Walgreens Boots Alliance, Inc.
NASDAQ:WBA
8.81 (USD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -3,078 | 344 | -5,907 | -278 | -208 | -48 | 544 | -3,816 | -501 | 229 | 806 | 3,531 | 613 | 1,173 | 1,025 | -299 | 356 | -1,725 | 951 | 842 | 687 | 1,037 | 1,138 | 1,100 | 1,514 | 1,346 | 1,349 | 822 | 807 | 1,165 | 1,062 | 1,067 | 1,035 | 1,107 | 932 | 1,117 | 32 | 1,310 | 2,101 | 836 | -205 | 764 | 768 | 704 | 657 | 624 | 756 | 413 | 0 | 537 | 683 | 554 | -439 | 603 | 739 | 580 | 470 | 463 | 669 | 489 | 436 | 522 | 640 | 408 | 443 | 572.3 | 685.9 | 455.5 | 396.5 | 561.2 | 651.9 | 431.7 | 412.3 | -21,725.2 | 22,717.9 | 345.6 | 419.6 | 320.4 | 756.5 | 63 | 327.2 | 344.6 | 433.5 | 254.9 | 277.1 | 296.1 | 370.9 | 231.6 | 247.7 | 259 | 326.6 | 185.9 | 216.9 | 213.4 | 296.9 | 158.4 | 216.6 | 193.6 | 238.9 | 127.8 | 160.6 | 159.3 | 200.2 | 104 | 152 | 127 | 171 | 87 | 105.4 | 108.1 | 147.5 | 75 | 89.7 | 91.5 | 126.8 | 63.7 | 76.3 | 78.9 | 111.6 | 54 | 69.1 | 71 | 97.6 | 44.2 | 56.4 | 64.4 | 84.2 | 40.3 | 51.4 | 56.6 | 77.2 | 35.4 | 46.1 | 49.3 | 67.5 | 32.1 | 40.4 | 43.6 | 61.9 | 28.7 |
Depreciation & Amortization
| 622 | 607 | 613 | 616 | 605 | 597 | 560 | 495 | 488 | 478 | 524 | 500 | 518 | 507 | 473 | 475 | 480 | 478 | 492 | 477 | 526 | 522 | 500 | 490 | 470 | 442 | 442 | 416 | 410 | 413 | 412 | 419 | 447 | 447 | 442 | 382 | 478 | 438 | 507 | 319 | 315 | 338 | 331 | 332 | 325 | 318 | 327 | 313 | 310 | 296 | 283 | 277 | 288 | 269 | 256 | 273 | 262 | 263 | 248 | 257 | 234 | 264 | 241 | 236 | 232.3 | 210.8 | 201.2 | 195.7 | 180 | 177.2 | 158.5 | 160.2 | 163.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.7 | 17.5 | 16.9 | 16.3 |
Deferred Income Tax
| 2,159 | 89 | -1,135 | -196 | -273 | -498 | 2 | -1,602 | -198 | -262 | -70 | 164 | 443 | 54 | 84 | -348 | 59 | -57 | 17 | -62 | -9 | -52 | 137 | 24 | 60 | 92 | -411 | -63 | -223 | 15 | -165 | -61 | -192 | -79 | -13 | -158 | -272 | 59 | 145 | 36 | -41 | 184 | -95 | 129 | 115 | 42 | -39 | 30 | 173 | 99 | -28 | 21 | -4 | 68 | 69 | -1 | 82 | 7 | -22 | -4 | 7 | 230 | 7 | 16 | -2 | 47.3 | -33.9 | -71.9 | 39.8 | 29.2 | -21.9 | -23.9 | -41.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.3 | 6.4 | 6.3 | 6.3 |
Stock Based Compensation
| 39 | 44 | 48 | 51 | 37 | 55 | 71 | 222 | 125 | 96 | 135 | 35 | 35 | 50 | 34 | 36 | 36 | 34 | 39 | 28 | 32 | 24 | 36 | 27 | 39 | 28 | 38 | 25 | 20 | 19 | 26 | 26 | 28 | 27 | 29 | 31 | 23 | 21 | 34 | 31 | 29 | 33 | 31 | 21 | 34 | 25 | 25 | 20 | 22 | 24 | 18 | 35 | 68 | 21 | 20 | 26 | 20 | 19 | 21 | 24 | 17 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,102 | -68 | -826 | -694 | 802 | -150 | 440 | 6,352 | -469 | 1,732 | -210 | -558 | -53 | 362 | 68 | 51 | 1,064 | 167 | -42 | -248 | 947 | 581 | -1,042 | -1,226 | 1,164 | 189 | 1,078 | -490 | 918 | 201 | 1,477 | -978 | 1,550 | 571 | 362 | -801 | 463 | 146 | -276 | 162 | 598 | 133 | 250 | -771 | 106 | 562 | 213 | -214 | -106 | 878 | 40 | -81 | -362 | 246 | -210 | 283 | 65 | 278 | -321 | 394 | 154 | 483 | 520 | -384 | -143.7 | 141.2 | 247.6 | -224.3 | -333 | -72.6 | 43.6 | -105.3 | -417.7 | 22,257.8 | -21,889 | 91.8 | 0 | 0 | 0 | 0 | -624.3 | 411.3 | 74.2 | -125.2 | -349.8 | 155.6 | 170.3 | -118.9 | -333.8 | 306 | 308.4 | -204.4 | -436 | 32.9 | 130.1 | -278.9 | -175.6 | 124.4 | 125.7 | -182.9 | -268.7 | -14.4 | 164.3 | -93 | -186 | 75 | 67 | -102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.2 | -2.5 | 19.5 | -51 |
Accounts Receivables
| 128 | 258 | -232 | -618 | 483 | -190 | -372 | 151 | 83 | 230 | 622 | -127 | -554 | -341 | -297 | -259 | 22 | 465 | -208 | -116 | -59 | 434 | -649 | -515 | 371 | -125 | -275 | -362 | 118 | -342 | 448 | -259 | 107 | 160 | 14 | -166 | -65 | 118 | -38 | -353 | -205 | -294 | -43 | -74 | -235 | 78 | -194 | -98 | 164 | 194 | 125 | -89 | -129 | -57 | -27 | -30 | 263 | 5 | -90 | -54 | 304 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 284 | -36 | 901 | -1,180 | -39 | 563 | 681 | -918 | 77 | 293 | 549 | -1,352 | 94 | 319 | 977 | -1,225 | 290 | 15 | 857 | -1,099 | 495 | 203 | 867 | -1,424 | 101 | 544 | 704 | -1,018 | -161 | 766 | 823 | -1,330 | -163 | 72 | 753 | -1,306 | 40 | 573 | 542 | -436 | 367 | 781 | 527 | -815 | 33 | 381 | 605 | -698 | -23 | 382 | 902 | -178 | -441 | 60 | 315 | -526 | -270 | 345 | 300 | -682 | 107 | 724 | 738 | -1,036 | -179.6 | 265.8 | 254.6 | -753 | -298.8 | 103.5 | 467.5 | -948.4 | -435.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -59 | -0.5 | 91.3 | -170 |
Change In Accounts Payables
| 963 | 304 | -824 | 966 | 616 | -652 | 412 | 867 | -523 | 721 | -1,289 | 1,335 | -85 | 184 | -655 | 1,398 | 185 | -765 | -369 | 924 | 292 | -20 | -415 | 1,097 | 696 | 35 | -419 | 1,011 | 869 | 32 | -95 | 884 | 886 | 526 | -580 | 740 | 249 | -344 | -511 | 874 | 86 | -254 | -268 | 97 | 104 | 141 | -452 | 389 | -50 | 229 | -586 | -32 | -46 | 125 | -65 | 370 | 4 | -139 | -433 | 735 | -292 | -335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -273 | -594 | -671 | 138 | -258 | 129 | -281 | 6,252 | -106 | 395 | -92 | -414 | 492 | 200 | 43 | 137 | 567 | 452 | -322 | 43 | 219 | -36 | -845 | -384 | -4 | -265 | 1,068 | -121 | 210 | -255 | 301 | -273 | 720 | -187 | 175 | -69 | 239 | -201 | -269 | 77 | 350 | -100 | 34 | 21 | 204 | -38 | 254 | 193 | -197 | 73 | -401 | 218 | 254 | 118 | -433 | 469 | 68 | 67 | -196 | 790 | 35 | 88 | -218 | 652 | 35.9 | -124.6 | -7 | 528.7 | -34.2 | -176.1 | -423.9 | 843.1 | 18.2 | 22,257.8 | -21,889 | 91.8 | 0 | 0 | 0 | 0 | -624.3 | 411.3 | 74.2 | -125.2 | -349.8 | 155.6 | 170.3 | -118.9 | -333.8 | 306 | 308.4 | -204.4 | -436 | 32.9 | 130.1 | -278.9 | -175.6 | 124.4 | 125.7 | -182.9 | -268.7 | -14.4 | 164.3 | -93 | -186 | 75 | 67 | -102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.8 | -2 | -71.8 | 119 |
Other Non Cash Items
| 488 | 320 | 6,570 | 220 | 76 | 24 | -871 | -1,158 | 641 | -137 | -100 | -2,573 | -311 | -392 | -323 | 1,280 | 91 | 2,017 | -34 | 24 | 196 | -92 | -34 | 45 | -367 | 112 | -281 | 251 | 82 | 42 | 45 | 52 | -210 | 31 | 601 | 161 | 781 | -152 | -1,205 | -353 | 688 | -180 | -181 | -282 | -114 | -192 | -84 | 39 | 369 | 13 | 11 | 3 | 372 | 23 | 12 | 4 | 26 | 26 | 1 | 8 | 4 | 2 | 20 | 36 | 18.4 | 13.3 | 15 | 35.3 | -10.5 | 19.9 | 36.7 | 37.5 | 29.7 | 494.1 | 0 | 0 | -188.3 | 232.6 | -232.6 | 0 | 556.5 | 0 | 0 | 0 | 458.6 | 0 | 0 | 0 | 378.4 | 0 | 0 | 0 | 385.5 | 0 | 0 | 0 | 303.2 | 0 | 0 | 0 | 212.9 | 0 | 0 | 0 | 180 | 0 | 0 | 0 | 38.7 | 122 | 24.1 | 29.2 | 14.7 | -15 | 89.6 | -49.7 | -68.3 | 83.4 | 46.1 | -37 | -64 | 161.8 | 26 | -50.3 | -47.3 | 92.8 | 51.6 | -35.5 | -13.9 | 69 | 95.7 | -33.5 | -38.3 | 23.2 | 61.5 | -29 | 5.1 | 12.8 | 11.9 | 10.2 |
Operating Cash Flow
| 1,332 | 604 | -637 | -281 | 1,039 | -20 | 746 | 493 | 86 | 1,629 | 1,085 | 1,099 | 1,245 | 1,754 | 1,361 | 1,195 | 2,086 | 914 | 1,423 | 1,061 | 2,379 | 2,020 | 735 | 460 | 2,880 | 2,209 | 2,215 | 961 | 2,014 | 1,855 | 2,857 | 525 | 2,658 | 2,104 | 2,353 | 732 | 1,505 | 1,822 | 1,306 | 1,031 | 1,384 | 1,272 | 1,104 | 133 | 1,123 | 1,379 | 1,198 | 601 | 768 | 1,847 | 1,007 | 809 | 362 | 1,230 | 886 | 1,165 | 925 | 1,056 | 595 | 1,168 | 852 | 1,519 | 1,428 | 312 | 548 | 984.9 | 1,115.8 | 390.3 | 272.8 | 714.9 | 868.8 | 500.2 | 146.6 | 1,026.7 | 828.9 | 437.4 | 231.3 | 553 | 523.9 | 63 | 259.4 | 755.9 | 507.7 | 129.7 | 385.9 | 451.7 | 541.2 | 112.7 | 292.3 | 565 | 635 | -18.5 | 166.4 | 246.3 | 427 | -120.5 | 344.2 | 318 | 364.6 | -55.1 | 104.8 | 144.9 | 364.5 | 11 | 146 | 202 | 238 | -15 | 144.1 | 230.1 | 171.6 | 104.2 | 104.4 | 76.5 | 216.4 | 14 | 8 | 162.3 | 157.7 | 17 | 5.1 | 232.8 | 123.6 | -6.1 | 9.1 | 157.2 | 135.8 | 4.8 | 37.5 | 125.6 | 172.9 | 1.9 | 7.8 | 72.5 | 129 | 3.1 | 34.3 | 77.8 | 116.5 | 10.5 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -246 | -277 | -352 | -506 | -484 | -525 | -498 | -610 | -493 | -371 | -416 | -454 | -378 | -309 | -261 | -431 | -412 | -257 | -318 | -387 | -456 | -453 | -323 | -470 | -384 | -317 | -288 | -378 | -439 | -273 | -261 | -378 | -421 | -247 | -317 | -340 | -361 | -247 | -308 | -335 | -285 | -230 | -227 | -364 | -338 | -293 | -245 | -336 | -448 | -379 | -304 | -419 | -514 | -230 | -196 | -273 | -228 | -262 | -220 | -304 | -393 | -442 | -454 | -638 | -572.4 | -609.7 | -552.5 | -490.4 | -533.2 | -434.1 | -399.8 | -418.2 | -430.6 | -306 | -262.8 | -338.4 | -381.6 | -287.5 | -263.2 | -305.2 | -308.6 | -219.4 | -207.9 | -203.6 | -222.1 | -237.4 | -134.3 | -201.3 | -242.6 | -198.6 | -255.4 | -237.8 | -331.1 | -269.3 | -289.8 | -346.8 | -341.2 | -286.8 | -274.5 | -216.6 | -211.2 | -195.8 | -143.3 | -146 | -179 | -133 | -181 | -148 | -195.9 | -114.3 | -80.3 | -94.5 | -121.4 | -84 | -82.9 | -76.3 | -76.2 | -72.7 | -76.2 | -85.2 | -78.9 | -71.7 | -67 | -72.4 | -57.8 | -44.6 | -36.6 | -45.7 | -44.5 | -35.6 | -33.1 | -31.7 | -41.8 | -56.9 | -57.6 | -46.2 | -46.8 | -54.6 | -45.5 | -44.8 |
Acquisitions Net
| -196 | 22 | -119 | -109 | -241 | -259 | -6,733 | -80 | -149 | -122 | -118 | -1,800 | 5,490 | -80 | -1,237 | -77 | -373 | -59 | -106 | -180 | -274 | -120 | -147 | -200 | -573 | -845 | -3,110 | -265 | -25 | -11 | -37 | -15 | -1,196 | -1,173 | -14 | -29 | -259 | 794 | -4,540 | -13 | 72 | -89 | -194 | -533 | -266 | -36 | -61 | -471 | -70 | -217 | -150 | -99 | -6 | -41 | -78 | -63 | -15 | -648 | -84 | -32 | -57 | -165 | -122 | -61 | 527.399 | -437.7 | -41.7 | -48 | -770.2 | -269.3 | -12.3 | -34 | -333.2 | -20.9 | -36.3 | -95 | 4.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -25 | -8 | -12 | -12 | -17 | -18 | -7 | -15 | -19 | -11 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -600 | -1,200 | -600 | -600 | -1,200 | -250 | 0 | 0 | 0 | 0 | 0 | 0 | -504.1 | -1,722.8 | -1,829.5 | -2,340.5 | -4,363.1 | -3,901.3 | -2,440.9 | -1,577.1 | -2,477.7 | -3,184.1 | 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 | -14.7 | -5 | -5.6 | -4.9 | 0 | 0 | 26.9 | -8 | 0 | 0 | -10.5 | -5.8 | -20 | -1.8 | 15.2 | 0 | 0 | 0 | -51.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | -543 | -969 | -559 | 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 | 11 | 25 | 8 | 13 | 13 | 16 | 16 | 8 | 15 | 19 | 11 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,200 | 1,200 | 600 | 500 | 794 | 811 | 0 | 0 | 0 | 0 | 0 | 0 | 696.5 | 1,800.3 | 1,668.8 | 2,660.4 | 4,959.7 | 3,554.5 | 2,110.6 | 1,763.6 | 2,817.8 | 3,356.1 | 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 | 2 | 0 | 9.3 | 19.2 | 0 | 23.5 | -7.1 | 13.1 | -8.7 | 38.8 | 13 | 9.3 | 0 | 0 | -21.2 | 32.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 1,214 | 459 | 1,288 | 700 | 880 | 1,118 | 2,325 | 3,517 | 1,166 | 1,078 | 311 | 296 | 301 | 404 | 401 | 249 | 148 | 273 | 209 | 165 | -8 | 50 | 59 | 35 | 567 | 207 | -159 | 44 | 73 | 29 | 12 | 482 | 61 | 11 | 44 | 98 | 228 | 276 | 194 | 294 | 29 | -59 | 178 | -28 | 113 | 2 | -57 | -2 | -3,792 | -3 | 24 | 21 | -161 | 40 | -5 | 2 | 21 | -21 | 28 | 10 | 16 | 6 | -636 | 15 | -618.699 | 13.7 | 4.9 | 7.1 | 9.3 | 35.4 | 10.6 | 28 | 7.4 | 47.8 | -1 | 5.8 | 6.3 | 17.5 | 267.4 | 0.2 | -8.3 | 18.9 | 5.4 | 0.4 | 15 | 36.6 | 27.3 | 14 | 155.1 | 24 | 190.3 | 13.1 | 10.1 | 28.6 | 61.5 | 2.3 | 14.4 | 13.3 | 4.1 | 49.9 | 4.6 | 19.6 | 24.6 | 2 | 68 | 4 | 4 | 63 | 6.1 | 9.2 | -20.5 | 4.2 | 4 | 72.8 | 3.5 | 4.7 | 4.6 | 3.5 | 9.9 | -26.3 | -32.1 | -25.7 | 14.1 | 2.2 | 2.7 | 2.6 | 2.1 | 1.6 | -17.2 | -59.2 | 1.4 | 0.7 | -7.2 | -4.6 | 0.9 | 0.1 | -2.2 | -5.3 | 1.3 | 0.4 |
Investing Cash Flow
| 772 | 204 | 817 | 85 | 155 | 334 | -5,441 | 1,858 | 198 | 919 | -223 | -1,958 | 5,413 | 15 | -1,097 | -259 | -637 | -43 | -215 | -402 | -738 | -523 | -411 | -635 | -390 | -955 | -3,557 | -599 | -391 | -255 | -286 | 89 | -1,556 | -1,409 | -281 | -271 | -392 | 824 | -4,653 | -55 | -186 | -377 | -243 | -925 | -491 | -333 | -363 | -809 | -4,310 | -599 | -454 | -497 | -681 | -231 | -279 | -334 | 378 | -931 | -290 | -431 | -840 | -40 | -1,212 | -684 | -663.7 | -1,033.7 | -589.3 | -531.3 | -1,101.7 | -608.2 | -567.5 | -118.3 | -159.8 | -649.8 | -629.9 | -244 | -35.2 | -98 | 4.2 | -305 | -316.9 | -200.5 | -202.5 | -203.2 | -207.1 | -200.8 | -107 | -187.3 | -87.5 | -174.6 | -65.1 | -224.7 | -321 | -240.7 | -228.3 | -344.5 | -326.8 | -273.5 | -270.4 | -166.7 | -206.6 | -176.2 | -118.7 | -144 | -111 | -129 | -177 | -85 | -189.8 | -105.1 | -100.8 | -90.3 | -117.4 | -11.2 | -94.1 | -76.6 | -75.2 | -74.1 | -57 | -92.3 | -84.1 | -81.9 | -60 | -57.1 | -74.3 | -9 | -41.5 | -36.6 | -46.5 | -94.8 | -52.9 | 1.1 | -100.3 | -61.5 | -56.7 | -46.1 | -49 | -59.9 | -44.2 | -44.4 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 944 | -534 | 3 | 50 | -2,858 | -1,159 | 1,286 | 28 | -997 | 698 | -547 | 4,433 | -6,666 | -2,052 | -468 | 156 | -869 | -930 | -238 | -22 | -987 | -375 | 2,026 | 1,607 | -536 | -514 | 1,602 | 1,044 | -6,400 | -31 | -5 | 45 | 5,918 | -669 | -31 | 11 | -1,859 | -686 | -5,888 | 10,020 | 43 | -325 | 0 | 0 | -1,300 | 0 | 0 | 1,000 | 0 | 0 | 0 | 0 | -17 | 0 | 0 | 0 | 0 | -576 | 0 | 0 | 0 | 0 | -81 | 998 | 222 | 384.7 | -438.7 | 288 | 708.8 | 0 | 0 | -213.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -104.4 | -584.6 | 248.3 | 82.9 | 33 | -136.4 | 461.2 | 0 | 0 | -90.9 | 98 | 0 | 0 | 0 | 100 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 42 | 0 | 0 | 0 | 77.3 | -0.3 | -1.7 | -40.1 | 35 | -0.4 | -0.3 | -17.1 | 12 | -5.4 | -1.6 | -104.4 | -0.7 | -0.4 | -0.4 | -4.1 | -0.7 | -15.1 | -7.1 | -1.7 | -0.6 | -1.8 | -0.5 | -1.5 | -0.7 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 11 | 12 | 16 | 0 | 14 | -19 | 0 | 0 | 18 | 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 | 0 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 49.1 | 54.5 | 38 | 68.4 | 61 | 61 | 60.4 | 83.7 | 131.2 | 89.5 | 49 | 49.4 | 0 | 0 | 60.2 | 31.6 | 0 | 0 | 34.9 | 34.5 | 0 | 0 | 0 | 0 | 3.1 | 25.9 | 30.6 | 51.5 | 22.2 | 25.4 | 34.8 | 43.7 | -13.8 | 34.9 | 34.3 | 23.8 | 20.5 | 53.2 | 39.5 | 18.6 | 24 | 18.4 | 25.3 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | 2.7 | 1.5 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | -69 | -11 | -12 | -16 | -150 | -14 | -19 | -33 | -154 | 0 | 0 | 0 | -110 | -215 | -461 | -440 | -473 | -434 | -613 | -2,201 | -912 | -2,703 | 0 | 0 | -2,525 | -3,763 | -1,000 | 0 | -457 | 0 | 0 | -623 | -529 | -395 | -237 | -94 | -500 | -500 | 0 | 0 | -205 | -48 | -451 | -66 | -50 | 0 | -176 | -407 | -608 | -635 | -503 | -380 | -510 | -1,002 | -307 | -252 | -195 | -139 | 0 | -41 | -99 | -73.9 | -72.4 | -69.3 | -78.4 | -167.7 | -222.7 | -239.2 | -433.9 | -147.9 | -176.2 | -186.2 | -158.5 | 0 | -360.2 | -165.2 | -119.3 | 0 | 0 | -55.2 | -58.2 | 0 | 0 | 0 | -41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -1.3 | -1 | -0.7 | -0.4 | 1.1 | 1.2 | -16.4 | -0.9 | -0.8 | -0.6 | -1.6 | -1.5 | -0.7 | -1.7 | -1.7 | -0.4 | -0.5 | -0.3 | -0.3 | -0.4 |
Dividends Paid
| -216 | -216 | -413 | -415 | -415 | -415 | -414 | -415 | -408 | -418 | -420 | -413 | -405 | -404 | -403 | -405 | -487 | -403 | -447 | -410 | -399 | -403 | -419 | -422 | -448 | -476 | -402 | -413 | -409 | -405 | -405 | -406 | -389 | -387 | -394 | -393 | -371 | -371 | -320 | -322 | -301 | -301 | -299 | -298 | -260 | -260 | -260 | -260 | -194 | -195 | -196 | -202 | -159 | -160 | -162 | -166 | -134 | -135 | -136 | -136 | -112 | -111 | -112 | -111 | -93.5 | -94.1 | -94.2 | -94.2 | -77 | -77.3 | -77.7 | -78.2 | -65.6 | -65.6 | -65.8 | -65.9 | -53.4 | -53.6 | -53.7 | -53.8 | -44.3 | -44.2 | -44.2 | -44.2 | -38.4 | -38.4 | -38.4 | -37.2 | -37.1 | -37.1 | -37.1 | -35.7 | -35.7 | -35.5 | -35.6 | -34.1 | -34.1 | -33.9 | -34 | -32.6 | -32.5 | -32.4 | -32.7 | -31 | -31 | -32 | -30 | -30 | -29.8 | -29.6 | -29.5 | -27.1 | -27 | -27.1 | -27.1 | -24 | -24 | -24 | -24 | -20.9 | -20.9 | -20.9 | -20.9 | -18.5 | -18.5 | -18.4 | -18.5 | -16 | -16 | -16 | -16 | -14.2 | -14.2 | -14.1 | -14.2 | -12.3 | -12.3 | -12.3 | -12.3 | -10.5 |
Other Financing Activities
| -354 | -35 | 97 | 620 | 1,813 | 381 | 1,493 | -62 | -861 | -277 | -2,108 | 11 | -127 | 1,247 | 576 | 7 | -78 | 881 | -94 | 39 | 346 | -67 | 89 | 117 | 175 | -177 | 41 | 37 | -29 | 231 | 72 | 40 | -29 | 21 | 42 | 58 | 88 | 87 | -118 | 51 | 80 | 80 | 246 | 158 | 88 | 228 | 93 | 50 | 3,038 | 34 | 82 | -6 | 34 | 73 | 116 | 27 | 1 | 104 | 32 | 59 | 26 | 23 | 73 | -5 | -17 | 153.9 | -2.1 | -3 | -8.8 | 5.5 | -20.3 | 10.2 | 213 | -1 | -1.3 | -11.1 | -107.1 | 1.1 | 21.8 | 1.4 | -30.6 | -41.4 | -1.6 | -7.6 | 22.3 | -41.3 | -6.9 | -2.8 | -7.1 | -4.7 | 3 | -3.5 | 3.4 | -4.4 | -1.1 | -4.4 | -3.7 | -10.3 | -3.8 | 2.8 | 0.3 | 2.2 | -102.5 | 14.5 | 5 | 3.7 | -35.3 | -1 | 10.6 | 21.3 | -50.4 | -7.5 | -0.3 | 1.1 | -95 | -5.3 | -2.3 | 0.2 | 0.7 | -0.6 | 0.1 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 |
Financing Cash Flow
| 374 | -785 | -313 | 186 | -1,460 | -1,193 | 2,365 | -599 | -2,252 | -16 | -3,108 | 3,877 | -7,180 | -1,209 | -295 | -352 | -1,649 | -913 | -1,219 | -866 | -1,474 | -1,458 | -505 | 390 | -3,512 | -1,167 | 1,241 | -1,857 | -10,601 | -1,211 | -344 | -778 | 5,500 | -1,035 | -1,006 | -853 | -2,537 | -1,207 | -6,420 | 9,249 | -678 | -546 | -53 | -345 | -1,520 | -483 | -233 | 740 | 2,844 | -337 | -563 | -774 | -777 | -590 | -426 | -649 | -1,135 | -914 | -356 | -272 | -225 | -88 | -193 | 815 | 86.7 | 265.3 | -566.3 | 181.3 | 516.3 | -233.5 | -276.8 | -632.1 | 130.7 | -153.3 | -204.3 | -186.1 | -160.5 | -366.9 | -136.9 | -140.1 | -74.9 | -85.6 | -66.1 | -75.5 | -16.1 | -79.7 | -45.3 | -81 | -41.1 | -120.3 | -588.1 | 260.6 | 72.8 | 18.5 | -138.3 | 466.4 | -51.6 | -9.3 | -94.4 | 92 | -11.7 | 23 | -95.6 | 102 | -2 | 3 | -40 | 41 | -19.2 | -8.3 | -79.9 | 7.4 | -26.2 | -25 | -122.1 | 48 | -26.6 | -25.5 | -63.4 | 13.5 | -23 | -19.5 | -37.2 | -6.3 | -22.7 | -18.9 | -139.3 | -17.5 | -17.2 | -17 | -21.7 | -16.3 | -29.9 | -22.9 | -17.6 | -13.3 | -14.7 | -13 | -14.1 | -11.6 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1 | 1 | 2 | 0 | 3 | 4 | 9 | 4 | -14 | -17 | 4 | -20 | -11 | -68 | 3 | 10 | 2 | -2 | -2 | 1 | 3 | -12 | 6 | -6 | -11 | -18 | 20 | 24 | 26 | 42 | -3 | -45 | -86 | 45 | -50 | -38 | -25 | 5 | -89 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 2,478 | 25 | -131 | -10 | -261 | -876 | -2,321 | 1,756 | -1,983 | 2,514 | -2,241 | 2,998 | -533 | 492 | -28 | 593 | -197 | -45 | -12 | -207 | 169 | 29 | -174 | 208 | -1,033 | 69 | -81 | -1,471 | -8,952 | 431 | 2,224 | -209 | 6,516 | -295 | 1,016 | -430 | -1,449 | 1,444 | -9,856 | 10,215 | 520 | 349 | 808 | -1,137 | -888 | 563 | 602 | 532 | -698 | 911 | -10 | -462 | -1,096 | 409 | 181 | 182 | 168 | -789 | -51 | 465 | -213 | 1,391 | 23 | 443 | -28.8 | 216.5 | -39.8 | 40.3 | -312.6 | -126.8 | 24.5 | -250.2 | 117.5 | 223.6 | -5.3 | 7.3 | 35.6 | 88.1 | -860.3 | -382.1 | 118.5 | 469.8 | 239.1 | -149 | 162.7 | 171.2 | 388.9 | -155.6 | 163.7 | 270.1 | -18.2 | 17.4 | -81.8 | 24.1 | 60.4 | 1.4 | -34.2 | 35.2 | -0.2 | -129.8 | -113.5 | -8.3 | 150.6 | -31 | 33 | 76 | 21 | -59 | -64.9 | 116.7 | -9.1 | 21.3 | -39.2 | 40.3 | 0.2 | -14.6 | -93.8 | 62.7 | 37.3 | -61.8 | -102 | 131.4 | 26.4 | -69.5 | -87.9 | 129.3 | -45 | -49.3 | -26.2 | 13.8 | 98.3 | -13.3 | -122.4 | -11.9 | 54.7 | -56.3 | -29.4 | 4.9 | 58.2 | -45.5 |
Cash At End Of Period
| 3,218 | 740 | 715 | 846 | 856 | 1,117 | 1,993 | 4,314 | 2,558 | 4,541 | 2,027 | 4,268 | 1,270 | 1,803 | 1,311 | 1,339 | 746 | 943 | 988 | 1,000 | 1,207 | 1,038 | 1,009 | 1,183 | 785 | 1,818 | 1,749 | 1,830 | 3,301 | 12,253 | 11,822 | 9,598 | 9,807 | 3,291 | 3,586 | 2,570 | 3,000 | 4,449 | 3,005 | 12,861 | 2,646 | 2,126 | 1,777 | 969 | 2,106 | 2,994 | 2,431 | 1,829 | 1,297 | 1,995 | 1,084 | 1,094 | 1,556 | 2,652 | 2,243 | 2,062 | 1,880 | 1,712 | 2,501 | 2,552 | 2,087 | 2,300 | 909 | 886 | 443 | 471.8 | 255.3 | 295.1 | 254.8 | 567.4 | 694.2 | 669.7 | 919.9 | 802.4 | 578.8 | 584.1 | 576.8 | 541.2 | 453.1 | 1,313.4 | 1,695.5 | 1,577 | 1,107.2 | 868.1 | 1,017.1 | 854.4 | 683.2 | 294.3 | 449.9 | 286.2 | 16.1 | 34.3 | 16.9 | 98.7 | 74.6 | 14.2 | 12.8 | 47 | 11.8 | 12 | 141.8 | 255.3 | 263.6 | 113 | 144 | 111 | 35 | 14 | -64.9 | 116.7 | -9.1 | 30.1 | -39.2 | 40.3 | 0.2 | 7.6 | -93.8 | 62.7 | 37.3 | 16.1 | -102 | 131.4 | 26.4 | 22.1 | -87.9 | 129.3 | -45 | 95.2 | -26.2 | 13.8 | 98.3 | 58.7 | -122.4 | -11.9 | 54.7 | 157.6 | -29.4 | 4.9 | 58.2 | 180 |