Waste Management, Inc.
NYSE:WM
225.68 (USD) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 760 | 680 | 708 | 469 | 662 | 613 | 532 | 500 | 639 | 587 | 514 | 506 | 539 | 351 | 421 | 438 | 390 | 307 | 361 | 447 | 495 | 382 | 347 | 531 | 498 | 499 | 395 | 903 | 388 | 361 | 297 | 334 | 304 | 286 | 256 | 273 | 337 | 273 | -131 | 598 | 281 | 222 | 237 | -599 | 297 | 256 | 176 | 235 | 223 | 219 | 183 | 278 | 285 | 237 | 186 | 294 | 258 | 258 | 192 | 331 | 292 | 267 | 170 | 218 | 310 | 318 | 241 | 309 | 278 | 354 | 222 | 246 | 300 | 417 | 186 | 290 | 215 | 527 | 150 | 269 | 302 | 216 | 152 | 183 | 210 | 176 | 61 | 236 | 231 | 217 | 138 | 158 | 30 | 191 | 124 | 38.524 | -190.842 | 0.315 | 55.003 | -112.3 | -947.8 | 300.7 | 364.3 | 81 | -1,095.9 | 127.1 | 121 | 102.8 | 49.1 | 72.3 | 49.1 | 46.2 | -49.9 | 16.1 | 20.5 | 39.1 | 18.9 | -32.5 | 4.8 | 5.5 | 4.6 | 1.4 | 2.3 | 2.6 | 2.9 | 2.1 | 2 | 2 | 1.9 | 1.9 | 1.5 | 1 | 0.7 | 1.1 | 0.2 | 0.1 | 0.1 | -0.1 | 0 |
Depreciation & Amortization
| 591 | 576 | 547 | 335 | 331 | 333 | 327 | -209 | 503 | 508 | 482 | 510 | 517 | 500 | 472 | 436 | 419 | 414 | 402 | 395 | 404 | 409 | 366 | 370 | 376 | 384 | 347 | 342 | 350 | 356 | 328 | 313 | 336 | 340 | 312 | 301 | 330 | 322 | 292 | 307 | 329 | 339 | 317 | 327 | 344 | 339 | 323 | 326 | 331 | 323 | 317 | 294 | 317 | 319 | 299 | 277 | 317 | 309 | 291 | 274 | 301 | 302 | 289 | 297 | 326 | 318 | 297 | 296 | 331 | 322 | 310 | 321 | 340 | 345 | 328 | 325 | 369 | 346 | 321 | 318 | 345 | 348 | 325 | 313 | 325 | 325 | 302 | 304 | 311 | 313 | 294 | 343 | 352 | 341 | 335 | 349.668 | 366.615 | 362.308 | 350.409 | 411.5 | 462 | 390.4 | 350.3 | 391.6 | 921.4 | 99.6 | 86.1 | 83.9 | 111.1 | 62.6 | 45.6 | 42 | 66.4 | 29.9 | 14.9 | 14.6 | 14.6 | 21.8 | 5.4 | 4.8 | 5 | 6.2 | 2.8 | 2.6 | 2.3 | 1.8 | 1.5 | 1.3 | 1.3 | 1.4 | 0.8 | 0.5 | 0.5 | 0.4 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 |
Deferred Income Tax
| 51 | -43 | 57 | 14 | 38 | -11 | 42 | 102 | 11 | -53 | -11 | 14 | -24 | -53 | -14 | 104 | 96 | -31 | -4 | 71 | 41 | -13 | 1 | 57 | -11 | -6 | -15 | -205 | -43 | -39 | 36 | 53 | 34 | -46 | 32 | -16 | 88 | -80 | 38 | -33 | -37 | -33 | -15 | -182 | 62 | -4 | -25 | 55 | 4 | 5 | 3 | 150 | 9 | 42 | -3 | 59 | 70 | 24 | 1 | -84 | 25 | -25 | -10 | 67 | 38 | 28 | 17 | 17 | 91 | -41 | 3 | 23 | -49 | -3 | 6 | -42 | 21 | -49 | 9 | 46 | 20 | 51 | 39 | 117 | 177 | 26 | 43 | 212 | -3 | 76 | 34 | 92 | -62 | 45 | 56 | -117.054 | 102.264 | 40.968 | 38.822 | 206.9 | -136.1 | 115 | 132 | -549.7 | 56.5 | 19.7 | 23.3 | 37.1 | 4.6 | 18.9 | 17.3 | 0 | -27.7 | 0 | 0 | 0 | 0 | 0 | 0.5 | -1.8 | 1.8 | 0 | 0.2 | 0.6 | -0.5 | 0.4 | 0.5 | -1.3 | 0.8 | 0.8 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 27 | 30 | 22 | 24 | 21 | 26 | 13 | 20 | 26 | 25 | 27 | 36 | 22 | 23 | 20 | 51 | 10 | 13 | 24 | 19 | 16 | 27 | 26 | 22 | 18 | 23 | 27 | 20 | 18 | 36 | 23 | 16 | 21 | 30 | 19 | 23 | 10 | 20 | 25 | 11 | 14 | 15 | 13 | 11 | 13 | 21 | 8 | 6 | 0 | 15 | 7 | 11 | 10 | 17 | 8 | 8 | 8 | 12 | 11 | 10 | 3 | 6 | 48 | 0 | 0 | 0 | -26 | 0 | 0 | 0 | -45 | 0 | 0 | 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 |
Change In Working Capital
| -65 | -98 | 9 | 42 | -33 | -160 | -100 | -200 | -54 | -73 | 182 | -98 | 100 | -40 | 164 | -268 | -29 | 38 | -68 | 5 | -42 | 63 | 54 | -57 | -74 | 77 | 25 | -326 | 92 | 69 | -36 | -10 | -24 | 64 | 47 | -152 | -160 | 245 | -311 | -269 | 58 | -43 | -11 | 6 | -23 | -88 | 25 | -121 | -73 | 49 | -73 | -39 | -24 | -174 | 65 | -35 | -8 | -160 | -27 | 132 | -78 | -7 | -13 | -89 | 98 | -92 | -6 | -46 | 50 | -78 | -7 | 26 | 96 | -157 | 16 | 31 | -102 | -259 | 11 | -68 | -103 | -90 | -58 | -27 | -504 | 112 | -33 | -71 | 101 | -166 | -33 | 227 | -34 | -108 | -122 | 104.566 | -69.179 | -210.396 | 121.009 | -195.9 | 336.4 | -391.7 | -468.4 | 194.3 | -23.2 | 22.4 | 91.2 | -74.2 | 26.2 | 64.1 | 50.6 | 4.2 | -77.5 | 62 | 16.4 | 8.2 | 2.3 | 4.4 | -9.9 | -6.2 | -3 | -2.3 | -0.8 | -2 | -0.8 | -2.6 | -0.7 | 4.5 | -1.6 | -1.9 | -1 | 0.5 | -2.6 | 0.1 | -0.6 | -0.1 | 0.8 | -0.6 | -0.1 |
Accounts Receivables
| -103 | -303 | 176 | 36 | -92 | -243 | 138 | -241 | -13 | -88 | 93 | 28 | -32 | -223 | 199 | -179 | -109 | 58 | 127 | -51 | -21 | -193 | 212 | -59 | -159 | 19 | 183 | -383 | 69 | -108 | 151 | -110 | -34 | -45 | 111 | -107 | -53 | 41 | -59 | -232 | -28 | -49 | 41 | 30 | 18 | -92 | 88 | -131 | -40 | -128 | 56 | 29 | 0 | 0 | 0 | 29 | 0 | 0 | 12 | 29 | 0 | 0 | 87 | 216 | 0 | 0 | 61 | -22 | 0 | 0 | 51 | 12 | 0 | 0 | 99 | -102 | 0 | 0 | 99 | -223 | 0 | 0 | 51 | -79 | 0 | 0 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | -63 | 7 | 120 | 0 | 0 | -62 | -149 | -194 | -335 | 0 | 0 | 6 | 55 | 0 | 0 | -9 | -181 | 0 | 0 | -12 | -182 | 0 | 0 | -9 | -96 | 0 | 0 | -15 | -40 | 0 | 0 | 64 | 110 | 0 | 0 | -23 | -124 | 0 | 0 | -8 | 0 | 0 | 0 | -21 | 205 | 0 | 0 | -33 | -73 | 0 | 0 | 0 | -66 | 0 | 0 | -31 | 30 | 0 | 0 | -23 | -7 | 0 | 0 | -49 | 28 | 0 | 0 | -39 | 63 | 0 | 0 | -277 | 126 | 0 | 0 | 315 | 584 | 0 | 0 | 136 | 1,211 | 0 | 0 | 283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 64 | 187 | -102 | 27 | 85 | 123 | -145 | 393 | 75 | 149 | 101 | 206 | 176 | 215 | -2 | -37 | 0 | 0 | -123 | 243 | 0 | 0 | -117 | 203 | 0 | 0 | -119 | 126 | 0 | 0 | -144 | 174 | 0 | 0 | -109 | -112 | 0 | 0 | -195 | 117 | 0 | 0 | -19 | -27 | 0 | 0 | -24 | -57 | 0 | 0 | -99 | 51 | 0 | 0 | 0 | 51 | 0 | 0 | -24 | 51 | 0 | 0 | -40 | -183 | 0 | 0 | -22 | -51 | 0 | 0 | -32 | -45 | 0 | 0 | -89 | -187 | 0 | 0 | -67 | -43 | 0 | 0 | -78 | -415 | 0 | 0 | -86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -26 | 18 | -65 | 42 | -33 | -160 | -93 | -352 | -54 | 15 | 182 | 3 | 100 | -40 | -39 | -107 | -29 | 38 | -63 | -6 | -21 | 256 | -29 | -19 | 85 | 58 | -30 | 27 | 23 | 177 | -28 | -34 | 10 | 109 | -19 | -43 | -107 | 204 | -34 | -30 | 86 | 6 | -25 | -3 | -41 | 4 | -18 | -138 | -73 | 49 | 3 | -46 | -24 | -174 | 65 | -49 | -8 | -160 | 16 | 22 | -78 | -7 | -37 | -115 | 98 | -92 | 4 | -1 | 50 | -78 | 13 | -4 | 96 | -157 | 283 | 194 | -102 | -259 | -336 | -386 | -103 | -90 | -167 | -744 | -504 | 112 | -275 | -71 | 101 | -166 | -33 | 227 | -34 | -108 | -122 | 104.566 | -69.179 | -210.396 | 121.009 | -195.9 | 336.4 | -391.7 | -468.4 | 194.3 | -23.2 | 22.4 | 91.2 | -74.2 | 26.2 | 64.1 | 50.6 | 4.2 | -77.5 | 62 | 16.4 | 8.2 | 2.3 | 0 | -9.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 21 | 1,307 | 1,066 | 500 | 241 | 234 | 217 | 843 | 63 | 52 | 66 | 32 | 16 | 263 | 54 | 23 | 102 | 118 | 61 | 80 | 35 | 153 | 95 | -15 | 63 | 3 | 34 | 49 | 49 | 48 | 60 | 40 | 87 | 83 | 29 | 101 | 39 | 46 | 591 | -108 | 30 | 56 | 41 | 1,032 | 45 | 29 | 57 | 74 | 83 | 21 | 30 | 42 | 61 | 44 | 36 | 19 | 32 | 41 | 27 | 56 | 25 | 8 | 77 | 132 | -1 | -2 | 10 | 43 | 4 | -38 | 2 | 104 | 11 | -45 | 9 | 61 | 120 | 30 | 17 | 35 | 35 | 24 | 12 | 54 | 5 | 5 | 56 | -55 | 3 | 8 | 3 | 27 | 356 | -3 | 7 | 86.591 | 351.451 | 233.972 | 109.986 | 89.5 | 793.1 | -21.5 | -0.1 | 0.5 | 1,560.4 | -250.7 | -166.2 | 112 | -70.9 | -144.1 | -145.1 | -70.5 | 192.9 | -71 | -37.4 | -20.6 | -108.8 | 2.1 | 0.1 | -0.7 | -0.9 | 0.1 | -0.1 | -0.1 | 0.3 | -0.2 | 0.1 | 0 | 0.3 | 0 | -0.1 | 0.7 | 0 | -1.2 | 0 | 0 | -0.1 | 0.2 | 0 |
Operating Cash Flow
| 1,358 | 1,154 | 1,367 | 1,382 | 1,263 | 1,030 | 1,044 | 1,049 | 1,182 | 1,047 | 1,258 | 991 | 1,184 | 1,043 | 1,120 | 753 | 1,029 | 856 | 765 | 1,022 | 952 | 1,010 | 890 | 912 | 874 | 975 | 809 | 790 | 856 | 813 | 721 | 753 | 753 | 748 | 706 | 526 | 657 | 816 | 499 | 520 | 672 | 555 | 584 | 597 | 736 | 545 | 577 | 577 | 574 | 669 | 475 | 732 | 659 | 478 | 600 | 622 | 677 | 480 | 496 | 720 | 575 | 548 | 519 | 673 | 771 | 570 | 561 | 593 | 771 | 537 | 538 | 675 | 745 | 557 | 563 | 665 | 623 | 595 | 508 | 600 | 599 | 549 | 470 | 640 | 213 | 644 | 429 | 626 | 643 | 448 | 436 | 847 | 642 | 466 | 400 | 462.295 | 560.309 | 427.167 | 675.229 | 397.2 | 507.6 | 410.5 | 374.3 | 205.1 | 1,247.6 | 14.2 | 35.1 | 261.6 | 136.1 | 54.9 | 0.2 | 21.9 | 131.9 | 37 | 14.4 | 41.3 | -73 | -4.2 | 0.4 | 1.6 | 7.5 | 5.4 | 4.4 | 3.7 | 4.2 | 1 | 3.2 | 6.5 | 2.7 | 2.2 | 1.9 | 2.7 | -1.4 | 0.4 | -0.2 | 0.2 | 1 | -0.4 | 0.1 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -781 | -667 | -668 | -1,042 | -673 | -520 | -660 | -862 | -757 | -550 | -418 | -774 | -464 | -396 | -270 | -394 | -343 | -436 | -459 | -286 | -483 | -578 | -471 | -454 | -404 | -436 | -400 | -528 | -350 | -299 | -332 | -377 | -333 | -312 | -317 | -369 | -335 | -296 | -233 | -370 | -307 | -208 | -266 | -447 | -323 | -235 | -266 | -378 | -402 | -351 | -379 | -415 | -313 | -280 | -316 | -367 | -262 | -220 | -255 | -356 | -240 | -258 | -325 | -434 | -301 | -273 | -213 | -490 | -240 | -209 | -272 | -505 | -357 | -296 | -171 | -415 | -272 | -308 | -185 | -421 | -311 | -345 | -181 | -402 | -297 | -289 | -212 | -373 | -362 | -372 | -180 | -485 | -369 | -330 | -144 | -399.924 | -349.194 | -315.317 | -248.565 | -557.3 | -800.1 | -696.5 | -562.1 | -1,005.6 | -1,105.1 | -517 | -970 | -1,980.4 | -94.2 | -113.9 | -66.8 | -101.9 | -170.5 | -61.3 | -14.7 | -28.7 | -17.2 | -29 | -9.7 | -8.4 | -29.8 | -11 | -8.5 | -8.9 | -0.1 | -9.5 | -4 | -4.4 | -9.4 | -7.5 | -8.8 | -1.5 | -1 | -4.5 | -0.6 | -0.1 | -0.4 | -0.1 | -0.2 |
Acquisitions Net
| -498 | -189 | 4 | -21 | 1 | -49 | -23 | -161 | -190 | 5 | -4 | -38 | 52 | -1 | 8 | -3,217 | 3 | 3 | 11 | 12 | -64 | -38 | -382 | -16 | -69 | 65 | -232 | -40 | -23 | -35 | -3 | -21 | -20 | -24 | -524 | -55 | 13 | 44 | -431 | 1,921 | 35 | 78 | 151 | -5 | -454 | -5 | -155 | -72 | -77 | -11 | -123 | -208 | -479 | -50 | -94 | -56 | -97 | -160 | -50 | -146 | -60 | -30 | -17 | -30 | -49 | -34 | -55 | 39 | 195 | -113 | 67 | 44 | 191 | -19 | -8 | -12 | -39 | -4 | -87 | -20 | -12 | -25 | -73 | -93 | -72 | -87 | -85 | -37 | -61 | -16 | -48 | -21 | -30 | -43 | -22 | -13.452 | -48.228 | -55.21 | -114.11 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 0 | -27 | -13 | -63 | -1 | -36 | -55 | -11 | -1 | -12 | -149 | 0 | -2 | -3 | 0 | 0 | 0 | 0 | 0 | 1 | -478 | -218 | -525 | -620 | -674 | -923 | -784 | -475 | -379 | -139 | -86 | 0 | -351 | -502 | -431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 428.885 | 1,040.184 | 0 | 62.022 | -16.2 | -18.2 | 0.2 | -6.5 | 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 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116 | 485 | 140 | 663 | 768 | 856 | 943 | 556 | 350 | 232 | 106 | 96 | 0 | 507 | 684 | 84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.265 | 0.002 | 0 | 53.733 | 0 | 0 | 0 | 0 | -0.8 | 0.5 | 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 |
Other Investing Activites
| 799 | -748 | -91 | -21 | 4 | 8 | -95 | -4 | 11 | 17 | -150 | 24 | 14 | 23 | -72 | 5 | 17 | 18 | -55 | -6 | 16 | -149 | 53 | -193 | -23 | -2 | -5 | 173 | 66 | -3 | -5 | 16 | -11 | -3 | -6 | -3 | 20 | 1 | 36 | 20 | -10 | -42 | -7 | -16 | 38 | -32 | 25 | -19 | 21 | -11 | 12 | 36 | 82 | 4 | 3 | 11 | 8 | 4 | 19 | 82 | 33 | 21 | 46 | 57 | 73 | 8 | 68 | -20 | -185 | 252 | 31 | 94 | -86 | 149 | 54 | 128 | 113 | 173 | 141 | 161 | 123 | 141 | 100 | 173 | 119 | 91 | 70 | 231 | 89 | 70 | 97 | 61 | 61 | 28 | 62 | 22.351 | 5.588 | 1,046.746 | -43.776 | 174.1 | -48.7 | 260.5 | 253.9 | -558 | -579.8 | 98.8 | 82.4 | 1,473.5 | -238.2 | -468.8 | -542.7 | 24.3 | -178.5 | -56.3 | -18.6 | -24.9 | 15.5 | -3.4 | -3.9 | -3.7 | 28.2 | -22.8 | -0.8 | 0.2 | -27.5 | 7.6 | -6.6 | -8 | 7.4 | 6.9 | 0 | -14.7 | -1.1 | -4.3 | -1.8 | -2.3 | -2.2 | 0 | 0 |
Investing Cash Flow
| -480 | -1,604 | -755 | -1,084 | -668 | -561 | -778 | -1,027 | -936 | -528 | -572 | -788 | -398 | -374 | -334 | -3,606 | -323 | -415 | -503 | -280 | -531 | -765 | -800 | -663 | -496 | -373 | -637 | -395 | -307 | -337 | -340 | -382 | -364 | -339 | -847 | -427 | -302 | -251 | -628 | 1,571 | -282 | -172 | -122 | -468 | -739 | -272 | -421 | -469 | -458 | -400 | -503 | -650 | -711 | -362 | -462 | -431 | -352 | -388 | -435 | -420 | -267 | -267 | -296 | -407 | -277 | -299 | -200 | -354 | -223 | -148 | -36 | -219 | -70 | -146 | -353 | -424 | -345 | -172 | -121 | -280 | -200 | -229 | -154 | -322 | -250 | -285 | -227 | -179 | -334 | -318 | -131 | -445 | -338 | -345 | -104 | 38.125 | 648.352 | 676.219 | -290.696 | -399.4 | -867 | -435.8 | -314.7 | -1,564.4 | -1,684.9 | -418.2 | -887.6 | -506.9 | -332.4 | -582.7 | -609.5 | -77.6 | -349 | -117.6 | -33.3 | -53.6 | -1.7 | -32.4 | -13.6 | -12.1 | -1.6 | -33.8 | -9.3 | -8.7 | -27.6 | -1.9 | -10.6 | -12.4 | -2 | -0.6 | -8.8 | -16.2 | -2.1 | -8.8 | -2.4 | -2.4 | -2.6 | -0.1 | -0.2 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -133 | 586 | -158 | 584 | 46 | -55 | 337 | 873 | -190 | 786 | -109 | 353 | -190 | -1,061 | -329 | 2,905 | -2,409 | -680 | -25 | 94 | 470 | 2,284 | 301 | -46 | 29 | -122 | 452 | -241 | 162 | -11 | -277 | 49 | -251 | -77 | 654 | -66 | -46 | -103 | -212 | -723 | 397 | -410 | -15 | 181 | 171 | -290 | 93 | -90 | 171 | -41 | 82 | 122 | 486 | -148 | 238 | -47 | -650 | 548 | -55 | 530 | -10 | -549 | 443 | -145 | -85 | -289 | 259 | -37 | -82 | -29 | -108 | -382 | -65 | -17 | -36 | 249 | -34 | -108 | -118 | -300 | -65 | -359 | 338 | -440 | -15 | 14 | -15 | -414 | -313 | 469 | -439 | 255 | -632 | -612 | 479 | -563.493 | -1,166.508 | -1,146.124 | -416.875 | -23.3 | 501.4 | -109.2 | -109.5 | 1,090.4 | -172.1 | -400.2 | 1,491.3 | 222.2 | -553.4 | 538.4 | 171.4 | 59.5 | 133.4 | 125.9 | 116.5 | -107.5 | 45.7 | 46.6 | 13.7 | 15.6 | -10.3 | 29.6 | 4.4 | 4.6 | 21.8 | 0.2 | 3 | 5.3 | 9.8 | -0.2 | 6.8 | 13.6 | -0.1 | 8.7 | 0.8 | -0.3 | 1.6 | -0.1 | -0.1 |
Common Stock Issued
| 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 601 | 0 | 0 | 0 | 1,076 | 0 | 0 | 0 | 105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120 | 0 | 0 | -36 | 4 | 22 | 10 | 5 | 26 | 77 | 34 | 76 | 0 | 77 | 125 | 61 | 17 | 25 | 26 | 43 | 30 | 72 | 48 | 31 | 0 | 7 | 2 | 2 | 2 | 13 | 10 | 4 | 8 | 20 | 18 | 18.778 | 0 | 0 | 0 | 0.5 | 10.3 | 0 | 0 | 204.2 | 76.1 | 921.8 | 80 | 3.8 | 61 | 12.2 | 517.9 | 7.8 | 22.4 | 10.1 | 3.2 | 121.2 | 0 | 0 | 0.5 | -0.1 | 0.2 | 0.2 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 3.4 | 1.5 | 2.2 | 0.1 | 4.1 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | -12 | -250 | -312 | -370 | -270 | -350 | -439 | -541 | -270 | -250 | -350 | -500 | -250 | -250 | 0 | 0 | -1 | -402 | -1 | -2 | -180 | -68 | -254 | -200 | -300 | -250 | 0 | -500 | -250 | -32 | -225 | -7 | -254 | -250 | -300 | -300 | -300 | 0 | -600 | -600 | 0 | 0 | -239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -47 | -360 | -105 | -63 | -58 | -157 | -166 | -120 | -161 | -65 | 0 | 0 | 0 | -9 | -120 | -281 | -362 | -376 | -196 | -487 | -138 | -307 | -252 | -375 | -133 | -295 | -179 | -99 | -143 | -245 | -84 | -24 | -286 | -193 | -3 | -68 | -421 | -61 | -200 | -300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.6 | -2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -301 | -301 | -307 | -281 | -283 | -283 | -289 | -266 | -267 | -269 | -275 | -240 | -241 | -242 | -247 | -231 | -230 | -230 | -236 | -218 | -218 | -217 | -223 | -197 | -199 | -200 | -206 | -184 | -185 | -187 | -194 | -180 | -182 | -181 | -183 | -172 | -172 | -175 | -176 | -172 | -172 | -175 | -174 | -171 | -171 | -171 | -170 | -165 | -164 | -165 | -164 | -185 | -136 | -176 | -169 | -165 | -157 | -174 | -153 | -156 | -156 | -156 | -151 | -132 | -108 | -158 | -133 | -121 | -123 | -125 | -126 | -118 | -118 | -119 | -121 | -110 | -103 | -119 | -117 | -106 | -108 | -95 | -123 | -6 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.7 | -0.1 | -4.7 | -78.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -11 | 0 | -22 | 10 | 1 | 8 | -17 | 7 | 14 | -19 | -1 | 23 | 55 | 573 | -4 | 11 | -37 | 3 | -5 | 8 | 6 | -107 | 32 | 4 | 2 | 13 | -34 | 18 | -24 | -26 | 88 | -13 | 31 | 19 | -41 | 66 | 4 | -293 | -510 | -70 | 34 | -2 | 10 | 1 | 6 | 37 | 36 | -56 | 36 | -14 | 40 | 3 | -24 | 7 | -9 | 66 | 18 | 0 | -3 | 13 | -61 | 4 | -47 | 27 | -33 | 49 | -98 | 88 | -27 | -19 | 42 | -25 | -25 | 14 | -14 | 58 | -46 | -1 | -64 | 9 | 53 | -39 | -32 | -6 | 2 | -5 | -4 | -6 | 0 | 0 | 0 | -6 | 0 | -19 | 0 | -6 | 0 | 0.348 | 0.874 | -9.1 | -0.1 | 141.1 | 24.1 | -1.4 | -6.5 | -29.8 | -645.3 | 7.4 | -258 | -1.3 | -80.9 | -2.3 | -2.4 | -46.8 | -97.4 | -0.3 | -0.6 | 0.4 | 0.1 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | -0.1 | 0 | -0.6 | -0.1 | 0.1 | 0 | 0.1 | 0.2 | 0 | 0 |
Financing Cash Flow
| -439 | 273 | -737 | 1 | -606 | -600 | -319 | 175 | -984 | 228 | -635 | -214 | -876 | -980 | -830 | 2,685 | -2,669 | -907 | -668 | -116 | 258 | 1,780 | 42 | -493 | -368 | -609 | -38 | -407 | -547 | -474 | -383 | -369 | -397 | -475 | 206 | -172 | -514 | -571 | -898 | -965 | -341 | -587 | -179 | -228 | 6 | -424 | -41 | -311 | 43 | -220 | -42 | -107 | -34 | -422 | -3 | -204 | -946 | 208 | -331 | 226 | -227 | -701 | 245 | -286 | -199 | -528 | -243 | -427 | -582 | -292 | -645 | -587 | -498 | -297 | -421 | 125 | -461 | -382 | -372 | -497 | -335 | -536 | 238 | -707 | -194 | 13 | -85 | -839 | -372 | 282 | -729 | 253 | -624 | -611 | 497 | -550.715 | -1,166.508 | -1,145.776 | -416.001 | -31.9 | 500.1 | 43.4 | -85.4 | 1,281.5 | 424.2 | 402.7 | 847.4 | 233.4 | 212.9 | 549.3 | 608.4 | 65 | 198.2 | 89.2 | 22.3 | 13.4 | 45.1 | 47 | 14.3 | 15.6 | -10.1 | 29.7 | 4.7 | 4.6 | 21.8 | -0.5 | 2.4 | 2.3 | 9.4 | -0.3 | 6.9 | 16.4 | 1.3 | 11 | 0.9 | 3.9 | 1.8 | -0.1 | -0.1 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -2 | -2 | 3 | -2 | 2 | 0 | 6 | -7 | 0 | 1 | -2 | -2 | 2 | 2 | 3 | 4 | 1 | -4 | 1 | -1 | 2 | 0 | -3 | 1 | 0 | -1 | -1 | 1 | 0 | 0 | 1 | -1 | 1 | 0 | -1 | -1 | 2 | -3 | -2 | -3 | 2 | -2 | 4 | 0 | -2 | -2 | -1 | 2 | -1 | 1 | 1 | -3 | 1 | 2 | 2 | 2 | -2 | 1 | 2 | 3 | 1 | -1 | -4 | -1 | 1 | 0 | -1 | 1 | 2 | 0 | 1 | 0 | 1 | -1 | -3 | 2 | -1 | 2 | 1 | 2 | 80 | 0 | 1 | 1 | 0 | 0 | 0 | -1 | 2 | 0 | 0 | -1 | -1 | 0 | -0.145 | -0.901 | -1.487 | -2.467 | -6.4 | 0.1 | 3.7 | -1.8 | -7.5 | 1.5 | 0 | -0.3 | 0 | -5.2 | -1 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.2 | 10.5 | -5.9 | 28.4 | 4.9 | 5 | 23.4 | 0.9 | 7.4 | 5.9 | -0.7 | -1.6 | 0 | 13.5 | 3.5 | 8.4 | 2.6 | 2.2 | 1.6 | 0.5 | 0.1 |
Net Change In Cash
| 1,182 | -180 | -112 | 302 | -13 | -129 | -53 | 197 | -745 | 747 | 52 | -11 | -92 | -309 | -42 | -165 | -1,959 | -465 | -410 | 627 | 678 | 2,027 | 132 | -247 | 11 | -7 | 133 | -13 | 3 | 2 | -2 | 2 | -9 | -65 | 65 | -74 | -160 | -4 | -1,030 | 1,124 | 46 | -202 | 281 | -99 | 3 | -153 | 113 | -204 | 161 | 48 | -69 | -24 | -89 | -305 | 137 | -11 | -619 | 298 | -269 | 528 | 84 | -419 | 467 | -24 | 294 | -256 | 118 | -189 | -33 | 99 | -143 | -132 | 177 | 115 | -212 | 366 | -181 | 40 | 17 | -176 | 66 | -136 | 554 | -388 | -230 | 372 | 117 | -392 | -64 | 414 | -424 | 655 | -321 | -491 | 793 | -50.797 | 41.252 | -43.877 | -33.935 | -40.5 | 140.8 | -37.6 | -27.6 | -85.3 | -11.6 | -1.3 | -5.1 | -11.9 | 11.4 | 20.5 | 0 | 9.3 | -18.9 | 8.6 | 3.4 | 1.1 | -29.6 | 10.4 | 14.3 | 15.6 | -10.1 | 29.7 | 4.7 | 4.6 | 21.8 | -0.5 | 2.4 | 2.3 | 9.4 | -0.3 | 0 | 16.4 | 1.3 | 11 | 0.9 | 3.9 | 1.8 | -0.1 | -0.1 |
Cash At End Of Period
| 1,358 | 176 | 356 | 552 | 250 | 263 | 392 | 445 | 248 | 993 | 246 | 194 | 205 | 297 | 606 | 648 | 813 | 2,772 | 3,237 | 3,647 | 3,020 | 2,342 | 315 | 183 | 430 | 419 | 426 | 22 | 35 | 32 | 30 | 32 | 30 | 39 | 104 | 39 | 113 | 273 | 277 | 1,307 | 183 | 137 | 339 | 58 | 157 | 154 | 307 | 194 | 398 | 237 | 189 | 258 | 282 | 371 | 676 | 539 | 550 | 1,169 | 871 | 1,140 | 612 | 528 | 947 | 480 | 504 | 210 | 466 | 348 | 537 | 570 | 471 | 614 | 746 | 569 | 454 | 666 | 300 | 481 | 441 | 443 | 619 | 553 | 689 | 135 | 523 | 753 | 381 | 264 | 656 | 720 | 306 | 730 | 75 | 396 | 887 | 94 | 144.797 | 103.545 | 147.422 | 181.4 | 221.9 | 21.8 | 59.3 | -85.3 | -11.6 | -1.3 | 46.1 | -11.9 | 16.6 | 20.5 | 23.5 | 9.3 | -18.9 | 8.6 | 16.6 | 1.1 | -29.6 | 10.4 | 20.9 | 15.6 | -10.1 | 29.7 | 7.9 | 4.6 | 21.8 | -0.5 | 14.1 | 2.3 | 9.4 | -0.3 | 3.9 | 16.4 | 1.3 | 11 | 3.2 | 3.9 | 1.8 | -0.1 | 1.1 |