Avis Budget Group, Inc.
NASDAQ:CAR
80.98 (USD) • At close December 20, 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 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 | 1989 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 237 | 14 | -114 | 259 | 627 | 436 | 312 | 424 | 1,031 | 774 | 527 | 381 | 674 | 398 | -170 | -90 | 45 | -481 | -158 | 142 | 189 | 62 | -91 | 13 | 213 | 26 | -87 | 220 | 245 | 3 | -107 | -31 | 209 | 36 | -51 | -5 | 184 | 143 | -9 | 23 | 192 | 26 | 4 | -28 | 118 | -28 | -46 | -46 | 280 | 79 | -23 | -170 | 82 | 52 | 7 | -24 | 90 | 26 | -38 | -49 | 57 | -6 | -49 | -121 | -1,007 | 16 | -12 | -1,045 | 63 | 23 | 12 | 4 | 229 | -819 | 135 | 536 | 351 | 391 | 63 | 95 | 593 | 691 | 441 | 581 | 193 | 382 | 309 | 247 | 253 | 239 | 342 | -345 | 211 | 265 | 254 | 203 | 214 | 116 | 127 | -1,481 | 201.7 | 862.3 | 362 | 102.7 | 23.1 | 184.3 | 229.5 | 105.2 | 92.3 | 70.5 | 89.5 | -7.7 | 34 | 48.3 | 48 | 42.5 | 38.7 | 34.2 | 32.8 | 30.2 | 28 | 26.6 | 25.2 | 22.8 | 20.3 | 19.1 | 17.8 | 15 | 13.5 | 12.5 | 3.2 | 8.1 | 7.3 | 6.5 | 5.8 | 4.8 | 3.9 | 3 | 2.5 |
Depreciation & Amortization
| 1,079 | 944 | 697 | 832 | 990 | 844 | 728 | 774 | 737 | 667 | 633 | 738 | 525 | 654 | 563 | 574 | 675 | 598 | 714 | 738 | 844 | 842 | 718 | 504 | 602 | 603 | 521 | 512 | 613 | 581 | 500 | 488 | 585 | 564 | 493 | 471 | 566 | 546 | 472 | 471 | 565 | 536 | 448 | 426 | 525 | 492 | 387 | 371 | 436 | 393 | 363 | 391 | 392 | 379 | 328 | 316 | 379 | 359 | 313 | 320 | 389 | 410 | 368 | 398 | 470 | 462 | 397 | 380 | 467 | 426 | 376 | 359 | 253 | 394 | 461 | -95 | 471 | 562 | 354 | 830 | 1,012 | 448 | 905 | 1,196 | 560 | 949 | 757 | 737 | 1,764 | -415 | 631 | 1,821 | -564 | 635 | 276 | -27 | 119 | 126 | 112 | 123.6 | 121.1 | 420.9 | 403.4 | 396.4 | 575.5 | 253.8 | 356.9 | 182.7 | 169.9 | 168.9 | 174.2 | 261.5 | 141.4 | 127.2 | 123.5 | 119.7 | 108.2 | 102.5 | 99.1 | 96.1 | 92.8 | 90.8 | 94.7 | 81.8 | 81.7 | 79.4 | 81.2 | 75.8 | 76.5 | 76 | 99.3 | 61.5 | 60 | 56.8 | 55.4 | 152.6 | -2.8 | 5.6 | 39.9 |
Deferred Income Tax
| 0 | 0 | 0 | 191 | -144 | -205 | 0 | 682 | 0 | 0 | 0 | 378 | -145 | -40 | 80 | -317 | -108 | 1 | -7 | -103 | -27 | -24 | -8 | 14 | -25 | -9 | 4 | -192 | 2 | 27 | 27 | 51 | -3 | 1 | -3 | 58 | 0 | 0 | 0 | 65 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 128 | 0 | 0 | 0 | 32 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | -60 | 0 | 0 | 0 | -241 | 0 | 0 | 0 | -57 | 0 | 0 | 0 | 255 | 0 | 0 | 0 | -178 | 199 | 0 | 0 | 22 | 305 | 192 | -17 | -205 | 378 | 140 | 140 | -20 | 217 | 243 | -2 | 174 | -2 | 45 | 185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | 9.1 | 4.6 | 5.1 | -47.8 | 8.7 | -2 | 2.3 | 0.1 | 10.6 | 3.3 | -7 | -1.4 | 8 | 4.8 | -4.3 | -4.9 | 5.5 | 2.5 | -9.4 | 2.1 | 9 | 2.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96.1 |
Stock Based Compensation
| 1 | 6 | 7 | 6 | 8 | 8 | 8 | 6 | 7 | 6 | 6 | 5 | 11 | 10 | 4 | 3 | 4 | 4 | -2 | 4 | 6 | 7 | 5 | 6 | 6 | 7 | 5 | 5 | 1 | 6 | 1 | 6 | 7 | 7 | 7 | 6 | 8 | 6 | 6 | 11 | 7 | 8 | 8 | 10 | 5 | 5 | 4 | 4 | 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 | 0 | 0 | 0 | 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
| -210 | -133 | -295 | -455 | -332 | -226 | 116 | -975 | -31 | -22 | 275 | -217 | 680 | -111 | -109 | 77 | -47 | -50 | -45 | 73 | 98 | -130 | 48 | -37 | 52 | -57 | 81 | -4 | -7 | -38 | 23 | -33 | 71 | -56 | -51 | -23 | 96 | -177 | -35 | -85 | 165 | -9 | -97 | -41 | 59 | -13 | -113 | -146 | -56 | 19 | -93 | -1 | -28 | 118 | -58 | 4 | -62 | 36 | 6 | -4 | 93 | -35 | -11 | 198 | -177 | -7 | 3 | -81 | 48 | -16 | -39 | -242 | -148 | 213 | -244 | 197 | -121 | 150 | -111 | 188 | -140 | 246 | -296 | 333 | -65 | 380 | -391 | 283 | 70 | -3,127 | -331 | 37 | 87 | 138 | -390 | 986 | 134 | 107 | 264 | -2,000.7 | -2,113.8 | 2,410.8 | -989.5 | 2,495.6 | -1,238.1 | -607.2 | 407 | -148 | -66.8 | -76.2 | 49.7 | 97.3 | -49.3 | -29.5 | 27.8 | -43.7 | -38.2 | -42.6 | -5.8 | -10.6 | -25.6 | -19.6 | 23.5 | -7.3 | -11.8 | -10.9 | 44.2 | -9.1 | -15.4 | -13 | -18.6 | -12.3 | -8 | -10.7 | -4.2 | -0.3 | -4.6 | -10.6 | 9.9 |
Accounts Receivables
| 32 | -86 | -8 | 41 | -32 | -86 | 34 | 97 | -55 | -148 | 9 | -143 | -58 | -141 | 24 | 115 | -87 | 80 | 163 | 10 | 12 | -79 | 2 | -44 | -72 | -84 | 16 | -59 | -76 | -66 | 30 | -65 | -43 | -95 | -11 | -42 | -63 | -68 | 0 | -60 | 29 | -104 | -27 | -66 | -37 | -56 | -57 | -65 | -63 | 0 | -28 | 29 | 0 | 0 | -1 | -20 | 0 | 0 | -5 | 52 | 0 | 0 | 13 | 50 | 0 | 0 | -16 | -6 | 0 | 0 | -2 | 0 | 0 | 0 | -105 | 0 | 0 | 0 | -225 | 0 | 0 | 0 | -183 | 0 | 0 | 0 | -12 | -74 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143 | 0 | 0 | -234 | -156 | 0 | 0 | 0 | 65 | 0 | 0 | 0 | 140 | 0 | 0 | 0 | 112 | 0 | 0 | 0 | 149 | 0 | 0 | 0 | 131 | 0 | 0 | 0 | 102 | 0 | 0 | 0 | 150 | 0 | 0 | 0 | 146 | 0 | 0 | -29 | -22 | 0 | 0 | -25 | 20 | 0 | 0 | 5 | -52 | 0 | 0 | 0 | -12 | 0 | 0 | -14 | 74 | 0 | 0 | 35 | 0 | 0 | 0 | 200 | 0 | 0 | 0 | 204 | 0 | 0 | 0 | 205 | 0 | 0 | 0 | 343 | 478 | 0 | 0 | 0 | -242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -23 | 34 | 46 | -100 | -80 | 26 | 82 | -198 | -19 | 131 | 303 | -21 | 7 | 247 | 181 | -122 | 39 | -2 | -96 | 43 | -31 | -25 | 97 | -90 | -3 | 32 | 109 | -25 | -38 | 49 | 63 | -42 | -9 | 37 | 5 | -51 | 44 | -52 | -20 | -55 | 32 | 91 | -71 | -50 | -9 | 66 | -35 | -56 | 37 | 56 | -65 | -63 | 5 | 83 | -5 | 1 | -2 | 64 | 45 | -49 | 66 | -36 | 0 | -40 | 0 | 0 | 30 | -120 | 0 | 0 | -33 | 0 | 0 | 0 | -95 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | -22 | 0 | 0 | 0 | -331 | -17 | 0 | 0 | 0 | 232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -219 | -81 | -319 | -395 | -220 | -166 | -116 | -874 | 43 | -5 | -37 | -196 | 673 | -358 | -80 | 240 | -86 | -48 | -112 | -45 | 129 | -105 | -51 | -43 | 55 | -89 | -44 | -32 | 31 | -87 | -70 | -75 | 80 | -93 | -45 | -61 | 52 | -125 | -15 | -72 | 133 | -100 | 1 | -75 | 68 | -79 | -21 | -25 | -93 | -37 | 29 | 55 | -33 | 35 | -27 | 3 | -60 | -28 | -39 | 45 | 27 | 1 | -24 | 200 | -177 | -7 | 3 | -29 | 48 | -16 | -39 | -242 | -148 | 213 | -244 | 197 | -121 | 150 | -111 | 188 | -140 | 246 | -296 | 333 | -65 | 380 | -391 | -104 | 70 | -3,127 | -331 | 37 | 87 | 138 | 0 | 986 | 134 | 107 | 264 | -2,000.7 | -2,113.8 | 2,410.8 | -989.5 | 2,495.6 | -1,238.1 | -607.2 | 407 | -148 | -66.8 | -76.2 | 49.7 | 97.3 | -49.3 | -29.5 | 27.8 | -43.7 | -38.2 | -42.6 | -5.8 | -10.6 | -25.6 | -19.6 | 23.5 | -7.3 | -11.8 | -10.9 | 44.2 | -9.1 | -15.4 | -13 | -18.6 | -12.3 | -8 | -10.7 | -4.2 | -0.3 | -4.6 | -10.6 | 9.9 |
Other Non Cash Items
| 166 | 1,999 | 1,400 | -40 | 104 | 106 | -345 | -66 | -253 | -202 | -293 | -342 | -452 | 8 | -32 | -188 | -287 | -92 | -132 | -199 | -144 | -232 | -232 | 14 | 126 | 48 | -21 | 66 | 48 | 113 | 3 | 47 | 162 | 55 | 68 | 17 | 165 | 12 | 75 | 33 | 134 | 68 | 35 | 112 | 167 | 123 | 72 | 48 | 142 | -22 | 6 | 147 | 124 | -124 | 0 | -177 | 271 | -41 | -1 | 2 | 23 | -9 | 20 | -1,198 | 1,292 | -26 | 7 | 1,088 | 23 | -17 | 6 | -155 | -1,049 | 1,178 | -109 | 294 | -252 | -56 | 287 | -85 | 8 | 90 | -22 | -8 | 114 | -32 | 126 | -164 | -1,219 | 2,965 | 167 | -1,467 | 1,261 | -10 | 23 | -287 | -77 | -187 | -494 | 4,363.6 | 2,584.5 | -3,398.8 | 1,161.9 | -2,877.5 | 1,393.9 | -280.2 | -795.4 | -138.5 | -7.9 | -7.9 | 8.2 | 6.9 | -14.1 | -1.9 | -93.5 | -105.5 | -5.4 | -2.5 | -3.3 | -1 | -98.3 | -86.3 | -62.5 | -70.5 | -83.7 | -73.3 | -51.7 | 0.2 | -75.5 | -0.1 | -60.7 | -53.5 | -56.2 | -48 | -41 | -146.3 | 8.1 | 11 | 5.1 |
Operating Cash Flow
| 1,273 | 884 | 589 | 793 | 1,253 | 963 | 819 | 845 | 1,491 | 1,223 | 1,148 | 943 | 1,293 | 919 | 336 | 59 | 282 | -20 | 370 | 655 | 966 | 525 | 440 | 514 | 974 | 618 | 503 | 607 | 902 | 692 | 447 | 528 | 1,031 | 607 | 463 | 546 | 1,011 | 524 | 503 | 512 | 1,056 | 621 | 390 | 510 | 869 | 574 | 300 | 365 | 802 | 469 | 253 | 306 | 570 | 425 | 277 | 302 | 678 | 380 | 280 | 241 | 562 | 360 | 328 | 286 | 578 | 445 | 395 | 342 | 601 | 416 | 355 | -242 | -715 | 966 | 243 | 754 | 901 | 1,047 | 593 | 1,285 | 2,363 | 939 | 830 | 3,777 | 1,061 | 1,274 | 1,090 | 900 | 1,085 | -95 | -559 | 609 | 984 | 1,110 | 81 | 875 | 390 | 162 | 9 | 1,005.5 | 793.5 | 295.2 | 937.8 | 117.2 | 754.4 | -449.3 | 198 | 1.1 | 43.1 | 21.3 | 177.9 | 70.9 | -16.5 | 28.3 | 108.1 | 13.1 | 2.8 | 94.9 | 49.5 | 26.9 | 4.9 | 16.3 | 76.6 | 21.9 | 12 | 16.8 | 82.1 | 17.1 | 8.1 | 10.3 | 23.2 | 3.8 | 3.1 | 4.6 | 16 | 10.8 | 4.6 | 9 | 21.4 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1,295 | -2,859 | -1,465 | -2,669 | -3,803 | -3,368 | -1,641 | -673 | 293 | -2,603 | -1,148 | -1,297 | -863 | -2,560 | -1,365 | 696 | 2,113 | 1,746 | -1,297 | 296 | 86 | -1,709 | -1,350 | 312 | 183 | -1,956 | -1,711 | 803 | 205 | -2,115 | -1,028 | 756 | 268 | -1,767 | -1,404 | 685 | 338 | -2,678 | -792 | 1,036 | 485 | -3,071 | -841 | 922 | 364 | -2,190 | -738 | 905 | 2 | -3,914 | -3,073 | -1,993 | -1,472 | -2,725 | -2,534 | -1,504 | -1,117 | -2,977 | -2,494 | -1,776 | -1,075 | -2,396 | -1,567 | -1,603 | -839 | -2,544 | -3,705 | -2,135 | -2,061 | -3,035 | -3,496 | -2,130 | -8,862 | 3,574 | -4,025 | 8,226 | -8,573 | 3,155 | -3,348 | -158 | -111 | 3,982 | -4,182 | -154 | -111 | 5,829 | -6,027 | 12,410 | -12,670 | -84 | -55 | -107 | -91 | -91 | -60 | -70 | -16 | -82 | -49 | -123.4 | -89.4 | -206.6 | -62.6 | -308.2 | -59.8 | -2,772.7 | -66.5 | -20.8 | -16.6 | -14.9 | -4.3 | -37.6 | -9.8 | -8 | -9.9 | -8.2 | -6.1 | -6 | -7.2 | -4.4 | -3.3 | -2.7 | -3.2 | -1.7 | -2.2 | -2 | -1.7 | -0.7 | -1.1 | -1.1 | -3.1 | -1.3 | -0.5 | -1.8 | -1 | -1 | -1.2 | -1.7 | -1 |
Acquisitions Net
| 0 | 1,816 | 2,610 | 2,286 | 2,129 | 1,694 | 1,597 | -1,998 | -2,014 | -978 | -1,616 | 767 | 1,002 | 629 | 1,679 | 1,367 | 2,677 | -9 | 2,497 | 2,634 | 2,053 | -49 | -5 | 2,896 | -36 | -18 | -10 | -4 | -3 | -14 | 0 | -51 | -1 | -2 | -1 | -31 | -3 | -186 | -36 | -267 | -24 | -1 | -124 | -6 | -55 | 0 | -476 | 0 | 0 | 0 | 0 | 3,218 | 0 | 2,724 | 2,535 | -2 | 1,321 | 1,303 | 2,494 | -21 | -28 | -51 | 100 | -3 | -16 | -31 | -41 | 89 | -98 | 0 | 0 | 127 | 3,947 | 128 | -156 | -300 | 0 | 0 | -455 | -1,308 | -65 | -213 | -165 | -93 | -99 | 0 | -81 | -748 | 0 | -384 | -239 | -850 | -180 | -749 | -978 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 0 | 314.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -295 | -119 | -254 | -116 | -96 | -224 | -105 | -88 | -141 | -126 | -84 | -107 | -97 | -139 | -24 | -43 | -68 | 0 | -175 | -30 | -54 | -89 | -78 | -72 | -94 | -22 | 0 | -28 | 0 | 0 | -33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400 | 0 | -204 | -196 | -190 | -100 | -150 | -130 | 0 | 0 | 0 | 0 | 343 | 0 | 0 | -343 | -60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27 | 0 | 0 | 0 | -120 | -2 | -4 | -10 | 0 | 0 | 0 | 0 | -679.3 | 0 | 0 | 0 | -2,376.8 | 0 | 0 | -139.2 | 0 | -127.8 | -330.3 | 0 | -52.2 | 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 |
Sales Maturities Of Investments
| 211 | 125 | 260 | 77 | 72 | 86 | 71 | 40 | 198 | 23 | 44 | 58 | 73 | 36 | 25 | 46 | 123 | 60 | 39 | 24 | 90 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -400 | 0 | 205 | 195 | 190 | 100 | 150 | 130 | 0 | 0 | 0 | 0 | 1,779 | 0 | 0 | 2,109 | 3,081 | 0 | -2,067 | 2,173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 5 | 8 | 16 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 982.3 | 0 | 0 | 0 | 335.5 | 15.8 | 42.6 | 29.2 | 73.9 | 0 | 0 | 0 | 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
| 1,238 | 6 | -53 | 6 | -18 | -1,724 | -1,600 | 1,996 | 1,958 | 979 | 1,639 | -29 | -9 | -6 | -2 | -5 | -2 | 2,205 | -49 | -4 | -14 | 2,776 | 3,077 | -19 | 1,927 | 2,201 | 2,547 | 2,673 | 1,703 | 2,169 | 3,047 | 2,981 | 2,013 | 2,532 | 2,976 | 2,826 | 2,169 | 1,840 | 2,462 | 2,841 | 2,183 | 1,872 | 2,354 | 3,078 | 1,835 | 1,980 | 1,924 | 3,094 | 2,010 | 1,916 | 2,106 | -824 | 1,387 | -1,829 | -860 | 1,919 | 7 | -58 | -495 | 1,543 | 1,454 | 1,741 | 2,242 | -117 | 994 | 1,920 | 1 | -57 | 2,091 | 3,726 | -68 | 3,190 | 9,305 | -4,875 | 3,070 | -6,883 | 8,567 | -5,500 | 2,628 | -661 | 938 | -5,367 | 2,737 | -549 | -602 | -6,925 | 5,412 | -12,522 | 11,351 | 169 | 853 | -532 | -749 | -1,454 | -457 | -794 | -190 | 130 | -93 | 1,469.1 | -102.6 | 1,348 | 306.8 | 1,037.9 | -46.4 | 487.1 | -1,404.3 | -17.5 | -11.8 | -47.1 | -15.4 | -25.6 | -14.4 | -10.6 | -18.3 | 7.4 | 1.3 | -51 | -22.1 | -3.9 | -0.2 | -0.9 | -8.4 | -2.5 | -1.7 | -1.8 | -89.5 | -0.8 | -1.1 | -2.5 | -2.2 | -0.2 | -1 | -3.9 | -3.9 | -0.1 | -6.1 | 0 | 0 |
Investing Cash Flow
| -141 | -1,037 | -1,518 | -416 | -1,716 | -3,536 | -1,678 | -723 | 294 | -2,705 | -1,165 | -1,375 | -896 | -2,669 | -1,366 | 694 | 2,166 | 1,799 | -1,482 | 286 | 108 | -1,712 | -1,434 | 251 | 71 | -2,012 | -1,736 | 720 | 95 | -2,047 | -972 | 606 | 326 | -1,877 | -1,204 | 587 | 300 | -2,943 | -774 | 746 | 515 | -3,111 | -957 | 984 | 240 | -2,250 | -1,208 | 939 | -47 | -1,998 | -967 | 401 | -85 | -1,829 | -860 | 413 | 211 | -1,732 | -495 | -254 | 351 | -706 | 775 | 399 | 139 | -655 | -1,979 | 918 | -68 | -1,376 | -1,391 | 1,187 | 4,390 | -1,173 | -1,111 | 1,043 | -6 | -2,345 | -1,175 | -2,127 | 762 | -1,598 | -1,610 | -796 | -812 | -1,096 | -696 | -858 | -1,319 | -299 | 559 | -1,604 | -1,014 | -2,282 | -1,498 | -864 | -206 | 48 | -150 | 666.4 | -192 | 1,141.4 | 244.2 | -350 | -106.2 | -2,285.6 | -1,610 | 297.2 | -140.4 | -349.7 | 9.5 | -41.5 | -24.2 | -18.6 | -28.2 | -0.8 | -4.8 | -57 | -29.3 | -8.3 | -3.5 | -3.6 | -11.6 | -4.2 | -3.9 | -3.8 | -91.2 | -1.5 | -2.2 | -3.6 | -5.3 | -1.5 | -1.5 | -5.7 | -4.9 | -1.1 | -7.3 | -1.7 | -1 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -1,070 | 149 | 959 | 162 | 1,020 | 2,790 | 906 | 537 | -924 | 2,013 | 1,337 | 586 | 93 | 2,534 | 945 | -1,654 | -2,146 | -1,171 | 1,074 | -764 | -881 | 1,114 | 946 | -702 | -865 | 1,441 | 1,046 | -1,410 | -928 | 1,241 | 1,023 | -1,503 | -777 | 1,030 | 1,244 | -1,119 | -1,090 | 2,181 | 572 | -1,238 | -1,310 | 2,271 | 796 | -1,370 | -955 | 1,644 | 889 | -1,240 | -651 | 1,378 | 792 | -1,127 | -95 | 1,167 | 589 | -407 | -728 | 1,348 | 238 | 86 | -881 | 418 | -1,016 | -732 | -594 | 258 | 1,626 | -1,345 | -472 | 909 | 1,106 | -803 | -2,995 | 487 | 803 | -906 | -1,027 | 883 | 1,953 | -59 | -2,641 | 645 | 1,138 | -2,952 | 247 | 99 | 280 | 21 | -61 | -161 | -830 | 620 | 1,376 | 946 | 1,941 | 44 | -49 | 28 | -749 | -974.3 | -1,744 | 1,245 | -579 | -115.9 | -679.8 | 4,136.1 | -10.8 | -58.6 | -2.2 | 540.9 | -1.9 | -4.1 | 0.8 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.1 | 0.1 | 0 | -15.2 | 15.2 | -16.4 | -5.5 | -4.8 | -19.3 | -1.7 | -3 | 4.1 | -10 | -6.2 | 1 | -5.1 | -20.7 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 10 | 26 | 13 | 3 | 7 | 14 | 22 | 61 | 0 | 0 | 120 | 83 | 951 | 189 | 207 | -247 | 121 | 94 | 32 | -102 | -4 | 43 | 63 | 104 | 23 | 93 | 657 | -414 | 15 | 37 | 499 | 51.4 | 24 | 22 | 30 | 1,457.3 | 32.2 | -16 | 144.2 | 10.3 | 12.9 | 46.6 | 0.9 | 23.3 | 5.6 | 13 | 4 | 12.7 | 3.8 | 9.8 | 1.8 | 2.4 | 1.9 | 4.8 | 1 | 1.1 | 2.2 | 1.4 | 2.7 | 0.8 | 1.3 | 1.9 | 0.5 | 0.3 | 1.8 | 1.9 | 1.6 | 0.2 | 1 | 1.5 | -0.2 |
Common Stock Repurchased
| -9 | -1 | -15 | -261 | -490 | -149 | -51 | -755 | -826 | -449 | -1,299 | -463 | -975 | -3 | -19 | 0 | -1 | 0 | -118 | -2 | -61 | 0 | -4 | -73 | -65 | -64 | -14 | -66 | -35 | -48 | -61 | -98 | -116 | -88 | -95 | -123 | -156 | -81 | -33 | -93 | -58 | -79 | -67 | -27 | -21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 0 | 0 | -33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -243 | -331 | -558 | -229 | -231 | -170 | -191 | -350 | -612 | -380 | -249 | -309 | -152 | -81 | -70 | -80 | -57 | 74 | -46 | -18 | -10 | -75 | -6 | -102 | -198 | -228.1 | -1,293 | -200 | -1,142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.4 | 0 | 0 | -0.1 | -2.2 | -3.6 | -1.1 | -1.7 | 0 |
Dividends Paid
| 0 | 0 | 0 | -355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -113 | -114 | -117 | -96 | -96 | -96 | -93 | -72 | -72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Financing Activities
| 0 | -9 | -47 | -18 | -18 | -16 | -14 | -4 | 30 | -12 | -8 | -14 | 30 | -15 | -12 | -8 | -12 | -15 | -9 | -6 | 5 | -24 | -5 | -12 | -5 | -12 | -8 | -7 | -1 | -4 | -12 | -10 | -7 | -16 | -11 | -12 | 0 | -12 | -12 | -7 | -11 | -9 | -13 | 7 | -56 | -19 | -16 | -13 | -8 | 1 | -9 | -482 | -12 | -37 | -3 | -26 | -7 | 0 | -38 | -64 | -6 | -2 | 0 | -54 | 0 | -4 | -4 | -4 | 1 | -5 | -1 | 1,490 | -419 | -118 | -211 | 0 | 380 | -175 | -263 | 29 | -3 | -34 | -73 | -15 | -1 | -18 | -77 | -26 | -14 | -16 | -8 | -771 | -37 | -26 | -34 | 193 | -169 | 91 | 371 | 0 | 6 | -5.6 | -0.2 | -1,446.7 | -12.7 | 47.1 | 1,412.3 | 0.1 | -0.1 | 0 | -1.5 | -0.1 | -2.8 | -7.5 | -2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | -0.1 | 0.1 | -0.1 | 0.1 | -0.2 | 0.1 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0.7 |
Financing Cash Flow
| -1,079 | 139 | 897 | -472 | 512 | 2,625 | 841 | -222 | -1,720 | 1,552 | 30 | 109 | -852 | 2,516 | 914 | -1,662 | -2,159 | -1,186 | 962 | -772 | -937 | 1,090 | 937 | -787 | -935 | 1,365 | 1,024 | -1,483 | -964 | 1,189 | 950 | -1,611 | -900 | 926 | 1,147 | -1,254 | -1,246 | 2,088 | 527 | -1,338 | -1,379 | 2,183 | 716 | -1,390 | -1,032 | 1,625 | 873 | -1,253 | -659 | 1,379 | 783 | -1,185 | -107 | 1,130 | 586 | -433 | -735 | 1,348 | 200 | 22 | -887 | 416 | -1,016 | -786 | -594 | 254 | 1,589 | -1,348 | -461 | 930 | 1,118 | -1,938 | -3,543 | 298 | 479 | -1,290 | -1,168 | 582 | 1,483 | -213 | -2,025 | 540 | 588 | -3,148 | 118 | -134 | 83 | -76 | -149 | -214 | -832 | -227 | 1,321 | 995 | 2,554 | -252 | -209 | 54 | -76 | -1,151 | -3,007.2 | 1,061.4 | -1,691.2 | -363 | -660.3 | 4,167.2 | 1,545.7 | -48.2 | 10.6 | 587.5 | -2.5 | 16.4 | 13.8 | 6.7 | 1.5 | 12.7 | 3.8 | 9.8 | 1.8 | 2.4 | 1.9 | 4.8 | -5 | 1.1 | 2.1 | -13.7 | 17.8 | -15.5 | -4.4 | -2.8 | -24.1 | -1.4 | -1.3 | 5.9 | -10.6 | -9.6 | 0.9 | -5.3 | -20.4 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 13 | -2 | -13 | 18 | -10 | 1 | 5 | 21 | -28 | -23 | -2 | 4 | -11 | 6 | -10 | 14 | 32 | 25 | -29 | 23 | -14 | 6 | -2 | -11 | -3 | -11 | 9 | 13 | 5 | 19 | 8 | -18 | 1 | -5 | 18 | -12 | -9 | 6 | -26 | -9 | -16 | 3 | -1 | 8 | 9 | -15 | -2 | 1 | 4 | -2 | 3 | 10 | -21 | 6 | -1 | 6 | 11 | -8 | 3 | 3 | 10 | 19 | 0 | -15 | -11 | -1 | 0 | -3 | 3 | 3 | 0 | 3 | -10 | 10 | -1 | -28 | 6 | -2 | -27 | 13 | -33 | 54 | -16 | 3 | 10 | 3 | -23 | 29 | 28 | -15 | -1 | -8 | -3 | 14 | -5 | -7 | 2 | 22 | 1 | 19.3 | -35.7 | 44.6 | 22.8 | -6.7 | 6.6 | 7.5 | -23.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 66 | -11 | 40 | -16 | 39 | 53 | -13 | -79 | 37 | 47 | 11 | -319 | -466 | 772 | -126 | -895 | 321 | 618 | -179 | 192 | 123 | -91 | -59 | -33 | 107 | -40 | -200 | 87 | 38 | -147 | 433 | -495 | 458 | -349 | 424 | -133 | 56 | -325 | 230 | -89 | 176 | -304 | 148 | 104 | 86 | -66 | -37 | 52 | 100 | -152 | 72 | -468 | 357 | -268 | 2 | 288 | 165 | -12 | -12 | 12 | 36 | 89 | 87 | -116 | 112 | 43 | 5 | -88 | 75 | -27 | 82 | -207 | -62 | -4 | -390 | 479 | -267 | -718 | 874 | -1,042 | 1,067 | -66 | -208 | -164 | 377 | 47 | 454 | -1,816 | 1,456 | -652 | -833 | -1,230 | 1,288 | -186 | 1,132 | -248 | -19 | 286 | -216 | 540.5 | -2,439.8 | 2,542.6 | -486.4 | -602.5 | 61.5 | 1,439.8 | 109.9 | 250.1 | -86.7 | 259.1 | 184.9 | 45.8 | -26.9 | 16.4 | 81.4 | 25 | 1.8 | 47.7 | 22 | 21 | 3.3 | 17.5 | 60 | 18.8 | 10.2 | -0.7 | 8.7 | 0.1 | 1.5 | 3.9 | -6.2 | 0.9 | 0.3 | 4.8 | 0.5 | 0.1 | -1.8 | 2 | 0 |
Cash At End Of Period
| 649 | 515 | 599 | 559 | 721 | 682 | 629 | 642 | 721 | 684 | 637 | 626 | 945 | 1,411 | 639 | 765 | 1,660 | 1,339 | 721 | 900 | 708 | 585 | 676 | 735 | 768 | 661 | 701 | 901 | 814 | 776 | 923 | 490 | 985 | 527 | 876 | 452 | 585 | 529 | 854 | 624 | 713 | 537 | 841 | 693 | 589 | 503 | 569 | 606 | 554 | 454 | 606 | 534 | 1,002 | 645 | 913 | 911 | 623 | 458 | 470 | 482 | 470 | 434 | 345 | 258 | 374 | 262 | 219 | 214 | 302 | 227 | 254 | 172 | 379 | 441 | 445 | 835 | 356 | 623 | 1,341 | 591 | 1,633 | 566 | 632 | 840 | 1,004 | 627 | 580 | 126 | 1,942 | 486 | 1,138 | 1,971 | 3,201 | 1,913 | 2,099 | 967 | 1,215 | 1,234 | 948 | 1,164 | 623.5 | 3,063.3 | 520.7 | 1,008.7 | 1,611.2 | 1,549.7 | 259.4 | 250.1 | -86.7 | 812.2 | 184.9 | 45.8 | -26.9 | 286.4 | 81.4 | 25 | 1.8 | 228.3 | 22 | 21 | 3.3 | 134.4 | 60 | 18.8 | 10.2 | 27.9 | 8.7 | 0.1 | 1.5 | 18.3 | -6.2 | 0.9 | 0.3 | 18.1 | 0.5 | 0.1 | -1.8 | 14.3 | 0 |