Crown Holdings, Inc.
NYSE:CCK
93.4 (USD) • At close November 8, 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
| -175 | 174 | 67 | 32 | 200 | 187 | 122 | 122 | 158 | 329 | 246 | -960 | 131 | 173 | 245 | 188 | 245 | 141 | 114 | 116 | 204 | 174 | 131 | 75 | 193 | 147 | 113 | -61 | 208 | 148 | 133 | 93 | 206 | 185 | 99 | 86 | 160 | 153 | 62 | 36 | 266 | 127 | 46 | 67 | 139 | 155 | 67 | 67 | 344 | 157 | 90 | 39 | 159 | 129 | 16 | 80 | 170 | 144 | 67 | 81 | 141 | 105 | 40 | -14 | 114 | 99 | 27 | 332 | 92 | 88 | 16 | 167 | 85 | 50 | 7 | -458 | 68 | 38 | -10 | -27 | 63 | 33 | -18 | -54 | -16 | 72 | -34 | -272 | 71 | -950 | -54 | -918 | -13 | 5 | -46 | -237 | 44 | -4 | 23 | -66.1 | 118 | 99.6 | 29.5 | -41.3 | -21.1 | 125.7 | 41.7 | 45.3 | 85.3 | 132 | 39 | 39.2 | 109.4 | 104.1 | 31.3 | 6.1 | -19.9 | 52.2 | 36.5 | 40.1 | -7.5 | 64.8 | 33.6 | 35.2 | 59.7 | 56.6 | 29.4 | 29.8 | 50.5 | 48.7 | 26.4 | 25.8 | 40.8 | 38.8 | 22.7 | 21.5 | 32.2 | 32 | 21.4 |
Depreciation & Amortization
| 114 | 115 | 115 | 127 | 124 | 125 | 123 | 114 | 115 | 116 | 115 | 111 | 113 | 112 | 127 | 121 | 121 | 117 | 122 | 124 | 121 | 123 | 122 | 120 | 127 | 113 | 65 | 64 | 63 | 61 | 59 | 59 | 63 | 65 | 60 | 63 | 61 | 62 | 51 | 55 | 53 | 47 | 35 | 36 | 34 | 30 | 34 | 47 | 46 | 45 | 42 | 44 | 47 | 45 | 40 | 44 | 40 | 44 | 44 | 0 | 49 | 0 | 0 | 0 | 0 | 56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58 | 55 | 61 | 63 | 75 | 72 | 78 | 77 | 76 | 77 | 79 | 84 | 85 | 78 | 90 | 100 | 94 | 91 | 124 | 127 | 124 | 124 | 117 | 125 | 125 | 128 | 126 | 132 | 131 | 133 | 126.4 | 133.9 | 136.1 | 136.6 | 125.2 | 136.6 | 138.9 | 139.3 | 136.1 | 130 | 135.2 | 94.6 | 59.8 | 67.3 | 65 | 64.2 | 58 | 53.1 | 54.7 | 52.5 | 53.1 | 49.2 | 46.5 | 42.9 | 42.7 | 33.3 | 32.9 | 33.5 | 25.8 | 33 | 36.1 | 33.5 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | -53 | -11 | -12 | 0 | 28 | 0 | 0 | 0 | 1,582 | -265 | 7 | 7 | 1 | 6 | 20 | 38 | -98 | -67 | 40 | -9 | -29 | 1 | -3 | -4 | 187 | -15 | -9 | -8 | 1 | -33 | -9 | -18 | 31 | -7 | 3 | -6 | -3 | -11 | -5 | -6 | 113 | -3 | -3 | -1 | 29 | -166 | -1 | 0 | -234 | 29 | 127 | -35 | 45 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 12 | 8 | 12 | 4 | 10 | 6 | 11 | 6 | 7 | 6 | 10 | 6 | 10 | 6 | 11 | 9 | 8 | 5 | 10 | 6 | 7 | 8 | 8 | 10 | 6 | 5 | 6 | 7 | 6 | 6 | 4 | 5 | 5 | 4 | 6 | 5 | 5 | 6 | 11 | 4 | 4 | 5 | 9 | 4 | 5 | 2 | 10 | 3 | 3 | 2 | 10 | 3 | 3 | 2 | 10 | 3 | 2 | 8 | 7 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 169 | 82 | -367 | 397 | 201 | 216 | -518 | 404 | -368 | 98 | -699 | -105 | 85 | 211 | -777 | 673 | 157 | 83 | -898 | 671 | 89 | 139 | -922 | 516 | -66 | -19 | -944 | -772 | 200 | 110 | -504 | 371 | 52 | 229 | -557 | 447 | 71 | 51 | -425 | 773 | -194 | 173 | -631 | 784 | -81 | -7 | -546 | 566 | -112 | -15 | -537 | 611 | -163 | -191 | -415 | 394 | -48 | -72 | 369 | -350 | -363 | 404 | 241 | 275 | -3 | 88 | -470 | 343 | 89 | -64 | -250 | 110 | 38 | 19 | -185 | -1,057 | 669 | 190 | -271 | -5 | 31 | 98 | -179 | -327 | -45 | -12 | -211 | 265 | 49 | -51 | -155 | 534 | 34 | -91 | -359 | 65 | 42 | -38 | -354 | 388.4 | 462 | 11.3 | 107.3 | -68.8 | -153.2 | -1.8 | -416.1 | -268.8 | 27.7 | 117 | -407.4 | -520.5 | -169.6 | -345.6 | 235.2 | 230 | 2.8 | 5.1 | 69.4 | 87.5 | -121.5 | -107 | -235.8 | 47.7 | 36.2 | 6.6 | -164.7 | 85.1 | -14.2 | -24.8 | -156.9 | 105.4 | -52.2 | 34.9 | 52.9 | -120.9 | 259.4 | 22.4 | 85.6 |
Accounts Receivables
| 0 | 0 | 0 | 98 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | -590 | 0 | 0 | 0 | -186 | 0 | 0 | 0 | 314 | -26 | -137 | -91 | 462 | -296 | -295 | -364 | 86 | -102 | -80 | -36 | 160 | -129 | 91 | -93 | 235 | -105 | -121 | 25 | 405 | -230 | 27 | -157 | 379 | -149 | -163 | -118 | 376 | -193 | -182 | -114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 463 | 0 | 0 | 0 | -299 | 0 | 0 | 0 | -609 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 146 | 64 | 22 | -171 | -62 | 91 | -61 | -169 | 43 | 76 | -33 | -151 | 10 | 121 | -36 | -180 | 70 | 122 | 12 | -144 | 106 | 84 | -98 | -154 | 121 | 120 | -81 | -205 | 77 | 79 | 5 | -140 | 180 | 132 | -171 | -260 | 1 | 68 | -48 | -140 | 0 | 151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -561 | 0 | 0 | 0 | -163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 256 | 157 | 180 | -612 | 246 | 75 | 333 | -445 | 205 | 160 | 212 | -324 | 205 | 58 | 165 | -265 | 153 | 74 | 94 | -262 | 253 | 54 | 193 | -281 | 316 | -60 | 198 | -208 | 0 | 2 | 128 | -249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 169 | 82 | -367 | 397 | 201 | 216 | -518 | 837 | -368 | 98 | -699 | 401 | 85 | 211 | -777 | 707 | 157 | 83 | -898 | -45 | -106 | 74 | -48 | -130 | 64 | 4 | 34 | -1,106 | 66 | 11 | 7 | -4 | 2 | 9 | -19 | -11 | -20 | 66 | -44 | 9 | -102 | 51 | -39 | -32 | 8 | 39 | -15 | 489 | -191 | -20 | -397 | 431 | -295 | -20 | -155 | 393 | -116 | -72 | 369 | -350 | -363 | 404 | 241 | 275 | -3 | 88 | -470 | 343 | 89 | -64 | -250 | 110 | 38 | 19 | -185 | -1,057 | 669 | 190 | -271 | -5 | 31 | 98 | -179 | -327 | -45 | -12 | -211 | 265 | 49 | -51 | -155 | 534 | 34 | -91 | -359 | 65 | 42 | -38 | -354 | 388.4 | 462 | 11.3 | 107.3 | -68.8 | -153.2 | -1.8 | -416.1 | -268.8 | 27.7 | 117 | -407.4 | -520.5 | -169.6 | -345.6 | 235.2 | 230 | 2.8 | 5.1 | 69.4 | 87.5 | -121.5 | -107 | -235.8 | 47.7 | 36.2 | 6.6 | -164.7 | 85.1 | -14.2 | -24.8 | -156.9 | 105.4 | -52.2 | 34.9 | 52.9 | -120.9 | 259.4 | 22.4 | 85.6 |
Other Non Cash Items
| 446 | 304 | 313 | 114 | 15 | 6 | 27 | -5 | 26 | -52 | 27 | 26 | 2 | 45 | 2 | 14 | 10 | 3 | 7 | 143 | 74 | -45 | 4 | 111 | -1 | 16 | 13 | -164 | 12 | 18 | -4 | 25 | 20 | -3 | 2 | 9 | 40 | -3 | 20 | 38 | 8 | 31 | 52 | 5 | 33 | 4 | 4 | 26 | -16 | -15 | 6 | 50 | 38 | -42 | 67 | -15 | 33 | 106 | -896 | 845 | 516 | -327 | -626 | 307 | 97 | -154 | 0 | -137 | 0 | 0 | 0 | 64 | 0 | -58 | -55 | 1,231 | -646 | -75 | -72 | 328 | -75 | -76 | -77 | 666 | 132 | -74 | 11 | 113 | 1 | 997 | 26 | 667 | 0 | 1 | -3 | 179 | 0 | 55 | 0 | 238.2 | -438.1 | -140.3 | -504.8 | 589.4 | 240.5 | -68.7 | -87.3 | 433.8 | -34.1 | -279.4 | -28.3 | 998.1 | 194 | 39.2 | -299.5 | -43.9 | 60.7 | -167.5 | -323.2 | -78.9 | 115.2 | -2 | 0 | 46 | 1.7 | 1.8 | 4.6 | 28.3 | -1.2 | -0.8 | -0.3 | 58.7 | 52.7 | -98.6 | -234.7 | 180.3 | -220 | -3.2 | -192.2 |
Operating Cash Flow
| 554 | 445 | -102 | 621 | 539 | 528 | -235 | 669 | -62 | 497 | -301 | 660 | 76 | 554 | -385 | 1,006 | 547 | 369 | -607 | 962 | 428 | 439 | -666 | 803 | 260 | 259 | -751 | -739 | 474 | 334 | -320 | 554 | 313 | 471 | -408 | 641 | 330 | 272 | -287 | 903 | 126 | 378 | -495 | 1,009 | 127 | 181 | -432 | 738 | 99 | 173 | -389 | 513 | 113 | 70 | -317 | 551 | 233 | 222 | -416 | 576 | 343 | 182 | -345 | 568 | 208 | 89 | -443 | 538 | 181 | 24 | -234 | 341 | 123 | 69 | -178 | -223 | 154 | 228 | -281 | 374 | 96 | 131 | -197 | 364 | 155 | 71 | -156 | 196 | 221 | 90 | -92 | 407 | 148 | 39 | -284 | 124 | 211 | 138 | -203 | 686.5 | 273.9 | 101.6 | -235 | 605.7 | 200.1 | 191.3 | -325.1 | 335.5 | 215.5 | 108.5 | -257.4 | 652.9 | 263.8 | -67.1 | 61.6 | 252 | 110.9 | -45.2 | -153.1 | 106.7 | 39.3 | 10.5 | -149.7 | 182 | 146.8 | 111.5 | -87.8 | 185.9 | 68.4 | 56 | -97.3 | 215.7 | 74.3 | 11.2 | -125.6 | 80.9 | 71.6 | 51.2 | -85.2 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -76 | -84 | -94 | -179 | -160 | -221 | -233 | -232 | -297 | -193 | -117 | -304 | -187 | -190 | -135 | -254 | -134 | -89 | -110 | -190 | -88 | -79 | -75 | -157 | -105 | -108 | -92 | -216 | -82 | -93 | -107 | -229 | -101 | -92 | -51 | -178 | -65 | -59 | -52 | -116 | -63 | -65 | -84 | -94 | -57 | -61 | -63 | -110 | -75 | -77 | -62 | -128 | -89 | -81 | -103 | -133 | -83 | -72 | -32 | -72 | -33 | -25 | -50 | -60 | -43 | -38 | -33 | -51 | -29 | -32 | -44 | -55 | -35 | -47 | -54 | -77 | -44 | -35 | -36 | -41 | -31 | -28 | -38 | -53 | -28 | -28 | -26 | -34 | -25 | -25 | -31 | -42 | -36 | -43 | -47 | -92 | -54 | -59 | -57 | -70.1 | -31.5 | -145.3 | -82.1 | -144.9 | -101.6 | -124 | -147.5 | -161.5 | -150.7 | -96.4 | -106.2 | -202.8 | -142.2 | -151.2 | -135 | -138.1 | -88.9 | -112.1 | -94.4 | -116.8 | -99.1 | -138.6 | -85.3 | -86.3 | -62.4 | -80.4 | -42.2 | -69.4 | -25.7 | -27.8 | -27.7 | -16.7 | -25.8 | -23.2 | -26.5 | -21.1 | -44.7 | -39.4 | -22.8 |
Acquisitions Net
| -22 | 22 | 0 | -114 | 3 | 1 | 1 | 0 | 15 | 174 | -23 | 20 | 2,279 | -2 | 2 | 0 | 0 | 0 | 0 | 0 | -11 | 0 | 0 | 0 | -5 | -3,907 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 4 | 7 | 3 | 8 | -1,185 | 7 | 4 | -711 | 0 | -16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -57 | 0 | 0 | 0 | -13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 12 | 0 | 0 | 56 | 0 | 0 | 0 | 13 | 0 | 12 | 0 | 13 | 0 | 13 | 1 | 14 | 2 | 15 | 0 | 6 | 24 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 10 | 0 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11 | 22 | 13 | -3 | 15 | 3 | 72 | 2 | 15 | 6 | 23 | 20 | 2,289 | -1 | 15 | 28 | 9 | 1 | 14 | 32 | 20 | 6 | 11 | 33 | 183 | -3,742 | 150 | 1,001 | -17 | 7 | 3 | 15 | -2 | 19 | -1 | -3 | -10 | -5 | -9 | 7 | 1 | -716 | 11 | 26 | -5 | -3 | 3 | -47 | -2 | -3 | 14 | 4 | 148 | -125 | 2 | 16 | 4 | 8 | 11 | -18 | 1 | -3 | 0 | 2 | 1 | -8 | -7 | 6 | 2 | 56 | -2 | 66 | -2 | 2 | 14 | 686 | -45 | 20 | -5 | 25 | 7 | 8 | -9 | 162 | 18 | 122 | -267 | 499 | 22 | -7 | 185 | 10 | 2 | -2 | -5 | -7 | 4 | 9 | 8 | 66.6 | 48.9 | 7.5 | 9 | 20 | 23.5 | 22.1 | 0.4 | -1.2 | 13 | 100.5 | 4.6 | 8.7 | 43 | 99.1 | -1,554.3 | 0.7 | -11.1 | 6.5 | -0.6 | -2.8 | 9.3 | -63.2 | -2.8 | 4 | -8.9 | 65 | -25.4 | -505.8 | 8.4 | -1.9 | -0.6 | -67.7 | 0.3 | -124.1 | -10.6 | 92.9 | -422.8 | -1 | 1.9 |
Investing Cash Flow
| -65 | -62 | -81 | -284 | -142 | -217 | -161 | -230 | -282 | -13 | -117 | -284 | 2,102 | -191 | -120 | -226 | -125 | -88 | -96 | -158 | -79 | -73 | -64 | -124 | 73 | -3,850 | 58 | 785 | -99 | -86 | -104 | -214 | -103 | -77 | -48 | -174 | -72 | -56 | -1,246 | -109 | -58 | -781 | -73 | -68 | -62 | -64 | -52 | -157 | -77 | -80 | -48 | -124 | 59 | -206 | -101 | -117 | -79 | -64 | -21 | -90 | -32 | -28 | -50 | -58 | -42 | -46 | -40 | -45 | -27 | 24 | -46 | 11 | -37 | -45 | -40 | 609 | -89 | -15 | -41 | -16 | -24 | -20 | -47 | 109 | -10 | 94 | -293 | 465 | -3 | -25 | 154 | -32 | -34 | -45 | -52 | -99 | -50 | -50 | -49 | -3.5 | 17.4 | -137.8 | -73.1 | -124.9 | -78.1 | -101.9 | -147.1 | -162.7 | -137.7 | 4.1 | -101.6 | -194.1 | -99.2 | -52.1 | -1,689.3 | -137.4 | -100 | -105.6 | -95 | -119.6 | -89.8 | -201.8 | -88.1 | -82.3 | -71.3 | -15.4 | -67.6 | -575.2 | -17.3 | -29.7 | -28.3 | -84.4 | -25.5 | -147.3 | -37.1 | 71.8 | -467.5 | -40.4 | -20.9 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -17 | -20 | -60 | -264 | -72 | -128 | -306 | -13 | -2,189 | -33 | -43 | -1,723 | -21 | -38 | -4 | -207 | -23 | -29 | -13 | -447 | -19 | -24 | -295 | -277 | -19 | -24 | -13 | -1,113 | -3 | -1,091 | -12 | -136 | -40 | -260 | -23 | -127 | -28 | -711 | -41 | -119 | -807 | -1,116 | -29 | -24 | -14 | -73 | -911 | -21 | -13 | -24 | -8 | -22 | -125 | -317 | -605 | -20 | -288 | -409 | -17 | -467 | -556 | -18 | -3 | 0 | 0 | -4 | -55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -402 | -24.4 | 0 | -893.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.4 | 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 | -1 | 1 | 0 | 0 | -1 | 0 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 2 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 7 | 2 | 3 | 4 | 1 | 1 | 0 | 2 | 3 | 3 | 1 | 6 | 4 | 5 | 3 | 5 | 8 | 8 | 3 | 2 | 2 | 2 | 0 | 5 | 4 | 7 | 2 | 2 | 2 | 14 | 5 | 1 | 3 | 0 | 3 | 5 | 2 | 2 | 3 | 6 | 3 | 5 | 2 | 1 | 10 | 8 | 2 | 1 | 5 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | -7.8 | 8.6 | 1.3 | 3.9 | 1.6 | 1.6 | 4 | 3.3 | 5.5 | 2.3 | 0.2 | 3 | 2.4 | 4.3 | 4.8 | 9.7 | 3.9 | 4.4 | 2.7 | 5.3 | 9.6 | 7.9 | 5.5 | 7 | 9.3 | 1.7 | 2.6 | 3.5 | 72.3 | 0.9 | 1.1 | 1.3 | 0.4 | 0.4 | 3.4 | 2 |
Common Stock Repurchased
| -110 | -2 | -5 | -1 | -1 | -5 | -6 | -1 | -122 | -250 | -350 | -205 | -448 | -285 | -12 | -8 | 0 | -1 | -57 | -5 | 0 | -1 | -1 | 0 | 0 | -3 | -1 | 0 | -62 | -144 | -133 | 0 | 0 | -4 | -4 | 0 | 0 | -5 | -4 | 0 | 0 | 0 | -2 | 0 | -106 | -188 | -6 | -50 | -200 | 0 | -7 | -100 | 0 | -206 | -6 | -150 | -100 | 345 | -5 | 76 | 31 | -1 | -3 | -32 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | -18 | -100 | -8 | -9 | -24 | 0 | -6 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | -27 | -9 | -23.1 | -5.9 | 0 | -1 | -5.2 | -92.8 | 0 | -369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -4.1 | -6 | -2.5 | -0.2 | 0 | -0.9 | -85.4 | -29.8 | -27.7 | -2.8 | -1.1 | -64.5 | -0.9 | -2.2 | -1.5 | -1.8 | -2 | -0.2 | -1.1 |
Dividends Paid
| -30 | -30 | -30 | -29 | -29 | -28 | -29 | -26 | -27 | -26 | -27 | -26 | -26 | -53 | -27 | 0 | 0 | 0 | -11 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | -23 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | -35 | -28 | -34 | -15 | -34 | -26 | -10 | -17 | -22 | -16 | -19 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 0 | -9 | -12 | -12 | 0 | 0 | -6 | 0 | 0 | 0 | -6 | 0 | 0 | -6 | 0 | 0 | 0 | -1 | -32 | -30 | -33 | -32 | -34.5 | -35 | -32.6 | -36.4 | -34.6 | -35.2 | -35.2 | -38 | -37.8 | -38 | -38 | -38 | -38 | -37.8 | -37.6 | -32 | 0 | 0 | 0 | -0.1 | -1.7 | -4.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -33 | -27 | -16 | -83 | -35 | -7 | -9 | -216 | 2,608 | -51 | 741 | -78 | -37 | -19 | -13 | -35 | -147 | -656 | 962 | -89 | -326 | 3 | 720 | -92 | -241 | 1,734 | 2,469 | 1,039 | -242 | 1,906 | 350 | -154 | -10 | -17 | 30 | -79 | -40 | 1,040 | 937 | -45 | 884 | 1,491 | 197 | -474 | 136 | 153 | 1,356 | -20 | 390 | -78 | 708 | -223 | 30 | 1,352 | 966 | -187 | 244 | -34 | 421 | -54 | -34 | 258 | 134 | -172 | -113 | -22 | 293 | -397 | -3 | -33 | 143 | -234 | -8 | -9 | 210 | -339 | -53 | -274 | 210 | -192 | -17 | -101 | 85 | -367 | -135 | -167 | 347 | -556 | -313 | -64 | -186 | -252 | -95 | 38 | 247 | 140 | -88 | -28 | 279 | -572.2 | -238.1 | 0.5 | 360.6 | -2.7 | 49.9 | -60.4 | 1,785 | -118.2 | -44.1 | -67.7 | 438.5 | -435 | -147.9 | 199.5 | 1,735.6 | -114.2 | -8.3 | 164.8 | 235.2 | -0.4 | 70.2 | 185.7 | 226.6 | -112.7 | -98 | -61.5 | 242 | 402.2 | -12.7 | -13.7 | 122.6 | -131.6 | -42.2 | 125.7 | 169.2 | -158.9 | 443.9 | -21.5 | 97.3 |
Financing Cash Flow
| -190 | -79 | 9 | 151 | -136 | -161 | 262 | -257 | 270 | -359 | 321 | -2,031 | -490 | -368 | -55 | -265 | -170 | -686 | 882 | -541 | -344 | -318 | 417 | -369 | -260 | 1,707 | 2,455 | -73 | -307 | -292 | 199 | -288 | -47 | -277 | -4 | -205 | -68 | -207 | 886 | -161 | 78 | 381 | 147 | -493 | -62 | -190 | 439 | -472 | -20 | -100 | 338 | -528 | -95 | 141 | 353 | -385 | -170 | -130 | 386 | -465 | -580 | 230 | 114 | -226 | -126 | -17 | 292 | -395 | -120 | -27 | 146 | -247 | -106 | -16 | 211 | -365 | -51 | -279 | 198 | -203 | -28 | -101 | 86 | -373 | -135 | -167 | 347 | -561 | -312 | -64 | -191 | -252 | -95 | 38 | 246 | 108 | -131 | -88 | 238 | -629.8 | -278.5 | -32.1 | 323.4 | -452.3 | -93.9 | -94.3 | 488.5 | -154.4 | -80.5 | -101.7 | 403.8 | -467.5 | -183.4 | 162.1 | 1,706.6 | -111.8 | -4 | 169.6 | 244.8 | -1.7 | 66.4 | 182.4 | 229.4 | -103.3 | -90.1 | -56.9 | 163.6 | 381.7 | -38.7 | -13.9 | 125 | -123.8 | -42.2 | 124.6 | 169 | -160.3 | 442.3 | -18.3 | 98.2 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 23 | -11 | -8 | 10 | -2 | -9 | -3 | 5 | 0 | -59 | -36 | -79 | -25 | 2 | -11 | 35 | 9 | 11 | -21 | 2 | -4 | 1 | 2 | -5 | -26 | -20 | 14 | -2 | 5 | 7 | 4 | -19 | -7 | -4 | 0 | -11 | -12 | -1 | -38 | -48 | -10 | -1 | -1 | 5 | 6 | -4 | -1 | 1 | 8 | -13 | 7 | 2 | -19 | 7 | 11 | -1 | 19 | -15 | -9 | 0 | 1 | 26 | -19 | -20 | -19 | 3 | 16 | 11 | 10 | 5 | 5 | 13 | 1 | 7 | 6 | -2 | -4 | -9 | -7 | 21 | 0 | -2 | 0 | 14 | 1 | 13 | 4 | 17 | 32 | -4 | -16 | -13 | 19 | -15 | -1 | -7 | -18 | -1 | -8 | -4.9 | 2.7 | -5.1 | -22.7 | 13.6 | -1.4 | -0.8 | -1.4 | -10.1 | -5.8 | -4 | -6.3 | 0.4 | -7 | 12.2 | -7.6 | 7.3 | -17.8 | 5.6 | 4.3 | -4.2 | 3.2 | 3.5 | 2.8 | 6.6 | -6 | -1.1 | -1.4 | -4 | 1.3 | -2.6 | -4.6 | -4.5 | 3.1 | -4.7 | -4.4 | -11 | -8 | 7.5 | -4.6 |
Net Change In Cash
| 227 | 293 | -182 | 498 | 259 | 141 | -137 | 187 | -74 | 66 | -133 | -1,734 | 1,663 | -3 | -571 | 550 | 261 | -394 | 158 | 265 | 1 | 49 | -311 | 305 | 47 | -1,904 | 1,776 | 61 | 73 | -37 | -221 | 33 | 156 | 113 | -460 | 251 | 178 | 8 | -685 | 585 | 136 | -23 | -422 | 453 | 9 | -77 | -46 | 110 | 10 | -20 | -92 | -137 | 58 | 12 | -54 | 48 | 3 | 13 | -60 | 21 | -268 | 410 | -300 | 264 | 21 | 29 | -175 | 109 | 44 | 26 | -129 | 118 | -19 | 15 | -1 | 19 | 10 | -75 | -131 | 176 | 44 | 8 | -158 | 114 | 11 | 11 | -98 | 117 | -62 | -3 | -145 | 110 | 38 | 17 | -91 | 126 | 12 | -1 | -22 | 48.4 | 15.5 | -73.4 | -7.4 | 42.1 | 26.7 | -5.7 | 14.9 | 8.3 | -8.5 | 6.9 | 38.5 | -8.3 | -25.8 | 55.1 | 71.3 | 10.1 | -10.9 | 24.4 | 1 | -18.8 | 19.1 | -5.4 | -5.6 | 3 | -20.6 | 38.1 | 6.8 | -11.6 | 13.7 | 9.8 | -5.2 | 3 | 9.7 | -16.2 | 1.9 | -18.6 | 38.4 | 0 | -12.5 |
Cash At End Of Period
| 1,738 | 1,511 | 1,218 | 1,400 | 902 | 643 | 502 | 639 | 452 | 526 | 460 | 593 | 2,327 | 664 | 667 | 1,238 | 688 | 427 | 821 | 663 | 398 | 397 | 348 | 659 | 354 | 307 | 2,211 | 435 | 374 | 301 | 338 | 559 | 526 | 370 | 257 | 717 | 466 | 288 | 280 | 965 | 380 | 244 | 267 | 689 | 236 | 227 | 304 | 350 | 240 | 230 | 250 | 342 | 479 | 421 | 409 | 463 | 415 | 412 | 399 | 459 | 438 | 706 | 296 | 596 | 332 | 311 | 282 | 457 | 348 | 304 | 278 | 407 | 289 | 308 | 293 | 294 | 275 | 265 | 340 | 471 | 295 | 251 | 243 | 401 | 287 | 276 | 265 | 363 | 246 | 308 | 311 | 456 | 346 | 308 | 291 | 382 | 256 | 244 | 245 | 267 | 218.6 | 203.1 | 276.5 | 42.1 | 26.7 | -5.7 | 220.5 | 8.3 | -8.5 | 6.9 | 198.9 | -8.3 | -25.8 | 55.1 | 139.4 | 10.1 | -10.9 | 24.4 | 44.5 | -18.8 | 19.1 | -5.4 | 48.6 | 3 | -20.6 | 38.1 | 33.7 | -11.6 | 13.7 | 9.8 | 15 | 3 | 9.7 | -16.2 | 23.7 | -18.6 | 38.4 | 0 | 1.9 |