Raytheon Technologies Corporation
NYSE:RTX
115.92 (USD) • At close January 8, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 1,535 | 111 | 1,709 | 1,473 | -933 | 1,359 | 1,481 | 1,468 | 1,395 | 1,338 | 1,126 | 771 | 1,473 | 1,088 | 813 | 215 | 185 | -3,820 | 14 | 1,267 | 1,257 | 1,999 | 1,425 | 798 | 1,349 | 2,139 | 1,368 | 486 | 1,434 | 1,532 | 1,468 | 1,124 | 1,534 | 1,519 | 1,261 | -177 | 1,526 | 1,652 | 1,498 | 1,575 | 1,952 | 1,790 | 1,306 | 1,551 | 1,526 | 1,645 | 1,352 | 1,037 | 1,341 | 1,564 | 1,258 | 1,422 | 1,421 | 1,519 | 1,012 | 1,253 | 1,299 | 1,212 | 947 | 1,169 | 1,145 | 1,066 | 799 | 1,145 | 1,269 | 1,275 | 1,000 | 1,060 | 1,197 | 1,148 | 819 | 865 | 996 | 1,103 | 768 | 626 | 821 | 971 | 651 | 650 | 722 | 837 | 579 | 588 | 639 | 632 | 502 | 533 | 612 | 624 | 467 | 345 | 565 | 588 | 440 | 426 | 496 | 509 | 377 | 56 | 90 | 1,077 | 308 | 287 | 348 | 360 | 260 | 244 | 300 | 304 | 224 | 229 | 254 | 259 | 164 | 187 | 210 | 218 | 135 | 113 | 194 | 172 | 106 | 136 | 157 | 130 | 64 | -382 | 142 | 166 | 109 | -1,224.1 | 119.5 | 43.4 | 40.2 | 168.8 | 239.8 | 207.5 | 134.5 | 184.4 |
Depreciation & Amortization
| 1,094 | 1,072 | 1,059 | 1,059 | 1,074 | 1,044 | 1,034 | 1,048 | 1,047 | 999 | 1,014 | 1,144 | 1,158 | 1,132 | 1,123 | 1,153 | 1,164 | 1,111 | 980 | 952 | 967 | 922 | 942 | 667 | 593 | 592 | 581 | 558 | 543 | 527 | 512 | 506 | 496 | 494 | 466 | 462 | 486 | 479 | 479 | 489 | 483 | 468 | 467 | 486 | 452 | 439 | 444 | 477 | 422 | 305 | 320 | 324 | 346 | 344 | 333 | 348 | 342 | 339 | 327 | 333 | 316 | 303 | 306 | 350 | 326 | 326 | 319 | 310 | 308 | 277 | 278 | 261 | 252 | 256 | 264 | 256 | 265 | 237 | 226 | 234 | 230 | 252 | 262 | 229 | 203 | 187 | 180 | 190 | 173 | 189 | 175 | 238 | 220 | 225 | 222 | 220 | 210 | 217 | 212 | 255 | 209 | 197 | 183 | 210 | 216 | 214 | 214 | 216 | 202 | 219 | 211 | 218 | 211 | 215 | 209 | 223 | 200 | 214 | 207 | 217 | 208 | 211 | 204 | 216 | 208 | 191 | 200 | 241 | 205 | 206 | 200 | 160.1 | 177 | 196.6 | 201.3 | 139.7 | 170.4 | 184.3 | 180.6 | 149.5 |
Deferred Income Tax
| -304 | 299 | -114 | 326 | -28 | -371 | -329 | 18 | -534 | -546 | -601 | 54 | -317 | 22 | 153 | -65 | -152 | -274 | 485 | 70 | 493 | -15 | 21 | 665 | 25 | 3 | 42 | -662 | 222 | 393 | 109 | 125 | 53 | 74 | 134 | 218 | 109 | 180 | 145 | 258 | 82 | -8 | 44 | 228 | 4 | 50 | -40 | 91 | 18 | -148 | 159 | -2 | 41 | 168 | 124 | 536 | -251 | -69 | -59 | 415 | 13 | 9 | 14 | 188 | -10 | -95 | -38 | 206 | 12 | -10 | -150 | -230 | 17 | 20 | -21 | 49 | 91 | 84 | 38 | -9 | 106 | 93 | 19 | -23 | 105 | 68 | 104 | 116 | 70 | 58 | 74 | -90 | 3 | 50 | 32 | -74 | 74 | 81 | 27 | 203 | -263 | 14 | 50 | 19 | -106 | -78 | -87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -102 | 40 | 77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 105 | 111 | 112 | 106 | 107 | 112 | 100 | 102 | 106 | 109 | 103 | 99 | 116 | 143 | 84 | 77 | 118 | 72 | 87 | 95 | 105 | 92 | 64 | 70 | 64 | 62 | 55 | 47 | 49 | 49 | 47 | 40 | 16 | 48 | 48 | 50 | 16 | 51 | 51 | 37 | 85 | 58 | 60 | 59 | 83 | 63 | 70 | 60 | 54 | 48 | 48 | 44 | 57 | 76 | 52 | 42 | 24 | 43 | 45 | 43 | 32 | 44 | 34 | 50 | 0 | 0 | 58 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 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 |
Change In Working Capital
| 316 | 1,404 | -1,705 | 2,048 | 3,446 | -1,286 | -2,693 | 2,204 | -781 | -4 | -897 | 1,060 | 95 | -499 | -934 | 549 | 647 | -334 | -887 | 680 | -15 | -11 | -445 | -112 | -154 | 483 | -972 | 306 | 196 | -79 | -475 | -462 | -116 | 3 | -640 | 841 | -966 | -407 | -639 | 149 | -398 | -478 | -521 | 264 | -200 | -66 | -198 | 252 | -48 | 90 | -191 | 275 | 243 | -635 | -301 | 494 | 428 | -203 | -194 | 781 | 480 | 522 | -718 | 460 | 49 | -258 | -481 | 605 | -178 | -118 | -277 | 872 | 60 | -608 | -133 | 81 | -127 | -222 | -169 | 346 | -360 | -363 | 290 | -126 | 391 | -125 | -84 | 277 | -93 | 125 | -193 | 174 | -207 | -151 | -34 | 66 | -173 | -252 | -59 | 424 | 378 | -82 | -116 | -307 | 303 | 189 | 100 | 174 | -24 | 34 | 58 | 271 | 128 | 63 | -212 | 120 | 124 | 207 | -257 | 96 | 326 | -354 | -372 | 262 | 276 | 271 | -809 | 1,777 | -84 | -170 | -463 | 651.7 | 270.2 | 252.9 | -272.8 | 486.9 | 267.4 | -411.6 | -524 | 249.5 |
Accounts Receivables
| -647 | -323 | -547 | -892 | -214 | 263 | -962 | 116 | 1,111 | -1,346 | 556 | -173 | -690 | 1,092 | -799 | 751 | -596 | 773 | 196 | 360 | -710 | -80 | 849 | -47 | -718 | -521 | -1,140 | 603 | -100 | -683 | -268 | -305 | 43 | -569 | -110 | -8 | -71 | 91 | -450 | -152 | 471 | -246 | -66 | -333 | 84 | -491 | 209 | -571 | 144 | -215 | 477 | -183 | 78 | -557 | -67 | -150 | 383 | -405 | -147 | -26 | 160 | 496 | 325 | 215 | 0 | 0 | -332 | 0 | 0 | 0 | -289 | 0 | 0 | 0 | 135 | 0 | 0 | 0 | -301 | 0 | 0 | 0 | -126 | 0 | 0 | 0 | -51 | 0 | 0 | 0 | -171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -344 | -715 | -646 | 326 | -108 | -602 | -720 | -141 | -401 | -446 | -587 | 220 | 76 | -20 | -113 | 523 | 439 | -155 | -707 | 287 | -395 | -411 | -697 | 454 | -29 | -331 | -631 | 175 | -183 | -412 | -654 | 145 | -357 | -188 | -319 | 226 | -614 | -3 | -453 | 254 | -554 | -79 | -712 | 365 | -487 | -228 | -746 | 623 | -113 | -330 | -719 | 598 | -83 | -11 | -818 | 688 | -279 | -142 | -511 | 550 | 465 | 184 | -504 | 510 | -250 | -19 | -803 | 505 | -417 | -353 | -846 | 599 | -288 | -319 | -781 | 246 | -134 | -253 | -289 | 18 | -172 | 259 | -249 | 104 | -44 | 121 | -104 | 242 | 189 | 49 | -153 | 184 | -77 | -20 | -241 | 18 | -136 | 33 | -99 | 120 | 106 | 243 | -138 | -286 | 15 | 260 | -88 | 110 | 23 | 234 | -193 | -188 | 22 | 118 | -316 | 30 | 184 | 27 | -239 | 0 | 0 | 0 | -180 | 112 | 197 | 157 | -131 | 386 | -3 | 88 | -143 | 121.7 | 150.3 | 61.2 | -165.2 | 100.9 | -6.6 | -55.8 | -220.5 | 140.3 |
Change In Accounts Payables
| 1,082 | 1,463 | -218 | 594 | 3,571 | -639 | 490 | 777 | 0 | 2,425 | -316 | 917 | 581 | -1,271 | 538 | -1,500 | 651 | -1,254 | -318 | -647 | 1,077 | 470 | -588 | -411 | 720 | 1,547 | 576 | 0 | 0 | 0 | 468 | -54 | 0 | 0 | -130 | 0 | -322 | -2 | 264 | 0 | -1 | 0 | 262 | -1 | 0 | 0 | 395 | 0 | 0 | 0 | 64 | 0 | 0 | 0 | 635 | 0 | 0 | 0 | 522 | 0 | 0 | 0 | -480 | 0 | 0 | 0 | 694 | 0 | 0 | 0 | 1,075 | 0 | 0 | 0 | 503 | 0 | 0 | 0 | 532 | 0 | 0 | 0 | 680 | 0 | 0 | 0 | 128 | 0 | 0 | 0 | 180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 225 | 979 | -294 | 2,020 | 197 | -308 | -1,501 | 1,452 | 25 | -259 | -550 | 96 | 128 | -300 | -560 | 775 | 153 | 302 | -58 | 680 | 13 | 10 | -9 | -108 | -127 | -212 | 223 | -472 | 479 | 1,016 | -21 | -248 | 198 | 760 | -81 | 623 | 41 | -493 | 5 | 47 | -314 | -153 | -5 | 233 | 203 | 653 | -56 | 200 | -79 | 635 | -13 | -140 | 248 | -67 | -51 | -44 | 324 | 344 | -58 | 257 | -145 | -158 | -59 | -265 | 299 | -239 | -40 | 100 | 239 | 235 | -217 | 273 | 348 | -289 | 10 | -165 | 7 | 31 | -111 | 328 | -188 | -622 | -15 | -230 | 435 | -246 | -57 | 35 | -282 | 76 | -49 | -10 | -130 | -131 | 207 | 48 | -37 | -285 | 40 | 304 | 272 | -325 | 22 | -21 | 288 | -71 | 188 | 64 | -47 | -200 | 251 | 459 | 106 | -55 | 104 | 90 | -60 | 180 | -18 | 0 | 0 | 0 | -192 | 150 | 79 | 114 | -678 | 1,391 | -81 | -258 | -320 | 530 | 119.9 | 191.7 | -107.6 | 386 | 274 | -355.8 | -303.5 | 109.2 |
Other Non Cash Items
| -223 | 1,566 | 2,922 | -301 | -350 | -139 | -456 | -212 | -107 | -256 | -269 | -11 | -596 | -579 | -521 | -594 | -372 | 3,266 | -18 | -282 | -317 | -876 | -507 | -83 | -115 | -1,177 | -621 | 1,786 | -2,473 | -276 | -668 | 466 | -55 | -598 | -2,701 | 1,187 | -273 | -419 | -224 | -198 | -256 | -88 | -21 | 25 | -231 | -171 | -934 | 56 | -143 | -132 | -292 | -51 | -149 | -214 | 141 | -997 | -166 | 78 | 88 | -1,266 | -133 | -404 | 50 | -173 | 3,732 | 52 | 30 | 3,728 | 44 | 407 | -271 | 3,632 | -36 | 41 | 53 | 133 | 105 | 10 | 65 | -363 | 252 | 221 | -412 | 2,491 | -316 | 41 | -450 | 1,723 | 97 | -178 | 50 | 194 | 60 | 38 | -27 | -54 | 68 | 66 | -31 | -313 | 177 | 81 | -19 | 367 | -130 | 59 | 71 | -133 | 60 | 26 | 16 | -172 | -82 | 168 | 172 | 0 | 135 | 101 | 20 | 31 | 34 | 97 | 74 | 24 | 98 | -13 | 82 | -950 | 91 | 111 | 4 | 1,194.2 | 95.8 | 16.1 | -32.1 | -261.4 | 220 | -14.3 | -37.3 | 159.4 |
Operating Cash Flow
| 2,523 | 2,733 | 342 | 4,711 | 3,316 | 719 | -863 | 4,628 | 778 | 1,286 | 476 | 3,117 | 1,929 | 1,307 | 718 | 1,335 | 1,590 | 21 | 661 | 2,782 | 2,490 | 2,111 | 1,500 | 2,005 | 1,762 | 2,102 | 453 | 2,521 | -29 | 2,146 | 993 | 1,799 | 1,928 | 1,540 | -1,432 | 2,581 | 898 | 1,536 | 1,310 | 2,310 | 1,948 | 1,742 | 1,335 | 2,588 | 1,634 | 1,960 | 694 | 1,973 | 1,644 | 1,727 | 1,302 | 2,012 | 1,959 | 1,258 | 1,361 | 1,676 | 1,676 | 1,400 | 1,154 | 1,475 | 1,853 | 1,540 | 485 | 2,020 | 1,835 | 1,418 | 888 | 2,045 | 1,383 | 1,449 | 453 | 1,655 | 1,361 | 812 | 975 | 1,145 | 1,155 | 1,188 | 846 | 858 | 950 | 1,101 | 790 | 798 | 1,022 | 803 | 252 | 603 | 859 | 818 | 573 | 861 | 641 | 750 | 633 | 681 | 675 | 621 | 526 | 716 | 591 | 2,756 | 406 | 576 | 631 | 744 | 558 | 501 | 538 | 583 | 509 | 546 | 511 | 705 | 333 | 530 | 669 | 740 | 105 | 457 | 762 | 126 | 12 | 638 | 637 | 619 | -386 | 686 | 354 | 313 | -150 | 781.9 | 662.5 | 509 | -63.4 | 534 | 897.6 | -34.1 | -246.2 | 742.8 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -681 | -692 | -630 | -1,020 | -786 | -686 | -674 | -1,024 | -593 | -520 | -489 | -1,004 | -511 | -388 | -419 | -659 | -419 | -486 | -490 | -989 | -619 | -549 | -450 | -878 | -534 | -475 | -415 | -890 | -538 | -540 | -426 | -735 | -496 | -464 | -384 | -714 | -474 | -473 | -480 | -691 | -567 | -571 | -475 | -816 | -630 | -512 | -452 | -790 | -467 | -1,487 | -188 | -378 | -215 | -210 | -180 | -386 | -177 | -155 | -147 | -325 | -161 | -173 | -167 | -406 | -268 | -305 | -237 | -456 | -238 | -251 | -208 | -351 | -184 | -218 | -201 | -345 | -249 | -183 | -152 | -344 | -180 | -148 | -123 | -208 | -126 | -109 | -87 | -181 | -130 | -119 | -156 | -205 | -174 | -207 | -207 | -337 | -274 | -177 | -149 | -1,212 | -736 | -2,137 | -224 | -438 | -906 | -373 | -390 | -905 | -71 | -244 | -207 | -127 | -360 | -152 | -155 | -347 | -289 | -191 | -157 | -164 | -222 | -245 | -128 | -295 | -201 | -181 | -169 | -293 | -215 | -201 | -211 | -338 | -210.6 | -243.6 | -255.8 | -409.5 | -266.1 | -285.8 | -239 | -759.2 |
Acquisitions Net
| 0 | 0 | 1,283 | -215 | 6 | 0 | 0 | -66 | -60 | 53 | 35 | -277 | 6 | 25 | 1,043 | -438 | 2,341 | 3,442 | -5 | -13 | -6 | -13 | 114 | -15,215 | -38 | 1,050 | -90 | -2 | -10 | -49 | 496 | -112 | 101 | -425 | -63 | -181 | -67 | -19 | -72 | 76 | -207 | -34 | 106 | 65 | 112 | 511 | 722 | 45 | -15,721 | 95 | -20 | -15 | 192 | 20 | -57 | -199 | -115 | -169 | -2,067 | -95 | -297 | -31 | -122 | 775 | 23 | -335 | -126 | -295 | -1,236 | -98 | -110 | -287 | -388 | 0 | 0 | -185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -1 | -99 | -64 | 0 | -13 | -49 | 0 | 0 | 0 | -58 | 0 | -21 | -81 | -59 | -9 | -41 | -727 | -214 | -113 | -158 | -173 | -535 | -11 | 118 | -221 | -806 | -174 | -181 | -113 | -335 | -115 | -14 | 0 | -158 | -268 | -154 | -14 | -202 | 1 | -60 | -12 | -124 | -94 | 433 | -82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 0 | 0 | 19 | 21 | 0 | 0 | -3 | -2 | 0 | 0 | 0 | -253 | -119 | 0 | 0 | -2,541 | -125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 185 | -222 | 0 | 0 | 107 | 0 | 0 | 0 | 134 | 0 | 1 | 49 | 368 | 171 | 238 | 0 | 178 | 97 | -31 | 92 | 72 | -11 | 303 | 0 | 672 | 111 | 0 | 596 | 278 | -86 | 44 | 42 | 13 | -268 | -154 | 569 | 259 | -1 | 61 | 12 | 110 | 94 | -31 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21 | 0 | 0 | -19 | -21 | 0 | 0 | 3 | 2 | 0 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -35 | -41 | 40 | 171 | 207 | 63 | 108 | 94 | -19 | -33 | -64 | -20 | 133 | 40 | -10 | -21 | 12 | -57 | -61 | -81 | -115 | -72 | 23 | 602 | -187 | -258 | -250 | -335 | -57 | -81 | -692 | 293 | 89 | 6 | -78 | 8,995 | 150 | 71 | 170 | -269 | 170 | 175 | -73 | -99 | -190 | -230 | 69 | 3,271 | 10,120 | -10,776 | 97 | -16 | 32 | 84 | 36 | 84 | -35 | 89 | 90 | 47 | 254 | -102 | 68 | -1,515 | 286 | -159 | -69 | -275 | -145 | -28 | 158 | 44 | 565 | 138 | -36 | -301 | -843 | 172 | 103 | -628 | -169 | -197 | 27 | 23 | -1,122 | -111 | -21 | -57 | -46 | -287 | -112 | -12 | -43 | -209 | -220 | -719 | -49 | -152 | -244 | -80 | -25 | -35 | 38 | -28 | -42 | -43 | -49 | 314 | -223 | 54 | 97 | -211 | 244 | -189 | 148 | -99 | 124 | 203 | 102 | 180 | -52 | 327 | 15 | 61 | -176 | -45 | -20 | 42 | 18 | -52 | -3 | 55.4 | -21.1 | 60.6 | -74.9 | -84 | 33.2 | 246.5 | 43.9 | 130.9 |
Investing Cash Flow
| -715 | -733 | 693 | -978 | -859 | -623 | -579 | -938 | -755 | -618 | -518 | -1,225 | -378 | -343 | 582 | -809 | 2,096 | 3,096 | -1,283 | -1,119 | -756 | -823 | -394 | -15,954 | -781 | 738 | -976 | -1,361 | -668 | -851 | -139 | -611 | -507 | -853 | -483 | 7,955 | -927 | -729 | 173 | -827 | -604 | -429 | -442 | -864 | -708 | 171 | 288 | 2,526 | -6,068 | -12,168 | -111 | -409 | 9 | -106 | -201 | -501 | -327 | -235 | -2,124 | -373 | -204 | -306 | -221 | -1,146 | 41 | -799 | -432 | -1,026 | -1,619 | -377 | -160 | -594 | -7 | -333 | -327 | -831 | -1,092 | -2,552 | -174 | -972 | -349 | -345 | -96 | -185 | -1,248 | -220 | -108 | -238 | -176 | -406 | -268 | -217 | -217 | -416 | -427 | -1,056 | -323 | -329 | -393 | -1,292 | -761 | -2,172 | -186 | -466 | -948 | -416 | -439 | -591 | -294 | -190 | -110 | -338 | -116 | -341 | -7 | -446 | -165 | 12 | -55 | 16 | -274 | 82 | -113 | -234 | -377 | -226 | -189 | -251 | -197 | -253 | -225 | -282.6 | -231.7 | -183 | -330.7 | -493.5 | -232.9 | -39.3 | -195.1 | -628.3 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -12 | -685 | -972 | 8,559 | -77 | 851 | 2,566 | 503 | 2,070 | -25 | 6 | -347 | -249 | -59 | -299 | -1,006 | -14 | -626 | 2,745 | -1,073 | -406 | 7 | -343 | -1,965 | 11,565 | 1,288 | -309 | 222 | 423 | 1,894 | 540 | 1,468 | 74 | -486 | 2,630 | -2,120 | 248 | 461 | 2,186 | -202 | -204 | 40 | -194 | -884 | -473 | -1,151 | -375 | -5,464 | 4,941 | 10,833 | -467 | -1,075 | -22 | 909 | 193 | -2,022 | 212 | 108 | 2,172 | -700 | -409 | -31 | -597 | 1,039 | -328 | 718 | 862 | -172 | 471 | 308 | 286 | -497 | -483 | 360 | 87 | 442 | 594 | 1,805 | -735 | 301 | 42 | -20 | -281 | -215 | -581 | -25 | 15 | -134 | 13 | 357 | -324 | -285 | 254 | 53 | 63 | 421 | -177 | 167 | -51 | 758 | 731 | -173 | 39 | 57 | 547 | -6 | -78 | -15 | -55 | -23 | -40 | -97 | -56 | -163 | -20 | -6 | -153 | -321 | 89 | -319 | -385 | 88 | 128 | -236 | -272 | -346 | 648 | -323 | -45 | 13 | 98 | -485.1 | -211.1 | 7.2 | 444 | -126.4 | -610.1 | 167.4 | -112.3 | 281.7 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 2 | 0 | 1,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 322 | 18 | 120 | 30 | 28 | 79 | 89 | 175 | 49 | 63 | 99 | 130 | 111 | 160 | 36 | 32 | 29 | 60 | 42 | 43 | 108 | 143 | 121 | 88 | 43 | 212 | 3 | 62 | 58 | 76 | 86 | 179 | 130 | 3 | 119 | 150 | 54 | 84 | 43 | 0 | 71 | 3 | 107 | 43 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -294 | -44 | -56 | -10,283 | -1,429 | -596 | -562 | -408 | -616 | -1,036 | -743 | -327 | -993 | -632 | -375 | 0 | -4 | 0 | -47 | -40 | -42 | -40 | -29 | -253 | -20 | -27 | -25 | -23 | -60 | -437 | -933 | -1,726 | -492 | -36 | 0 | -6,000 | -1,000 | 0 | -3,000 | -405 | -425 | -335 | -335 | -200 | -330 | -335 | -335 | 0 | 0 | -30 | -526 | 0 | -675 | -773 | -727 | -556 | -494 | -650 | -500 | -320 | -430 | -150 | -200 | -690 | -950 | -747 | -801 | -501 | -500 | -500 | -500 | -738 | -580 | -375 | -375 | -421 | -385 | -260 | -115 | -304 | -208 | -264 | -216 | -100 | -50 | -50 | -201 | -306 | -168 | -126 | -100 | -61 | -173 | -165 | -200 | -127 | -151 | -222 | -300 | -273 | -282 | -170 | -97 | -148 | -225 | -188 | -89 | -310 | -237 | -157 | -145 | -185 | -92 | -120 | -62 | -6 | -125 | -73 | -17 | -106 | -112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.7 | 0 | 0 | -75.2 | -344.1 |
Dividends Paid
| -823 | -823 | -769 | -767 | -838 | -844 | -790 | -791 | -794 | -798 | -745 | -745 | -751 | -756 | -705 | -706 | -688 | -724 | -614 | -612 | -611 | -610 | -609 | -564 | -536 | -535 | -535 | -533 | -533 | -503 | -505 | -508 | -526 | -526 | -509 | -541 | -547 | -543 | -553 | -510 | -511 | -513 | -514 | -512 | -465 | -465 | -465 | -464 | -463 | -413 | -412 | -410 | -411 | -413 | -368 | -368 | -370 | -371 | -373 | -338 | -339 | -340 | -339 | -341 | -286 | -290 | -293 | -294 | -296 | -245 | -245 | -246 | -249 | -249 | -207 | -207 | -208 | -209 | -208 | -164 | -165 | -165 | -166 | -164 | -127 | -127 | -115 | -114 | -116 | -116 | -116 | -105 | -106 | -106 | -106 | -298 | -93 | -95 | -94 | -254 | -96 | -81 | -81 | -218 | -81 | -83 | -71 | -211 | -72 | -73 | -74 | -157 | -66 | -66 | -67 | -178 | -62 | -61 | -62 | -131 | -74 | -67 | -68 | -68 | -66 | -67 | -66 | -70 | -64 | -66 | -64 | -88.6 | -64.2 | -64.1 | -64.1 | -63.9 | -64.1 | -59 | -66.5 | -61.4 |
Other Financing Activities
| -29 | -32 | -210 | -127 | -33 | -39 | -118 | -2,153 | -43 | -23 | -263 | -111 | -67 | -109 | -160 | -57 | 10 | -2,829 | -722 | 55 | -69 | -46 | -96 | -92 | 41 | -27 | -41 | -366 | -71 | -77 | -31 | -219 | -173 | -62 | -83 | -262 | -117 | -80 | -17 | -69 | -89 | -41 | 48 | -117 | 29 | -17 | 156 | 423 | 131 | -204 | 42 | -140 | -221 | -32 | -66 | -74 | -110 | -63 | -80 | -55 | -56 | -120 | -109 | -42 | -89 | -82 | -109 | -29 | -94 | -20 | -39 | -73 | -86 | 15 | 8 | -34 | -1 | -1 | -4 | -74 | -98 | -6 | -45 | -128 | -64 | -30 | -65 | -54 | -22 | -29 | -79 | -30 | -19 | -180 | 82 | -123 | 92 | 18 | 13 | -165 | 39 | 71 | 55 | -36 | 13 | -26 | 53 | -25 | -4 | 10 | 19 | 8 | 11 | -30 | 11 | 4 | -3 | -11 | 10 | -68 | 36 | -56 | 25 | 86 | 12 | -1 | -3 | 72 | 5 | -19 | -20 | 29.9 | -4.2 | -20.9 | 4.2 | 5.3 | 0.8 | 3.1 | 678.5 | -86.9 |
Financing Cash Flow
| -1,158 | -1,584 | -2,007 | -2,618 | -2,377 | -628 | 1,096 | -2,849 | 617 | -1,882 | -1,745 | -1,530 | -2,060 | -1,556 | -1,539 | -1,769 | -692 | -4,175 | 1,362 | -1,670 | -1,128 | -689 | -1,077 | -2,874 | 11,050 | 699 | -910 | -700 | -241 | 877 | -929 | -985 | -1,117 | -1,110 | 2,038 | -8,923 | -316 | -160 | -1,384 | -1,185 | -1,230 | -849 | -995 | -1,713 | -1,238 | -1,968 | -1,019 | -5,965 | 4,609 | 10,216 | -839 | -1,595 | -1,301 | -230 | -879 | -2,845 | -713 | -913 | 1,318 | -1,283 | -1,123 | -576 | -1,209 | -2 | -1,624 | -313 | -299 | -953 | -311 | -314 | -377 | -1,466 | -1,355 | -37 | -484 | -158 | 58 | 1,411 | -976 | -62 | -299 | -452 | -589 | -457 | -768 | -148 | -323 | -606 | -256 | 123 | -512 | -438 | -18 | -152 | -161 | 311 | -329 | -132 | -432 | 420 | 392 | -353 | -84 | -125 | 253 | -303 | -166 | -418 | -368 | -243 | -240 | -335 | -203 | -381 | -136 | -85 | -343 | -466 | 20 | -624 | -535 | -35 | 96 | -218 | -326 | -414 | 579 | -321 | -104 | -72 | 62 | -543.8 | -279.5 | -77.8 | 384.1 | -117.4 | -673.4 | 111.5 | 424.5 | -158.5 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 23 | -4 | -8 | 14 | -15 | 18 | 1 | 15 | -37 | -35 | 15 | -11 | -69 | 56 | 23 | 43 | 21 | 9 | -94 | 46 | -81 | -25 | 41 | -9 | -93 | -137 | 119 | 2 | 113 | 26 | 69 | -148 | 18 | -7 | 17 | -31 | -95 | 5 | -53 | -98 | -41 | 21 | -40 | -13 | 24 | -35 | -18 | 5 | 62 | -87 | 50 | -14 | -97 | 34 | 76 | 22 | 98 | -43 | -9 | -2 | 90 | 86 | -110 | -160 | -79 | -3 | 78 | 28 | 65 | 53 | 19 | 37 | 32 | 24 | 6 | -11 | -4 | -25 | 2 | 101 | 20 | -17 | 3 | 46 | 0 | 53 | 26 | 20 | -28 | 30 | -14 | -13 | 2 | -5 | -13 | -6 | -18 | -4 | -1 | -2 | 8 | -3 | -29 | 2 | 9 | -10 | -5 | -20 | -6 | -2 | -21 | -5 | -8 | 4 | -2 | -3 | -12 | 8 | 5 | -7 | 24 | -5 | -17 | -19 | -10 | 0 | -7 | -6 | -4 | 0 | -1 | 1.3 | -4.6 | -15.7 | -4 | 5.9 | -3.7 | -1.3 | -2.3 | 2 |
Net Change In Cash
| 671 | 404 | -980 | 1,131 | 24 | -555 | -398 | 785 | 668 | -1,273 | -1,813 | 330 | -575 | -565 | -253 | -1,200 | 2,984 | -1,091 | 581 | -3 | 485 | 537 | 28 | -16,892 | 2,693 | 3,364 | -1,351 | 429 | -858 | 2,162 | -33 | 23 | 322 | -430 | 140 | 1,582 | -440 | 652 | 46 | 200 | 73 | 485 | -142 | -2 | -288 | 128 | -55 | -1,461 | 247 | -312 | 402 | -6 | 570 | 956 | 357 | -1,648 | 734 | 209 | 339 | -183 | 616 | 744 | -1,055 | 712 | 173 | 303 | 235 | 94 | -482 | 811 | -65 | -368 | 31 | 466 | 170 | 145 | 117 | 22 | -302 | -75 | 322 | 287 | 108 | 202 | -994 | 488 | -153 | -221 | 399 | 565 | -221 | 193 | 408 | 177 | 32 | -70 | 5 | 156 | -300 | -158 | 230 | 228 | 107 | -13 | -55 | 15 | -52 | -528 | -130 | 148 | 138 | -132 | 184 | -13 | 188 | -4 | 149 | 294 | 75 | -158 | -23 | 168 | -22 | 167 | -76 | -21 | -3 | 108 | 49 | -12 | -314 | -43.2 | 146.7 | 232.5 | -14 | -71 | -12.4 | 36.8 | -19.1 | -42 |
Cash At End Of Period
| 6,682 | 6,011 | 5,607 | 6,587 | 5,456 | 5,391 | 5,893 | 6,220 | 5,435 | 4,767 | 6,040 | 7,832 | 7,476 | 8,051 | 8,579 | 8,832 | 10,001 | 6,975 | 8,001 | 7,378 | 7,341 | 6,819 | 6,240 | 6,152 | 13,799 | 11,068 | 7,667 | 8,985 | 8,523 | 9,345 | 7,156 | 7,157 | 7,107 | 6,785 | 7,215 | 7,075 | 5,493 | 5,933 | 5,281 | 5,235 | 5,035 | 4,962 | 4,477 | 4,619 | 4,621 | 4,909 | 4,781 | 4,836 | 6,297 | 6,050 | 6,362 | 5,960 | 5,966 | 5,396 | 4,440 | 4,083 | 5,731 | 4,997 | 4,788 | 4,449 | 4,632 | 4,016 | 3,272 | 4,327 | 3,615 | 3,442 | 3,139 | 2,904 | 2,810 | 3,292 | 2,481 | 2,546 | 2,914 | 2,883 | 2,417 | 2,247 | 2,102 | 1,985 | 1,963 | 2,265 | 2,340 | 2,018 | 1,731 | 1,623 | 1,421 | 2,415 | 1,927 | 2,080 | 2,301 | 1,902 | 1,337 | 1,558 | 1,365 | 957 | 780 | 748 | 818 | 813 | 657 | 957 | 1,115 | 885 | 657 | 550 | -55 | 15 | 703 | 755 | -130 | 148 | 1,265 | 1,127 | 184 | -13 | 1,088 | 900 | 149 | 294 | 461 | 386 | -23 | 168 | 399 | 421 | -76 | -21 | 351 | 108 | 49 | -12 | 209 | -43.2 | 146.7 | 232.5 | 186.8 | -71 | -12.4 | 36.8 | 247.4 | -42 |