Microsoft Corporation
NASDAQ:MSFT
436.6 (USD) • At close December 20, 2024
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
| 24,667 | 22,036 | 21,939 | 21,870 | 22,291 | 20,081 | 18,299 | 16,425 | 17,556 | 16,740 | 16,728 | 18,765 | 20,505 | 16,458 | 15,457 | 15,463 | 13,893 | 11,202 | 10,752 | 11,649 | 10,678 | 13,187 | 8,809 | 8,420 | 8,824 | 8,873 | 7,424 | -6,302 | 6,576 | 6,513 | 4,801 | 5,200 | 4,690 | 3,122 | 3,756 | 4,998 | 4,620 | -3,195 | 4,985 | 5,863 | 4,540 | 4,612 | 5,660 | 6,558 | 5,244 | 4,965 | 6,055 | 6,377 | 4,466 | -492 | 5,108 | 6,624 | 5,738 | 5,874 | 5,232 | 6,634 | 5,410 | 4,518 | 4,006 | 6,662 | 3,574 | 3,045 | 2,977 | 4,174 | 4,373 | 4,297 | 4,388 | 4,707 | 4,289 | 3,035 | 4,926 | 2,626 | 3,478 | 2,828 | 2,977 | 3,653 | 3,141 | 3,700 | 2,563 | 3,463 | 2,528 | 2,690 | 1,315 | 1,549 | 2,614 | 1,921 | 2,794 | 2,552 | 2,726 | 1,525 | 2,738 | 2,283 | 1,283 | 65 | 2,451 | 2,624 | 2,206 | 2,409 | 2,385 | 2,436 | 2,191 | 2,202 | 1,917 | 1,983 | 1,683 | 1,357 | 1,337 | 1,133 | 663 | 1,057 | 1,042 | 741 | 614 | 559 | 562 | 575 | 499 | 368 | 396 | 373 | 316 | 362 | 256 | 289 | 239 | 265 | 243 | 236 | 209 | 210.1 | 178.8 | 175.2 | 144 | 138.4 | 123.8 | 112.9 | 87.6 | 80 | 75.1 | 74.5 | 49.6 |
Depreciation & Amortization
| 7,383 | 6,380 | 6,027 | 5,959 | 3,921 | 3,874 | 3,549 | 3,648 | 2,790 | 3,979 | 3,773 | 3,496 | 3,212 | 3,344 | 2,936 | 2,761 | 2,645 | 3,504 | 3,118 | 3,203 | 2,971 | 2,924 | 2,926 | 2,995 | 2,837 | 2,516 | 2,710 | 2,536 | 2,499 | 2,343 | 2,453 | 2,166 | 1,816 | 1,910 | 1,707 | 1,544 | 1,461 | 1,493 | 1,515 | 1,521 | 1,428 | 1,742 | 1,255 | 1,261 | 954 | 983 | 1,053 | 1,009 | 710 | 797 | 766 | 678 | 726 | 689 | 720 | 663 | 694 | 718 | 694 | 615 | 646 | 681 | 664 | 632 | 585 | 608 | 532 | 481 | 435 | 381 | 445 | 365 | 249 | 261 | 177 | 231 | 234 | 282 | 282 | 108 | 183 | 309 | 249 | 300 | 328 | 472 | 375 | 295 | 297 | 359 | 148 | 295 | 282 | 564 | 483 | 239 | 250 | -292 | 275 | 325 | 440 | 496 | 158 | 177 | 179 | 248 | 279 | 269 | 228 | 143 | 108 | 144 | 162 | 144 | 189 | 78 | 69 | 66 | 70 | 66 | 67 | 76 | 73 | 47 | 41 | 39 | 38 | 36 | 38 | 39.3 | 27.5 | 24.8 | 20.7 | 28.2 | 19.1 | 15.5 | 13 | 13.8 | 12 | 11 | 9.5 |
Deferred Income Tax
| -1,433 | -1,145 | -1,323 | -1,702 | -568 | -1,888 | -1,675 | -1,305 | -1,191 | 283 | -198 | 183 | -5,970 | -34 | -88 | -17 | -11 | -142 | 559 | -524 | -3,513 | -1,915 | -44 | -237 | -1,338 | -1,486 | 249 | 13,669 | -53 | -1,947 | -777 | -587 | 15 | -625 | 351 | -247 | 73 | -644 | 253 | 314 | 301 | -369 | -190 | -176 | 404 | -423 | 226 | 140 | 38 | 672 | -134 | 14 | 402 | 326 | -59 | -117 | -148 | -483 | -241 | 550 | -46 | 300 | -368 | 454 | 376 | 152 | 103 | 323 | 357 | -209 | 981 | -517 | 166 | 448 | -271 | 170 | -128 | -248 | -292 | 68 | 293 | -554 | 54 | -985 | 6 | 685 | 503 | -241 | -611 | 301 | 144 | -22 | -839 | -1,777 | 361 | 388 | 608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 2,832 | 2,696 | 2,703 | 2,828 | 2,507 | 2,416 | 2,465 | 2,538 | 2,192 | 1,997 | 1,906 | 1,897 | 1,702 | 1,571 | 1,525 | 1,566 | 1,456 | 1,349 | 1,338 | 1,340 | 1,262 | 1,190 | 1,172 | 1,183 | 1,107 | 1,012 | 969 | 986 | 973 | 913 | 883 | 767 | 703 | 664 | 672 | 658 | 674 | 654 | 641 | 633 | 646 | 618 | 602 | 591 | 635 | 601 | 599 | 603 | 603 | 520 | 591 | 575 | 558 | 544 | 541 | 553 | 528 | 482 | 481 | 485 | 443 | 416 | 432 | 417 | 443 | -1,066 | 373 | 360 | 333 | -1,214 | 321 | 437 | 456 | -1,352 | 374 | 514 | 464 | -1,913 | 617 | 551 | 745 | -3,980 | 748 | 3,232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 856 | 7,184 | 2,522 | -10,300 | 2,418 | 4,243 | 1,843 | -10,347 | 1,873 | 1,473 | 3,072 | -9,554 | 5,455 | 1,787 | 2,700 | -6,903 | 1,480 | 2,839 | 1,685 | -4,785 | 2,409 | 1,044 | 752 | -3,326 | 2,467 | 1,070 | 1,237 | -2,330 | 2,968 | 19,948 | 18,831 | 13,044 | 17,540 | 16,206 | 16,026 | 10,544 | 13,302 | 12,880 | 13,471 | 7,705 | 12,529 | 14,489 | 12,973 | 6,730 | 10,757 | 10,764 | 13,390 | 7,121 | 11,603 | 9,476 | 11,488 | 6,144 | 2,683 | -5,653 | 2,775 | -2,850 | 2,725 | 27,009 | 2,843 | -940 | 1,123 | -2,605 | 2,605 | 363 | -541 | -3,892 | 1,874 | -2,281 | 1,864 | -15,209 | 16,053 | -1,763 | -42 | -2,599 | 1,333 | -2,297 | 1,166 | -2,636 | 2,048 | -932 | 428 | -2,407 | 4,468 | 651 | -749 | -546 | 185 | -275 | 2,909 | -422 | 955 | 728 | 731 | 768 | 753 | -940 | -283 | 122 | -611 | -723 | -375 | 1,220 | -34 | -428 | 637 | 874 | -559 | -34 | 789 | -130 | 468 | 333 | 7 | 210 | 154 | 748 | -68 | 78 | 177 | 6 | 7 | 67 | 94 | 13 | 36 | 97 | -15 | -52 | -60 | 77.4 | -32.3 | 18.3 | 23.2 | 22.7 | 7.9 | -31.3 | 20 | -36.9 | 5.2 | -16 | 0.5 |
Accounts Receivables
| 14,037 | -13,246 | -2,028 | -2,951 | 11,034 | -11,244 | -1,408 | -3,164 | 11,729 | -12,634 | 857 | -5,543 | 10,486 | -11,606 | 290 | -4,008 | 8,843 | -9,355 | 891 | -4,203 | 10,090 | -10,070 | 460 | -2,396 | 9,194 | -9,188 | 1,285 | -3,908 | 7,949 | -6,875 | 1,487 | -2,711 | 7,174 | -6,076 | 2,288 | -3,118 | 6,376 | -5,448 | 3,655 | -3,378 | 6,627 | -5,363 | 2,501 | -4,875 | 6,617 | -5,666 | 2,191 | -4,488 | 6,156 | -5,007 | 2,770 | -3,652 | 4,733 | -4,886 | 3,031 | -3,270 | 3,674 | -4,144 | 1,947 | -2,789 | 2,748 | -1,820 | 1,697 | -1,647 | 3,985 | -2,077 | 1,857 | -2,586 | 2,806 | -1,011 | 1,455 | -2,945 | 2,501 | -368 | 972 | -2,012 | 1,408 | -464 | 1,001 | -1,398 | 861 | 307 | 697 | -1,004 | 0 | 0 | 0 | 0 | 751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -373 | 55 | 260 | 1,474 | -505 | 374 | 106 | 1,305 | -543 | -461 | -279 | 394 | -777 | -388 | -329 | 788 | -808 | -251 | 181 | 799 | -561 | -113 | 12 | 1,654 | -956 | -572 | -75 | 1,205 | -1,023 | -199 | -16 | 1,132 | -867 | 192 | 241 | 1,104 | -937 | -429 | -430 | 1,070 | -483 | -199 | -324 | 1,029 | -667 | 187 | -483 | -33 | -473 | 263 | -50 | 891 | -920 | -303 | -170 | 380 | -468 | -558 | 0 | 558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73 | 17 | -37 | -2 | 34 | -10 | -7 | 28 | 0 | -36 | 31 | -10 | -18 | -21 | -2 | -24.8 | -6.2 | 1.9 | -10.9 | 5.6 | 8.8 | -4.1 | -2.2 | -4.7 | -8.1 | -4.2 | 1.4 |
Change In Accounts Payables
| -916 | 4,204 | 648 | -2,521 | 1,214 | 1,311 | -407 | -2,058 | -1,567 | 2,659 | 520 | 235 | -471 | 1,617 | 833 | 33 | 315 | 3,026 | 546 | -7 | -547 | 1,264 | -197 | -440 | -395 | 1,010 | -393 | 938 | -407 | 850 | -425 | 99 | -443 | -17 | -129 | 369 | -135 | -142 | -390 | 137 | -659 | 863 | -716 | 602 | -276 | 486 | -67 | 685 | -567 | 349 | -114 | 176 | -442 | 293 | -51 | 216 | -400 | -3 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -11,892 | 16,171 | 3,642 | -6,302 | -9,325 | 13,802 | 3,552 | -6,430 | -2,912 | 11,555 | 1,974 | -4,640 | -3,783 | 12,164 | 1,906 | -3,716 | -6,870 | 9,419 | 67 | -1,374 | -6,573 | 9,963 | 477 | -2,144 | -5,376 | 9,820 | 420 | -565 | -3,551 | 26,172 | 17,785 | 14,524 | 11,676 | 22,107 | 13,626 | 12,189 | 7,998 | 18,899 | 10,636 | 9,876 | 7,044 | 19,188 | 11,512 | 9,974 | 5,083 | 15,757 | 11,749 | 10,957 | 6,487 | 13,871 | 8,882 | 8,729 | -688 | -757 | -35 | -176 | -81 | 31,153 | 896 | 1,288 | -1,625 | -785 | 908 | 2,010 | -4,526 | -3,892 | 17 | 305 | -942 | -15,209 | 14,598 | 1,182 | -2,543 | -2,599 | 361 | -285 | -242 | -2,636 | 1,047 | 466 | -433 | -2,407 | 3,771 | 1,655 | -749 | -546 | 185 | -275 | 2,158 | -422 | 955 | 728 | 731 | 768 | 753 | -940 | -283 | 122 | -611 | -723 | -375 | 1,220 | -34 | -428 | 637 | 874 | -559 | -34 | 789 | -130 | 468 | 333 | 7 | 210 | 81 | 731 | -31 | 80 | 143 | 16 | 14 | 39 | 94 | 49 | 5 | 107 | 3 | -31 | -58 | 102.2 | -26.1 | 16.4 | 34.1 | 17.1 | -0.9 | -27.2 | 22.2 | -32.2 | 13.3 | -11.8 | -0.9 |
Other Non Cash Items
| -125 | 24,487 | 15,926 | 198 | 14 | 44 | -40 | 214 | -5,692 | 14,514 | 105 | -307 | -364 | -416 | -351 | -354 | -128 | -79 | 52 | -203 | 11 | -322 | -95 | -135 | -240 | -567 | -438 | -684 | -523 | -16,765 | -15,531 | -14,297 | -13,215 | -12,813 | -12,145 | -11,899 | -11,536 | -4,372 | -11,295 | -11,696 | -11,090 | -11,578 | -10,201 | -10,551 | -9,789 | -10,987 | -11,657 | -10,470 | -8,936 | -3,296 | -8,225 | -8,173 | -1,614 | 4,162 | -537 | -697 | -1,015 | -26,640 | -390 | -2,403 | 367 | 2,004 | -266 | -258 | -1,866 | 1,633 | -188 | 977 | -1,400 | 16,400 | -15,435 | 894 | -246 | 2,343 | -27 | -40 | -548 | 2,878 | -215 | 361 | -170 | 1,620 | -1,864 | -173 | 1,225 | 157 | 312 | 436 | 851 | 1,671 | 136 | 281 | 1,932 | 3,959 | -34 | 558 | 179 | 5,315 | 220 | 110 | -266 | -1,307 | 643 | 419 | 85 | -1,045 | 1,045 | 296 | 0 | 0 | 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 | 0 | 0 | -0.1 | 0.2 | 0 | -0.1 |
Operating Cash Flow
| 34,180 | 37,195 | 31,917 | 18,853 | 30,583 | 28,770 | 24,441 | 11,173 | 23,198 | 24,629 | 25,386 | 14,480 | 24,540 | 22,710 | 22,179 | 12,516 | 19,335 | 18,673 | 17,504 | 10,680 | 13,818 | 16,108 | 13,520 | 8,900 | 13,657 | 11,418 | 12,151 | 7,875 | 12,440 | 11,005 | 10,660 | 6,293 | 11,549 | 8,464 | 10,367 | 5,598 | 8,594 | 6,816 | 9,570 | 4,340 | 8,354 | 9,514 | 10,099 | 4,413 | 8,205 | 5,903 | 9,666 | 4,780 | 8,484 | 7,677 | 9,594 | 5,862 | 8,493 | 5,942 | 8,672 | 4,186 | 8,194 | 5,604 | 7,393 | 4,969 | 6,107 | 3,841 | 6,044 | 5,782 | 3,370 | 4,085 | 7,082 | 4,567 | 5,878 | 4,402 | 7,291 | 2,042 | 4,061 | 3,281 | 4,563 | 2,231 | 4,329 | 3,976 | 5,003 | 3,619 | 4,007 | 1,658 | 4,970 | 4,574 | 3,424 | 2,689 | 4,169 | 2,767 | 6,172 | 3,434 | 4,121 | 3,565 | 3,389 | 3,579 | 4,014 | 2,869 | 2,960 | 7,554 | 2,269 | 2,148 | 1,990 | 2,611 | 2,684 | 2,151 | 2,584 | 1,434 | 2,102 | 1,664 | 1,680 | 1,070 | 1,618 | 1,218 | 783 | 913 | 905 | 1,401 | 500 | 512 | 643 | 445 | 390 | 505 | 423 | 349 | 316 | 401 | 266 | 220 | 187 | 326.8 | 174 | 218.3 | 187.9 | 189.4 | 150.8 | 97.1 | 120.6 | 56.8 | 92.5 | 69.5 | 59.5 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -14,923 | -13,873 | -10,952 | -9,735 | -9,917 | -8,943 | -6,607 | -6,274 | -6,283 | -6,871 | -5,340 | -5,865 | -5,810 | -6,452 | -5,089 | -4,174 | -4,907 | -4,744 | -3,767 | -3,545 | -3,385 | -4,051 | -2,565 | -3,707 | -3,602 | -3,980 | -2,934 | -2,586 | -2,132 | -2,283 | -1,695 | -1,988 | -2,163 | -2,655 | -2,308 | -2,024 | -1,356 | -1,781 | -1,391 | -1,490 | -1,282 | -1,330 | -1,192 | -1,732 | -1,231 | -1,794 | -930 | -930 | -603 | -622 | -749 | -498 | -436 | -642 | -658 | -491 | -564 | -758 | -408 | -376 | -435 | -867 | -632 | -842 | -778 | -1,218 | -759 | -695 | -510 | -820 | -461 | -572 | -411 | -745 | -302 | -318 | -213 | -260 | -203 | -176 | -173 | -557 | -213 | -172 | -167 | -273 | -182 | -276 | -160 | -282 | -166 | -172 | -150 | -322 | -264 | -272 | -245 | -262 | -246 | -232 | -139 | -292 | -50 | -135 | -106 | -241 | -147 | -151 | -117 | -173 | -110 | -117 | -99 | -158 | -132 | -88 | -116 | -223 | -102 | -103 | -67 | -87 | -69 | -63 | -59 | -75 | -61 | -51 | -49 | -67.1 | -59.5 | -123.8 | -66.2 | -72.3 | -64.4 | -67.2 | -60.5 | -52.6 | -32.2 | -32.4 | -40.9 |
Acquisitions Net
| -1,849 | -1,342 | -1,575 | -65,029 | -1,186 | -341 | -301 | -679 | -349 | -1,263 | -18,719 | -850 | -1,206 | -501 | -7,512 | -415 | -481 | -1,650 | -329 | -80 | -462 | -281 | -269 | -1,593 | -245 | -434 | -248 | -27 | -179 | -358 | -802 | -24,760 | -24 | -63 | -559 | -381 | -390 | -626 | -162 | -2,794 | -141 | -5,626 | -157 | -139 | -15 | -20 | -108 | -311 | -1,145 | -526 | -84 | -8,627 | -875 | -2 | -143 | -69 | -727 | 245 | -143 | -63 | -39 | -41 | 0 | -450 | -377 | -2,086 | -138 | -433 | -5,396 | -648 | -41 | -125 | -336 | -316 | -83 | -63 | -187 | -195 | -11 | -1 | 0 | 4 | 0 | 0 | -4 | -172 | -12 | -9 | -870 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1,620 | -2,831 | -2,183 | -4,258 | -8,460 | -11,976 | -9,063 | -11,599 | -5,013 | -4,919 | -8,723 | -2,505 | -10,309 | -14,877 | -18,375 | -15,092 | -14,580 | -18,879 | -15,910 | -19,011 | -23,390 | -15,442 | -5,846 | -16,858 | -19,551 | -32,380 | -26,885 | -45,154 | -32,961 | -29,031 | -43,918 | -46,775 | -57,181 | -30,097 | -27,341 | -34,750 | -37,570 | -25,259 | -30,218 | -19,167 | -24,085 | -23,473 | -21,323 | -13,126 | -14,768 | -27,024 | -18,160 | -10,074 | -20,138 | -11,953 | -23,951 | -10,047 | -11,299 | -8,286 | -14,394 | -5,896 | -7,417 | -4,174 | -11,217 | -4,287 | -10,490 | -14,245 | -11,763 | -6,596 | -4,246 | -5,159 | -3,481 | -6,317 | -5,997 | -7,094 | -7,257 | -9,102 | -12,855 | -5,474 | -10,082 | -16,151 | -19,410 | -9,247 | -13,177 | -16,013 | -29,608 | -25,940 | -19,580 | -22,377 | -24,598 | -18,424 | -25,106 | -19,406 | -26,685 | -29,138 | -27,809 | -16,419 | -16,020 | -16,380 | -23,491 | -12,752 | -13,723 | -13,914 | -10,485 | -11,532 | -7,227 | -30,909 | -2,539 | -1,183 | -1,810 | -1,876 | -689 | -1,834 | -429 | -26 | 830 | 0 | 0 | -506 | -139 | -536 | -370 | 472 | -338 | -472 | -313 | -146 | -146 | -156 | -412 | -102 | -212 | -295 | -114 | -41.7 | -149.3 | 9.6 | -102.9 | -60.7 | -12.9 | 0 | 0 | -15.2 | -39 | -21.7 | -18.6 |
Sales Maturities Of Investments
| 4,104 | 3,580 | 5,291 | 5,750 | 21,048 | 12,395 | 14,393 | 11,703 | 9,373 | 4,462 | 17,792 | 8,148 | 14,492 | 10,543 | 20,892 | 17,685 | 16,680 | 22,052 | 20,057 | 16,600 | 25,461 | 12,517 | 7,317 | 17,958 | 20,445 | 34,132 | 33,930 | 47,613 | 28,262 | 24,406 | 41,304 | 57,702 | 40,982 | 22,820 | 24,791 | 33,542 | 34,188 | 22,602 | 26,624 | 18,497 | 18,138 | 21,755 | 18,342 | 13,805 | 11,464 | 22,918 | 10,995 | 9,115 | 14,566 | 8,836 | 12,182 | 13,896 | 10,361 | 9,043 | 8,024 | 4,886 | 3,024 | 2,315 | 5,864 | 5,257 | 9,765 | 8,226 | 4,242 | 5,990 | 7,539 | 7,822 | 3,291 | 7,166 | 9,450 | 9,927 | 7,952 | 8,773 | 19,535 | 8,494 | 9,963 | 23,224 | 16,549 | 10,561 | 12,258 | 39,604 | 21,668 | 30,187 | 19,055 | 20,600 | 21,021 | 18,779 | 21,093 | 17,672 | 26,818 | 27,720 | 23,979 | 14,911 | 12,701 | 14,553 | 21,374 | 12,756 | 10,032 | 9,842 | 6,395 | 11,627 | 4,246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.1 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -913 | -382 | -1,281 | 1,347 | -982 | -269 | -1,686 | -301 | -860 | -1,138 | -1,181 | -89 | -417 | 434 | 400 | 327 | -2,083 | -1,241 | 4,147 | -2,411 | 2,071 | -2,925 | 1,471 | 1,100 | 894 | -8 | -19 | -177 | 106 | -103 | -1,080 | 1,070 | -84 | -78 | -66 | 285 | 62 | -3 | -334 | 238 | -367 | -236 | 46 | 167 | -64 | 81 | 543 | -393 | -399 | -397 | 361 | -292 | -66 | -1,063 | 32 | 447 | 727 | -1,502 | 0 | -623 | 0 | -930 | 2,144 | -601 | -1,543 | 138 | 309 | -770 | 196 | -290 | 318 | -932 | 528 | 1,780 | 1,337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,653 | -1,134 | -730 | 44 | 158 | -592 | -709 | -645 | -1,514 | -89 | -1,894 | -156 | -368 | -54 | -105 | -98 | -139 | -1 | -55 | -35 | -32 | -13 | -16 | -3 | -5 | -10 | 4 | -6 | -30.7 | -3.4 | -5.8 | -0.8 | -5.5 | -34.1 | -67 | 1.8 | -9.5 | -4.9 | -3.8 | 0.1 |
Investing Cash Flow
| -15,201 | -14,848 | -10,700 | -71,925 | 503 | -9,134 | -3,264 | -7,150 | -3,132 | -9,729 | -16,171 | -1,161 | -3,250 | -10,853 | -9,684 | -1,669 | -5,371 | -4,462 | 51 | -6,036 | -1,776 | -7,257 | -1,363 | -4,200 | -2,953 | -2,670 | 3,844 | -331 | -6,904 | -7,369 | -6,191 | -14,751 | -18,470 | -10,073 | -5,483 | -3,328 | -5,066 | -5,067 | -5,481 | -4,716 | -7,737 | -8,910 | -4,284 | -1,025 | -4,614 | -5,839 | -7,660 | -2,593 | -7,719 | -4,662 | -12,241 | -5,568 | -2,315 | -950 | -7,139 | -1,570 | -4,957 | -4,119 | -5,904 | -92 | -1,199 | -7,857 | -6,009 | -2,499 | 595 | -503 | -778 | -1,049 | -2,257 | 1,075 | 511 | -1,958 | 6,461 | 3,739 | 833 | 6,692 | -3,261 | 859 | -1,133 | 23,414 | -8,113 | 3,690 | -738 | -1,949 | -3,748 | -90 | -4,207 | -2,019 | -897 | -1,700 | -3,996 | -1,680 | -3,469 | -2,149 | -2,381 | -268 | -3,936 | -4,334 | -4,336 | -137 | -3,120 | -3,548 | -3,723 | -2,048 | -1,872 | -1,959 | -1,428 | -2,694 | -1,191 | -1,713 | 631 | -2,011 | 4 | -1,032 | -325 | -729 | -584 | 110 | -441 | -630 | -415 | -265 | -228 | -235 | -474 | -182 | -283 | -342 | -169 | -139.5 | -212.2 | -120 | -169.9 | -138.5 | -111.4 | -134.2 | 3.4 | -77.3 | -76.1 | -57.9 | -59.4 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -6,712 | -14,010 | -9,047 | -633 | 24,265 | -1,000 | 0 | -750 | -1,000 | 0 | -4,197 | 0 | -4,826 | 0 | -500 | -3,250 | 0 | 0 | -3,000 | -18 | -2,500 | -1,000 | 0 | -3,000 | 0 | -681 | -4,883 | -98 | -925 | -1,617 | -966 | 9,196 | 21,362 | 7,299 | -875 | 5,976 | -1,629 | 0 | 4,105 | 4,798 | -1,500 | -500 | -300 | 6,962 | -412 | 1,305 | 0 | 2,232 | 0 | 0 | 0 | 0 | 0 | 0 | 2,239 | -1,000 | 4,721 | -58 | 0 | -2 | 250 | 3,751 | -1 | 21 | 1,975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -6.7 | -0.9 | -0.2 | -1.2 | 3 | 7.6 | 3.5 | -0.3 | -3.1 | -18.6 | 2.4 |
Common Stock Issued
| 706 | 534 | 522 | 261 | 685 | 512 | 536 | 243 | 575 | 461 | 477 | 291 | 612 | 450 | 396 | 302 | 545 | 340 | 342 | 234 | 427 | 308 | 274 | 200 | 360 | 255 | 251 | 189 | 307 | 221 | 179 | 131 | 241 | 173 | 159 | 117 | 219 | 151 | 146 | 121 | 216 | 146 | 141 | 117 | 203 | 166 | 203 | 145 | 417 | -1,635 | 1,091 | 660 | 336 | -2,251 | 1,405 | 660 | 177 | -1,422 | 422 | 96 | 248 | 143 | 114 | 142 | 228 | -3,249 | 268 | 2,335 | 646 | -5,618 | 784 | 4,449 | 385 | -1,909 | 442 | 0 | 1,001 | -1,636 | 354 | 795 | 487 | 1,296 | 568 | 189 | 695 | 731 | 0 | 0 | 539 | 286 | 425 | 395 | 391 | 525 | 397 | 242 | 456 | 495 | 837 | 634 | 751 | 257 | 890 | 428 | 541 | -79 | 710 | 121 | 207 | 191 | 239 | 1,079 | 215 | 120 | 211 | 75 | 98 | -50 | 164 | 98 | 120 | 129 | 148 | 88 | 66 | 85 | 98 | 170 | 83 | 33.7 | 102.9 | 62.3 | 66.2 | 39.9 | 68 | 47.2 | 24.6 | 37.2 | 29.5 | 27.9 | 15.2 |
Common Stock Repurchased
| -4,107 | -4,210 | -4,213 | -4,000 | -4,831 | -5,704 | -5,509 | -5,459 | -5,573 | -8,757 | -8,822 | -7,433 | -7,684 | -7,177 | -6,930 | -6,535 | -6,743 | -5,791 | -7,059 | -5,206 | -4,912 | -4,633 | -4,753 | -6,413 | -3,744 | -2,362 | -3,781 | -2,008 | -2,570 | -1,765 | -2,062 | -3,599 | -4,362 | -3,677 | -3,857 | -3,678 | -4,757 | -4,279 | -5,131 | -2,145 | -2,888 | -1,170 | -1,845 | -2,113 | -2,188 | -1,042 | -1,028 | -1,658 | -1,632 | -1,030 | -1,023 | -1,042 | -1,934 | -1,256 | -848 | -5,052 | -4,399 | -3,839 | -2,023 | -3,867 | -1,540 | -22 | -18 | -2,820 | -6,493 | -4,306 | -1,240 | -4,057 | -2,930 | -7,217 | -6,878 | -5,797 | -7,683 | -3,981 | -4,675 | -7,435 | -3,116 | -4,306 | -2,427 | -969 | -355 | 0 | -1,608 | -730 | -1,045 | -1,214 | -839 | -936 | -3,497 | -4,127 | -676 | -141 | -1,125 | -2,391 | -1,156 | -1,878 | -1,752 | -24 | -20 | -3,818 | -1,034 | -1,423 | -755 | -268 | -504 | -863 | -9 | -683 | -913 | -126 | -1,874 | -404 | -697 | -461 | -328 | -343 | -129 | 15 | -104 | -318 | -242 | -37 | -147 | -92 | -72 | -105 | -65 | 0 | -80 | -62.7 | -19.9 | -37.4 | -15 | -69 | -43.3 | -39.6 | -45.1 | -30.4 | 0 | 0 | 0 |
Dividends Paid
| -5,574 | -5,574 | -5,572 | -5,574 | -5,051 | -5,054 | -5,059 | -5,066 | -4,621 | -4,632 | -4,645 | -4,652 | -4,206 | -4,214 | -4,221 | -4,230 | -3,856 | -3,865 | -3,876 | -3,886 | -3,510 | -3,521 | -3,526 | -3,544 | -3,220 | -3,226 | -3,232 | -3,238 | -3,003 | -3,009 | -3,012 | -3,024 | -2,800 | -2,821 | -2,842 | -2,868 | -2,475 | -2,496 | -2,532 | -2,547 | -2,307 | -2,309 | -2,322 | -2,332 | -1,916 | -1,921 | -1,925 | -1,933 | -1,676 | -1,678 | -1,683 | -1,683 | -1,341 | -1,350 | -1,349 | -1,363 | -1,118 | -1,130 | -1,139 | -1,152 | -1,157 | -1,158 | -1,155 | -1,157 | -998 | -1,020 | -1,023 | -1,034 | -938 | -952 | -976 | -980 | -897 | -917 | -925 | -846 | -857 | -859 | -885 | -33,498 | -870 | -1,729 | 0 | -1,729 | 0 | 0 | -48 | -60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -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 |
Other Financing Activities
| -889 | -303 | -498 | -201 | -307 | -167 | -258 | -317 | -264 | -341 | -158 | -192 | -172 | -430 | -1,937 | 79 | -235 | -2,946 | -1,052 | -39 | 286 | 160 | 404 | -459 | -780 | -25 | -8,013 | 3,603 | -150 | 3,469 | -375 | 312 | -112 | -3 | 2,499 | -45 | 4,712 | 3,020 | 347 | 307 | 3,501 | 524 | 22 | -19 | 917 | 23 | 6 | -7 | 177 | 9 | 10 | 4 | 70 | 3 | -10 | 4 | -20 | 2,373 | 14 | 15 | 9 | -15 | 0 | -44 | 44 | 9 | 9 | 33 | 69 | 22 | 7 | 5 | 20 | 89 | -1,511 | 1,480 | 31 | -18 | 0 | 0 | 0 | 0 | 0 | -1,729 | 0 | 0 | -809 | 0 | 0 | 0 | 0 | 0 | 1,118 | 235 | -264 | 0 | 0 | -4,002 | 1,366 | 1,421 | 1,215 | 869 | 1,020 | 627 | 591 | 1,181 | 178 | 253 | 479 | 409 | 172 | 197 | 106 | 109 | 172 | 13 | 58 | 179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 |
Financing Cash Flow
| -16,576 | -23,563 | -18,808 | -10,147 | 14,761 | -11,413 | -10,290 | -11,349 | -10,883 | -13,269 | -17,345 | -11,986 | -16,276 | -11,371 | -13,192 | -13,634 | -10,289 | -12,262 | -14,645 | -8,915 | -10,209 | -8,686 | -7,601 | -13,216 | -7,384 | -6,039 | -19,658 | -1,552 | -6,341 | -2,701 | -6,236 | 3,016 | 14,329 | 971 | -4,916 | -498 | -3,648 | -3,571 | -3,065 | 534 | -2,978 | -3,309 | -4,304 | 2,615 | -3,396 | -1,469 | -2,744 | -1,221 | -2,714 | -2,421 | -1,605 | -2,513 | -2,869 | -2,423 | 1,437 | -6,751 | -639 | -4,098 | -2,726 | -4,277 | -2,190 | 2,699 | -1,060 | -3,858 | -5,244 | -5,072 | -1,986 | -2,723 | -3,153 | -6,983 | -7,063 | -2,323 | -8,175 | -4,684 | -5,135 | -7,802 | -2,941 | -3,710 | -2,958 | -33,672 | -738 | 1,296 | -1,040 | -2,270 | -350 | -483 | -1,211 | -571 | -2,958 | -3,841 | -251 | 254 | -734 | -1,631 | -1,023 | -1,636 | -1,296 | -3,531 | 2,183 | -1,769 | 925 | -304 | 1,148 | 780 | 621 | 232 | 872 | -316 | -234 | 466 | -1,463 | 872 | -376 | -232 | 55 | -255 | 27 | 144 | 60 | -220 | -122 | 92 | 1 | -4 | -6 | -20 | 33 | 170 | 3 | -32.3 | 76.3 | 24 | 51 | -30.2 | 27.7 | 15.2 | -17 | 6.6 | 10 | 9.3 | 17.6 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 122 | -103 | -80 | 72 | -99 | -81 | 29 | 88 | -230 | -198 | 24 | 106 | -73 | 36 | -33 | 14 | -46 | -83 | -64 | 18 | -72 | -21 | 18 | 17 | -129 | 16 | 25 | -17 | 26 | 15 | 12 | -18 | 10 | -22 | 17 | -18 | -44 | 3 | -36 | -34 | -6 | -198 | 2 | 33 | 24 | -31 | -39 | 15 | 47 | -44 | 30 | -52 | -38 | 20 | 28 | -3 | 58 | -37 | -30 | -1 | 29 | 108 | -36 | -83 | -56 | 9 | 42 | 28 | 58 | 6 | 13 | 22 | 15 | 27 | 7 | -12 | -4 | -56 | -8 | 54 | 3 | -10 | 7 | 26 | 4 | 22 | -3 | 37 | 5 | 7 | -14 | 4 | 5 | -26 | 8 | -75 | 67 | -35 | 44 | 1 | 19 | 13 | -19 | 39 | 19 | 22 | -18 | -17 | -16 | 31 | -30 | -1 | 6 | 15 | -21 | -672 | 1 | -9 | 26 | -4 | -4 | -7 | 5 | -2 | -6 | -41 | -1 | -21 | 1 | 4.1 | -19.3 | 4.4 | 0.7 | -0.3 | -4.5 | 1.8 | 1 | 1.2 | 1.3 | 0.8 | -0.5 |
Net Change In Cash
| 2,525 | -1,319 | 2,329 | -63,147 | 45,748 | 8,142 | 10,916 | -7,238 | 8,953 | 1,433 | -8,106 | 1,439 | 4,941 | 522 | -730 | -2,773 | 3,629 | 1,866 | 2,846 | -4,253 | 1,761 | 144 | 4,574 | -8,499 | 3,191 | 2,725 | -3,638 | 5,975 | -779 | 950 | -1,755 | -5,460 | 7,418 | -660 | -15 | 1,754 | -164 | -1,819 | 988 | 124 | -2,367 | -2,903 | 1,513 | 6,036 | 219 | -1,436 | -777 | 981 | -1,902 | 550 | -4,222 | -2,271 | 3,271 | 2,589 | 2,998 | -4,138 | 2,656 | -2,650 | -1,267 | 599 | 2,747 | -1,209 | -1,061 | -658 | -1,335 | -1,481 | 4,360 | 823 | 526 | -1,500 | 752 | -2,217 | 2,362 | 2,363 | 268 | 1,109 | -1,877 | 1,069 | -774 | -6,585 | -4,841 | 6,634 | 3,199 | 381 | -670 | 2,138 | -1,252 | 214 | 2,322 | -2,100 | -140 | 2,143 | -809 | -227 | 618 | 890 | -2,205 | -346 | 160 | 243 | -186 | -1,228 | 90 | 922 | 1,352 | -271 | 1,528 | -1,363 | 239 | -146 | 756 | 78 | 417 | -336 | 614 | -255 | -56 | 757 | 288 | -409 | -151 | 325 | 201 | 108 | -170 | 158 | 15 | 27 | 22 | 159.1 | 18.8 | 126.7 | 69.7 | 20.4 | 62.6 | -20.1 | 108 | -12.7 | 27.7 | 21.7 | 17.2 |
Cash At End Of Period
| 20,840 | 18,315 | 19,634 | 17,305 | 80,452 | 34,704 | 26,562 | 15,646 | 22,884 | 13,931 | 12,498 | 20,604 | 19,165 | 14,224 | 13,702 | 14,432 | 17,205 | 13,576 | 11,710 | 8,864 | 13,117 | 11,356 | 11,212 | 6,638 | 15,137 | 11,946 | 9,221 | 12,859 | 6,884 | 7,663 | 6,713 | 8,468 | 13,928 | 6,510 | 7,170 | 7,185 | 5,431 | 5,595 | 7,414 | 6,426 | 6,302 | 8,669 | 11,572 | 10,059 | 4,023 | 3,804 | 5,240 | 6,017 | 5,036 | 6,938 | 6,388 | 10,610 | 12,881 | 9,610 | 7,021 | 4,023 | 8,161 | 5,505 | 8,155 | 9,422 | 8,823 | 6,076 | 7,285 | 8,346 | 9,004 | 10,339 | 11,820 | 7,460 | 6,637 | 6,111 | 7,611 | 6,859 | 9,076 | 6,714 | 4,351 | 4,083 | 2,974 | 4,851 | 3,782 | 4,556 | 11,141 | 15,982 | 9,348 | 6,149 | 5,768 | 6,438 | 4,300 | 5,552 | 5,338 | 3,016 | 5,116 | 5,256 | 3,113 | 3,922 | 4,149 | 3,531 | 2,641 | 4,846 | 5,192 | 5,032 | 4,789 | 4,975 | 6,203 | 6,113 | 5,191 | 3,839 | 4,110 | 2,582 | 3,945 | -146 | 756 | 78 | 3,018 | -336 | 614 | -255 | 1,906 | 757 | 288 | -409 | 1,326 | 325 | 201 | 108 | 843 | 158 | 15 | 27 | 813 | 159.1 | 18.8 | 126.7 | 486.9 | 20.4 | 62.6 | -20.1 | 354.3 | -12.7 | 27.7 | 21.7 | 209.6 |