O-I Glass, Inc.
NYSE:OI
12.8 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -77 | 57 | 72 | -470 | 56 | 113 | 210 | 15 | 235 | 256 | 122 | 48 | 83 | 123 | -91 | -25 | 335 | -101 | 55 | 33 | -567 | 71 | 84 | -117 | 127 | 56 | 103 | -126 | 135 | 143 | 53 | -65 | 117 | 111 | 74 | -194 | 25 | 47 | 75 | -120 | 68 | 140 | 107 | -147 | 138 | 140 | 84 | -143 | 99 | 138 | 126 | -768 | 123 | 78 | 77 | -105 | 150.7 | 154.9 | 94.4 | -152.5 | 129 | 162.5 | 58.8 | -236.5 | 78.6 | 231.3 | 178.1 | -18.8 | 1,156.5 | 149.7 | 53.2 | -102.8 | 8.4 | 42.6 | 24.3 | -881.9 | 56.6 | 86.2 | 117.5 | -18.9 | 59.4 | 82 | 49 | -1,071.1 | 28.9 | 17 | 34.4 | 53.2 | 97.9 | 96.9 | -238.6 | -5.2 | 69.4 | 247.6 | 48.9 | 32.3 | -449.2 | 88.5 | 58.7 | 41.4 | 77.5 | 110.9 | 69.3 | -186.9 | 113.6 | 115 | 80.4 | 39.1 | 91.8 | 86.9 | 54.6 | 22.9 | 62 | 66.6 | 39.6 | 20.7 | 56.1 | 59 | 33.3 | -47.6 | 46.4 | 51.4 | 28.1 | -313.5 | 42.9 | 266.4 | 21.8 | -6.4 | 38.6 | 39.7 | 24.8 |
Depreciation & Amortization
| 127 | 125 | 125 | 114 | 127 | 124 | 118 | 118 | 115 | 116 | 116 | 114 | 117 | 117 | 115 | 119 | 116 | 121 | 126 | 129 | 127 | 127 | 126 | 123 | 130 | 123 | 131 | 129 | 127 | 118 | 127 | 119 | 122 | 125 | 125 | 128 | 99 | 102 | 95 | 105 | 113 | 118 | 111 | 100 | 98 | 100 | 99 | 100 | 105 | 102 | 105 | 101 | 104 | 111 | 106 | 102.9 | 98.1 | 93.8 | 96.2 | 103.6 | 100.8 | 98.8 | 92.7 | 64.2 | 119.3 | 124.4 | 123.1 | 114.5 | 121.1 | 105.5 | 119.8 | 125.5 | 127.4 | 128.7 | 127.6 | 132.4 | 129.2 | 121.2 | 141.2 | 127.8 | 81 | 129.7 | 136.3 | 138.8 | 129.1 | 128.9 | 128.4 | 122.9 | 115.6 | 122.6 | 119.6 | 143.4 | 133.5 | 133.3 | 133.5 | 130.6 | 138.1 | 140.2 | 140.6 | 137.3 | 139.6 | 131.7 | 136.7 | 122.7 | 133.2 | 118 | 90 | 92 | 86.9 | 82.6 | 82 | 69.2 | 69.9 | 66.8 | 65.7 | 53.1 | 60.4 | 61.1 | 63.5 | 59.1 | 56.8 | 57.1 | 60.6 | 55.1 | 56.4 | 54.9 | 65.9 | 82.1 | 55.2 | 56.3 | 57.5 |
Deferred Income Tax
| 0 | 0 | 0 | 25 | 8 | 7 | 0 | 22 | -10 | 0 | 0 | -2 | 0 | -69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -12 | -6 | -4 | -48.9 | 0.6 | -6.9 | -0.8 | 40.1 | 12.2 | -10.9 | 10.5 | 64.1 | -40.1 | -1.3 | -1.7 | -13.6 | -6 | 10.6 | 12.2 | 17.1 | -8.7 | 3.6 | -1.2 | -91.2 | -8.1 | 7 | 17.3 | -92.1 | 7.9 | -19.1 | 10 | -171 | -23.1 | 4.1 | 7.4 | 2.4 | 35.1 | 0 | 0 | 17 | 49.5 | 0 | 0 | -30.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 3 | -1 | 7 | 7 | 7 | 10 | 19 | 5 | 10 | 0 | 0 | 8 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 11 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 80 | 57 | -473 | 214 | 125 | -5 | -536 | 257 | 88 | 9 | -259 | 126 | 90 | -72 | -229 | 221 | 13 | 46 | -461 | 485 | 278 | -242 | -697 | 560 | 41 | 36 | -622 | 512 | -16 | -43 | -542 | 410 | 171 | -3 | -488 | 414 | 75 | 28 | -429 | 429 | 42 | -2 | -352 | 386 | -12 | -66 | -334 | 392 | 55 | -105 | -275 | 248 | -67 | -7 | -281 | 150.3 | 35.9 | -92.5 | -164.7 | -12.7 | 154.3 | -5.1 | -207.4 | 100.1 | 44.9 | -89.4 | -257 | 4.7 | 177.1 | 3.4 | -241.8 | -41.6 | -16.7 | -124.3 | -317.9 | 233.3 | 190.1 | -140.1 | -265 | 63.9 | 223.2 | 20.6 | -152.8 | 268.9 | -116.1 | -84.4 | -163.4 | 222.7 | -149.8 | -447.9 | 423.1 | 203.1 | -41.8 | -87.2 | -141.2 | 68.6 | 30.7 | -61.8 | -153.8 | 127.8 | 8.9 | -78.1 | -181 | -87 | 150.4 | -94.3 | -105.2 | -91.5 | -3.3 | -36.7 | -85.7 | -80.6 | 68.8 | -44.6 | -0.8 | 93.1 | 29.1 | -70.8 | -111.4 | 71 | -5 | -10.3 | -94.4 | -104 | 35.7 | -125.2 | 17 | -0.7 | 143.6 | -100.7 | -112.3 |
Accounts Receivables
| 0 | 0 | 0 | 151 | 0 | 0 | 0 | -83 | 0 | 0 | 0 | -146 | 0 | 0 | 0 | -132 | 0 | 0 | 0 | -48 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | -37 | 0 | 0 | 0 | -32 | 0 | 0 | 0 | -14 | 0 | 0 | 0 | 59 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -174 | 0 | 0 | 0 | -61 | 0 | 0 | 0 | -32 | 0 | 0 | 0 | 75 | 0 | 0 | 0 | -26 | 0 | 0 | 0 | -29 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | -13 | 0 | 0 | 0 | -26 | 0 | 0 | 0 | -30 | 0 | 0 | 0 | -74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 23 | 0 | 0 | 0 | 144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 80 | 57 | -473 | 214 | 125 | -5 | -536 | 257 | 88 | 9 | -254 | 126 | 90 | -72 | -229 | 221 | 13 | 46 | -461 | 485 | 278 | -242 | -697 | 560 | 41 | 36 | -622 | 512 | -16 | -43 | -542 | 410 | 171 | -3 | -488 | 414 | 75 | 28 | -429 | 429 | 42 | -2 | -352 | 386 | -12 | -66 | -334 | 392 | 55 | -105 | -275 | 248 | -67 | -7 | -281 | 150.3 | 35.9 | -92.5 | -164.7 | -12.7 | 154.3 | -5.1 | -207.4 | 100.1 | 44.9 | -89.4 | -257 | 4.7 | 177.1 | 3.4 | -241.8 | -41.6 | -16.7 | -124.3 | -317.9 | 233.3 | 190.1 | -140.1 | -265 | 63.9 | 223.2 | 20.6 | -152.8 | 268.9 | -116.1 | -84.4 | -163.4 | 222.7 | -149.8 | -447.9 | 423.1 | 203.1 | -41.8 | -87.2 | -141.2 | 68.6 | 30.7 | -61.8 | -153.8 | 127.8 | 8.9 | -78.1 | -181 | -87 | 150.4 | -94.3 | -105.2 | -91.5 | -3.3 | -36.7 | -85.7 | -80.6 | 68.8 | -44.6 | -0.8 | 93.1 | 29.1 | -70.8 | -111.4 | 71 | -5 | -10.3 | -94.4 | -104 | 35.7 | -125.2 | 17 | -0.7 | 143.6 | -100.7 | -112.3 |
Other Non Cash Items
| 58 | 250 | 256 | 491 | 16 | 42 | 15 | -67 | -782 | -14 | -52 | -48 | 23 | 20 | 149 | 14 | -202 | 115 | -35 | 5 | 578 | -24 | -108 | 127 | -49 | 4 | 18 | 169 | -53 | -37 | 25 | 67 | -80 | -41 | -13 | 157 | 16 | -11 | -19 | 75 | -3 | -86 | -69 | 101 | 1 | -21 | 15 | -1 | -36 | -36 | -51 | 99 | 145 | -7 | 9 | -70 | -7.4 | 35.7 | 48.6 | 89.7 | 56.5 | 22 | 19.1 | -33.4 | 194.2 | -74.2 | -8.3 | -193.7 | -1,102.7 | -89.3 | 12.5 | 99.1 | -100.1 | 5.3 | 15.6 | -134.4 | -84.5 | -5.2 | -45.5 | -2.7 | -124.3 | -11.9 | -23.1 | 1,045.2 | 151.8 | -44.7 | -50.4 | -204.3 | 70.1 | 432.2 | -267.7 | -92 | -47.1 | -222.2 | -4.4 | -122.9 | 467 | -78.9 | -33.7 | -79.2 | -24.4 | -42.1 | -13.3 | 386.8 | -160.4 | -6 | -23 | 175.2 | -61.8 | -68 | 1.1 | 67.5 | -85.6 | -20.1 | -49.5 | 43.4 | -60 | -72 | -6 | 91.2 | -64.3 | -39.6 | -33.1 | 363.5 | 19.3 | -188.5 | -36 | -7 | -72.3 | 10.4 | 5.6 |
Operating Cash Flow
| 191 | 239 | -270 | 381 | 339 | 291 | -193 | 378 | -344 | 193 | -73 | 231 | 313 | 199 | -56 | 329 | 262 | 181 | -315 | 652 | 416 | -68 | -595 | 693 | 249 | 219 | -370 | 684 | 193 | 181 | -337 | 531 | 330 | 192 | -302 | 505 | 215 | 166 | -278 | 489 | 220 | 170 | -203 | 440 | 225 | 153 | -136 | 348 | 223 | 99 | -95 | 223 | 186 | 179 | -85 | 187 | 230.4 | 150.1 | 24.5 | 220.6 | 396.2 | 211.7 | -28.5 | 172.8 | 304.2 | 209.9 | 20.7 | 154.6 | 346 | 179.9 | -44.1 | 235.7 | 10.3 | 55.9 | -151.6 | 253.7 | 301.9 | 78.5 | -130.3 | 132.4 | 256.8 | 201.3 | 19.4 | 210.8 | 170.6 | 36.6 | -64.9 | 194 | 168.9 | 203.8 | 36.4 | 266.3 | 163.5 | 71.5 | 36.8 | 78.4 | 186.6 | 88 | 11.8 | 227.3 | 201.6 | 122.4 | 11.7 | 235.6 | 236.8 | 132.7 | 42.2 | 214.8 | 113.6 | 64.8 | 52 | 79 | 115.1 | 68.7 | 55 | 210.3 | 85.6 | -22.7 | -20.6 | 173.7 | 33.9 | 58.6 | -38.8 | 1.1 | 154.3 | 7.6 | 68.7 | 68 | 165.1 | 5.7 | -24.4 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -136 | -160 | -213 | -223 | -197 | -173 | -95 | -193 | -147 | -103 | -96 | -130 | -93 | -82 | -93 | -65 | -57 | -69 | -120 | -93 | -100 | -112 | -121 | -153 | -110 | -131 | -142 | -149 | -106 | -88 | -98 | -144 | -103 | -90 | -117 | -103 | -91 | -102 | -106 | -79 | -94 | -88 | -108 | -122 | -75 | -70 | -94 | -112 | -54 | -51 | -73 | -81 | -51 | -80 | -73 | -111.4 | -155.1 | -139.7 | -96.8 | -233.9 | -69.6 | -77.5 | -46.6 | -123.2 | -109.5 | -83.6 | -45.4 | -127.8 | -62.6 | -60.7 | -41.4 | -120.1 | -75.9 | -70.9 | -53.4 | -107.5 | -111.1 | -109.2 | -76.3 | -168.2 | -109.7 | -101.4 | -82.5 | -115.5 | -95.3 | -101.3 | -119.4 | -152.8 | -105.4 | -125.5 | -112.3 | -187.8 | -124.2 | -126.8 | -93.1 | -139.4 | -92.4 | -114.8 | -134.8 | -229.1 | -179.3 | -156.1 | -119.9 | -299.9 | -208.3 | -3,634.4 | -131.1 | -192.9 | -16 | -81.1 | -181.3 | -540.7 | -82.2 | -131.3 | -77.1 | -106.2 | -54.9 | -52 | -70.5 | -99.4 | -58.6 | -74 | -54 | -103.2 | -55.4 | -61.6 | -46 | -81.9 | -51.2 | -66.8 | -50.9 |
Acquisitions Net
| -6 | 6 | 0 | -1 | 7 | -2 | -3 | 1 | 12 | -11 | 96 | -8 | 0 | 4 | 62 | 0 | 441 | 0 | -47 | -33 | 0 | -164 | -15 | -127 | -23 | 1 | -26 | -2 | -10 | -10 | -17 | -11 | -14 | -9 | -22 | -9 | -2,290 | 0 | -52 | -115 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | 5 | 0 | 0 | -5 | 4 | -1 | -153 | 6 | -62.7 | -728.5 | 0 | -25.8 | -2.8 | -5.2 | 0 | 0.1 | 16 | 0.6 | 0 | 0 | -28 | 1,798 | -3.5 | -6.3 | 0.7 | 0 | 0 | 3.1 | 0 | 0 | 0 | 0 | 5.2 | -5.2 | 0 | 0 | 0 | 0 | 0 | 0 | -11.1 | -3 | -1.1 | -2.4 | -153 | 0 | -26.8 | -4.8 | 1.1 | -28.8 | -2 | -47.4 | 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 |
Purchases Of Investments
| 2 | 0 | -2 | -1 | -1 | -5 | -3 | -13 | 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 | 0.3 | 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 | 0 | 0 | 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 | 1 | 1 | 5 | 6 | 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 | -0.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.1 |
Other Investing Activites
| 10 | -5 | -2 | -2 | -1 | 7 | -3 | -1 | 177 | -8 | -2 | 120 | -93 | -58 | 58 | 7 | 441 | 1 | 2 | 194 | 5 | 1 | 1 | 3 | -1 | 3 | 8 | 0 | 121 | 7 | 1 | 20 | 25 | 42 | 6 | 2 | -3 | 5 | 1 | 6 | 5 | 5 | 13 | -27 | -12 | 2 | 0 | 11 | 29 | 18 | 11 | 2 | 1 | 0 | 0 | 4.8 | 0.6 | 0.1 | 0.2 | 11.8 | -4.2 | 4.1 | 1.6 | -7.4 | 5.2 | 1.7 | -31.6 | 0 | -7.5 | -17.4 | 1.6 | 0 | 134.1 | 4.5 | 3.1 | -4.3 | 9.3 | -30.1 | 180.5 | 1,324.8 | 7.5 | -546.3 | 14.6 | 51.5 | 166.3 | 4.1 | 7.8 | 13.3 | 6.5 | 2.2 | 17 | 10.4 | 13.4 | 467.9 | 113.6 | 54.2 | 14.7 | 8.9 | 16.6 | 18.6 | 6.8 | 310.5 | 1.2 | 0.5 | 2.9 | 7.6 | 30.1 | 73.7 | -203.1 | 3.3 | 46.4 | 3.9 | 2.2 | 1.9 | 1.2 | -39.7 | 5.1 | 1.5 | -17.6 | -0.8 | 10.1 | 0.7 | -44 | 271.8 | -16.3 | 447.3 | -7.4 | -35 | -6.1 | 1.7 | 0.2 |
Investing Cash Flow
| -126 | -165 | -215 | -226 | -191 | -168 | -98 | -205 | 42 | 68 | -2 | -18 | -93 | -78 | -31 | -58 | 384 | -68 | -165 | 68 | -95 | -275 | -135 | -277 | -134 | -127 | -160 | -151 | 5 | -91 | -114 | -135 | -92 | -57 | -133 | -110 | -2,384 | -97 | -157 | -188 | -89 | -83 | -95 | -153 | -87 | -68 | -94 | -96 | -25 | -33 | -67 | -75 | -51 | -233 | -67 | -169.3 | -883 | -139.6 | -122.1 | -224.9 | -74.8 | -73.4 | -44.9 | -114.6 | -103.7 | -81.9 | -77 | -155.8 | 1,727.9 | -81.6 | -46.1 | -119.4 | 58.2 | -66.4 | -50.3 | -111.8 | -101.8 | -139.3 | 104.2 | 1,161.8 | -107.4 | -647.7 | -67.9 | -64 | 71 | -97.2 | -111.6 | -150.6 | -101.9 | -124.4 | -97.7 | -330.4 | -110.8 | 314.3 | 15.7 | -84.1 | -106.5 | -107.9 | -165.6 | -210.5 | -172.5 | 154.4 | -118.7 | -299.4 | -205.4 | -3,626.8 | -101 | -119.2 | -219.1 | -77.8 | -134.9 | -536.8 | -80 | -129.4 | -75.9 | -145.9 | -49.8 | -50.5 | -88.1 | -100.2 | -48.5 | -73.3 | -98 | 168.6 | -71.7 | 385.7 | -53.4 | -116.9 | -57.3 | -66 | -48.6 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -17 | -227 | -6 | -45 | -90 | -221 | -5 | -25 | -209 | -101 | -112 | -81 | -93 | -316 | -290 | -315 | -767 | -63 | -2 | -3,672 | -377 | -381 | -3 | -2,098 | -24 | -51 | -488 | -1,435 | -192 | -58 | -273 | -1,422 | 0 | -28 | -274 | -2,016 | -2,122 | -92 | -308 | -1,230 | -54 | -65 | -136 | -131 | -185 | -241 | -483 | -127 | -147 | -46 | -82 | -92 | -147 | -1,602 | -42 | -89.8 | -25.8 | -485.8 | -53.5 | -105.9 | -4.2 | -610.1 | -201.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 1 | -3 | 0 | 0 | -2 | -2 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -3 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | -5 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | -5 | 0 | 1 | 4 | 2 | 16 | 2 | 4 | 2 | -14 | 0 | 0 | -5 | 3 | 0 | 2 | 200.1 | 0.6 | 1.3 | 2.2 | 0.9 | 1.8 | 0.3 | 4 | -14.5 | 0.6 | 4.1 | 9.8 | 19 | 20.6 | 16.9 | 6.3 | 3.3 | -102.4 | 104.3 | 2.8 | 0.7 | -1.4 | 11.5 | 10.2 | 13.2 | 3.3 | 8.3 | 2.6 | 0.9 | 0.9 | 0.7 | 1.1 | 0.7 | 0.7 | 2.7 | 2.7 | 1.3 | 0.4 | 0.3 | 0.4 | 1.3 | 0.4 | 0.4 | 0.5 | 1.8 | 0.5 | 2.1 | 0.2 | 0.4 | 1 | 1,075 | 4.3 | 1.1 | 4.1 | 471.8 | 26.8 | 5.4 | 0.1 | 4.5 | 2.8 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -10 | -20 | -2 | 0 | 0 | 0 | -2 | -1 | -3 | 3 | -41 | -56 | -12 | -50 | -45 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 0 | -100 | -20 | 0 | -12 | 0 | -13 | -10 | -10 | 0 | -13 | -42 | 0 | 0 | -90 | 0 | 0 | 23 | 199.2 | 679.8 | -55 | -144.2 | 7.5 | 12.6 | 795.5 | 274.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.2 | -4.9 | -3 | 0 | 0 | -140.7 | 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 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 0 | -10 | -8 | 0 | 0 | 0 | 0 | -8 | 0 | -8 | -7 | -8 | -8 | -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 | -1 | -1 | 0 | 0 | -3 | 0 | 0 | -18 | -23.4 | -1.7 | -15.9 | -5.8 | -3.9 | -2.9 | -38.4 | -17 | -5.4 | 0 | 0 | -5.4 | -5.4 | -5.4 | -5.3 | -5.4 | -5.4 | -5.4 | -5.3 | -5.4 | -5.4 | 0 | 0 | -5.4 | -5.4 | -5.4 | -5.3 | -5.4 | -5.4 | -5.4 | -5.3 | -5.4 | -5.4 | -5.4 | -5.3 | -5.4 | -5.4 | -5.4 | -5.3 | -5.4 | -5.4 | -5.4 | -5.3 | -5.4 | -5.4 | -5.4 | -5.3 | -5.4 | 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 |
Other Financing Activities
| -3 | -9 | -13 | -3 | 1 | -43 | -1 | 95 | -1 | 19 | -10 | -84 | -93 | -336 | 292 | -338 | -1,115 | 55 | 863 | -442 | -397 | 391 | 595 | -286 | -25 | -71 | 488 | -378 | -199 | -72 | 254 | 1,238 | -277 | -38 | 271 | -365 | 2,070 | 45 | 307 | -17 | -55 | -97 | 118 | 45 | 27 | 151 | 638 | -21 | -2 | 28 | 127 | 183 | 16 | 1,479 | -30 | -367.4 | -2.4 | 722.5 | 12 | -3.7 | -13.3 | 12.9 | 4.4 | -54.2 | -129.5 | -256.2 | 135 | -1,203.7 | -901.4 | -60.1 | 156.3 | -139.9 | 34.9 | -53.3 | 162.8 | -79.2 | -190 | 35 | -49.1 | -1,297.6 | -190.8 | 587.7 | 56.9 | -131 | -239.2 | 84.2 | 181.5 | -93.4 | -21.7 | -49.5 | 22 | 24.8 | -13.1 | -394.2 | -89.9 | 18.5 | -72.5 | 16.3 | 87.6 | 183.7 | -84.4 | -247.4 | 92.5 | 31.1 | -52.7 | 2,509.2 | 74.3 | -69.8 | 66 | -430.8 | 113.1 | 500.3 | -16.9 | 47.6 | 19.7 | -44 | -12.7 | 41.2 | 96.5 | -3.1 | -18.4 | 53 | 144.7 | -163.2 | -74.4 | -373.6 | -22.5 | 74.2 | -92.4 | 71.5 | 58.6 |
Financing Cash Flow
| 4 | 208 | -17 | -58 | -99 | 168 | -16 | 60 | 198 | -91 | -132 | -102 | -103 | -356 | 288 | -338 | -1,123 | 55 | 849 | -450 | -408 | 386 | 540 | -338 | -37 | -121 | 443 | -378 | -199 | -72 | 257 | -189 | -277 | -38 | 276 | -265 | 2,070 | 45 | 207 | -42 | -55 | -96 | 122 | -123 | -169 | -188 | 159 | -160 | -206 | -18 | 45 | -7 | -128 | -123 | -65 | -81.3 | 650.5 | 167.1 | -189.3 | -105.1 | -6 | 160.2 | 65.1 | -74.1 | -128.9 | -252.1 | 139.4 | -1,190.1 | -886.2 | -48.5 | 157.2 | -142 | -72.9 | 45.7 | 160.2 | -83.9 | -191.4 | 46.5 | -44.3 | -1,289.8 | -192.9 | 590.7 | 54.1 | -135.5 | -243.7 | 79.6 | 177.2 | -98.1 | -26.4 | -52.1 | 19.3 | 20.7 | -18.1 | -399.2 | -100.1 | 9.5 | -80.5 | 11.4 | 82.7 | 39.4 | -89.3 | -250.6 | 87.3 | 31.5 | -51.7 | 3,584.2 | 78.6 | -68.7 | 70.1 | 41 | 139.9 | 505.7 | -16.8 | 52.1 | 22.5 | -44 | -12.7 | 41.2 | 96.5 | -2.6 | -18.4 | 53 | 144.7 | -163.2 | -74.4 | -373.6 | -22.5 | 74.2 | -92.4 | 71.5 | 58.6 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 15 | -6 | -16 | 24 | -9 | 3 | 14 | 17 | -25 | -28 | 21 | -11 | -20 | 24 | -22 | 24 | 16 | 8 | -29 | 8 | -11 | 2 | 4 | -6 | -3 | -24 | 13 | -2 | 5 | 5 | 14 | -9 | -1 | -2 | -1 | -1 | -9 | 7 | -27 | -11 | -6 | 2 | -6 | 0 | 1 | -7 | -1 | 3 | 8 | -11 | 16 | 3 | -11 | 7 | 7 | 3.1 | 20 | -16.7 | -3.4 | -96 | 24.5 | 16.4 | -8.9 | -15.1 | -27.1 | 7.1 | 12.2 | 34.1 | 8.8 | 4.9 | 4 | 6.1 | 2 | 1.8 | 2.8 | -1.7 | 1.5 | -3.7 | -9.4 | 11.4 | 3.8 | -1.5 | -10 | 3.8 | 0.2 | 2.7 | 1.4 | 4 | -2.8 | -3.2 | 1.6 | 24.7 | -6.1 | -14.6 | -8.3 | 62.3 | -3.8 | -6 | -3.7 | -4.6 | -5.1 | 4.5 | -11.6 | 9.7 | -8.2 | 2.4 | -8 | -11.2 | -1.3 | -0.1 | -6.6 | 0.4 | -2.1 | -0.5 | -5.5 | 0.6 | -35.8 | 0.2 | -0.1 | -21.8 | 16.5 | -20.5 | -16 | -12.2 | -11.7 | -9.6 | -7.7 | -10.1 | -4.7 | -3.7 | -5.3 |
Net Change In Cash
| 84 | 276 | -518 | 121 | 38 | 274 | -293 | 250 | -138 | 142 | -206 | 97 | 97 | -211 | 179 | -43 | -461 | 176 | 340 | 278 | -98 | 45 | -186 | 72 | 75 | -53 | -74 | 153 | 4 | 23 | -180 | 198 | -40 | 95 | -160 | 129 | -108 | 121 | -255 | 248 | 70 | -7 | -182 | 164 | -30 | -110 | -72 | 95 | 0 | 37 | -101 | 144 | -4 | -170 | -210 | -60.2 | 17.9 | 160.9 | -290.3 | -205.4 | 339.9 | 314.9 | -17.2 | -31 | 44.5 | -117 | 95.3 | -1,157.2 | 1,196.5 | 54.7 | 71 | -19.6 | -2.4 | 37 | -38.9 | 56.3 | 10.2 | -18 | -79.8 | 15.8 | -39.7 | 142.8 | -4.4 | 15.1 | -1.9 | 21.7 | 2.1 | -50.7 | 37.8 | 24.1 | -40.4 | -18.7 | 28.5 | -28 | -55.9 | 66.1 | -4.2 | -14.5 | -74.8 | 51.6 | -65.3 | 30.7 | -31.3 | -22.6 | -28.5 | 92.5 | 11.8 | 15.7 | -36.7 | 27.9 | 50.4 | 48.3 | 16.2 | -9.1 | -3.9 | 21 | -12.7 | -31.8 | -12.3 | 49.1 | -16.5 | 17.8 | -8.1 | -5.7 | -3.5 | 10.1 | -14.9 | 15.2 | 10.7 | 7.5 | -19.7 |
Cash At End Of Period
| 755 | 671 | 395 | 913 | 792 | 754 | 480 | 773 | 523 | 661 | 519 | 725 | 628 | 531 | 742 | 563 | 606 | 1,067 | 891 | 551 | 273 | 371 | 326 | 512 | 440 | 365 | 418 | 492 | 339 | 335 | 312 | 492 | 294 | 334 | 239 | 399 | 270 | 378 | 257 | 512 | 264 | 194 | 201 | 383 | 219 | 249 | 359 | 431 | 336 | 336 | 299 | 400 | 256 | 260 | 430 | 640 | 700.2 | 682.3 | 521.4 | 811.7 | 1,017.1 | 677.2 | 362.3 | 379.5 | 410.5 | 366 | 483 | 387.7 | 1,544.9 | 348.4 | 293.7 | 222.7 | 242.3 | 244.7 | 207.7 | 246.6 | 190.3 | 180.1 | 198.1 | 277.9 | 262.1 | 301.8 | 159 | 163.4 | 148.3 | 150.2 | 128.5 | 126.4 | 177.1 | 139.3 | 115.2 | 155.6 | 174.3 | 145.8 | 173.8 | 229.7 | 163.6 | 167.8 | 182.3 | 257.1 | 205.5 | 30.7 | 240.1 | -22.6 | -28.5 | 92.5 | 230 | 15.7 | -36.7 | 27.9 | 211.3 | 48.3 | 16.2 | -9.1 | 105.5 | 21 | -12.7 | -31.8 | 97.1 | 49.1 | -16.5 | 17.8 | 59 | -5.7 | -3.5 | 10.1 | 66.2 | 15.2 | 10.7 | 7.5 | 47.7 |