Paramount Global
NASDAQ:PARA
11.07 (USD) • At close November 8, 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 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 49 | -5,413 | -563 | 4 | 309 | -245 | -1,157 | -270 | 242 | 422 | 441 | 2,234 | 478 | 1,008 | 911 | 726 | 624 | 723 | 511 | 959 | 319 | 440 | 1,583 | 561 | 488 | 400 | 511 | 40 | 418 | 397 | 454 | 142 | 514 | 423 | 473 | 251 | 426 | 332 | 394 | 402 | 72 | 412 | 468 | 465 | 469 | 476 | 463 | 393 | 391 | 427 | 363 | 370 | 338 | 395 | 202 | 283 | 317.3 | 150.1 | -26.2 | 58.8 | 207.6 | 15.4 | -55.3 | 136.1 | -12,462.2 | 408.4 | 244.3 | 286.2 | 343.3 | 404 | 213.5 | 335 | 601.2 | 497.4 | 226.9 | -10,416 | 735 | 774.2 | 585 | -17,115.9 | 592.1 | 753.8 | 710.5 | -385.4 | 699.6 | 659.6 | 443.1 | 652.4 | 640.3 | 546.5 | -1,113.5 | -38.6 | -190.4 | 16.7 | -7.3 | 30.4 | 33.4 | -955.9 | 76 | 165.7 | 110.9 | 59.3 | 68.4 | 138.4 | -280.7 | 1.4 | 573 | 434.3 | -195 | -18.7 | -138.5 | 1,406.4 | 41.1 | 27.8 |
Depreciation & Amortization
| 96 | 101 | 100 | 108 | 105 | 105 | 100 | 123 | 92 | 94 | 96 | 101 | 95 | 95 | 99 | 95 | 98 | 124 | 113 | 285 | 52 | 53 | 53 | 55 | 56 | 56 | 56 | 57 | 55 | 56 | 55 | 37 | 61 | 63 | 64 | 65 | 65 | 66 | 68 | 71 | 68 | 30 | 112 | 114 | 113 | 114 | 116 | 85 | 127 | 132 | 131 | 136 | 134 | 139 | 139 | 138.8 | 139.2 | 143.5 | 140.8 | 147.4 | 147.4 | 145.2 | 142.3 | 150.7 | 139.7 | 123.4 | 117.8 | 124.2 | 111.8 | 109.5 | 115.2 | 118.8 | 109.5 | 93.5 | 123.1 | -45.6 | 187.4 | 171.9 | 193.4 | 214 | 78.7 | 265.7 | 251.5 | 261.6 | 250.6 | 246.4 | 241.2 | 239.6 | 237.9 | 238.7 | 229.4 | 782.7 | 783.2 | 775.9 | 745.2 | 763 | 680.3 | 551 | 229.2 | 1,460.5 | -218.7 | -200 | -197.1 | -223.1 | -235.6 | -229.3 | 1,662.4 | -237.4 | -699.9 | 218.2 | 1,435.4 | -216.1 | -621.7 | 220 |
Deferred Income Tax
| -29 | -362 | -231 | -58 | -6 | -150 | -436 | -64 | 14 | 6 | -62 | 111 | 89 | -205 | 95 | -54 | -48 | 75 | 149 | -187 | 25 | 22 | -629 | 44 | -91 | -39 | 79 | -188 | 0 | 0 | 0 | 144 | 0 | 0 | 0 | 215 | 0 | 0 | 0 | 692 | 0 | 0 | 0 | 425 | 0 | 0 | 0 | 442 | -352 | -414 | -371 | 452 | -319 | -395 | 0 | 275.7 | 0 | 0 | 0 | 68.2 | 191.6 | 0 | 12.7 | -1,221.7 | 0 | 0 | -25.8 | -44.1 | 0 | 0 | -15.6 | -39.6 | 0 | 0 | -12.7 | -31.8 | 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 | -136.8 | -214.6 | 236.9 | -735.3 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 66 | 62 | 47 | 46 | 43 | 49 | 39 | 45 | 50 | 41 | 36 | 38 | 53 | 49 | 52 | 83 | 45 | 56 | 87 | 174 | 65 | 50 | 56 | 41 | 14 | 47 | 44 | 50 | 44 | 45 | 40 | 31 | 42 | 42 | 39 | 46 | 39 | 43 | 46 | 37 | 33 | 44 | 40 | 60 | 57 | 46 | 60 | 34 | 38 | 39 | 41 | 30 | 35 | 41 | 34 | 29 | 37 | 37 | 33 | 27.4 | 41.4 | 33.9 | 32.9 | 137.9 | 0 | 0 | 33.1 | 106.6 | 0 | 0 | 21 | 64.3 | 0 | 0 | 12.7 | 31.8 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 727 | -412 | -315 | -14,416 | -28 | -420 | -778 | -15,410 | -602 | -398 | -269 | -14,156 | -912 | -772 | 348 | -11,857 | 659 | -268 | -514 | -12,839 | -435 | -687 | -76 | -462 | -442 | -195 | 92 | -127 | -507 | -279 | 112 | -195 | -580 | -318 | 426 | -152 | -776 | 14 | -104 | -218 | -610 | -426 | -115 | -545 | -205 | -189 | -40 | -252 | -345 | 1 | 118 | -945 | -440 | 120 | 503 | -610.4 | -183.6 | 174.9 | 542.5 | -111.2 | -565.4 | 189.4 | 145.9 | -185 | -223.7 | 17.4 | 624.3 | -209.4 | -133.5 | 129.6 | 495.3 | -412.7 | 53.8 | 36.6 | 289.5 | -81.7 | 106.3 | 81.4 | 134.6 | -295.5 | -107.7 | 103.8 | -59.9 | -55.3 | -132.4 | 84.2 | -43.1 | 275.7 | -567.6 | 337.1 | -166.8 | 847.1 | -381 | 140.1 | -335.7 | 44.1 | -152.7 | -374.4 | -214.7 | 104.9 | -102.6 | -194.1 | -869.6 | -2.5 | -316.8 | -47.4 | 1,227.1 | -416.1 | -11.7 | -694 | 432.3 | -343.6 | -286.6 | -801.1 |
Accounts Receivables
| 0 | 0 | 0 | 523 | 0 | 0 | 0 | -180 | 0 | 0 | 0 | 179 | 0 | 0 | 0 | -68 | 0 | 0 | 0 | -247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -268 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -600 | 0 | 0 | 0 | -777 | 0 | 0 | 0 | -238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -400 | 0 | 0 | -400 | -150 | 0 | 0 | -300 | -22 | 0 | 0 | 0 | 659.3 | 0 | 0 | 0 | -150.4 | 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 | -181.7 | -161.2 | 328.4 | -530.4 | -6.7 | 462.2 | 0 | -545.3 | 0 | 0 | 0 | -392.1 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | -15,518 | 0 | 0 | 0 | -17,164 | 0 | 0 | 0 | -16,584 | 0 | 0 | 0 | -12,170 | 0 | 0 | 0 | -14,215 | 0 | 0 | 0 | -830 | 0 | 0 | 0 | -723 | 0 | 0 | 0 | -804 | 0 | 0 | 0 | -497 | 0 | 0 | 0 | -213 | 0 | 0 | 0 | 48 | 0 | 0 | 0 | -414 | 0 | 0 | 0 | -159 | 0 | 0 | 0 | 121.5 | 0 | 0 | 0 | -109.7 | 0 | 0 | 0 | 243.9 | 0 | 0 | 0 | -75 | 0 | 0 | 0 | 151.8 | 0 | 0 | 0 | -71.1 | 0 | 0 | 0 | -21.8 | 0 | 0 | 0 | 150.1 | 0 | 0 | 0 | -772.6 | 0 | 0 | 0 | 392.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -267 | -151.4 | -115.2 | 231.3 | 264.3 | -19.6 | 0 | 74.5 | 0 | 0 | 0 | -98.3 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 596 | 0 | 0 | 0 | 760 | 0 | 0 | 0 | 188 | 0 | 0 | 0 | 297 | 0 | 0 | 0 | -94 | 0 | 0 | 0 | -35 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | -212 | 0 | 0 | 0 | -152 | 0 | 0 | 0 | -142 | 0 | 0 | 0 | -10 | 0 | 0 | 0 | -134 | 0 | 0 | 0 | -115 | 0 | 0 | 0 | -242.4 | 0 | 0 | 0 | -142.4 | 0 | 0 | 0 | -278.9 | 0 | 0 | 0 | -176.6 | 0 | 0 | 0 | 163.6 | 0 | 0 | 0 | -49.6 | 0 | 0 | 0 | -555.3 | 0 | 0 | 0 | -82.9 | 0 | 0 | 0 | -519.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 613.1 | 139.6 | -974.9 | 103.6 | 79.9 | -444.9 | 0 | -79.1 | 0 | 0 | 0 | 57.7 | 0 | 0 |
Other Working Capital
| 727 | -412 | -315 | 971 | -28 | -420 | -778 | 1,338 | -602 | -398 | -269 | 1,668 | -912 | -772 | 348 | 125 | 679 | -233 | -508 | 1,079 | -349 | -897 | -43 | 462 | -351 | -156 | 13 | 631 | -507 | -279 | 112 | 586 | -598 | -268 | 363 | 557 | -776 | 14 | -104 | 147 | -610 | -504 | -37 | -451 | -189 | -112 | -40 | 172 | 0 | 0 | 0 | -652 | 0 | 0 | 0 | -216.9 | 0 | 0 | 942.5 | 390.9 | 0 | 0 | 445.9 | -264.5 | -223.7 | 17.4 | 624.3 | -514.8 | -133.5 | 129.6 | 495.3 | -237.5 | 53.8 | 36.6 | 289.5 | -174.2 | 0 | 0 | 0 | -224.1 | 0 | 0 | 0 | 349.9 | 0 | 0 | 0 | 1,131.2 | 0 | 0 | 0 | 974.2 | 0 | 0 | 0 | 0 | 0 | 0 | -214.7 | 104.9 | -267 | -21.1 | -107.9 | 0 | 0 | 0 | 0 | 133.8 | 0 | -694 | 0 | 89.1 | 0 | -801.1 |
Other Non Cash Items
| -644 | 6,347 | 1,469 | 15,022 | 9 | 638 | 1,854 | 15,469 | -61 | 29 | 155 | 10,973 | 58 | -107 | 218 | 10,736 | 35 | 84 | 9 | 12,497 | 24 | 12 | -532 | 7 | 21 | 18 | 14 | 68 | 39 | 339 | 58 | 220 | 14 | 10 | 22 | 346 | 6 | -9 | 13 | 3 | 101 | 65 | -6 | 34 | -168 | 14 | -12 | -367 | 363 | 427 | 363 | 26 | 338 | 400 | 16 | 45 | 13 | 44.8 | 11 | 180.9 | 150 | 32.9 | -300 | 1,414.8 | 12,637.5 | 46.4 | 33.1 | 25.8 | 44.3 | 38.9 | 18.6 | 77.8 | -357.2 | 62.2 | 8.3 | 11,120.7 | -15.8 | 7.9 | -1.7 | 17,989.2 | 206.3 | 27.5 | 26.5 | 1,128.3 | 19.7 | 21.1 | 58.2 | 3.1 | 28.2 | 21.1 | 1,522.3 | -27.6 | 331.1 | 16.7 | 51 | 340.9 | 48.3 | 1,206.3 | 18.1 | -1,148.7 | 828 | 442.1 | 311.3 | -375.3 | 1,016 | 1.6 | -2,647.9 | 126.8 | 1,017.2 | 1.7 | -1,033.8 | -896.3 | 832.5 | 12.7 |
Operating Cash Flow
| 265 | 59 | 260 | 444 | 432 | -23 | -378 | -107 | -265 | 194 | 397 | -699 | -139 | 68 | 1,723 | -271 | 1,414 | 795 | 356 | 889 | 27 | -124 | 438 | 246 | 137 | 326 | 717 | -100 | 49 | 219 | 719 | 379 | 55 | 223 | 1,028 | 771 | -240 | 446 | 417 | 987 | -336 | 123 | 501 | 553 | 269 | 464 | 587 | 335 | 222 | 612 | 646 | 69 | 86 | 700 | 894 | 161.1 | 323 | 550.3 | 700.7 | 371.5 | 172.6 | 416.8 | -21.5 | 432.8 | 91.3 | 595.6 | 1,026.8 | 289.3 | 365.9 | 682 | 848 | 143.6 | 407.3 | 689.7 | 647.8 | 577.4 | 1,012.9 | 1,035.4 | 911.3 | 791.8 | 769.4 | 1,150.8 | 928.6 | 949.2 | 837.5 | 1,011.3 | 699.4 | 1,170.8 | 338.8 | 1,143.4 | 471.4 | 1,563.6 | 542.9 | 949.4 | 453.2 | 1,178.4 | 609.3 | 427 | 108.6 | 582.4 | 617.6 | 19.2 | -925.1 | 138.4 | -280.7 | 1.4 | 814.6 | -92.4 | 110.6 | -492.8 | 695.4 | -49.6 | -34.7 | -540.6 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -51 | -49 | -51 | -115 | -73 | -69 | -71 | -130 | -77 | -99 | -52 | -123 | -93 | -76 | -62 | -111 | -81 | -81 | -51 | -259 | -34 | -33 | -27 | -66 | -37 | -32 | -30 | -73 | -44 | -41 | -27 | -71 | -46 | -41 | -38 | -89 | -58 | -29 | -17 | -94 | -43 | -33 | -36 | -130 | -57 | -49 | -34 | -102 | -59 | -54 | -39 | -113 | -57 | -54 | -41 | -121.2 | -63.4 | -58.8 | -40.9 | -76.1 | -46.2 | -65.1 | -74.2 | -124.5 | -129.4 | -131.4 | -88.8 | -166.9 | -95.6 | -111.5 | -95.1 | -198.4 | -82.5 | -50.7 | -62.5 | -16.8 | -128.5 | -146.6 | -83.7 | -164 | -1.5 | -137.5 | -112 | -175.4 | -129.6 | -121.5 | -107.9 | -207.5 | -125.1 | -113.3 | -91.2 | -185.9 | -121.7 | -102.8 | -105 | -236.9 | -130.2 | -186.2 | -105.7 | 0 | -215.3 | -351.7 | -246.1 | -184.3 | -158.7 | -178.1 | -129.2 | -104.5 | -166.7 | -129.9 | -235.3 | -57.5 | -157.8 | -148 |
Acquisitions Net
| 97 | -3 | -94 | 75 | -4 | -4 | -89 | 95 | -27 | 5 | 31 | -27 | -27 | 195 | 213 | -5 | -1 | -141 | 51 | -288 | -23 | -30 | -81 | -50 | -5 | -60 | -40 | -55 | -239 | -16 | -70 | -78 | -1 | -12 | -82 | -48 | -10 | -16 | -39 | -30 | -30 | -25 | -40 | -33 | -6 | -130 | -39 | -213 | 44 | 1 | -69 | 7 | -18 | -2 | -40 | 16.2 | -1.3 | -6.3 | -1.6 | -14.3 | -2.5 | -2.6 | -6.7 | -93.2 | -63.6 | -1,837.8 | -48.4 | -80.9 | -325.1 | 24.1 | -28.1 | -52.1 | -60 | 1,314.7 | -58.4 | 74.5 | -49.4 | -458.6 | -29.4 | -82.5 | -299.4 | -19.7 | -26.1 | -40.5 | -32.5 | -1,229.9 | -42.1 | -104.7 | -123.1 | -668.5 | -29.7 | -115.6 | -31.5 | -103.8 | -635.2 | -528.7 | -1,564.4 | -285 | -1.9 | 0 | -32.1 | -176.5 | -100.9 | 0 | 0 | 0 | 129.2 | 1,111.9 | 166.7 | -33.3 | 235.3 | 1,742.3 | 157.8 | -99.6 |
Purchases Of Investments
| 166 | -78 | -88 | -138 | -60 | -81 | -43 | -65 | -48 | -82 | -59 | 40 | -33 | -74 | -40 | 60 | 0 | -14 | -46 | 0 | 0 | -33 | -99 | 0 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89 | 0 | 0 | 0 | 94 | 0 | 33 | 36 | 270 | 57 | 49 | 34 | 54 | -15 | -5 | -34 | -34 | -3 | -16 | -26 | -45 | -3.7 | -10 | -31.2 | -31.1 | -0.8 | -11.2 | -48.1 | -31.3 | 30.1 | -25.3 | -13.7 | -21.4 | 22.9 | -12.7 | -31.1 | -61.4 | 0 | 0 | 0 | 3.2 | -3.2 | 146.6 | 0 | -65.7 | -2.4 | -3.3 | -6.3 | -8.8 | -1.6 | -22 | -9.5 | -9.8 | -16.2 | -12.6 | -24.2 | -15.9 | -17.6 | -13.2 | -37.6 | -120.5 | -38.6 | -70.6 | -99.4 | -297.6 | -64.9 | -85.7 | -129.6 | -20 | -3 | -45.8 | -306.2 | -36.1 | 158.5 | -197.9 | -41.3 | -120.6 | -38.7 | -37.4 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 64 | 85 | 132 | 65 | 75 | 77 | 0 | -213 | 0 | 0 | 213 | -146 | 0 | 81 | 146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81 | 0 | 0 | 0 | 9 | 0 | -3 | 6 | 10 | 2 | 6 | 12 | 2 | 59 | 2 | 4 | 265 | 57 | 54 | 0 | 163.1 | 63.4 | 58.8 | 0 | 1.4 | 46.2 | 65.1 | 0 | 202.7 | -3.7 | 5.3 | 4.7 | 49 | 346.3 | -243.7 | 243.7 | 2.5 | 0 | 0 | 0 | -531.9 | 424.7 | 124.9 | 105.7 | -80 | 50.2 | 20 | 9.8 | 16 | 129.6 | 121.5 | -14.6 | 43.6 | 4.4 | 17.1 | 7.1 | 6 | 7.3 | 13 | 268.8 | 217.3 | 162.4 | 97.9 | 20.4 | 178.5 | 119.6 | 99 | 123.5 | 1.9 | 53.8 | 18.8 | 3,019.7 | 84.7 | 39.8 | 10.5 | 1,859.8 | 45.9 | 38.6 | 31.7 |
Other Investing Activites
| -235 | 58 | 11 | 1,468 | -44 | -69 | -18 | -108 | -48 | -79 | -59 | 2,734 | -25 | 119 | -25 | 527 | -2 | -81 | -51 | -161 | 5 | 10 | 743 | -13 | 6 | -1 | -20 | -85 | 18 | -6 | 8 | -10 | 8 | 9 | 22 | 227 | 4 | 1 | 58 | -112 | -246 | -56 | -31 | -273 | 118 | -52 | -27 | 27 | -54 | 4 | 2 | -265 | -57 | -50 | 4 | -180.8 | -47.5 | -57.4 | 0.1 | 56.4 | 3.6 | -64.3 | 21.3 | -152.7 | 0.2 | 157.9 | 188.8 | 217.3 | -37.7 | 22.9 | 188.5 | 188 | -29.4 | 8 | -42.8 | 5,496.1 | -5.7 | -156.5 | 2.4 | -175.1 | 561.3 | -0.5 | 1 | -1.5 | -120.9 | -97.3 | 14.5 | 319.3 | -10.4 | 16.6 | 6.4 | 0.1 | 0.1 | 0 | 0 | 6.5 | 3.9 | 5.9 | -7.1 | -132.4 | -20.5 | -43.7 | -40.7 | -16 | -82.1 | 15.9 | -1,270.9 | -37.8 | -415.3 | 12.6 | -2,110.2 | -14.5 | -201.8 | -9.1 |
Investing Cash Flow
| -23 | -72 | -222 | 1,290 | -117 | -138 | -89 | -143 | -125 | -178 | -80 | 2,411 | -145 | 43 | 86 | 325 | -82 | -236 | 49 | -708 | -29 | -53 | 635 | -129 | -36 | -93 | -90 | -130 | -265 | -63 | -89 | -159 | -39 | -44 | -98 | 260 | -64 | -44 | 2 | -133 | -319 | -84 | -65 | -156 | 114 | -176 | -54 | -232 | -25 | -54 | -140 | -140 | -78 | -68 | -103 | -167.7 | -52.5 | -73.7 | -73.6 | -63.7 | 0.3 | -78.1 | -107.7 | -199 | -166.4 | -1,831.3 | 42.6 | -2.9 | -89.2 | -320.9 | 277.9 | -121.4 | -171.9 | 1,272 | -163.7 | 5,025.1 | 237.9 | -490.2 | -5 | -567.3 | 308.2 | -141 | -133.6 | -210.2 | -155 | -1,349.2 | -159.6 | -278.4 | -260 | -777.3 | -138 | -311.3 | -163.4 | -206.8 | -509 | -662.3 | -1,566.9 | -438 | -193.7 | -251.5 | -181.1 | -382.1 | -292.9 | -76.7 | -190 | -189.2 | 1,442.6 | 1,018.2 | -217 | -338 | -291.7 | 1,595.6 | -201.9 | -262.4 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | -1,093 | -139 | -3 | -3 | -17 | -15 | -1,099 | -2,009 | -10 | -10 | -70 | -2,092 | -701 | -369 | -3,047 | -186 | -323 | -47 | -3 | -1,277 | -1,090 | -4 | -4 | -4 | -568 | -724 | -6 | -7 | -115 | -5 | -3 | -204 | -4 | -5 | -4 | -4 | -4 | -1,058 | -103 | -4 | -4 | -4 | -5 | -4 | -4 | -888 | -5 | -705 | -3 | -5 | -5 | -6 | -1,150.9 | -6.8 | -963 | -21.2 | -3.2 | -3.9 | -861.7 | -155.8 | -155.8 | 0 | -4.7 | -8.7 | -1.7 | -4.4 | -664.4 | -2.3 | -4.8 | -5.4 | 0 | -0.4 | -1,467.4 | -13.7 | -1,417.7 | -37.6 | -20.6 | -10.8 | -57.4 | -83.9 | -155.9 | -679.2 | -138.6 | -371.7 | -620.7 | -534.8 | -752.6 | -457 | -492.6 | -72.4 | -332.5 | -155.9 | -175.8 | -111.6 | -139.9 | -35.2 | 0 | -245.2 | -24.1 | -877.3 | 0 | 0 | 0 | 0 | 0 | 0 | -17.7 | 0 | 0 | 0 | -62.4 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 2 | 0 | 0 | 17 | 1 | 0 | 0 | -689 | 0 | 0 | 3,063 | 5 | 0 | 0 | 0 | 15 | 0 | 0 | 504 | 27 | 0 | 0 | 0 | 91 | 0 | 260 | -384 | 21 | 558 | 167 | 6 | 142 | 704 | 437 | 642 | 283 | 1,816 | 662 | 1,611 | 0 | 0 | 0 | 0 | 27 | 69 | 912 | 726 | 10 | 13 | 39 | 10 | 597.3 | 4.1 | 497.4 | 2.2 | 0 | 0 | 681.3 | 293.1 | -31.2 | 0 | 0.8 | 30.4 | 6.5 | 63.5 | 56.1 | 75.6 | 33.1 | 20.5 | 19.8 | 17.7 | 164.5 | 33.6 | 63.1 | 56.3 | 25.2 | 36.8 | 26.8 | 30.8 | 110.3 | 65.8 | 61.9 | 25.3 | 60.2 | 48.6 | 140.1 | 108.7 | 26.1 | 25.3 | 88.1 | 45.1 | 24.5 | 51.6 | 96.6 | 14.3 | 0 | 759.8 | 15.2 | 27.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 18 | -1 | -17 | -8 | -2 | -3 | -16 | -17 | -1 | -4 | -9 | -55 | -6 | -14 | -35 | -696 | -3 | -14 | -58 | -43 | 0 | -11 | -14 | -97 | -104 | -214 | -238 | 892 | -266 | -314 | -531 | -1,463 | -501 | -500 | -533 | -468 | -513 | -783 | -1,049 | -765 | -362 | -436 | -2,032 | -324 | -288 | -312 | -1,406 | -298 | -275 | -304 | -260 | -162 | -272 | -282 | -296 | -0.2 | -1.3 | -10.9 | -24.7 | 0 | -2.2 | -12.5 | -4 | -0.8 | -0.9 | -32.8 | -11.9 | -2.7 | -1,749.2 | -180 | -1,422.1 | -0.1 | -0.4 | 0 | -5.7 | -1,965.3 | -1,188.8 | -932.3 | -1,476.2 | -1,858 | 0 | -218.7 | -426.6 | -495.5 | -183.6 | -80.9 | -185.1 | -312.3 | -320.3 | -194.9 | -311.5 | -236.9 | -346.8 | -207.4 | -275 | -358.1 | -340.6 | -585 | -745.8 | 0 | 535.5 | -352.8 | -661.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -68 | -48 | -49 | -53 | -48 | -166 | -180 | -175 | -170 | -172 | -172 | -174 | -171 | -151 | -151 | -150 | -149 | -149 | -152 | -390 | -147 | -149 | -150 | -391 | -68 | -69 | -71 | -72 | -73 | -74 | -77 | -79 | -67 | -69 | -73 | -72 | -73 | -75 | -80 | -78 | -69 | -70 | -75 | -72 | -73 | -74 | -81 | -77 | -64 | -66 | -69 | -66 | -67 | -36 | -37 | -34 | -34 | -37 | -37 | -33.8 | -34.9 | -44.2 | -184.4 | -181.1 | -181.1 | -174.4 | -168.8 | -167.9 | -158.5 | -160 | -153.9 | -153.3 | -135.9 | -124.1 | -105.8 | -109.6 | -111.9 | -113.6 | -116.2 | -103.6 | -103.4 | -103.8 | -104.4 | -104.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -612 | 0 | 0 | -49.5 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -15 |
Other Financing Activities
| -108 | 1 | -44 | 45 | -10 | -66 | -116 | -108 | 2 | 44 | 910 | -24 | -63 | -137 | 3,001 | 1,346 | -25 | 4,324 | -83 | 543 | 96 | -35 | -37 | 111 | 5 | 159 | -452 | -2 | 1,274 | -13 | -83 | 1,859 | 2 | -9 | -38 | -439 | 4 | 12 | -25 | -40 | 22 | 81 | -22 | 174 | -74 | -24 | 659 | 10 | 20 | -1 | -64 | 5 | -76 | 26 | 30 | 2.4 | 1.4 | 2.4 | -390.8 | -27.9 | 0.4 | 0.3 | 0.4 | 1.5 | -3.7 | 1.8 | 1.6 | 0.3 | 1.1 | 5.4 | 680.8 | 0.9 | 0.6 | -82.4 | -758.4 | -1,380.2 | 173.4 | 2,055.3 | 206.6 | 16.6 | -69.4 | -2.7 | -2.3 | -1.5 | -3.9 | 1,427.4 | 50.2 | 1,237.7 | 1,188.6 | 645.3 | 746.2 | -1 | -324.2 | 1,210.6 | 2,121.9 | 1,413.9 | 2,885.6 | 2,568.8 | 868.5 | 287.7 | -378.3 | 596.2 | 882.9 | -219.7 | 21.2 | 499 | -2,168.4 | -893.9 | 62 | 915.5 | -487.9 | -1,497.5 | 175.5 | 767.1 |
Financing Cash Flow
| -158 | -47 | -93 | -1,101 | -197 | -235 | -312 | -300 | -183 | -1,227 | -1,271 | -253 | -250 | -372 | 723 | -196 | -543 | 1,128 | -479 | -198 | -18 | -106 | -894 | -1,467 | -171 | -128 | -765 | 341 | 211 | -147 | -1,082 | 223 | -13 | -414 | -842 | -841 | 117 | -413 | -516 | -604 | 349 | 134 | -522 | -226 | -439 | -415 | -832 | -342 | -1,138 | 536 | -372 | -216 | -407 | -258 | -299 | -585.4 | -36.6 | -511.2 | -471.1 | -64.9 | -40.6 | -236.8 | -50.7 | -367.4 | -185.7 | -209.3 | -157.4 | -165.5 | -1,847.5 | -942.9 | -821.9 | -124.2 | -120.6 | -186.7 | -852.6 | -4,758 | -1,107.4 | -345.2 | -1,367.1 | -1,940.4 | -146.8 | -355.8 | -586.4 | -647.2 | -804.9 | 555.1 | -507.1 | -782 | -212.6 | -256.6 | -515.5 | -1,050.2 | -718.1 | -826.5 | 69.1 | -574.3 | 1,043.3 | 220.5 | 101.8 | -324.3 | -378.3 | 596.2 | 833.4 | -234.7 | 6.2 | 484 | -2,183.4 | -908.9 | 47 | 882.8 | -502.9 | -1,512.5 | 160.5 | 689.7 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 44 | -9 | -21 | 23 | -28 | 1 | 3 | 52 | -81 | -54 | -11 | -18 | -22 | 11 | -19 | 31 | 11 | 12 | -29 | 533 | -18 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 362.9 | 1,218 | 0 | 0 | 0 | -2,257.2 | -925.8 | 106.4 | 0 | -403.7 | -1,546 | 236.6 | 0 |
Net Change In Cash
| 128 | -69 | -76 | 656 | 90 | -395 | -776 | -498 | -654 | -1,265 | -965 | 1,441 | -556 | -250 | 2,513 | -111 | 800 | 1,699 | -103 | 516 | -20 | -283 | 179 | 260 | -70 | 105 | -138 | 111 | -5 | 9 | -452 | 443 | 3 | -235 | 88 | 190 | -187 | -11 | -97 | 250 | -306 | 173 | -86 | 171 | -56 | -127 | -299 | -239 | -941 | 1,094 | 134 | -287 | -399 | 374 | 492 | -592 | 233.9 | -34.6 | 156 | 242.9 | 132.3 | 101.9 | -179.9 | -133.6 | -260.8 | -1,445 | 912 | 120.9 | -1,570.8 | -581.8 | 304 | -102 | 114.8 | 1,775 | -368.5 | 844.5 | 143.4 | 200 | -460.8 | -1,715.9 | 930.8 | 654 | 208.6 | 91.8 | -122.4 | 217.2 | 32.7 | 110.4 | -133.8 | 109.5 | -182.1 | 202.1 | -338.6 | -83.9 | 13.3 | -58.2 | 85.7 | 209.5 | 16.7 | 6.6 | 58.2 | 213.5 | 833.4 | -197.5 | -464.5 | -290.9 | -2,183.4 | -908.9 | 47 | 52 | -502.9 | -1,512.5 | 160.5 | -113.3 |
Cash At End Of Period
| 2,443 | 2,315 | 2,384 | 2,460 | 1,804 | 1,714 | 2,109 | 2,885 | 3,383 | 4,037 | 5,302 | 6,267 | 4,826 | 5,382 | 5,632 | 3,119 | 3,230 | 2,430 | 731 | 834 | 318 | 338 | 621 | 442 | 182 | 252 | 147 | 285 | 174 | 179 | 170 | 622 | 179 | 176 | 411 | 323 | 133 | 320 | 331 | 428 | 178 | 484 | 311 | 397 | 226 | 282 | 409 | 708 | 947 | 1,888 | 794 | 660 | 947 | 1,346 | 972 | 480 | 1,072 | 838.1 | 872.7 | 716.7 | 473.8 | 341.5 | 239.6 | 419.5 | 553.1 | 813.9 | 2,258.9 | 1,346.9 | 1,226 | 2,796.8 | 3,378.6 | 3,074.6 | 3,176.6 | 3,061.8 | 1,286.8 | 1,655.3 | 810.8 | 667.4 | 467.4 | 928.2 | 2,644.1 | 1,713.3 | 1,059.3 | 850.7 | 758.9 | 881.3 | 664.1 | 631.4 | 521 | 654.8 | 545.3 | 727.4 | 525.3 | 863.9 | 947.8 | 934.5 | 992.7 | 907 | 697.5 | 680.8 | 674.2 | 596.2 | 1,600.7 | 138.4 | -280.7 | 1.4 | -2,183.4 | -908.9 | 308 | 261 | -502.9 | -1,512.5 | 511.3 | 350.8 |