The Goodyear Tire & Rubber Company
NASDAQ:GT
8.12 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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
| 85 | -57 | -296 | -84 | -208 | -99 | -105 | 48 | 170 | 96 | 557 | 134 | 71 | 18 | 67 | 3 | -703 | -617 | -399 | 90 | 56 | -44 | 110 | 354 | 164 | 80 | -90 | 132 | 154 | 169 | 567 | 320 | 208 | 189 | -373 | 305 | 208 | 236 | 2,128 | 199 | 232 | -38 | 256 | 195 | 193 | 31 | -7 | 133 | 103 | 8 | 26 | 211 | 56 | 124 | -166 | -13 | 39 | -24 | 135 | 102 | -253 | -348 | -330 | 31 | 75 | 147 | 52 | 668 | -8 | -110 | -358 | -48 | 2 | 74 | -51 | 142 | 69 | 68 | 127.1 | 39.5 | 25.1 | -76.9 | -469.7 | -95.5 | -73.6 | -163.3 | -1,105.2 | 33.7 | 28.9 | -63.2 | -174 | 9.3 | 7.8 | -46.7 | -76.4 | -6.6 | 59.7 | 63.6 | 40.8 | 109.1 | 65.7 | 25.5 | 121.5 | 185 | 199 | 176.8 | 2 | 194.1 | 192.2 | 170.4 | -408.2 | 170.2 | 187.9 | 151.8 | 146.4 | 157.5 | 173.8 | 133.3 | 136.5 | 151.3 | 185.8 | 93.4 | 113.2 | 136.2 | 152.2 | 87.1 | 88 | 103.3 | 109.7 | 66.3 | 99.3 | 42.8 | 22.5 | -90.1 | 11.6 | -56.4 | -10 | 16.5 | -2.7 |
Depreciation & Amortization
| 262 | 284 | 250 | 245 | 255 | 251 | 246 | 237 | 237 | 244 | 238 | 240 | 208 | 197 | 194 | 193 | 276 | 196 | 211 | 195 | 196 | 193 | 189 | 197 | 193 | 199 | 195 | 199 | 202 | 185 | 191 | 181 | 181 | 174 | 176 | 173 | 177 | 172 | 179 | 182 | 188 | 183 | 183 | 182 | 180 | 177 | 174 | 176 | 167 | 170 | 168 | 173 | 192 | 182 | 165 | 166 | 162 | 159 | 151 | 173 | 160 | 152 | 166 | 157 | 166 | 171 | 167 | 159 | 173 | 160 | 181 | 151 | 199 | 163 | 228 | 171 | 150 | 157 | 255.3 | 150.4 | 149.6 | 159.5 | 234.6 | 157 | 153.8 | 147.9 | 151.5 | 149.1 | 155.4 | 146.8 | 159.6 | 154.1 | 162.6 | 160.4 | 154.6 | 155.5 | 159.8 | 160.4 | 188.1 | 140.2 | 119.9 | 133.5 | 136 | 121.4 | 106 | 124.4 | 118.4 | 113.5 | 121.3 | 116.1 | 105.6 | 129.2 | 114.4 | 111.6 | 113.7 | 108.4 | 107.6 | 105.2 | 109.7 | 103 | 98.9 | 98.7 | 99.8 | 97.4 | 98.8 | 96.9 | 111.8 | 113.7 | 111.2 | 109.1 | 113.7 | 112.7 | 107.4 | 107.7 | 102.6 | 111.1 | 102.1 | 99.2 | 112.5 |
Deferred Income Tax
| 36 | -42 | -92 | -30 | -48 | -60 | -14 | -6 | 39 | 3 | -402 | -3 | -48 | -18 | 13 | -48 | -177 | 235 | 356 | -2 | -8 | -23 | 72 | 114 | -38 | -17 | 352 | -12 | 5 | 40 | -260 | -56 | 41 | 46 | -186 | 94 | 80 | 91 | -2,031 | 62 | 20 | 242 | -245 | 0 | 0 | 140 | 96 | 0 | 0 | -51 | -524 | 0 | 0 | -70 | -627 | 0 | 0 | -142 | -315 | 0 | 0 | -200 | -3 | -10 | 8 | 5 | -3 | 30 | -2 | -2 | -27 | -7 | -12 | -2 | -19 | -6 | 27 | -44 | -4.5 | 0 | 0 | -95.2 | -14.8 | 0 | 0 | 0 | 987.9 | 0 | 3.5 | 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 | 20.4 | 0 | 0 | 0 | -18.1 | -43 | 0 | 0 | -22.6 |
Stock Based Compensation
| 6 | 3 | 29 | 3 | 11 | 5 | -5 | 6 | 8 | 5 | 14 | 11 | 7 | 4 | 8 | 9 | 8 | 6 | 9 | 7 | 8 | 3 | 5 | 6 | 3 | 2 | 5 | 5 | 6 | 6 | 5 | 7 | 4 | 7 | 4 | 5 | 6 | 4 | 6 | 2 | 5 | 7 | 2 | 8 | 6 | 2 | 5 | 5 | 0 | -19 | 384 | 0 | 0 | 56 | 428 | 0 | 0 | 91 | 287 | 0 | 0 | 96 | -31 | 0 | 0 | 0 | 292 | 0 | 0 | 141 | 361 | 0 | 0 | 80 | 439 | 0 | 0 | 44 | 687.7 | 0 | 0 | 95.2 | -118.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -268 | -602 | 996 | -71 | 331 | -862 | 929 | -418 | -190 | -1,014 | 706 | -299 | -77 | -443 | 1,117 | 427 | 123 | -480 | 1,140 | -131 | -161 | -559 | 592 | -315 | 28 | -566 | 893 | -284 | -231 | -668 | 783 | -160 | -193 | -758 | 748 | -197 | 107 | -573 | 1,042 | -185 | 81 | -680 | 867 | -143 | 195 | -388 | 1,278 | 26 | 96 | -894 | 1,438 | -537 | -436 | -721 | 795 | -132 | -42 | -57 | 674 | 278 | 422 | -10 | 825 | -307 | -96 | -620 | 725 | -257 | -125 | -400 | 1,362 | -174 | 50 | -584 | 467 | 36 | 156 | -416 | 853 | -217.3 | 57.9 | -359 | 736.9 | 325.4 | -208.3 | -351.4 | 531.3 | -141.8 | 10 | -229.6 | 1,185.6 | 26.5 | 73.9 | -577.2 | 630.5 | -156.8 | -234.1 | -358.4 | 318.2 | -204.5 | 114.1 | -251.3 | 69.9 | -199.8 | -65.1 | -635 | 266.7 | -39.5 | -21.9 | -362.6 | 391.5 | 84.4 | -160.6 | -566.1 | 355.4 | -45.3 | -276.2 | -485 | 41.6 | 0.4 | -106.6 | -247.9 | 446.1 | -153.8 | -29.2 | -386.7 | -1.9 | 25.1 | -31.9 | -205.2 | 176.2 | 115.9 | -18.2 | -187.2 | 332.8 | 202.8 | 4.9 | -338 | 742.5 |
Accounts Receivables
| -29 | -325 | 757 | -441 | 228 | -603 | 1,047 | -356 | -182 | -842 | 663 | -418 | -19 | -526 | 634 | -538 | 242 | -206 | 856 | -340 | -20 | -425 | 635 | -332 | -8 | -467 | 660 | -337 | 8 | -478 | 781 | -153 | -18 | -399 | 613 | -205 | 56 | -495 | 750 | -299 | 80 | -456 | 807 | -337 | 109 | -500 | 1,020 | -352 | 258 | -635 | 1,082 | -718 | 53 | -754 | 677 | -430 | -88 | -340 | 558 | -448 | 48 | -19 | 294 | -289 | 17 | -415 | -104 | 0 | 0 | -434 | 384 | 0 | 0 | -447 | 2 | 0 | 0 | 14 | -117.7 | 0 | 0 | 3.1 | -831.8 | 0 | 0 | -71.6 | 34.8 | 0 | 0 | -57.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| -242 | -167 | 318 | 361 | 183 | 46 | 411 | -563 | -454 | -436 | -185 | -255 | -284 | -258 | 58 | 351 | 474 | -170 | 172 | 67 | -140 | -93 | 83 | -32 | -141 | -81 | 210 | 228 | -291 | -191 | 64 | -60 | -60 | -116 | 8 | -84 | -21 | 8 | 191 | 92 | -104 | -214 | 117 | 227 | -9 | 31 | 362 | 373 | -68 | -48 | 145 | -194 | -668 | -292 | 11 | 45 | -292 | -300 | 105 | 421 | 489 | 250 | 118 | -134 | -388 | -296 | -35 | -89 | -145 | -126 | 513 | 34 | -185 | -254 | -41 | 29 | -130 | -111 | 10.9 | 29.9 | -20.9 | -73.8 | 94.9 | 130.2 | -54.2 | -129.3 | 68.8 | 31.4 | -61.8 | 46.5 | 238.7 | 298.5 | 92.9 | -222.3 | -145 | 29.4 | -136.3 | -130.7 | -17.8 | 207.3 | 87.9 | -0.5 | 62.8 | 4.3 | -111.9 | -268.8 | -55.2 | 20.7 | 31.2 | -103.8 | 115.8 | 65.7 | 10.4 | -197.4 | 2.8 | 11.9 | -185.4 | -173.6 | -44.9 | 59.5 | -12.5 | -66 | 90.4 | 17.7 | -57.8 | -150.5 | -18.1 | -15 | 55.1 | -93.9 | 5.1 | 136.8 | 45.5 | -181.5 | 125.7 | 207.9 | 82.2 | -75 | 71.8 |
Change In Accounts Payables
| 22 | -47 | 35 | -181 | -102 | -302 | -367 | 381 | 396 | 276 | 227 | 149 | 326 | 221 | 451 | 435 | -754 | -106 | 115 | -55 | 16 | -71 | -12 | -18 | 154 | 99 | 80 | -185 | 117 | 73 | -12 | -51 | 3 | -96 | 45 | 58 | 57 | -82 | 28 | -155 | 6 | 80 | -4 | -174 | 14 | 134 | -21 | -157 | -191 | -84 | 261 | 30 | 129 | 276 | 170 | 97 | 153 | 349 | 131 | 68 | -191 | -331 | 287 | -22 | 295 | 65 | 294 | 0 | 0 | 78 | 92 | 0 | 0 | 43 | 44 | 0 | 0 | -85 | 151.1 | 0 | 0 | 26.2 | -90.5 | 0 | 0 | 87.2 | 98.3 | 0 | 0 | 48.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -19 | -63 | -114 | 190 | 22 | -3 | -162 | 120 | 50 | -12 | 1 | 225 | -100 | 120 | -26 | 179 | 161 | 2 | -3 | 197 | -17 | 30 | -114 | 67 | 23 | -117 | -57 | 10 | -65 | -72 | -50 | 104 | -118 | -147 | 82 | 34 | 15 | -4 | 73 | 177 | 99 | -90 | -53 | 141 | 81 | -53 | -83 | 162 | 97 | -127 | -50 | 345 | 50 | 49 | -63 | 156 | 185 | 234 | -120 | 237 | 76 | 90 | 126 | -173 | 292 | 26 | 570 | -168 | 20 | 82 | 373 | -208 | 235 | 74 | 462 | 7 | 286 | -234 | 808.7 | -247.2 | 78.8 | -314.5 | 1,564.3 | 195.2 | -154.1 | -237.7 | 329.4 | -173.2 | 71.8 | -267.3 | 946.9 | -272 | -19 | -354.9 | 775.5 | -186.2 | -97.8 | -227.7 | 336 | -411.8 | 26.2 | -250.8 | 7.1 | -204.1 | 46.8 | -366.2 | 321.9 | -60.2 | -53.1 | -258.8 | 275.7 | 18.7 | -171 | -368.7 | 352.6 | -57.2 | -90.8 | -311.4 | 86.5 | -59.1 | -94.1 | -181.9 | 355.7 | -171.5 | 28.6 | -236.2 | 16.2 | 40.1 | -87 | -111.3 | 171.1 | -20.9 | -63.7 | -5.7 | 207.1 | -5.1 | -77.3 | -263 | 670.7 |
Other Non Cash Items
| 591 | 1,073 | 184 | 172 | 35 | 37 | 199 | 39 | -57 | 42 | -99 | 22 | 81 | -55 | -132 | 20 | 229 | 162 | -146 | -2 | -9 | 38 | 3 | -299 | -43 | -69 | 27 | -15 | -18 | 49 | 36 | 100 | 10 | 68 | 621 | -24 | -36 | -106 | -262 | -1 | -92 | -1,206 | -68 | -70 | -93 | -874 | -434 | -213 | -63 | 32 | 253 | -150 | 144 | -4 | 246 | -121 | -99 | 96 | -64 | -131 | 3 | -15 | 29 | -102 | -90 | 11 | -448 | -273 | -199 | -189 | -561 | -93 | -140 | -33 | -368 | -221 | -142 | 19 | -1,241.1 | 62.6 | -5.2 | 56.1 | 158.9 | -164.3 | -555.2 | -6.4 | 985.2 | 12 | 69.4 | -57.1 | -333.3 | 128.9 | 285.8 | 43.2 | -45.2 | -2 | 5.2 | 0 | -135.5 | -28.4 | 7.8 | -8.5 | 422.1 | -89.7 | -215.2 | -18.2 | 146.7 | 17.2 | 9.9 | 23.3 | 463.7 | 24.1 | 29 | 69 | 58 | 0 | 0 | 0 | 99.8 | -73.3 | 73.3 | 0 | -178.4 | 132.4 | -59.1 | 50.2 | 34.5 | 0 | -16.9 | 0 | -52.4 | -46 | -3.5 | 65.1 | -39.4 | 51.1 | 40.1 | 4.4 | 35.8 |
Operating Cash Flow
| -67 | -451 | 1,236 | 230 | 341 | -775 | 1,148 | -94 | 178 | -711 | 1,064 | 69 | 211 | -282 | 1,354 | 581 | -259 | -561 | 1,346 | 152 | 73 | -364 | 940 | 60 | 305 | -389 | 1,312 | 31 | 101 | -286 | 1,267 | 357 | 261 | -381 | 1,052 | 361 | 536 | -262 | 1,279 | 195 | 409 | -1,543 | 1,236 | 164 | 475 | -937 | 1,367 | 122 | 303 | -754 | 1,745 | -303 | -236 | -433 | 841 | -100 | 60 | 123 | 868 | 422 | 332 | -325 | 656 | -1,186 | 132 | -347 | 785 | -145 | -108 | -400 | 958 | -195 | 99 | -302 | 696 | 128 | 233 | -172 | 677.5 | 35.2 | 227.4 | -220.3 | 527.2 | 222.6 | -683.3 | -373.2 | 562.8 | 53 | 263.7 | -203.1 | 837.9 | 318.8 | 530.1 | -420.3 | 663.5 | -9.9 | -9.4 | -134.4 | 411.6 | 16.4 | 307.5 | -100.8 | 749.5 | 16.9 | 24.7 | -352 | 533.8 | 285.3 | 301.5 | -52.8 | 552.6 | 407.9 | 170.7 | -233.7 | 673.5 | 220.6 | 5.2 | -246.5 | 387.6 | 181.4 | 251.4 | -55.8 | 480.7 | 212.2 | 162.7 | -152.5 | 232.4 | 242.1 | 172.1 | -29.8 | 343.3 | 225.4 | 108.2 | -104.5 | 389.5 | 265.6 | 137.1 | -217.9 | 865.5 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -316 | -318 | -243 | -271 | -245 | -291 | -296 | -254 | -235 | -276 | -315 | -281 | -200 | -185 | -160 | -124 | -152 | -211 | -209 | -160 | -180 | -221 | -196 | -173 | -194 | -248 | -198 | -186 | -226 | -271 | -285 | -245 | -213 | -253 | -327 | -208 | -244 | -204 | -289 | -193 | -212 | -229 | -434 | -241 | -222 | -271 | -339 | -298 | -214 | -276 | -237 | -274 | -248 | -284 | -326 | -260 | -217 | -141 | -244 | -130 | -151 | -221 | -316 | -295 | -296 | -226 | -289 | -223 | -130 | -97 | -220 | -182 | -112 | -157 | -264 | -142 | -143 | -85 | -240.3 | -113.4 | -94.4 | -70.5 | -181.9 | -87.4 | -87.2 | -90.1 | -164.6 | -120.4 | -97.1 | -75.8 | -119.5 | -94.7 | -117.3 | -103.9 | -203.4 | -144.4 | -139 | -127.7 | -291.4 | -1,052.2 | -204.6 | -148.8 | -368.6 | -335.1 | -175.4 | -177.2 | -448.5 | -146.9 | -136.3 | -94.4 | -212.1 | -137.5 | -140 | -127.9 | -242.1 | -148.4 | -123.7 | -101.4 | -211.9 | -108.3 | -111.8 | -91 | -169.9 | -115.6 | -85.2 | -61.6 | -153.7 | -83.1 | -67.7 | -62.1 | -96.1 | -75.9 | -81.9 | -91.2 | -144.1 | -135.7 | -141.5 | -153.2 | -210.6 |
Acquisitions Net
| 0 | 106 | 26 | 271 | 245 | 2 | 28 | -8 | 15 | 8 | -1,856 | 281 | 200 | 0 | 160 | 124 | 152 | 0 | 209 | 0 | 180 | 0 | 196 | 173 | 194 | 248 | 198 | 186 | 226 | 0 | 285 | 245 | 213 | 0 | 327 | 208 | 0 | 0 | 289 | 193 | 212 | 0 | 434 | 241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 0 | 0 | -46 | 0 | 0 | 0 | 0 | -5 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 10.4 | -10.4 | 0 | 0 | 0 | 0 | 0 | 0 | 15.9 | -15.9 | 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 | 8.9 | 0 | 0 | 0 | 4.9 | 13.4 | 0.7 | 0 | 7.5 | 53.2 | 19.9 | 3 | 0 | 0 | -9 | 9 | 0 | -8.8 | 3.6 | 5.2 | 4 | 4.4 | 5.2 | 4.8 | 0 |
Purchases Of Investments
| 0 | 0 | -1 | -5 | -20 | -82 | -3 | -31 | -32 | -9 | -35 | -26 | -28 | -29 | -40 | -26 | -24 | -6 | -40 | -6 | -36 | -31 | -7 | -31 | -22 | -8 | -32 | -8 | -32 | -11 | -26 | -12 | -22 | -12 | -27 | -1 | -49 | 0 | 72 | -31 | -16 | -25 | -16 | -29 | -40 | -20 | 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 | -3.8 | -24.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.2 | -10.3 | -1.8 | -9.3 | -45.8 | -35.9 | -154.7 | -50.7 | -14.7 | 40.2 | -145.3 | -37.7 | 0 | 0 | -28.2 | -34 | -37.8 | -47.4 | -17.9 | -15.1 | -15.9 | -30.4 | -0.6 | -28.5 | 0 |
Sales Maturities Of Investments
| 1 | 0 | 6 | 92 | 1 | 1 | 9 | 54 | 28 | 16 | 34 | 33 | 17 | 41 | 25 | 25 | 42 | 4 | 39 | 0 | 36 | 31 | 7 | 23 | 30 | 8 | 32 | 8 | 32 | 11 | 26 | 11 | 23 | 0 | 44 | 4 | 0 | 21 | 13 | 36 | 11 | 35 | 8 | 33 | 26 | 22 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | -26 | 2 | 0 | 24 | 7 | 0 | 16 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.1 | 0.8 | 25.2 | 106.1 | 24.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.5 | 9.2 | 4.3 | 17.4 | 59.4 | 58.1 | 155.3 | 37.8 | 51.8 | -36.8 | 132.7 | 66.5 | 9.7 | 18.2 | 11.6 | 56.3 | 38.3 | 23.6 | 2.5 | 37.1 | 26.6 | 17 | 20.8 | 45.9 | 0 |
Other Investing Activites
| 58 | -21 | -5 | -260 | -170 | -86 | -4 | -6 | 136 | -31 | 1,870 | -265 | -2,042 | -7 | -137 | -124 | -151 | -44 | -215 | 1 | -175 | -23 | -203 | -186 | -230 | 0 | -204 | -177 | -228 | 1 | -266 | -241 | -209 | 8 | -605 | -208 | 4 | 3 | -331 | -189 | -205 | 8 | -403 | -227 | 3 | -12 | 16 | 10 | -3 | -19 | 50 | 42 | 115 | -66 | 67 | 37 | 25 | -44 | 91 | -84 | 24 | 5 | 256 | -355 | 62 | 34 | 44 | 1,493 | -7 | 38 | 146 | 17 | -28 | 8 | 48 | 122 | 8 | 16 | -5 | 38.5 | -47.5 | 7.4 | 84.9 | -16 | 107.2 | 7.9 | -87.6 | 6.4 | -85.1 | -20.4 | 62.3 | 1.5 | -89.8 | 14 | 121 | 41.4 | -36 | 19.7 | -93 | 15.4 | 20.3 | -47.7 | -46.5 | 354.1 | -25.5 | 72.7 | 85.8 | 35.6 | -12.8 | -86.5 | 43.1 | -41.5 | -33.3 | -41.7 | -95.5 | 3.4 | 5.1 | -1.1 | -10.4 | 1.4 | -2.8 | -3.9 | 10.3 | 4.7 | -1.5 | -3.7 | 289.5 | -32.3 | 124.6 | -4.9 | 103.9 | 11 | 0.7 | -2.8 | 1.6 | -6.9 | 9.4 | -8 | -56.7 |
Investing Cash Flow
| -257 | -233 | -217 | -173 | -189 | -456 | -266 | -245 | -103 | -300 | -302 | -258 | -2,053 | -180 | -152 | -125 | -133 | -257 | -216 | -165 | -175 | -244 | -203 | -194 | -222 | -248 | -204 | -177 | -228 | -270 | -266 | -242 | -208 | -257 | -588 | -205 | -289 | -180 | -246 | -184 | -210 | -211 | -411 | -223 | -219 | -283 | -323 | -288 | -217 | -295 | -187 | -232 | -133 | -350 | -285 | -221 | -192 | -161 | -146 | -214 | -111 | -192 | -14 | -650 | -234 | -238 | -245 | 1,270 | -137 | -59 | -79 | -164 | -140 | -149 | -216 | -20 | -135 | -69 | -234.9 | -85.3 | -141.9 | -63.1 | -96.5 | -103.3 | 20.8 | -57 | -134 | -130 | -182.2 | -96.2 | -57.2 | -93.2 | -207.1 | -89.9 | -82.4 | -103 | -175 | -108 | -384.4 | -1,036.8 | -184.3 | -196.5 | -415.1 | 19 | -200.9 | -104.5 | -362.7 | -111.3 | -149.1 | -180.9 | -169 | -179 | -173.3 | -169.6 | -327.4 | -146.1 | -116.1 | -94.4 | -203.8 | -71.3 | -113.3 | -107.8 | -115 | -54.3 | -79.4 | -33.5 | 145.5 | -97.2 | 31.3 | -35.7 | 8.3 | -97.5 | -93 | -66.8 | -127.8 | -151.6 | -106.7 | -139 | -267.3 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -235 | -684 | -1,145 | -119 | -219 | -957 | -752 | -323 | -185 | -800 | -3,433 | -2,630 | -2,689 | -799 | -1,164 | -2,088 | -2,561 | -1,839 | -922 | -5 | -224 | -627 | -3,005 | -1,406 | -2,109 | -1,744 | -2,672 | -1,508 | -1,757 | -1,451 | -1,537 | -1,157 | -2,143 | -824 | -1,871 | -173 | -705 | -650 | -501 | -231 | -575 | -272 | -260 | -16 | -4 | -1,480 | -1,462 | -559 | -1,038 | -814 | -1,021 | -281 | -1,042 | -444 | -330 | -1,180 | -24 | -137 | -1,407 | -79 | -748 | -496 | 0 | -37 | -48 | -769 | -256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -3 | -1 | 0 | 0 | -1 | -6 | 0 | 0 | -5 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 2,237 | 1 | 2 | 1 | 2 | 1 | 2 | 9 | 4 | 6 | 1 | 2 | 20 | 15 | 16 | 2 | -2 | 10 | 7 | 24 | 7 | 11 | 3 | 2 | 2 | 1 | 0 | 0 | 1 | 0 | 3 | 4 | 0 | 0 | 0 | 1 | 0 | 2 | -2 | 2 | 1 | -1 | 2 | 3 | -18 | 15 | 0 | 65 | 12 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 1.5 | 0.2 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0.2 | 16.3 | 0.2 | 2.3 | 0.5 | -0.1 | 0.7 | 0.6 | 2.6 | 0.2 | 0.9 | 0.5 | 0.6 | 4.8 | 8 | 0.7 | 1.9 | 7.8 | 4.5 | 24.6 | 7.5 | 21.3 | 16.8 | 35.5 | 22.3 | 10.8 | 8 | 45.7 | 29.8 | 11.2 | 13.8 | 4 | 1.9 | 18.2 | 2 | 19.3 | 131.5 | 30.6 | 18.8 | 14.3 | 15.3 | 5.1 | 24.6 | 5.9 | 584 | 1 | 0.5 | 0.7 | 2.5 | 3.6 | 7.2 | 6 | 1.3 |
Common Stock Repurchased
| 0 | -3 | 2 | 0 | -1 | -1 | -1 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | -100 | -75 | -25 | -195 | -175 | -5 | -25 | -300 | -50 | -100 | -50 | -98 | -30 | -51 | -1 | -137 | -32 | -33 | -32 | -3 | -1 | 0 | 0 | 492 | 816 | 0 | 0 | 157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65 | 0 | 0 | 65 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -62.7 | 0 | 0 | 0 | 0 | -35.6 | -42.8 | 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 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -37 | -37 | -37 | -37 | -37 | -38 | -33 | -33 | -34 | -35 | -25 | -25 | -25 | -26 | -18 | -19 | -19 | -19 | -17 | -16 | -16 | -17 | -17 | -22 | -19 | -19 | -7 | -8 | -7 | -7 | -7 | -8 | -7 | -8 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -51 | 0 | 0 | -100 | 0 | 0 | 0 | -69 | 0 | 0 | 0 | -52 | 0 | 0 | 0 | -15.9 | 0 | 0 | -13 | -15.7 | 0 | 0 | 0 | -20.9 | -19.7 | -25.8 | -19.6 | -19.6 | -50.7 | -57.7 | -47.6 | -47.3 | -48.6 | -72.6 | -47.1 | -46.9 | -47.2 | -46.5 | -46.9 | -46.7 | -47 | -47.2 | -47 | -47 | -43.7 | -43.7 | -43.9 | -43.6 | -38.7 | -38.8 | -38.6 | -38.2 | -38.1 | -37.9 | -30.3 | -30.3 | -30.2 | -30.3 | -22.6 | -22.6 | -22.3 | -22 | -18 | -18 | -7.1 | -7.2 | -7 | -5.9 | -5.8 | -6 | -5.8 | -26.2 | -26.2 | -26.2 | -26.1 | -26 |
Other Financing Activities
| 79 | -18 | 38 | -221 | 20 | 118 | -173 | 45 | -35 | 182 | 2,587 | 2,965 | 4,365 | 934 | 412 | 1,719 | 2,946 | 2,815 | -137 | 10 | -21 | 55 | 6 | 1,596 | 2,335 | 2,201 | 2,028 | 1,738 | 1,813 | 1,890 | 1,055 | 938 | 2,273 | 1,104 | 1,289 | 166 | 523 | 631 | 83 | 457 | 204 | 1,094 | -36 | -28 | -30 | -11 | -49 | 4 | 1,063 | 1,147 | -10 | 1,229 | 992 | 1,414 | 113 | 1,411 | 103 | 222 | 13 | 62 | 951 | 1,048 | -325 | 1,471 | -56 | -694 | 412 | -540 | 436 | -1,449 | 1,740 | 108 | 7 | -151 | 95 | -72 | -188 | 35 | -120.5 | 331.9 | -59 | 63.8 | 89.4 | -270.9 | 1,103.1 | 219.3 | -46.8 | -38.2 | -14.7 | 9.9 | -587.9 | 327 | -212 | 543.8 | -505.2 | 166.5 | 266.7 | 279.7 | 23.8 | 1,004.5 | 18.8 | 309.4 | -211.9 | 42.1 | 246.4 | 381.5 | -87.3 | -150.8 | -100.3 | 308.2 | -445.2 | -154.2 | 15.8 | 449.7 | -263.7 | -61.9 | 71.1 | 423 | -223.6 | -40.8 | -44.2 | 185 | -476 | -161.4 | -82 | 177.6 | -381.6 | -129.3 | -279.1 | 166.8 | -985.6 | -118 | 31.6 | 136.8 | -230.2 | -91.2 | 5.2 | 453.5 | -636.7 |
Financing Cash Flow
| 235 | 663 | -1,107 | -102 | -199 | 1,075 | -925 | 368 | 150 | 982 | -846 | 335 | 1,676 | 144 | -752 | -369 | 385 | 939 | -1,096 | -22 | 166 | 645 | -820 | 58 | 120 | 399 | -872 | 31 | 28 | 398 | -804 | -281 | 12 | 213 | -679 | -39 | -233 | -34 | -574 | 187 | -419 | 795 | -318 | -20 | -42 | 1,462 | -1,024 | 255 | 17 | 326 | -881 | 948 | -47 | 974 | -217 | 231 | 79 | 86 | -1,394 | -15 | 201 | 554 | -326 | 1,419 | -54 | -691 | -27 | -525 | 436 | -1,319 | 1,683 | 108 | 7 | -151 | 50 | -72 | -188 | 35 | -134.9 | 332.1 | -59 | 50.9 | 73.8 | -270.9 | 1,103.1 | 219.3 | -67.5 | -41.6 | -40.3 | -7.4 | -607 | 276.2 | -269 | 496.8 | -549.9 | 118.2 | 195 | 233.1 | -22.5 | 962.1 | -19.7 | 263.2 | -256.7 | -59.8 | 203.7 | 359.1 | -126.8 | -173.2 | -162.8 | 257 | -466.5 | -182.1 | -15 | 456.8 | -272.1 | -88.8 | 47 | 396.7 | -252 | -52.8 | -72.5 | 181.7 | -367.1 | -153.1 | -85.2 | 173.9 | -384.3 | -131.3 | -261.7 | 165.7 | -407.5 | -122.8 | 26.1 | 131.7 | -253.9 | -113.8 | -13.8 | 433.4 | -661.4 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -13 | -10 | 15 | -9 | -4 | 8 | 32 | -34 | -35 | 2 | -10 | -22 | 28 | -34 | 45 | 4 | 9 | -59 | 14 | -19 | 6 | 0 | -6 | -12 | -41 | 16 | 6 | 14 | 17 | 20 | -40 | 3 | -6 | 28 | -23 | -41 | 11 | -72 | -42 | -91 | 4 | -184 | -11 | 15 | -36 | -137 | 4 | 12 | -30 | 34 | -31 | -91 | 5 | 19 | 1 | 72 | -38 | -196 | 4 | 31 | 48 | -35 | -28 | -46 | 9 | 29 | 17 | 5 | 54 | -1 | 23 | 1 | 12 | 26 | -14 | 5 | -21 | -30 | 56.7 | 15.6 | -17.2 | -17.2 | 29.8 | 4.3 | 21.9 | 8.2 | 13.4 | -13.1 | -7.6 | -6.3 | 0.3 | -3.8 | -0.8 | -5.3 | -15.1 | -5.2 | -3.7 | -2.2 | 3.2 | -3.5 | 0.7 | -13.9 | 3 | -0.6 | -5 | -0.9 | -12.4 | -14.8 | -5.1 | -5.6 | -2.9 | -1.2 | -25.7 | 0.2 | -28.9 | -3.5 | 2.7 | -4.5 | -8.8 | 1.4 | -1 | -2 | -1.7 | -2.7 | -1.7 | -2.3 | -10.7 | 1.1 | 5.8 | -1.2 | 3.2 | -0.5 | -5.2 | -5.3 | -0.6 | -0.1 | -0.8 | -1.8 | 2.5 |
Net Change In Cash
| -102 | -31 | -73 | -54 | -51 | -148 | -11 | -5 | 190 | -27 | -94 | 124 | -138 | -352 | 495 | 91 | 2 | 62 | 48 | -54 | 70 | 37 | -89 | -88 | 162 | -222 | 242 | -101 | -82 | -138 | 157 | -163 | 59 | -397 | -214 | 52 | 25 | -548 | 417 | 107 | -216 | -1,143 | 496 | -64 | 178 | 105 | 24 | 101 | 73 | -689 | 646 | 322 | -411 | 210 | 340 | -18 | -91 | -148 | -668 | 224 | 470 | 2 | 288 | -463 | -147 | -1,247 | 530 | 605 | 245 | -1,779 | 2,585 | -250 | -21 | -576 | 516 | 41 | -111 | -236 | 366.5 | 300.8 | 9.3 | -249.7 | 530.5 | -148.4 | 462.5 | -202.7 | 374.7 | -131.7 | 33.6 | -313 | 174 | 498 | 53.2 | -18.7 | 16.1 | 0.1 | 6.9 | -11.5 | 7.9 | -61.8 | -86.8 | -48 | 80.7 | -24.5 | 22.5 | -98.3 | 31.9 | -14 | -15.5 | 17.7 | -85.8 | 45.6 | -43.3 | 53.7 | 45.1 | -17.8 | -61.2 | 51.3 | -77 | 58.7 | 64.6 | 16.1 | -3.1 | 2.1 | -3.6 | -14.4 | -17.1 | 14.7 | -52.5 | 99 | -52.7 | 4.6 | 36.1 | -44.9 | 7.2 | 0.1 | 15.8 | 74.7 | -60.7 |
Cash At End Of Period
| 852 | 954 | 985 | 1,058 | 1,112 | 1,163 | 1,311 | 1,322 | 1,327 | 1,137 | 1,164 | 1,258 | 1,134 | 1,272 | 1,624 | 1,129 | 1,038 | 1,036 | 974 | 926 | 980 | 910 | 873 | 962 | 1,050 | 888 | 1,110 | 868 | 969 | 1,051 | 1,132 | 975 | 1,138 | 1,079 | 1,476 | 1,690 | 1,638 | 1,613 | 2,161 | 1,744 | 1,637 | 1,853 | 2,996 | 2,500 | 2,564 | 2,386 | 2,281 | 2,257 | 2,156 | 2,083 | 2,772 | 2,126 | 1,804 | 2,215 | 2,005 | 1,665 | 1,683 | 1,774 | 1,922 | 2,590 | 2,366 | 1,896 | 1,894 | 1,606 | 2,069 | 2,216 | 3,463 | 2,933 | 2,328 | 2,083 | 3,899 | 1,314 | 1,564 | 1,585 | 2,178 | 1,662 | 1,621 | 1,732 | 1,967.9 | 1,601.4 | 1,300.6 | 1,291.3 | 1,564.9 | 1,034.4 | 1,182.8 | 720.3 | 923 | 548.3 | 680 | 646.4 | 959.4 | 785.4 | 287.4 | 234.2 | 252.9 | 236.8 | 236.7 | 229.8 | 241.3 | 233.4 | 104.2 | 191 | 80.7 | -24.5 | 22.5 | 160.3 | 31.9 | -14 | -15.5 | 256.2 | -85.8 | 45.6 | -43.3 | 322 | 45.1 | -17.8 | -61.2 | 302.2 | -77 | 58.7 | 64.6 | 204.6 | -3.1 | 2.1 | -3.6 | 193.1 | -17.1 | 14.7 | -52.5 | 262.4 | -52.7 | 4.6 | 36.1 | 175.4 | 7.2 | 0.1 | 15.8 | 197.2 | -60.7 |