Cummins Inc.
NYSE:CMI
351.15 (USD) • At close December 27, 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 | 1989 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 809 | 726 | 1,993 | -1,393 | 690 | 737 | 806 | 644 | 409 | 707 | 423 | 400 | 541 | 612 | 611 | 510 | 504 | 269 | 528 | 298 | 616 | 685 | 669 | 610 | 698 | 554 | 325 | -309 | 457 | 441 | 405 | 396 | 300 | 427 | 333 | 178 | 392 | 496 | 404 | 467 | 439 | 472 | 358 | 461 | 374 | 441 | 312 | 398 | 370 | 495 | 475 | 572 | 472 | 537 | 365 | 391 | 309 | 270 | 170 | 290 | 110 | 70 | 14 | 43 | 229 | 293 | 190 | 198 | 184 | 214 | 143 | 189 | 171 | 220 | 135 | 167 | 145 | 141 | 97 | 119 | 116 | 82 | 33 | 43 | 24 | 17 | -34 | 59 | 39 | 13 | -29 | 3 | 3 | -82 | -26 | -120 | 25 | 61 | 42 | 25 | 53 | 58 | 24 | 29 | -110 | 53 | 7 | 64 | 54 | 53 | 41 | 41 | 26 | 44 | 49 | 42 | 46 | 69 | 67 | 70.2 | 61.9 | 66.2 | 54.6 | 52.6 | 40.7 | 48.2 | 41.1 | 27 | 14 | 17.5 | 8.6 | -2.3 | -11.8 | -17.2 | -34.3 | -124.3 | -55.8 | 6.1 | 8.9 | -9.7 |
Depreciation & Amortization
| 266 | 263 | 265 | 264 | 257 | 257 | 246 | 240 | 216 | 167 | 161 | 165 | 160 | 167 | 170 | 174 | 166 | 165 | 168 | 179 | 178 | 158 | 157 | 155 | 148 | 154 | 154 | 150 | 149 | 145 | 139 | 139 | 132 | 131 | 128 | 131 | 129 | 126 | 128 | 125 | 113 | 112 | 105 | 102 | 105 | 102 | 98 | 99 | 91 | 86 | 85 | 82 | 84 | 80 | 79 | 81 | 78 | 82 | 79 | 88 | 84 | 78 | 76 | 81 | 75 | 83 | 75 | 75 | 73 | 74 | 68 | 74 | 74 | 74 | 74 | 79 | 72 | 72 | 71 | 72 | 69 | 67 | 58 | 56 | 51 | 54 | 55 | 55 | 56 | 54 | 54 | 56 | 57 | 59 | 59 | 60 | 63 | 60 | 57 | 61 | 58 | 58 | 56 | 51 | 50 | 51 | 47 | 40 | 38 | 41 | 39 | 38 | 35 | 38 | 38 | 37 | 36 | 35 | 35 | 32.1 | 33.6 | 33 | 29 | 30.1 | 31.2 | 32.1 | 31.7 | 30.2 | 29.8 | 31.9 | 30.6 | 30.2 | 32.4 | 32.3 | 32.3 | 36.8 | 36.5 | 34.2 | 35.9 | 34.9 |
Deferred Income Tax
| -7 | -61 | -38 | -219 | -106 | -94 | -38 | -80 | -82 | -46 | -66 | -37 | 27 | 9 | 8 | 14 | 4 | -24 | -11 | 10 | -31 | 6 | 11 | 85 | -146 | 6 | -27 | 740 | 26 | -10 | 10 | -10 | 58 | 4 | -2 | 12 | -57 | -62 | -1 | 68 | 51 | -110 | 22 | 22 | 58 | 15 | 5 | 25 | 130 | -12 | -27 | -63 | 61 | 66 | 21 | -27 | 40 | 30 | 13 | 16 | -31 | 41 | -21 | -39 | 24 | 21 | -7 | -9 | 22 | 16 | 31 | -2 | 67 | 23 | 51 | 53 | 17 | 38 | 16 | -51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.1 |
Stock Based Compensation
| 0 | 0 | 0 | 79 | 0 | 0 | 0 | 33 | 10 | 9 | 5 | 12 | 7 | 10 | 8 | 9 | 10 | 8 | 4 | 12 | 9 | 19 | 9 | 15 | 10 | 19 | 9 | 7 | 11 | 16 | 7 | 4 | 8 | 15 | 5 | 0 | 7 | 12 | 5 | 9 | 6 | 11 | 10 | 8 | 10 | 12 | 7 | 7 | 8 | 14 | 7 | 14 | 10 | 13 | 5 | 5 | 6 | 5 | 6 | 4 | 4 | 6 | 6 | 28 | 0 | 9 | 8 | 28 | 0 | 0 | 6 | 18 | 0 | 0 | 4 | 16 | 0 | 0 | 3 | 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 |
Change In Working Capital
| -470 | -1,796 | -529 | 2,788 | 479 | -344 | -430 | -246 | -79 | -221 | -460 | 160 | -60 | -172 | -293 | 403 | 553 | -295 | -107 | 233 | 324 | -110 | -238 | -34 | 155 | -112 | -419 | 369 | 55 | -13 | -80 | 52 | -13 | -39 | -66 | 227 | 131 | -143 | -183 | 232 | 133 | 93 | -108 | 133 | -75 | 27 | 61 | 183 | -133 | -220 | -391 | 243 | 31 | -18 | -271 | 91 | -189 | -65 | 18 | -14 | 246 | 23 | -128 | -66 | 18 | -22 | -197 | 126 | 157 | -20 | -318 | 43 | 25 | 24 | -250 | 29 | 36 | -12 | -290 | 104 | -43 | 16 | -26 | 46 | -26 | -22 | -93 | 50 | -88 | 5 | -68 | 37 | -17 | -86 | 22 | 215 | -62 | -68 | -88 | -14 | -112 | 41 | -43 | 65 | 16 | -44 | -27 | 1 | -72 | -51 | -46 | 57 | -54 | -50 | -44 | 107 | -40 | 22 | -64 | 39.8 | -32.3 | 17.8 | -30.2 | 42.2 | -46.9 | 9 | -56.2 | 16.6 | -26.1 | 17.6 | -37.8 | 15.4 | 32.8 | 15.9 | 5.4 | 52.4 | -1.1 | -38.7 | -16.2 | 63.7 |
Accounts Receivables
| 270 | -150 | -11 | 117 | 188 | -14 | -621 | -364 | -81 | 165 | -417 | 179 | -22 | -5,119 | -5,884 | 147 | 41 | -22 | -135 | 115 | 364 | -130 | -361 | 96 | 315 | -70 | -433 | 239 | -46 | -113 | -222 | -193 | 19 | -79 | -193 | -91 | 246 | -138 | -291 | 160 | 117 | 128 | -325 | -2 | -42 | -125 | -13 | 116 | -50 | 19 | -135 | 164 | 32 | 3 | -336 | -2,897 | -42 | -194 | 124 | -2,787 | -2,262 | -2,324 | -115 | 0 | 0 | 0 | -221 | -203 | 0 | 0 | -153 | -301 | 0 | 0 | -194 | -309 | 0 | 0 | -283 | -163 | 0 | 0 | 0 | 0 | 0 | 0 | -59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -257 | -115 | -354 | 318 | 85 | -140 | -263 | 30 | -99 | -209 | -289 | -26 | -291 | -292 | -336 | 96 | 174 | -53 | -171 | 353 | 63 | -18 | -107 | 78 | -298 | -216 | -259 | -6 | -137 | -62 | -202 | 146 | -49 | -47 | -54 | 329 | -52 | -29 | -98 | 46 | -79 | -88 | -135 | 160 | -22 | -7 | -177 | 335 | 72 | -230 | -209 | 142 | -77 | -80 | -210 | -50 | -223 | -112 | -189 | 122 | 78 | 238 | 44 | 83 | -132 | -37 | -165 | 74 | -93 | -71 | -165 | 42 | -75 | -50 | -75 | 9 | -108 | -35 | -53 | 8 | -64 | -65 | -83 | 16 | -8 | -13 | -58 | 56 | 28 | -7 | -31 | 59 | -29 | 40 | -3 | 37 | 10 | 4 | -42 | 10 | -42 | -26 | -2 | 53 | -31 | 6 | -54 | -2 | -14 | -18 | -31 | 44 | -42 | -29 | -35 | 52 | 11 | -28 | -32 | 47.4 | -32.9 | -16.8 | -43.5 | 20.8 | 0.7 | 1.7 | -22.3 | -5.8 | -5 | 7.1 | -15.1 | -3.9 | 6.2 | 18.2 | 10.6 | 43.9 | -2.2 | -5.6 | -41.7 | 38.2 |
Change In Accounts Payables
| -236 | -64 | 327 | -109 | -22 | -316 | 381 | 185 | -73 | -58 | 484 | -199 | 39 | -88 | 465 | 179 | 329 | -391 | 171 | -307 | -151 | -18 | 166 | -165 | 25 | 196 | 246 | 72 | 164 | 107 | 296 | 87 | -42 | 36 | 103 | -84 | -149 | -50 | 147 | -72 | 27 | -13 | 302 | -89 | -58 | 106 | 204 | -111 | -206 | -87 | 148 | -109 | 10 | 56 | 251 | 9 | 97 | 185 | 54 | 80 | 98 | -150 | -103 | 0 | 0 | 8 | 164 | 136 | 0 | 0 | 126 | 149 | 0 | 0 | 108 | 108 | 0 | 0 | 120 | 210 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -247 | -1,467 | -491 | 2,462 | 228 | 126 | 73 | -97 | 174 | -119 | -655 | 385 | 192 | 5,327 | 5,462 | -19 | 9 | 171 | 28 | 72 | 48 | 56 | 64 | -43 | 113 | -22 | 27 | 64 | 74 | 55 | 48 | 12 | 59 | 51 | 78 | 73 | 86 | 74 | 59 | 98 | 68 | 66 | 50 | 64 | 47 | 53 | 47 | -157 | 51 | 78 | -195 | 46 | 66 | 3 | 24 | 3,029 | -21 | 56 | 29 | 2,571 | 2,332 | 2,259 | 46 | -149 | 150 | 15 | 25 | 119 | 250 | 51 | -126 | 153 | 100 | 74 | -89 | 221 | 144 | 23 | -74 | 49 | 21 | 81 | 57 | 30 | -18 | -9 | 13 | -6 | -116 | 12 | -37 | -22 | 12 | -126 | 25 | 178 | -72 | -72 | -46 | -24 | -70 | 67 | -41 | 12 | 47 | -50 | 27 | 3 | -58 | -33 | -15 | 13 | -12 | -21 | -9 | 55 | -51 | 50 | -32 | -7.6 | 0.6 | 34.6 | 13.3 | 21.4 | -47.6 | 7.3 | -33.9 | 22.4 | -21.1 | 10.5 | -22.7 | 19.3 | 26.6 | -2.3 | -5.2 | 8.5 | 1.1 | -33.1 | 25.5 | 25.5 |
Other Non Cash Items
| 42 | 872 | -847 | -4 | 195 | -529 | -89 | 283 | -92 | -17 | 101 | 32 | -106 | -10 | -165 | 32 | -14 | -145 | -203 | 106 | 27 | 50 | -196 | 159 | 50 | -31 | -159 | -151 | -53 | -132 | -102 | 44 | 91 | -67 | -135 | 147 | -40 | -33 | -180 | -23 | -55 | -140 | -124 | 30 | -99 | -65 | -55 | 33 | -76 | 13 | -128 | -143 | -34 | -22 | -111 | -154 | -52 | -21 | -160 | 23 | -4 | 27 | 129 | 215 | 14 | 30 | -32 | -131 | -51 | -5 | -43 | -95 | -95 | 29 | 4 | 31 | -40 | -22 | 41 | -14 | -26 | 31 | -9 | 0 | 1 | -10 | -4 | -3 | 1 | -5 | 0 | -9 | -43 | 123 | -12 | 159 | -11 | -3 | -2 | 65 | -12 | -6 | -5 | -38 | 132 | -5 | -6 | 13 | -5 | -6 | -4 | 11 | -13 | -5 | -18 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 9.5 | -4.1 | 7.4 | 7.4 | 3.7 | 13.5 | 13.2 | -9 | -17.9 | -5.1 | 7.6 | 56.9 | -1.3 | 1.8 | 0.3 | 4.7 |
Operating Cash Flow
| 640 | -851 | 276 | 1,459 | 1,529 | 483 | 495 | 817 | 382 | 599 | 164 | 732 | 569 | 616 | 339 | 1,142 | 1,223 | -22 | 379 | 838 | 1,123 | 808 | 412 | 990 | 915 | 590 | -117 | 806 | 645 | 447 | 379 | 625 | 576 | 471 | 263 | 928 | 562 | 396 | 173 | 878 | 687 | 438 | 263 | 756 | 373 | 532 | 428 | 745 | 390 | 376 | 21 | 705 | 624 | 656 | 88 | 387 | 192 | 301 | 126 | 407 | 409 | 245 | 76 | 262 | 319 | 369 | 37 | 287 | 367 | 269 | -113 | 227 | 258 | 337 | 18 | 375 | 230 | 217 | -62 | 246 | 116 | 196 | 56 | 145 | 50 | 39 | -76 | 161 | 8 | 67 | -43 | 87 | -6 | 14 | 43 | 314 | 15 | 50 | 9 | 137 | -13 | 151 | 32 | 107 | 88 | 55 | 21 | 118 | 15 | 37 | 30 | 147 | -6 | 27 | 25 | 200 | 42 | 126 | 38 | 142.1 | 63.2 | 117 | 53.4 | 141.9 | 34.5 | 85.2 | 24 | 81.2 | 21.4 | 80.5 | 14.6 | 34.3 | 35.5 | 25.9 | 11 | 21.8 | -21.7 | 3.4 | 28.9 | 94 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -259 | -240 | -169 | -519 | -280 | -221 | -193 | -463 | -222 | -160 | -115 | -388 | -164 | -136 | -98 | -274 | -128 | -90 | -83 | -330 | -169 | -147 | -129 | -368 | -195 | -134 | -87 | -246 | -119 | -114 | -108 | -240 | -138 | -132 | -84 | -368 | -162 | -161 | -108 | -349 | -178 | -150 | -121 | -280 | -161 | -173 | -126 | -291 | -180 | -164 | -142 | -274 | -171 | -136 | -101 | -209 | -85 | -49 | -64 | -117 | -70 | -83 | -75 | -242 | -146 | -133 | -104 | -192 | -92 | -75 | -61 | -116 | -61 | -60 | -64 | -65 | -43 | -47 | -31 | -73 | -41 | -28 | -9 | -70 | -27 | -27 | -16 | -36 | -20 | -16 | -18 | -48 | -36 | -60 | -62 | -98 | -46 | -53 | -31 | -94 | -41 | -43 | -37 | -72 | -45 | -71 | -83 | -107 | -93 | -101 | -104 | -153 | -67 | -48 | -36 | -93 | -46 | -52 | -32 | -106.6 | -55.2 | -41.5 | -34.4 | -73.2 | -42.1 | -31.6 | -27.3 | -50 | -36.8 | -31.6 | -20.9 | -61.1 | -27.6 | -20.2 | -15 | -43.8 | -42 | -37.6 | -23.6 | -65.2 |
Acquisitions Net
| 0 | 1 | -59 | -165 | 7 | -134 | 0 | -183 | -2,760 | -349 | 51 | -51 | -7 | 34 | -24 | -21 | -13 | -10 | -7 | -4 | -235 | -8 | -10 | -28 | -64 | 1 | -16 | -57 | -607 | -44 | -20 | -45 | -12 | 8 | -26 | -13 | -79 | -31 | -1 | -191 | -101 | -108 | -96 | -32 | -19 | -97 | -41 | -47 | -193 | -7 | -5 | 88 | 171 | 111 | -5 | -27 | -6 | 49 | -71 | 5 | -5 | 0 | -2 | -25 | -66 | -47 | -29 | 35 | 14 | 17 | -20 | -2 | 0 | 0 | 0 | -2 | 0 | 1 | 10 | -18 | 2 | -14 | 1 | 6 | 2 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | 0 | -35 | 0 | 0 | 0 | 0 | -1 | -1 | -13 | -453 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -349 | -334 | -379 | -433 | -328 | -322 | -326 | -335 | -305 | -266 | -199 | -237 | -207 | -219 | -143 | -171 | -137 | -169 | -116 | -86 | -108 | -138 | -121 | -52 | -173 | -76 | -67 | -88 | -37 | -43 | -26 | -31 | -68 | -88 | -291 | -107 | -2 | -78 | -95 | -62 | -34 | -95 | -84 | -98 | -117 | -110 | -133 | -36 | -209 | -175 | -140 | -190 | -263 | -257 | -118 | -256 | -255 | -215 | -144 | -205 | -219 | 12 | -69 | -83 | -170 | -119 | -80 | -194 | -112 | -137 | -85 | -131 | -88 | -64 | -38 | -34 | -10 | -53 | -26 | -48 | -32 | -43 | -29 | -34 | -48 | -20 | -35 | 0 | 0 | -14 | -29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 428 | 254 | 431 | 332 | 382 | 275 | 345 | 332 | 358 | 207 | 254 | 71 | 228 | 172 | 221 | 61 | 154 | 159 | 95 | 93 | 143 | 50 | 103 | 33 | 182 | 34 | 82 | 48 | 56 | 15 | 147 | 15 | 54 | 202 | 35 | 42 | 73 | 84 | 71 | 20 | 137 | 71 | 108 | 92 | 153 | 93 | 187 | 97 | 207 | 96 | 184 | 178 | 229 | 209 | 134 | 238 | 174 | 170 | 108 | 164 | 37 | 51 | 83 | 64 | 186 | 90 | 69 | 100 | 104 | 97 | 94 | 114 | 67 | 50 | 42 | 28 | 29 | 30 | 39 | 59 | 32 | 46 | 34 | 36 | 33 | 37 | 28 | 0 | 0 | 14 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | 0.3 | 0.3 |
Other Investing Activites
| -83 | -81 | -230 | 2 | -35 | 24 | -54 | -27 | 9 | 2 | -1 | 10 | 18 | 28 | 19 | 23 | 21 | -25 | 12 | 6 | -49 | -97 | 86 | -40 | -33 | -25 | 52 | 77 | 81 | 53 | -20 | -26 | -35 | 7 | -22 | 5 | -7 | 11 | 8 | -12 | -1 | 6 | 6 | 17 | 10 | 19 | -30 | 14 | 6 | 2 | 1 | 2 | -171 | 0 | 12 | 9 | 9 | -54 | 27 | 8 | 2 | 13 | -27 | -10 | -10 | 5 | -8 | 59 | -61 | -5 | -1 | 43 | 7 | 2 | 22 | -14 | -25 | 11 | -10 | 14 | -6 | -10 | -26 | 13 | -20 | 4 | 3 | -82 | 24 | 2 | -4 | -13 | 29 | 125 | -21 | 24 | -46 | -9 | -11 | 53 | 7 | -2 | -9 | 3 | -15 | 17 | -18 | -19 | -17 | 79 | 8 | -38 | 7 | 28 | 48 | -67 | -39 | -40 | -4 | -12.1 | -8.1 | 10.3 | -13.5 | 21.9 | -25.2 | 2.1 | 5 | -63.6 | -5.4 | -85.3 | -2.9 | 10.7 | 13.1 | -18.9 | -17.3 | 3.4 | 1.2 | -0.7 | 8.1 | 5.5 |
Investing Cash Flow
| -263 | -400 | -406 | -783 | -254 | -378 | -228 | -676 | -2,920 | -566 | -10 | -595 | -132 | -121 | -25 | -382 | -103 | -135 | -99 | -321 | -418 | -340 | -71 | -455 | -283 | -200 | -36 | -266 | -626 | -133 | -27 | -327 | -199 | -3 | -388 | -441 | -177 | -175 | -125 | -594 | -177 | -276 | -187 | -301 | -134 | -268 | -143 | -263 | -369 | -248 | -102 | -196 | -205 | -73 | -78 | -245 | -163 | -99 | -144 | -145 | -255 | -19 | -90 | -296 | -196 | -204 | -152 | -192 | -147 | -103 | -73 | -92 | -75 | -72 | -38 | -87 | -49 | -58 | -18 | -66 | -45 | -49 | -29 | -49 | -60 | -6 | -20 | -118 | 2 | -14 | -22 | -61 | -7 | 65 | -83 | -74 | -99 | -62 | -77 | -41 | -34 | -45 | -46 | -70 | -61 | -67 | -554 | -126 | -110 | -22 | -96 | -191 | -60 | -20 | 12 | -160 | -85 | -92 | -36 | -118.7 | -63.3 | -31.2 | -47.9 | -51.3 | -67.3 | -29.5 | -0.7 | -113.6 | -42.2 | -116.9 | -23.8 | -50.4 | -14.5 | -39.1 | -32.3 | -40.4 | -40.8 | -36.5 | -15.2 | -59.4 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 33 | 581 | 763 | -876 | -29 | -21 | -128 | -293 | 2,709 | 389 | -10 | 28 | 0 | -134 | -124 | -17 | 274 | 374 | 972 | -291 | -30 | -225 | -81 | 0 | -14 | 191 | 279 | -22 | 390 | -158 | 51 | -74 | 77 | -114 | 90 | 5 | -59 | -3 | -16 | -6 | -4 | -4 | -18 | -48 | 952 | 19 | -12 | -19 | -25 | 0 | -26 | -21 | -60 | -17 | -6 | -15 | 48 | -8 | 55 | 32 | -14 | -31 | -8 | -104 | 8 | -32 | 9 | -8 | -14 | -20 | -99 | -256 | -2 | -19 | -32 | -16 | -20 | 1 | -259 | 0 | -17 | 9 | -12 | -64 | 9 | -28 | -41 | 119 | 4 | -36 | 80 | -35 | 31 | -345 | 92 | -255 | 119 | 33 | 88 | -66 | 80 | -61 | 34 | -53 | 16 | 12 | 545 | 12 | 68 | 29 | 110 | 80 | -3 | 36 | 72 | -50 | 53 | -15 | -4 | -32.5 | 21.2 | -27.5 | 22.2 | -186 | 31.3 | -62.1 | 0.3 | -49.2 | 11.4 | 11.1 | 26.9 | 13.7 | -22.5 | 28.5 | 1.9 | 53 | -113.9 | 45.9 | -18.1 | -1.2 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36 | 17 | 10 | 9 | 29 | 1 | 8 | 18 | 88 | 46 | 19 | 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 | 6 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 1 | 0 | 1 | 2 | 1 | 2 | 2 | 4 | 3 | 15 | 0 | 7 | 23 | 53 | 50 | 22 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 245.2 | 0 | 0.5 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -23 | -36 | -311 | -174 | -138 | -672 | -418 | -91 | 0 | 0 | -550 | -465 | -706 | 0 | -100 | -261 | -500 | -216 | -163 | -60 | -271 | -69 | -51 | -33 | -50 | -120 | -575 | -250 | -136 | -377 | -137 | -65 | -175 | -11 | -419 | -92 | 0 | -289 | 0 | -25 | -35 | -188 | -8 | -83 | -173 | -183 | -190 | 0 | -79 | -123 | -39 | -20 | 0 | 0 | 0 | -5 | -78 | -34 | -11 | -125 | -174 | -23 | -13 | -45 | -14 | -26 | -36 | -38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16 | -4 | -20 | 0 | 0 | -3 | 0 | 0 | 0 | -9 | -8 | 0 | -58 | 0 | -13 | -17 | -4 | 0 | -16 | -16 | -37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -250 | -230 | -239 | -238 | -238 | -223 | -222 | -222 | -222 | -204 | -207 | -208 | -207 | -197 | -197 | -200 | -194 | -193 | -195 | -199 | -204 | -179 | -179 | -181 | -182 | -177 | -178 | -179 | -179 | -172 | -171 | -171 | -172 | -163 | -170 | -170 | -172 | -140 | -140 | -142 | -141 | -114 | -115 | -115 | -116 | -94 | -95 | -94 | -94 | -75 | -77 | -77 | -76 | -51 | -51 | -52 | -50 | -35 | -35 | -69 | -35 | -36 | -35 | -60 | -35 | -20 | -31 | -26 | -25 | -19 | -19 | -19 | -19 | -14 | -14 | -14 | -33 | -5 | -14 | -21 | 0 | 0 | -13 | -13 | -12 | -13 | -12 | -13 | -12 | -13 | -12 | -13 | -12 | -13 | -12 | -13 | -12 | -13 | -12 | -12 | -12 | -11 | -12 | -11 | -12 | -11 | -12 | -11 | -12 | -12 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10.4 | -5.2 | -5.2 | -5.2 | -6.4 | -2.8 | -2.9 | -2.9 | -2.4 | -2.9 | -8 | -2.8 | -2.7 | -2.8 | -2.7 | -10.2 | -8 | -12.9 | -10.2 | -9.9 | -10.2 |
Other Financing Activities
| -26 | -43 | -25 | 6 | -199 | 4 | -13 | 113 | 38 | -43 | 31 | 177 | -13 | 18 | -24 | -64 | -22 | 26 | -6 | 58 | 453 | 40 | 13 | 2 | -11 | 1 | 10 | -213 | 4 | 19 | 7 | -90 | -4 | 137 | 19 | -14 | -19 | -13 | -3 | -31 | -23 | -25 | -50 | -37 | -19 | -6 | 4 | -6 | -10 | -10 | -2 | -4 | -18 | 0 | -15 | 4 | -8 | 0 | 12 | 18 | 48 | 1 | -10 | 92 | -7 | -3 | 11 | 9 | -15 | -3 | -6 | -6 | -4 | -5 | -6 | -2 | -15 | 10 | -2 | 3 | -34 | 11 | 0 | -9 | 34 | -8 | -2 | 14 | -1 | 15 | 11 | -1 | 0 | 290 | -8 | -4 | -2 | -1 | 2 | 0 | -8 | -12 | -1 | 5 | -8 | 4 | -1 | 4 | -3 | -2 | -2 | 0 | 1 | -1 | -1 | 3 | 0 | 5 | -4 | -4 | 1.6 | 0.4 | -5 | 123.9 | -0.1 | -0.2 | -5.6 | -3.3 | -0.4 | 125.7 | -0.8 | -0.2 | -0.9 | 0 | 0.1 | -2.1 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -243 | 308 | 499 | -1,108 | -466 | -240 | -363 | -442 | 2,502 | 106 | -497 | -148 | -357 | -977 | -745 | -284 | 104 | 226 | 234 | -897 | -487 | -364 | -347 | -440 | -707 | -201 | -52 | -474 | -56 | -380 | -164 | -368 | -149 | -260 | -636 | -429 | -386 | -533 | -296 | -244 | -343 | -154 | -602 | -292 | 817 | -370 | -103 | -144 | -164 | -273 | -113 | -185 | -327 | -251 | -262 | -57 | -37 | -166 | -7 | -21 | -1 | -66 | -53 | -66 | -60 | -89 | -22 | -149 | -228 | -64 | -135 | -325 | -37 | -62 | -84 | -67 | -25 | -12 | -268 | 5 | 28 | 44 | -3 | -71 | 31 | -49 | -56 | 120 | -9 | -47 | 67 | -49 | 18 | -68 | 72 | -272 | 105 | 19 | 62 | -82 | 40 | -84 | 21 | -62 | -4 | 5 | 532 | -4 | 45 | 15 | 40 | 70 | -25 | 8 | 57 | -57 | 27 | -36 | -55 | -46.9 | 17.6 | -32.3 | 12 | -68.5 | 28.4 | -65.2 | -8.2 | -54.9 | 7.7 | 128.8 | 23.3 | 10.8 | -26.2 | 25.8 | -8.2 | 43.2 | 51.1 | 35.7 | -27.5 | -11 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 9 | -8 | -7 | -1 | 1 | -43 | -25 | -97 | 73 | 47 | 27 | 15 | 27 | 5 | -12 | -42 | -8 | -9 | 48 | -51 | -55 | -35 | 31 | -14 | -21 | -78 | 43 | 13 | 34 | 37 | 14 | -61 | -22 | -78 | -39 | -35 | -71 | 75 | -56 | -67 | -58 | 33 | 5 | 37 | 61 | 5 | -68 | -2 | 31 | -27 | 27 | -5 | -38 | 0 | 8 | 1 | 21 | 3 | -20 | 3 | -1 | 21 | -6 | -46 | -13 | 0 | 6 | 7 | 6 | 3 | 2 | 3 | 3 | -1 | 1 | -3 | 1 | -4 | -2 | 3 | 2 | 0 | -1 | 3 | 0 | 2 | 1 | -40 | 0 | 2 | -1 | 0 | 6 | -1 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | 3 | 1 | 1 | -1 | 0 | 0 | 0 | 1 | 2.8 | 0 | 1.7 | 0.1 | -0.5 | -0.1 | 0.7 | -0.3 | -2.4 | -0.3 | 1.2 | -1.9 | 2.1 | 0.2 | -1.4 | -2 | 1.1 | 2 | 1.3 | 0.4 | -34.6 |
Net Change In Cash
| 143 | -951 | 362 | -433 | 810 | -178 | -121 | -398 | 37 | 186 | -316 | 4 | 107 | -477 | -443 | 434 | 1,216 | 60 | 562 | -431 | 163 | 69 | 25 | 81 | -96 | 111 | -162 | 79 | -3 | -29 | 202 | -131 | 206 | 130 | -796 | 23 | -72 | -237 | -304 | -27 | 109 | 41 | -521 | 200 | 1,117 | -101 | 114 | 336 | -112 | -172 | -167 | 319 | 54 | 332 | -244 | 86 | 13 | 39 | -45 | 244 | 152 | 181 | -73 | -146 | 50 | 76 | -131 | -47 | -2 | 105 | -319 | -187 | 149 | 202 | -103 | 218 | 157 | 143 | -350 | 190 | 99 | 191 | 23 | 28 | 21 | -7 | -151 | 123 | 0 | 8 | 1 | -23 | 11 | 10 | 32 | -32 | 20 | 6 | -6 | 14 | -7 | 22 | 7 | -25 | 23 | -8 | -1 | -12 | -50 | 30 | -27 | 29 | -90 | 16 | 93 | -17 | -16 | -2 | -52 | -20.7 | 17.5 | 55.2 | 17.6 | 21.6 | -4.5 | -8.8 | 14.8 | -89.7 | -13.4 | 93.6 | 12.2 | -3.2 | -5 | 11.2 | -31.5 | 25.7 | -9.4 | 3.9 | -13.4 | -11 |
Cash At End Of Period
| 1,733 | 1,590 | 2,541 | 2,179 | 2,612 | 1,802 | 1,980 | 2,101 | 2,499 | 2,462 | 2,276 | 2,592 | 2,588 | 2,481 | 2,958 | 3,401 | 2,967 | 1,751 | 1,691 | 1,129 | 1,560 | 1,397 | 1,328 | 1,303 | 1,222 | 1,318 | 1,207 | 1,369 | 1,290 | 1,293 | 1,322 | 1,120 | 1,251 | 1,045 | 915 | 1,711 | 1,688 | 1,760 | 1,997 | 2,301 | 2,328 | 2,219 | 2,178 | 2,699 | 2,499 | 1,382 | 1,483 | 1,369 | 1,033 | 1,145 | 1,317 | 1,484 | 1,165 | 1,111 | 779 | 1,023 | 937 | 924 | 885 | 930 | 686 | 534 | 353 | 426 | 572 | 522 | 446 | 577 | 624 | 626 | 521 | 840 | 1,027 | 878 | 676 | 779 | 561 | 404 | 261 | 611 | 421 | 322 | 131 | 108 | 80 | 59 | 66 | 224 | 101 | 101 | 93 | 92 | 115 | 104 | 94 | 62 | 94 | 74 | 68 | 74 | 60 | 67 | 45 | 38 | 63 | 40 | 48 | 49 | 61 | 111 | 81 | 108 | 79 | 169 | 153 | 60 | 77 | 93 | 95 | 146.9 | 167.6 | 150.1 | 94.9 | 21.6 | -4.5 | -8.8 | 69 | -89.7 | -13.4 | 93.6 | 63.7 | -3.2 | -5 | 11.2 | 48.5 | 25.7 | -9.4 | 3.9 | 59.8 | -11 |