Norfolk Southern Corporation
NYSE:NSC
269.26 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 1,099 | 736 | 52 | 527 | 478 | 356 | 466 | 790 | 958 | 819 | 703 | 760 | 753 | 819 | 673 | 671 | 569 | 392 | 381 | 666 | 657 | 722 | 677 | 702 | 702 | 710 | 552 | 3,968 | 506 | 497 | 433 | 416 | 460 | 405 | 387 | 361 | 452 | 433 | 310 | 511 | 559 | 562 | 368 | 513 | 482 | 465 | 450 | 413 | 402 | 524 | 410 | 480 | 554 | 557 | 325 | 402 | 445 | 392 | 257 | 307 | 303 | 247 | 177 | 452 | 520 | 453 | 291 | 399 | 386 | 394 | 285 | 385 | 416 | 375 | 305 | 362 | 301 | 424 | 194 | 264 | 288 | 213 | 158 | 52 | 137 | 137 | 199 | 129 | 126 | 119 | 86 | 115 | 79 | 107 | 61 | 5 | 99 | 116 | -48 | 31 | 19 | 77 | 112 | 56 | 151 | 187 | 131 | 201.6 | 179.5 | 190.1 | 127.8 | 200.5 | 202.3 | 199.5 | 168.1 | 176.9 | 183.9 | 181.2 | 170.7 | 176.1 | 168.3 | 178.5 | 144.9 | 159.4 | 95.2 | 155.1 | 139 | 128.2 | 145.8 | 145 | 138.7 | -354.6 | 150.3 | 134 | 100 | 117.1 | 142.9 | 155.9 | 140.2 | 148.2 | 150.5 |
Depreciation & Amortization
| 339 | 335 | 337 | 330 | 326 | 321 | 321 | 309 | 306 | 304 | 302 | 298 | 297 | 294 | 292 | 287 | 293 | 282 | 292 | 285 | 287 | 284 | 283 | 282 | 276 | 274 | 272 | 268 | 266 | 265 | 260 | 260 | 259 | 258 | 253 | 289 | 276 | 248 | 246 | 241 | 237 | 240 | 238 | 235 | 231 | 228 | 228 | 234 | 232 | 230 | 226 | 223 | 218 | 215 | 213 | 209 | 206 | 205 | 206 | 215 | 212 | 209 | 209 | 209 | 204 | 202 | 200 | 199 | 197 | 196 | 194 | 190 | 188 | 187 | 185 | 196 | 198 | 196 | 197 | 192 | 152 | 133 | 132 | 133 | 132 | 132 | 131 | 134 | 133 | 131 | 131 | 132 | 133 | 132 | 130 | 130 | 129 | 129 | 129 | 852 | -124 | -121 | -118 | 787 | -115 | -112 | -110 | 760.9 | -111.5 | -109.6 | -107.8 | 749.7 | -107.7 | -107.2 | -105.6 | 721.6 | -104.5 | -102.6 | -101 | 709.5 | -102.7 | -102.8 | -100.2 | -97.7 | -98.9 | -105.1 | -103.8 | -101.8 | -99.1 | -97.7 | -98 | -96 | -94.7 | -95.7 | -94.9 | -95.1 | -93 | -93 | -91.9 | -92.2 | -85.5 |
Deferred Income Tax
| 136 | 31 | -26 | 4 | -18 | -20 | -15 | 60 | -88 | 63 | 48 | 26 | 51 | 55 | 52 | 64 | 22 | 45 | 11 | 105 | 92 | 76 | 57 | 35 | 49 | 44 | 45 | -3,078 | 105 | 58 | 56 | 50 | 76 | 57 | 44 | 264 | 21 | 23 | 12 | 273 | 4 | 25 | -8 | 47 | 72 | 69 | 74 | 87 | 141 | 50 | 88 | 113 | 171 | 131 | 112 | 140 | 126 | 6 | 40 | 165 | 98 | 59 | 16 | 109 | 118 | 38 | 25 | 106 | 41 | -19 | -3 | 34 | -15 | -26 | -1 | 73 | 54 | -71 | 24 | 88 | 24 | 60 | 28 | 16 | 69 | 53 | -6 | 39 | 69 | 42 | 28 | -5 | 45 | 40 | -36 | 0 | 10 | 26 | -34 | 33 | 30 | 11 | 11 | 63 | 43 | -1 | 9 | 25.2 | 37.3 | 5 | 7.5 | 52.8 | 35.2 | -4.8 | 13.9 | 22 | 9.5 | 22.5 | 12.7 | 44.4 | 49.4 | 15.6 | 3.3 | 27.7 | 58.8 | -31.2 | 0.9 | 28.1 | 25.2 | 5 | 5.8 | -145.5 | 2.6 | 6 | 12.8 | -1.8 | -5.6 | 7.4 | -2.8 | 15.8 | 42 |
Stock Based Compensation
| 0 | 13 | 19 | 8 | 10 | 11 | 11 | 4 | 13 | 13 | 23 | 8 | 14 | 16 | 16 | 3 | 13 | 10 | 2 | 7 | 10 | 20 | 16 | 6 | 12 | 13 | 16 | 6 | 7 | 5 | 27 | 0 | 7 | 8 | 27 | 4 | 3 | 4 | 31 | -4 | 6 | 10 | 32 | 7 | 4 | 6 | 37 | 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 | 0 | 0 |
Change In Working Capital
| 108 | -43 | 476 | -92 | -74 | 73 | 461 | -299 | 294 | -160 | -36 | -88 | 156 | 27 | 52 | -61 | 77 | 177 | -62 | -82 | -3 | 21 | -75 | 51 | 48 | 47 | -24 | -128 | 89 | -45 | 142 | 48 | 181 | -149 | 225 | -171 | 14 | 170 | 70 | -451 | 152 | 47 | 1 | -109 | 128 | 25 | 34 | -172 | 89 | -224 | 312 | -370 | 156 | 39 | 2 | -68 | 16 | 22 | 109 | -123 | 132 | -179 | -30 | -61 | 225 | -233 | 50 | -63 | -32 | -12 | 116 | -101 | 47 | 70 | 46 | -94 | 209 | -76 | 6 | -54 | 196 | -16 | -44 | 99 | 114 | -67 | -60 | -38 | -75 | 45 | -146 | -120 | 16 | -56 | -16 | -724 | 182 | 363 | 276 | -42 | -40 | 15 | 19 | 160 | 7 | 92 | 98 | -20.3 | 42.6 | 59.2 | -38.5 | -17.7 | -53.7 | -0.6 | 54.8 | 53.6 | 3 | -9.1 | 98.1 | -15.7 | -2.7 | 33.6 | 3.7 | -141.2 | 89 | 13 | 12.7 | 24.2 | 9.7 | -11 | 71.6 | -95.2 | -7.1 | 16.5 | 25.8 | 53 | 22.4 | -17.9 | 34.7 | -7.6 | 17.6 |
Accounts Receivables
| -113 | 8 | -51 | 63 | -122 | 79 | -22 | 3 | 56 | -136 | -94 | -31 | -6 | -1 | -95 | 35 | -62 | 66 | 32 | 53 | 64 | 9 | -39 | 32 | -10 | -66 | -26 | 18 | -47 | 41 | -53 | 15 | 25 | -2 | -15 | 157 | -48 | -23 | 23 | 48 | 19 | -13 | -85 | 59 | -11 | 86 | -49 | -8 | 8 | -30 | -34 | 7 | -38 | -57 | -127 | 101 | -16 | -25 | -101 | 89 | -55 | -10 | 39 | 206 | 8 | 92 | -37 | 51 | -12 | -10 | 1 | 36 | -37 | -5 | -54 | 18 | -64 | 4 | -52 | 39 | -23 | -16 | -71 | 84 | 21 | -11 | -106 | 1 | -161 | 92 | -140 | -19 | -26 | -1 | -28 | 58 | -44 | 429 | 3 | 49 | -190 | -131 | -50 | 24 | -10 | 35 | -16 | 57.7 | -25.7 | -10.6 | -44.4 | 71.2 | -39.5 | -1.4 | -31.1 | 70.3 | -38.3 | -26.8 | 22.9 | 30.7 | -18.4 | -16.6 | -8.6 | 20 | -5.7 | -4.1 | 7.9 | 44.4 | -63.9 | -14.7 | 10.5 | 47.7 | -17.1 | -17.6 | 114.8 | 67.5 | -14.3 | 1.5 | -19.6 | 43.5 | -15.8 |
Change In Inventory
| 20 | -38 | -6 | 39 | -31 | -10 | -9 | 23 | 13 | -25 | -46 | 17 | 11 | -5 | -20 | 26 | 10 | 8 | -21 | 22 | -10 | -28 | -21 | 60 | -7 | -15 | -23 | 23 | 44 | -8 | -24 | 72 | 5 | 9 | -44 | 17 | -11 | -9 | -32 | 13 | 2 | -11 | -17 | 1 | 4 | 18 | -30 | 20 | 6 | -14 | -19 | 3 | -11 | -11 | -21 | 10 | 0 | 1 | -16 | 8 | 16 | 3 | 3 | 16 | -7 | -9 | -18 | -3 | 2 | -14 | -10 | 7 | -12 | -3 | -11 | 5 | -12 | -11 | -10 | -2 | -2 | -3 | -5 | -5 | 10 | -1 | -4 | -6 | 9 | -6 | -4 | -1 | 7 | -3 | -2 | 25 | 20 | -16 | -20 | -24 | -23 | 3 | 4 | 0 | 0 | 3 | -6 | 0.3 | 4.8 | -0.3 | -1.8 | -4.9 | 4.4 | 1.5 | -2.3 | 1.4 | 6.6 | -2.7 | -5.1 | 3.8 | 7.5 | -0.8 | -2.1 | 1.3 | 13.6 | 4.8 | -9.9 | -3.3 | 6 | -7.6 | -5.6 | 0.4 | 6.3 | 7.4 | -3.6 | 3.3 | -7.1 | -2.4 | -9.9 | 0.5 | 3.2 |
Change In Accounts Payables
| 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -155 | 90 | 0 | 321 | -276 | 0 | 0 | 46 | -73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -126 | 68 | -1 | 80 | -203 | 77 | 72 | 81 | -124 | 202 | -62 | 59 | -124 | 188 | 0 | 60 | -133 | 78 | -66 | 97 | -60 | 0 | -34 | 53 | -98 | 67 | -18 | 68 | -153 | 200 | -21 | 254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 201 | -13 | 533 | -196 | 79 | 4 | 492 | -325 | 225 | 1 | 104 | -74 | 151 | 33 | 167 | -122 | 129 | 103 | -73 | -157 | -57 | 40 | -15 | -41 | 65 | 128 | 25 | -169 | 92 | -78 | 219 | -39 | 151 | -156 | 284 | -345 | 73 | 202 | 79 | -512 | 131 | 71 | 103 | -169 | 135 | -79 | 113 | -29 | -15 | -180 | 44 | -104 | 205 | 107 | 104 | -106 | 32 | 46 | 226 | -220 | 171 | -172 | -72 | -283 | 224 | -316 | 105 | 15 | -90 | 13 | 45 | 59 | 19 | 6 | 30 | 7 | 83 | -7 | 9 | 33 | 33 | 19 | -28 | 153 | 5 | 11 | -47 | 27 | 77 | -7 | -55 | -2 | -32 | -34 | -54 | -654 | 6 | -29 | 39 | -67 | 173 | 143 | 65 | -24 | 17 | -38 | 25 | -78.3 | 63.5 | 70.1 | 7.7 | -84 | -18.6 | -0.7 | 88.2 | -18.1 | 34.7 | 20.4 | 80.3 | -50.2 | 8.2 | 51 | 14.4 | -162.5 | 81.1 | 12.3 | 14.7 | -16.9 | 67.6 | 11.3 | 67.5 | -143.3 | 3.7 | 26.7 | -85.4 | -17.8 | 43.8 | -17 | 64.2 | -51.6 | 30.2 |
Other Non Cash Items
| -456 | 677 | 731 | 598 | -767 | -36 | -71 | -66 | -70 | -22 | -23 | -48 | -36 | -46 | -46 | -66 | -48 | -90 | -44 | -41 | 9 | -43 | -43 | -83 | -5 | -59 | -21 | -212 | -35 | -34 | -36 | -44 | -65 | -13 | -28 | -35 | -55 | 7 | -28 | -68 | -33 | -24 | -9 | -8 | -14 | -4 | 36 | 27 | -2 | 573 | 410 | 499 | -5 | 2 | 104 | -93 | -12 | 1 | 147 | -74 | -4 | -45 | -16 | -64 | -48 | 11 | 43 | -119 | 82 | -8 | -6 | -19 | -17 | -18 | -25 | -34 | -20 | -21 | -13 | -40 | -75 | -22 | -16 | -46 | -18 | -22 | 10 | -83 | -16 | -15 | -36 | -45 | -6 | -31 | 13 | 708 | -83 | -40 | -31 | -879 | 248 | 242 | 236 | -775 | 290 | 108 | 293 | -635.8 | 223 | 219.2 | 215.6 | -664.3 | 215.4 | 214.4 | 211.2 | -650.9 | 209 | 205.2 | 202 | -627 | 205.4 | 205.6 | 200.4 | 189.4 | 180.3 | 195 | 173.1 | 194.3 | 194.6 | 194.1 | 190.2 | 161 | 193.5 | 185.8 | 185.8 | 180.7 | 180.9 | 179.4 | 181.2 | 175.1 | 158.1 |
Operating Cash Flow
| 1,226 | 1,036 | 839 | 673 | 660 | 673 | 1,173 | 798 | 1,413 | 1,017 | 994 | 942 | 1,216 | 1,082 | 1,015 | 870 | 1,009 | 803 | 955 | 895 | 1,045 | 1,071 | 881 | 842 | 1,058 | 1,010 | 816 | 788 | 889 | 730 | 846 | 722 | 880 | 553 | 879 | 698 | 706 | 868 | 605 | 506 | 909 | 849 | 588 | 674 | 898 | 783 | 723 | 589 | 813 | 628 | 1,035 | 463 | 1,064 | 1,048 | 652 | 586 | 746 | 624 | 758 | 485 | 732 | 289 | 354 | 640 | 1,017 | 454 | 604 | 522 | 674 | 551 | 586 | 489 | 619 | 588 | 510 | 503 | 742 | 452 | 408 | 450 | 585 | 368 | 258 | 254 | 434 | 233 | 133 | 181 | 237 | 322 | 63 | 77 | 267 | 192 | 118 | 119 | 337 | 594 | 292 | -33 | 140 | 198 | 228 | 131 | 307 | 182 | 270 | 224.6 | 318.2 | 335.8 | 271.4 | 321 | 273.3 | 289.9 | 320.5 | 323.2 | 290.5 | 284.8 | 338.9 | 287.3 | 312.1 | 321.4 | 223.5 | 129.1 | 266.6 | 264.3 | 214.6 | 264.1 | 193.4 | 216.7 | 284 | 41.7 | 244.6 | 246.6 | 229.5 | 253.9 | 247.6 | 231.8 | 261.4 | 239.3 | 282.7 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -581 | -569 | -2,199 | -853 | -548 | -520 | -428 | -666 | -445 | -448 | -389 | -445 | -398 | -362 | -265 | -441 | -318 | -369 | -366 | -525 | -515 | -512 | -467 | -625 | -490 | -453 | -383 | -408 | -432 | -445 | -438 | -583 | -372 | -534 | -398 | -608 | -891 | -494 | -392 | -739 | -570 | -428 | -381 | -501 | -586 | -505 | -379 | -719 | -554 | -507 | -461 | -727 | -545 | -465 | -423 | -563 | -338 | -313 | -256 | -380 | -353 | -323 | -243 | -454 | -428 | -372 | -304 | -446 | -320 | -339 | -236 | -316 | -283 | -323 | -256 | -447 | -221 | -213 | -144 | -372 | -257 | -240 | -172 | -184 | -150 | -189 | -197 | -172 | -169 | -152 | -196 | -152 | -169 | -131 | -294 | -223 | -157 | -181 | -170 | -200 | -176 | -270 | -266 | -271 | -213 | -245 | -227 | -187.8 | -215.7 | -242 | -229.5 | -188 | -162.8 | -174.4 | -163 | -161.3 | -164.9 | -149.5 | -183.2 | -221 | -177.1 | -123.9 | -190.9 | -160.8 | -176.8 | -179.5 | -152.1 | -183.2 | -243.7 | -170 | -119.2 | -199 | -189.8 | -156.6 | -114 | -209.1 | -144.5 | -176.2 | -139.9 | -250.5 | -151 |
Acquisitions Net
| 0 | 38 | 32 | 2,473 | 1 | 41 | 20 | 70 | 93 | 64 | 36 | 24 | 69 | 29 | 0 | 104 | 0 | 0 | 25 | 104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 411 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 465 | 356 | 372 | 272 | 349 | 291 | 349 | 308 | 502 | 241 | 244 | 148 | 402 | 286 | 255 | 173 | 222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.6 | 13 | 6.5 | 61.5 | 0 | 0 | -11 | 15.2 | 17.9 | 94.8 | -13.9 | 0 | 0 |
Purchases Of Investments
| -112 | -205 | -1 | -4 | -114 | -6 | -20 | -4 | -1 | -6 | -1 | -5 | 0 | -5 | 0 | 42 | 7 | -38 | -25 | -11 | -24 | -52 | -35 | -6 | 0 | -2 | -2 | -3 | 0 | -2 | -2 | -4 | -96 | 0 | -23 | 5 | -2 | 0 | -3 | -100 | -1 | 0 | -3 | -101 | -22 | -1 | -6 | -9 | -2 | -8 | -4 | -47 | -21 | -63 | -4 | -63 | -181 | -105 | -155 | -147 | 0 | -117 | -2 | -52 | 0 | -34 | 0 | -67 | -123 | -156 | -289 | -300 | -154 | -996 | -354 | -590 | -805 | -124 | -303 | -82 | -95 | -28 | -23 | -23 | -17 | -46 | -20 | -20 | -14 | -23 | -21 | -18 | -22 | -24 | -35 | -13 | -21 | -22 | -21 | -18 | -13 | -44 | -48 | 30 | -40 | -52 | -54 | 5,708.9 | -98.3 | -4,717.2 | -1,078.4 | -25 | -15.4 | -18 | -23.6 | -20.9 | -14.9 | -15.3 | -24.3 | 54.7 | -152.2 | 0 | 0 | 0 | -21.6 | -23.8 | -20.1 | 0 | -4 | -39.2 | -24.1 | -4.2 | 0 | 0 | -73.3 | -8.7 | -56.1 | -34.4 | -3.3 | 0 | 0 |
Sales Maturities Of Investments
| 12 | 13 | 324 | 45 | 8 | 135 | 17 | 57 | 7 | 11 | 19 | 51 | 11 | 11 | 26 | -104 | 0 | 0 | -25 | -104 | 0 | 0 | 0 | 3 | 90 | 5 | 1 | 39 | 5 | 2 | 1 | 42 | 3 | 2 | 1 | 208 | 27 | 4 | 1 | 46 | -61 | 13 | 108 | 42 | 5 | 0 | 0 | 41 | 4 | 6 | 27 | 193 | 112 | 79 | 55 | 160 | 184 | 26 | 51 | 20 | 1 | 0 | -2 | 53 | 3 | 197 | 54 | 69 | 192 | 333 | 233 | 440 | 862 | 610 | 267 | 357 | 189 | 148 | 216 | 56 | 1 | 3 | 1 | 107 | -4 | 1 | 4 | 48 | 2 | 2 | 11 | 53 | 3 | 30 | 2 | 47 | 5 | 3 | 35 | 163 | 8 | 127 | 45 | 47 | 36 | 45 | 27 | 73.3 | 19.5 | 21.4 | 102.8 | 74.5 | 22.4 | 66.8 | 21.7 | 40.8 | 5.6 | 6.1 | 51.5 | 70.6 | -0.2 | 178.9 | 81.4 | -8.5 | 56 | -5.2 | 46.3 | 14 | 10.9 | 13.1 | 2.2 | 154.3 | 10.2 | 14.4 | 33.5 | 29.6 | 52.9 | 6.9 | 2.5 | 0 | 0 |
Other Investing Activites
| 457 | -1 | -1,642 | -2,449 | -105 | 170 | 20 | 123 | 99 | 69 | 36 | 24 | 69 | 24 | 37 | 42 | 33 | 100 | 158 | 95 | 68 | 62 | 152 | 111 | 45 | 35 | 13 | 65 | 77 | 25 | 35 | 43 | 47 | 28 | 12 | 20 | 11 | 16 | 16 | 45 | 25 | 22 | 22 | 35 | 41 | 65 | 19 | 145 | 32 | 13 | 2 | 14 | 50 | 30 | -10 | 16 | 60 | 21 | -411 | 23 | 34 | 35 | 1 | 35 | 8 | 63 | 3 | -446 | -320 | -339 | -236 | -316 | -283 | -323 | -256 | -447 | -221 | -213 | -144 | -372 | -257 | -240 | -172 | -184 | 25 | 12 | 3 | 16 | 15 | 0 | 0 | 118 | 13 | 15 | 10 | 21 | 34 | 52 | 30 | 28 | 33 | 27 | 13 | -16 | 35 | 9 | 222 | -5,724.4 | 14.2 | 25.7 | 17.5 | -39.7 | 32.9 | 31.9 | 24 | -18.4 | 27.2 | 22.2 | 31.4 | -26 | -5.9 | -9.4 | 33.1 | 81.5 | 6.2 | 54.2 | 34.1 | 38.7 | -0.2 | 57 | -54.5 | -19.8 | -26.5 | 30.3 | -54.8 | 88.2 | 91.9 | -5.8 | -44.6 | 95.1 | -11.2 |
Investing Cash Flow
| -224 | -723 | -1,844 | -788 | -653 | -350 | -391 | -543 | -346 | -379 | -335 | -375 | -318 | -327 | -202 | -357 | -278 | -307 | -233 | -441 | -471 | -502 | -350 | -517 | -355 | -415 | -371 | -307 | -350 | -420 | -404 | -502 | -418 | -504 | -408 | -380 | -855 | -474 | -378 | -748 | -607 | -393 | -254 | -525 | -562 | -441 | -366 | -542 | -520 | -496 | -436 | -567 | -404 | -419 | -382 | -450 | -275 | -371 | -360 | -484 | -318 | -405 | -244 | -418 | -417 | -146 | -247 | -425 | -215 | -129 | -256 | -143 | 433 | -683 | -291 | -625 | -817 | -158 | -227 | -368 | -322 | -250 | -193 | -62 | -146 | -222 | -210 | -128 | -166 | -173 | -206 | 1 | -175 | -110 | -317 | -168 | -139 | -148 | -126 | -27 | -148 | -160 | -256 | -210 | -182 | -243 | -32 | -130 | -280.3 | -4,912.1 | -1,187.6 | -178.2 | -122.9 | -93.7 | -140.9 | -159.8 | -147 | -136.5 | -124.6 | -121.7 | -335.4 | 45.6 | -76.4 | -87.8 | -136.2 | -154.3 | -91.8 | -130.5 | -229.4 | -126.1 | -189.1 | -7.2 | -206.1 | -111.9 | -219.6 | -84.8 | -37.9 | -114.7 | -199.2 | -155.4 | -162.2 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -401 | -2 | 400 | 589 | 1,448 | 128 | -206 | 98 | -1 | 194 | 988 | -8 | 98 | 1,086 | -84 | -56 | -11 | 470 | 0 | 350 | 350 | 54 | 250 | 0 | 1,480 | -650 | 443 | -55 | -5 | -252 | -100 | 100 | 0 | 594 | -600 | 591 | 100 | 493 | -101 | 100 | -332 | -113 | -100 | 495 | 460 | -13 | -203 | 196 | 473 | -18 | 478 | 697 | -154 | 366 | -408 | 88 | 241 | -340 | -128 | 88 | -21 | 61 | 275 | 181 | -19 | 3 | 115 | 215 | -21 | -369 | -64 | -27 | -241 | -39 | -32 | 75 | -36 | -689 | 194 | -29 | 6 | -15 | -215 | 0 | -210 | -4 | 47 | 23 | -8 | -197 | 91 | 16 | 17 | -75 | 272 | -27 | -15 | -386 | -66 | 136 | 17 | 46 | 181 | -81 | -29 | 38 | -40 | -1,485.7 | 37.7 | 4,602.3 | 913 | -35.1 | 169.8 | -11.5 | -6.2 | -10.2 | -27.1 | -14.5 | -14.4 | -14.9 | -28.2 | -21.8 | -17.3 | 5.4 | -33.9 | -8 | -17.2 | -12.6 | 59.2 | -26.8 | 67.7 | 172.7 | 95.7 | -31.6 | 175 | 77.5 | 18.3 | 320.6 | 12.5 | 97.9 | -27.6 |
Common Stock Issued
| 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 2 | 6 | 0 | 16 | 27 | 12 | 14 | 6 | 3 | 16 | 2 | 2 | 23 | 0 | 0 | 14 | 33 | 8 | 34 | 24 | 32 | 0 | 0 | 13 | 1 | 0 | 21 | 11 | 37 | 20 | 62 | 39 | 12 | 25 | 55 | 12 | 0 | 16 | 31 | 25 | 26 | 0 | 32 | 30 | 17 | 21 | 21 | 34 | 8 | 18 | 6 | 5 | 0 | 0 | 71 | 17 | 12 | 0 | 41 | 105 | -180 | 51 | 250 | 80 | 42 | 6 | 66 | 91 | 42 | 24 | 5 | 8 | 1 | 3 | 1 | 3 | 3 | 1 | 35 | 0 | 1 | 9 | 4 | 1 | 0 | 0 | 0 | -4 | 3 | 11 | 4 | 5 | 1 | 8 | 20 | 2.4 | 6.2 | 5.8 | 10 | 2.8 | 9.8 | 4.8 | 11.2 | 8.5 | 5.9 | 2.8 | 1.9 | 0.4 | 1.3 | 0.1 | 8 | 2.8 | 3.9 | 1.6 | 7.4 | 2.7 | 0.1 | 5.2 | 7.2 | 3.9 | 2.1 | 2.7 | 4.2 | 0.6 | 1.8 | 5 | 3.6 | 1.3 | 5.4 |
Common Stock Repurchased
| 5 | 1 | -6 | -110 | -200 | -139 | -173 | -825 | -821 | -850 | -618 | -930 | -935 | -928 | -597 | -479 | -291 | -203 | -466 | -549 | -500 | -550 | -500 | -481 | -1,600 | -399 | -301 | -300 | -310 | -202 | -200 | -200 | -203 | -193 | -207 | -78 | -232 | -350 | -420 | -152 | -66 | -50 | -50 | -63 | -250 | -281 | -33 | -138 | -300 | -450 | -400 | -440 | -819 | -449 | -343 | -426 | -323 | 0 | 0 | 0 | 0 | 0 | 0 | -229 | -405 | -218 | -276 | -610 | -342 | -151 | -276 | -48 | -730 | 0 | -67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.9 | -124.5 | -137.4 | -108.6 | -99.6 | -84.9 | -81.8 | -71.9 | -165.8 | -54.4 | -80.3 | -44.3 | -39.5 | -36.3 | -37 | -25.3 | -36.3 | -36.5 | -62.8 | -41.6 | -109.8 | -171.8 | -198.5 | -155.2 | -135.4 | -166.5 | -149.7 | -124.7 | -69.9 | -124.3 |
Dividends Paid
| -305 | -305 | -305 | -305 | -305 | -308 | -307 | -286 | -290 | -294 | -297 | -264 | -268 | -247 | -249 | -238 | -240 | -240 | -242 | -244 | -247 | -228 | -230 | -217 | -219 | -203 | -205 | -174 | -175 | -177 | -177 | -172 | -173 | -174 | -176 | -176 | -177 | -179 | -181 | -176 | -176 | -168 | -167 | -161 | -161 | -158 | -157 | -157 | -159 | -153 | -155 | -144 | -149 | -141 | -142 | -130 | -132 | -126 | -126 | -126 | -124 | -125 | -125 | -118 | -120 | -109 | -109 | -101 | -102 | -86 | -88 | -71 | -74 | -67 | -66 | -53 | -53 | -44 | -44 | -40 | -39 | -31 | -32 | -31 | -31 | -28 | -27 | -27 | -28 | -23 | -23 | -24 | -23 | -23 | -23 | -76 | -77 | -76 | -77 | -76 | -76 | -76 | -76 | -76 | -76 | -75 | -76 | -75.2 | -75.4 | -75.3 | -75.1 | -70 | -70.6 | -71.2 | -71.9 | -67.6 | -68.2 | -68.7 | -69 | -64.8 | -65.5 | -66.1 | -66.3 | -66.7 | -66.9 | -62.9 | -63.2 | -63.3 | -63.5 | -64 | -64.2 | -57.5 | -58.7 | -60.5 | -61.8 | -63.1 | -64.6 | -59.6 | -60.9 | -61.6 | -62.7 |
Other Financing Activities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 183 | 0 | -41 | 41 | -48 | 186 | -119 | -67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 129 | 0 | 0 | 0 | 1,468 | -72.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.1 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 |
Financing Cash Flow
| -686 | -306 | 89 | 177 | 943 | -319 | -686 | -1,013 | -1,112 | -950 | 73 | -1,193 | -1,103 | -83 | -930 | -757 | -515 | 39 | -694 | -414 | -394 | -708 | -478 | -696 | -316 | -1,237 | -63 | -515 | -457 | -623 | -443 | -248 | -344 | 228 | -983 | 350 | -307 | -29 | -676 | -217 | -537 | -311 | -255 | 310 | 61 | -427 | -338 | -87 | 44 | -605 | -46 | 138 | -1,096 | -187 | -861 | -438 | -197 | -559 | -233 | -4 | -137 | -46 | 156 | -161 | -497 | -218 | -199 | -296 | -453 | -493 | -387 | -89 | -1,039 | -174 | 18 | 102 | -47 | -727 | 216 | 22 | 9 | -22 | -242 | -66 | -240 | -29 | 21 | -1 | -33 | -219 | 103 | -8 | -5 | -89 | 253 | -102 | -92 | -461 | -143 | 56 | -56 | -19 | 109 | -23 | -104 | -29 | -96 | -90.5 | -103.2 | 4,534.2 | 846.5 | -121.2 | -15.5 | -215.3 | -175.5 | -168.9 | -174.3 | -162.2 | -153.4 | -245.1 | -146.8 | -168.1 | -119.9 | -98 | -133.2 | -106.3 | -98.3 | -109.5 | -40.7 | -148.4 | -30.9 | 9.3 | -134.8 | -285.8 | -37.8 | -120.4 | -211 | 116.3 | -169.5 | -32.3 | -209.3 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -91 | 91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199 | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41.3 | -130.4 | -110 | -122.8 | -133.6 | 36 | -90.6 | -94.9 | -34.5 | -38.5 | -134.7 | -9.9 | -169.1 | -209.7 | -117.1 | -62.2 | -83.9 | -120.5 |
Net Change In Cash
| 316 | 7 | -916 | 62 | 950 | 4 | 96 | -758 | -45 | -312 | 732 | -626 | -205 | 672 | -117 | -244 | 216 | 535 | 28 | 40 | 180 | -139 | 53 | -371 | 387 | -642 | 382 | -34 | 82 | -313 | -1 | -28 | 118 | 277 | -512 | 668 | -456 | 365 | -449 | -459 | -235 | 145 | 79 | 459 | 397 | -85 | 19 | -40 | 337 | -473 | 553 | 34 | -436 | 442 | -591 | -302 | 274 | -306 | 165 | -3 | 277 | -162 | 266 | 61 | 103 | 90 | 158 | -199 | 6 | -71 | -57 | 257 | 13 | -269 | 237 | -20 | -122 | -433 | 397 | 104 | 272 | 96 | -177 | 126 | 48 | -18 | -56 | 52 | 38 | -70 | -40 | 70 | 87 | -7 | 253 | -102 | 106 | -15 | 23 | -4 | -64 | 19 | 81 | -102 | 21 | -90 | 142 | 1.9 | -65.3 | -42.1 | -69.7 | 21.6 | 134.9 | -19.1 | 4.1 | -5.5 | -30.8 | -13.9 | 60.9 | -79.5 | -170.1 | 198.9 | 27.2 | -98 | -133.2 | -106.3 | -98.3 | -109.5 | -40.7 | -148.4 | -30.9 | 9.3 | -134.8 | -285.8 | -37.8 | -120.4 | -211 | 116.3 | -169.5 | -32.3 | -209.3 |
Cash At End Of Period
| 975 | 659 | 652 | 1,568 | 1,506 | 556 | 552 | 456 | 1,214 | 1,259 | 1,571 | 839 | 1,465 | 1,670 | 998 | 1,115 | 1,359 | 1,143 | 608 | 580 | 540 | 360 | 499 | 446 | 817 | 430 | 1,072 | 690 | 724 | 642 | 955 | 956 | 984 | 866 | 589 | 1,101 | 433 | 889 | 524 | 973 | 1,432 | 1,667 | 1,522 | 1,443 | 984 | 587 | 672 | 653 | 693 | 356 | 829 | 276 | 242 | 678 | 236 | 827 | 1,129 | 855 | 1,161 | 996 | 999 | 722 | 884 | 618 | 557 | 454 | 364 | 206 | 405 | 399 | 470 | 527 | 270 | 257 | 526 | 289 | 309 | 431 | 864 | 579 | 475 | 203 | 107 | 284 | 158 | 110 | 128 | 184 | 132 | 94 | 164 | 204 | 134 | 47 | 54 | 49 | 151 | 45 | 60 | 37 | 41 | 105 | 86 | 5 | 107 | 86 | 176 | 34 | 32.1 | 97.4 | 139.5 | 209.2 | 187.6 | 52.7 | 71.8 | 67.7 | 73.2 | 104 | 117.9 | 57 | 136.5 | 306.6 | 107.7 | -98 | -133.2 | -106.3 | 13.5 | -109.5 | -40.7 | -148.4 | 127.3 | 9.3 | -134.8 | -285.8 | 351.9 | -120.4 | -211 | 116.3 | 46.7 | -32.3 | -209.3 |