Citigroup Inc
NYSE:C
| 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 |
58.13
123.3
|
| 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
Citigroup Inc
| 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 |
14 126
|
15 431
|
15 979
|
16 722
|
15 276
|
14 536
|
14 751
|
15 522
|
17 853
|
19 023
|
15 868
|
16 485
|
17 046
|
17 214
|
21 143
|
22 978
|
24 589
|
24 787
|
24 979
|
23 341
|
21 538
|
20 911
|
21 872
|
18 579
|
3 617
|
(6 506)
|
(15 227)
|
(20 254)
|
(28 027)
|
(21 339)
|
(14 599)
|
(11 609)
|
(1 511)
|
1 372
|
(148)
|
1 904
|
10 883
|
9 494
|
10 172
|
11 688
|
11 215
|
11 201
|
10 784
|
7 534
|
7 760
|
8 601
|
9 833
|
12 618
|
13 900
|
13 991
|
10 004
|
9 626
|
7 502
|
8 325
|
12 958
|
14 354
|
17 332
|
16 026
|
15 186
|
14 747
|
14 975
|
15 569
|
15 449
|
15 724
|
(6 738)
|
(6 196)
|
(5 584)
|
(5 091)
|
18 080
|
18 173
|
18 466
|
18 769
|
19 467
|
17 248
|
13 755
|
12 081
|
11 087
|
16 546
|
21 433
|
22 847
|
22 025
|
18 373
|
16 738
|
15 579
|
14 934
|
15 262
|
13 645
|
13 723
|
9 381
|
8 137
|
8 449
|
8 135
|
12 833
|
13 533
|
14 303
|
14 820
|
|
| Depreciation & Amortization |
2 289
|
1 978
|
1 654
|
1 341
|
1 521
|
1 534
|
1 579
|
1 688
|
1 570
|
1 607
|
1 732
|
1 911
|
2 056
|
2 184
|
2 177
|
2 280
|
2 318
|
2 381
|
2 479
|
2 433
|
2 503
|
2 477
|
2 439
|
2 478
|
2 421
|
2 660
|
2 680
|
2 566
|
2 466
|
1 667
|
1 915
|
1 803
|
2 853
|
3 463
|
3 237
|
2 942
|
2 664
|
2 712
|
2 812
|
3 420
|
2 872
|
2 939
|
2 993
|
3 001
|
2 507
|
2 576
|
2 620
|
3 298
|
3 303
|
3 339
|
3 417
|
2 921
|
3 589
|
3 631
|
3 617
|
3 548
|
3 506
|
3 529
|
3 515
|
3 588
|
3 720
|
3 708
|
3 741
|
3 723
|
3 659
|
3 689
|
3 717
|
3 742
|
3 754
|
3 759
|
3 782
|
3 820
|
3 905
|
3 901
|
3 875
|
3 925
|
3 937
|
3 972
|
4 028
|
4 030
|
3 964
|
4 017
|
4 109
|
4 139
|
4 262
|
4 358
|
4 420
|
4 496
|
4 560
|
4 559
|
4 524
|
4 464
|
4 311
|
4 251
|
4 247
|
4 289
|
|
| Change in Deffered Taxes |
1 003
|
0
|
0
|
0
|
(204)
|
0
|
0
|
0
|
808
|
0
|
0
|
0
|
(1 209)
|
0
|
0
|
0
|
(181)
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
(4 256)
|
0
|
0
|
0
|
(20 535)
|
0
|
0
|
0
|
(7 709)
|
0
|
0
|
0
|
(964)
|
0
|
0
|
0
|
(74)
|
0
|
0
|
0
|
(4 091)
|
0
|
0
|
0
|
2 380
|
0
|
0
|
0
|
3 347
|
0
|
0
|
0
|
2 794
|
0
|
0
|
0
|
1 459
|
0
|
0
|
0
|
24 877
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(610)
|
0
|
0
|
0
|
(2 333)
|
0
|
0
|
0
|
1 413
|
1 224
|
1 185
|
837
|
(1 141)
|
(980)
|
(1 765)
|
(1 544)
|
(2 416)
|
(2 736)
|
(2 517)
|
(3 011)
|
(1 896)
|
(1 556)
|
(723)
|
(95)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 166
|
0
|
0
|
0
|
3 299
|
0
|
0
|
0
|
3 290
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 630
|
0
|
0
|
0
|
1 665
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 Non-Cash Items |
33
|
2 234
|
2 238
|
2 125
|
2 130
|
(383)
|
(627)
|
(465)
|
(777)
|
(438)
|
(222)
|
(760)
|
(1 336)
|
(2 234)
|
(2 984)
|
(398)
|
(4 937)
|
117
|
904
|
(1 403)
|
(274)
|
(64)
|
(235)
|
144
|
(113)
|
(1 182)
|
297
|
(840)
|
(4 154)
|
(2 826)
|
(3 268)
|
(2 515)
|
346
|
2 023
|
1 167
|
1 763
|
205
|
(1 775)
|
804
|
559
|
4 887
|
6 146
|
3 874
|
6 966
|
5 104
|
4 122
|
3 886
|
605
|
168
|
85
|
11
|
160
|
(70)
|
(133)
|
(123)
|
(73)
|
(2 799)
|
(2 815)
|
(2 719)
|
(2 773)
|
212
|
193
|
45
|
(563)
|
(460)
|
(476)
|
(469)
|
(79)
|
(142)
|
(170)
|
(166)
|
21
|
(30)
|
64
|
156
|
154
|
145
|
104
|
27
|
701
|
826
|
1 516
|
1 701
|
465
|
414
|
(1 331)
|
(1 473)
|
(1 300)
|
(1 291)
|
(279)
|
(344)
|
43
|
282
|
303
|
543
|
1 242
|
|
| Cash Taxes Paid |
2 111
|
5 235
|
4 525
|
2 584
|
6 834
|
4 607
|
5 486
|
6 047
|
6 113
|
8 850
|
6 142
|
6 241
|
6 808
|
9 935
|
7 667
|
8 768
|
8 621
|
12 801
|
7 115
|
7 756
|
9 230
|
(94)
|
9 734
|
8 466
|
5 923
|
3 956
|
4 186
|
3 423
|
3 170
|
4 422
|
1 670
|
(204)
|
(289)
|
402
|
3 065
|
4 354
|
4 307
|
3 379
|
3 454
|
3 532
|
2 705
|
2 747
|
2 634
|
2 670
|
3 900
|
4 111
|
4 507
|
4 571
|
4 495
|
4 685
|
5 129
|
4 929
|
4 632
|
4 415
|
4 409
|
4 988
|
4 978
|
4 566
|
4 160
|
3 790
|
4 359
|
4 584
|
4 289
|
4 218
|
2 083
|
1 908
|
2 347
|
2 630
|
4 313
|
4 900
|
4 888
|
4 787
|
4 888
|
5 004
|
4 617
|
4 990
|
4 797
|
4 306
|
4 430
|
4 023
|
4 028
|
3 709
|
3 513
|
3 649
|
3 733
|
4 695
|
5 103
|
5 120
|
5 727
|
5 591
|
5 877
|
6 120
|
5 798
|
5 855
|
5 784
|
6 050
|
|
| 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
|
0
|
0
|
0
|
0
|
21 230
|
0
|
0
|
0
|
19 739
|
3 755
|
6 568
|
10 519
|
14 383
|
13 628
|
13 649
|
13 635
|
14 001
|
13 661
|
13 095
|
12 671
|
12 031
|
12 065
|
12 829
|
13 350
|
12 067
|
12 623
|
13 670
|
13 911
|
15 675
|
17 011
|
18 303
|
20 349
|
22 963
|
25 308
|
27 006
|
29 028
|
28 682
|
27 175
|
23 433
|
17 841
|
12 094
|
8 399
|
7 888
|
7 486
|
7 143
|
8 196
|
8 882
|
12 806
|
22 615
|
34 191
|
48 134
|
61 931
|
72 989
|
80 746
|
85 365
|
88 268
|
88 027
|
85 301
|
83 132
|
81 542
|
|
| Change in Working Capital |
9 351
|
12 899
|
19 888
|
8 073
|
11 162
|
9 020
|
3 417
|
(23 189)
|
(34 308)
|
(39 780)
|
(40 328)
|
(21 154)
|
(18 794)
|
(6 805)
|
1 185
|
142 923
|
10 209
|
4 481
|
(9 847)
|
(114 664)
|
(23 901)
|
(45 045)
|
(67 216)
|
(169 783)
|
(73 099)
|
(42 939)
|
38 310
|
160 936
|
147 632
|
131 328
|
60 611
|
17 867
|
(48 566)
|
(9 969)
|
10 443
|
(15 559)
|
23 112
|
(7 998)
|
(11 062)
|
30 354
|
48 548
|
55 650
|
46 490
|
24 096
|
(21 636)
|
(5 998)
|
18 313
|
28 949
|
43 483
|
48 018
|
28 335
|
24 876
|
31 975
|
3 668
|
18 927
|
30 503
|
18 904
|
17 572
|
23 682
|
8 351
|
33 367
|
30 489
|
(9 442)
|
1 794
|
(30 112)
|
(20 660)
|
(1 383)
|
1 304
|
15 311
|
(29 331)
|
(31 154)
|
(51 031)
|
(35 569)
|
(21 357)
|
(11 465)
|
(15 283)
|
(36 324)
|
6 954
|
(3 872)
|
32 706
|
18 862
|
(10 485)
|
14 038
|
(20 859)
|
6 600
|
(13 478)
|
(88 546)
|
(71 312)
|
(83 650)
|
(63 443)
|
(26 775)
|
(58 762)
|
(35 199)
|
(84 077)
|
(105 535)
|
(89 647)
|
|
| Cash from Operating Activities |
26 802
N/A
|
33 545
+25%
|
40 762
+22%
|
29 264
-28%
|
29 885
+2%
|
24 503
-18%
|
18 916
-23%
|
(6 648)
N/A
|
(14 854)
-123%
|
(19 022)
-28%
|
(22 384)
-18%
|
(2 952)
+87%
|
(2 237)
+24%
|
9 150
N/A
|
20 312
+122%
|
166 574
+720%
|
31 998
-81%
|
31 585
-1%
|
18 334
-42%
|
(90 474)
N/A
|
(44)
+100%
|
(21 631)
-49 061%
|
(43 050)
-99%
|
(148 492)
-245%
|
(71 430)
+52%
|
(52 223)
+27%
|
21 804
N/A
|
138 152
+534%
|
97 382
-30%
|
88 295
-9%
|
24 124
-73%
|
(14 989)
N/A
|
(54 587)
-264%
|
(10 820)
+80%
|
6 990
N/A
|
(16 659)
N/A
|
35 900
N/A
|
1 469
-96%
|
1 762
+20%
|
45 057
+2 457%
|
67 448
+50%
|
75 862
+12%
|
64 067
-16%
|
41 523
-35%
|
(10 356)
N/A
|
5 210
N/A
|
30 561
+487%
|
41 379
+35%
|
63 234
+53%
|
67 813
+7%
|
44 147
-35%
|
39 963
-9%
|
46 343
+16%
|
18 838
-59%
|
38 726
+106%
|
51 679
+33%
|
39 737
-23%
|
37 106
-7%
|
42 458
+14%
|
26 707
-37%
|
53 733
+101%
|
51 418
-4%
|
11 252
-78%
|
22 137
+97%
|
(8 774)
N/A
|
1 234
N/A
|
21 158
+1 615%
|
24 753
+17%
|
36 952
+49%
|
(7 620)
N/A
|
(9 123)
-20%
|
(28 472)
-212%
|
(12 837)
+55%
|
(754)
+94%
|
5 711
N/A
|
267
-95%
|
(23 488)
N/A
|
25 243
N/A
|
19 283
-24%
|
57 951
+201%
|
47 090
-19%
|
14 645
-69%
|
37 771
+158%
|
161
-100%
|
25 069
+15 471%
|
3 831
-85%
|
(73 719)
N/A
|
(55 937)
+24%
|
(73 416)
-31%
|
(53 762)
+27%
|
(16 663)
+69%
|
(49 131)
-195%
|
(19 669)
+60%
|
(67 546)
-243%
|
(87 165)
-29%
|
(69 391)
+20%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 709)
|
(1 579)
|
(1 375)
|
(1 400)
|
(1 377)
|
(1 484)
|
(2 214)
|
(2 343)
|
(2 354)
|
(2 234)
|
(2 559)
|
(2 682)
|
(3 011)
|
(3 617)
|
(3 172)
|
(3 526)
|
(3 724)
|
(3 675)
|
(3 661)
|
(3 680)
|
(4 035)
|
(3 944)
|
(4 040)
|
(4 126)
|
(4 003)
|
(3 963)
|
(3 769)
|
(3 310)
|
(3 780)
|
(3 318)
|
(2 886)
|
(2 528)
|
(2 264)
|
(2 260)
|
(2 177)
|
(2 210)
|
(2 363)
|
(2 773)
|
(3 365)
|
(4 005)
|
(3 448)
|
(3 604)
|
(3 692)
|
(2 876)
|
(3 604)
|
(3 494)
|
(3 305)
|
(4 078)
|
(3 490)
|
(3 624)
|
(4 222)
|
(3 615)
|
(3 386)
|
(3 258)
|
(2 650)
|
(3 384)
|
(3 198)
|
(3 160)
|
(3 104)
|
(2 818)
|
(2 756)
|
(2 840)
|
(3 026)
|
(3 166)
|
(3 361)
|
(3 544)
|
(3 404)
|
(3 541)
|
(3 774)
|
(3 323)
|
(5 433)
|
(5 452)
|
(5 336)
|
(5 278)
|
(3 305)
|
(3 276)
|
(3 446)
|
(3 816)
|
(3 899)
|
(3 957)
|
(4 119)
|
(4 518)
|
(4 813)
|
(4 975)
|
(5 632)
|
(6 037)
|
(6 292)
|
(6 783)
|
(6 583)
|
(6 556)
|
(6 709)
|
(6 577)
|
(6 500)
|
(6 410)
|
(6 521)
|
(6 577)
|
|
| Other Items |
(36 780)
|
(36 356)
|
(51 876)
|
(35 922)
|
(57 745)
|
(56 907)
|
(47 601)
|
(49 695)
|
(43 953)
|
(62 769)
|
(63 928)
|
(68 053)
|
(77 290)
|
(57 788)
|
(66 575)
|
(203 226)
|
(56 499)
|
(84 743)
|
(106 494)
|
(35 201)
|
(200 171)
|
(186 195)
|
(178 055)
|
(107 021)
|
(58 374)
|
(48 666)
|
(17 285)
|
(1 027)
|
(75 070)
|
(18 902)
|
(46 932)
|
(73 577)
|
39 432
|
11 352
|
63 166
|
65 321
|
45 700
|
14 720
|
14 679
|
36 587
|
(5 324)
|
(26 550)
|
(27 327)
|
(43 855)
|
33 939
|
43 937
|
(7 562)
|
(26 091)
|
(87 848)
|
(70 844)
|
(35 410)
|
2 723
|
31 968
|
50 831
|
26 108
|
3 062
|
18 081
|
(26 742)
|
(30 914)
|
(36 890)
|
(51 379)
|
(36 433)
|
(31 007)
|
(48 266)
|
(35 390)
|
(70 456)
|
(60 018)
|
(48 313)
|
(69 344)
|
(21 628)
|
(25 758)
|
(23 195)
|
(18 038)
|
(106 996)
|
(117 056)
|
(91 206)
|
(88 999)
|
(56 706)
|
(74 968)
|
(117 357)
|
(106 627)
|
(104 114)
|
(88 636)
|
(36 950)
|
(73 823)
|
(37 671)
|
30 368
|
583
|
(1 876)
|
16 014
|
(17 354)
|
46 612
|
92 750
|
(21 167)
|
16 709
|
(44 626)
|
|
| Cash from Investing Activities |
(38 489)
N/A
|
(37 935)
+1%
|
(53 251)
-40%
|
(37 322)
+30%
|
(59 122)
-58%
|
(58 391)
+1%
|
(49 815)
+15%
|
(52 038)
-4%
|
(46 307)
+11%
|
(65 003)
-40%
|
(66 487)
-2%
|
(70 735)
-6%
|
(80 301)
-14%
|
(61 405)
+24%
|
(69 747)
-14%
|
(206 752)
-196%
|
(60 223)
+71%
|
(88 418)
-47%
|
(110 155)
-25%
|
(38 881)
+65%
|
(204 206)
-425%
|
(190 139)
+7%
|
(182 095)
+4%
|
(111 147)
+39%
|
(62 377)
+44%
|
(52 629)
+16%
|
(21 054)
+60%
|
(4 337)
+79%
|
(78 850)
-1 718%
|
(22 220)
+72%
|
(49 818)
-124%
|
(76 105)
-53%
|
37 168
N/A
|
9 092
-76%
|
60 989
+571%
|
63 111
+3%
|
43 337
-31%
|
11 947
-72%
|
11 314
-5%
|
32 582
+188%
|
(8 772)
N/A
|
(30 154)
-244%
|
(31 019)
-3%
|
(46 731)
-51%
|
30 335
N/A
|
40 443
+33%
|
(10 867)
N/A
|
(30 169)
-178%
|
(91 338)
-203%
|
(74 468)
+18%
|
(39 632)
+47%
|
(892)
+98%
|
28 582
N/A
|
47 573
+66%
|
23 458
-51%
|
(322)
N/A
|
14 883
N/A
|
(29 902)
N/A
|
(34 018)
-14%
|
(39 708)
-17%
|
(54 135)
-36%
|
(39 273)
+27%
|
(34 033)
+13%
|
(51 432)
-51%
|
(38 751)
+25%
|
(74 000)
-91%
|
(63 422)
+14%
|
(51 854)
+18%
|
(73 118)
-41%
|
(24 951)
+66%
|
(31 191)
-25%
|
(28 647)
+8%
|
(23 374)
+18%
|
(112 274)
-380%
|
(120 361)
-7%
|
(94 482)
+22%
|
(92 445)
+2%
|
(60 522)
+35%
|
(78 867)
-30%
|
(121 314)
-54%
|
(110 746)
+9%
|
(108 632)
+2%
|
(93 449)
+14%
|
(41 925)
+55%
|
(79 455)
-90%
|
(43 708)
+45%
|
24 076
N/A
|
(6 200)
N/A
|
(8 459)
-36%
|
9 458
N/A
|
(24 063)
N/A
|
40 035
N/A
|
86 250
+115%
|
(27 577)
N/A
|
10 188
N/A
|
(51 203)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(2 390)
|
(2 327)
|
(3 183)
|
(5 038)
|
(5 125)
|
(5 727)
|
(4 382)
|
(1 818)
|
(2 705)
|
(800)
|
(464)
|
(678)
|
133
|
(349)
|
(2 215)
|
(7 307)
|
(11 394)
|
(12 634)
|
(12 291)
|
(8 833)
|
(5 327)
|
(3 711)
|
(2 303)
|
(868)
|
(603)
|
19 072
|
31 977
|
32 231
|
77 483
|
58 058
|
45 102
|
45 102
|
20 295
|
22 170
|
22 167
|
24 043
|
3 744
|
3 745
|
3 749
|
3 748
|
3 749
|
1 870
|
1 870
|
(4)
|
2 245
|
2 824
|
3 798
|
4 311
|
3 261
|
2 789
|
3 252
|
2 553
|
2 467
|
3 561
|
2 563
|
2 044
|
775
|
(730)
|
(997)
|
(2 825)
|
(6 792)
|
(8 342)
|
(10 291)
|
(13 194)
|
(14 541)
|
(15 158)
|
(15 810)
|
(15 536)
|
(15 226)
|
(17 286)
|
(18 320)
|
(16 639)
|
(18 055)
|
(16 445)
|
(12 982)
|
(9 501)
|
(1 430)
|
814
|
(4 371)
|
(7 438)
|
(8 086)
|
(10 238)
|
(5 420)
|
(2 403)
|
(3 250)
|
828
|
195
|
560
|
(3 383)
|
(5 043)
|
(3 661)
|
(6 713)
|
(2 242)
|
(3 083)
|
(7 464)
|
(7 032)
|
|
| Net Issuance of Debt |
(22 495)
|
(26 378)
|
(28 877)
|
(24 544)
|
4 339
|
7 860
|
13 783
|
34 315
|
27 901
|
39 415
|
46 707
|
24 174
|
21 715
|
14 053
|
12 309
|
11 580
|
26 651
|
20 766
|
40 295
|
57 742
|
101 122
|
118 392
|
134 710
|
159 268
|
63 404
|
26 028
|
(37 169)
|
(107 722)
|
(56 283)
|
(56 951)
|
(43 282)
|
(37 417)
|
(65 650)
|
(89 927)
|
(100 545)
|
(88 009)
|
(89 422)
|
(53 253)
|
(67 432)
|
(81 197)
|
(83 916)
|
(90 372)
|
(76 809)
|
(83 207)
|
(91 896)
|
(83 132)
|
(62 026)
|
(38 182)
|
(9 390)
|
(3 796)
|
(2 138)
|
12 357
|
6 814
|
(16 740)
|
(28 870)
|
(39 408)
|
(45 480)
|
(20 324)
|
(16 560)
|
(314)
|
17 968
|
10 675
|
42 532
|
36 473
|
40 725
|
40 110
|
16 996
|
5 914
|
(9 583)
|
11 848
|
15 483
|
432
|
20 808
|
30 596
|
18 572
|
26 116
|
(2 479)
|
(32 570)
|
(22 195)
|
(15 289)
|
(5 833)
|
13 288
|
36 548
|
54 352
|
66 786
|
48 369
|
12 879
|
5 682
|
(8 779)
|
(10 412)
|
1 257
|
8 999
|
17 166
|
29 591
|
45 311
|
126 529
|
|
| Cash Paid for Dividends |
(3 185)
|
(3 293)
|
(3 515)
|
(3 591)
|
(3 676)
|
(3 881)
|
(3 977)
|
(4 879)
|
(5 773)
|
(6 817)
|
(7 859)
|
(8 110)
|
(8 375)
|
(8 604)
|
(8 824)
|
(9 040)
|
(9 188)
|
(9 353)
|
(9 508)
|
(9 665)
|
(9 826)
|
(10 033)
|
(10 251)
|
(10 492)
|
(10 778)
|
(9 839)
|
(9 264)
|
(8 700)
|
(7 526)
|
(6 841)
|
(6 192)
|
(4 753)
|
(3 237)
|
(2 163)
|
(698)
|
(2)
|
(9)
|
(13)
|
(51)
|
(78)
|
(107)
|
(137)
|
(136)
|
(142)
|
(143)
|
(143)
|
(146)
|
(253)
|
(314)
|
(434)
|
(524)
|
(543)
|
(633)
|
(638)
|
(863)
|
(1 028)
|
(1 253)
|
(1 453)
|
(1 567)
|
(1 932)
|
(2 287)
|
(2 672)
|
(2 963)
|
(3 409)
|
(3 797)
|
(4 148)
|
(4 525)
|
(4 774)
|
(5 020)
|
(5 245)
|
(5 438)
|
(5 452)
|
(5 447)
|
(5 492)
|
(5 476)
|
(5 423)
|
(5 352)
|
(5 343)
|
(5 336)
|
(5 287)
|
(5 198)
|
(5 128)
|
(5 049)
|
(5 016)
|
(5 003)
|
(4 984)
|
(5 036)
|
(5 125)
|
(5 212)
|
(5 236)
|
(5 208)
|
(5 198)
|
(5 199)
|
(5 231)
|
(5 307)
|
(5 335)
|
|
| Other |
43 974
|
38 134
|
50 585
|
35 303
|
32 412
|
39 276
|
29 385
|
39 439
|
44 982
|
55 044
|
54 858
|
58 840
|
69 671
|
47 997
|
47 688
|
45 606
|
27 015
|
58 324
|
74 184
|
89 105
|
120 518
|
109 640
|
108 733
|
126 334
|
92 471
|
74 676
|
26 967
|
(23 914)
|
(38 211)
|
(56 076)
|
15 146
|
52 879
|
61 598
|
65 060
|
8 478
|
16 702
|
8 259
|
37 062
|
52 067
|
951
|
23 628
|
42 829
|
50 677
|
96 044
|
77 293
|
40 162
|
36 531
|
23 228
|
29 537
|
11 435
|
(534)
|
(48 815)
|
(78 918)
|
(61 745)
|
(44 410)
|
(25 363)
|
(18 815)
|
16 464
|
10 487
|
20 213
|
19 403
|
8 891
|
20 140
|
34 414
|
44 467
|
74 275
|
60 556
|
55 289
|
74 357
|
47 385
|
51 816
|
101 362
|
45 627
|
186 095
|
222 230
|
186 622
|
242 856
|
112 591
|
82 388
|
93 443
|
36 389
|
44 449
|
17 024
|
(25 959)
|
79 230
|
50 962
|
58 199
|
20 032
|
18 061
|
17 963
|
2 991
|
57 647
|
(48 029)
|
113 044
|
127 610
|
51 282
|
|
| Cash from Financing Activities |
15 904
N/A
|
6 136
-61%
|
15 010
+145%
|
2 130
-86%
|
27 950
+1 212%
|
37 528
+34%
|
34 809
-7%
|
67 057
+93%
|
64 405
-4%
|
86 842
+35%
|
93 242
+7%
|
74 226
-20%
|
83 144
+12%
|
53 097
-36%
|
48 958
-8%
|
40 839
-17%
|
33 084
-19%
|
57 103
+73%
|
92 680
+62%
|
128 349
+38%
|
206 487
+61%
|
214 288
+4%
|
230 889
+8%
|
274 242
+19%
|
144 494
-47%
|
109 937
-24%
|
12 511
-89%
|
(108 105)
N/A
|
(24 537)
+77%
|
(61 810)
-152%
|
10 774
N/A
|
55 811
+418%
|
13 006
-77%
|
(4 860)
N/A
|
(70 598)
-1 353%
|
(47 266)
+33%
|
(77 428)
-64%
|
(12 459)
+84%
|
(11 667)
+6%
|
(76 576)
-556%
|
(56 646)
+26%
|
(45 810)
+19%
|
(24 398)
+47%
|
12 691
N/A
|
(12 501)
N/A
|
(40 289)
-222%
|
(21 843)
+46%
|
(10 896)
+50%
|
23 094
N/A
|
9 994
-57%
|
56
-99%
|
(34 448)
N/A
|
(70 270)
-104%
|
(75 562)
-8%
|
(71 580)
+5%
|
(63 755)
+11%
|
(64 773)
-2%
|
(6 043)
+91%
|
(8 637)
-43%
|
15 142
N/A
|
28 292
+87%
|
8 552
-70%
|
49 418
+478%
|
54 284
+10%
|
66 854
+23%
|
95 079
+42%
|
57 217
-40%
|
40 893
-29%
|
44 528
+9%
|
36 702
-18%
|
43 541
+19%
|
79 703
+83%
|
42 933
-46%
|
194 754
+354%
|
222 344
+14%
|
197 814
-11%
|
233 595
+18%
|
75 492
-68%
|
50 486
-33%
|
65 429
+30%
|
17 272
-74%
|
42 371
+145%
|
43 103
+2%
|
20 974
-51%
|
137 763
+557%
|
95 175
-31%
|
66 237
-30%
|
21 149
-68%
|
687
-97%
|
(2 728)
N/A
|
(4 621)
-69%
|
54 735
N/A
|
(38 304)
N/A
|
134 321
N/A
|
160 150
+19%
|
165 444
+3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(323)
|
(135)
|
84
|
(63)
|
98
|
107
|
220
|
431
|
579
|
556
|
275
|
256
|
731
|
604
|
502
|
397
|
(1 840)
|
(1 536)
|
(1 162)
|
(1 119)
|
645
|
492
|
580
|
1 080
|
1 005
|
1 331
|
928
|
(910)
|
(2 948)
|
(4 039)
|
(2 989)
|
(1 261)
|
632
|
1 203
|
413
|
674
|
691
|
1 207
|
1 648
|
1 545
|
(1 301)
|
(1 235)
|
(2 489)
|
(2 631)
|
274
|
(719)
|
(633)
|
(1 306)
|
(1 558)
|
(1 109)
|
(448)
|
(1 457)
|
(2 432)
|
(2 349)
|
(2 459)
|
(1 852)
|
(1 055)
|
(801)
|
(1 076)
|
(448)
|
(493)
|
(343)
|
(146)
|
250
|
693
|
346
|
(133)
|
(615)
|
(773)
|
(942)
|
(886)
|
(1 427)
|
(908)
|
(1 699)
|
(1 164)
|
(347)
|
(1 966)
|
(1 451)
|
(1 437)
|
(1 953)
|
(1 198)
|
(979)
|
(2 633)
|
(3 411)
|
(3 385)
|
(3 426)
|
(3 716)
|
(4 632)
|
95
|
(4 197)
|
(5 427)
|
3 468
|
(12 677)
|
(3 597)
|
8 166
|
116
|
|
| Net Change in Cash |
3 894
N/A
|
1 611
-59%
|
2 605
+62%
|
(5 991)
N/A
|
(1 189)
+80%
|
3 747
N/A
|
4 130
+10%
|
8 802
+113%
|
3 823
-57%
|
3 373
-12%
|
4 646
+38%
|
795
-83%
|
1 337
+68%
|
1 446
+8%
|
25
-98%
|
1 058
+4 132%
|
3 019
+185%
|
(1 266)
N/A
|
(303)
+76%
|
(2 125)
-601%
|
2 882
N/A
|
3 010
+4%
|
6 324
+110%
|
15 683
+148%
|
11 692
-25%
|
6 416
-45%
|
14 189
+121%
|
24 800
+75%
|
(8 953)
N/A
|
226
N/A
|
(17 909)
N/A
|
(36 544)
-104%
|
(3 781)
+90%
|
(5 385)
-42%
|
(2 206)
+59%
|
(140)
+94%
|
2 500
N/A
|
2 164
-13%
|
3 057
+41%
|
2 608
-15%
|
729
-72%
|
(1 337)
N/A
|
6 161
N/A
|
4 852
-21%
|
7 752
+60%
|
4 645
-40%
|
(2 782)
N/A
|
(992)
+64%
|
(6 568)
-562%
|
2 230
N/A
|
4 123
+85%
|
3 166
-23%
|
2 223
-30%
|
(11 500)
N/A
|
(11 855)
-3%
|
(14 250)
-20%
|
(11 208)
+21%
|
360
N/A
|
(1 273)
N/A
|
1 693
N/A
|
27 397
+1 518%
|
20 354
-26%
|
26 491
+30%
|
25 239
-5%
|
20 022
-21%
|
22 659
+13%
|
14 820
-35%
|
13 177
-11%
|
7 589
-42%
|
3 189
-58%
|
2 341
-27%
|
21 157
+804%
|
5 814
-73%
|
80 027
+1 276%
|
106 530
+33%
|
103 252
-3%
|
115 696
+12%
|
38 762
-66%
|
(10 535)
N/A
|
113
N/A
|
(47 582)
N/A
|
(52 595)
-11%
|
(15 208)
+71%
|
(24 201)
-59%
|
79 992
N/A
|
51 872
-35%
|
12 878
-75%
|
(45 620)
N/A
|
(81 093)
-78%
|
(51 229)
+37%
|
(50 774)
+1%
|
49 107
N/A
|
15 600
-68%
|
35 601
+128%
|
91 339
+157%
|
44 966
-51%
|
|