Comcast Corp Cash Flow
Concept
Operating Cash Flow
Net Income
Depreciation & Amortization
Stock based compensation
Other non cash items
Change in working capital
Investing Cash Flow
Capital Expenditures
Financing Cash Flow
Dividends Paid
Payout Ratio
Share Issuance / Repurchase
Debt Issued / Paid
Other Investing Activities
End Cash Position
Changes in Cash
Beginning Cash Position
Free Cash Flow
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
2013
2012
2011
2010
2009
2008
2007
2006
2005
2004
2003
2002
2001
2000
1999
1998
1997
1996
1995
1994
28,501M
15,107M
14,336M
1,241M
-452M
1,008M
-15,700M
15,540M
-19,850M
4,766M
31.59 %
-11,291M
0M
5M
6,282M
1,500M
4,782M
12,961M
26,413M
4,925M
13,821M
1,336M
10,069M
-2,904M
-14,140M
13,767M
-16,184M
4,741M
96.4 %
-13,328M
1,098M
-9,136M
4,782M
-3,996M
8,778M
12,646M
29,146M
13,833M
13,804M
1,315M
-830M
-868M
-174M
12,057M
-18,618M
4,532M
32.66 %
-4,672M
-8,870M
-2,588M
8,778M
-2,990M
11,768M
17,089M
24,737M
10,701M
13,100M
1,193M
-273M
566M
-812M
11,634M
-6,513M
4,140M
38.96 %
-534M
-133M
16,404M
11,768M
6,179M
5,589M
13,103M
25,697M
13,323M
12,953M
1,021M
397M
-2,560M
-1,899M
12,428M
-9,181M
3,735M
28.03 %
-504M
-10,163M
8,908M
5,589M
1,680M
3,909M
13,269M
24,297M
11,862M
10,676M
826M
940M
-297M
-1,257M
11,709M
27,140M
3,352M
28.13 %
-5,320M
36,360M
39,290M
3,909M
338M
3,571M
12,588M
21,403M
22,900M
9,825M
751M
78M
-1,496M
-13,704M
11,297M
-7,572M
2,883M
12.55 %
-5,435M
3,197M
1,675M
3,428M
127M
3,301M
10,106M
19,240M
9,045M
9,558M
640M
250M
-1,697M
-18,385M
10,821M
151M
2,601M
28.65 %
-5,000M
7,969M
10,781M
3,301M
1,006M
2,295M
8,419M
18,778M
8,413M
8,680M
567M
380M
-220M
-784M
9,869M
-8,429M
2,437M
28.74 %
-6,750M
1,243M
5,100M
2,295M
-1,615M
3,910M
8,909M
16,945M
8,592M
8,019M
513M
191M
-1,535M
-166M
8,542M
-6,020M
2,254M
26.22 %
-4,251M
503M
3,625M
3,910M
2,192M
1,718M
8,403M
14,160M
7,135M
16,120M
419M
204M
-9,734M
0M
7,605M
-13,879M
1,964M
27.61 %
-2,000M
0M
-7,511M
1,718M
-9,233M
10,951M
6,555M
14,854M
7,865M
17,252M
371M
-1,633M
-9,140M
2,805M
6,637M
-4,037M
1,608M
20.69 %
-3,000M
1,119M
3,219M
10,951M
9,331M
1,620M
8,217M
14,345M
5,157M
7,636M
344M
7,302M
-7,152M
0M
6,261M
-6,201M
1,187M
22.58 %
-2,141M
0M
60M
1,620M
-4,364M
5,984M
8,084M
11,179M
3,668M
6,616M
300M
15M
31M
-161M
5,497M
-155M
1,064M
29.23 %
-1,200M
2,267M
3,228M
5,984M
5,313M
671M
5,682M
10,281M
3,628M
6,500M
257M
23M
-959M
0M
5,639M
-4,908M
761M
20.63 %
-765M
0M
1,355M
671M
-524M
1,195M
4,642M
10,231M
2,547M
6,400M
258M
547M
-16M
0M
6,277M
-2,522M
547M
20.93 %
-2,800M
0M
3,382M
1,195M
232M
963M
3,954M
8,792M
2,587M
6,208M
-310M
337M
-277M
0M
6,564M
-316M
0M
0 %
-3,102M
0M
2,374M
963M
-276M
1,239M
2,228M
6,618M
2,533M
4,962M
-1,579M
322M
-294M
0M
4,701M
3,546M
0M
0 %
-2,347M
0M
5,483M
1,239M
292M
947M
1,917M
4,922M
928M
4,803M
0M
30M
-1,022M
0M
3,621M
-933M
0M
0 %
-2,313M
0M
1,287M
693M
241M
452M
1,301M
5,930M
970M
4,623M
0M
137M
-331M
0M
3,660M
-2,516M
0M
0 %
-1,361M
0M
-1,268M
452M
-1,098M
1,550M
2,270M
2,854M
3,240M
4,438M
-5,151M
-113M
-380M
0M
4,161M
-7,048M
0M
0 %
-14M
0M
-7,101M
1,550M
1,045M
505M
-1,307M
2,995M
-274M
2,032M
0M
975M
362M
0M
1,975M
-1,292M
0M
-0 %
0M
0M
-1,311M
781M
431M
350M
1,020M
1,230M
609M
3,448M
-2,435M
2M
-153M
0M
2,188M
1,476M
0M
0 %
-27M
0M
1,476M
350M
-302M
652M
-958M
1,219M
2,045M
2,631M
0M
-4,231M
-328M
0M
1,637M
-271M
0M
0 %
-325M
0M
23M
652M
-271M
922M
-418M
1,249M
1,117M
1,216M
0M
-1,621M
569M
0M
1,649M
1,341M
9M
0 %
-14M
0M
1,364M
922M
52M
871M
-400M
1,080M
976M
940M
0M
-1,254M
2,390M
0M
1,349M
809M
36M
4.88 %
0M
0M
816M
1,218M
809M
409M
-269M
916M
-209M
936M
0M
217M
28M
0M
926M
356M
34M
-20 %
0M
0M
-581M
687M
356M
331M
-10M
800M
-53M
698M
0M
49M
91M
0M
731M
-81M
27M
-50 %
-176M
0M
122M
458M
-81M
539M
69M
521M
-38M
689M
0M
-48M
-17M
0M
623M
2,036M
22M
-66.67 %
-7M
0M
4,167M
2,371M
2,036M
335M
-102M
369M
-75M
337M
0M
89M
15M
0M
270M
1,115M
23M
-40 %
0M
0M
926M
1,276M
1,115M
160M
99M
Concept
Operating Cash Flow
Net Income
Depreciation & Amortization
Stock based compensation
Other non cash items
Change in working capital
Investing Cash Flow
Capital Expenditures
Financing Cash Flow
Dividends Paid
Payout Ratio
Share Issuance / Repurchase
Debt Issued / Paid
Other Investing Activities
End Cash Position
Changes in Cash
Beginning Cash Position
Free Cash Flow
4Q2023
3Q2023
2Q2023
1Q2023
4Q2022
3Q2022
2Q2022
1Q2022
4Q2021
3Q2021
2Q2021
1Q2021
4Q2020
3Q2020
2Q2020
1Q2020
4Q2019
3Q2019
2Q2019
1Q2019
4Q2018
3Q2018
2Q2018
1Q2018
4Q2017
3Q2017
2Q2017
1Q2017
4Q2016
3Q2016
2Q2016
1Q2016
4Q2015
3Q2015
2Q2015
1Q2015
4Q2014
3Q2014
2Q2014
1Q2014
4Q2013
3Q2013
2Q2013
1Q2013
4Q2012
3Q2012
2Q2012
1Q2012
4Q2011
3Q2011
2Q2011
1Q2011
4Q2010
3Q2010
2Q2010
1Q2010
4Q2009
3Q2009
2Q2009
1Q2009
4Q2008
3Q2008
2Q2008
1Q2008
4Q2007
3Q2007
2Q2007
1Q2007
4Q2006
3Q2006
2Q2006
1Q2006
4Q2005
3Q2005
2Q2005
1Q2005
4Q2004
3Q2004
2Q2004
1Q2004
4Q2003
3Q2003
2Q2003
1Q2003
4Q2002
3Q2002
2Q2002
1Q2002
4Q2001
3Q2001
2Q2001
1Q2001
4Q2000
3Q2000
2Q2000
1Q2000
4Q1999
3Q1999
2Q1999
1Q1999
4Q1998
3Q1998
2Q1998
1Q1998
4Q1997
3Q1997
2Q1997
1Q1997
4Q1996
3Q1996
2Q1996
1Q1996
4Q1995
3Q1995
2Q1995
1Q1995
4Q1994
3Q1994
2Q1994
1Q1994
4Q1993
3Q1993
2Q1993
1Q1993
4Q1992
3Q1992
2Q1992
1Q1992
4Q1991
3Q1991
2Q1991
1Q1991
4Q1990
3Q1990
2Q1990
1Q1990
4Q1989
3Q1989
2Q1989
1Q1989
5,922M
3,153M
3,529M
286M
-421M
2,508M
4,557M
4,213M
-10,714M
1,180M
37.18 %
-3,521M
0M
130M
6,282M
-207M
6,489M
1,709M
8,153M
3,997M
3,492M
287M
184M
95M
-4,190M
4,123M
-4,644M
1,199M
29.9 %
-3,543M
0M
136M
6,489M
-713M
7,202M
4,030M
7,198M
4,190M
3,538M
309M
224M
-1,277M
-444M
3,775M
-1,410M
1,213M
29 %
-2,051M
2,033M
2,755M
7,202M
1,625M
5,577M
3,423M
7,228M
3,767M
3,777M
359M
-439M
-318M
-149M
3,429M
-3,082M
1,174M
31.46 %
-2,176M
350M
317M
5,577M
795M
4,782M
3,799M
5,883M
2,873M
3,472M
347M
81M
-382M
-3,982M
4,553M
-2,885M
1,170M
40.3 %
-3,515M
1,233M
291M
4,782M
-947M
5,729M
1,330M
6,946M
-4,665M
3,333M
314M
8,958M
-699M
-925M
3,561M
-4,663M
1,194M
-25.23 %
-3,525M
-47M
-3,422M
5,729M
-1,130M
6,859M
3,385M
6,327M
3,241M
3,468M
299M
1,050M
-1,594M
-1,098M
3,156M
-4,146M
1,211M
37.5 %
-3,065M
-101M
-2,785M
6,859M
-2,055M
8,914M
3,171M
7,257M
3,476M
3,548M
376M
-20M
-229M
-66M
2,497M
-4,490M
1,166M
34.21 %
-3,223M
13M
-3,220M
8,914M
136M
8,778M
4,760M
7,689M
2,979M
3,582M
296M
836M
191M
-52M
3,905M
-5,672M
1,145M
38.46 %
-4,672M
-2,344M
-2,070M
8,778M
-3,080M
11,858M
3,784M
6,100M
3,932M
3,477M
308M
-473M
-1,934M
-36M
2,866M
-3,882M
1,157M
29.76 %
-2,617M
-1,124M
531M
11,858M
-560M
12,418M
3,234M
7,606M
3,630M
3,383M
338M
-1,016M
2M
-34M
2,815M
-7,166M
1,150M
32.05 %
-957M
-5,470M
-355M
12,418M
-2,558M
14,976M
4,791M
7,751M
3,292M
3,362M
373M
-177M
873M
-52M
2,471M
-1,898M
1,080M
32.39 %
-309M
68M
-577M
14,976M
3,208M
11,768M
5,280M
5,042M
3,437M
3,252M
271M
-1,393M
-199M
-267M
3,519M
-2,922M
1,054M
31.08 %
423M
-1,701M
138M
11,768M
-1,969M
13,737M
1,523M
5,228M
2,031M
3,320M
301M
369M
-653M
-74M
2,939M
-2,066M
1,058M
52.27 %
-160M
-1,332M
5,051M
13,737M
-239M
13,976M
2,289M
8,643M
3,009M
3,264M
323M
-267M
2,278M
-402M
2,677M
-1,899M
1,051M
35.38 %
-36M
1,058M
2,425M
13,976M
5,367M
8,609M
5,966M
5,824M
2,224M
3,264M
298M
1,018M
-860M
-69M
2,499M
374M
977M
43.75 %
-233M
1,842M
-258M
8,609M
3,020M
5,589M
3,325M
6,235M
3,200M
3,177M
231M
253M
-721M
-202M
3,876M
-355M
957M
30.43 %
-72M
584M
4,981M
5,589M
1,987M
3,602M
2,359M
5,191M
3,288M
3,180M
257M
343M
-1,879M
-92M
3,119M
-2,094M
955M
29.58 %
-82M
-6,153M
4,680M
3,602M
-417M
4,019M
2,072M
7,040M
3,203M
3,276M
288M
222M
-144M
-1,166M
2,794M
-2,407M
954M
30 %
-103M
-1,444M
619M
4,019M
422M
3,597M
4,246M
7,231M
3,632M
3,320M
245M
-421M
184M
-439M
2,639M
-4,325M
869M
24.05 %
-247M
-3,150M
-59M
3,597M
-312M
3,909M
4,592M
5,790M
2,582M
3,197M
219M
533M
-154M
-417M
3,727M
26,006M
865M
33.93 %
-1,038M
28,006M
31,264M
3,909M
-10,713M
14,622M
2,063M
5,970M
2,896M
2,477M
197M
304M
33M
-1,378M
2,829M
6,094M
871M
30.16 %
-1,284M
8,399M
7,023M
14,622M
8,780M
5,842M
3,141M
7,063M
3,208M
2,403M
211M
102M
714M
318M
2,761M
-4,384M
878M
27.54 %
-1,269M
-1,921M
-424M
5,842M
-335M
6,177M
4,302M
5,474M
3,176M
2,599M
199M
1M
-890M
220M
2,392M
-576M
738M
23.53 %
-1,729M
1,876M
15M
6,177M
2,606M
3,571M
3,082M
5,442M
15,035M
2,644M
157M
24M
-1,085M
4,356M
3,218M
-2,451M
736M
5.03 %
-1,223M
-435M
-372M
3,428M
-686M
4,114M
2,224M
5,147M
2,683M
2,138M
203M
44M
-129M
-3,889M
2,838M
-1,186M
743M
28.57 %
-1,736M
1,331M
-389M
4,114M
1,421M
2,693M
2,309M
5,158M
2,535M
2,541M
218M
24M
-365M
2,887M
2,747M
-2,794M
747M
30.19 %
-3,779M
1,753M
1,861M
2,693M
-1,329M
4,022M
2,411M
5,656M
2,647M
2,502M
173M
-14M
83M
-1,062M
2,494M
-1,141M
657M
25.45 %
-996M
548M
575M
4,022M
721M
3,301M
3,162M
5,743M
2,417M
2,496M
145M
115M
111M
-1,079M
3,096M
-1,016M
657M
27.66 %
-1,238M
1,122M
-243M
3,301M
494M
2,807M
2,647M
4,114M
2,324M
2,395M
164M
76M
-1,212M
-38M
2,832M
2,352M
663M
29.17 %
-1,377M
4,440M
4,831M
2,807M
-1,858M
4,665M
1,282M
4,273M
2,080M
2,389M
178M
103M
-878M
-132M
2,630M
-2,117M
670M
32.56 %
-1,136M
-330M
2,185M
4,665M
-963M
5,628M
1,643M
5,110M
2,224M
2,278M
153M
-44M
282M
-448M
2,263M
932M
611M
26.67 %
-1,249M
2,737M
2,828M
5,628M
3,333M
2,295M
2,847M
4,965M
2,056M
2,270M
137M
236M
-625M
-72M
3,091M
197M
614M
29.27 %
-980M
1,820M
1,815M
2,295M
402M
1,893M
1,874M
4,979M
2,041M
2,183M
136M
231M
432M
-440M
2,481M
-3,604M
623M
29.27 %
-2,185M
-770M
-112M
1,893M
-1,593M
3,486M
2,498M
3,589M
2,175M
2,161M
159M
-6M
-1,130M
-240M
2,298M
-1,498M
628M
27.91 %
-1,585M
1,252M
3,468M
3,486M
-451M
3,937M
1,291M
5,245M
2,141M
2,066M
135M
-81M
1,103M
-32M
1,999M
-3,524M
572M
26.19 %
-2,000M
-1,059M
-71M
3,937M
27M
3,910M
3,246M
4,643M
1,996M
2,090M
127M
99M
-476M
-27M
2,611M
-2,627M
578M
28.21 %
-2,001M
-70M
-47M
3,910M
-637M
4,547M
2,032M
4,755M
2,633M
1,959M
120M
122M
-459M
-68M
2,208M
455M
584M
22 %
-750M
1,892M
1,794M
4,547M
3,018M
1,529M
2,547M
3,061M
2,025M
-876M
147M
1M
1,560M
-34M
2,058M
-2,203M
584M
28.21 %
-750M
-882M
25M
1,529M
-1,525M
3,054M
1,003M
4,486M
1,938M
4,846M
119M
-31M
-2,160M
-37M
1,665M
-1,645M
508M
27.03 %
-750M
-437M
1,853M
3,054M
1,336M
1,718M
2,821M
2,481M
1,968M
4,249M
107M
136M
-4,047M
0M
2,318M
-179M
510M
27.03 %
-500M
0M
828M
1,718M
115M
1,603M
163M
3,994M
1,778M
3,834M
99M
40M
-1,618M
-536M
1,976M
-1,413M
512M
30.3 %
-500M
-200M
-165M
1,603M
214M
1,389M
2,018M
3,316M
1,744M
4,098M
111M
106M
-3,203M
-407M
1,768M
-1,569M
513M
30.3 %
-500M
-527M
-183M
1,389M
-450M
1,839M
1,548M
4,369M
1,645M
3,939M
102M
-78M
-866M
-88M
1,543M
-10,718M
429M
25.81 %
-500M
1,613M
-7,991M
1,839M
-9,112M
10,951M
2,826M
3,615M
1,807M
4,142M
93M
45M
-2,290M
0M
1,989M
433M
432M
23.53 %
-750M
0M
1,973M
10,951M
2,052M
8,899M
1,626M
3,424M
2,978M
9,255M
89M
-6,022M
-3,156M
0M
1,773M
35M
435M
14.55 %
-750M
0M
2,002M
8,899M
6,798M
2,101M
1,651M
3,422M
1,633M
1,925M
100M
2,147M
-2,483M
0M
1,517M
-2,048M
437M
26.67 %
-750M
0M
-328M
2,101M
-106M
2,207M
1,905M
4,393M
1,447M
1,930M
89M
2,197M
-1,211M
0M
1,358M
-2,457M
304M
23.08 %
-750M
0M
-428M
2,207M
587M
1,620M
3,035M
4,139M
1,585M
1,998M
84M
2,057M
-1,873M
0M
1,971M
-2,478M
306M
17.86 %
-491M
0M
-463M
1,620M
-186M
1,806M
2,168M
3,250M
1,166M
1,933M
86M
3,805M
-3,817M
-1M
1,617M
-1,066M
309M
28.57 %
-600M
-148M
-9M
1,806M
-191M
1,997M
1,633M
3,488M
1,367M
1,863M
90M
776M
-1,171M
68M
1,444M
-1,914M
311M
24 %
-525M
-941M
-137M
1,997M
175M
1,822M
2,044M
3,468M
1,039M
1,842M
84M
664M
-291M
2M
1,229M
-743M
261M
26.32 %
-525M
-82M
125M
1,822M
-4,162M
5,984M
2,239M
3,447M
1,033M
1,703M
74M
-110M
-43M
0M
1,696M
-162M
264M
27.78 %
-308M
0M
-120M
5,984M
1,442M
4,542M
1,751M
2,400M
870M
1,624M
73M
9M
40M
0M
1,501M
-573M
265M
33.33 %
-292M
0M
-4M
4,542M
514M
4,028M
899M
2,429M
886M
1,659M
71M
116M
-278M
0M
1,258M
-585M
267M
31.25 %
-300M
0M
-5M
4,028M
545M
3,483M
1,171M
2,903M
879M
1,630M
82M
35M
312M
0M
1,042M
1,165M
268M
33.33 %
-300M
0M
-63M
3,483M
2,812M
671M
1,861M
2,556M
960M
1,592M
65M
5M
-321M
0M
1,748M
-851M
193M
17.65 %
-327M
0M
-23M
671M
-191M
862M
808M
2,612M
934M
1,615M
71M
-62M
-124M
0M
1,369M
-4,308M
193M
18.75 %
-330M
0M
-164M
862M
-3,127M
3,989M
1,243M
2,601M
956M
1,660M
67M
12M
-274M
0M
1,229M
763M
195M
17.65 %
-108M
0M
2,480M
3,989M
2,110M
1,879M
1,372M
2,512M
778M
1,633M
54M
73M
-240M
0M
1,293M
-512M
180M
23.08 %
0M
0M
20M
1,879M
684M
1,195M
1,219M
2,858M
412M
1,613M
891M
-172M
228M
0M
1,864M
-1,630M
180M
42.86 %
0M
0M
-1,450M
1,195M
-1,519M
2,714M
994M
2,445M
771M
1,567M
-71M
104M
-132M
0M
1,437M
187M
182M
23.08 %
-821M
0M
2,371M
2,714M
947M
1,767M
1,008M
2,669M
632M
1,601M
73M
136M
56M
0M
1,419M
-35M
185M
27.27 %
-979M
0M
912M
1,767M
1,132M
635M
1,250M
2,259M
732M
1,619M
-275M
119M
-168M
0M
1,557M
-1,044M
0M
0 %
-1,000M
0M
-54M
635M
-328M
963M
702M
2,684M
602M
1,624M
-70M
85M
356M
0M
1,667M
-1,000M
0M
0 %
-1,250M
0M
242M
963M
-1,986M
2,949M
1,017M
1,718M
560M
1,538M
2M
117M
-462M
0M
1,610M
2,280M
0M
0 %
-600M
0M
2,810M
2,949M
2,121M
828M
108M
2,425M
588M
1,544M
392M
84M
-277M
0M
1,715M
-617M
0M
0 %
-752M
0M
19M
828M
-209M
1,037M
710M
1,965M
837M
1,502M
30M
-613M
106M
0M
1,572M
-979M
0M
0 %
-500M
0M
-697M
1,037M
-202M
1,239M
393M
1,486M
390M
1,515M
-58M
98M
-222M
0M
1,423M
1,540M
0M
0 %
-465M
0M
1,728M
1,239M
-1,535M
2,774M
63M
1,889M
1,217M
1,093M
-1,500M
83M
-160M
0M
1,283M
2,650M
0M
0 %
-494M
0M
3,071M
2,774M
1,801M
973M
606M
1,521M
460M
1,203M
-55M
123M
-180M
0M
1,117M
-722M
0M
0 %
-678M
0M
-92M
973M
-720M
1,693M
404M
1,722M
466M
1,151M
46M
6M
268M
0M
878M
78M
0M
0 %
-710M
0M
776M
1,693M
1,000M
693M
844M
982M
133M
1,262M
0M
36M
-693M
0M
868M
-136M
0M
0 %
-1,022M
0M
886M
693M
114M
579M
114M
1,423M
222M
1,216M
0M
118M
-138M
0M
911M
-1,495M
0M
0 %
-631M
0M
-864M
579M
-756M
1,335M
512M
1,185M
430M
1,161M
0M
-333M
-103M
0M
950M
833M
0M
0 %
-334M
0M
1,148M
1,335M
699M
636M
235M
1,332M
143M
1,164M
0M
209M
-88M
0M
892M
-135M
0M
0 %
-326M
0M
151M
636M
184M
452M
440M
1,495M
423M
1,275M
0M
-275M
-220M
0M
1,050M
-638M
0M
0 %
-354M
0M
-284M
452M
-265M
717M
445M
1,802M
220M
1,174M
0M
438M
-114M
0M
425M
-854M
0M
0 %
-496M
0M
-358M
717M
123M
594M
1,377M
1,859M
262M
1,100M
0M
248M
99M
0M
1,357M
-773M
26M
0 %
0M
0M
-747M
594M
-281M
875M
502M
774M
65M
1,074M
69M
-343M
-96M
0M
828M
-251M
0M
0 %
0M
0M
-251M
875M
-675M
1,550M
-54M
335M
3,841M
978M
-5,641M
-218M
266M
0M
1,068M
-2,747M
0M
0 %
-14M
0M
-2,800M
1,550M
-1,695M
3,245M
-733M
525M
-282M
1,075M
0M
66M
-271M
0M
1,052M
-1,601M
0M
-0 %
0M
0M
-1,601M
3,245M
1,921M
1,324M
-527M
1,194M
-22M
1,220M
0M
186M
-146M
0M
1,070M
-505M
0M
0 %
0M
0M
-505M
1,324M
300M
1,024M
124M
800M
-297M
1,165M
364M
-21M
-229M
0M
971M
-2,195M
0M
-0 %
0M
0M
-2,195M
1,024M
243M
781M
-171M
995M
-51M
861M
0M
-2M
227M
0M
829M
-240M
0M
-0 %
0M
0M
-244M
781M
211M
570M
166M
950M
76M
395M
78M
10M
446M
0M
357M
-581M
0M
0 %
0M
0M
-585M
570M
12M
558M
593M
531M
-210M
388M
578M
10M
-214M
0M
390M
-602M
0M
-0 %
0M
0M
-608M
558M
15M
543M
141M
519M
-89M
387M
289M
12M
-97M
0M
399M
131M
0M
-0 %
0M
0M
126M
543M
193M
350M
120M
-25M
-321M
989M
0M
-25M
-556M
0M
497M
263M
0M
-0 %
0M
0M
259M
350M
-308M
658M
-522M
545M
-107M
884M
0M
-244M
28M
0M
532M
-133M
0M
-0 %
0M
0M
-136M
658M
-88M
746M
13M
452M
35M
834M
0M
-420M
544M
0M
637M
944M
0M
0 %
0M
0M
937M
746M
78M
668M
-186M
258M
1,001M
741M
-1,757M
12M
-169M
0M
522M
402M
0M
0 %
0M
0M
389M
668M
17M
652M
-264M
405M
784M
789M
0M
-1,593M
-119M
0M
581M
832M
0M
0 %
-35M
0M
860M
652M
76M
576M
-176M
641M
1,249M
662M
-1,160M
-1,052M
275M
0M
448M
-16M
0M
0 %
-71M
0M
53M
576M
-76M
652M
193M
317M
199M
634M
-229M
-318M
-114M
0M
319M
-366M
0M
0 %
-111M
0M
-256M
652M
-98M
751M
-2M
-144M
-186M
546M
-554M
674M
-370M
0M
289M
-722M
0M
-0 %
-109M
0M
-613M
751M
-172M
922M
-433M
-1,138M
-168M
357M
0M
-1,115M
34M
0M
349M
1,558M
0M
-0 %
2M
0M
1,556M
922M
40M
882M
-1,487M
417M
376M
313M
0M
-100M
-1,038M
0M
266M
-949M
0M
0 %
0M
0M
-949M
882M
-949M
1,831M
150M
1,671M
826M
308M
0M
174M
179M
0M
912M
48M
0M
0 %
0M
0M
48M
48M
48M
1,556M
759M
300M
82M
239M
0M
-45M
1,577M
0M
122M
685M
9M
0 %
-4M
0M
698M
1,556M
685M
871M
178M
261M
423M
142M
0M
-530M
1,010M
0M
395M
675M
9M
0 %
0M
0M
690M
675M
675M
0M
-134M
381M
717M
271M
0M
-876M
1,443M
0M
315M
-73M
9M
0 %
0M
0M
-85M
-73M
-73M
0M
65M
135M
-85M
259M
0M
109M
-119M
0M
303M
-8M
9M
-0 %
0M
0M
-7M
-8M
-8M
629M
-168M
303M
-79M
267M
0M
83M
79M
0M
336M
215M
9M
-0 %
0M
0M
218M
629M
215M
414M
-33M
174M
-77M
233M
0M
125M
-72M
0M
244M
10M
9M
-20 %
0M
0M
48M
10M
10M
0M
-70M
306M
-52M
241M
31M
13M
83M
0M
235M
-579M
9M
-33.33 %
0M
0M
-572M
-579M
-579M
840M
71M
239M
-15M
250M
-24M
11M
22M
0M
267M
840M
9M
-100 %
-27M
0M
875M
840M
840M
417M
-28M
197M
-65M
212M
45M
16M
-4M
0M
180M
85M
8M
-0 %
-7M
0M
100M
417M
85M
331M
17M
272M
-26M
207M
0M
22M
59M
0M
281M
-62M
8M
-50 %
-6M
0M
-48M
-62M
-62M
24M
-8M
238M
-10M
167M
5M
16M
69M
0M
171M
24M
8M
-100 %
-63M
0M
94M
24M
24M
0M
67M
161M
18M
167M
-45M
16M
-17M
0M
168M
-14M
6M
0 %
-69M
0M
60M
-14M
-14M
510M
-6M
128M
-35M
157M
19M
16M
-21M
0M
111M
-29M
6M
-0 %
-38M
0M
15M
510M
-29M
539M
17M
149M
-6M
154M
0M
24M
7M
0M
146M
114M
6M
-100 %
0M
0M
116M
114M
114M
99M
3M
165M
-2M
148M
3M
0M
29M
0M
138M
99M
6M
0 %
0M
0M
103M
99M
99M
544M
27M
134M
-29M
144M
0M
35M
3M
0M
229M
544M
6M
-0 %
0M
0M
548M
544M
544M
1,615M
-95M
73M
-1M
244M
-111M
0M
-56M
0M
110M
1,279M
6M
0 %
0M
0M
1,284M
1,615M
1,279M
335M
-37M
114M
-30M
93M
0M
25M
30M
0M
99M
1,264M
6M
-0 %
0M
0M
1,269M
1,264M
1,264M
230M
15M
108M
-17M
83M
0M
25M
11M
0M
79M
230M
6M
-0 %
0M
0M
25M
230M
230M
0M
29M
85M
-13M
83M
0M
21M
-8M
0M
63M
-177M
6M
-0 %
0M
0M
-173M
-177M
-177M
0M
22M
62M
-16M
77M
0M
18M
-18M
0M
29M
-201M
6M
-100 %
0M
0M
-196M
-40M
-201M
160M
33M
107M
-22M
81M
26M
0M
28M
0M
59M
237M
5M
-0 %
0M
0M
241M
237M
237M
203M
48M
75M
-36M
85M
22M
0M
-14M
0M
40M
203M
5M
-0 %
0M
0M
206M
203M
203M
0M
35M
77M
-17M
89M
0M
22M
-12M
0M
35M
-165M
5M
-0 %
0M
0M
-160M
-165M
-165M
375M
42M
87M
-24M
88M
0M
22M
9M
0M
25M
162M
5M
-22.58 %
0M
0M
164M
375M
162M
213M
62M
97M
-89M
82M
104M
-29M
32M
0M
35M
1,323M
5M
-0 %
0M
0M
1,326M
1,323M
1,323M
155M
62M
42M
-52M
55M
54M
-6M
-8M
0M
964M
155M
5M
-0 %
0M
0M
160M
155M
155M
0M
1,006M
48M
-40M
52M
-19M
60M
-7M
0M
1,019M
-50M
5M
-0 %
0M
0M
-48M
-50M
-50M
428M
-971M
66M
-37M
44M
19M
20M
17M
0M
20M
302M
5M
-0 %
0M
0M
204M
428M
302M
126M
46M
53M
-40M
41M
0M
40M
4M
0M
15M
270M
5M
-0 %
0M
0M
107M
270M
270M
0M
38M
57M
-40M
41M
0M
37M
18M
0M
17M
-33M
5M
-0 %
0M
0M
-29M
-33M
-33M
0M
40M
8M
-33M
40M
0M
29M
-32M
0M
22M
-80M
4M
-0 %
0M
0M
-94M
-80M
-80M
326M
-14M
58M
-42M
42M
0M
31M
25M
0M
30M
238M
4M
-0 %
0M
0M
213M
326M
238M
89M
28M
36M
-46M
42M
0M
34M
7M
0M
37M
30M
3M
-0 %
0M
0M
31M
30M
30M
0M
-1M
28M
-45M
39M
0M
31M
5M
0M
27M
-5M
3M
-0 %
0M
0M
-1M
-5M
-5M
27M
1M
17M
-42M
40M
0M
30M
-9M
0M
31M
27M
3M
-0 %
0M
0M
30M
27M
27M
103M
-14M
16M
-46M
41M
29M
0M
-4M
0M
18M
-41M
3M
-0 %
0M
0M
-38M
103M
-41M
144M
-2M
34M
-51M
38M
0M
34M
14M
0M
17M
56M
3M
-0 %
0M
0M
60M
56M
56M
92M
51M
32M
-27M
34M
0M
-1M
17M
0M
184M
92M
3M
-0 %
0M
0M
95M
92M
92M
0M
-153M
20M
-31M
31M
0M
5M
12M
0M
28M
-9M
3M
-20 %
0M
0M
-7M
-9M
-9M
187M
-8M
7M
-41M
31M
0M
27M
-4M
0M
12M
83M
2M
-0 %
0M
0M
85M
187M
83M
104M
-5M