Bank of America Corp
NYSE:BAC
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
34.39
54.13
|
| Price Target |
|
We'll email you a reminder when the closing price reaches USD.
Choose the stock you wish to monitor with a price alert.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Walmart Inc
NYSE:WMT
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.
Cash Flow Statement
Cash Flow Statement
Bank of America Corp
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
6 792
|
7 101
|
7 299
|
8 693
|
9 249
|
9 494
|
10 011
|
10 698
|
10 762
|
10 986
|
11 589
|
12 770
|
13 947
|
15 692
|
17 008
|
16 746
|
16 465
|
17 058
|
17 876
|
19 451
|
21 133
|
21 402
|
21 688
|
19 970
|
14 982
|
10 937
|
8 586
|
6 065
|
4 008
|
7 045
|
6 859
|
4 681
|
6 276
|
5 211
|
5 110
|
(1 188)
|
(2 238)
|
(3 371)
|
(15 320)
|
(1 789)
|
1 446
|
50
|
11 339
|
5 447
|
4 188
|
5 018
|
6 567
|
8 724
|
11 431
|
9 672
|
7 951
|
5 222
|
5 520
|
8 893
|
11 736
|
16 289
|
15 910
|
16 285
|
15 934
|
16 568
|
17 822
|
19 687
|
20 010
|
20 479
|
18 232
|
19 813
|
21 491
|
23 234
|
28 147
|
28 540
|
29 104
|
27 714
|
27 430
|
24 129
|
20 314
|
19 418
|
17 894
|
21 934
|
27 625
|
30 435
|
31 978
|
30 995
|
28 018
|
27 409
|
27 528
|
28 622
|
29 783
|
30 503
|
26 515
|
25 028
|
24 517
|
23 611
|
27 132
|
27 854
|
28 073
|
29 646
|
|
| Depreciation & Amortization |
1 732
|
1 567
|
1 407
|
1 253
|
1 104
|
1 110
|
1 109
|
1 100
|
1 107
|
1 092
|
1 284
|
1 462
|
1 636
|
1 821
|
1 794
|
1 787
|
1 768
|
2 038
|
2 316
|
2 596
|
2 869
|
2 815
|
2 766
|
2 757
|
2 844
|
2 954
|
3 078
|
3 230
|
3 319
|
3 643
|
3 955
|
4 189
|
4 314
|
4 228
|
4 107
|
3 975
|
3 912
|
3 792
|
3 683
|
3 590
|
3 485
|
3 380
|
3 266
|
3 147
|
3 038
|
2 938
|
2 851
|
2 757
|
2 683
|
2 625
|
2 575
|
2 542
|
2 522
|
2 501
|
2 478
|
2 448
|
2 389
|
2 347
|
2 306
|
2 275
|
2 241
|
2 209
|
2 178
|
2 137
|
2 103
|
2 080
|
2 062
|
2 054
|
2 063
|
1 970
|
1 891
|
1 680
|
1 729
|
1 769
|
1 812
|
1 795
|
1 843
|
1 872
|
1 893
|
1 890
|
1 898
|
1 931
|
1 953
|
1 971
|
1 978
|
1 987
|
2 006
|
2 032
|
2 057
|
2 092
|
2 125
|
2 157
|
2 189
|
2 216
|
2 244
|
2 279
|
|
| Change in Deffered Taxes |
(385)
|
(688)
|
(733)
|
(379)
|
(444)
|
(397)
|
(636)
|
(1 232)
|
(295)
|
(287)
|
(403)
|
(309)
|
(519)
|
(700)
|
241
|
131
|
1 695
|
2 288
|
1 773
|
2 891
|
1 850
|
1 768
|
1 557
|
315
|
(753)
|
(2 038)
|
(1 732)
|
(1 969)
|
(5 801)
|
(4 274)
|
(4 785)
|
(812)
|
370
|
620
|
1 387
|
(96)
|
608
|
164
|
(4 074)
|
(5 466)
|
(1 949)
|
(2 436)
|
1 628
|
1 862
|
(2 735)
|
(2 686)
|
(2 010)
|
(756)
|
3 262
|
2 676
|
2 698
|
1 006
|
1 147
|
1 947
|
2 226
|
3 183
|
2 967
|
4 603
|
4 609
|
5 449
|
5 793
|
5 471
|
6 267
|
5 852
|
8 175
|
7 597
|
6 442
|
5 889
|
3 041
|
3 000
|
2 753
|
1 985
|
2 435
|
1 443
|
255
|
(1 348)
|
(1 737)
|
(942)
|
(2 508)
|
(894)
|
(838)
|
(1 357)
|
705
|
933
|
739
|
523
|
41
|
(1 321)
|
(2 011)
|
(2 354)
|
(2 282)
|
(1 799)
|
(1 734)
|
(1 394)
|
(1 111)
|
(761)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
805
|
0
|
0
|
0
|
1 000
|
0
|
0
|
0
|
1 200
|
0
|
0
|
0
|
885
|
0
|
0
|
0
|
2 400
|
0
|
0
|
0
|
2 000
|
0
|
0
|
0
|
2 600
|
0
|
0
|
0
|
2 300
|
0
|
0
|
0
|
2 300
|
0
|
0
|
0
|
78
|
92
|
105
|
95
|
(89)
|
728
|
846
|
981
|
1 367
|
842
|
1 170
|
1 502
|
1 649
|
1 758
|
1 761
|
1 750
|
1 729
|
1 818
|
1 837
|
1 901
|
1 974
|
2 013
|
2 066
|
2 076
|
2 031
|
2 341
|
2 417
|
2 465
|
2 768
|
2 654
|
2 836
|
2 972
|
2 862
|
2 917
|
2 957
|
2 841
|
2 942
|
3 013
|
3 026
|
3 270
|
3 433
|
3 567
|
3 737
|
3 923
|
|
| Other Non-Cash Items |
1 305
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
193
|
403
|
608
|
0
|
894
|
888
|
862
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 382
|
0
|
14 985
|
14 985
|
1 910
|
0
|
3 738
|
5 698
|
7 687
|
8 117
|
3 991
|
2 808
|
2 226
|
2 266
|
2 769
|
2 389
|
1 777
|
2 634
|
1 511
|
2 102
|
2 524
|
2 563
|
3 795
|
3 814
|
4 501
|
3 985
|
4 048
|
4 080
|
3 900
|
3 940
|
3 856
|
3 765
|
3 553
|
3 529
|
3 562
|
5 805
|
6 112
|
6 271
|
6 758
|
5 359
|
6 132
|
7 490
|
8 267
|
8 464
|
8 605
|
7 866
|
7 049
|
6 137
|
4 934
|
4 118
|
3 604
|
3 206
|
2 545
|
2 230
|
2 171
|
2 364
|
3 103
|
3 504
|
3 655
|
3 283
|
|
| Cash Taxes Paid |
3 121
|
0
|
0
|
0
|
3 999
|
0
|
0
|
0
|
3 870
|
0
|
0
|
0
|
5 754
|
0
|
0
|
0
|
7 049
|
0
|
0
|
0
|
7 210
|
0
|
0
|
0
|
9 196
|
0
|
0
|
0
|
4 700
|
0
|
0
|
0
|
2 933
|
0
|
0
|
0
|
(6 318)
|
0
|
0
|
0
|
872
|
0
|
0
|
0
|
1 034
|
0
|
0
|
0
|
1 315
|
0
|
0
|
0
|
2 558
|
0
|
0
|
0
|
2 326
|
0
|
0
|
0
|
1 043
|
0
|
0
|
0
|
3 235
|
0
|
0
|
0
|
2 470
|
0
|
0
|
0
|
4 359
|
0
|
0
|
0
|
2 894
|
0
|
0
|
0
|
2 760
|
0
|
0
|
0
|
2 288
|
0
|
0
|
0
|
3 405
|
0
|
0
|
0
|
3 822
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21 166
|
0
|
0
|
0
|
25 207
|
0
|
0
|
0
|
18 268
|
0
|
0
|
0
|
12 912
|
0
|
0
|
0
|
11 082
|
0
|
0
|
0
|
10 623
|
0
|
0
|
0
|
10 510
|
0
|
0
|
0
|
12 852
|
0
|
0
|
0
|
19 087
|
0
|
0
|
0
|
22 196
|
0
|
0
|
0
|
8 662
|
0
|
0
|
0
|
4 506
|
0
|
0
|
0
|
18 526
|
0
|
0
|
0
|
69 604
|
0
|
0
|
0
|
89 687
|
0
|
0
|
0
|
|
| Change in Working Capital |
(23 062)
|
(6 744)
|
11 140
|
(23 899)
|
(20 593)
|
(43 196)
|
(51 828)
|
6 894
|
11 412
|
6 483
|
10 248
|
(35 807)
|
(18 586)
|
(16 851)
|
(19 177)
|
(13 812)
|
(32 151)
|
(13 511)
|
(17 055)
|
(24 099)
|
(11 343)
|
(39 126)
|
(23 570)
|
(11 705)
|
(6 037)
|
14 982
|
15 023
|
36 178
|
2 508
|
56 249
|
61 578
|
62 377
|
118 771
|
88 751
|
83 707
|
106 746
|
67 877
|
45 122
|
95 119
|
33 683
|
59 556
|
46 517
|
(5 456)
|
18 536
|
(28 234)
|
12 628
|
43 871
|
41 147
|
73 215
|
71 833
|
31 729
|
31 282
|
19 829
|
(7 658)
|
(17 744)
|
(965)
|
4 607
|
13 251
|
31 031
|
4 299
|
(13 080)
|
(37 961)
|
(44 757)
|
(25 024)
|
(22 546)
|
29 777
|
13 189
|
11 400
|
2 716
|
(22 772)
|
(23 250)
|
(48 566)
|
24 071
|
32 133
|
40 354
|
17 278
|
13 861
|
(63 732)
|
(74 960)
|
(37 145)
|
(48 836)
|
(39 730)
|
(33 758)
|
(29 124)
|
(41 506)
|
(7 447)
|
9 204
|
8 836
|
15 876
|
13 747
|
20 522
|
(28 328)
|
(39 495)
|
(27 630)
|
(55 539)
|
27 025
|
|
| Cash from Operating Activities |
(13 618)
N/A
|
2 541
N/A
|
20 418
+704%
|
(14 332)
N/A
|
(10 684)
+25%
|
(32 989)
-209%
|
(41 344)
-25%
|
17 460
N/A
|
22 986
+32%
|
18 274
-20%
|
22 718
+24%
|
(21 884)
N/A
|
(3 522)
+84%
|
155
N/A
|
269
+74%
|
5 460
+1 930%
|
(12 223)
N/A
|
8 159
N/A
|
5 190
-36%
|
1 093
-79%
|
14 509
+1 227%
|
(13 620)
N/A
|
1 758
N/A
|
10 475
+496%
|
11 036
+5%
|
26 835
+143%
|
24 955
-7%
|
43 504
+74%
|
4 034
-91%
|
62 663
+1 453%
|
67 607
+8%
|
70 435
+4%
|
129 731
+84%
|
98 810
-24%
|
94 311
-5%
|
109 437
+16%
|
82 541
-25%
|
58 089
-30%
|
94 393
+62%
|
45 003
-52%
|
64 448
+43%
|
49 421
-23%
|
14 515
-71%
|
34 690
+139%
|
(16 056)
N/A
|
26 015
N/A
|
55 270
+112%
|
54 680
-1%
|
92 817
+70%
|
89 072
-4%
|
47 722
-46%
|
42 441
-11%
|
30 795
-27%
|
8 317
-73%
|
207
-98%
|
23 057
+11 039%
|
28 397
+23%
|
39 049
+38%
|
57 675
+48%
|
32 405
-44%
|
17 277
-47%
|
(6 609)
N/A
|
(12 254)
-85%
|
7 524
N/A
|
9 864
+31%
|
63 207
+541%
|
47 040
-26%
|
46 342
-1%
|
39 520
-15%
|
14 267
-64%
|
14 060
-1%
|
(11 248)
N/A
|
61 777
N/A
|
65 719
+6%
|
69 438
+6%
|
42 502
-39%
|
37 993
-11%
|
(33 378)
N/A
|
(39 683)
-19%
|
2 750
N/A
|
(7 193)
N/A
|
(295)
+96%
|
3 967
N/A
|
7 326
+85%
|
(6 327)
N/A
|
27 803
N/A
|
44 638
+61%
|
43 256
-3%
|
44 982
+4%
|
40 743
-9%
|
47 053
+15%
|
(1 995)
N/A
|
(8 805)
-341%
|
4 550
N/A
|
(22 678)
N/A
|
61 472
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 983)
|
(1 239)
|
(999)
|
(1 012)
|
(1 839)
|
(538)
|
0
|
0
|
(1 899)
|
(458)
|
(794)
|
(1 179)
|
(1 938)
|
(868)
|
(841)
|
(751)
|
(1 964)
|
0
|
(871)
|
(768)
|
(748)
|
(1 106)
|
(1 391)
|
(1 668)
|
(2 143)
|
(2 216)
|
(2 403)
|
(2 351)
|
(2 098)
|
(2 198)
|
(2 229)
|
(2 104)
|
(2 240)
|
(1 922)
|
(1 149)
|
(1 179)
|
(987)
|
(1 126)
|
(1 327)
|
(1 258)
|
(1 307)
|
0
|
0
|
(711)
|
0
|
0
|
(244)
|
(353)
|
(521)
|
(787)
|
(874)
|
(852)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Items |
40 542
|
1 734
|
1 056
|
(796)
|
(5 499)
|
(12 066)
|
(71 267)
|
(52 474)
|
(71 222)
|
(136 206)
|
(57 635)
|
(105 518)
|
(125 616)
|
(134 758)
|
(164 139)
|
(146 972)
|
(148 481)
|
(79 913)
|
(114 808)
|
(94 195)
|
(67 556)
|
(79 662)
|
(48 592)
|
(77 417)
|
(106 337)
|
(79 863)
|
(75 502)
|
(22 078)
|
(832)
|
174 076
|
191 136
|
194 451
|
160 165
|
(10 957)
|
(34 913)
|
(105 676)
|
(29 360)
|
(48 996)
|
(24 351)
|
6 268
|
53 736
|
55 946
|
66 495
|
55 103
|
(34 979)
|
(21 903)
|
(35 017)
|
(7 827)
|
25 579
|
(5 240)
|
(15 585)
|
(16 738)
|
(8 260)
|
7 377
|
7 113
|
(6 359)
|
(55 571)
|
(63 433)
|
(58 076)
|
(85 818)
|
(62 285)
|
(54 852)
|
(55 720)
|
(38 909)
|
(51 541)
|
(60 449)
|
(48 485)
|
(59 068)
|
(71 468)
|
(53 386)
|
(57 817)
|
(61 668)
|
(80 630)
|
(166 274)
|
(252 172)
|
(167 062)
|
(177 665)
|
(200 334)
|
(220 591)
|
(308 266)
|
(313 291)
|
(268 619)
|
(143 275)
|
(75 816)
|
(2 529)
|
96 725
|
137 871
|
43 176
|
(35 387)
|
(137 555)
|
(196 962)
|
(164 286)
|
(90 693)
|
(108 381)
|
(163 776)
|
(134 575)
|
|
| Cash from Investing Activities |
38 559
N/A
|
495
-99%
|
57
-88%
|
(1 808)
N/A
|
(7 338)
-306%
|
(12 604)
-72%
|
(71 675)
-469%
|
(52 656)
+27%
|
(73 121)
-39%
|
(136 514)
-87%
|
(58 429)
+57%
|
(106 697)
-83%
|
(127 554)
-20%
|
(135 626)
-6%
|
(164 980)
-22%
|
(147 723)
+10%
|
(150 445)
-2%
|
(80 887)
+46%
|
(115 679)
-43%
|
(94 963)
+18%
|
(68 304)
+28%
|
(80 768)
-18%
|
(49 983)
+38%
|
(79 085)
-58%
|
(108 480)
-37%
|
(82 079)
+24%
|
(77 905)
+5%
|
(24 429)
+69%
|
(2 930)
+88%
|
171 878
N/A
|
188 907
+10%
|
192 347
+2%
|
157 925
-18%
|
(12 879)
N/A
|
(36 062)
-180%
|
(106 855)
-196%
|
(30 347)
+72%
|
(50 122)
-65%
|
(25 678)
+49%
|
5 010
N/A
|
52 429
+946%
|
54 991
+5%
|
65 677
+19%
|
54 392
-17%
|
(34 979)
N/A
|
(21 903)
+37%
|
(35 115)
-60%
|
(8 034)
+77%
|
25 058
N/A
|
(6 027)
N/A
|
(16 459)
-173%
|
(17 590)
-7%
|
(8 260)
+53%
|
7 643
N/A
|
7 564
-1%
|
(5 675)
N/A
|
(55 571)
-879%
|
(63 433)
-14%
|
(58 076)
+8%
|
(85 818)
-48%
|
(62 285)
+27%
|
(54 852)
+12%
|
(55 720)
-2%
|
(38 909)
+30%
|
(51 541)
-32%
|
(60 449)
-17%
|
(48 485)
+20%
|
(59 068)
-22%
|
(71 468)
-21%
|
(53 386)
+25%
|
(57 817)
-8%
|
(61 668)
-7%
|
(80 630)
-31%
|
(166 274)
-106%
|
(252 172)
-52%
|
(167 062)
+34%
|
(177 665)
-6%
|
(200 334)
-13%
|
(220 591)
-10%
|
(308 266)
-40%
|
(313 291)
-2%
|
(268 619)
+14%
|
(143 275)
+47%
|
(75 816)
+47%
|
(2 529)
+97%
|
96 725
N/A
|
137 871
+43%
|
43 176
-69%
|
(35 387)
N/A
|
(137 555)
-289%
|
(196 962)
-43%
|
(164 286)
+17%
|
(90 693)
+45%
|
(108 381)
-20%
|
(163 776)
-51%
|
(134 575)
+18%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(3 697)
|
(4 150)
|
(6 432)
|
(6 239)
|
(5 093)
|
(4 463)
|
(2 481)
|
(2 479)
|
(5 796)
|
(5 261)
|
(5 644)
|
(5 775)
|
(2 574)
|
(3 604)
|
(3 933)
|
(3 228)
|
(2 919)
|
(5 037)
|
(6 956)
|
(8 232)
|
(8 662)
|
(7 724)
|
(4 838)
|
(2 767)
|
(1 114)
|
14 012
|
21 164
|
20 949
|
44 869
|
61 926
|
68 567
|
68 366
|
17 712
|
(12 288)
|
(25 756)
|
(25 756)
|
0
|
0
|
0
|
5 000
|
5 000
|
5 687
|
5 661
|
667
|
667
|
(8)
|
(5 524)
|
(7 322)
|
(8 673)
|
(10 127)
|
(3 324)
|
1 535
|
4 282
|
8 688
|
6 652
|
2 785
|
590
|
(1 305)
|
(1 035)
|
(1 634)
|
(2 165)
|
(5 962)
|
(7 693)
|
(9 275)
|
(12 814)
|
(12 595)
|
(16 815)
|
(19 729)
|
(20 091)
|
(23 845)
|
(21 533)
|
(24 347)
|
(27 069)
|
(27 142)
|
(23 284)
|
(14 689)
|
(5 916)
|
(3 241)
|
(8 042)
|
(17 842)
|
(24 928)
|
(21 488)
|
(15 379)
|
(5 915)
|
(1 301)
|
(3 295)
|
(4 867)
|
(5 417)
|
(4 576)
|
(4 861)
|
(9 700)
|
(14 234)
|
(18 358)
|
(23 048)
|
(19 965)
|
(17 234)
|
|
| Net Issuance of Debt |
(25 747)
|
(22 286)
|
(16 156)
|
7 781
|
(5 304)
|
3 981
|
13 911
|
(9 687)
|
21 598
|
42 261
|
31 068
|
47 263
|
41 822
|
32 045
|
29 816
|
47 398
|
44 522
|
17 653
|
63 076
|
52 078
|
55 405
|
87 860
|
64 555
|
111 545
|
71 268
|
48 697
|
21 710
|
(74 020)
|
(24 323)
|
(44 846)
|
(135 034)
|
(127 690)
|
(159 889)
|
(145 014)
|
(66 121)
|
(63 090)
|
(90 402)
|
(105 651)
|
(113 162)
|
(117 040)
|
(100 077)
|
(96 092)
|
(122 012)
|
(112 335)
|
(107 206)
|
(71 112)
|
(27 491)
|
(19 162)
|
(3 935)
|
(13 640)
|
(11 623)
|
(9 147)
|
(17 003)
|
(26 729)
|
(7 245)
|
(3 854)
|
231
|
(4 804)
|
(20 633)
|
(20 334)
|
(20 100)
|
9 218
|
3 601
|
12 379
|
12 544
|
1 351
|
9 275
|
10 336
|
(1 246)
|
(19 767)
|
(8 664)
|
(871)
|
5 630
|
28 176
|
3 542
|
(9 788)
|
4 172
|
(11 073)
|
21 811
|
34 419
|
34 281
|
46 655
|
41 497
|
34 755
|
35 034
|
53 726
|
29 093
|
40 983
|
25 987
|
(771)
|
6 023
|
(10 560)
|
(1 154)
|
8 380
|
21 746
|
30 105
|
|
| Cash Paid for Dividends |
(3 632)
|
(3 657)
|
(3 679)
|
(3 685)
|
(3 709)
|
(3 745)
|
(3 785)
|
(4 077)
|
(4 281)
|
(4 478)
|
(5 161)
|
(5 805)
|
(6 468)
|
(7 144)
|
(7 315)
|
(7 500)
|
(7 683)
|
(8 182)
|
(8 654)
|
(9 169)
|
(9 661)
|
(9 875)
|
(10 123)
|
(10 479)
|
(10 878)
|
(11 379)
|
(11 889)
|
(12 397)
|
(11 528)
|
(9 576)
|
(7 820)
|
(5 566)
|
(4 863)
|
(4 216)
|
(3 368)
|
(2 669)
|
(1 762)
|
(1 727)
|
(1 690)
|
(1 686)
|
(1 738)
|
(1 806)
|
(1 886)
|
(1 912)
|
(1 909)
|
(1 908)
|
(1 897)
|
(1 788)
|
(1 677)
|
(1 539)
|
(1 427)
|
(1 830)
|
(2 306)
|
(2 808)
|
(3 365)
|
(3 561)
|
(3 574)
|
(3 702)
|
(3 664)
|
(3 881)
|
(4 194)
|
(4 475)
|
(4 744)
|
(5 287)
|
(5 700)
|
(6 119)
|
(6 542)
|
(6 726)
|
(6 895)
|
(7 147)
|
(7 272)
|
(5 831)
|
(5 934)
|
(6 091)
|
(6 228)
|
(7 747)
|
(7 727)
|
(7 758)
|
(7 756)
|
(7 918)
|
(8 055)
|
(8 163)
|
(8 327)
|
(8 436)
|
(8 576)
|
(8 706)
|
(8 802)
|
(8 959)
|
(9 087)
|
(9 254)
|
(9 379)
|
(9 461)
|
(9 503)
|
(9 536)
|
(9 520)
|
(9 478)
|
|
| Other |
7 516
|
26 243
|
1 721
|
19 526
|
30 249
|
52 330
|
109 195
|
48 950
|
40 550
|
82 811
|
21 922
|
99 935
|
100 084
|
120 531
|
148 310
|
109 126
|
136 897
|
72 231
|
63 558
|
57 603
|
16 051
|
23 020
|
(499)
|
(26 080)
|
44 136
|
12 747
|
25 550
|
50 881
|
(19 713)
|
(108 947)
|
(80 915)
|
(84 990)
|
(52 528)
|
46 442
|
47 286
|
67 228
|
26 830
|
51 835
|
14 114
|
15 641
|
(7 839)
|
19 139
|
43 288
|
47 889
|
150 864
|
43 753
|
(7 571)
|
(724)
|
(81 157)
|
(6 567)
|
38 761
|
(6 496)
|
2 826
|
20 143
|
10 403
|
31 320
|
51 288
|
49 162
|
31 435
|
49 750
|
59 612
|
51 448
|
64 846
|
62 991
|
55 238
|
48 829
|
28 100
|
42 524
|
81 350
|
59 767
|
81 485
|
76 848
|
30 750
|
185 089
|
327 211
|
298 239
|
365 290
|
330 371
|
224 474
|
277 889
|
290 352
|
201 905
|
65 147
|
(19 018)
|
(131 196)
|
(62 529)
|
(23 272)
|
31 062
|
81 021
|
50 768
|
112 333
|
142 683
|
89 384
|
88 747
|
135 641
|
19 740
|
|
| Cash from Financing Activities |
(25 560)
N/A
|
(3 850)
+85%
|
(24 546)
-538%
|
17 383
N/A
|
16 143
-7%
|
48 103
+198%
|
116 840
+143%
|
32 707
-72%
|
52 071
+59%
|
115 333
+121%
|
42 185
-63%
|
135 618
+221%
|
132 864
-2%
|
141 828
+7%
|
166 878
+18%
|
145 796
-13%
|
170 817
+17%
|
76 665
-55%
|
111 024
+45%
|
92 280
-17%
|
53 133
-42%
|
93 281
+76%
|
49 095
-47%
|
72 219
+47%
|
103 412
+43%
|
64 077
-38%
|
56 535
-12%
|
(14 587)
N/A
|
(10 695)
+27%
|
(101 443)
-849%
|
(155 202)
-53%
|
(149 880)
+3%
|
(199 568)
-33%
|
(115 076)
+42%
|
(47 959)
+58%
|
(24 287)
+49%
|
(65 334)
-169%
|
(55 543)
+15%
|
(100 738)
-81%
|
(98 085)
+3%
|
(104 654)
-7%
|
(73 072)
+30%
|
(74 949)
-3%
|
(65 691)
+12%
|
42 416
N/A
|
(29 275)
N/A
|
(42 483)
-45%
|
(28 996)
+32%
|
(95 442)
-229%
|
(31 873)
+67%
|
22 387
N/A
|
(15 938)
N/A
|
(12 201)
+23%
|
(706)
+94%
|
6 445
N/A
|
26 690
+314%
|
48 535
+82%
|
39 351
-19%
|
6 103
-84%
|
23 901
+292%
|
33 153
+39%
|
50 229
+52%
|
56 010
+12%
|
60 808
+9%
|
49 268
-19%
|
31 466
-36%
|
14 018
-55%
|
26 405
+88%
|
53 118
+101%
|
9 008
-83%
|
44 016
+389%
|
45 799
+4%
|
3 377
-93%
|
180 032
+5 231%
|
301 241
+67%
|
266 015
-12%
|
355 819
+34%
|
308 299
-13%
|
230 487
-25%
|
286 548
+24%
|
291 650
+2%
|
218 909
-25%
|
82 938
-62%
|
1 386
-98%
|
(106 039)
N/A
|
(20 804)
+80%
|
(7 848)
+62%
|
57 669
N/A
|
93 345
+62%
|
35 882
-62%
|
99 277
+177%
|
108 428
+9%
|
60 369
-44%
|
64 543
+7%
|
127 902
+98%
|
23 133
-82%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(57)
|
(75)
|
(25)
|
(54)
|
15
|
115
|
90
|
162
|
175
|
134
|
95
|
73
|
64
|
45
|
(21)
|
(14)
|
(86)
|
(60)
|
75
|
58
|
92
|
81
|
84
|
108
|
134
|
130
|
43
|
(103)
|
(83)
|
(150)
|
(73)
|
169
|
394
|
479
|
378
|
409
|
228
|
324
|
516
|
(179)
|
(548)
|
(90)
|
(1 053)
|
159
|
(731)
|
(2 649)
|
(2 561)
|
(2 832)
|
(1 863)
|
(507)
|
421
|
(1 487)
|
(3 067)
|
(4 356)
|
(3 601)
|
(2 305)
|
(597)
|
2 100
|
1 991
|
2 520
|
240
|
(353)
|
(539)
|
(476)
|
2 105
|
1 992
|
(78)
|
(1 202)
|
(1 200)
|
(2 507)
|
(64)
|
(647)
|
(368)
|
(710)
|
(555)
|
2 457
|
2 756
|
1 124
|
471
|
(2 184)
|
(3 408)
|
(2 162)
|
(5 658)
|
(7 774)
|
(3 123)
|
(1 440)
|
890
|
2 649
|
(70)
|
(1 884)
|
(2 289)
|
1 716
|
(3 830)
|
(537)
|
3 931
|
888
|
|
| Net Change in Cash |
(676)
N/A
|
(889)
-32%
|
(4 096)
-361%
|
1 189
N/A
|
(1 864)
N/A
|
2 625
N/A
|
3 911
+49%
|
(2 327)
N/A
|
2 111
N/A
|
(2 773)
N/A
|
6 569
N/A
|
7 110
+8%
|
1 852
-74%
|
6 402
+246%
|
2 146
-66%
|
3 519
+64%
|
8 063
+129%
|
3 877
-52%
|
610
-84%
|
(1 532)
N/A
|
(570)
+63%
|
(1 026)
-80%
|
954
N/A
|
3 717
+290%
|
6 102
+64%
|
8 963
+47%
|
3 628
-60%
|
4 385
+21%
|
(9 674)
N/A
|
132 948
N/A
|
101 239
-24%
|
113 071
+12%
|
88 482
-22%
|
(28 666)
N/A
|
10 668
N/A
|
(21 296)
N/A
|
(12 912)
+39%
|
(47 252)
-266%
|
(31 507)
+33%
|
(48 251)
-53%
|
11 675
N/A
|
31 250
+168%
|
4 190
-87%
|
23 550
+462%
|
(9 350)
N/A
|
(27 812)
-197%
|
(24 889)
+11%
|
14 818
N/A
|
20 570
+39%
|
50 665
+146%
|
54 071
+7%
|
7 426
-86%
|
7 267
-2%
|
10 898
+50%
|
10 615
-3%
|
41 767
+293%
|
20 764
-50%
|
17 067
-18%
|
7 693
-55%
|
(26 992)
N/A
|
(11 615)
+57%
|
(11 585)
+0%
|
(12 503)
-8%
|
28 947
N/A
|
9 696
-67%
|
36 216
+274%
|
12 495
-65%
|
12 477
0%
|
19 970
+60%
|
(32 618)
N/A
|
195
N/A
|
(27 764)
N/A
|
(15 844)
+43%
|
78 767
N/A
|
117 952
+50%
|
143 912
+22%
|
218 903
+52%
|
75 711
-65%
|
(29 316)
N/A
|
(21 152)
+28%
|
(32 242)
-52%
|
(52 167)
-62%
|
(62 028)
-19%
|
(74 878)
-21%
|
(118 018)
-58%
|
102 284
N/A
|
175 551
+72%
|
146 750
-16%
|
102 870
-30%
|
(62 814)
N/A
|
(52 921)
+16%
|
(56 137)
-6%
|
(42 959)
+23%
|
(39 825)
+7%
|
(54 621)
-37%
|
(49 082)
+10%
|
|