United Airlines Holdings, Inc.
NASDAQ:UAL
99.48 (USD) • At close December 23, 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 | 1989 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | 1,323 | -124 | 600 | 1,137 | 1,075 | -194 | 843 | 942 | 329 | -1,377 | -646 | 473 | -434 | -1,357 | -1,897 | -1,841 | -1,627 | -1,704 | 641 | 1,024 | 1,052 | 292 | 461 | 833 | 683 | 145 | 579 | 645 | 821 | 99 | 397 | 965 | 588 | 313 | 823 | 4,816 | 1,193 | 508 | 28 | 924 | 789 | -609 | 140 | 379 | 469 | -417 | -620 | 6 | 339 | -448 | -138 | 653 | 538 | -213 | -325 | 387 | 273 | -82 | -240 | -57 | 28 | -382 | -1,303 | -779 | -2,729 | -537 | -53 | 334 | 274 | -152 | 22 | 190 | 119 | 22,628 | -16,904 | -1,772 | -1,430 | -1,070 | -741 | -274 | -247 | -459 | -476 | -367 | -623 | -1,343 | -1,473 | -889 | -341 | -510 | -302 | 0 | -365 | -313 | -71 | -116 | 336 | -99 | 129 | 359 | 672 | 78 | 53 | 425 | 282 | 61 | 32 | 579 | 242 | 105 | 20 | 347 | 227 | 6 | -19 | 243 | 151 | 3 | -15 | 82 | 55 | -34 | -65 | 149 | 23 | -138 | -251.1 | 21.5 | -95.1 | -92.3 | -253 | 25 | 53 | -157 | -124 | 106 | 148 | -36 | 7 | 111 | 141 |
Depreciation & Amortization
| 0 | 719 | 708 | 684 | 663 | 669 | 655 | 458 | 610 | 611 | 611 | 437 | 623 | 620 | 623 | 457 | 626 | 618 | 615 | 471 | 575 | 560 | 547 | 436 | 545 | 538 | 524 | 422 | 556 | 536 | 518 | 396 | 503 | 491 | 479 | 383 | 469 | 445 | 429 | 350 | 422 | 417 | 409 | 260 | 435 | 425 | 408 | 304 | 379 | 378 | 380 | 390 | 384 | 385 | 388 | 427 | 224 | 215 | 213 | 227 | 220 | 222 | 233 | 262 | 234 | 216 | 220 | -1,619 | 245 | 229 | 220 | 213 | 226 | 218 | 216 | 873 | 206 | 205 | 209 | 127 | 213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,058 | 0 | 0 | 0 | 0 | 1,504 | -213 | -213 | -211 | 1,375 | -199 | -192 | -191 | 1,257 | -183 | -174 | -176 | 1,347 | -216 | -183 | -189 | 1,243 | -182 | -174 | -163 | 1,179 | -184 | 177 | 0 | -107 | -190 | -191 | -193 | -195.4 | -179 | -178.1 | -173.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 756 | 0 | 0 | 0 | 248 | 0 | 0 | 0 | -583 | 0 | 0 | 0 | -1,741 | 0 | 0 | 0 | 882 | 0 | 0 | 0 | 515 | 0 | 0 | 0 | 929 | 0 | 0 | 0 | 1,648 | 0 | 0 | 0 | -3,177 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16 | 0 | 0 | 0 | 3 | 3 | -28 | -4 | -54 | 233 | 193 | -62 | -39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 80 | 0 | 0 | 0 | 89 | 0 | 0 | 0 | 238 | 0 | 0 | 0 | 25 | 41 | 24 | 18 | 30 | 33 | 21 | 16 | 28 | 29 | 27 | 17 | 7 | 10 | 0 | 23 | 70 | 0 | 3 | 10 | 18 | 7 | 16 | 17 | 45 | 23 | 14 | 32 | 28 | 32 | 13 | 27 | 13 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 572 | 0 | 0 | 0 | -158 | 0 | 0 | 0 | -448 | 0 | 0 | 0 | 135 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | -183 | 0 | 0 | 0 | -16 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | 209 | 0 | 0 | 0 | -142 | 0 | 0 | 0 | -21 | -632 | 239 | 227 | -9 | -639 | 1,157 | -436 | -198 | 628 | 21 | -160 | -337 | -150 | 58 | 296 | -629 | -116 | 258 | 241 | 533 | -451 | -178 | 595 | -221 | 476 | -99 | -157 | -2,616 | 1,799 | 629 | 294 | 35 | 80 | 101 | 95 | 236 | 216 | 256 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -721 | -3 | -5 | 423 | -1,427 | 443 | 487 | 574 | -1,124 | 156 | 383 | 399 | -617 | 361 | 256 | 179 | -548 | -203 | 371 | 288 | -727 | -75 | -27.2 | -29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -320 | -36 | 250 | 484 | -67 | -367 | 106 | -50 | -320 | -36 | 629.6 |
Accounts Receivables
| 0 | 0 | 0 | -100 | 0 | 0 | 0 | -158 | 0 | 0 | 0 | -448 | 0 | 0 | 0 | 135 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | -183 | 0 | 0 | 0 | -16 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | 209 | 0 | 0 | 0 | -142 | 0 | 0 | 0 | -21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 210 | 47 | -60 | -256 | 0 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 270 | -16 | -509 | 256 | 193 | -95 | -207 | 84 | 153 | -110 | 0 |
Change In Inventory
| 0 | 0 | 0 | 672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9 | -20 | 766 | -750 | 858 | -911 | 745 | -766 | -13 | -31 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 572 | 0 | 0 | 0 | 796 | 0 | 0 | 0 | 985 | 0 | 0 | 0 | -1,079 | 0 | 0 | 0 | 324 | 0 | 0 | 0 | 130 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | 239 | 0 | 0 | 0 | -77 | 0 | 0 | 0 | -251 | 0 | 0 | 0 | -265 | 0 | 0 | 0 | 116 | 16 | -77 | 230 | 176 | -201 | 104 | 146 | 0 | -36 | 0 | 0 | 94 | 0 | 0 | 0 | -48 | 0 | 0 | 0 | 210 | 0 | 0 | 0 | 13 | -98 | 0 | 46 | -40 | 0 | 0 | 46 | -324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | -14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9 | 36 | -59 | 5 | 64 | -29 | -5 | 13 | -6 | -21 | 0 |
Other Working Capital
| 0 | 0 | 0 | -572 | 0 | 0 | 0 | -796 | 0 | 0 | 0 | -695 | 0 | 0 | 0 | 458 | 0 | 0 | 0 | -554 | 0 | 0 | 0 | -27 | 0 | 0 | 0 | -1,876 | 0 | 0 | 0 | -987 | 0 | 0 | 0 | -112 | 0 | 0 | 0 | -413 | 0 | 0 | 0 | -93 | 0 | 0 | 0 | -282 | -648 | 316 | -3 | -185 | -438 | 1,157 | -582 | -198 | 628 | 21 | -160 | -431 | -150 | 58 | 296 | -581 | -116 | 258 | 241 | 301 | -498 | -118 | 851 | -234 | 574 | 0 | -203 | -2,576 | 0 | 0 | 467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -5 | 423 | 0 | 443 | 487 | 574 | 0 | 156 | 383 | 399 | 0 | 361 | 256 | 179 | 0 | -203 | 371 | 288 | 0 | -75 | -33.2 | -14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -572 | -36 | 52 | 973 | -1,182 | 668 | -427 | 619 | -454 | 126 | 629.6 |
Other Non Cash Items
| 1,498 | 2,272 | 2,263 | -826 | -920 | 2,055 | 2,681 | -322 | -811 | 1,751 | 2,242 | -60 | -1,882 | 2,489 | 1,181 | -737 | -674 | 879 | 1,152 | 69 | -496 | 1,098 | 1,076 | 232 | -495 | 1,222 | 1,040 | -273 | -624 | 204 | -70 | -135 | -330 | 1,468 | 407 | -91 | -3,985 | 114 | 888 | -476 | -772 | 258 | 894 | -734 | -577 | 254 | 402 | 406 | 9 | 3 | -35 | 19 | -13 | -1,327 | 1,266 | 202 | -794 | 365 | 511 | 433 | 43 | 88 | 279 | 647 | 271 | 2,500 | 0 | 1,276 | 214 | 709 | -37 | 1,351 | -784 | 447 | -22,234 | 18,924 | -43 | 1,359 | 1,036 | 332 | -111 | 208 | 740 | 305 | 437 | 1,205 | 1,131 | 1,026 | 192 | 431 | 425 | -432 | 183 | 544 | 525 | 19 | 538 | 884 | 981 | -652 | 426 | 426 | 422 | 339 | 398 | 384 | 382 | 5 | 366 | 348 | 352 | -261 | 432 | 366 | 378 | -424 | 364 | 348 | 326 | -282 | 368 | 466.2 | 380 | 156 | 229 | 600 | 585 | 353.9 | 237.5 | 522.4 | 604.1 | 489.9 | 95.6 | 4.4 | -297.9 | 162.1 | 460 | 118.9 | 258.8 | 211.9 | 55 | -141 |
Operating Cash Flow
| 1,498 | 2,876 | 2,847 | -910 | 880 | 3,799 | 3,142 | 1,158 | 741 | 2,691 | 1,476 | -269 | -786 | 2,675 | 447 | -2,177 | -1,889 | -130 | 63 | 1,181 | 1,103 | 2,710 | 1,915 | 1,129 | 883 | 2,443 | 1,709 | 728 | 577 | 1,561 | 547 | 658 | 1,138 | 2,547 | 1,199 | 1,115 | 1,300 | 1,752 | 1,825 | -98 | 574 | 1,464 | 694 | -334 | 237 | 1,148 | 393 | 90 | -238 | 959 | 124 | 265 | 385 | 753 | 1,005 | 106 | 445 | 874 | 482 | 88 | 56 | 396 | 426 | -989 | -387 | 217 | -80 | 132 | 342 | 1,034 | 626 | 316 | 108 | 685 | 453 | 277 | -16 | 558 | 260 | -247 | -92 | 62 | 376 | 65 | 286 | 838 | -188 | -447 | -697 | 90 | -85 | -734 | 183 | 179 | 212 | -52 | 422 | 1,220 | 882 | 260 | 569 | 880 | 712 | 340 | 1,067 | 961 | 826 | 170 | 918 | 799 | 680 | 489 | 924 | 666 | 374 | 252 | 222 | 696 | 454 | 155 | 191 | 671 | 317 | -16 | 188 | 432 | 254 | -92.6 | 80 | 249.2 | 338.7 | -83.1 | 84.6 | 307.4 | 29.1 | -28.9 | 199 | 372.9 | 172.8 | -101.1 | 130 | 629.6 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1,410 | -1,164 | -1,366 | -2,066 | -1,842 | -1,420 | -1,843 | -2,539 | -1,328 | -550 | -402 | -536 | -266 | -861 | -444 | -97 | 368 | -39 | -1,959 | -1,192 | -869 | -858 | -1,609 | -1,574 | -825 | -727 | -944 | -1,098 | -1,120 | -1,089 | -691 | -880 | -689 | -838 | -816 | -763 | -673 | -1,101 | -210 | -660 | -392 | -589 | -364 | -765 | -578 | -446 | -375 | -989 | -408 | -318 | -301 | -190 | -160 | -107 | -243 | -159 | -88 | -73 | -51 | -87 | -60 | -91 | -79 | -140 | -103 | -131 | -101 | -230 | -282 | -78 | -68 | -110 | -93 | -67 | -92 | -218 | -155 | -84 | -13 | -47 | -70 | -90 | -60 | 0 | 0 | 0 | -36 | 0 | 0 | 0 | -29 | 0 | 0 | 0 | -2,538 | 0 | 0 | 0 | 0 | -631 | -452 | -648 | -658 | -442 | -810 | -687 | -893 | -642 | -679 | -1,183 | -308 | -437 | -729 | -305 | -67 | 0 | -412 | -248 | -82 | -212 | -237 | -112 | -75 | -168 | -468 | -371 | -489 | -553.4 | -650.4 | -686.2 | -628.6 | -384.5 | -762.3 | -963.2 | -370.8 | -817.8 | -700.7 | -456.4 | -601 | -447.5 | -483.7 | -636.4 |
Acquisitions Net
| 0 | 22 | 20 | 19 | -5,515 | 1,420 | 1 | 23 | 46 | 72 | 66 | 107 | 266 | 0 | 0 | 0 | 0 | 39 | 0 | 36 | -9 | 858 | -27 | 2,562 | 858 | 755 | 3 | 2,904 | 1,120 | 1,089 | 4 | 8 | 689 | 32 | -40 | 2,150 | 673 | 1,101 | 17 | 1,366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -68 | 0 | 0 | 0 | -2,030 | 0 | 0 | 0 | 179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2,303 | -888 | -866 | -595 | -1,999 | -2,683 | -4,193 | -2,848 | -5,082 | -3,146 | -156 | -21 | -47 | 0 | 0 | 0 | -2 | -9 | -541 | -729 | -725 | -719 | -724 | -577 | -649 | -730 | -596 | -657 | -997 | -813 | -774 | -779 | -716 | -635 | -638 | -658 | -657 | -1,005 | -197 | -570 | 3 | -363 | -111 | -98 | 19 | 36 | -77 | -223 | 74 | 52 | -148 | 109 | -311 | 0 | -109 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 2,295 | 0 | 0 | 0 | 616 | -310 | -2,285 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109 | -109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -72 | -20 | -34 | 0 | 0 | 0 | 0 | 0 | 368 | -390 | -145 | 0 | 0 | 0 | 0 | -141 | -47 | -194 | -32 | -147.3 | -73.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 1,386 | 2,163 | 3,657 | 1,905 | 1,912 | 2,641 | 4,061 | 1,023 | 846 | 153 | 62 | 126 | 87 | 79 | 105 | 137 | 408 | 847 | 927 | 714 | 798 | 716 | 768 | 637 | 524 | 615 | 840 | 797 | 819 | 751 | 810 | 755 | 693 | 611 | 653 | 638 | 672 | 1,071 | 326 | 584 | 786 | 1,478 | 124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 10 | 10 | -114 | 3 | 111 | -549 | 508 | 527 | 1,809 | -32 | 59 | -119 | 119 | -218 | 256 | -120 | 138 | -2 | -55 | 42 | 20 | 163 | -12 | 0 | 67 | 61 | 141 | 5 | 103 | 87 | -3 | -9 | 477 | 0 | -151 | 65 | 118 | 0 | 0 | 0 | 0 | 0 | 0 | 152 | 42 | 0 | -8 | 63 | 48 | 0 | 0 | 0 | 0 | -4 | 63 | 117 | 306 | 0 | 0 | 0 | 0 | 0 | -82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 223.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -184 | 1 | -4 | -6 | 5,508 | -1,417 | 6 | -46 | -10 | -13 | 66 | -24 | -254 | 1 | 10 | 40 | 364 | -26 | 1 | -158 | 10 | -853 | 12 | -2,997 | -761 | -872 | 2 | -2,922 | -1,098 | -973 | 8 | -60 | -640 | 8 | 44 | -2,141 | -561 | -1,194 | 19 | -1,346 | 91 | 47 | 48 | 140 | 93 | 8 | 21 | 60 | 104 | 105 | -61 | -436 | -293 | -402 | 32 | 3,631 | 31 | 21 | -35 | 107 | 131 | 14 | 33 | 569 | -26 | 76 | 17 | -36 | -10 | -126 | -8 | -73 | -169 | 119 | 179 | 163 | 98 | -100 | 13 | -37 | -111 | -283 | -2 | 48 | 69 | -27 | -93 | -389 | 197 | -119 | -141 | -201 | -575 | -666 | -527 | -156 | -841 | -738 | -677 | -34 | -277 | 773 | 109 | 38 | 62 | 314 | -3 | 77 | 538 | 8 | 14 | 74 | -45 | -5 | 49 | 7 | 21 | 275 | 128 | 111 | 304 | 12 | 489 | 160 | 430 | 390 | 190 | 573.7 | 542 | 470 | 393.2 | 144.1 | 283.1 | 727.9 | 374 | 594.2 | 564.3 | 97.8 | 444.7 | -508.2 | 606.3 | 293.7 |
Investing Cash Flow
| -2,511 | 134 | 1,441 | -743 | -1,936 | -1,459 | -1,968 | -4,387 | -5,528 | -3,484 | -430 | -348 | -214 | -781 | -329 | 40 | 770 | 812 | -1,572 | -1,329 | -795 | -856 | -1,580 | -1,960 | -886 | -987 | -730 | -976 | -1,276 | -1,035 | -643 | -956 | -663 | -822 | -797 | -774 | -546 | -1,128 | -45 | -626 | -298 | -905 | -427 | -723 | -466 | -402 | -431 | -1,152 | -230 | -213 | -362 | -517 | -453 | -509 | -320 | 3,472 | -57 | -19 | -76 | -28 | -43 | -74 | 65 | 145 | 379 | 472 | 1,725 | 497 | -602 | -2,489 | 34 | -401 | -6 | -68 | 225 | -57 | -112 | -142 | 20 | 79 | -123 | -283 | 5 | 109 | 210 | -22 | -26 | -302 | 194 | -128 | 307 | -201 | -575 | -666 | -527 | -265 | -841 | -738 | -677 | -665 | -729 | 277 | -507 | -404 | -756 | -310 | -848 | -565 | -213 | -1,195 | -328 | -367 | -711 | -193 | 288 | 7 | -23 | -363 | -99 | -101 | -15 | -100 | 414 | -149 | -85 | -175 | -331 | -127 | -182.3 | -216.2 | -11.9 | -240.4 | -479.2 | -235.3 | 3.2 | -223.6 | -136.4 | -358.6 | -156.3 | -955.7 | 122.6 | -342.7 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -991 | -579 | -1,920 | -122 | -715 | -491 | -532 | -880 | -812 | -800 | -783 | -575 | -578 | 6,277 | 767 | -486 | 7,906 | 1,247 | 2,560 | 117 | -203 | 84 | 376 | 164 | -247 | -554 | 477 | 427 | 758 | 0 | 409 | -111 | -52 | -225 | -219 | -233 | 149 | -924 | -220 | -293 | -330 | -85 | -490 | 348 | 46 | -129 | -1,161 | 765 | -487 | -258 | -416 | -483 | -471 | -890 | -621 | -686 | -363 | 550 | 78 | 373 | -73 | -213 | -155 | -190 | 41 | -384 | -203 | -743 | -149 | -66 | -1,317 | -1,310 | -134 | -150 | 1,273 | -452 | -74 | -123 | -55 | -85 | 46 | 90 | -275 | -478 | -197 | -46 | -26 | -91 | 18 | -285 | -56 | 359 | 1,709 | 57 | -105 | 1,549 | 419 | -191 | -47 | 0 | -80 | -287 | -232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -532 | 0 | 0 | 532 | 968 | 0 | 1,135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 132 | 27 | 0 | 63 | 107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -353 | -214 | -369 | -549 | -513 | -225 | -41 | -440 | -529 | -553 | -579 | -454 | -258 | -172 | -260 | -790 | -1,392 | -523 | -265 | -250 | -195 | -92 | -220 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -81 | 0 | 0 | 0 | -81 | 0 | -42 | 42 | -42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 247.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -353 | 0 | 0 | 0 | -513 | -1,235 | 0 | 0 | 0 | -1,844 | 0 | 0 | 0 | 0 | 0 | 0 | -1,392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | 0 | -251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -2 | -3 | -2 | -3 | -8 | -39 | -38 | -39 | -38 | -39 | -2 | -1 | -11 | 0 | 0 | -2 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -82 | -1 | -18 | -1 | 0 | 0 | -31 | 3 | -6 | 2 | -73 | 0 | -5 | -1 | -21 | -1 | -1 | 0 | -18 | 50 | 1 | -14 | 467 | -7 | 4 | -10 | -32 | -14 | -2 | 136 | -65 | 48 | -16 | -22 | -2 | -6 | -7 | -6 | -15 | -6 | -33 | -59 | 12 | -6 | -25 | -12 | -33 | -62 | -2 | -8 | 14 | -3 | 4 | 0 | 32 | 239 | 7 | -15 | -10 | -46 | -8 | 0 | 19 | 142 | 1 | 156 | -12 | 110 | 5 | 12 | 1 | 1,169 | 0 | -6 | -56 | 295 | 299 | 22 | -31 | 18 | 320 | -308 | 148 | 374 | 98 | -61 | 0 | 715 | -324 | 74 | 222 | 157 | 3 | 17 | -7 | -132 | -5 | 9 | 15 | -199 | 22 | 18 | -65 | 9 | -452 | -279 | -57 | 163 | -253 | 18 | -126 | -133 | -163 | -527 | -608 | -486 | -148 | -482 | -326 | -293 | -1,016 | -38 | -122 | -45 | -161 | -582 | 585 | -19.4 | -8.2 | -46.8 | 109.4 | 136.6 | 530.1 | -29.8 | 204.4 | -10.4 | -5 | -27.5 | -41.9 | -7.1 | -32.4 | -64.9 |
Financing Cash Flow
| -1,073 | -580 | -1,938 | -123 | -715 | -491 | -563 | -877 | -818 | -798 | -856 | -575 | -583 | 6,276 | 1,278 | 481 | 7,905 | 2,382 | 2,189 | -47 | -571 | -479 | -183 | -68 | -284 | -974 | -84 | -140 | 177 | -318 | 86 | -235 | -328 | -1,037 | -1,613 | -762 | -123 | -1,180 | -430 | -391 | -583 | -144 | -478 | 342 | 21 | -141 | -1,194 | 703 | -489 | -266 | -402 | -486 | -467 | -890 | -589 | -447 | -356 | 535 | 68 | 457 | -54 | -213 | -73 | -48 | 40 | -228 | -466 | -633 | -144 | -54 | -1,316 | -141 | -138 | -156 | 1,217 | -157 | 225 | -91 | -87 | -67 | 366 | -218 | -127 | -104 | -99 | -107 | -26 | 624 | -308 | -214 | 164 | 513 | 1,704 | 35 | -114 | 1,378 | 376 | -221 | -115 | -200 | -69 | -269 | -339 | 7 | -452 | -279 | -57 | 161 | -253 | 18 | -126 | -137 | -163 | -527 | -608 | -496 | -148 | -482 | -326 | -293 | -1,016 | -38 | -122 | -45 | -161 | -582 | 585 | -19.4 | -8.2 | -46.8 | 109.4 | 136.6 | 530.1 | -29.8 | 204.4 | -10.4 | -5 | -27.5 | -41.9 | -7.1 | -32.4 | -64.9 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 2 | 2,022 | 5,373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40 | 0 | 6 | 0 | 6 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23 | 23 | 0 | -23 | -14 | -62 | -30 | -34 | -35 | -35 | -43 | -35 | -49 | -50 | -74 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 165 | -103 | -257 | 77 | 219.6 | 102.3 | -33 | -326.8 | 0 | 0.1 | -0.1 | 0 | 0.1 | -0 | -0 | 0 | 0.1 | -0.1 | 0.1 |
Net Change In Cash
| -1,866 | 2,453 | 2,352 | -1,781 | -1,771 | 1,849 | 611 | -4,106 | -5,605 | -1,591 | 190 | -1,192 | -1,583 | 8,170 | 1,396 | -1,656 | 6,786 | 3,064 | 680 | -195 | -263 | 1,375 | 152 | -927 | -265 | 481 | 919 | -388 | -522 | 208 | -10 | -327 | 147 | 688 | -1,211 | -421 | 631 | -556 | 1,350 | -1,115 | -307 | 415 | -211 | -715 | -208 | 605 | -1,232 | -359 | -957 | 480 | -640 | -738 | -535 | -646 | 96 | 3,131 | 32 | 1,390 | 474 | 517 | -41 | 109 | 418 | -892 | 32 | 461 | 1,179 | -4 | -404 | -1,509 | -656 | -249 | -13 | 461 | 1,872 | 49 | 35 | 295 | 159 | -270 | 116 | -482 | 219 | 21 | 347 | 635 | -249 | -125 | -811 | -252 | 386 | -422 | 1,312 | -452 | -429 | 1,061 | -43 | 261 | 90 | -605 | -229 | 888 | -134 | -57 | -141 | 372 | -79 | -234 | 452 | -378 | 226 | -15 | 50 | -54 | 54 | -237 | 51 | -149 | 29 | -239 | -840 | 533 | 609 | -45 | -161 | -582 | 585 | -19.4 | -8.2 | -46.8 | 109.4 | -186.9 | 135.6 | 42.2 | 236.7 | -262.8 | 57.6 | -13.2 | -25.4 | -1,063.8 | 220.1 | 222.1 |
Cash At End Of Period
| 9,028 | 10,894 | 8,441 | 6,089 | 8,110 | 9,881 | 8,032 | 7,421 | 11,527 | 17,132 | 18,723 | 18,533 | 19,725 | 21,308 | 13,138 | 11,742 | 13,398 | 6,612 | 3,548 | 2,868 | 3,063 | 3,326 | 1,951 | 1,799 | 2,726 | 2,991 | 2,510 | 1,591 | 1,979 | 2,501 | 2,293 | 2,303 | 2,630 | 2,483 | 1,795 | 3,006 | 3,427 | 2,796 | 3,352 | 2,002 | 3,117 | 3,424 | 3,009 | 3,220 | 3,935 | 4,143 | 3,538 | 4,770 | 5,129 | 6,086 | 5,606 | 6,246 | 6,984 | 7,519 | 8,165 | 8,069 | 4,938 | 4,906 | 3,516 | 3,042 | 2,525 | 2,566 | 2,457 | 2,039 | 2,931 | 2,899 | 2,438 | 1,259 | 1,263 | 1,667 | 3,176 | 3,832 | 4,081 | 4,094 | 3,633 | 1,761 | 1,712 | 1,677 | 1,382 | 1,223 | 1,493 | 1,377 | 1,859 | 1,640 | 1,619 | 1,272 | 637 | 886 | 1,011 | 1,822 | 2,074 | 1,688 | 2,110 | 798 | 1,250 | 1,679 | 618 | 661 | 400 | 310 | 915 | 1,144 | 256 | 390 | 447 | 588 | 216 | 295 | 529 | 77 | 455 | 229 | 244 | 194 | 248 | 194 | 431 | 380 | 529 | 500 | 739 | 1,579 | 1,046 | -45 | -161 | -582 | 1,107 | -19.4 | -8.2 | -46.8 | 558.4 | 449.1 | 635.6 | 500.2 | 457.7 | 221.2 | 484.6 | 426.8 | 439.6 | 465.2 | 1,529.1 | 222.1 |