Ashland Inc.
NYSE:ASH
85.32 (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 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 31 | 121 | 26 | -4 | 50 | 91 | 42 | 57 | 36 | 786 | 48 | 43 | 87 | 41 | 56 | 5 | 37 | -582 | 34 | 411 | 66 | 76 | -48 | 9 | 36 | 73 | -4 | -58 | -30 | 105 | 10 | -275 | 71 | 87 | 89 | -55 | 107 | 224 | 32 | 68 | 99 | -44 | 110 | 405 | 124 | 53 | 101 | 2 | 9 | 2 | -1 | -585 | 69 | 96 | 62 | 72 | 134 | 19 | 76 | 98 | 51 | 48 | -119 | -10 | 72 | 72 | 33 | 32 | 100 | 49 | 49 | 199 | 93 | 48 | 67 | 112 | 1,767 | 32 | 94 | 203 | 168 | -12 | 39 | 61 | 65 | -35 | 3 | 47 | 65 | -21 | 38 | 125 | 196 | 26 | 59 | 97 | 130 | 13 | -166 | 114 | 100 | 87 | -11 | 0 | 122 | 29 | 52 | 118 | 127 | 7 | 36 | 46 | 80 | -2 | 87 | -30 | 48 | -29 | 35 | 61 | 44.7 | 32.9 | 58.4 | 66.5 | 50.1 | 0.9 | 24.7 | -120.3 | 31.6 | -9.1 | 29.5 | 62.5 | 66.7 | 26.6 | -10.8 | 59.2 | 100 | 0.9 | 22 |
Depreciation & Amortization
| 104 | 86 | 77 | 62 | 62 | 60 | 59 | 60 | 61 | 61 | 60 | 64 | 65 | 62 | 62 | 63 | 62 | 61 | 61 | 64 | 62 | 82 | 81 | 76 | 76 | 82 | 79 | 83 | 83 | 76 | 77 | 83 | 86 | 85 | 83 | 86 | 85 | 85 | 85 | 112 | 98 | 95 | 105 | 107 | 106 | 104 | 107 | 110 | 108 | 108 | 104 | 431 | 68 | 70 | 73 | 78 | 73 | 73 | 80 | 85 | 88 | 94 | 62 | 40 | 34 | 37 | 34 | 50 | 26 | 29 | 28 | -48 | 56 | 52 | 51 | 52 | 48 | 47 | 46 | 49 | 47 | 49 | 48 | 51 | 44 | 54 | 55 | 59 | 55 | 53 | 53 | 72 | 61 | 59 | 58 | 62 | 60 | 58 | 57 | 75 | 50 | 52 | 51 | 52 | -38 | 42 | 125 | 278 | 77 | 113 | 104 | 101 | 101 | 99 | 101 | 188 | 102 | 118 | 79 | 82 | 76 | 74.6 | 75.4 | 75.9 | 75.6 | 76.2 | 76.9 | 77.9 | 75.8 | 75 | 73.4 | 73.2 | 68.9 | 68.9 | 67.6 | 69.8 | 65.2 | 66.9 | 67.5 |
Deferred Income Tax
| -1 | -106 | -30 | -44 | -4 | 8 | 7 | -20 | -2 | -6 | 3 | -22 | 9 | -7 | -5 | -13 | -2 | -16 | -12 | 19 | -1 | -1 | 3 | -103 | -7 | -4 | 8 | -25 | -4 | -1 | 2 | -23 | -1 | -1 | 3 | -40 | -4 | -3 | -10 | -274 | -16 | -1 | -3 | 157 | 21 | -2 | -3 | -152 | -5 | 1 | 2 | -14 | -9 | -38 | 4 | -36 | -10 | 29 | 26 | -21 | 31 | -11 | 13 | 24 | 7 | 9 | 4 | 7 | 16 | -12 | 11 | -8 | -32 | -15 | 54 | -20 | -504 | -28 | 17 | 55 | 71 | -22 | 21 | 28 | 21 | 7 | 15 | -17 | -23 | -43 | -36 | 51 | 83 | 10 | 13 | 46 | 89 | 14 | -38 | 10 | 44 | 61 | -13 | 33 | 8 | 3 | 16 | -25 | -4 | 18 | 14 | 2 | 6 | -5 | -9 | -100 | 14 | 2 | 11 | -11 | 3.2 | 3 | 6.8 | 22.7 | -3.6 | -1 | 10.8 | -131.8 | -4.6 | -6.2 | -3.8 | 13.6 | -12.2 | -1.3 | 1.9 | -16.3 | -6 | -3.3 | 3.4 |
Stock Based Compensation
| 3 | 6 | 1 | 5 | 5 | 5 | 7 | 4 | 5 | 5 | 4 | 3 | 4 | 4 | 4 | 3 | 3 | 4 | 4 | 5 | 4 | 6 | 7 | 7 | 7 | 6 | 7 | 6 | 5 | 5 | 6 | 7 | 7 | 8 | 8 | 8 | 7 | 8 | 7 | 8 | 9 | 9 | 8 | 5 | 8 | 8 | 9 | 9 | 6 | 7 | 6 | 3 | 4 | 5 | 4 | 4 | 3 | 3 | 4 | 3 | 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 |
Change In Working Capital
| -60 | -37 | 167 | 108 | 46 | -88 | -123 | 68 | -136 | -107 | -72 | 48 | 91 | -48 | 17 | 121 | 62 | -54 | -109 | 1 | 5 | -93 | -44 | 223 | 16 | -120 | -109 | 122 | 42 | -121 | -156 | 172 | 8 | -10 | -115 | 16 | 84 | -201 | -160 | 29 | 29 | -22 | -182 | 72 | 1 | -47 | -137 | 12 | -144 | 3 | -380 | -116 | -116 | -32 | -172 | 95 | -106 | -14 | -163 | 253 | 150 | 19 | 39 | 68 | 6 | 65 | -5 | 102 | -35 | -11 | -212 | 118 | 20 | 33 | -312 | -104 | 108 | -168 | -68 | -71 | -50 | -13 | -150 | 32 | -41 | 33 | -54 | 38 | -8 | -60 | -32 | 156 | 15 | -34 | -31 | 72 | -161 | -384 | -1 | 130 | 186 | -202 | 82 | -3 | 69 | -174 | -159 | 196 | -7 | -34 | 118 | -68 | 63 | -78 | 63 | -41 | 42 | 26 | -41 | 29 | -118.2 | 28.2 | -14 | 35.3 | -229.1 | -27.4 | 22 | 92.3 | 24.6 | 47.4 | -39.2 | 43 | -17.3 | -85.4 | 75.5 | 100.7 | -95.9 | -52.6 | 0.2 |
Accounts Receivables
| 0 | 0 | 0 | -23 | 0 | 0 | 0 | -23 | 0 | 0 | 0 | 72 | 0 | 0 | 0 | 7 | 19 | -59 | 40 | 0 | -2 | -74 | 76 | -42 | 51 | -51 | 0 | -64 | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 261 | 0 | 0 | 0 | -16 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | -141 | 0 | 0 | 0 | -141 | 0 | 0 | 0 | 41 | 0 | 4 | 0 | 65 | 15 | 4 | -38 | 0 | 1 | 20 | -21 | -24 | 11 | -11 | 0 | -23 | 0 | 0 | 0 | 48 | 0 | 0 | 0 | 39 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 106 | 0 | 0 | 0 | -105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -60 | -37 | 167 | 272 | 46 | -88 | -123 | 232 | -135 | -108 | -72 | 48 | 91 | -52 | 17 | 734 | 62 | -58 | -109 | 1 | 5 | -93 | -44 | 223 | 16 | -120 | -109 | 122 | 42 | -121 | -156 | 172 | 8 | -10 | -115 | 16 | 84 | -201 | -160 | 29 | 29 | -22 | -182 | 72 | 1 | -47 | -137 | 12 | -144 | 3 | -380 | -116 | -116 | -32 | -172 | 95 | -106 | -14 | -163 | 253 | 150 | 19 | 39 | 68 | 6 | 65 | -5 | 102 | -35 | -11 | -212 | 118 | 20 | 33 | -312 | -104 | 108 | -168 | -68 | -71 | -50 | -13 | -150 | 32 | -41 | 33 | -54 | 38 | -8 | -60 | -32 | 156 | 15 | -34 | -31 | 72 | -161 | -384 | -1 | 130 | 186 | -202 | 82 | -3 | 69 | -174 | -159 | 196 | -7 | -34 | 118 | -68 | 63 | -78 | 63 | -41 | 42 | 26 | -41 | 29 | -118.2 | 28.2 | -14 | 35.3 | -229.1 | -27.4 | 22 | 92.3 | 24.6 | 47.4 | -39.2 | 43 | -17.3 | -85.4 | 75.5 | 100.7 | -95.9 | -52.6 | 0.2 |
Other Non Cash Items
| 261 | 162 | -54 | -6 | -19 | -33 | -55 | -94 | -27 | -787 | -37 | 25 | -34 | 33 | -42 | -31 | -41 | 572 | -29 | -351 | -8 | -38 | -66 | -10 | -9 | -21 | -21 | -1 | 99 | -23 | 73 | 294 | 3 | 7 | -12 | 216 | -550 | 295 | 12 | 248 | 19 | 151 | -13 | -463 | -18 | 27 | -12 | 244 | 135 | 83 | 85 | 430 | -2 | 19 | -9 | 6 | -26 | 72 | 25 | -42 | 29 | 40 | -3 | 16 | -8 | -28 | 0 | 1 | -19 | -14 | -2 | -1 | -7 | 7 | -3 | 14 | -1,224 | -60 | -151 | -105 | -219 | -13 | 115 | 167 | -87 | 1 | 128 | 40 | -78 | -9 | 89 | 3 | -74 | -32 | 88 | -26 | -125 | 350 | -132 | -75 | -109 | -85 | -100 | 221 | 15 | -43 | -196 | 104 | 67 | -119 | -103 | 151 | -121 | 22 | -17 | 237 | -113 | -65 | -7 | 2 | 8 | 3.7 | 25.3 | -6.4 | 3.4 | 6.1 | -5.6 | 207.1 | 9.5 | 0.9 | -10.1 | 15.7 | 13.1 | 5.8 | 0.3 | 8.1 | -6.3 | 30.3 | -2.4 |
Operating Cash Flow
| 127 | 54 | 187 | 122 | 140 | 43 | -63 | 75 | -246 | -48 | 6 | 161 | 222 | 85 | 92 | 148 | 121 | -15 | -51 | 149 | 128 | 32 | -67 | 202 | 119 | 16 | -40 | 127 | 195 | 41 | 12 | 258 | 174 | 176 | 56 | 231 | -271 | 408 | -34 | 191 | 238 | 188 | 25 | 283 | 242 | 143 | 65 | 225 | 109 | 204 | -184 | 149 | 14 | 120 | -38 | 219 | 68 | 182 | 48 | 376 | 352 | 218 | 79 | 138 | 111 | 155 | 66 | 192 | 88 | 41 | -126 | 235 | 130 | 126 | -146 | 53 | 195 | -176 | -62 | 127 | 10 | -15 | 68 | 414 | 7 | 56 | 52 | 167 | 11 | -80 | 112 | 397 | 282 | 49 | 187 | 250 | -8 | 211 | -9 | 254 | 85 | -22 | 73 | 303 | 26 | -15 | -3 | 941 | 277 | 19 | 51 | 425 | 66 | 114 | 162 | 295 | 76 | 52 | 77 | 155 | -0.1 | 135.6 | 163.5 | 183.1 | -103.4 | 47.3 | 122.6 | 126.6 | 131.6 | 98.2 | 41.8 | 216.5 | 111.7 | -8 | 153 | 212.7 | 43.3 | 30.4 | 84.7 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -29 | -34 | -36 | -69 | -44 | -35 | -23 | -46 | -29 | -22 | -15 | -31 | -23 | -25 | -30 | -44 | -28 | -37 | -29 | -52 | -33 | -37 | -33 | -83 | -42 | -36 | -24 | -73 | -53 | -61 | -43 | -119 | -78 | -50 | -53 | -118 | -61 | -43 | -43 | -100 | -56 | -51 | -52 | -125 | -71 | -66 | -51 | -134 | -66 | -54 | -44 | -105 | -44 | -30 | -22 | -106 | -40 | -39 | -21 | -67 | -27 | -42 | -38 | -87 | -33 | -43 | -42 | -52 | -36 | -31 | -35 | -14 | -63 | -76 | -50 | -95 | -158 | -72 | -55 | -89 | -35 | -33 | -53 | -26 | -29 | -31 | -24 | -47 | -46 | -48 | -44 | -61 | -35 | -69 | -40 | -508 | -54 | -204 | -890 | -117 | -74 | -73 | -56 | -110 | -283 | -55 | -350 | -165 | -81 | -88 | -97 | -214 | -118 | -104 | -74 | -147 | -79 | -116 | -102 | -129 | -94 | -79.1 | -73.9 | -129.4 | -99.3 | -104.5 | -99.1 | -195.9 | -129.3 | -93.5 | -85.7 | -134.8 | -97.9 | -107.9 | -104.8 | -253.7 | -112.8 | -104.3 | -83.9 |
Acquisitions Net
| 0 | 0 | 0 | 9 | 3 | 0 | 0 | 0 | 40 | 10 | 1 | -1 | -308 | -6 | 14 | 9 | 0 | -1 | -7 | 965 | -1 | -1 | 2 | 5 | 0 | -11 | 1 | 14 | -675 | -49 | 2 | -13 | -1 | -48 | -6 | 20 | 22 | 0 | 106 | 2 | 86 | -1 | 5 | -14 | 2 | 0 | 0 | 0 | -1 | 42 | 0 | -1,963 | -2 | 40 | -5 | 5 | -24 | 60 | 0 | 107 | -2 | 11 | -2,082 | -10 | -115 | 25 | -3 | -3 | -1 | 1 | -73 | -18 | -174 | 9 | 0 | -4 | -51 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -5 | -3 | -4 | -3 | -5 | -9 | -64 | -10 | -8 | 0 | 0 | 408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12 | 6 | 3 | 3 | -50 | 12.5 | 52.6 | 7.9 | 12.1 | 107.3 | -28.2 | 48 | -19.3 | 32.9 | 20.5 | 3.9 | 5.6 | 5.1 | 5.2 | 21.4 | 0 | 0 | 0 | 8.5 |
Purchases Of Investments
| -19 | -11 | -9 | -11 | -21 | -15 | 0 | -12 | -29 | -42 | -4 | -93 | -9 | -5 | -42 | -5 | -6 | -6 | -5 | -192 | 14 | -156 | -2 | -8 | 0 | -13 | -7 | 0 | -211 | -21 | -2 | -9 | -2 | -4 | 1 | -2 | -320 | -320 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | 2 | 2 | 0 | 0 | -79 | -356 | -127 | -51 | -20 | -286 | -179 | -96 | -322 | -227 | 0 | 0 | 0 | -95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | -4 | -153 | -9 | -31 | -42 | 0 | 0 | -49 | -103 | -88 | -102 | -21 | -37 | -52 | -178 | -108 | -117 | -344 | -119 | -199 | -63 | -98 | -101.2 | -62.5 | -73.3 | -96.1 | -134.7 | -114.2 | -106.4 | -126.7 | -126.5 | -129.1 | -83 | -165.7 | -45 | -33.1 | -83.6 | -156.3 | -12.7 | 33.4 | -38.8 |
Sales Maturities Of Investments
| 42 | 32 | 9 | 11 | 21 | 15 | 0 | 12 | 29 | 42 | 4 | 93 | 9 | 5 | 42 | 5 | 6 | 6 | 14 | 194 | 2 | 157 | 1 | 8 | 1 | 12 | 5 | 0 | 1 | 19 | 4 | 7 | 1 | 4 | 7 | 1 | 332 | 0 | 0 | 1,639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | -1 | 46 | 0 | 11 | 4 | 19 | 21 | 33 | 33 | 41 | 44 | 18 | 26 | 11 | 18 | 1 | 59 | 138 | 117 | 114 | 280 | 79 | 207 | 439 | 100 | 185 | 152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 1 | 0 | 0 | 31 | 64 | 0 | 0 | 49 | 199 | 65 | 71 | 43 | 37 | 70 | 198 | 109 | 114 | 342 | 114 | 186 | 62 | 99 | 105.7 | 62.4 | 67.9 | 106.6 | 138.5 | 100.6 | 94.5 | 131.5 | 127.5 | 111.5 | 62.7 | 157.5 | 45.6 | 26.3 | 76.6 | 0 | 0 | 0 | 38.3 |
Other Investing Activites
| -10 | 31 | 10 | 9 | 29 | 17 | -4 | 12 | -28 | 1,638 | 7 | 3 | 7 | 9 | 9 | 107 | 12 | 8 | 9 | 3 | 5 | 6 | 6 | 11 | 6 | -28 | 1 | 11 | 7 | 12 | -2 | 9 | -3 | 17 | 7 | 13 | 10 | 12 | -1 | -6 | -7 | -5 | 1 | 1 | 2 | 1 | 2 | -4 | 7 | -40 | 1 | 4 | 6 | 940 | 4 | 4 | 5 | 6 | 3 | 42 | 1 | -7 | -88 | 2 | 1 | -9 | 16 | -60 | 8 | 9 | -25 | 1,285 | 6 | 2 | 3 | 518 | 2,384 | 14 | 2 | 13 | 30 | 18 | 9 | 19 | -1 | -5 | 5 | 24 | -18 | 15 | 5 | 19 | -12 | 3 | 12 | 528 | -5 | 21 | 3 | 255 | 2 | 4 | 1 | -41 | 297 | -181 | 16 | -29 | -37 | -2 | -28 | -35 | -36 | -2 | -16 | 7 | -133 | -137 | -53 | 54 | -14.2 | -38 | -4.8 | -0.1 | -63.2 | 63.3 | -1.6 | 23 | -28.2 | -92 | 19.3 | -105.7 | -7.6 | 47.7 | -11.3 | 299.1 | -22.5 | -27.4 | -31.7 |
Investing Cash Flow
| -16 | 18 | -26 | -51 | -12 | -18 | -27 | -34 | -18 | 1,616 | -8 | -29 | -324 | -22 | -7 | 72 | -16 | -30 | -18 | 918 | -13 | -31 | -26 | -67 | -35 | -76 | -24 | -48 | -931 | -100 | -41 | -125 | -83 | -81 | -44 | -86 | -17 | -351 | 62 | 1,520 | 23 | -57 | -46 | -138 | -67 | -65 | -49 | -132 | -61 | -6 | -43 | -2,077 | -36 | 969 | -3 | -64 | -27 | 68 | 26 | 100 | -2 | -25 | -2,188 | -94 | -88 | 32 | -268 | -128 | 200 | 38 | -212 | 1,513 | -227 | -202 | -122 | 419 | 2,175 | -58 | -148 | -76 | -6 | -15 | -44 | -7 | -30 | -36 | -24 | -26 | -68 | -36 | -44 | -51 | -111 | -76 | -36 | 20 | -54 | 223 | -890 | -15 | -81 | -69 | -33 | -151 | 14 | -210 | -238 | -217 | -149 | -68 | -125 | -231 | -134 | -105 | -93 | -154 | -211 | -263 | -153 | -124 | -91.2 | -64.6 | -76.2 | -106.9 | -51.4 | -83 | -64.6 | -187.4 | -123.6 | -182.6 | -82.8 | -243.1 | -99.8 | -61.8 | -101.7 | -110.9 | -148 | -98.3 | -107.6 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | -16 | -16 | 0 | 0 | 0 | 0 | -365 | -250 | -11 | -427 | -10 | -8 | -187 | -166 | -25 | -826 | -14 | -787 | -2 | -7 | -1 | -176 | -132 | -182 | -2 | -1 | -670 | -19 | -401 | -2,090 | -14 | -22 | -14 | -65 | -569 | -90 | -6 | -36 | 0 | 0 | -12 | -156 | -88 | -2,475 | -43 | -944 | -6 | -62 | -23 | -1,207 | -7 | -289 | -10 | -17 | -3 | -748 | -25 | -218 | -1,018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -54.7 | -7.2 | 0 | 0 | 0 | -24.8 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2 | 2 | 0 | 4 | 13 | 1 | 3 | 10 | 4 | 15 | 49 | 31 | 20 | 22 | 32 | 37 | 17 | 1 | 0 | 0 | 1 | 0 | 0 | 7 | 4 | 4 | 5 | 4 | 2 | 4 | 0 | 0 | 0 | 150 | 1 | 0 | 3 | 2 | 1 | 5 | 2 | 16 | 5 | 2 | 12 | 0 | 12 | 3 | 1 | 17 | 37 | 0 | 0 | 0 | 0.7 | 13.8 | 2.5 | 1.1 | 293.4 | 0.1 | 0.1 | 0 | 1.2 | 0 | 0 | 0.2 | 0 | 0.1 | 0.1 | 0 | 0.2 | 0.2 | 0.1 |
Common Stock Repurchased
| -130 | -1 | -100 | -1 | -158 | -143 | -9 | 0 | -45 | -155 | -5 | -450 | -1 | -2 | -3 | -1 | 0 | -1 | -5 | -2 | -200 | -1 | -7 | -2 | 0 | -3 | -5 | -1 | -1 | -5 | -8 | 1,250 | 0 | 0 | -500 | 0 | 0 | -270 | -127 | -829 | -125 | 0 | 0 | -1 | -150 | 2,320 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -288 | -267 | 0 | -42 | -96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31 | 0 | 0 | 0 | -31 | -7 | -2 | -9 | -18 | -19 | -14 | -38 | -43 | -56 | -75 | -54 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.7 | -3.5 | -7.5 | -3.6 | -0.7 | -1 |
Dividends Paid
| -20 | -19 | -20 | -20 | -20 | -18 | -18 | -18 | -18 | -17 | -17 | -18 | -18 | -16 | -17 | -16 | -17 | -17 | -16 | -16 | -17 | -15 | -16 | -16 | -16 | -14 | -14 | -14 | -14 | -24 | -24 | -24 | -24 | -24 | -24 | -26 | -26 | -23 | -24 | -24 | -26 | -26 | -26 | -26 | -26 | -18 | -18 | -18 | -18 | -13 | -14 | -14 | -13 | -12 | -12 | -12 | -11 | -6 | -6 | -5 | -6 | -5 | -6 | -17 | -17 | -18 | -17 | -17 | -17 | -17 | -692 | -19 | -19 | -20 | -20 | -19 | -20 | -20 | -20 | -20 | -19 | -19 | -19 | -19 | -19 | -18 | -19 | -19 | -19 | -19 | -19 | -19 | -19 | -19 | -19 | -20 | -19 | -20 | -19 | -20 | -20 | -21 | -20 | -22 | -16 | -23 | -23 | -29 | -21 | -24 | -23 | -23 | -24 | -23 | -23 | -24 | -24 | -23 | -21 | -20 | -19.5 | -19.8 | -19.7 | -19.6 | -16.3 | -15 | -15 | -15 | -15 | -14.9 | -15 | -14.9 | -14.5 | -14.4 | -14.4 | -14.5 | -14.5 | -14.6 | -14.5 |
Other Financing Activities
| -1 | -1 | -3 | 16 | -1 | -1 | -9 | -2 | -3 | -377 | 17 | -7 | 9 | -2 | -3 | -1 | -25 | 1,084 | 23 | -161 | 72 | 37 | -26 | 171 | 22 | -123 | 115 | 6 | 1,306 | 3 | -10 | -7 | 21 | 48 | 319 | 95 | 1,093 | 5 | 2 | 3 | -157 | 90 | 9 | 6 | -1 | -34 | 8 | 798 | -24 | 13 | -6 | 2,840 | -49 | -34 | 19 | -179 | -38 | 603 | 7 | -157 | 727 | -205 | 1,466 | -1 | -1 | -3 | 1 | 1 | -7 | 2 | 6 | -6 | 2 | 3 | 1 | -175 | -1,781 | 151 | 113 | 7 | -14 | -15 | -38 | -278 | 48 | -15 | 19 | -102 | 21 | 20 | -25 | -134 | -157 | 13 | -84 | -198 | 65 | -382 | 892 | -297 | 62 | 186 | 88 | -142 | 6 | 204 | 64 | -586 | -77 | 102 | 58 | -165 | 81 | 19 | -37 | -120 | 100 | 238 | 113 | -17 | 91.1 | -63.1 | -48 | -67.7 | -134.3 | 52 | -34.8 | 73.9 | -2.2 | 107.2 | 40.5 | 34.9 | 25.1 | 77.3 | 10.2 | -46.7 | 120 | 76.6 | 49.5 |
Financing Cash Flow
| -151 | -20 | -139 | -5 | -178 | -161 | -27 | -20 | -66 | -799 | -11 | -183 | -9 | -26 | -207 | -183 | -42 | 241 | -7 | -966 | -147 | 14 | -50 | -21 | -126 | -319 | 99 | -9 | 622 | -40 | -435 | -159 | -17 | 2 | -219 | 4 | 498 | -378 | -155 | -886 | -183 | 64 | -29 | -176 | -265 | -99 | -53 | -164 | -48 | -62 | -43 | 1,619 | -69 | -335 | -3 | -208 | -52 | -151 | -24 | -380 | -297 | -210 | 1,460 | -18 | -17 | -21 | -14 | -15 | -24 | -11 | -966 | -291 | -16 | -49 | -116 | -179 | -1,752 | 162 | 113 | 9 | -1 | 3 | -40 | -296 | 29 | -33 | 1 | -152 | 2 | 8 | -40 | -180 | -178 | -4 | -110 | -232 | 27 | -416 | 835 | -210 | -13 | 90 | 17 | -162 | -9 | 186 | 43 | -599 | -93 | 80 | 47 | -188 | 69 | -1 | -59 | -127 | 113 | 215 | 92 | -37 | 72.3 | -69.1 | -65.2 | -86.2 | 142.8 | 37.1 | -49.7 | 58.9 | -16 | 92.3 | 25.5 | 20.2 | 10.4 | 7.6 | -14.8 | -68.7 | 102.1 | 61.5 | 9.3 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 1 | 1 | 2 | 1 | 3 | 3 | -4 | -5 | 1 | -3 | -1 | 0 | 1 | 3 | 1 | 0 | 0 | 1 | -1 | 0 | 0 | -2 | -2 | -1 | 3 | 0 | 4 | 1 | -1 | -8 | -1 | 5 | 0 | -11 | -5 | -8 | -24 | -10 | -2 | 1 | 1 | -1 | 0 | -1 | 1 | 2 | -3 | -2 | -3 | -1 | 1 | 7 | 1 | 1 | -4 | -4 | -6 | 4 | 0 | 0 | -2 | -15 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -40 | -1 | 23 | 68 | -50 | -133 | -114 | 17 | -335 | 770 | -16 | -52 | -111 | 38 | -119 | 38 | 63 | 196 | -75 | 100 | -32 | 15 | -145 | 112 | -43 | -376 | 35 | 74 | -113 | -99 | -484 | -27 | 79 | 97 | -218 | 144 | 202 | -345 | -137 | 823 | 79 | 196 | -51 | -31 | -91 | -20 | -35 | -74 | -2 | 133 | -271 | -308 | -84 | 755 | -43 | -67 | -15 | 93 | 54 | 96 | 53 | -19 | -664 | 33 | 6 | 166 | -216 | 49 | 264 | 68 | -1,304 | 1,457 | -113 | 617 | -384 | 293 | 618 | -72 | -97 | 60 | 3 | -21 | -16 | 111 | 6 | -13 | 29 | -11 | -55 | -108 | 28 | 166 | -7 | -31 | 41 | 38 | -35 | 18 | -64 | 29 | -9 | -1 | 57 | -10 | 31 | -39 | -198 | 125 | 35 | 31 | -27 | 6 | 1 | 8 | 10 | 14 | -22 | 4 | 16 | -6 | -19 | 1.9 | 22.1 | -10 | -12 | 1.4 | 8.3 | -1.9 | -8 | 7.9 | -15.5 | -6.4 | 22.3 | -62.2 | 36.5 | 33.1 | -2.6 | -6.4 | -13.6 |
Cash At End Of Period
| 399 | 439 | 440 | 417 | 349 | 399 | 532 | 646 | 629 | 964 | 194 | 210 | 262 | 373 | 335 | 454 | 416 | 353 | 157 | 232 | 132 | 164 | 149 | 294 | 182 | 225 | 601 | 566 | 492 | 605 | 704 | 1,188 | 1,215 | 1,136 | 1,039 | 1,257 | 1,113 | 911 | 1,256 | 1,393 | 570 | 491 | 295 | 346 | 377 | 468 | 488 | 523 | 597 | 599 | 466 | 737 | 1,045 | 1,129 | 374 | 417 | 484 | 499 | 406 | 352 | 256 | 203 | 222 | 886 | 853 | 847 | 681 | 897 | 848 | 584 | 516 | 1,820 | 363 | 476 | -141 | 985 | 692 | 74 | 146 | 243 | 183 | 180 | 201 | 223 | 112 | 106 | 119 | 90 | 101 | 156 | 264 | 236 | 70 | 77 | 108 | 67 | 29 | 64 | 46 | 110 | -9 | -1 | 91 | -10 | 31 | -39 | 70 | 125 | 35 | 31 | 50 | 6 | 1 | 8 | 62 | 14 | -22 | 4 | 56 | -6 | -19 | 1.9 | 63.1 | -10 | -12 | 1.4 | 61.6 | -1.9 | -8 | 7.9 | 55.2 | -6.4 | 22.3 | -62.2 | 117.1 | 33.1 | -2.6 | -6.4 | 56.6 |