186 | 186 | 193 | 231 | -50 | 140 | 145 | 164.4 | 98.4 | 102.6 | 115.2 | 143.1 | 85 | 91.3 | 101.8 | 124.8 | 72.2 | 83.4 | 95.7 | 130.7 | 62.6 | 76.1 | 86.3 | 107.4 | 52.1 | 69.7 | 80.3 | 101.7 | 54.2 | 74 | 80.7 | 96.6 | 54.5 | 74.6 | 80.8 | 94.2 |
Depreciation & Amortization
| 227 | 201 | 180 | 176 | 189 | 186 | 180 | 178 | 169 | 202 | 169 | 168 | 180 | 178 | 179 | 193 | 197 | 194 | 185 | 179 | 183 | 167 | 19 | 268 | 193 | 123 | 124 | 122 | 125 | 125 | 120 | 116 | 120 | 108 | 109 | 110 | 111 | 111 | 108 | 103 | 101 | 99 | 98 | 94 | 97 | 92 | 89 | 90 | 87 | 95 | 87 | 84 | 83 | 82 | 85 | 82 | 83 | 83 | 84 | 93 | 97 | 88 | 94 | 93 | 90 | 102 | 98 | 103 | 101 | 104 | 102 | 116 | 120 | 145 | 111 | 111 | 121 | 110 | 119 | 130 | 131 | 122 | 123 | 103 | 108 | 99 | 98 | 99 | 95 | 94 | 90 | 89 | 86 | 127 | 128 | 134 | 131 | 185 | 103 | 100 | 100 | 123 | 99 | 88 | 90 | 70 | 60 | 65 | 56 | 51.8 | 57.7 | 52.5 | 37.1 | 35.9 | 34.8 | 34.3 | 34.9 | 35.2 | 34.6 | 33.1 | 32.2 | 29.8 | 31.4 | 30.5 | 28.9 | 31.7 | 28.6 | 29.7 | 29.9 | 27.7 | 29.1 | 28 | 27.2 | 28.9 | 27.8 | 27.7 | 28.7 | 27.5 | 26.6 | 25.6 | 25.3 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | -1,223 | -1 | -2 | -36 | 0 | 0 | -79 | 91 | 144 | -70 | -112 | 105 | 14 | 34 | -1 | -2 | 9 | -11 | 13 | 91 | -9 | -105 | 32 | 23 | 11 | 344 | 10 | 17 | 25 | 25 | -5 | 26 | 22 | -36 | 124 | 3 | 87 | 24 | 20 | 24 | 59 | 47 | 66 | 20 | 51 | 78 | -7 | -10 | 35 | 87 | 18 | -37 | 110 | 56 | -62 | -78 | 100 | 17 | 9 | 0 | 16 | 47 | -16 | 31 | 41 | -56 | 21 | 9 | 38 | -80 | 37 | 53 | 50 | 10 | -32 | 111 | -53 | -167 | -52 | 57 | 91 | 56 | -39 | 28 | 45 | 295 | -133 | -29 | 43 | -62 | -73 | 26 | 42 | -42 | 97 | 99 | 21 | -82 | 50 | 58 | 6 | -4 | -7 | 95 | -5 | -156.4 | 34.1 | -35.6 | 0.8 | -59.5 | 9.3 | 13.7 | 15.7 | -5.1 | 12.8 | 19.1 | 7.9 | 11.9 | 10 | 6.8 | 19.3 | 27.8 | 26.3 | 25.4 | 14.7 | 0 | 0 | 0 | 0 | -5 | 7.6 | -3.8 | -5.7 | 0.5 | 4.2 | -2.3 | -3.8 |
Stock Based Compensation
| 112 | 85 | 90 | 90 | 103 | 90 | 82 | 92 | 99 | 84 | 89 | 89 | 105 | 85 | 87 | 98 | 78 | 71 | 72 | 75 | 72 | 68 | 67 | 60 | 57 | 47 | 47 | 49 | 50 | 38 | 36 | 33 | 42 | 25 | 26 | 27 | 31 | 21 | 21 | 22 | 24 | 19 | 23 | 18 | 33 | 3 | 3 | 5 | 7 | 3 | 3 | 9 | 11 | 5 | 4 | 5 | 7 | 4 | 3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2,407 | 842 | 806 | -187 | -2,536 | 662 | 736 | 133 | -2,439 | 799 | 670 | 95 | -2,191 | 677 | 620 | 38 | -1,608 | 653 | 662 | 274 | -1,726 | 362 | 342 | -231 | -1,169 | 530 | 411 | 109 | -1,079 | 324 | 456 | 189 | -1,032 | 310 | 462 | 237 | -1,199 | 486 | 335 | 133 | -1,190 | 387 | 476 | 68 | -926 | 326 | 343 | -46 | -1,180 | 175 | 372 | 153 | -978 | 238 | 350 | 360 | -888 | 336 | -369 | 274 | -724 | 114 | 322 | -71 | -764 | 297 | 542 | -259 | -823 | -448 | 80 | -68 | -786 | 551 | 222 | -195 | -914 | 150 | 345 | -183 | -705 | 1,421 | 607 | 403 | -723 | -204 | 133 | 412 | -395 | -607 | 458 | 298 | -702 | 297 | 340 | 37 | -719 | 144 | 104 | 111 | -455 | -59 | 51 | 54 | -418 | 54 | 273 | -96 | -140 | -177.7 | -38.8 | 66.5 | -200.9 | -4.6 | 92 | 2.4 | -79.5 | -30 | 58.6 | -49.9 | -114.2 | 25.5 | 7 | 14 | -71.1 | 34.3 | -22.6 | -16.9 | -40.4 | 30 | 33.4 | -12.9 | 4.6 | 74 | 22.9 | -33.4 | 81.5 | 24.9 | -1.4 | -38.7 | -9.3 |
Accounts Receivables
| 0 | 354 | 466 | -545 | -742 | 203 | 359 | -254 | -775 | 253 | 233 | -549 | -429 | 84 | 215 | -276 | -404 | -152 | 466 | -76 | -313 | -46 | 353 | -128 | -309 | 132 | 178 | -31 | -357 | 0 | 70 | -172 | -146 | 8 | 118 | -105 | -175 | 66 | 156 | -273 | -1 | 124 | 210 | -242 | -150 | -16 | 54 | -163 | -120 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 291 | 50 | -43 | -73 | 385 | -15 | 11 | -140 | 246 | -155 | -50 | 79 | 26 | -33 | -105 | 135 | 76 | -41 | -8 | 60 | 84 | -5 | -60 | 36 | -29 | -21 | 53 | -128 | 98 | -46 | -54 | 47 | 59 | 20 | -26 | 53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 399 | 64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2,407 | 488 | 340 | 358 | -1,794 | 459 | 377 | 387 | -1,664 | 546 | 437 | 644 | -2,191 | 386 | 570 | 81 | -1,535 | 268 | 677 | 263 | -1,586 | 116 | 497 | -181 | -1,248 | 504 | 444 | 214 | -1,214 | 248 | 497 | 197 | -1,092 | 226 | 467 | 297 | -1,235 | 515 | 356 | 80 | -1,062 | 289 | 522 | 122 | -973 | 267 | 323 | -20 | -1,233 | 175 | 372 | 153 | -978 | 238 | 350 | 360 | -888 | 336 | -369 | 274 | -724 | 114 | 322 | -71 | -764 | 297 | 542 | -259 | -823 | -448 | 80 | -68 | -786 | 551 | 222 | -195 | -914 | 0 | 0 | -183 | -705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non Cash Items
| 34 | 27 | 89 | 998 | 1,286 | 81 | 76 | 70 | 100 | -54 | -18 | -139 | -26 | -235 | 8 | -103 | -87 | 52 | 183 | 110 | 57 | 88 | 303 | -15 | -75 | 355 | 13 | -62 | -167 | -105 | -225 | -120 | -132 | -14 | -93 | -70 | -36 | -55 | -45 | -54 | -47 | 143 | -38 | -4 | -99 | -9 | -22 | -34 | 18 | -42 | -18 | -4 | -8 | 38 | 73 | 7 | -19 | -13 | -46 | 5 | 6 | 3 | 4 | 380 | 28 | 98 | -86 | 122 | 440 | 9 | 10 | 25 | 27 | 23 | 26 | 239 | -172 | -19 | -11 | -51 | -57 | -57 | -38 | -72 | -33 | -84 | 20 | -25 | -11 | -103 | 15 | 29 | -8 | -1 | -67 | -41 | -31 | -16 | -7 | -124 | -3 | 137 | 20 | -34 | 91 | -40 | 21 | -70 | 5 | 446.7 | -24.1 | 0.2 | 2.7 | -16.5 | -81.6 | -1.3 | -2.8 | -39 | -1.9 | 0.3 | -10.8 | -27 | 94.5 | -112.5 | -0.6 | -9.6 | -2.7 | 43.1 | -42.8 | -37.8 | -46.1 | 28 | -69.9 | -22.7 | -15.5 | -3.4 | 5.3 | -4.2 | -13.3 | 1.3 | -2.2 |
Operating Cash Flow
| -622 | 1,956 | 1,912 | 1,215 | -781 | 1,783 | 1,810 | 1,484 | -819 | 1,502 | 1,383 | 1,282 | -702 | 1,442 | 1,324 | 1,158 | -408 | 1,383 | 1,421 | 1,216 | -638 | 1,070 | 1,050 | 517 | -276 | 1,109 | 906 | 777 | -364 | 756 | 794 | 742 | -399 | 895 | 883 | 810 | -581 | 908 | 874 | 636 | -530 | 971 | 883 | 638 | -380 | 766 | 738 | 430 | -593 | 572 | 684 | 569 | -503 | 710 | 665 | 706 | -376 | 672 | -222 | 523 | -251 | 235 | 641 | 214 | -450 | 638 | 578 | 84 | -463 | -302 | 235 | 219 | -383 | 741 | 512 | 142 | -517 | 290 | 486 | 173 | -550 | 639 | 661 | 880 | -111 | 242 | 569 | 879 | 177 | -9 | 729 | 723 | -163 | 505 | 568 | 494 | -190 | 578 | 474 | 462 | -150 | 166 | 443 | 343 | 48 | 266 | 533 | 187 | 147 | 114.4 | 168.9 | 195.8 | -63.7 | 53.7 | 157.1 | 75 | 30.7 | 46.1 | 166.6 | 77.4 | 28 | 110.2 | 116.6 | 98.3 | 43.4 | 63.7 | 59.6 | 97.2 | 17.1 | 72 | 86.1 | 123.4 | 63.6 | 118.5 | 130 | 85.6 | 146.8 | 99.6 | 94.2 | 72.5 | 107.9 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -55 | -76 | -73 | -80 | -87 | -120 | -111 | -101 | -84 | -103 | -128 | -117 | -122 | -138 | -117 | -82 | -69 | -70 | -78 | -82 | -118 | -137 | -123 | -88 | -73 | -92 | -87 | -77 | -58 | -85 | -73 | -82 | -62 | -79 | -60 | -63 | -51 | -76 | -73 | -85 | -91 | -83 | -83 | -103 | -99 | -113 | -96 | -104 | -88 | -71 | -100 | -98 | -51 | -75 | -63 | -75 | -67 | -78 | -50 | -63 | -80 | -96 | -66 | -74 | -69 | -52 | -110 | -102 | -122 | -116 | -97 | -79 | -86 | -139 | -40 | -62 | -66 | -110 | -78 | -71 | -86 | -95 | -113 | -93 | -75 | -101 | -95 | -130 | -110 | -135 | -101 | -85 | -102 | -109 | -100 | -100 | -124 | -237 | -91 | -93 | -91 | -82 | -377 | -164 | -92 | -10 | -142 | -275 | -172 | -515.9 | -42.4 | -65.3 | -51.4 | -63.9 | -33.1 | -28.8 | -31.5 | -36.9 | -30.4 | -36.1 | -33.5 | -61.2 | -34.6 | -29.2 | -24.1 | -24.5 | -26.8 | -26.3 | -21.2 | 106.7 | -155.4 | -18.3 | -15.8 | -26.8 | -19.7 | -14.7 | -20 | -29.2 | -34.4 | -41.3 | -49.8 |
Acquisitions Net
| -18 | -7,517 | -319 | -342 | -275 | -356 | -328 | -26 | -283 | -378 | -59 | 12 | -28 | -458 | -35 | -282 | 0 | -104 | 3 | -269 | -200 | -1 | 60 | -5,198 | -228 | -243 | -391 | -119 | -21 | -26 | -217 | -1 | -411 | -725 | -11 | -2 | -75 | -450 | -171 | -244 | -16 | -442 | -33 | -64 | -319 | -32 | -17 | -90 | 2 | -141 | -24 | -67 | -60 | -104 | -21 | -9 | -103 | -236 | 1,025 | 8 | -87 | -66 | 4 | 66 | -2 | -12 | -78 | 15 | -51 | -3,426 | 3,222 | 0 | 0 | -90 | -32 | -10 | 286 | -10 | 1 | -36 | -29 | -115 | -2,033 | -60 | -156 | -79 | 2 | 0 | 0 | -43 | -28 | -19 | -2 | 0 | -6 | -6 | -41 | -16 | -49 | -29 | -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 |
Purchases Of Investments
| -10 | -90 | -3 | -4 | -10 | -13 | -14 | -22 | -1 | 6 | -8 | -3 | -9 | -4 | 2 | -2 | 0 | 70 | 78 | 82 | 118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 63 | 80 | 96 | 66 | 74 | 69 | 0 | 11 | 0 | 0 | 0 | 1 | 0 | -23 | -66 | 0 | 0 | -3 | 202 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 84 | 38 | 3 | 10 | 4 | 20 | 2 | 101 | -3 | 2 | 84 | 3 | 9 | 15 | 2 | -4 | 0 | 6 | -7 | 32 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 38 | 19 | 36 | 9 | 2 | 6 | 64 | 6 | 0 | 0 | 25 | 24 | 0 | 0 | 128 | 0 | 0 | 1 | 14 | 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 | 0 |
Other Investing Activites
| 25 | 0 | -1 | 1 | 20 | -5 | 9 | -85 | 3 | -14 | 6 | 6 | -9 | 10 | -4 | -6 | 2 | -70 | -78 | -82 | -118 | -29 | -11 | 43 | 114 | -2 | 5 | -13 | 9 | 14 | -31 | 6 | 12 | 6 | 3 | 1 | 1 | 4 | 29 | -5 | -87 | 119 | -119 | 2 | 2 | -2 | 8 | -8 | 94 | -2 | 39 | -3 | -5 | -5 | 32 | 31 | 2 | 32 | -56 | -57 | -74 | -92 | -67 | -66 | -66 | 2 | 56 | -30 | 55 | 3,362 | -1 | 43 | -7 | -41 | 23 | -18 | -7 | -26 | 33 | 79 | 251 | 69 | -7 | 101 | 21 | 43 | 50 | -64 | 14 | 106 | 86 | 104 | -54 | 70 | 113 | 37 | -267 | 148 | 40 | -85 | -22 | -74 | -43 | -9 | -4 | 33 | -51 | 17 | 13 | 538.7 | -34 | -143.3 | -361.7 | -55.7 | -0.5 | 231.6 | -31.9 | -8.3 | -44.8 | -3.8 | -4.3 | -10.8 | -36 | -29.4 | 1.9 | -1.3 | -19.9 | -4.4 | -33.9 | -291.9 | 92.7 | -3.7 | -105.5 | 61.2 | 2.3 | 1.4 | -6.6 | -0.7 | -0.4 | -0.7 | -45.7 |
Investing Cash Flow
| 26 | -7,645 | -393 | -415 | -368 | -474 | -442 | -133 | -368 | -487 | -105 | -99 | -159 | -575 | -152 | -370 | -67 | -168 | -82 | -319 | -245 | -167 | -74 | -5,243 | -187 | -337 | -473 | -209 | -70 | -97 | -321 | -77 | -461 | -798 | -68 | -64 | -126 | -522 | -215 | -334 | -194 | -406 | -235 | -165 | -416 | -147 | -105 | -202 | 8 | -214 | -85 | -168 | -116 | -184 | -52 | -53 | -168 | -282 | 970 | -11 | -142 | -122 | -54 | 2 | -62 | 2 | -115 | -117 | -118 | -155 | 3,149 | -36 | -116 | -208 | -49 | -90 | 211 | 70 | -25 | -28 | 136 | -141 | -2,153 | -52 | -210 | -137 | -43 | -194 | -96 | -72 | -43 | -9 | -158 | -39 | 7 | -69 | -432 | -105 | -100 | -207 | -118 | -156 | -420 | -173 | -96 | 23 | -193 | -258 | -159 | 22.8 | -76.4 | -208.6 | -413.1 | -119.6 | -33.6 | 202.8 | -63.4 | -45.2 | -75.2 | -39.9 | -37.8 | -72 | -70.6 | -58.6 | -22.2 | -25.8 | -46.7 | -30.7 | -55.1 | -185.2 | -62.7 | -22 | -121.3 | 34.4 | -17.4 | -13.3 | -26.6 | -29.9 | -34.8 | -42 | -95.5 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 543 | 7,178 | -753 | 93 | 35 | -255 | 1,069 | -54 | 1,429 | 33 | -6 | 115 | 821 | 239 | -3 | -505 | -4 | -1,504 | -504 | -460 | 1,690 | -629 | -527 | -356 | 7,207 | -254 | -104 | -3 | 589 | -2 | -57 | -251 | 1,082 | 47 | -3 | -3 | 344 | -52 | 543 | 48 | 491 | -4 | 476 | 493 | 97 | -2 | 494 | -3 | -202 | -2 | -3 | -2 | -4 | -3 | -178 | -4 | -2 | -2 | -553 | -2 | -2 | -2 | -2 | -401 | 395 | -2 | -2 | -3 | -253 | -6 | -1,081 | 289 | -319 | -103 | -157 | -180 | -126 | 537 | -44 | -183 | -88 | 469 | 1,623 | -738 | 597 | 236 | -126 | -409 | 227 | 55 | -158 | -147 | 532 | -265 | -134 | -66 | 872 | -447 | -517 | -236 | 398 | -109 | -1,327 | 990 | 83 | -215 | -195 | 276 | 200 | -73.5 | -155.3 | -60.9 | 784.4 | -25.7 | 130.1 | -192.3 | 86.6 | 33.6 | -33.2 | 100.7 | 73.4 | 25 | -1 | 13.1 | 83.9 | -24.7 | 1.3 | -23.5 | 110.7 | 141 | -33 | -2 | 101 | -73.3 | -43.7 | 68.7 | -11.9 | -83.5 | -1 | 17.4 | 99.2 |
Common Stock Issued
| 128 | 43 | 54 | 54 | 113 | 34 | 45 | 78 | 42 | 37 | 24 | 31 | 34 | -55 | 40 | 40 | 35 | 34 | 32 | 22 | 44 | 26 | 24 | 31 | 77 | 21 | 24 | 16 | 32 | 32 | 40 | 21 | 73 | 34 | 23 | 39 | 92 | 45 | 32 | 43 | 104 | 73 | 54 | 44 | 92 | 98 | 48 | 71 | 135 | 97 | 0 | 18 | 77 | 39 | 11 | 23 | 89 | -28 | 10 | 8 | 10 | 6 | 8 | 9 | 11 | 11 | 96 | 12 | 13 | 17 | 46 | 24 | 99 | 40 | 25 | 26 | 90 | 1 | 58 | 97 | 113 | 20 | 213 | 41 | 182 | 92 | 228 | 89 | 164 | 54 | 201 | 73 | 162 | 75 | 168 | 61 | 83 | 60 | 191 | 38 | 75 | 7 | 113 | 318 | 51 | 14 | 108 | 18 | 45 | 14.4 | 81.9 | 58 | 55.5 | 46.8 | 58.3 | 7.4 | 30.6 | 14.8 | 49.2 | 5.8 | 12.8 | 3.5 | 45.6 | 6.8 | 12.7 | 1.8 | 49.6 | 8.1 | 16.1 | 34.1 | 48.2 | 0.4 | 13.4 | 5.1 | 42.3 | 9.9 | 11.9 | 4.4 | 29.4 | 13.9 | 5.1 |
Common Stock Repurchased
| -300 | 177 | -304 | -473 | -300 | -105 | -304 | -441 | -300 | -156 | -514 | -646 | -634 | -425 | -301 | -327 | -205 | -1 | -16 | -3 | -112 | -185 | -202 | -101 | -86 | -5 | -175 | -251 | -311 | -300 | -201 | -200 | -248 | -176 | -215 | -211 | -237 | -76 | -550 | -476 | -347 | -208 | -251 | -256 | -149 | -155 | -156 | -153 | -165 | -55 | -80 | -105 | -84 | 0 | -126 | -235 | 0 | -32 | 0 | 0 | 0 | -1 | -11 | -1 | -20 | 0 | 0 | -4 | -20 | 0 | -800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14 | 0 | -198 | -324 | -309 | -394 | -181 | -311 | -17 | -365 | -585 | -217 | -173 | -282 | -209 | -99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -47 | -86 | -107 | -2 | 0 | 0 | 0 | 0 | -4.7 | -174.6 | -35.9 | -14.9 | -47.2 | -23.3 | -32.8 | -34.4 | -48.2 | -30.9 | -31.5 | -32.2 | -16.4 | -3.9 | -16.8 | -12.4 | -11.5 | -0.4 | -7.7 | -8.6 | -93.7 | -64.5 | -66.8 | -0.6 | -1.5 | -45.5 | -27.4 | -4 |
Dividends Paid
| -405 | -403 | -404 | -352 | -354 | -354 | -353 | -295 | -296 | -298 | -293 | -275 | -272 | -276 | -272 | -241 | -237 | -230 | -236 | -234 | -232 | -235 | -233 | -212 | -210 | -213 | -211 | -194 | -189 | -195 | -194 | -176 | -175 | -178 | -178 | -165 | -161 | -164 | -166 | -151 | -151 | -153 | -154 | -138 | -137 | -139 | -139 | -128 | -127 | -128 | -127 | -121 | -121 | -122 | -123 | -118 | -117 | -119 | -112 | -112 | -109 | -109 | -115 | -105 | -102 | -104 | -102 | -103 | -103 | -100 | -103 | -105 | -105 | -94 | -94 | -93 | -93 | -92 | -91 | -90 | -90 | -179 | -177 | -162 | -163 | -165 | -165 | -150 | -151 | -151 | -151 | -146 | -145 | -146 | -147 | -138 | -136 | -138 | -135 | -121 | -120 | -120 | -119 | -105 | -103 | -99 | -105 | -86 | -85 | -84.6 | -83.8 | -72.1 | -65.1 | -64.7 | -58 | -58.4 | -58.1 | -58.4 | -52.7 | -52.8 | -53.1 | -53.5 | -53.2 | -49.8 | -49.9 | -50.1 | -49.5 | -49.4 | -49.5 | -49.1 | -48.5 | -46.7 | -46.8 | -47.4 | -47.4 | -48 | -47.8 | -47.7 | -47.7 | -46 | -45.3 |
Other Financing Activities
| -104 | -720 | -29 | 159 | 641 | -1,654 | 531 | 166 | -102 | -690 | 319 | 418 | 906 | 1,167 | -19 | -7 | -40 | -16 | -60 | -44 | -50 | -8 | -49 | -864 | -162 | -112 | -49 | -94 | 173 | -17 | -131 | -75 | -35 | -11 | -34 | -281 | 207 | -29 | -4 | -22 | -33 | -799 | -4 | -16 | -21 | -286 | -5 | -15 | -5 | 71 | -7 | -5 | -13 | -30 | -4 | -9 | -98 | -59 | -11 | -3 | -55 | 0 | 21 | -1 | -44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,359 | -1,359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -1 | 2.8 | 0.6 | 2.4 | 10.4 | -3.4 | -4.6 | -7.8 | -22.4 | 0 | 0 | -1.1 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -138 | 6,275 | -1,436 | -519 | 135 | -2,334 | 988 | -546 | 773 | -1,074 | -470 | -357 | 855 | 749 | -555 | -1,040 | -451 | -762 | -784 | -719 | 1,340 | -1,031 | -987 | -1,502 | 6,826 | -563 | -515 | -526 | 294 | -482 | -543 | -681 | 697 | -284 | -407 | -621 | 245 | -276 | -142 | -559 | 71 | -1,091 | 121 | 127 | -118 | -484 | 242 | -228 | -364 | -109 | -164 | -215 | -145 | -116 | -420 | -343 | -128 | -199 | -666 | -109 | -156 | -106 | -120 | -498 | 260 | -95 | -46 | -84 | -315 | -89 | -1,938 | -292 | -325 | -157 | -226 | -247 | -129 | 446 | -77 | -176 | -65 | 296 | 1,659 | -1,057 | 292 | -146 | -457 | -651 | -71 | -59 | -473 | -805 | 332 | -509 | -395 | -352 | 720 | -574 | -461 | -319 | 353 | -222 | 13 | -154 | 29 | -347 | -278 | 101 | 158 | -143.7 | -157.2 | -75 | 774.8 | -48.2 | -45.2 | -276.4 | 44.8 | -54.8 | -49.6 | 17.5 | -5.9 | -81 | -61.9 | -61.4 | 14.5 | -90.5 | -1.4 | -81.6 | 64.9 | 114.5 | -33.7 | -56 | 59 | -209.3 | -113.3 | -36.2 | -48.4 | -128.3 | -64.8 | -42.1 | 55 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 243 | -633 | 488 | -41 | -228 | 448 | -362 | 90 | 152 | 751 | -837 | -619 | -136 | -225 | -107 | 20 | -43 | 203 | 122 | 53 | -132 | 70 | -70 | 46 | 47 | -94 | -3 | -174 | 103 | -50 | 182 | 52 | 67 | -175 | 6 | -69 | 6 | -66 | -117 | 83 | -201 | -165 | -125 | 25 | -9 | -6 | 69 | -33 | -89 | 8 | 105 | -92 | 61 | -11 | -138 | 19 | 108 | 8 | 103 | -60 | -61 | -43 | 55 | 159 | -19 | -321 | -121 | -3 | 48 | -140 | 180 | 30 | 7 | 31 | 38 | 0 | 4 | -10 | -3 | -23 | -7 | 25 | 11 | -6 | -2 | 15 | 4 | 18 | 10 | 11 | -9 | 10 | -5 | -20 | 18 | -4 | -5 | 0 | -11 | -4 | -6 | -1 | 6 | -7 | -1 | 1 | 7 | 1 | -3 | -4.1 | -0.8 | -4.2 | -5.2 | -3.7 | 0.3 | -1.3 | -1.5 | -1.2 | -1.4 | 2.7 | 5.9 | -1.2 | 3.5 | -39.7 | -21.2 | -2.3 | -0.4 | -4 | -3.1 | -15.2 | 2.3 | 1.6 | -4.3 | 8.5 | 9.8 | -10.2 | -14.5 | 1.9 | 11.4 | 6.6 | -0.1 |
Net Change In Cash
| -491 | -47 | 12,068 | 201 | -1,906 | -577 | 1,994 | 895 | -262 | 692 | -29 | 206 | -142 | 9,976 | 510 | -232 | -969 | -299 | 677 | 231 | 325 | -58 | -81 | -6,182 | 6,410 | 115 | -85 | -132 | -37 | 127 | 112 | 36 | -96 | -362 | 414 | 56 | -456 | 44 | 400 | -174 | -854 | -691 | 644 | 625 | -923 | 129 | 944 | -33 | -1,038 | 257 | 540 | 94 | -703 | 399 | 55 | 329 | -564 | 199 | 185 | 343 | -610 | -36 | 522 | -123 | -271 | 224 | 296 | -120 | -848 | -686 | 1,626 | -79 | -817 | 407 | 275 | -195 | -431 | 796 | 381 | -54 | -486 | 819 | 178 | -235 | -31 | -26 | 73 | 52 | 20 | -129 | 204 | -72 | 6 | -63 | 198 | 69 | 93 | -101 | -98 | -68 | 79 | -213 | 42 | 9 | -20 | -57 | 69 | 31 | 143 | -10.6 | -65.5 | -92 | 292.8 | -117.8 | 78.6 | 0.1 | 10.6 | -55.1 | 40.4 | 57.7 | -9.8 | -44 | -12.4 | -61.4 | 14.5 | -54.9 | 11.1 | -19.1 | 23.8 | -13.9 | -8 | 47 | -3 | -47.9 | 9.1 | 25.9 | 57.3 | -56.7 | 6 | -5 | 67.3 |
Cash At End Of Period
| 13,183 | 13,674 | 13,721 | 1,653 | 1,452 | 14,152 | 14,729 | 12,735 | 11,840 | 12,102 | 11,410 | 11,439 | 11,233 | 11,374 | 1,398 | 888 | 1,120 | 2,089 | 2,388 | 1,711 | 1,480 | 1,155 | 1,213 | 1,294 | 7,476 | 1,066 | 951 | 1,036 | 1,168 | 1,205 | 1,078 | 966 | 930 | 1,026 | 1,388 | 974 | 918 | 1,374 | 1,330 | 930 | 1,104 | 1,958 | 2,649 | 2,005 | 1,380 | 2,303 | 2,174 | 1,230 | 1,263 | 2,301 | 2,044 | 1,504 | 1,410 | 2,113 | 1,714 | 1,659 | 1,330 | 1,894 | 1,695 | 1,510 | 1,167 | 1,777 | 1,813 | 1,291 | 1,414 | 1,685 | 1,461 | 1,165 | 1,285 | 2,133 | 2,819 | 1,193 | 1,272 | 2,089 | 1,682 | 1,407 | 1,602 | 2,033 | 1,237 | 856 | 910 | 1,396 | 577 | 399 | 634 | 665 | 691 | 618 | 566 | 546 | 675 | 471 | 543 | 537 | 600 | 402 | 333 | 240 | 341 | 439 | 507 | 428 | 641 | 9 | 590 | -57 | 69 | 31 | 567 | -10.6 | -65.5 | -92 | 592.4 | -117.8 | 78.6 | 0.1 | 338.7 | -55.1 | 40.4 | 57.7 | 285.1 | -44 | -12.4 | -61.4 | 346.5 | -54.9 | 11.1 | -19.1 | 394.9 | -13.9 | -8 | 47 | 346 | -47.9 | 9.1 | 25.9 | 361.9 | -56.7 | 6 | -5 | 360.3 |