Autoliv, Inc.
NYSE:ALV
94.97 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 138 | 138 | 126 | 227 | 134 | 53 | 74 | 156 | 105 | 80 | 83 | 115 | 60 | 105 | 157 | 188.9 | 98.8 | -174.3 | 74.9 | 155.9 | 86 | 109.4 | 111.5 | -90.8 | 118 | 34.1 | 122.4 | -55.6 | 88.2 | 128.3 | 142.1 | 144.2 | 135.5 | 148.4 | 133.5 | 185.9 | 99.1 | 136.8 | 35.7 | 148 | 106.7 | 83.2 | 131.1 | 100.5 | 124.9 | 139.4 | 125.1 | 140 | 118 | 126.2 | 101.4 | 159.7 | 139.1 | 0 | 182.5 | 178.8 | 141.1 | 147.4 | 128.2 | 63.5 | 33.7 | -20.5 | -64.1 | -38.4 | 31.2 | 90.4 | 81.5 | 94 | 63.2 | 57.5 | 73.2 | 103.2 | 121.7 | 82.8 | 94.6 | 70 | 59.1 | 85.6 | 77.9 | 93.4 | 67.3 | 89.2 | 76.4 | 94.1 | 51.6 | 71.2 | 51.5 | 47.6 | 41.4 | 52.5 | 39 | 26.5 | -8.6 | 9 | 21 | 19.5 | 38.9 | 54.9 | 55.4 | 61.4 | 43.2 | 51.2 | 44.1 | 57.4 | 37.8 | 50.7 | 42.4 | 46.5 | 34.8 | -689 | 29 |
Depreciation & Amortization
| 97 | 96 | 96 | 97 | 95 | 94 | 92 | 90 | 87 | 91 | 95 | 97 | 98 | 100 | 99 | 102.8 | 92.8 | 86.5 | 88.8 | 90.5 | 84.1 | 85.9 | 90.1 | 88.7 | 85.1 | 113.5 | 109.8 | 107.2 | 104.2 | 99.6 | 114.8 | 103.6 | 97.6 | 96.7 | 85.1 | 89.5 | 80.1 | 75.8 | 73.7 | 77.4 | 77.4 | 76.8 | 73.8 | 75.4 | 71.2 | 69.8 | 69.6 | 69.2 | 68.3 | 69 | 66.7 | 70.4 | 66.5 | 66 | 65.4 | 68 | 69 | 71.3 | 73.4 | 86.5 | 78 | 78.8 | 71 | 90.4 | 86.1 | 86 | 84.4 | 84.5 | 77.4 | 78.9 | 80 | 79.8 | 74.1 | 75.7 | 73 | 74.2 | 72.7 | 78.9 | 83.1 | 80.3 | 71.6 | 73.6 | 72.8 | 75 | 67.5 | 69.4 | 66.9 | 68.1 | 62.3 | 61.1 | 57 | 67.6 | 165.2 | -1.6 | 73 | 69.3 | 66.9 | 67.3 | 65.6 | 64 | 58.4 | 64.3 | 66.7 | 60.4 | 57.6 | 55.7 | 54.3 | 55 | 44.2 | 39 | 24 |
Deferred Income Tax
| 0 | 0 | 0 | -109 | 0 | -5 | -3 | -11 | -46 | 16 | 1 | -25 | 2 | 3 | 0 | 58.5 | 18.9 | 0 | 0 | -16 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | -47.2 | 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 | -12.8 | -6.4 | 18.4 | -0.2 | 17.9 | -2.8 | 1.1 | -0.3 | -22.5 | 12.9 | 16.6 | 6.5 | -3.3 | -0.1 | 2.8 | -2.2 | 32 | 0.5 | -6.5 | 6.7 | 17.7 | 13.7 | 4.2 | -6 | 21.4 | -7.8 | 8.5 | -3 | 26.2 | 1 | -0.6 | -2.6 | 11 | 18.7 | 13.2 | 3.6 | 38.4 | -0.9 | -3.5 | 4.3 | 5.1 | -4.2 | 1 | 0 |
Stock Based Compensation
| 0 | 4 | 0 | 14 | 0 | 5 | 0 | 4 | 0 | 3 | 2 | 0 | 3 | 4 | 4 | 5 | 3 | 2 | 1.7 | 2.8 | 2 | 2.6 | 1.1 | 2.2 | 2.3 | 2.4 | 2.3 | -1.3 | 2.6 | 2.6 | 2.2 | 11.1 | 0 | 0 | 0 | 8.2 | 0 | 0 | 0 | 8.1 | 0 | 0 | 0 | 8.3 | 0 | 0 | 0 | 7.7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -68 | 128 | -114 | 243 | -36 | 230 | -202 | 226 | 89 | -239 | -18 | 116 | 35 | -125 | -89 | 113.3 | 137.8 | 44.3 | -18.9 | 85 | 16.4 | -17.1 | -37.1 | 72.1 | 43.3 | -133.5 | -222.7 | 107.7 | 31.8 | -58 | -81.8 | 62.2 | 24.1 | -142.7 | -21.4 | 33 | 10.3 | -63.2 | -6.2 | -16.5 | 6.9 | -79.1 | -14 | 118.5 | -3.8 | -28.3 | -67.6 | 35.6 | -44.6 | 4.6 | -75.7 | 61.7 | -33.9 | -94.1 | -108.9 | 60.5 | -16.8 | 22.8 | -77 | 144.9 | 16.8 | 72 | -26.5 | 96 | -7 | -14.1 | -1.6 | 61.9 | 13.9 | 156.5 | -63.2 | -39.4 | -91 | 2.6 | -28.8 | 40.2 | -20.8 | -70.5 | -77.9 | 64.9 | -9.7 | 40.2 | -27.4 | 45.6 | -52.1 | -15.8 | -17.4 | 21 | -3 | 13.8 | 22.7 | 30.6 | -47.1 | -58.8 | -24 | -39.1 | -61.9 | -41.8 | -48.9 | 19.2 | -47.4 | -21 | -19.1 | -27.4 | -70.3 | -6.5 | -39.4 | 45 | -9.4 | -194 | -24 |
Accounts Receivables
| 0 | 0 | 0 | -213 | 0 | 0 | 0 | -297 | 0 | 0 | 0 | 283 | 0 | 0 | 0 | -415 | 0 | 0 | 0 | 25.4 | 0 | 0 | 0 | -48.4 | 0 | 0 | 0 | -102.2 | 0 | 0 | 0 | -292.3 | 0 | 0 | 0 | -173 | 0 | 0 | 0 | -143.1 | 0 | 0 | 0 | -245.5 | 0 | 0 | 0 | -48.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 9.8 | 9 | 0 | -22 | 9.5 | 9 | 0 | -243 | 0 | 0 | 0 | -19 | 0 | 0 | 0 | -34 | 0 | 0 | 0 | 15.4 | 0 | 0 | 0 | -123.9 | 38 | 33 | 0 | -21 | 34 | 32 | 0 | -72.6 | 34 | 30 | 0 | -92.7 | 33 | 31 | 0 | -69.8 | 33 | 30 | 0 | -63.6 | 31 | 29 | 0 | 6.9 | 32 | 30 | 0 | 0 | 33 | 31 | 0 | 0 | 33 | 30 | 32 | 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 | 2.6 | -5.6 | -6.2 | 1 | -17.3 | -37 | 2.3 | 14.5 | -9.9 | -18.8 | -7.2 | 19.8 | -7.1 | -18 | -27.7 | 0.4 | -15 | -16.2 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 470 | 0 | 0 | 0 | 596 | 0 | 0 | 0 | -314 | 0 | 0 | 0 | 671.7 | 0 | 0 | 0 | 35.7 | 0 | 0 | 0 | -37.8 | 0 | 0 | 0 | 112.3 | 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 | 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 Working Capital
| -68 | 128 | -114 | 8 | -9.5 | -9 | -202 | 170 | 89 | -239 | -18 | 462 | 35 | -125 | -89 | -163 | 137.8 | 44 | -19 | 85 | 16.4 | -17.1 | -37.1 | 72.1 | 43.3 | -133.5 | -222.7 | 107.7 | 31.8 | -58 | -81.8 | 62.2 | 24.1 | -142.7 | -21.4 | 33 | 10.3 | -63.2 | -6.2 | -16.5 | 6.9 | -79.1 | -14 | 118.5 | -3.8 | -28.3 | -67.6 | 35.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | -14.1 | -1.6 | 0 | 13.9 | 156.5 | -63.2 | 0 | -91 | 2.6 | -28.8 | 0 | -20.8 | -70.5 | -77.9 | 0 | -9.7 | 40.2 | -27.4 | 0 | -52.1 | -15.8 | -17.4 | 0 | -3 | 13.8 | 22.7 | 28 | -41.5 | -52.6 | -25 | -21.8 | -24.9 | -44.1 | -63.4 | 29.1 | -28.6 | -13.8 | -38.9 | -20.3 | -52.3 | 21.2 | -39.8 | 60 | 6.8 | -194 | -24 |
Other Non Cash Items
| 10 | 169 | 207 | 182 | 9 | 2 | -10 | 4 | -3 | 1 | -10 | 14 | -7 | -17 | 19 | 5.4 | 3.9 | -84.5 | 11 | -19.1 | 8.8 | -198.8 | -10.8 | 219.4 | -8.2 | 33.3 | 6.1 | 230.1 | -6.3 | 9.5 | -25.9 | -15.8 | 13.9 | 0.2 | 3.3 | 12.9 | 1.8 | 4.3 | -19 | 20.4 | 21.4 | 4.8 | -5.6 | 4.8 | 13.8 | 10.9 | 13.7 | -3.6 | -11 | 18.8 | 5.6 | 1.3 | 20.1 | 160 | 184.9 | 19 | 5 | 9.4 | 24.3 | -45.9 | -3.4 | -3 | 10.8 | 39.9 | -8.1 | -3.7 | 0.6 | 4 | 0 | 0 | 0 | -4.4 | 0 | 0 | 0 | -7.1 | 0 | 0 | 0 | -9.6 | 0 | 0 | 0 | -10.1 | 0 | 0 | 0 | -4.1 | 0 | 0 | 0 | -1.4 | -2.2 | -1.1 | -1 | -7.3 | 1.6 | 0.7 | 0.7 | -0.1 | 3 | -0.4 | 2.1 | 5.1 | -0.2 | 0.1 | -1.7 | -2.1 | -2.5 | 948 | -3 |
Operating Cash Flow
| 177 | 339 | 123 | 446 | 202 | 379 | -46 | 462 | 232 | -51 | 70 | 317 | 188 | 63 | 186 | 468.9 | 352.2 | -128 | 155.8 | 312.3 | 195.3 | -20.6 | 153.7 | 289.4 | 238.2 | 47.4 | 15.6 | 389.4 | 217.9 | 179.4 | 149.2 | 294.2 | 271.1 | 102.6 | 200.5 | 321.3 | 191.3 | 153.7 | 84.2 | 229.3 | 212.4 | 85.7 | 185.3 | 299.2 | 206.1 | 191.8 | 140.8 | 241.2 | 130.7 | 218.6 | 98 | 293.1 | 191.8 | 131.9 | 141.4 | 326.3 | 198.3 | 250.9 | 148.9 | 249 | 125.1 | 127.3 | -8.8 | 187.9 | 102.2 | 158.6 | 164.9 | 231.6 | 148.1 | 311.3 | 89.8 | 157.1 | 102 | 162.2 | 138.5 | 154.8 | 123.9 | 110.6 | 89.6 | 225.7 | 129.1 | 205.8 | 119.6 | 236.6 | 67.5 | 118.3 | 107.7 | 150.3 | 114.4 | 131.6 | 112.7 | 144.7 | 99.5 | -44 | 66 | 68.6 | 46.5 | 80.5 | 70.2 | 155.5 | 75.9 | 107.3 | 97.4 | 133.9 | 24 | 96.5 | 59.9 | 149.5 | 62.9 | 105 | 26 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -146 | -154 | -140 | -153 | -152 | -125 | -144 | -168 | -164 | -142 | -112 | -154 | -112 | -97 | -94 | -111.1 | -76.4 | -64.6 | -89.1 | -118 | -123.2 | -127.8 | -108 | -133.4 | -118.8 | -165.4 | -139.3 | -167.8 | -143.8 | -141.1 | -129.5 | -159.1 | -120.1 | -131.7 | -91.8 | -115.9 | -97.7 | -115.2 | -134.8 | -127.9 | -118.4 | -115.1 | -93.3 | -111.9 | -94.5 | -88.7 | -88 | -99.1 | -98.2 | -86.5 | -79.5 | -104.3 | -87.5 | -93.3 | -82.2 | -90.6 | -59.6 | -48.1 | -36.1 | -43.7 | -23.7 | -32.2 | -35.4 | -81.4 | -73.9 | -75.9 | -62.8 | -90.3 | -75.4 | -84.9 | -75.3 | -83.1 | -87.6 | -76.2 | -83.9 | -80.1 | -66 | -88.7 | -79.8 | -96.4 | -71 | -84.6 | -72.2 | -73 | -66.8 | -57.9 | -60.3 | -83.3 | -49.3 | -50.5 | -45.3 | -62.4 | -129.9 | 12.9 | -69 | -73.5 | -64.4 | -50.9 | -56 | -91 | -40.3 | -81.6 | -91.7 | -99 | -79.8 | -76.5 | -59 | -117.9 | -43.7 | -41 | -25 |
Acquisitions Net
| 1 | 8 | 0 | 3 | 0 | 1 | 0 | 3 | 0 | 3 | 95 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | -71 | 71 | -72.9 | -14.6 | 1.4 | -111.5 | 0 | 1.1 | 0.4 | -0.4 | -227.4 | -3.3 | -129.2 | -5.8 | -3.2 | 2.1 | 0 | -0.3 | -1.4 | 2.9 | -0.6 | -0.3 | -0.1 | -1.3 | -0.7 | 4.6 | -0.4 | -21.8 | -1.9 | -1.4 | 1.9 | -3.9 | -5.3 | -8.6 | -59.6 | -38.6 | 4 | 1 | -2.7 | -1.7 | -42.5 | 1.1 | -6.2 | -44.3 | 1.8 | -0.1 | -78 | 0 | 6.4 | 1.8 | -1.4 | 0 | 0.6 | 1 | 0.6 | 0 | 4.4 | 0 | 0 | -0.5 | -0.9 | -14.1 | -13.7 | 2.2 | 1.4 | 0 | 0 | 2.1 | -14.9 | 14.7 | -15 | 9.2 | 0.1 | -215.6 | -4.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -145 | 8 | -140 | 3 | 1 | 0 | 1 | -2 | 1 | 3 | 95 | 2 | -112 | 1 | 1 | 0.9 | 1.4 | 0.7 | 0.9 | 5.4 | 0.9 | 0.6 | 0.4 | 0.5 | 1.4 | 0.7 | 1.7 | -2.1 | -1.2 | 2.7 | 8.1 | 3 | 1.7 | 1.8 | 0.6 | 2.2 | 1.3 | 5.9 | 6.8 | 1.3 | 0.3 | 0.4 | 0.6 | 2.5 | 1.3 | 0.5 | 2 | 2.1 | -97.7 | -85.2 | -78.4 | -92.9 | -86 | -90.5 | -80.1 | -77.7 | -59.1 | -46.9 | -36.1 | -31.4 | -23.7 | -32.2 | -33.7 | 4.7 | 2.8 | 3.5 | 3.9 | 7.6 | 3.2 | 3.8 | 0.8 | 2.7 | 3.5 | 6.6 | 22.8 | 7.6 | 0.4 | 0.4 | 1.4 | 7.2 | 5.9 | 2.1 | 1.7 | 10.5 | 0 | 0 | 0 | 10.5 | 0 | -26.9 | 1 | -13.9 | 2.6 | 0.2 | 3 | 8.5 | 4.4 | 7.3 | 7.7 | 24.6 | 11.3 | 8.8 | 4.5 | 0.5 | 1.2 | 1.9 | 2 | 7.4 | 0.4 | -4 | 0 |
Investing Cash Flow
| -145 | -146 | -140 | -150 | -151 | -124 | -143 | -165 | -163 | -139 | -17 | -153 | -112 | -96 | -93 | -111.1 | -76.4 | -63.9 | -88.2 | -118 | -122.3 | -127.8 | -108 | -133.4 | -117.4 | -164.7 | -212.2 | -182.4 | -143.6 | -249.9 | -121.4 | -159.1 | -118 | -130.3 | -318.6 | -119.2 | -225.6 | -115.1 | -131.2 | -125.8 | -118.1 | -115 | -94.1 | -109 | -93.8 | -88.5 | -86.1 | -100.4 | -98.4 | -80.6 | -78.8 | -114.7 | -87.9 | -91.9 | -78.2 | -81.6 | -64.4 | -55.5 | -95.7 | -70 | -19.7 | -31.2 | -36.4 | -77.8 | -113.6 | -71.3 | -65.1 | -127 | -70.4 | -81.2 | -152.5 | -80.4 | -77.7 | -67.8 | -62.5 | -72.5 | -65 | -87.3 | -77.8 | -89.2 | -60.7 | -82.5 | -70.5 | -63 | -67.7 | -72 | -74 | -70.6 | -47.9 | -77.4 | -44.3 | -74.2 | -142.2 | 27.8 | -81 | -55.8 | -59.9 | -259.2 | -53 | -66.4 | -29 | -72.8 | -87.2 | -98.5 | -78.6 | -74.6 | -57 | -110.5 | -43.3 | -45 | -25 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -199 | -146 | -307 | -52 | -111 | -370 | -398 | -4 | -149 | -300 | -10 | -19 | -12 | -338 | -26 | -764.7 | 0 | -602.6 | -26.9 | -0.5 | -1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.8 | -8.4 | 0 | -0.1 | -0.4 | -0.3 | -0.4 | -142.3 | -20.7 | -113.7 | -0.6 | -0.5 | -0.5 | -4.1 | -4.3 | -5.4 | -6.2 | -224.2 | -9.8 | -117.2 | -124.2 | -39.1 | -211.2 | -180.7 | -65.1 | -788 | -170 | 0 | -204.3 | -113.3 | -56.8 | -37.3 | -133.6 | 0 | -98.9 | -43.9 | -58.8 | -223.9 | -11.7 | -283.6 | -101.7 | -73.5 | -61.5 | -2.6 | -17.6 | -79.9 | -7.3 | 0 | 0 | -35.1 | -41.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 234 | 1 | 0 | 0 | 0 | 0 | 0 | 9 | 1 | 0 | 1 | 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 | -146.7 | 11.2 | 1,145 | 33.3 | 136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -1.8 | 238.6 | 0 | 1.1 | 3.4 | 0.2 | 2.9 | 0.9 | 3.8 | 3.8 | 1.6 | 0.6 | 1.4 | 4.1 | 0.3 | 0.7 | 0.8 | 2.8 | 2 | 0.8 | 0.9 | 6.5 | 3.6 | 2.5 | 0.9 | 0.1 | -0.1 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -130 | -160 | -160 | -150 | -120 | -40 | -42 | -55 | -20 | -22 | -18 | 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 | -104.4 | -186 | -238.5 | -97.2 | -94.3 | -147.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.2 | 0 | -1.8 | 440.1 | 0 | -65.2 | -45.1 | -63.2 | -123 | -160.4 | -56.4 | -40.2 | -66.4 | -52.4 | -46.8 | -55.9 | -144.5 | -132.6 | -65.7 | -35 | -14.4 | -70.6 | -41.3 | -17.6 | 0 | 0 | -9.3 | -33.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.5 | -77.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -53 | -55 | -56 | -56 | -56 | -56 | -57 | -57 | -55 | -56 | -56 | -56 | -55 | -54 | 0 | 0 | 0 | 0 | -54.1 | -54.3 | -54.2 | -54.2 | -54.3 | -53.6 | -54.1 | -54.2 | -52.4 | -52.3 | -52.2 | -53 | -51.2 | -51.1 | -51.2 | -51.2 | -49.3 | -49.3 | -49.3 | -49.3 | -47.8 | -48.3 | -49.4 | -48.4 | -48.8 | -47.5 | -47.9 | -47.8 | -47.8 | -47.7 | -44.9 | -44.8 | -40.2 | -40.6 | -40.1 | -38.4 | -35.6 | -31.1 | -26.6 | 0 | 0 | -3.1 | 0 | 0 | -14.8 | -32.1 | -29.3 | -28.4 | -28.7 | -29.4 | -30.6 | -31 | -29.6 | -30 | -28.7 | -26.6 | -26.8 | -32.3 | -26.8 | -27.4 | -23 | -18.4 | -18.7 | -18.9 | -14.3 | -14.2 | -12.3 | -11.1 | -13.7 | -10.6 | -10.8 | -10.7 | -10.8 | -10.7 | -21.6 | -0.3 | -11 | -10.7 | -11.2 | -11.3 | -11.3 | -11.2 | -11.3 | -11.2 | -11.3 | -11.3 | -11.2 | -11.3 | -11.2 | -11.2 | -11.2 | 0 | 0 |
Other Financing Activities
| -6 | -1 | 1 | -52 | 1 | -1 | 1 | -26 | 297 | -18 | 1 | -9 | -14 | 40 | 48 | 86.8 | -56.7 | 1,078.1 | 500.2 | -54.1 | -61.3 | 167.3 | -173 | -19.6 | -26.6 | -54.8 | 70.3 | -159.6 | -6.8 | -197.5 | 6.4 | 3.1 | -20.3 | 35.2 | -15.4 | -7.2 | -36.7 | -29 | 66.3 | -146.6 | 9.9 | 1,144.9 | 30.2 | 133.6 | 39 | 119.9 | 5.4 | -26.8 | 8.4 | 89.9 | 24.2 | -11.9 | -8.8 | 171.4 | 7.1 | -233.3 | 6.8 | -55.8 | -9.8 | 51.2 | 43.7 | 75.7 | 439.9 | 248.4 | 201.1 | -113.5 | 56.6 | 37.4 | 130.8 | -154.1 | 100.4 | 44.5 | 55.7 | -224 | 11.5 | 288.5 | 101.9 | 68 | -61.2 | -2.4 | 12 | -79.4 | 13.1 | -178.2 | -15 | -36.7 | 44.3 | -112.9 | -21.4 | -20.4 | -59.9 | -42.6 | 96.4 | -57.5 | 57 | -25.2 | 125.8 | 185.9 | -19.9 | -75 | -24.3 | -4.3 | -23.4 | -51.9 | -35 | -21.1 | 108.4 | -27.2 | 11.3 | -71 | 3 |
Financing Cash Flow
| 10 | -361 | 92 | -258 | -64 | -468 | 300 | -142 | 73 | -388 | -74 | -84 | -57 | -352 | 22 | -677.9 | -56.7 | 475.5 | 419.2 | -108.4 | -115.5 | 113.1 | -227.3 | -73.2 | -80.7 | -109 | 17.9 | -211.9 | -59 | -250.5 | -44.8 | -48 | -71.5 | -16 | -64.7 | -56.5 | -89.8 | -86.7 | -85.9 | -381 | -278.4 | 999 | -113.3 | -204.1 | -29.6 | -41.6 | -43 | -75 | -37 | 41 | -20.3 | -57.9 | -55.1 | -91.2 | -18.7 | -147.2 | -144 | -16.7 | -221 | -132.5 | -21.4 | -715.9 | 493.7 | 216.3 | 107.7 | -183.6 | -35.1 | -112.1 | -59.3 | -237.7 | 34.4 | -50.3 | -24.8 | -296 | -67.1 | 112 | -56.8 | -24.3 | -116.4 | -33.2 | -76.5 | -138.7 | -12.3 | -188.8 | -24.8 | -56.2 | -3 | -123.6 | -31.6 | -31.1 | -70.7 | -53.3 | 74.8 | -57.2 | 46 | -49.4 | 36.9 | 174.6 | -31.2 | -86.2 | -35.6 | -15.5 | -34.7 | -63.2 | -46.2 | -32.4 | 97.2 | -38.4 | 0.1 | -92 | 3 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -36 | 6 | -3 | -17 | 14 | -24 | 7 | -44 | 15 | -32 | -11 | -14 | -9 | 23 | -39 | 21.8 | 34.2 | 32.4 | -24.3 | 24.4 | -29.5 | 5.1 | 2.4 | -0.7 | -13.9 | -60.1 | 13.1 | 6.1 | 20.5 | 8.3 | 25.5 | -43 | -12.1 | -4.8 | 10.9 | 6.8 | -18.1 | 7.3 | -32 | -40.2 | -29.4 | -6.3 | 0.6 | -2.5 | 9.6 | -9.8 | 1.1 | 3.7 | -4.4 | 6.3 | -6.1 | -12 | 22.2 | 5.7 | -27 | 3 | 37.9 | -21.6 | -2.6 | -3.4 | 34.5 | -4.5 | -1.7 | -51.4 | -9.8 | -3 | 7.9 | 1.2 | 5.6 | 2.4 | 1.5 | 9.8 | 6.6 | 11.5 | 11.1 | -5.3 | -2.2 | -8 | -8.6 | 19.1 | 2.2 | 0.6 | -3 | 4.5 | -0.4 | 6.3 | 1.2 | -4.2 | -1.1 | 8.8 | 2 | -1.8 | -2.4 | 4.3 | -5 | 7.3 | -8 | -1.8 | -3.3 | -3.7 | 2.4 | -2.1 | -4.6 | 6.9 | 0.6 | 0 | -2 | -2 | -7.6 | 0 | -8 |
Net Change In Cash
| 7 | -161 | 71 | 23 | 0 | -238 | 119 | 111 | 156 | -611 | -31 | 65 | 10 | -361 | 76 | -298.3 | 253.3 | 316 | 462.5 | 110.3 | -72 | -30.2 | -179.2 | 82.1 | 26.2 | -286.4 | -165.6 | 1.2 | 35.8 | -312.7 | 8.5 | 44.1 | 69.5 | -48.5 | -171.9 | 152.4 | -142.2 | -40.8 | -164.9 | -317.7 | -213.5 | 963.4 | -21.5 | -16.4 | 92.3 | 51.9 | 12.8 | 69.5 | -9.1 | 185.3 | -7.2 | 108.5 | 71 | -45.5 | 17.5 | 100.5 | 27.8 | 157.1 | -170.4 | 43.1 | 118.5 | -624.3 | 446.8 | 275 | 86.5 | -99.3 | 72.6 | -6.3 | 24 | -5.2 | -26.8 | 36.2 | 6.1 | -190.1 | 20 | 189 | -0.1 | -9 | -113.2 | 122.4 | -5.9 | -14.8 | 33.8 | -10.7 | -25.4 | -3.6 | 31.9 | -48.1 | 33.8 | 31.9 | -0.3 | 15.4 | 2.4 | -43.6 | 28 | -29.3 | 15.5 | -5.9 | -17.3 | -0.7 | 13.7 | 16.9 | -29.1 | -20.9 | -100.2 | -10.5 | 98.1 | -1.4 | 12.1 | -32 | -2 |
Cash At End Of Period
| 415 | 408 | 569 | 498 | 475 | 475 | 713 | 594 | 483 | 327 | 938 | 969 | 903 | 893 | 1,254 | 1,178.2 | 1,476.5 | 1,223.2 | 907.2 | 444.7 | 334.4 | 406.4 | 436.6 | 615.8 | 533.7 | 507.5 | 793.9 | 959.5 | 958.3 | 922.5 | 1,235.2 | 1,226.7 | 1,182.6 | 1,113.1 | 1,161.6 | 1,333.5 | 1,181.1 | 1,323.3 | 1,364.1 | 1,529 | 1,846.7 | 2,060.2 | 1,096.8 | 1,118.3 | 1,134.7 | 1,042.4 | 990.5 | 977.7 | 908.2 | 917.3 | 732 | 739.2 | 630.7 | 559.7 | 605.2 | 587.7 | 487.2 | 459.4 | 302.3 | 472.7 | 429.6 | 311.1 | 935.4 | 488.6 | 213.6 | 127.1 | 226.4 | 153.8 | 160.1 | 136.1 | 141.3 | 168.1 | 131.9 | 125.8 | 315.9 | 295.9 | 106.9 | 107 | 116 | 229.2 | 106.8 | 112.7 | 127.5 | 93.7 | 104.4 | 129.8 | 133.4 | 101.5 | 149.6 | 115.8 | 83.9 | 84.2 | 68.8 | 66.4 | 110 | 82.2 | 111.5 | 96 | 101.9 | 119.2 | 119.9 | 16.9 | 89.4 | -20.9 | -100.2 | -10.5 | 250.1 | 152 | 153.4 | -34 | 905.2 |