JPMorgan Chase & Co
NYSE:JPM
| 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 |
210.28
320.41
|
| 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
JPMorgan Chase & Co
| 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 |
1 694
|
1 477
|
2 127
|
1 718
|
1 663
|
2 081
|
2 880
|
4 468
|
6 719
|
7 249
|
4 874
|
4 664
|
4 466
|
4 800
|
6 342
|
7 451
|
8 483
|
9 300
|
11 846
|
12 616
|
14 444
|
16 150
|
16 844
|
16 920
|
15 365
|
12 951
|
10 720
|
7 874
|
5 605
|
5 373
|
6 091
|
9 152
|
11 728
|
12 913
|
14 987
|
15 817
|
17 370
|
19 599
|
20 235
|
20 079
|
18 976
|
18 345
|
17 874
|
19 320
|
21 284
|
22 889
|
24 425
|
18 337
|
17 923
|
16 663
|
16 157
|
22 092
|
21 762
|
22 407
|
22 707
|
23 956
|
24 442
|
24 048
|
23 958
|
23 440
|
24 733
|
25 661
|
26 490
|
26 936
|
24 441
|
26 705
|
27 992
|
29 640
|
32 474
|
32 941
|
34 277
|
34 977
|
36 431
|
30 117
|
25 152
|
25 515
|
29 131
|
40 566
|
47 827
|
50 071
|
48 334
|
42 316
|
39 017
|
37 067
|
37 676
|
42 016
|
47 839
|
51 253
|
49 552
|
50 349
|
54 026
|
53 773
|
58 471
|
59 695
|
56 533
|
58 028
|
|
| Depreciation & Amortization |
2 891
|
2 792
|
2 969
|
2 785
|
2 979
|
3 125
|
3 119
|
3 331
|
3 101
|
3 086
|
2 935
|
3 365
|
3 835
|
3 327
|
3 712
|
3 575
|
4 318
|
3 990
|
3 817
|
3 643
|
3 577
|
3 616
|
3 660
|
3 757
|
3 821
|
3 868
|
4 153
|
4 311
|
4 528
|
4 291
|
4 142
|
4 024
|
4 358
|
4 876
|
5 021
|
5 297
|
4 965
|
5 035
|
5 105
|
5 097
|
5 105
|
5 063
|
5 002
|
5 031
|
5 147
|
4 889
|
5 107
|
5 464
|
5 306
|
5 692
|
5 767
|
5 263
|
4 759
|
4 732
|
5 015
|
4 853
|
4 940
|
5 048
|
5 146
|
5 305
|
5 478
|
5 653
|
5 821
|
5 993
|
6 179
|
6 512
|
6 935
|
7 348
|
7 791
|
8 032
|
8 151
|
8 304
|
8 368
|
8 527
|
8 630
|
8 626
|
8 614
|
8 487
|
8 341
|
8 128
|
7 932
|
7 682
|
7 468
|
7 311
|
7 051
|
6 880
|
5 598
|
5 846
|
7 512
|
7 867
|
9 362
|
9 310
|
7 938
|
7 964
|
8 172
|
8 474
|
|
| Change in Deffered Taxes |
(638)
|
0
|
0
|
0
|
1 636
|
1 995
|
2 020
|
1 636
|
1 428
|
1 865
|
597
|
744
|
(827)
|
(1 161)
|
(1 418)
|
(674)
|
(1 791)
|
(1 699)
|
877
|
543
|
(1 810)
|
(1 310)
|
(3 577)
|
(4 131)
|
1 307
|
(156)
|
305
|
(1 149)
|
(2 637)
|
(3 434)
|
(3 774)
|
(1 917)
|
(3 622)
|
(2 456)
|
(1 913)
|
(3 136)
|
(968)
|
(1 142)
|
278
|
317
|
1 693
|
1 463
|
2 484
|
2 931
|
1 130
|
3 395
|
1 827
|
3 015
|
8 003
|
9 014
|
8 303
|
7 257
|
4 210
|
1 411
|
1 833
|
1 786
|
1 333
|
2 206
|
1 820
|
2 714
|
4 651
|
4 374
|
3 913
|
3 613
|
2 312
|
1 508
|
2 257
|
2 176
|
1 721
|
2 129
|
1 895
|
1 604
|
949
|
(519)
|
(3 666)
|
(4 047)
|
(3 981)
|
(1 748)
|
1 703
|
392
|
3 748
|
2 020
|
635
|
1 356
|
(2 738)
|
(2 614)
|
(2 890)
|
(3 827)
|
(4 534)
|
(4 917)
|
(3 905)
|
(233)
|
2 004
|
3 517
|
3 195
|
6 398
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 296
|
0
|
0
|
0
|
1 563
|
0
|
0
|
0
|
2 368
|
2 879
|
3 387
|
3 877
|
2 025
|
2 174
|
2 394
|
1 213
|
2 637
|
2 765
|
2 921
|
4 375
|
3 355
|
3 508
|
3 457
|
3 447
|
3 251
|
3 140
|
3 034
|
2 819
|
2 675
|
2 677
|
2 559
|
2 603
|
2 545
|
2 354
|
2 331
|
2 256
|
2 219
|
2 196
|
2 134
|
2 166
|
2 190
|
2 137
|
2 123
|
2 048
|
1 987
|
1 941
|
1 985
|
2 008
|
1 940
|
2 022
|
1 993
|
1 997
|
2 070
|
2 175
|
2 230
|
2 261
|
2 322
|
2 269
|
2 259
|
2 296
|
2 256
|
2 247
|
2 479
|
2 441
|
2 451
|
2 711
|
2 652
|
2 749
|
2 929
|
2 831
|
2 907
|
2 973
|
2 794
|
2 858
|
2 003
|
1 267
|
3 117
|
1 481
|
2 461
|
3 362
|
3 504
|
3 619
|
3 634
|
3 695
|
|
| Other Non-Cash Items |
1 884
|
1 754
|
198
|
1 123
|
1 941
|
1 675
|
1 951
|
1 511
|
162 554
|
162 178
|
165 640
|
161 958
|
96 486
|
113 775
|
133 108
|
167 505
|
102 966
|
112 351
|
135 048
|
152 678
|
171 702
|
176 138
|
169 954
|
139 597
|
109 375
|
89 553
|
63 028
|
55 439
|
40 673
|
36 156
|
34 509
|
31 908
|
37 257
|
31 586
|
21 147
|
14 267
|
3 251
|
3 140
|
3 034
|
2 819
|
2 675
|
2 677
|
2 559
|
2 603
|
2 545
|
2 354
|
2 331
|
2 256
|
2 219
|
2 196
|
2 134
|
2 166
|
2 190
|
2 137
|
2 123
|
2 048
|
1 785
|
1 688
|
1 711
|
1 670
|
1 799
|
1 935
|
1 961
|
2 030
|
2 136
|
2 483
|
2 584
|
2 660
|
2 717
|
2 406
|
2 270
|
2 183
|
1 996
|
1 767
|
2 029
|
1 596
|
1 649
|
2 128
|
2 240
|
3 066
|
3 274
|
3 584
|
3 658
|
4 427
|
5 174
|
5 712
|
3 298
|
2 158
|
1 526
|
477
|
(5 403)
|
(5 650)
|
(6 108)
|
(6 197)
|
1 504
|
1 417
|
|
| Cash Taxes Paid |
479
|
480
|
829
|
828
|
1 253
|
567
|
147
|
1 211
|
1 337
|
1 909
|
2 513
|
1 301
|
1 477
|
2 339
|
3 099
|
4 115
|
4 758
|
3 805
|
3 525
|
3 122
|
5 563
|
6 925
|
7 960
|
7 816
|
7 472
|
6 378
|
6 140
|
6 101
|
2 280
|
2 496
|
3 853
|
3 560
|
5 434
|
6 944
|
6 958
|
9 729
|
9 747
|
8 235
|
9 139
|
7 111
|
8 153
|
6 970
|
4 244
|
3 932
|
2 050
|
2 866
|
3 890
|
3 519
|
3 502
|
3 423
|
79
|
937
|
1 392
|
1 730
|
7 964
|
7 810
|
9 423
|
9 262
|
4 851
|
4 362
|
2 405
|
2 314
|
2 880
|
3 833
|
4 325
|
4 398
|
6 495
|
3 284
|
3 542
|
3 647
|
2 528
|
4 823
|
5 624
|
5 853
|
6 874
|
8 270
|
7 661
|
7 538
|
17 235
|
19 154
|
18 737
|
18 802
|
8 121
|
1 346
|
4 355
|
5 032
|
6 721
|
9 670
|
9 908
|
10 111
|
12 052
|
13 237
|
11 715
|
11 781
|
8 790
|
6 018
|
|
| 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
|
0
|
0
|
0
|
0
|
11 161
|
0
|
0
|
7 275
|
9 573
|
10 665
|
13 580
|
8 306
|
8 194
|
8 703
|
7 489
|
7 810
|
7 220
|
7 748
|
8 201
|
8 518
|
9 508
|
10 574
|
11 547
|
12 880
|
14 153
|
15 389
|
16 982
|
19 003
|
21 152
|
24 057
|
25 795
|
26 798
|
29 918
|
26 956
|
25 363
|
20 704
|
13 077
|
9 830
|
6 299
|
5 383
|
5 142
|
5 103
|
7 138
|
12 335
|
23 143
|
37 342
|
53 936
|
67 843
|
77 114
|
84 691
|
90 390
|
96 133
|
99 642
|
100 365
|
99 053
|
97 627
|
|
| Change in Working Capital |
(8 938)
|
(10 634)
|
(25 608)
|
20 368
|
(33 353)
|
(3 614)
|
16 533
|
10 362
|
(159 527)
|
(215 000)
|
(190 914)
|
(235 831)
|
(119 107)
|
(111 326)
|
(183 086)
|
(193 679)
|
(144 212)
|
(161 733)
|
(197 421)
|
(193 822)
|
(237 492)
|
(276 550)
|
(249 076)
|
(251 972)
|
(240 428)
|
(167 681)
|
(98 437)
|
(63 317)
|
(24 239)
|
34 723
|
62 248
|
59 242
|
73 076
|
42 516
|
26 023
|
(25 195)
|
(28 370)
|
(53 757)
|
(19 406)
|
39 317
|
67 483
|
78 629
|
55 537
|
29 119
|
(5 027)
|
7 250
|
33 624
|
81 284
|
74 502
|
69 243
|
(2 152)
|
(35 401)
|
3 672
|
6 118
|
27 057
|
53 402
|
40 966
|
4 214
|
(14 251)
|
(35 677)
|
(14 777)
|
(16 915)
|
(11 880)
|
(21 354)
|
(45 895)
|
(60 585)
|
(31 533)
|
(15 505)
|
(29 089)
|
(75 665)
|
(126 289)
|
(122 258)
|
(43 652)
|
(75 009)
|
29 511
|
(2 418)
|
(115 323)
|
(53 126)
|
(133 193)
|
(96 719)
|
14 796
|
24 437
|
81 749
|
40 831
|
59 956
|
(14 199)
|
(63 203)
|
(1 465)
|
(41 082)
|
(83 719)
|
(64 419)
|
(186 739)
|
(104 317)
|
(204 672)
|
(218 019)
|
(194 065)
|
|
| Cash from Operating Activities |
(3 107)
N/A
|
(5 249)
-69%
|
(20 952)
-299%
|
25 356
N/A
|
(25 134)
N/A
|
5 262
N/A
|
26 503
+404%
|
21 308
-20%
|
14 275
-33%
|
(40 622)
N/A
|
(16 868)
+58%
|
(65 100)
-286%
|
(15 147)
+77%
|
10 326
N/A
|
(40 431)
N/A
|
(14 911)
+63%
|
(30 236)
-103%
|
(37 791)
-25%
|
(45 833)
-21%
|
(24 342)
+47%
|
(49 579)
-104%
|
(81 956)
-65%
|
(62 195)
+24%
|
(95 829)
-54%
|
(110 560)
-15%
|
(61 465)
+44%
|
(20 231)
+67%
|
3 158
N/A
|
23 930
+658%
|
77 109
+222%
|
103 216
+34%
|
102 409
-1%
|
122 797
+20%
|
89 435
-27%
|
65 265
-27%
|
7 050
-89%
|
(3 752)
N/A
|
(27 125)
-623%
|
9 246
N/A
|
67 629
+631%
|
95 932
+42%
|
106 177
+11%
|
83 456
-21%
|
59 004
-29%
|
25 079
-57%
|
40 777
+63%
|
67 314
+65%
|
110 356
+64%
|
107 953
-2%
|
102 656
-5%
|
29 765
-71%
|
933
-97%
|
36 593
+3 822%
|
36 805
+1%
|
58 472
+59%
|
86 045
+47%
|
73 466
-15%
|
37 204
-49%
|
18 384
-51%
|
(2 548)
N/A
|
21 884
N/A
|
20 708
-5%
|
26 305
+27%
|
17 218
-35%
|
(10 827)
N/A
|
(23 377)
-116%
|
8 235
N/A
|
26 319
+220%
|
15 614
-41%
|
(30 157)
N/A
|
(79 696)
-164%
|
(75 190)
+6%
|
4 092
N/A
|
(35 117)
N/A
|
61 656
N/A
|
29 272
-53%
|
(79 910)
N/A
|
(3 693)
+95%
|
(73 082)
-1 879%
|
(35 062)
+52%
|
78 084
N/A
|
80 039
+3%
|
132 527
+66%
|
90 992
-31%
|
107 119
+18%
|
37 795
-65%
|
(9 358)
N/A
|
53 965
N/A
|
12 974
-76%
|
(29 943)
N/A
|
(10 339)
+65%
|
(129 539)
-1 153%
|
(42 012)
+68%
|
(139 693)
-233%
|
(148 615)
-6%
|
(119 748)
+19%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Other Items |
12 318
|
987
|
2 045
|
9 522
|
(23 344)
|
(19 048)
|
(33 326)
|
(24 201)
|
12 744
|
(23 882)
|
(42 921)
|
8 936
|
(29 734)
|
5 609
|
48 421
|
(14 404)
|
(12 944)
|
(40 834)
|
(93 364)
|
(115 306)
|
(99 627)
|
(76 972)
|
(53 783)
|
(35 326)
|
(74 188)
|
(130 835)
|
(99 953)
|
(252 396)
|
(283 671)
|
(212 424)
|
(193 324)
|
(26 547)
|
29 355
|
12 739
|
66 764
|
12 481
|
54 002
|
2 054
|
(165 479)
|
(136 386)
|
(170 752)
|
(150 304)
|
(90 907)
|
(70 806)
|
(119 825)
|
(129 918)
|
(196 108)
|
(239 205)
|
(150 501)
|
(163 456)
|
(106 194)
|
(57 030)
|
(165 636)
|
(121 376)
|
9 773
|
9 716
|
106 980
|
96 549
|
(22 555)
|
(84 844)
|
(89 202)
|
(7 509)
|
(12 599)
|
70 606
|
28 249
|
(63 884)
|
(35 264)
|
(59 239)
|
(199 420)
|
(118 098)
|
(133 022)
|
(197 819)
|
(52 059)
|
(224 193)
|
(262 962)
|
(212 084)
|
(261 912)
|
(110 688)
|
(45 344)
|
(92 892)
|
(129 344)
|
(217 343)
|
(288 244)
|
(186 447)
|
(137 819)
|
(41 417)
|
(6 457)
|
(63 769)
|
67 643
|
470
|
(75 526)
|
(101 141)
|
(163 403)
|
(238 100)
|
(316 921)
|
(294 827)
|
|
| Cash from Investing Activities |
12 318
N/A
|
987
-92%
|
2 045
+107%
|
9 522
+366%
|
(23 344)
N/A
|
(19 048)
+18%
|
(33 326)
-75%
|
(24 201)
+27%
|
12 744
N/A
|
(23 882)
N/A
|
(42 921)
-80%
|
8 936
N/A
|
(29 734)
N/A
|
5 609
N/A
|
48 421
+763%
|
(14 404)
N/A
|
(12 944)
+10%
|
(40 834)
-215%
|
(93 364)
-129%
|
(115 306)
-24%
|
(99 627)
+14%
|
(76 972)
+23%
|
(53 783)
+30%
|
(35 326)
+34%
|
(74 188)
-110%
|
(130 835)
-76%
|
(99 953)
+24%
|
(252 396)
-153%
|
(283 671)
-12%
|
(212 424)
+25%
|
(193 324)
+9%
|
(26 547)
+86%
|
29 355
N/A
|
12 739
-57%
|
66 764
+424%
|
12 481
-81%
|
54 002
+333%
|
2 054
-96%
|
(165 479)
N/A
|
(136 386)
+18%
|
(170 752)
-25%
|
(150 304)
+12%
|
(90 907)
+40%
|
(70 806)
+22%
|
(119 825)
-69%
|
(129 918)
-8%
|
(196 108)
-51%
|
(239 205)
-22%
|
(150 501)
+37%
|
(163 456)
-9%
|
(106 194)
+35%
|
(57 030)
+46%
|
(165 636)
-190%
|
(121 376)
+27%
|
9 773
N/A
|
9 716
-1%
|
106 980
+1 001%
|
96 549
-10%
|
(22 555)
N/A
|
(84 844)
-276%
|
(89 202)
-5%
|
(7 509)
+92%
|
(12 599)
-68%
|
70 606
N/A
|
28 249
-60%
|
(63 884)
N/A
|
(35 264)
+45%
|
(59 239)
-68%
|
(199 420)
-237%
|
(118 098)
+41%
|
(133 022)
-13%
|
(197 819)
-49%
|
(52 059)
+74%
|
(224 193)
-331%
|
(262 962)
-17%
|
(212 084)
+19%
|
(261 912)
-23%
|
(110 688)
+58%
|
(45 344)
+59%
|
(92 892)
-105%
|
(129 344)
-39%
|
(217 343)
-68%
|
(288 244)
-33%
|
(186 447)
+35%
|
(137 819)
+26%
|
(41 417)
+70%
|
(6 457)
+84%
|
(63 769)
-888%
|
67 643
N/A
|
470
-99%
|
(75 526)
N/A
|
(101 141)
-34%
|
(163 403)
-62%
|
(238 100)
-46%
|
(316 921)
-33%
|
(294 827)
+7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
47
|
(713)
|
(430)
|
98
|
175
|
716
|
888
|
1 243
|
1 213
|
1 551
|
1 298
|
1 517
|
(560)
|
(2 229)
|
(3 085)
|
(4 048)
|
(2 930)
|
(2 841)
|
(2 629)
|
(2 629)
|
(2 418)
|
(4 725)
|
(5 518)
|
(7 029)
|
(8 178)
|
(4 990)
|
2 511
|
17 869
|
44 246
|
44 089
|
18 885
|
5 447
|
(19 244)
|
(18 931)
|
(135)
|
(2 664)
|
(3 351)
|
(3 446)
|
(6 791)
|
(8 687)
|
(8 863)
|
(8 984)
|
(6 941)
|
(1 282)
|
(419)
|
(1 903)
|
(140)
|
(2 417)
|
(2 716)
|
2 493
|
4 146
|
5 299
|
4 087
|
70
|
224
|
(15)
|
277
|
(911)
|
(5 884)
|
(8 050)
|
(9 082)
|
(10 218)
|
(10 385)
|
(12 853)
|
(15 410)
|
(17 249)
|
(19 210)
|
(17 208)
|
(19 983)
|
(19 478)
|
(19 720)
|
(22 538)
|
(23 076)
|
(22 357)
|
(17 147)
|
(11 568)
|
(3 447)
|
(3 306)
|
(8 225)
|
(11 511)
|
(13 633)
|
(14 782)
|
(10 570)
|
(7 284)
|
(10 596)
|
(8 831)
|
(10 601)
|
(12 983)
|
(9 824)
|
(7 466)
|
(16 325)
|
(22 554)
|
(26 180)
|
(33 376)
|
(29 546)
|
(29 228)
|
|
| Net Issuance of Debt |
(18 934)
|
(8 774)
|
(5 308)
|
(19 914)
|
(4 889)
|
(10 938)
|
(7 211)
|
5 704
|
9 434
|
9 413
|
13 389
|
6 146
|
4 962
|
8 306
|
10 815
|
22 646
|
19 456
|
16 001
|
26 781
|
27 693
|
35 111
|
47 800
|
54 716
|
72 072
|
88 213
|
72 918
|
46 522
|
79 118
|
16 227
|
(11 101)
|
(34 331)
|
(109 968)
|
(88 391)
|
(73 532)
|
(76 787)
|
(64 881)
|
(48 305)
|
(33 888)
|
(713)
|
2 552
|
(18 839)
|
(17 914)
|
(53 431)
|
(40 285)
|
(542)
|
16 248
|
49 826
|
24 566
|
15 400
|
2 666
|
(1 907)
|
12 379
|
21 648
|
7 161
|
5 133
|
(13 102)
|
(51 096)
|
(47 692)
|
(38 191)
|
(5 237)
|
5 953
|
3 675
|
9 210
|
(11 705)
|
(11 645)
|
(7 623)
|
(13 606)
|
(10 563)
|
15 537
|
26 833
|
2 770
|
(5 959)
|
(32 797)
|
(23 196)
|
3 400
|
(31 911)
|
(20 584)
|
(23 319)
|
(19 504)
|
26 973
|
30 996
|
25 778
|
29 561
|
33 597
|
26 107
|
7 902
|
(8 022)
|
3 590
|
17 632
|
36 169
|
37 030
|
28 367
|
22 292
|
19 907
|
24 771
|
26 001
|
|
| Cash Paid for Dividends |
(2 697)
|
(2 750)
|
(2 746)
|
(2 763)
|
(2 784)
|
(2 796)
|
(2 832)
|
(2 834)
|
(2 865)
|
(2 889)
|
(2 897)
|
(3 420)
|
(3 927)
|
(4 434)
|
(4 922)
|
(4 905)
|
(4 878)
|
(4 866)
|
(4 857)
|
(4 846)
|
(4 846)
|
(4 838)
|
(4 822)
|
(4 944)
|
(5 051)
|
(5 163)
|
(5 310)
|
(5 343)
|
(5 911)
|
(6 424)
|
(5 929)
|
(4 817)
|
(3 422)
|
(1 843)
|
(1 486)
|
(1 491)
|
(1 486)
|
(1 479)
|
(2 306)
|
(3 110)
|
(3 895)
|
(4 673)
|
(4 823)
|
(4 985)
|
(5 194)
|
(5 412)
|
(5 428)
|
(5 752)
|
(6 056)
|
(6 368)
|
(6 689)
|
(6 860)
|
(6 990)
|
(7 206)
|
(7 364)
|
(7 590)
|
(7 873)
|
(8 049)
|
(8 259)
|
(8 384)
|
(8 476)
|
(8 575)
|
(8 742)
|
(8 765)
|
(8 993)
|
(9 184)
|
(9 323)
|
(9 504)
|
(10 109)
|
(10 906)
|
(11 474)
|
(12 176)
|
(12 343)
|
(12 498)
|
(12 604)
|
(12 838)
|
(12 690)
|
(12 695)
|
(12 662)
|
(12 611)
|
(12 858)
|
(13 095)
|
(13 318)
|
(13 572)
|
(13 562)
|
(13 506)
|
(13 439)
|
(13 413)
|
(13 463)
|
(13 582)
|
(14 082)
|
(14 351)
|
(14 783)
|
(15 113)
|
(15 541)
|
(16 066)
|
|
| Other |
10 901
|
16 719
|
24 953
|
(16 922)
|
52 141
|
25 870
|
16 819
|
(1 155)
|
(34 033)
|
53 303
|
48 174
|
64 211
|
59 121
|
612
|
727
|
17 926
|
33 421
|
69 853
|
123 188
|
122 548
|
124 902
|
115 434
|
68 512
|
67 205
|
109 072
|
143 837
|
72 708
|
179 416
|
192 437
|
89 709
|
105 172
|
94
|
(42 022)
|
(3 313)
|
(45 747)
|
51 942
|
3 925
|
54 901
|
162 242
|
110 966
|
139 303
|
107 301
|
88 443
|
55 514
|
93 862
|
71 602
|
68 690
|
88 932
|
21 696
|
41 671
|
78 102
|
40 324
|
99 483
|
82 222
|
(68 630)
|
(78 639)
|
(128 819)
|
(81 612)
|
52 411
|
109 372
|
109 876
|
103 410
|
81 940
|
36 300
|
50 690
|
65 682
|
22 636
|
31 831
|
48 713
|
46 555
|
105 285
|
154 518
|
101 203
|
383 908
|
454 305
|
463 985
|
633 366
|
492 571
|
366 568
|
401 122
|
271 488
|
191 953
|
138 322
|
1 324
|
(128 206)
|
(180 037)
|
(128 523)
|
(109 212)
|
(19 916)
|
35 919
|
121 570
|
151 793
|
82 118
|
268 920
|
356 220
|
296 678
|
|
| Cash from Financing Activities |
(10 683)
N/A
|
4 482
N/A
|
16 469
+267%
|
(39 501)
N/A
|
44 643
N/A
|
12 852
-71%
|
7 664
-40%
|
2 958
-61%
|
(26 251)
N/A
|
61 378
N/A
|
59 964
-2%
|
68 454
+14%
|
59 596
-13%
|
2 255
-96%
|
3 535
+57%
|
31 619
+794%
|
45 069
+43%
|
78 147
+73%
|
142 483
+82%
|
142 766
+0%
|
152 749
+7%
|
153 671
+1%
|
112 888
-27%
|
127 304
+13%
|
184 056
+45%
|
206 602
+12%
|
116 431
-44%
|
271 060
+133%
|
246 999
-9%
|
116 273
-53%
|
83 797
-28%
|
(109 244)
N/A
|
(153 079)
-40%
|
(97 619)
+36%
|
(124 155)
-27%
|
(17 094)
+86%
|
(49 217)
-188%
|
16 088
N/A
|
152 432
+847%
|
101 721
-33%
|
107 706
+6%
|
75 730
-30%
|
23 248
-69%
|
8 962
-61%
|
87 707
+879%
|
80 535
-8%
|
112 948
+40%
|
105 329
-7%
|
28 324
-73%
|
40 462
+43%
|
73 652
+82%
|
51 142
-31%
|
118 228
+131%
|
82 247
-30%
|
(70 637)
N/A
|
(99 346)
-41%
|
(187 511)
-89%
|
(138 264)
+26%
|
77
N/A
|
87 701
+113 797%
|
98 271
+12%
|
88 292
-10%
|
72 023
-18%
|
2 977
-96%
|
14 642
+392%
|
31 626
+116%
|
(19 503)
N/A
|
(5 444)
+72%
|
34 158
N/A
|
43 004
+26%
|
76 861
+79%
|
113 845
+48%
|
32 987
-71%
|
325 857
+888%
|
427 954
+31%
|
407 668
-5%
|
596 645
+46%
|
453 251
-24%
|
326 177
-28%
|
403 973
+24%
|
275 993
-32%
|
189 854
-31%
|
143 995
-24%
|
14 065
-90%
|
(126 257)
N/A
|
(194 472)
-54%
|
(160 585)
+17%
|
(132 018)
+18%
|
(25 571)
+81%
|
51 040
N/A
|
128 193
+151%
|
143 255
+12%
|
63 447
-56%
|
240 338
+279%
|
335 904
+40%
|
277 385
-17%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
100
|
46
|
97
|
483
|
453
|
526
|
679
|
361
|
282
|
316
|
(48)
|
(60)
|
185
|
(16)
|
42
|
(83)
|
(387)
|
(212)
|
12
|
125
|
199
|
190
|
149
|
338
|
424
|
750
|
559
|
(238)
|
(507)
|
(1 165)
|
(811)
|
100
|
238
|
186
|
(201)
|
455
|
328
|
1 030
|
1 461
|
(158)
|
(851)
|
311
|
(1 397)
|
(583)
|
1 160
|
(1 253)
|
194
|
841
|
272
|
1 135
|
1 086
|
(337)
|
(1 125)
|
(1 176)
|
(1 036)
|
(529)
|
(276)
|
(98)
|
(291)
|
(177)
|
(1 482)
|
990
|
3 894
|
5 772
|
8 086
|
8 561
|
1 186
|
(1 695)
|
(2 863)
|
(6 957)
|
(1 285)
|
(3 336)
|
(182)
|
(1 617)
|
(957)
|
6 068
|
9 155
|
4 668
|
3 941
|
(3 671)
|
(11 508)
|
(9 090)
|
(24 439)
|
(34 292)
|
(16 643)
|
(10 438)
|
2 263
|
9 004
|
1 871
|
(5 451)
|
(6 632)
|
10 316
|
(12 866)
|
1 242
|
19 140
|
6 366
|
|
| Net Change in Cash |
(1 372)
N/A
|
266
N/A
|
(2 341)
N/A
|
(4 140)
-77%
|
(3 382)
+18%
|
(408)
+88%
|
1 520
N/A
|
426
-72%
|
1 050
+146%
|
(2 810)
N/A
|
127
N/A
|
12 230
+9 530%
|
14 900
+22%
|
18 174
+22%
|
11 567
-36%
|
2 221
-81%
|
1 502
-32%
|
(690)
N/A
|
3 298
N/A
|
3 243
-2%
|
3 742
+15%
|
(5 067)
N/A
|
(2 941)
+42%
|
(3 513)
-19%
|
(268)
+92%
|
15 052
N/A
|
(3 194)
N/A
|
21 584
N/A
|
(13 249)
N/A
|
(20 207)
-53%
|
(7 122)
+65%
|
(33 282)
-367%
|
(689)
+98%
|
4 741
N/A
|
7 673
+62%
|
2 892
-62%
|
1 361
-53%
|
(7 953)
N/A
|
(2 340)
+71%
|
32 806
N/A
|
32 035
-2%
|
31 914
0%
|
14 400
-55%
|
(3 423)
N/A
|
(5 879)
-72%
|
(9 859)
-68%
|
(15 652)
-59%
|
(22 679)
-45%
|
(13 952)
+38%
|
(19 203)
-38%
|
(1 691)
+91%
|
(5 292)
-213%
|
(11 940)
-126%
|
(3 500)
+71%
|
(3 428)
+2%
|
(4 114)
-20%
|
(7 341)
-78%
|
(4 609)
+37%
|
(4 385)
+5%
|
132
N/A
|
29 471
+22 227%
|
102 481
+248%
|
89 623
-13%
|
96 573
+8%
|
40 150
-58%
|
(47 074)
N/A
|
(45 346)
+4%
|
(40 059)
+12%
|
(152 511)
-281%
|
(112 208)
+26%
|
(137 142)
-22%
|
(162 500)
-18%
|
(15 162)
+91%
|
64 930
N/A
|
225 691
+248%
|
230 924
+2%
|
263 978
+14%
|
343 538
+30%
|
211 692
-38%
|
272 348
+29%
|
213 225
-22%
|
43 460
-80%
|
(36 161)
N/A
|
(115 682)
-220%
|
(173 600)
-50%
|
(208 532)
-20%
|
(174 137)
+16%
|
(132 818)
+24%
|
56 917
N/A
|
16 116
-72%
|
35 696
+121%
|
(77 109)
N/A
|
(154 834)
-101%
|
(136 213)
+12%
|
(110 492)
+19%
|
(130 824)
-18%
|
|