TotalEnergies SE
PAR:TTE
| 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 |
48.255
60.51
|
| Price Target |
|
We'll email you a reminder when the closing price reaches EUR.
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
TotalEnergies SE
| 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 |
7 005
|
8 299
|
5 388
|
4 934
|
5 614
|
6 664
|
7 154
|
7 486
|
8 158
|
8 499
|
9 438
|
10 934
|
13 851
|
15 483
|
16 626
|
17 745
|
15 711
|
15 929
|
16 459
|
15 070
|
15 234
|
14 810
|
15 012
|
16 220
|
18 530
|
19 966
|
22 835
|
23 137
|
16 027
|
13 512
|
8 970
|
7 097
|
12 001
|
12 670
|
13 682
|
14 564
|
14 312
|
16 131
|
16 170
|
17 185
|
17 543
|
16 845
|
14 715
|
13 943
|
13 836
|
11 026
|
12 488
|
12 295
|
11 521
|
12 941
|
12 657
|
12 419
|
4 250
|
3 323
|
3 207
|
744
|
4 786
|
3 899
|
3 004
|
3 919
|
6 206
|
7 364
|
7 273
|
8 056
|
8 299
|
8 169
|
9 776
|
11 100
|
11 550
|
12 041
|
11 211
|
9 969
|
11 438
|
8 300
|
(2 926)
|
(5 590)
|
(7 336)
|
(3 926)
|
6 795
|
11 366
|
16 366
|
18 005
|
21 510
|
23 506
|
21 044
|
21 624
|
19 972
|
19 914
|
21 510
|
21 683
|
21 378
|
17 049
|
16 031
|
14 148
|
13 047
|
14 448
|
|
| Depreciation & Amortization |
4 826
|
6 033
|
5 181
|
5 355
|
5 884
|
6 069
|
6 178
|
6 373
|
5 995
|
6 196
|
6 368
|
6 568
|
8 301
|
8 338
|
8 440
|
8 333
|
7 559
|
7 666
|
7 714
|
7 501
|
6 974
|
7 121
|
7 377
|
7 922
|
8 140
|
8 361
|
8 658
|
8 912
|
9 068
|
9 131
|
9 151
|
9 349
|
9 884
|
10 303
|
10 509
|
10 590
|
12 074
|
12 068
|
11 898
|
12 343
|
12 000
|
12 175
|
12 585
|
13 979
|
13 466
|
13 755
|
13 737
|
13 622
|
13 358
|
13 486
|
13 814
|
12 912
|
20 859
|
22 109
|
22 135
|
22 366
|
19 334
|
17 645
|
17 893
|
17 671
|
14 423
|
16 348
|
15 917
|
15 784
|
16 611
|
14 997
|
15 575
|
15 888
|
14 584
|
15 254
|
15 565
|
16 330
|
16 401
|
16 415
|
24 297
|
23 689
|
22 861
|
22 604
|
14 190
|
13 917
|
14 343
|
15 448
|
15 482
|
15 153
|
13 680
|
12 289
|
12 163
|
12 752
|
13 818
|
13 667
|
13 552
|
13 951
|
13 107
|
13 157
|
13 437
|
12 822
|
|
| Change in Deffered Taxes |
0
|
1 078
|
527
|
516
|
0
|
(730)
|
(544)
|
(601)
|
0
|
297
|
226
|
733
|
888
|
1 512
|
1 720
|
1 725
|
640
|
33
|
(252)
|
(407)
|
754
|
606
|
920
|
1 154
|
1 131
|
1 183
|
814
|
861
|
(219)
|
(325)
|
(1)
|
61
|
613
|
778
|
719
|
331
|
698
|
1 395
|
1 497
|
1 898
|
2 270
|
1 966
|
1 504
|
2 064
|
1 889
|
1 479
|
1 417
|
1 206
|
1 567
|
1 907
|
1 859
|
1 174
|
(1 980)
|
(2 825)
|
(2 384)
|
(3 030)
|
(2 563)
|
(2 385)
|
(3 147)
|
(3 146)
|
(1 941)
|
(1 488)
|
(1 061)
|
(615)
|
(387)
|
(73)
|
12
|
425
|
(455)
|
(861)
|
(657)
|
(742)
|
(461)
|
(1 262)
|
(2 297)
|
(2 620)
|
(2 132)
|
(1 350)
|
(344)
|
223
|
1 429
|
3 846
|
5 063
|
5 288
|
2 417
|
193
|
(1 153)
|
(1 171)
|
556
|
791
|
657
|
(122)
|
563
|
480
|
660
|
1 025
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
189
|
230
|
271
|
308
|
114
|
123
|
101
|
91
|
179
|
154
|
162
|
164
|
141
|
160
|
163
|
173
|
182
|
267
|
300
|
315
|
315
|
197
|
226
|
226
|
233
|
253
|
226
|
220
|
214
|
197
|
179
|
173
|
168
|
246
|
264
|
256
|
251
|
213
|
212
|
238
|
291
|
242
|
475
|
0
|
556
|
409
|
340
|
0
|
|
| Other Non-Cash Items |
(1 097)
|
(2 401)
|
(1 881)
|
(1 256)
|
(1 061)
|
(446)
|
(395)
|
(461)
|
(473)
|
(553)
|
(450)
|
(365)
|
(4 511)
|
(4 443)
|
(4 455)
|
(4 348)
|
(708)
|
(1 337)
|
(1 496)
|
(1 337)
|
(2 246)
|
(1 805)
|
(1 819)
|
(2 421)
|
(4 019)
|
(4 299)
|
(4 130)
|
(4 230)
|
2 192
|
2 722
|
2 701
|
2 912
|
(5 415)
|
(4 462)
|
(5 861)
|
(6 212)
|
(2 087)
|
(3 868)
|
(2 796)
|
(3 820)
|
(2 360)
|
(5 726)
|
(2 323)
|
(3 844)
|
(1 725)
|
1 002
|
(2 389)
|
(670)
|
(458)
|
(3 674)
|
(2 773)
|
(1 945)
|
(2 001)
|
(1 927)
|
(3 471)
|
(2 839)
|
(3 294)
|
(2 333)
|
(1 857)
|
(2 008)
|
(1 048)
|
(3 255)
|
(2 886)
|
(3 037)
|
(3 031)
|
(1 053)
|
(1 129)
|
(1 285)
|
(1 745)
|
(1 204)
|
(1 423)
|
(1 492)
|
(975)
|
(1 466)
|
(607)
|
(324)
|
(459)
|
(160)
|
361
|
463
|
(1 112)
|
(150)
|
1 998
|
2 209
|
9 035
|
8 082
|
5 195
|
4 660
|
(1 296)
|
(2 250)
|
(2 477)
|
(1 852)
|
(1 211)
|
(355)
|
(797)
|
(1 534)
|
|
| Cash Taxes Paid |
4 446
|
0
|
0
|
0
|
3 783
|
0
|
0
|
0
|
4 416
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 105
|
0
|
0
|
0
|
13 262
|
0
|
0
|
0
|
15 555
|
0
|
0
|
0
|
9 773
|
0
|
0
|
0
|
11 717
|
0
|
0
|
0
|
16 774
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 374
|
0
|
0
|
0
|
4 937
|
0
|
0
|
0
|
2 892
|
0
|
0
|
0
|
4 013
|
0
|
0
|
0
|
5 024
|
0
|
0
|
0
|
5 293
|
0
|
0
|
0
|
2 858
|
0
|
0
|
0
|
4 508
|
0
|
0
|
0
|
14 486
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
948
|
0
|
0
|
0
|
574
|
0
|
0
|
0
|
571
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 224
|
0
|
0
|
0
|
2 069
|
0
|
0
|
0
|
2 300
|
0
|
0
|
0
|
1 402
|
0
|
0
|
0
|
943
|
0
|
0
|
0
|
622
|
0
|
0
|
0
|
944
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
789
|
0
|
0
|
0
|
862
|
0
|
0
|
0
|
1 028
|
0
|
0
|
0
|
1 305
|
0
|
0
|
0
|
1 818
|
0
|
0
|
0
|
2 181
|
0
|
0
|
0
|
2 145
|
0
|
0
|
0
|
1 886
|
0
|
0
|
0
|
2 292
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
281
|
160
|
205
|
(178)
|
(60)
|
764
|
893
|
803
|
432
|
703
|
(848)
|
(1 812)
|
(314)
|
(2 512)
|
(3 762)
|
(4 010)
|
(4 973)
|
(3 536)
|
(1 926)
|
229
|
(554)
|
1 980
|
1 012
|
(1 870)
|
431
|
(1 404)
|
(6 154)
|
(493)
|
250
|
(474)
|
3 339
|
28
|
107
|
(39)
|
3 745
|
3 473
|
(506)
|
(695)
|
(684)
|
579
|
(2 282)
|
1 001
|
406
|
(1 244)
|
1 392
|
(396)
|
(1 473)
|
76
|
2 525
|
4 278
|
3 820
|
3 272
|
4 480
|
3 977
|
4 625
|
5 221
|
1 683
|
614
|
(303)
|
(2 095)
|
(1 119)
|
372
|
1 856
|
534
|
827
|
(2 341)
|
(2 929)
|
(3 450)
|
769
|
1 021
|
1 560
|
4 661
|
(1 718)
|
368
|
1 116
|
573
|
1 869
|
1 934
|
2 172
|
(1 506)
|
(616)
|
(4 720)
|
(2 891)
|
7 214
|
1 191
|
2 695
|
2 322
|
(6 008)
|
6 091
|
3 824
|
3 712
|
5 471
|
2 364
|
3 818
|
1 854
|
2 618
|
|
| Cash from Operating Activities |
11 015
N/A
|
13 169
+20%
|
9 419
-28%
|
9 370
-1%
|
10 377
+11%
|
12 322
+19%
|
13 286
+8%
|
13 600
+2%
|
14 111
+4%
|
15 141
+7%
|
14 735
-3%
|
16 057
+9%
|
18 215
+13%
|
18 378
+1%
|
18 569
+1%
|
19 445
+5%
|
18 228
-6%
|
18 756
+3%
|
20 499
+9%
|
21 057
+3%
|
20 163
-4%
|
22 712
+13%
|
22 502
-1%
|
21 004
-7%
|
24 212
+15%
|
23 808
-2%
|
22 024
-7%
|
28 188
+28%
|
27 317
-3%
|
24 566
-10%
|
24 159
-2%
|
19 447
-20%
|
17 189
-12%
|
19 249
+12%
|
22 794
+18%
|
22 745
0%
|
24 490
+8%
|
25 030
+2%
|
26 084
+4%
|
28 184
+8%
|
27 170
-4%
|
26 261
-3%
|
26 887
+2%
|
24 897
-7%
|
28 858
+16%
|
26 865
-7%
|
23 780
-11%
|
26 529
+12%
|
28 513
+7%
|
28 938
+1%
|
29 377
+2%
|
27 832
-5%
|
25 608
-8%
|
24 657
-4%
|
24 112
-2%
|
22 462
-7%
|
19 946
-11%
|
17 440
-13%
|
15 590
-11%
|
14 341
-8%
|
16 521
+15%
|
19 341
+17%
|
21 099
+9%
|
20 722
-2%
|
22 319
+8%
|
19 699
-12%
|
21 305
+8%
|
22 678
+6%
|
24 703
+9%
|
26 251
+6%
|
26 256
+0%
|
28 726
+9%
|
24 685
-14%
|
22 355
-9%
|
19 583
-12%
|
15 728
-20%
|
14 803
-6%
|
19 102
+29%
|
23 174
+21%
|
24 463
+6%
|
30 410
+24%
|
32 429
+7%
|
41 162
+27%
|
53 370
+30%
|
47 367
-11%
|
44 883
-5%
|
38 499
-14%
|
30 147
-22%
|
40 679
+35%
|
37 715
-7%
|
36 822
-2%
|
34 497
-6%
|
30 854
-11%
|
31 248
+1%
|
28 201
-10%
|
29 379
+4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7 196)
|
(8 708)
|
(7 280)
|
(7 226)
|
(6 952)
|
(6 797)
|
(6 703)
|
(6 703)
|
(7 580)
|
(7 932)
|
(8 392)
|
(8 895)
|
(9 662)
|
(10 030)
|
(10 571)
|
(11 182)
|
(10 995)
|
(11 518)
|
(11 972)
|
(12 098)
|
(12 441)
|
(12 623)
|
(12 950)
|
(13 425)
|
(14 442)
|
(15 147)
|
(15 851)
|
(16 881)
|
(17 355)
|
(17 112)
|
(17 521)
|
(17 182)
|
(16 479)
|
(18 026)
|
(17 257)
|
(16 945)
|
(18 291)
|
(20 850)
|
(21 824)
|
(23 449)
|
(24 964)
|
(24 468)
|
(25 054)
|
(25 310)
|
(25 574)
|
(25 210)
|
(26 767)
|
(27 934)
|
(29 748)
|
(28 707)
|
(28 671)
|
(28 603)
|
(26 320)
|
(28 828)
|
(28 019)
|
(26 552)
|
(25 132)
|
(21 322)
|
(19 425)
|
(18 283)
|
(18 106)
|
(16 638)
|
(15 867)
|
(14 847)
|
(13 767)
|
(16 754)
|
(16 944)
|
(17 192)
|
(17 080)
|
(14 119)
|
(13 487)
|
(12 345)
|
(11 810)
|
(11 470)
|
(10 998)
|
(10 945)
|
(10 764)
|
(10 810)
|
(11 076)
|
(11 637)
|
(12 343)
|
(13 390)
|
(15 865)
|
(16 133)
|
(15 690)
|
(17 201)
|
(15 921)
|
(16 743)
|
(17 722)
|
(16 174)
|
(16 003)
|
(16 305)
|
(14 909)
|
(15 711)
|
(16 778)
|
(16 480)
|
|
| Other Items |
3 624
|
3 834
|
2 372
|
1 142
|
495
|
1 124
|
1 118
|
1 195
|
1 101
|
168
|
134
|
142
|
81
|
191
|
552
|
(505)
|
(1 564)
|
(1 813)
|
(1 698)
|
(880)
|
422
|
591
|
308
|
532
|
524
|
409
|
1 081
|
1 527
|
1 179
|
1 384
|
1 373
|
1 521
|
2 199
|
3 282
|
2 999
|
2 285
|
2 457
|
1 830
|
(2 821)
|
4 298
|
2 763
|
3 560
|
7 951
|
1 903
|
3 642
|
1 759
|
2 713
|
3 741
|
1 716
|
3 741
|
1 322
|
369
|
2 001
|
2 709
|
5 295
|
3 937
|
4 683
|
2 775
|
1 782
|
1 261
|
453
|
2 128
|
1 305
|
1 923
|
2 135
|
1 763
|
3 285
|
1 317
|
2 134
|
222
|
(1 228)
|
(3 614)
|
(5 367)
|
(6 391)
|
(6 460)
|
(1 583)
|
(2 315)
|
(2 679)
|
(2 589)
|
(2 583)
|
(1 313)
|
1 540
|
2 137
|
786
|
574
|
(1 899)
|
(2 670)
|
(2 760)
|
1 268
|
2 615
|
2 359
|
2 086
|
(2 423)
|
(2 959)
|
(4 023)
|
(1 962)
|
|
| Cash from Investing Activities |
(3 572)
N/A
|
(4 874)
-36%
|
(4 908)
-1%
|
(6 084)
-24%
|
(6 457)
-6%
|
(5 673)
+12%
|
(5 585)
+2%
|
(5 508)
+1%
|
(6 480)
-18%
|
(7 764)
-20%
|
(8 258)
-6%
|
(8 752)
-6%
|
(9 581)
-9%
|
(9 839)
-3%
|
(10 019)
-2%
|
(11 686)
-17%
|
(12 559)
-7%
|
(13 330)
-6%
|
(13 670)
-3%
|
(12 977)
+5%
|
(12 019)
+7%
|
(12 032)
0%
|
(12 642)
-5%
|
(12 893)
-2%
|
(13 917)
-8%
|
(14 738)
-6%
|
(14 770)
0%
|
(15 354)
-4%
|
(16 176)
-5%
|
(15 728)
+3%
|
(16 147)
-3%
|
(15 660)
+3%
|
(14 280)
+9%
|
(14 744)
-3%
|
(14 257)
+3%
|
(14 660)
-3%
|
(15 835)
-8%
|
(19 020)
-20%
|
(24 645)
-30%
|
(19 151)
+22%
|
(22 201)
-16%
|
(20 907)
+6%
|
(17 103)
+18%
|
(23 408)
-37%
|
(21 932)
+6%
|
(23 451)
-7%
|
(24 053)
-3%
|
(24 193)
-1%
|
(28 032)
-16%
|
(24 966)
+11%
|
(27 349)
-10%
|
(28 234)
-3%
|
(24 319)
+14%
|
(26 119)
-7%
|
(22 724)
+13%
|
(22 615)
+0%
|
(20 449)
+10%
|
(18 547)
+9%
|
(17 643)
+5%
|
(17 022)
+4%
|
(17 653)
-4%
|
(14 510)
+18%
|
(14 562)
0%
|
(12 924)
+11%
|
(11 632)
+10%
|
(14 991)
-29%
|
(13 659)
+9%
|
(15 875)
-16%
|
(14 946)
+6%
|
(13 897)
+7%
|
(14 715)
-6%
|
(15 959)
-8%
|
(17 177)
-8%
|
(17 861)
-4%
|
(17 458)
+2%
|
(12 528)
+28%
|
(13 079)
-4%
|
(13 489)
-3%
|
(13 665)
-1%
|
(14 220)
-4%
|
(13 656)
+4%
|
(11 850)
+13%
|
(13 728)
-16%
|
(15 347)
-12%
|
(15 116)
+2%
|
(19 100)
-26%
|
(18 591)
+3%
|
(19 503)
-5%
|
(16 454)
+16%
|
(13 559)
+18%
|
(13 644)
-1%
|
(14 219)
-4%
|
(17 332)
-22%
|
(18 670)
-8%
|
(20 801)
-11%
|
(18 442)
+11%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(4 997)
|
(5 349)
|
(3 532)
|
(2 718)
|
(2 342)
|
(3 695)
|
(5 085)
|
(5 171)
|
(4 435)
|
(3 520)
|
(3 557)
|
(3 292)
|
(3 954)
|
(4 223)
|
(4 663)
|
(4 632)
|
(3 942)
|
(3 661)
|
(3 325)
|
(3 916)
|
(4 167)
|
(3 740)
|
(2 925)
|
(2 168)
|
(1 967)
|
(2 242)
|
(1 950)
|
(1 825)
|
(1 356)
|
(718)
|
(618)
|
(130)
|
88
|
108
|
146
|
140
|
119
|
156
|
606
|
713
|
669
|
641
|
143
|
(53)
|
(47)
|
(88)
|
345
|
219
|
247
|
280
|
152
|
128
|
131
|
110
|
244
|
247
|
248
|
236
|
(198)
|
71
|
100
|
115
|
517
|
546
|
519
|
(45)
|
(1 160)
|
(2 053)
|
(3 830)
|
(3 771)
|
(3 892)
|
(3 483)
|
(2 358)
|
(2 477)
|
(1 275)
|
(856)
|
(237)
|
207
|
216
|
216
|
(1 442)
|
(2 453)
|
(4 451)
|
(6 448)
|
(7 341)
|
(8 268)
|
(8 270)
|
(8 371)
|
(8 784)
|
(8 687)
|
(8 554)
|
(8 461)
|
(7 474)
|
(7 620)
|
(7 349)
|
(7 693)
|
|
| Net Issuance of Debt |
(1 356)
|
2 734
|
(1 286)
|
2 394
|
2 251
|
5 066
|
7 056
|
420
|
(51)
|
4 139
|
3 245
|
3 560
|
67
|
(2 320)
|
3 205
|
3 829
|
2 395
|
4 434
|
3 688
|
(206)
|
4 665
|
(1 174)
|
(1 946)
|
1 916
|
775
|
(4 709)
|
(3 878)
|
(2 069)
|
6 505
|
6 333
|
9 671
|
4 164
|
3 335
|
3 339
|
1 488
|
7 567
|
4 050
|
8 508
|
5 324
|
522
|
277
|
(2 700)
|
(2 543)
|
2 060
|
3 240
|
1 999
|
918
|
431
|
2 065
|
5 590
|
9 637
|
11 412
|
13 412
|
16 565
|
13 801
|
10 396
|
9 185
|
4
|
2 242
|
4 081
|
4 894
|
6 414
|
2 086
|
(3 449)
|
(5 174)
|
(4 611)
|
(4 446)
|
(948)
|
(3 666)
|
(3 159)
|
(164)
|
912
|
1 931
|
5 077
|
11 576
|
8 509
|
9 315
|
7 194
|
(5 963)
|
(5 499)
|
(8 280)
|
(6 376)
|
(6 202)
|
(5 256)
|
(5 304)
|
(9 131)
|
(10 126)
|
(10 147)
|
(15 554)
|
(10 821)
|
(8 341)
|
(3 952)
|
1 619
|
514
|
3 194
|
920
|
|
| Cash Paid for Dividends |
(2 039)
|
(2 039)
|
(2 252)
|
(2 324)
|
(2 370)
|
(2 370)
|
(2 950)
|
(2 901)
|
(2 905)
|
(2 905)
|
(3 568)
|
(3 545)
|
(5 333)
|
(5 335)
|
(4 102)
|
(4 065)
|
(4 362)
|
(4 372)
|
(4 580)
|
(4 650)
|
(5 020)
|
(5 008)
|
(5 541)
|
(5 545)
|
(6 174)
|
(6 174)
|
(6 845)
|
(6 788)
|
(7 236)
|
(7 236)
|
(6 948)
|
(7 048)
|
(7 073)
|
(7 073)
|
(7 060)
|
(6 953)
|
(6 751)
|
(6 751)
|
(6 981)
|
(8 824)
|
(7 149)
|
(8 835)
|
(6 875)
|
(6 664)
|
(6 660)
|
(6 734)
|
(6 859)
|
(7 032)
|
(7 128)
|
(7 203)
|
(7 332)
|
(7 394)
|
(7 308)
|
(7 039)
|
(5 144)
|
(3 988)
|
(2 845)
|
(2 233)
|
(3 400)
|
(2 719)
|
(2 661)
|
(2 245)
|
(2 534)
|
(2 534)
|
(2 643)
|
(3 621)
|
(4 851)
|
(4 851)
|
(4 913)
|
(5 227)
|
(5 470)
|
(5 470)
|
(6 641)
|
(6 693)
|
(5 686)
|
(6 511)
|
(6 688)
|
(6 896)
|
(7 062)
|
(8 290)
|
(8 228)
|
(8 066)
|
(7 797)
|
(7 621)
|
(9 986)
|
(9 902)
|
(9 919)
|
(10 004)
|
(7 517)
|
(7 576)
|
(7 587)
|
(7 588)
|
(7 717)
|
(7 665)
|
(7 706)
|
(7 959)
|
|
| Other |
(141)
|
(137)
|
(93)
|
(85)
|
(74)
|
(85)
|
(107)
|
(93)
|
(60)
|
(10)
|
(39)
|
(5)
|
(363)
|
(412)
|
(592)
|
(618)
|
(386)
|
(13 007)
|
(13 495)
|
(13 789)
|
(4 777)
|
(1 498)
|
(839)
|
(1 368)
|
2 791
|
13 377
|
13 308
|
14 115
|
926
|
(315)
|
(307)
|
(291)
|
(338)
|
(1 020)
|
(2 108)
|
(2 566)
|
(1 851)
|
(1 864)
|
(2 183)
|
1 014
|
210
|
(310)
|
1 162
|
(1 619)
|
(1 350)
|
1 518
|
1 548
|
1 677
|
3 295
|
1 524
|
1 669
|
1 514
|
(326)
|
(1 226)
|
(1 346)
|
(2 415)
|
(5 528)
|
(1 761)
|
(363)
|
906
|
1 199
|
(901)
|
(1 313)
|
(292)
|
1 758
|
2 258
|
(511)
|
(2 241)
|
(1 516)
|
(2 703)
|
(1 109)
|
(879)
|
(641)
|
(3 640)
|
(3 032)
|
(2 149)
|
(992)
|
1 838
|
1 367
|
2 008
|
(7 547)
|
(1 757)
|
(2 475)
|
(8 508)
|
3 359
|
(931)
|
779
|
5 258
|
2 125
|
1 086
|
(462)
|
474
|
(853)
|
(542)
|
1 217
|
1 105
|
|
| Cash from Financing Activities |
(8 534)
N/A
|
(4 791)
+44%
|
(7 164)
-50%
|
(2 734)
+62%
|
(2 534)
+7%
|
(1 085)
+57%
|
(1 086)
0%
|
(7 746)
-613%
|
(7 451)
+4%
|
(2 296)
+69%
|
(3 919)
-71%
|
(3 283)
+16%
|
(9 583)
-192%
|
(12 289)
-28%
|
(6 152)
+50%
|
(5 486)
+11%
|
(6 295)
-15%
|
(16 606)
-164%
|
(17 712)
-7%
|
(22 560)
-27%
|
(9 299)
+59%
|
(11 420)
-23%
|
(11 251)
+1%
|
(7 166)
+36%
|
(4 575)
+36%
|
251
N/A
|
635
+153%
|
3 433
+441%
|
(1 160)
N/A
|
(1 936)
-67%
|
1 798
N/A
|
(3 305)
N/A
|
(3 989)
-21%
|
(4 647)
-16%
|
(7 535)
-62%
|
(1 812)
+76%
|
(4 434)
-145%
|
49
N/A
|
(3 234)
N/A
|
(6 576)
-103%
|
(5 993)
+9%
|
(11 204)
-87%
|
(8 114)
+28%
|
(6 277)
+23%
|
(4 817)
+23%
|
(3 305)
+31%
|
(4 048)
-22%
|
(4 705)
-16%
|
(1 521)
+68%
|
191
N/A
|
4 126
+2 060%
|
5 660
+37%
|
5 909
+4%
|
8 410
+42%
|
7 555
-10%
|
4 240
-44%
|
1 060
-75%
|
(3 754)
N/A
|
(1 719)
+54%
|
2 339
N/A
|
3 532
+51%
|
3 383
-4%
|
(1 244)
N/A
|
(5 729)
-361%
|
(5 540)
+3%
|
(6 019)
-9%
|
(10 968)
-82%
|
(10 093)
+8%
|
(13 925)
-38%
|
(14 860)
-7%
|
(10 635)
+28%
|
(8 920)
+16%
|
(7 709)
+14%
|
(7 733)
0%
|
1 583
N/A
|
(1 007)
N/A
|
1 398
N/A
|
2 343
+68%
|
(11 442)
N/A
|
(11 565)
-1%
|
(25 497)
-120%
|
(18 652)
+27%
|
(20 925)
-12%
|
(27 833)
-33%
|
(19 272)
+31%
|
(28 232)
-46%
|
(27 536)
+2%
|
(23 264)
+16%
|
(29 730)
-28%
|
(25 998)
+13%
|
(24 944)
+4%
|
(19 527)
+22%
|
(14 425)
+26%
|
(15 313)
-6%
|
(10 644)
+30%
|
(13 627)
-28%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
173
|
239
|
614
|
126
|
(73)
|
(169)
|
(525)
|
(473)
|
(327)
|
186
|
189
|
11
|
(293)
|
(257)
|
913
|
1 120
|
1 195
|
351
|
(1 537)
|
(1 165)
|
(1 136)
|
(931)
|
92
|
(640)
|
(935)
|
(1 625)
|
(1 667)
|
(900)
|
(714)
|
142
|
173
|
(241)
|
163
|
(291)
|
(356)
|
(524)
|
(478)
|
(221)
|
(206)
|
303
|
378
|
412
|
492
|
74
|
153
|
(167)
|
31
|
735
|
831
|
1 446
|
894
|
(1 062)
|
(2 217)
|
(4 684)
|
(3 787)
|
(2 536)
|
(2 469)
|
380
|
(897)
|
(715)
|
(1 072)
|
(1 258)
|
774
|
1 713
|
3 441
|
3 877
|
1 077
|
(41)
|
(1 110)
|
(2 154)
|
(658)
|
(1 645)
|
(354)
|
(559)
|
(704)
|
946
|
794
|
695
|
849
|
(300)
|
(1 183)
|
(936)
|
(2 304)
|
(3 220)
|
(1 295)
|
(842)
|
352
|
1 410
|
(258)
|
(503)
|
(595)
|
190
|
(516)
|
(68)
|
457
|
433
|
|
| Net Change in Cash |
(919)
N/A
|
3 742
N/A
|
(2 038)
N/A
|
678
N/A
|
1 312
+93%
|
5 394
+311%
|
6 090
+13%
|
(127)
N/A
|
(147)
-16%
|
5 268
N/A
|
2 747
-48%
|
4 033
+47%
|
(1 242)
N/A
|
(4 008)
-223%
|
3 310
N/A
|
3 393
+2%
|
569
-83%
|
(10 829)
N/A
|
(12 420)
-15%
|
(15 645)
-26%
|
(2 291)
+85%
|
(1 671)
+27%
|
(1 300)
+22%
|
305
N/A
|
4 785
+1 470%
|
7 696
+61%
|
6 222
-19%
|
15 367
+147%
|
9 267
-40%
|
7 044
-24%
|
9 982
+42%
|
241
-98%
|
(916)
N/A
|
(433)
+53%
|
646
N/A
|
5 750
+791%
|
3 744
-35%
|
5 838
+56%
|
(2 002)
N/A
|
2 760
N/A
|
(645)
N/A
|
(5 438)
-743%
|
2 162
N/A
|
(4 714)
N/A
|
2 262
N/A
|
(58)
N/A
|
(4 291)
-7 326%
|
(1 634)
+62%
|
(209)
+87%
|
5 609
N/A
|
7 048
+26%
|
4 196
-40%
|
4 981
+19%
|
2 264
-55%
|
5 156
+128%
|
1 551
-70%
|
(1 912)
N/A
|
(4 481)
-134%
|
(4 669)
-4%
|
(1 057)
+77%
|
1 328
N/A
|
6 956
+424%
|
6 067
-13%
|
3 782
-38%
|
8 588
+127%
|
2 566
-70%
|
(2 245)
N/A
|
(3 331)
-48%
|
(5 278)
-58%
|
(4 660)
+12%
|
248
N/A
|
2 202
+788%
|
(555)
N/A
|
(3 798)
-584%
|
3 004
N/A
|
3 139
+4%
|
3 916
+25%
|
8 651
+121%
|
(1 084)
N/A
|
(1 622)
-50%
|
(9 926)
-512%
|
991
N/A
|
4 205
+324%
|
6 970
+66%
|
11 684
+68%
|
(3 291)
N/A
|
(7 276)
-121%
|
(11 210)
-54%
|
(5 763)
+49%
|
(2 345)
+59%
|
(2 361)
-1%
|
941
N/A
|
(1 419)
N/A
|
(2 803)
-98%
|
(2 787)
+1%
|
(2 257)
+19%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3 818
N/A
|
4 462
+17%
|
2 139
-52%
|
2 144
+0%
|
3 424
+60%
|
5 525
+61%
|
6 583
+19%
|
6 897
+5%
|
6 530
-5%
|
7 209
+10%
|
6 343
-12%
|
7 163
+13%
|
8 553
+19%
|
8 348
-2%
|
7 998
-4%
|
8 264
+3%
|
7 233
-12%
|
7 238
+0%
|
8 527
+18%
|
8 959
+5%
|
7 722
-14%
|
10 089
+31%
|
9 551
-5%
|
7 578
-21%
|
9 771
+29%
|
8 661
-11%
|
6 173
-29%
|
11 307
+83%
|
9 962
-12%
|
7 454
-25%
|
6 638
-11%
|
2 266
-66%
|
711
-69%
|
1 223
+72%
|
5 537
+353%
|
5 800
+5%
|
6 199
+7%
|
4 180
-33%
|
4 260
+2%
|
4 735
+11%
|
2 206
-53%
|
1 793
-19%
|
1 833
+2%
|
(414)
N/A
|
3 284
N/A
|
1 656
-50%
|
(2 986)
N/A
|
(1 405)
+53%
|
(1 235)
+12%
|
231
N/A
|
706
+206%
|
(771)
N/A
|
(712)
+8%
|
(4 171)
-486%
|
(3 907)
+6%
|
(4 090)
-5%
|
(5 186)
-27%
|
(3 882)
+25%
|
(3 835)
+1%
|
(3 942)
-3%
|
(1 585)
+60%
|
2 703
N/A
|
5 232
+94%
|
5 875
+12%
|
8 552
+46%
|
2 945
-66%
|
4 361
+48%
|
5 486
+26%
|
7 623
+39%
|
12 132
+59%
|
12 769
+5%
|
16 381
+28%
|
12 875
-21%
|
10 885
-15%
|
8 585
-21%
|
4 783
-44%
|
4 039
-16%
|
8 292
+105%
|
12 098
+46%
|
12 826
+6%
|
18 067
+41%
|
19 039
+5%
|
25 297
+33%
|
37 237
+47%
|
31 677
-15%
|
27 682
-13%
|
22 578
-18%
|
13 404
-41%
|
22 957
+71%
|
21 541
-6%
|
20 819
-3%
|
18 192
-13%
|
15 945
-12%
|
15 537
-3%
|
11 423
-26%
|
12 899
+13%
|
|