Cabot Corporation
NYSE:CBT
110.09 (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
| 108 | 84 | 61 | 246 | 90 | 82 | 66 | 103 | 106 | 114 | -80 | 36 | 95 | 85 | 70 | -265 | -5 | 3 | 46 | 40 | 40 | 29 | 77 | 102 | 99 | -163 | -112 | 75 | 53 | 80 | 58 | 55 | 60 | 52 | -3 | 44 | -443 | 27 | 49 | 38 | 57 | 39 | 86 | 51 | 62 | 23 | 24 | 40 | 70 | 245 | 51 | 55 | 60 | 51 | 80 | 37 | 51 | 47 | 34 | -11 | -12 | -58 | 4 | 12 | 27 | 11 | 36 | 24 | 20 | 31 | 54 | 27 | 25 | 12 | 24 | -60 | 27 | -50 | 35 | 16 | 42 | 37 | 29 | 28 | -5 | 24 | 33 | 22 | 20 | 26 | 38 | 28 | 37 | 31 | 28 | 20 | 45 | 41 | 38 | 9.6 | 22.4 | 33.2 | 31.8 | 19.4 | 33.3 | 37.4 | 31.5 | 9.6 | 28.7 | 29.4 | 25.1 | 72.1 | 35.7 | 42.9 | 43.4 | 44.6 | 47 | 46.4 | 33.9 | 18.4 | 22 | 22.3 | 16 | -6.9 | 18.4 | 14 | 11.9 | 7.1 | 16.5 | 22 | 16.6 | 4.1 | 6.4 | 19.5 | 19.3 | 10.1 | 16.3 | 26.2 | 18.4 |
Depreciation & Amortization
| 36 | 37 | 41 | 37 | 36 | 36 | 35 | 35 | 36 | 36 | 39 | 43 | 40 | 38 | 39 | 41 | 39 | 39 | 39 | 38 | 37 | 38 | 35 | 32 | 38 | 40 | 39 | 40 | 39 | 38 | 38 | 39 | 40 | 41 | 41 | 43 | 48 | 47 | 45 | 50 | 50 | 49 | 51 | 46 | 45 | 50 | 49 | 45 | 37 | 38 | 36 | 39 | 0 | 0 | 35 | 36 | 40 | 34 | 33 | 45 | 45 | 44 | 35 | 40 | 39 | 42 | 42 | 41 | 38 | 35 | 35 | 39 | 31 | 31 | 30 | 36 | 36 | 35 | 35 | 36 | 32 | 34 | 32 | 32 | 39 | 32 | 32 | 29 | 27 | 26 | 27 | 28 | 28 | 30 | 29 | 33 | 32 | 32 | 32 | 31.6 | 31.9 | 31.1 | 30.4 | 33.4 | 24.4 | 28.1 | 29.5 | 28.7 | 28 | 26.2 | 27 | 23.8 | 25.5 | 24.2 | 23.5 | 22.5 | 24.6 | 23.7 | 23.4 | 22.4 | 21.8 | 21.1 | 21 | 21.4 | 21 | 20.9 | 21.2 | 23.5 | 22.2 | 19.9 | 18.5 | 18.7 | 18.3 | 26.6 | 25.6 | 25.9 | 21.3 | 18.9 | 19.4 |
Deferred Income Tax
| -2 | 2 | 7 | -155 | 2 | -3 | 0 | -1 | 6 | -9 | -36 | 5 | 3 | 3 | -2 | 150 | 3 | -17 | -6 | -7 | 9 | -6 | -23 | -40 | -26 | -29 | 186 | -9 | 1 | -25 | -2 | -22 | -10 | -3 | 0 | -11 | -73 | 5 | -7 | 24 | -13 | -6 | 3 | -16 | -5 | 2 | 5 | -24 | 4 | 7 | 7 | -9 | 2 | 4 | -22 | -8 | 8 | 1 | -3 | -16 | 8 | -41 | -2 | -10 | 0 | 0 | -10 | -24 | 0 | 0 | 0 | 5 | 2 | -9 | 4 | -62 | 4 | 0 | 0 | -3 | 3 | 0 | 0 | 2 | -23 | -9 | -1 | -5 | -2 | 2 | 1 | 12 | -5 | 0 | -1 | 15 | -2 | 4 | 3 | 4.4 | -4.3 | -3.9 | 0.8 | 8 | 4.6 | -0.4 | -0.2 | -11.6 | -2.9 | 1.8 | -0.5 | 3.7 | 0 | 0 | 0.1 | -28.9 | 2.5 | 0.6 | 1.6 | 17.7 | 2 | 0 | 0 | 8.5 | 1.5 | -0.3 | 1.4 | 14.6 | 1.3 | 2.4 | 4.6 | 2.1 | 0.7 | 7.4 | 1.4 | -5.1 | 6.8 | 3.8 | 1.3 |
Stock Based Compensation
| 6 | 7 | 6 | 5 | 3 | 6 | 6 | 6 | 6 | 5 | 6 | 5 | 6 | 6 | 4 | 4 | 2 | 2 | 1 | 11 | 4 | 2 | 5 | 6 | 4 | 6 | 6 | 6 | 4 | 1 | 5 | 4 | 7 | 3 | 3 | 3 | 3 | 2 | 4 | 3 | 3 | 4 | 4 | 3 | 3 | 7 | 3 | 2 | 4 | 7 | 5 | 3 | 4 | 7 | 5 | 5 | 6 | 8 | 8 | 7 | 6 | 0 | 6 | 30 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 23 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 41 | 20 | -47 | 4 | 109 | 40 | -53 | -40 | -110 | -119 | -179 | 2 | -64 | -81 | -101 | 33 | 111 | -4 | 24 | 125 | 19 | -4 | -140 | 86 | -54 | -77 | -77 | 49 | 38 | -145 | 7 | 13 | 8 | 16 | 9 | 114 | -27 | 71 | -55 | -11 | 14 | -3 | -153 | 194 | 32 | -47 | -132 | 171 | -20 | -34 | -78 | -4 | -45 | -88 | -55 | 88 | -20 | -48 | -104 | 54 | -24 | 240 | 51 | 25 | -15 | -30 | -104 | 42 | -21 | 50 | -45 | 53 | 30 | -40 | -49 | 76 | -45 | -21 | -73 | 10 | -18 | -39 | -17 | 62 | 59 | -23 | -72 | 18 | 18 | -19 | -75 | -7 | 24 | 3 | -274 | 1 | 29 | -32 | -54 | 78.5 | -16.8 | -24 | -78.7 | 61.5 | 5.3 | 9 | -60.3 | 11.3 | -4.2 | -16.4 | -53.3 | 75.2 | -50.5 | -15.1 | -51.9 | 9.3 | -11.7 | -39.8 | -60.1 | 24.7 | -9.2 | 9.2 | -69.3 | 49.7 | -8.8 | 38.6 | -40.8 | 15.4 | -15.4 | 5.2 | -69.4 | 27.6 | 26.9 | -6.5 | -52.8 | 53.8 | 20.5 | 39.5 | -105 |
Accounts Receivables
| -4 | -36 | -7 | 6 | -6 | 28 | 80 | 40 | -125 | -104 | 86 | 231 | -726 | -155 | -76 | -53 | -10 | -2 | 4 | 67 | -33 | 22 | -111 | 85 | -72 | -65 | -50 | 64 | 31 | -134 | 16 | -4 | -21 | 28 | 40 | 108 | -12 | 84 | -43 | -10 | 14 | -23 | -34 | 72 | -30 | -70 | 62 | 81 | 30 | -93 | -12 | -15 | -64 | 0 | -4 | 42 | 0 | 0 | -47 | 108 | 0 | 0 | 98 | 58 | 0 | 0 | 0 | -705 | 0 | 0 | 0 | -28 | 0 | 0 | 0 | -806 | 0 | 0 | 0 | -793 | 0 | 0 | 0 | -764 | 0 | 0 | 0 | -640 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| -11 | 57 | -19 | -4 | 28 | 86 | -14 | -28 | -54 | -82 | -95 | -49 | -45 | -43 | -37 | 40 | 82 | -1 | -7 | 41 | 37 | 32 | -83 | -28 | -16 | -20 | -41 | 7 | 6 | -29 | -34 | -10 | 12 | 33 | 16 | 25 | -22 | 48 | 7 | 10 | 10 | -37 | -39 | 73 | 34 | 12 | -55 | 25 | -3 | -6 | -46 | -33 | 0 | -40 | -6 | 2 | 13 | 0 | -22 | 1 | 20 | 114 | 49 | 5 | -34 | 11 | -50 | -1 | -4 | 1 | -4 | 27 | 54 | 20 | -19 | 41 | 3 | -25 | -28 | -5 | -18 | 8 | -5 | 18 | -6 | 1 | -38 | -11 | -19 | -23 | -11 | -24 | 14 | 6 | -51 | -10 | 4 | 14 | -7 | 7.2 | 18.8 | -6.8 | -26.2 | 1.7 | -12.8 | 23 | -15.1 | 5.2 | -9.4 | 20.5 | -13.6 | -0.4 | -22 | 18.1 | -34.7 | -4.7 | -14.2 | -11.7 | -27.4 | 4.1 | 3.7 | -4.6 | -16.9 | 11.7 | 5.9 | 14.9 | -15.1 | 3.4 | -10.2 | 3.8 | -24.2 | 13.8 | 22.7 | 21.3 | -42.8 | 13.4 | 13.5 | 1.4 | -34.9 |
Change In Accounts Payables
| 58 | 0 | -20 | 25 | -22 | -55 | -100 | -12 | 43 | 75 | 9 | 70 | 41 | 42 | 14 | 13 | -72 | 1 | 3 | -10 | 12 | -2 | -75 | 82 | 7 | 23 | 10 | 57 | 11 | 1 | 22 | 29 | -4 | -46 | -6 | 9 | 1 | -12 | -73 | -29 | 14 | 48 | -62 | 37 | 19 | 17 | -91 | 100 | -51 | 80 | -32 | 23 | 0 | 0 | -46 | 47 | 0 | 0 | -43 | -43 | 0 | 0 | -88 | -11 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | -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 | -228.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -2 | -1 | -1 | -23 | 109 | -19 | -19 | -40 | -99 | -112 | -179 | -250 | 666 | 75 | -2 | 33 | 111 | -2 | 24 | 27 | 3 | -56 | 129 | -53 | 27 | -15 | 4 | -79 | -10 | 17 | 3 | -2 | 21 | 1 | -41 | -28 | 6 | -49 | 54 | 18 | -24 | 9 | -18 | 12 | 9 | -6 | -48 | -35 | 4 | -15 | 12 | 21 | 19 | -48 | 1 | -3 | -33 | -48 | 8 | -12 | -44 | 126 | -8 | -27 | 19 | -41 | -54 | 728 | -17 | 49 | -41 | 30 | -24 | -60 | -30 | 815 | -48 | 4 | -45 | 801 | 0 | -47 | -12 | 788 | 65 | -24 | -34 | 673 | 37 | 4 | -64 | 17 | 10 | -3 | -223 | 11 | 25 | -46 | -47 | 71.3 | -35.6 | -17.2 | -52.5 | 59.8 | 18.1 | -14 | -45.2 | 6.1 | 5.2 | -36.9 | -39.7 | 75.6 | -28.5 | -33.2 | 220.5 | 14 | 2.5 | -28.1 | 0 | 20.6 | -12.9 | 13.8 | -52.4 | 38 | -14.7 | 23.7 | -25.7 | 12 | -5.2 | 1.4 | -45.2 | 13.8 | 4.2 | -27.8 | -10 | 40.4 | 7 | 38.1 | -70.1 |
Other Non Cash Items
| 53 | 86 | 37 | 1 | 3 | 1 | -2 | 2 | -21 | -17 | 201 | 9 | -9 | 14 | 11 | 136 | -1 | 1 | 1 | -12 | 6 | 31 | 7 | -23 | 1 | 259 | 3 | -4 | -3 | -27 | -4 | 2 | 2 | -4 | 33 | 18 | 492 | -2 | 20 | 16 | 5 | 4 | -9 | -1 | 1 | 20 | 3 | -3 | -4 | -190 | -1 | -6 | 38 | 44 | -3 | -8 | 2 | 2 | 1 | 3 | 7 | -5 | -2 | -17 | 3 | 9 | 6 | -19 | 12 | 5 | 8 | -13 | 7 | 13 | 8 | 109 | -32 | 100 | 12 | 4 | 1 | 13 | 4 | -49 | 1 | 34 | 7 | -1 | 7 | 9 | 5 | 9 | 12 | 9 | 4 | -295 | 4 | 2 | 6 | 16.2 | 16.4 | -5 | 2.4 | -23.3 | -8.2 | 1.5 | 1.8 | 12.2 | 2.1 | -2.1 | 2 | -35.1 | 43.3 | -11.9 | -29.6 | 60 | -4.5 | 9.5 | 9.6 | -13 | 12.1 | 5.5 | -2.5 | 9.2 | 2.7 | -0.2 | -0.3 | 5.6 | -0.9 | -0.8 | 0.2 | -80.7 | -0.5 | 2.9 | -0.7 | -3.2 | 1.1 | -40.6 | -1.2 |
Operating Cash Flow
| 207 | 176 | 105 | 138 | 243 | 162 | 52 | 105 | 34 | 10 | -49 | 100 | 71 | 65 | 21 | 99 | 149 | 24 | 105 | 195 | 115 | 90 | -39 | 163 | 62 | 36 | 45 | 157 | 132 | -51 | 102 | 91 | 107 | 105 | 83 | 211 | 73 | 150 | 56 | 120 | 116 | 87 | -18 | 277 | 138 | 55 | -51 | 231 | 91 | 73 | 20 | 78 | 59 | 18 | 40 | 150 | 87 | 44 | -32 | 82 | 30 | 195 | 92 | 80 | 54 | 32 | -42 | 87 | 49 | 121 | 52 | 137 | 91 | 7 | 17 | 126 | 25 | 64 | 9 | 88 | 60 | 45 | 48 | 98 | 100 | 57 | -1 | 85 | 69 | 44 | -6 | 70 | 97 | 73 | -214 | 83 | 109 | 47 | 25 | 140.3 | 49.6 | 31.4 | -13.3 | 99 | 59.4 | 75.7 | 2.3 | 50.2 | 52.3 | 40.9 | 0.8 | 70.2 | 54 | 40.1 | -12.3 | 74.8 | 57.8 | 39.8 | 9.6 | 75 | 45.5 | 58.1 | -34.8 | 85.7 | 37 | 73 | -6.6 | 62.7 | 23.6 | 48.7 | -31.7 | 52.7 | 51.8 | 49.9 | -7.2 | 81.5 | 66 | 47.9 | -67.1 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -52 | -43 | -54 | -78 | -80 | -51 | -35 | -90 | -50 | -41 | -30 | -80 | -46 | -40 | -29 | -38 | -43 | -51 | -68 | -69 | -58 | -43 | -54 | -69 | -58 | -57 | -52 | -61 | -41 | -23 | -22 | -32 | -28 | -28 | -24 | -38 | -33 | -29 | -41 | -56 | -45 | -28 | -42 | -69 | -68 | -65 | -62 | -105 | -59 | -56 | -61 | -101 | -57 | -41 | -31 | -51 | -26 | -18 | -13 | -31 | -22 | -24 | -29 | -74 | -50 | -42 | -33 | -60 | -32 | -23 | -26 | -44 | -43 | -52 | -49 | -72 | -45 | -39 | -30 | -53 | -23 | -21 | -22 | -53 | -27 | -24 | -25 | -43 | -34 | -33 | -36 | -57 | -29 | -23 | -13 | -50 | -34 | -27 | -26 | -48.6 | -37.1 | -24.4 | -55.9 | -111.6 | -44.4 | -40 | -30.6 | -30.9 | -30.4 | -42.9 | -58.6 | -74.2 | -57.2 | -49.1 | -28.6 | -44.9 | -29.4 | -32.6 | -24.3 | -26.6 | -18.2 | -15.6 | -13.2 | -19.8 | -15.8 | -14.9 | -14.5 | -24.9 | -18 | -17.9 | -17.3 | -38.4 | -46.1 | -32.6 | -80.9 | -190.6 | -43.8 | -35.1 | -28.8 |
Acquisitions Net
| 0 | 0 | 0 | -6 | 0 | 0 | 6 | -79 | -14 | 84 | 0 | 0 | 0 | 0 | 0 | 0 | -84 | 0 | -8 | 5 | 127 | 0 | 0 | 0 | 0 | 0 | -64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 215 | 0 | -73 | -39 | 9 | 11 | 19 | -1,081 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 0 | 0 | -19 | -55 | 0 | 0 | 1 | 2 | 0 | 0 | 0 | -16 | 0 | 0 | 0 | -89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 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 | 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 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | -7 | 0 | 0 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36 | -10 | -49 | -19 | 0 | 3 | -23 | -39 | 0 | -30 | -25 | -110 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | -9 | 0 | -1 | 0 | -4 | 0 | 0 | 0 | 0 | -0.6 | -0.2 | 0 | 0 | 0 | 7.1 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | -6.8 | -7.7 | 0 | -1.2 | 0 | 0 | 0 | -124.6 | -0.1 | -0.5 |
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 | -10 | 1 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 46 | 20 | 19 | -1 | 0 | 15 | 42 | 5 | 69 | 75 | 15 | 5 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 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 |
Other Investing Activites
| 1 | 2 | 0 | 9 | 5 | 4 | 12 | 82 | 18 | 1 | 1 | 4 | 2 | 3 | 0 | 2 | 1 | 2 | -1 | 3 | -4 | -1 | 0 | 37 | 3 | 1 | 15 | 1 | -1 | -1 | -1 | 4 | -1 | 5 | 6 | -13 | -1 | -5 | -3 | -1 | 215 | -1 | -4 | 41 | 9 | -2 | -2 | -21 | 22 | 173 | -4 | 7 | -8 | -2 | 1 | 1 | 3 | -1 | 5 | 1 | 0 | -1 | -6 | 1 | 4 | 2 | 16 | -1 | -1 | -2 | 2 | -1 | 1 | 5 | 0 | 94 | -40 | -2 | -1 | 66 | -70 | -1 | 1 | 36 | -16 | 1 | 1 | 90 | 0 | -79 | 1 | -4 | 0 | 6 | 1 | 677 | -13 | 1 | 0 | 0.2 | 10.3 | 8.3 | 3.8 | 33.2 | 102.1 | -3.2 | -21.7 | 14.6 | -21.2 | -12 | 31.1 | 51.7 | -2.5 | -47.5 | 10.5 | 155.6 | 0 | 0.1 | -0.1 | -0.1 | 0.5 | -0.2 | 0 | -0.1 | -24.2 | -5.6 | -7.5 | 2.6 | 6.2 | 2 | 13.6 | 0.9 | 0.5 | -7.8 | 6.3 | 122.7 | 1.8 | 12.9 | 36.9 |
Investing Cash Flow
| -51 | -41 | -54 | -75 | -75 | -47 | -17 | -87 | -46 | 44 | -29 | -76 | -44 | -37 | -29 | -36 | -126 | -49 | -77 | -61 | 65 | -44 | -54 | -42 | -54 | -56 | -101 | -60 | -42 | -24 | -23 | -28 | -29 | -23 | -18 | -51 | -34 | -34 | -44 | -37 | 170 | -29 | -119 | -67 | -59 | -56 | -45 | -1,207 | -25 | 117 | -65 | -94 | -65 | -43 | -30 | -55 | -30 | -19 | -8 | -26 | -19 | -25 | -35 | -73 | -46 | -40 | -17 | -51 | -23 | -15 | -54 | -45 | -42 | -29 | -49 | -67 | -16 | 4 | -40 | -90 | -93 | -22 | -21 | -17 | -43 | -23 | -24 | -42 | -34 | -112 | -44 | -61 | -30 | -17 | -16 | 627 | -47 | -26 | -26 | -47.8 | -27 | -16.1 | -52.1 | -78.4 | 64.8 | -43.2 | -52.3 | -16.3 | -46.6 | -54.9 | -27.5 | -22.5 | -59.7 | -96.6 | -18.1 | 110.7 | -29.4 | -32.5 | -24.3 | -26.7 | -17.7 | -15.8 | -13.2 | -19.9 | -40 | -20.5 | -22 | -22.3 | -9.4 | -22.7 | -11.4 | -37.5 | -46.8 | -40.4 | -74.6 | -67.9 | -166.6 | -22.3 | 7.6 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -45 | -125 | -1 | -42 | -123 | -55 | -43 | -15 | -350 | -2 | -5 | -5 | -15 | -1 | -16 | -76 | -284 | -27 | -77 | -11 | -18 | -1 | -74 | -7 | -1 | -251 | 0 | -1 | -1 | -1 | -4 | -301 | -4 | -1 | -14 | -1 | -26 | 0 | -35 | -96 | -142 | -12 | -1 | -181 | -23 | -257 | -14 | -225 | -19 | -26 | -32 | -4 | -11 | -7 | -14 | -20 | -20 | -4 | -1 | -222 | -57 | 0 | 0 | 0 | 0 | 0 | 0 | -61 | -8 | 0 | 0 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | -5 | 0 | 0 | 0 | -114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -56.1 | 0 | 0 | 0 | -93.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 2 | 6 | 7 | -227 | 0 | 1 | 3 | 0 | 3 | 3 | 175 | 1 | 3 | 1 | 1 | 0 | 0 | 2 | 1 | 2 | 1 | 110 | 353 | 4 | 17 | 1 | 0 | 19 | 3 | 18 | 3 | 2 | 4 | 3 | 1 | 0 | 1 | 3 | 2 | 1 | 3 | 3 | 7 | 3 | 1 | 1 | 4 | 10 | 0 | 0 | 1 | 4 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -1 | 2 | 2 | 6 | 2 | 1 | 5 | 1 | 2 | 2 | 0 | 1 | 1 | 4 | 3 | 1 | 13 | 4 | 1 | 1 | 0 | 2 | 3 | 1 | 6 | 4 | 0 | 0 | 6 | 89 | 2 | 1 | 2.5 | 5 | 2.7 | 0.8 | 15.9 | 4.9 | 2.3 | 1.3 | 12.4 | 1.5 | 1.3 | 1.4 | 19.8 | 1.9 | 4.9 | 2 | 0 | 0 | 1.4 | 2 | 5.3 | 0.3 | 0 | 2.1 | 5 | 1.2 | 0.1 | 6.3 | 1.2 | 0.5 | 0.7 | 0.8 | -0.3 | -0.6 | -0.5 | 3.6 | 0 | -1.1 | 0 | 0 |
Common Stock Repurchased
| -49 | -24 | -33 | -50 | -15 | -16 | -17 | -5 | -14 | -15 | -19 | -1 | 0 | 0 | -2 | 0 | 0 | -10 | -34 | -29 | -32 | -50 | -87 | -83 | -43 | 259 | -16 | -18 | -13 | -14 | -16 | -18 | -8 | -5 | -14 | -16 | -24 | -14 | -47 | -12 | -118 | -37 | -6 | 27 | -39 | 0 | -6 | 908 | -6 | 0 | -30 | -50 | -9 | 0 | 0 | 0 | -3 | -1 | -1 | 0 | -2 | 0 | 0 | 0 | -11 | -21 | -3 | -169 | -29 | 0 | 0 | -31 | 0 | 0 | 0 | -5 | -36 | -1 | -10 | -2 | -31 | 0 | -21 | -22 | -13 | 0 | 0 | -25 | -26 | -12 | -19 | -37 | -115 | -39 | -38 | -2 | -33 | -5 | -7 | -2 | -13.7 | -4.2 | -26.1 | -39.9 | -15.2 | -5.1 | -45 | -12.9 | -25.3 | -9.4 | -38.2 | -20.8 | -4.5 | -5.9 | -92.3 | -70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.3 | -1.9 | -1.1 | -1.2 |
Dividends Paid
| -24 | -23 | -22 | -23 | -23 | -21 | -21 | -21 | -21 | -21 | -21 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -21 | -19 | -20 | -20 | -19 | -19 | -19 | -18 | -19 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -13 | -13 | -12 | -13 | -13 | -13 | -3 | -23 | -17 | -12 | -3 | -17 | -15 | -12 | -12 | -13 | -16 | -12 | -13 | -19 | -13 | -12 | -12 | -12 | -11 | -12 | -13 | -11 | -12 | -12 | -11 | -11 | -10 | -11 | -11 | -11 | -18 | -11 | -10 | -10 | -16 | -10 | -10 | -8 | -12 | -10 | -14 | -9 | -8 | -9 | -9 | -9 | -8 | -8 | -8 | -8 | -7 | -9 | -7.6 | -8.2 | -8.1 | -8.1 | -8.3 | -8.3 | -7.5 | -7.6 | -7.8 | -7.8 | -7.7 | -8 | -6.8 | -8.9 | -7.3 | -7.5 | -7.7 | -6.3 | -6.2 | -6.2 | -6.2 | -5.8 | -5.8 | -5.8 | -5.7 | -5.8 | -5.7 | -5.7 | -5.7 | -5.7 | -5.6 | -5.7 | -5.7 | -5.6 | -7.5 | -7.5 | -7.5 | -7.5 | -7.3 | -7.4 |
Other Financing Activities
| -15 | -18 | 20 | -1 | -15 | -27 | -14 | 57 | 426 | 17 | -27 | 14 | -1 | 32 | -2 | 1 | 257 | 55 | 86 | -30 | -135 | -55 | -98 | 34 | 30 | -5 | -16 | -19 | -21 | 8 | 9 | 248 | -9 | -3 | -13 | -141 | 15 | -33 | 120 | 7 | -6 | -7 | 168 | -31 | -7 | 271 | 96 | -10 | 36 | 29 | 25 | 16 | 16 | 18 | 15 | 13 | 31 | 6 | -6 | 299 | 14 | -76 | -26 | 31 | 12 | 15 | 46 | 129 | 1 | -36 | 1 | 29 | -30 | 15 | -20 | 17 | 0 | -1 | 1 | -10 | 0 | -5 | 5 | 5 | 6 | -18 | -1 | -32 | -16 | -7 | 13 | 4 | 4 | 6 | 68 | 3 | -118 | 8 | 18 | -66.8 | -3.9 | -9.7 | 78.4 | -23.9 | -73 | -21.5 | 100.5 | -36.7 | 30.1 | 35.9 | 112.1 | -16.4 | 10.5 | 50.9 | 186.3 | -49.9 | -22.5 | 0.6 | 0 | -8.4 | -16.7 | -35.2 | 44.9 | -48.8 | 1.5 | -32.6 | 15.4 | -28.7 | -16.5 | -12.3 | 37.7 | 7.2 | 8.5 | -13.6 | 66.9 | 5.9 | 25.7 | 90.8 | 65.9 |
Financing Cash Flow
| -131 | -166 | -29 | -32 | -161 | -118 | -92 | 16 | 44 | -18 | 103 | -12 | -21 | 11 | -38 | -95 | -47 | 54 | -44 | -88 | -204 | -16 | 74 | -72 | -18 | -15 | -36 | -39 | -51 | -8 | -27 | -87 | -36 | -20 | -41 | -170 | -49 | -61 | 24 | -114 | -277 | -66 | 155 | -194 | -81 | 2 | 67 | 680 | -12 | -14 | -48 | -37 | -21 | -4 | -10 | -18 | -5 | -15 | -19 | 64 | -64 | -89 | -38 | 20 | -11 | -17 | 31 | -115 | -45 | -46 | -5 | -22 | -40 | 10 | -30 | 3 | -45 | -20 | -19 | -21 | -37 | -18 | -25 | -14 | -11 | -29 | -10 | -71 | -49 | -24 | -20 | -41 | -116 | -41 | 22 | -115 | -70 | -2 | 3 | -73.9 | -20.8 | -19.3 | 45 | -56.2 | -91.6 | -31.8 | 49.2 | -45 | -1.5 | 20.1 | 11.2 | -24.2 | -1 | 42.6 | -4.6 | -127.6 | -28.8 | -4.2 | -36.6 | -9.3 | -22.2 | -41 | 41.2 | -49.5 | -3.1 | -38.2 | 16 | -33.2 | -21.7 | -17.2 | 32.8 | 1.2 | 2.3 | -21.6 | 63 | -4.9 | 15.2 | 82.4 | 57.3 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -34 | -7 | -16 | -13 | 8 | 18 | 41 | -42 | -33 | -1 | -15 | -15 | 17 | -36 | 42 | 21 | 9 | -25 | 20 | -24 | -5 | 4 | -14 | -5 | -38 | 25 | 1 | 24 | 26 | 27 | -63 | 2 | 2 | 32 | -17 | -8 | 0 | -49 | -15 | -4 | 3 | -8 | -8 | 3 | -7 | -7 | 0 | 9 | -13 | 2 | -5 | -5 | 5 | 7 | 1 | 15 | -5 | -4 | -3 | 7 | 10 | -10 | 1 | -5 | -1 | 7 | 3 | 4 | 2 | 3 | 1 | 5 | 2 | -5 | 1 | 1 | 1 | -6 | 5 | -3 | -2 | 0 | 3 | 1 | 2 | 1 | 1 | -4 | 5 | -2 | 0 | 2 | -1 | -2 | 1 | -1 | -1 | -1 | -2 | -3.2 | 4.4 | -2.3 | 0.1 | 4.4 | 0 | 0 | -0.5 | -1 | -1.5 | 0.3 | -0.4 | -0.2 | 0.6 | -1 | 0.2 | -1.5 | 1 | 1.3 | -0.1 | 0.5 | 0.9 | 0.3 | -0.2 | 1.7 | -1.8 | -7.1 | 4.9 | -3.4 | -0.5 | -5.6 | 2.8 | -2.5 | -2 | 3.6 | -1.2 | 1.7 | 0 | 2.9 | -1.6 |
Net Change In Cash
| -9 | -38 | 6 | 18 | 15 | 15 | -16 | -8 | -1 | 35 | 10 | -3 | 23 | 3 | -4 | -11 | -15 | 4 | 4 | 22 | -29 | 34 | -33 | 44 | -48 | -10 | -91 | 82 | 65 | -56 | -11 | -22 | 44 | 94 | 7 | -7 | -10 | 6 | 21 | -35 | 12 | -16 | 10 | 19 | -9 | -6 | -29 | -287 | 41 | 178 | -98 | -58 | -22 | -22 | 1 | 92 | 47 | 6 | -62 | 127 | -43 | 71 | 20 | 22 | -4 | -18 | -25 | -75 | -17 | 63 | -6 | 75 | 11 | -17 | -61 | 60 | -35 | 42 | -45 | -26 | -72 | 5 | 5 | 68 | 48 | 6 | -34 | -32 | -9 | -94 | -70 | -30 | -50 | 13 | -207 | 594 | -9 | 18 | 0 | 15.4 | 6.2 | -6.3 | -20.3 | -31.2 | 32.6 | 0.7 | -1.3 | -12.1 | 2.7 | 6.4 | -15.9 | 23.3 | -6.1 | -14.9 | -34.8 | 56.4 | 0.6 | 4.4 | -51.4 | 39.5 | 6.5 | 1.6 | -7 | 18 | -7.9 | 7.2 | -7.7 | 3.8 | -8 | 3.2 | -7.5 | 13.9 | 5.3 | -8.5 | -20 | 10.4 | -85.4 | 110.9 | -3.8 |
Cash At End Of Period
| 197 | 206 | 244 | 238 | 220 | 205 | 190 | 206 | 214 | 215 | 180 | 170 | 173 | 150 | 147 | 151 | 162 | 177 | 173 | 169 | 147 | 176 | 142 | 175 | 131 | 179 | 189 | 280 | 198 | 133 | 189 | 200 | 222 | 178 | 84 | 77 | 84 | 94 | 88 | 66 | 101 | 89 | 105 | 95 | 76 | 85 | 91 | 120 | 407 | 366 | 188 | 286 | 344 | 366 | 388 | 387 | 295 | 248 | 242 | 304 | 177 | 220 | 149 | 129 | 107 | 111 | 129 | 154 | 229 | 246 | 183 | 189 | 114 | 103 | 120 | 181 | 121 | 156 | 114 | 159 | 185 | 257 | 252 | 247 | 179 | 131 | 125 | 159 | 191 | 200 | 294 | 364 | 394 | 444 | 431 | 638 | 44 | 53 | 35 | 35 | 6.2 | -6.3 | 19.3 | -31.2 | 32.6 | 0.7 | 37.9 | -12.1 | 2.7 | 6.4 | 42.2 | 23.3 | -6.1 | -14.9 | 56 | 56.4 | 0.6 | 4.4 | 29.5 | 39.5 | 6.5 | 1.6 | 33.3 | 18 | -7.9 | 7.2 | 23 | 3.8 | -8 | 3.2 | 31.5 | 13.9 | 5.3 | -8.5 | 28.3 | 10.4 | -85.4 | 110.9 | 12.4 |