Texas Instruments Incorporated
NASDAQ:TXN
201.12 (USD) • At close November 15, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 1,362 | 1,121 | 1,100 | 1,371 | 1,709 | 1,722 | 1,708 | 1,962 | 2,295 | 2,291 | 2,201 | 2,138 | 1,947 | 1,931 | 1,753 | 1,688 | 1,353 | 1,380 | 1,174 | 1,070 | 1,425 | 1,305 | 1,217 | 1,239 | 1,570 | 1,405 | 1,366 | 344 | 1,285 | 1,056 | 997 | 1,047 | 968 | 779 | 668 | 836 | 798 | 696 | 656 | 825 | 826 | 683 | 487 | 511 | 629 | 660 | 362 | 264 | 784 | 446 | 265 | 298 | 601 | 672 | 666 | 942 | 859 | 769 | 658 | 655 | 538 | 260 | 17 | 107 | 562 | 589 | 662 | 755 | 776 | 610 | 516 | 668 | 701 | 2,387 | 585 | 655 | 631 | 627 | 411 | 490 | 563 | 441 | 367 | 513 | 447 | 121 | 117 | -589 | 188 | 95 | -38 | -116 | -118 | -197 | 230 | 662 | 720 | 1,279 | 426 | 456 | 383 | 334 | 233 | 189 | 164 | 43 | 11 | 1,210 | 239 | 249 | 129 | -137 | -148 | 76 | 163 | 291 | 289 | 278 | 230 | 188 | 185 | 184 | 134 | 133 | 147 | 111 | 85 | 77 | 58 | 72 | 40 | -85 | -112 | -158 | -54 | -56 | -7 | 11 | 13 | 35.9 |
Depreciation & Amortization
| 402 | 381 | 362 | 337 | 320 | 300 | 281 | 263 | 262 | 240 | 214 | 213 | 253 | 247 | 241 | 243 | 250 | 249 | 250 | 250 | 275 | 267 | 258 | 249 | 243 | 233 | 229 | 224 | 225 | 225 | 230 | 227 | 237 | 242 | 249 | 261 | 285 | 291 | 296 | 305 | 308 | 307 | 310 | 295 | 300 | 306 | 313 | 317 | 327 | 327 | 329 | 332 | 226 | 226 | 231 | 238 | 224 | 228 | 224 | 223 | 229 | 233 | 240 | 293 | 260 | 255 | 251 | 189 | 296 | 294 | 291 | 287 | 307 | 311 | 316 | 484 | 352 | 360 | 362 | 406 | 394 | 382 | 367 | 391 | 382 | 381 | 374 | 425 | 420 | 419 | 425 | 510 | 470 | 445 | 403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| -33 | -85 | -71 | -140 | -99 | -52 | -8 | -173 | -3 | -14 | -1 | -4 | 12 | -1 | 8 | -22 | -51 | -30 | -34 | 50 | -4 | 31 | 4 | -23 | -52 | 1 | -31 | 159 | -2 | -54 | 9 | -42 | -125 | -59 | 24 | 51 | -50 | -57 | 1 | 23 | -27 | -57 | -37 | 52 | 30 | -54 | 15 | -72 | 119 | 21 | -4 | -110 | 6 | -46 | 31 | -143 | -27 | -7 | -11 | 66 | 71 | 6 | 3 | -23 | -78 | -7 | -74 | 4 | 36 | -3 | -3 | -77 | -46 | -41 | -36 | -93 | 110 | -174 | -37 | -41 | 41 | 85 | -17 | 174 | -79 | -7 | -13 | 105 | -100 | -9 | 17 | 16 | -11 | -7 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 87 | 116 | 106 | 68 | 79 | 111 | 104 | 62 | 68 | 85 | 74 | 50 | 50 | 69 | 61 | 42 | 50 | 69 | 63 | 41 | 48 | 67 | 61 | 42 | 46 | 74 | 70 | 45 | 54 | 75 | 68 | 48 | 56 | 76 | 72 | 58 | 66 | 84 | 78 | 60 | 62 | 77 | 78 | 66 | 71 | 75 | 75 | 64 | -78 | 64 | 69 | 66 | 93 | 53 | 57 | 47 | 47 | 49 | 47 | 43 | 46 | 47 | 50 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 78 | 0 | 0 | 0 | 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 |
Change In Working Capital
| -47 | 29 | -356 | 280 | -6 | -510 | -863 | -9 | 173 | -661 | -316 | -47 | 161 | -68 | -211 | 265 | -191 | 36 | -538 | 365 | 225 | 181 | -458 | 617 | 301 | 155 | -471 | 1,129 | 161 | -395 | -477 | 274 | 270 | 6 | -466 | 439 | 290 | -220 | -415 | 251 | 168 | -255 | -387 | 339 | 99 | -310 | -403 | 748 | 25 | -232 | -210 | 422 | 213 | -291 | -469 | 278 | 233 | -477 | -208 | -14 | -32 | -19 | -98 | 690 | 254 | -377 | -253 | 330 | 436 | -91 | -313 | 143 | -577 | -469 | -349 | -73 | 259 | -35 | -217 | 348 | -28 | -397 | -324 | 184 | -106 | -67 | -324 | 199 | -33 | -159 | -127 | -161 | 734 | 245 | -577 | 0 | 0 | 0 | 0 | -370 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107 | 279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| -151 | -40 | 116 | 189 | -20 | -79 | 18 | 145 | 150 | -395 | -94 | -48 | -62 | -7 | -170 | -22 | -216 | 140 | -242 | 268 | 77 | 21 | -233 | 378 | -34 | -97 | -176 | 299 | -106 | -132 | -68 | 166 | -98 | -76 | -100 | 318 | -47 | -40 | -154 | 223 | 42 | -165 | -149 | 318 | -30 | -160 | -112 | 381 | 18 | -151 | 63 | 236 | 22 | -102 | -44 | 237 | -29 | -188 | -251 | 156 | -186 | -116 | -218 | 0 | 0 | 0 | 89 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | -144 | 0 | 0 | 0 | -14 | 0 | 0 | 0 | -227 | 0 | 0 | 0 | -160 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -190 | -23 | -84 | -91 | -179 | -441 | -531 | -353 | -205 | -139 | -150 | -47 | -13 | 40 | 65 | 117 | 64 | -133 | -2 | 39 | 39 | 52 | 86 | -101 | -26 | -58 | -97 | -49 | 39 | -104 | -53 | 18 | 68 | -71 | -114 | 80 | 114 | -41 | -60 | -33 | -7 | -30 | 17 | -5 | -6 | -20 | 57 | 91 | 37 | -32 | -91 | 203 | 22 | -84 | -158 | -91 | -66 | -73 | -74 | -86 | -53 | 37 | 279 | 200 | 76 | -73 | -160 | 32 | -34 | -15 | 28 | 54 | -156 | -89 | -57 | -115 | 44 | 43 | 3 | 100 | -71 | -137 | -164 | 11 | 5 | -118 | -92 | 33 | -3 | -52 | -17 | 149 | 182 | 97 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 13 | 102 | -77 | -10 | 27 | 74 | -124 | 34 | 42 | 19 | 11 | -54 | 35 | -17 | 69 | 3 | -13 | 73 | 59 | -29 | 29 | -26 | -67 | -13 | 51 | 6 | -51 | 70 | 47 | 12 | -78 | 59 | 9 | 39 | -104 | 2 | -48 | -34 | -108 | 30 | -48 | -59 | -117 | 13 | -17 | -36 | -244 | 222 | -125 | -130 | -37 | -82 | 0 | 0 | -83 | 0 | 0 | -220 | -66 | 0 | 0 | 0 | -119 | 0 | 0 | 0 | -179 | 0 | 0 | 0 | -167 | 0 | 0 | 0 | -106 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 58 | 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 |
Other Working Capital
| 281 | -10 | -311 | 192 | 166 | -64 | -226 | 165 | 186 | 134 | -83 | 102 | 201 | -84 | -175 | 167 | -26 | -44 | -353 | 87 | 80 | 134 | -244 | 353 | 310 | 304 | -147 | 809 | 181 | -171 | -278 | 31 | 291 | 114 | -148 | 39 | 271 | -105 | -93 | 31 | 181 | -1 | -138 | 13 | 152 | -94 | -104 | 54 | 95 | 81 | -145 | 65 | 169 | -105 | -184 | 132 | 328 | 4 | 183 | -84 | 207 | 60 | -40 | 490 | 178 | -304 | -3 | 298 | 470 | -76 | -191 | 89 | -421 | -380 | -42 | 42 | 215 | -78 | -239 | 248 | 43 | -260 | 9 | 173 | -111 | 51 | -37 | 166 | -30 | -107 | -110 | -310 | 552 | 148 | -631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107 | 279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -39 | 848 | 751 | 8 | -66 | -172 | -62 | -63 | -29 | -172 | -28 | 7 | 5 | -57 | -2 | -91 | 32 | 16 | -64 | -22 | 23 | -55 | 25 | 21 | -2 | -42 | -51 | 28 | -1 | 10 | -32 | -167 | 7 | 25 | -18 | -215 | 20 | 26 | -7 | -192 | 46 | 20 | 11 | -64 | 22 | -3 | -2 | -236 | 25 | 49 | 265 | -37 | -1 | 17 | 666 | -132 | -18 | 5 | 13 | 28 | -18 | 30 | 39 | 51 | 54 | 71 | 1 | 126 | 66 | 68 | -15 | -102 | 49 | 217 | -50 | -65 | 70 | 48 | 26 | 100 | -28 | -5 | 2 | -104 | -54 | -61 | 30 | -73 | -37 | 47 | 17 | 532 | -741 | 96 | 41 | -7 | -232 | -639 | -24 | 887 | 147 | -25 | -16 | 235 | 399 | 266 | -56 | -736 | 308 | 355 | 162 | 775 | 301 | 89 | -235 | 241 | 221 | 114 | 3 | 243 | 212 | 0 | 0 | 213 | 107 | 119 | 19 | 275 | 250 | 61 | -32 | 434 | 111 | 178 | 103 | 561 | -9 | 118 | 63 | 261.3 |
Operating Cash Flow
| 1,732 | 1,571 | 1,017 | 1,924 | 1,937 | 1,399 | 1,160 | 2,042 | 2,766 | 1,768 | 2,144 | 2,357 | 2,428 | 2,121 | 1,850 | 2,125 | 1,443 | 1,720 | 851 | 1,754 | 1,992 | 1,796 | 1,107 | 2,145 | 2,106 | 1,826 | 1,112 | 1,929 | 1,722 | 917 | 795 | 1,387 | 1,413 | 1,069 | 547 | 1,430 | 1,409 | 820 | 609 | 1,272 | 1,383 | 775 | 462 | 1,199 | 1,151 | 674 | 360 | 1,085 | 1,202 | 675 | 449 | 971 | 1,138 | 631 | 516 | 1,230 | 1,318 | 562 | 710 | 1,001 | 834 | 557 | 251 | 1,118 | 1,052 | 519 | 641 | 1,423 | 1,531 | 898 | 554 | 845 | 419 | 639 | 557 | 908 | 1,514 | 827 | 523 | 1,305 | 942 | 506 | 393 | 1,067 | 510 | 378 | 196 | 744 | 565 | 387 | 296 | 780 | 334 | 586 | 119 | 655 | 488 | 640 | 402 | 973 | 530 | 309 | 217 | 424 | 563 | 309 | -45 | 474 | 547 | 604 | 291 | 638 | 153 | 165 | -72 | 532 | 510 | 392 | 233 | 431 | 397 | 291 | 413 | 346 | 254 | 230 | 104 | 352 | 308 | 133 | 8 | 349 | -1 | 20 | 49 | 505 | -16 | 129 | 76 | 297.2 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1,316 | -1,064 | -1,248 | -1,148 | -1,495 | -1,446 | -982 | -967 | -790 | -597 | -443 | -1,282 | -486 | -386 | -308 | -212 | -146 | -130 | -161 | -163 | -149 | -284 | -251 | -323 | -370 | -249 | -189 | -231 | -186 | -151 | -127 | -110 | -139 | -158 | -124 | -164 | -139 | -125 | -123 | -125 | -103 | -80 | -77 | -107 | -124 | -97 | -84 | -96 | -150 | -146 | -103 | -153 | -193 | -276 | -194 | -301 | -396 | -283 | -219 | -436 | -226 | -48 | -43 | -77 | -197 | -270 | -219 | -181 | -152 | -174 | -179 | -214 | -276 | -374 | -408 | -346 | -450 | -257 | -277 | -211 | -330 | -356 | -401 | -273 | -233 | -162 | -132 | -236 | -269 | -177 | -120 | -236 | -312 | -342 | -900 | -973 | -595 | -553 | -641 | -518 | -350 | -253 | -252 | -133 | -200 | -162 | -536 | -324 | -352 | -337 | -225 | -54 | -847 | -620 | -542 | -525 | -392 | -299 | -223 | -320 | -297 | -254 | -205 | -218 | -186 | -180 | -146 | -147 | -115 | -87 | -80 | -116 | -104 | -127 | -157 | -203 | -228 | -250 | -228 | -280.4 |
Acquisitions Net
| 0 | 2 | 192 | -3 | 1 | 1 | 1 | 0 | 0 | 1 | 2 | 68 | 486 | 386 | 0 | 212 | 146 | 130 | 0 | 163 | 149 | 284 | 0 | 323 | 370 | 249 | 0 | 231 | 186 | 151 | 0 | 110 | 139 | 158 | 0 | 164 | 139 | 125 | 0 | 125 | 103 | 80 | 0 | 107 | 124 | 97 | 0 | 0 | 0 | 0 | -616 | -35 | 0 | 0 | 0 | -140 | -59 | 0 | 0 | 0 | 0 | -51 | -104 | 0 | 0 | 0 | 0 | -56 | -4 | 0 | -27 | 0 | 0 | -28 | -177 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -87 | 0 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1,845 | -2,098 | -4,864 | -2,565 | -3,080 | -4,047 | -3,013 | -3,688 | -4,346 | -2,461 | -3,988 | -3,697 | -1,693 | -1,952 | -2,782 | -2,351 | -2,540 | -249 | -646 | -2,070 | -986 | -239 | -149 | -333 | -3,099 | -1,213 | -996 | -1,450 | -1,218 | -1,130 | -757 | -1,332 | -978 | -993 | -200 | -1,054 | -459 | -919 | -335 | -937 | -704 | -415 | -1,051 | -730 | -775 | -1,867 | -536 | -661 | -1,484 | -415 | -243 | -1,192 | -776 | -818 | -873 | -701 | -603 | -613 | -601 | -835 | -879 | -346 | -222 | -1,385 | -3 | -3 | -364 | -798 | -1,931 | -1,485 | -851 | -1,282 | -1,341 | -3,080 | -1,158 | -2,694 | -2,100 | -254 | -820 | -658 | -913 | -1,134 | -991 | -1,065 | -1,198 | -1,076 | -1,063 | -761 | -725 | -793 | -893 | -1,422 | -955 | -1,037 | -575 | -1,155 | -1,701 | -1,694 | -992 | -812 | -742 | -593 | -377 | -1,148 | -432 | -377 | -287 | -795 | -1,028 | -574 | -60 | -13 | -4 | -3 | -7 | -127 | -206 | -236 | -164 | -177 | -313 | -130 | -159 | 0 | 0 | 0 | 0 | -51 | -185 | 0 | 0 | 0 | -148 | -1 | -2 | -1 | -1 | -10 | -3 | -4.7 |
Sales Maturities Of Investments
| 2,700 | 3,130 | 2,631 | 3,411 | 2,885 | 3,065 | 4,026 | 3,650 | 3,033 | 4,200 | 2,774 | 2,708 | 1,315 | 2,455 | 2,000 | 1,587 | 510 | 1,810 | 1,638 | 305 | 220 | 200 | 1,584 | 2,163 | 1,715 | 1,375 | 1,455 | 790 | 920 | 1,265 | 1,120 | 765 | 515 | 1,210 | 900 | 437 | 980 | 860 | 615 | 475 | 412 | 1,294 | 785 | 685 | 684 | 2,274 | 624 | 568 | 193 | 882 | 616 | 383 | 1,649 | 550 | 1,130 | 446 | 396 | 1,100 | 769 | 620 | 155 | 587 | 732 | 189 | 81 | 111 | 974 | 2,069 | 1,378 | 1,534 | 1,011 | 1,511 | 2,585 | 1,985 | 2,348 | 1,901 | 1,186 | 1,192 | 1,204 | 895 | 884 | 1,097 | 965 | 1,245 | 1,093 | 974 | 1,198 | 286 | 1,024 | 935 | 689 | 1,039 | 872 | 1,207 | 1,035 | 1,486 | 1,410 | 2,217 | 1,263 | 614 | 445 | 494 | 938 | 510 | 499 | 779 | 749 | 307 | 55 | 106 | 11 | 7 | 35 | 16 | 144 | 275 | 356 | 177 | 268 | 170 | 457 | 75 | 30 | 1 | -115 | 8 | 125 | 0 | 0 | 0 | 28 | 112 | 2 | 6 | 2 | 5 | 3 | 30 | 187 | 21.6 |
Other Investing Activites
| -26 | 30 | -40 | -6 | -5 | 42 | -4 | -22 | -10 | 83 | -11 | 42 | -506 | -376 | -19 | -232 | -159 | -124 | -5 | -156 | -148 | -219 | -11 | -325 | -384 | -243 | -4 | -238 | -190 | -143 | 31 | -118 | -140 | -152 | -3 | -58 | -132 | -115 | 1 | -29 | -91 | -77 | 38 | -78 | -121 | -97 | 18 | -93 | 0 | 0 | 616 | 0 | -5,374 | 0 | 0 | 148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19 | 0 | 0 | 61 | -2 | 2 | 14 | 0 | 2,976 | -6 | 0 | 0 | -13 | 42 | -8 | 0 | 0 | 7 | -22 | -128 | 0 | 0 | 0 | 0 | -69 | 0 | 0 | 0 | 0 | 0 | 107 | -3 | 0 | 0 | 0 | 0 | -382 | 0 | -130 | -550 | -32 | 0 | -1,002 | 2,836 | 171 | -10 | -393 | 18 | 12 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 0 | -146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -487 | 0 | -3,329 | -311 | -1,694 | -2,385 | 28 | -1,027 | -2,113 | 1,225 | -1,668 | -2,229 | -884 | 127 | -1,109 | -996 | -2,189 | 1,437 | 826 | -1,921 | -914 | -258 | 1,173 | 1,505 | -1,768 | -81 | 266 | -898 | -488 | -8 | 267 | -685 | -603 | 65 | 573 | -675 | 389 | -174 | 158 | -491 | -383 | 802 | -305 | -123 | -212 | 310 | 22 | -189 | -1,441 | 321 | 270 | -997 | -4,694 | -544 | 63 | -548 | -662 | 204 | -51 | -651 | -950 | 142 | 363 | -1,273 | -119 | -181 | 391 | 1,034 | -648 | -127 | -44 | 29 | 968 | 1,479 | 599 | -1,140 | -1,364 | 668 | 149 | 18 | -359 | -393 | -427 | -115 | -466 | -264 | 3 | -711 | 30 | -104 | -324 | -619 | -395 | -172 | -440 | -535 | -889 | -30 | -370 | -716 | -734 | -734 | 309 | -921 | -683 | 208 | -74 | -1,814 | 1,511 | -634 | -284 | -453 | -798 | -595 | -285 | -377 | -242 | -358 | -119 | -327 | -153 | -309 | -334 | -217 | -301 | -172 | -21 | -150 | -300 | -233 | -52 | -4 | -250 | -122 | -157 | -199 | -226 | -230 | -44 | -263.5 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -300 | 2,980 | 0 | 0 | 1,103 | 1,397 | 799 | 695 | -500 | 0 | 0 | 1,495 | 0 | -550 | 0 | 0 | 249 | 749 | 0 | -2 | 0 | 743 | 0 | 0 | 1,000 | 0 | 494 | 0 | 230 | -250 | 0 | 0 | -501 | 0 | 0 | -750 | 248 | 0 | 0 | 0 | -1,000 | 498 | 0 | 0 | -514 | 0 | 0 | 992 | -575 | -300 | -200 | 1,200 | 3,497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -275 | -311 | 274 | 0 | 0 | 0 | -1 | -405 | -28 | -1 | -3 | -33 | -129 | -261 | -3 | -15 | -19 | 8 | -4 | -3 | -20 | -105 | -57 | -212 | -18 | 212 | -8 | 195 | -17 | -34 | -13 | -17 | -7 | -35 | -288 | 19 | 0 | 0 | 127 | 414 | 115 | 300 | 29 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | -29 | -4 | -3 | -2 | -19 | 38 | 142 | -97 | -59 | -85 | 177 | 150 | -47 | 132 | -4 | -1 | 25.4 |
Common Stock Issued
| 117 | 248 | 65 | 45 | 68 | 65 | 85 | 50 | 78 | 56 | 57 | 52 | 75 | 54 | 196 | 114 | 123 | 87 | 146 | 48 | 194 | 146 | 151 | 38 | 55 | 102 | 178 | 162 | 76 | 84 | 161 | -12 | 154 | 193 | 68 | 110 | 35 | 51 | 246 | 140 | 68 | 125 | 283 | 168 | 349 | 343 | 454 | 133 | 63 | 68 | 259 | 127 | 33 | 180 | 0 | 287 | 41 | 50 | 0 | 38 | 34 | 19 | 0 | 15 | 30 | 89 | 0 | 67 | 166 | 374 | 0 | 51 | 89 | 137 | 0 | 145 | 0 | 116 | 57 | 76 | 0 | 69 | 42 | 77 | 0 | 47 | 16 | 52 | 23 | 68 | 24 | 72 | 24 | 45 | 42 | 51 | 19 | 78 | 94 | 124 | 12 | 94 | 76 | 97 | 36 | 45 | 18 | 38 | 34 | 27 | 41 | 12 | 17 | 3 | 3 | 12 | 34 | 39 | 26 | 1 | 25 | 32 | 52 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.6 |
Common Stock Repurchased
| -318 | -71 | -3 | -65 | -46 | -79 | -103 | -848 | -996 | -1,182 | -589 | -142 | -139 | -146 | -100 | -15 | -15 | -882 | -1,641 | -489 | -456 | -863 | -1,152 | -2,009 | -1,200 | -1,018 | -873 | -706 | -650 | -650 | -550 | -475 | -500 | -527 | -630 | -627 | -790 | -654 | -670 | -698 | -670 | -743 | -720 | -734 | -734 | -721 | -679 | -600 | -600 | -300 | -300 | -300 | -450 | -452 | -771 | -600 | -600 | -750 | -504 | -352 | -251 | -250 | -101 | -386 | -429 | -433 | -874 | -1,878 | -1,409 | -742 | -857 | -1,130 | -1,695 | -1,037 | -1,440 | -870 | -496 | -1,292 | -1,493 | -370 | -98 | -113 | -172 | -115 | -60 | -61 | -48 | -72 | -14 | -200 | -84 | -85 | -152 | -151 | -7 | -22 | -34 | -33 | -66 | -56 | -96 | -146 | -175 | -86 | -70 | -88 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -75 | 0 | 0 | -71 | -75 | -104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -1,187 | -1,185 | -1,183 | -1,181 | -1,126 | -1,125 | -1,125 | -1,123 | -1,051 | -1,060 | -1,063 | -1,062 | -942 | -942 | -940 | -937 | -825 | -823 | -841 | -841 | -721 | -722 | -724 | -736 | -602 | -606 | -611 | -611 | -495 | -498 | -500 | -499 | -382 | -382 | -383 | -386 | -348 | -354 | -356 | -356 | -319 | -323 | -325 | -326 | -308 | -309 | -232 | -235 | -194 | -195 | -195 | -193 | -148 | -150 | -153 | -153 | -143 | -147 | -149 | -149 | -138 | -139 | -141 | -141 | -131 | -132 | -133 | -138 | -114 | -115 | -58 | -58 | -46 | -47 | -48 | -48 | -41 | -41 | -43 | -44 | -36 | -37 | -37 | -36 | -37 | -37 | -37 | -36 | 0 | 0 | -37 | -36 | -37 | -37 | -37 | -37 | -35 | -34 | -35 | -34 | -33 | -34 | -33 | -33 | -34 | -33 | -33 | -34 | -32 | -33 | -32 | -32 | 0 | 0 | -32 | -33 | -32 | -23 | -23 | -23 | -22 | -17 | -17 | -17 | -23 | -24 | -22 | -24 | -23 | -25 | -26 | -24 | -84 | -125 | -25 | -23 | -23 | -24 | -24 | -23.8 |
Other Financing Activities
| -8 | -6 | -28 | -14 | -12 | -16 | -15 | -12 | -12 | -10 | -7 | -8 | -19 | -7 | -12 | -6 | -9 | -12 | -9 | -7 | -13 | -6 | -16 | -7 | -8 | -21 | -11 | -10 | -9 | -8 | -4 | -129 | 0 | -3 | 106 | 15 | 4 | 5 | 56 | 26 | 11 | 15 | 45 | 8 | 9 | 4 | 52 | 12 | -7 | 5 | 18 | 3 | 1 | -4 | 19 | 10 | 1 | 2 | 0 | 1 | 0 | 0 | 0 | 2 | 1 | 3 | 13 | 10 | 16 | 13 | 34 | 15 | 21 | 57 | 7 | 0 | 1.025 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 261 | 0 | -111 | 37 | 0 | 0 | 0 | 0 | 0 | -261 | 0 | 0 | -206 | 0 | 101 | -1 | 0 | 0 | 0 | 3 | -3 | -2 | 0 | -293 | 20 | 1 | -57 | 48 | 9 | -68 | 41 | -6 | 27 | -24 | -59 | -20 | 19 | 16 | 46 | 12 | 11 | 22 | -37 | 6 | 7 | -12 | -14 | -43 | 3 | 7 | -21 | 33 | -19 | -21.8 |
Financing Cash Flow
| -1,396 | -1,314 | 1,831 | -1,215 | -1,116 | -52 | 239 | -1,134 | -1,286 | -2,696 | -1,602 | -1,160 | 470 | -1,041 | -1,406 | -844 | -726 | -1,381 | -1,596 | -1,289 | -998 | -1,445 | -998 | -2,714 | -1,755 | -543 | -1,317 | -671 | -1,078 | -842 | -1,143 | -917 | -676 | -1,180 | -839 | -888 | -1,849 | -704 | -724 | -888 | -910 | -1,926 | -219 | -884 | -684 | -1,197 | -405 | -690 | 257 | -997 | -518 | -563 | 636 | 3,071 | -555 | -456 | -701 | -845 | -624 | -462 | -355 | -370 | -224 | -510 | -529 | -473 | -918 | -1,939 | -1,341 | -470 | -727 | -1,122 | -1,631 | -1,165 | -1,650 | -499 | -335 | -1,227 | -1,479 | -339 | -534 | -109 | -168 | -77 | -113 | -180 | -69 | -59 | -117 | -114 | -89 | -53 | -168 | -163 | -107 | -326 | -99 | 58 | -1 | 26 | 179 | -104 | -165 | -35 | -85 | -80 | -62 | -372 | 21 | -299 | 29 | 108 | 341 | 134 | 280 | -60 | 43 | 10 | 30 | -52 | -56 | -5 | 54 | -159 | 19 | -15 | -13 | -71 | -22 | 123 | -187 | -159 | 195 | 9 | 128 | -63 | 88 | 5 | -44 | -11.6 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -6 | 2 | 8 | 3 | -1 | 0 | -1 | 1 | -4 | 3 | 2 | 4 | -2 | 9 | -5 | 10 | 2 | 4 | -1 | 0 | -7 | -4 | 10 | 11 | -1 | 5 | -1 | -64 | 74 | -13 | -13 | 13 | -11 | -13 | -18 | -4 | -18 | -30 | -8 | -8 | 12 | 6 | -4 | 0 | -9 | -3 | -11 | -5 | 2 | -5 | -8 | 1 | -10 | 6 | 13 | -5 | 4 | 6 | 1 | -3 | 1 | -2 | -3 | -3 | 1 | 3 | -6 | -345 | -5 | -4 | 1 | 1 | 2 | 101 | 1 | -0.1 |
Net Change In Cash
| -151 | 257 | -481 | 398 | -873 | -1,038 | 1,427 | -119 | -633 | 297 | -1,126 | -1,032 | 2,014 | 1,207 | -665 | 285 | -1,472 | 1,776 | 81 | -1,456 | 80 | 93 | 1,282 | 936 | -1,417 | 1,202 | 61 | 360 | 156 | 67 | -81 | -215 | 134 | -46 | 281 | -133 | -51 | -58 | 43 | -107 | 90 | -349 | -62 | 192 | 255 | -213 | -23 | 206 | 18 | 1,192 | 201 | -589 | -2,920 | 3,158 | 24 | 226 | -45 | -79 | 35 | -112 | -471 | 329 | 390 | -669 | 398 | -133 | 122 | 521 | -459 | 301 | -218 | -247 | -248 | 956 | -492 | -727 | -187 | 277 | -812 | 994 | 51 | 8 | -203 | 875 | -76 | -70 | 140 | -15 | 477 | 174 | -118 | 44 | -155 | 238 | -441 | -193 | -392 | 655 | 13 | 371 | -43 | -559 | 353 | -540 | -193 | 443 | -185 | -1,712 | 2,070 | -332 | 25 | 288 | -302 | -301 | -85 | 96 | 301 | 50 | 157 | 47 | 192 | -17 | 134 | -33 | -27 | 41 | 67 | 128 | -13 | 26 | -237 | -159 | -61 | -97 | 21 | 244 | -152 | 5 | -11 | 22 |
Cash At End Of Period
| 2,589 | 2,740 | 2,483 | 2,964 | 2,566 | 3,439 | 4,477 | 3,050 | 3,169 | 3,802 | 3,505 | 4,631 | 5,663 | 3,649 | 2,442 | 3,107 | 2,822 | 4,294 | 2,518 | 2,437 | 3,893 | 3,813 | 3,720 | 2,438 | 1,502 | 2,919 | 1,717 | 1,656 | 1,296 | 1,140 | 1,073 | 1,154 | 1,369 | 1,235 | 1,281 | 1,000 | 1,133 | 1,184 | 1,242 | 1,199 | 1,306 | 1,216 | 1,565 | 1,627 | 1,435 | 1,180 | 1,393 | 1,416 | 1,210 | 2,385 | 1,193 | 992 | 1,581 | 4,501 | 1,343 | 1,319 | 1,093 | 1,138 | 1,217 | 1,182 | 1,294 | 1,765 | 1,436 | 1,046 | 1,715 | 1,317 | 1,450 | 1,328 | 807 | 1,266 | 965 | 1,183 | 1,430 | 1,678 | 722 | 1,219 | 1,946 | 2,133 | 1,856 | 2,668 | 1,674 | 1,623 | 1,615 | 1,818 | 943 | 1,019 | 1,089 | 949 | 964 | 487 | 313 | 431 | 387 | 542 | 304 | 745 | 938 | 1,330 | 675 | 662 | 291 | 334 | 893 | 540 | 1,080 | 1,273 | 830 | 1,015 | 2,727 | 657 | 989 | 964 | 676 | 978 | 1,279 | 1,364 | 1,268 | 967 | 917 | 760 | 713 | 521 | 538 | 404 | -27 | 41 | 423 | 128 | -13 | 26 | 215 | -159 | -61 | -97 | 424 | 244 | -152 | 5 | 407 | 22 |