Textron Inc.
NYSE:TXT
82.04 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 223 | 260 | 201 | 199 | 269 | 263 | 191 | 226 | 225 | 218 | 193 | 207 | 185 | 184 | 171 | 236 | 115 | -92 | 50 | 199 | 220 | 217 | 179 | 246 | 563 | 224 | 189 | -106 | 159 | 153 | 100 | 219 | 299 | 178 | 151 | 225 | 176 | 169 | 128 | 213 | 160 | 145 | 87 | 171 | 98 | 114 | 115 | 146 | 142 | 173 | 120 | 244 | -125 | 92 | 31 | 63 | -48 | 81 | -4 | -60 | 6 | -62 | 43 | -348 | 203 | 258 | 231 | 254 | 255 | 210 | 196 | 300 | 71 | 177 | 158 | 474 | -167 | 130 | 79 | 133 | 103 | 100 | 37 | 81 | 71 | 63 | 66 | 619 | 71 | -383 | 57 | 257 | -330 | 126 | 113 | -218 | 158 | 179 | 158 | 201 | 1,761 | 162 | 145 | 160 | 142 | 164 | 142 | 150 | 138 | 145 | 125 | 128 | -35 | 125 | 35 | 127 | 122 | 121 | 109 | 112 | 111 | 110 | 100 | 102.5 | 99.5 | 94.3 | 82.8 | 77.2 | 86.8 | 84.1 | 76 | 83.3 | 75.7 | 74.1 | 66.4 | 78.1 | 66.6 | 72.1 | 66.2 |
Depreciation & Amortization
| 101 | 90 | 88 | 103 | 99 | 101 | 92 | 109 | 97 | 98 | 93 | 105 | 97 | 98 | 90 | 108 | 95 | 98 | 90 | 114 | 100 | 100 | 102 | 115 | 106 | 111 | 105 | 115 | 125 | 112 | 106 | 115 | 108 | 114 | 109 | 129 | 112 | 110 | 110 | 134 | 111 | 116 | 98 | 104 | 93 | 95 | 97 | 106 | 94 | 92 | 91 | 114 | 94 | 100 | 95 | 111 | 95 | 97 | 90 | 112 | 100 | 101 | 96 | 108 | 89 | 103 | 103 | 98 | 85 | 79 | 74 | 80 | 72 | 72 | 66 | 27 | 93 | 93 | 90 | 96 | 86 | 86 | 85 | 96 | 82 | 87 | 91 | 101 | 93 | 83 | 91 | 123 | 129 | 135 | 127 | 124 | 123 | 126 | 121 | 122 | 111 | 108 | 99 | 100 | 28 | 117 | 116 | 119 | 106 | 108 | 102 | 101 | 97 | 97 | 92 | 107 | 104 | 102 | 102 | 95 | 157 | 74 | 72 | -36.5 | 183 | 68.9 | 65.4 | 205.3 | 64.9 | 66.6 | 59.4 | 56.2 | 57.7 | 55.2 | 53.7 | 54.3 | 55.6 | 52.6 | 57.5 |
Deferred Income Tax
| 16 | -18 | -16 | -79 | -13 | -81 | 18 | -63 | -65 | -66 | -52 | 1 | -9 | 5 | 11 | -34 | 3 | -48 | 10 | 4 | 53 | 17 | 15 | 24 | 13 | 10 | 2 | 206 | 119 | 8 | 13 | 18 | -2 | 13 | 19 | 15 | 4 | -8 | -7 | 22 | -27 | -6 | -8 | 12 | 32 | 31 | 11 | 60 | 26 | 23 | 62 | 82 | -58 | -22 | 79 | 65 | -7 | 24 | -13 | -127 | -12 | -13 | -113 | -27 | 17 | -35 | 2 | -25 | 2 | 0 | 0 | 25 | 10 | 7 | -5 | 0 | 12 | 6 | -1 | 5 | 5 | 20 | -1 | -83 | -86 | 110 | 18 | 280 | 34 | -9 | 25 | 131 | -61 | 13 | 13 | 0 | 36 | 21 | -48 | 20 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31 | 29 | 21 | 11 | 53 | 12 | 10 | 17 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 9.3 | 0.7 | -5.1 | -1.2 | -24.3 | 1.3 | 8.7 | 5.8 |
Stock Based Compensation
| -77 | 0 | 77 | 0 | 0 | 0 | 45 | 66 | 0 | 0 | 34 | 138 | 0 | 0 | 55 | 57 | 0 | 0 | -13 | 52 | 0 | 0 | 44 | 35 | 0 | 0 | 33 | 77 | 0 | 0 | 20 | 71 | 0 | 0 | 7 | 63 | 0 | 0 | 31 | 85 | 0 | 0 | 34 | 86 | 0 | 0 | 30 | 71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 9 | 9 | 10 | 12 | 14 | 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 |
Change In Working Capital
| -158 | 8 | -313 | 224 | -59 | -276 | -182 | 420 | 71 | 99 | -31 | 134 | 105 | 277 | -109 | 372 | 10 | -131 | -370 | 478 | -35 | -161 | -497 | 51 | 74 | 148 | -379 | 586 | -165 | 193 | -422 | 517 | -232 | -172 | -410 | 321 | -74 | -55 | -257 | 295 | -55 | 118 | -211 | 641 | 168 | -276 | -607 | 281 | 92 | -32 | -370 | -53 | 209 | -97 | -206 | -112 | 389 | 48 | -277 | 319 | 329 | -69 | -293 | -332 | -98 | -135 | -256 | 36 | 129 | -137 | -350 | 95 | 107 | -190 | -154 | 30 | -43 | 128 | -214 | -162 | 215 | 49 | -99 | 235 | -10 | 4 | -231 | -128 | -122 | 39 | -420 | 669 | 56 | -132 | -525 | 233 | -94 | -53 | -356 | 297 | 110 | -178 | -262 | 210 | 8 | -2 | -292 | 206 | -132 | -107 | -163 | -255 | -13 | 69 | -159 | -66 | 89 | -87 | -174 | 217 | -65 | -51 | -132 | 79.3 | -10.7 | 17.4 | -154.8 | 24.5 | 61.7 | -92.5 | -201.8 | 104 | -16.6 | -102.4 | -303.4 | 16 | -22.3 | 26.3 | -268.3 |
Accounts Receivables
| -34 | 29 | -12 | 36 | 52 | -28 | -69 | -3 | 25 | -85 | 37 | -66 | 46 | 65 | -103 | 90 | -98 | 110 | 47 | 106 | -43 | 69 | -33 | -6 | 98 | -105 | 63 | -16 | -95 | -22 | -103 | 59 | -12 | 63 | -143 | 108 | 22 | -29 | -115 | 111 | 41 | -47 | -49 | 60 | -9 | -48 | -121 | 88 | 11 | 9 | -76 | 65 | -65 | 40 | -4 | 6 | 87 | -18 | -76 | 31 | -84 | 29 | 41 | 105 | 7 | -21 | -69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4 | -117 | -350 | 300 | -106 | -173 | -380 | 298 | -107 | -70 | -176 | 209 | -2 | 16 | -178 | 692 | -14 | 124 | -368 | 360 | -147 | -290 | -215 | 231 | -112 | 50 | -128 | 324 | 149 | 61 | -122 | 285 | -183 | -141 | -313 | 415 | -138 | -189 | -327 | 161 | -91 | -99 | -180 | 325 | 2 | -191 | -254 | 93 | -22 | -200 | -187 | 201 | -52 | -110 | -166 | 373 | -166 | -6 | -211 | 435 | 293 | 323 | -248 | 121 | -124 | -319 | -349 | 67 | -110 | -159 | -288 | 29 | -58 | -165 | -233 | 47 | -111 | -15 | -109 | -27 | -12 | -54 | -129 | 106 | 51 | 151 | -136 | 164 | 8 | 60 | -112 | 252 | 61 | -20 | -190 | 165 | 60 | -50 | -170 | 152 | -36 | -73 | -30 | 67 | -26 | -42 | -156 | 98 | -16 | -33 | -138 | 117 | -37 | -31 | -82 | 4 | 16 | 8 | -56 | 37 | 38 | 15 | -26 | 149.4 | 40.2 | 33.5 | -47.2 | 52.5 | 36.9 | 34.7 | -69.3 | 57.9 | -56.8 | 5.4 | -71.1 | 82.6 | -15.6 | 11.2 | -51.6 |
Change In Accounts Payables
| -30 | -14 | 121 | -200 | -5 | -54 | 261 | 119 | 92 | -14 | 38 | 12 | -187 | -71 | 259 | -346 | 133 | -351 | -49 | 146 | 2 | 85 | 47 | 5 | -46 | -37 | 15 | 22 | -38 | -38 | -102 | 69 | -1 | 78 | 147 | -113 | 33 | -4 | 127 | -108 | -22 | 1 | -99 | 90 | 36 | -92 | 31 | 71 | 51 | 124 | -96 | 33 | 68 | 24 | -38 | 0 | 33 | 0 | 0 | 0 | 0 | -422 | -73 | 56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 184 | 0 | 0 | 0 | 166 | 0 | 0 | 0 | -104 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -90 | 110 | -72 | 88 | -6 | -21 | 6 | 6 | 61 | 268 | 70 | -21 | 248 | 534 | -87 | -64 | -11 | -14 | 15 | -134 | 153 | -25 | -296 | -179 | 134 | 240 | -329 | 256 | -181 | 192 | -95 | 104 | -36 | -94 | -101 | -89 | 9 | 167 | 58 | 131 | 17 | 263 | 117 | 166 | 139 | 55 | -263 | 29 | 52 | 159 | -107 | -352 | 258 | -27 | -36 | -491 | 468 | 72 | 10 | -147 | 120 | -421 | -86 | -614 | 26 | 184 | 93 | -31 | 239 | 22 | -62 | 66 | 165 | -25 | 79 | -17 | 68 | 143 | -105 | -135 | 227 | 103 | 30 | 129 | -61 | -147 | -95 | -292 | -130 | -21 | -308 | 417 | -5 | -112 | -335 | 68 | -154 | -3 | -186 | 145 | 146 | -105 | -232 | 143 | 34 | 40 | -136 | 108 | -116 | -74 | -25 | -372 | 24 | 100 | -77 | -70 | 73 | -95 | -118 | 180 | -103 | -66 | -106 | -70.1 | -50.9 | -16.1 | -107.6 | -28 | 24.8 | -127.2 | -132.5 | 46.1 | 40.2 | -107.8 | -232.3 | -66.6 | -6.7 | 15.1 | -216.7 |
Other Non Cash Items
| 26 | 310 | 450 | 14 | 12 | 341 | -1 | -231 | 20 | 25 | 38 | -22 | 23 | 27 | 18 | -113 | 129 | 415 | -174 | -4 | -53 | -17 | -15 | -24 | -457 | -10 | -2 | -206 | -119 | -8 | 9 | -18 | 2 | -13 | -19 | -15 | -4 | 8 | 7 | -22 | 27 | 6 | 8 | -12 | -32 | -31 | -11 | -60 | 20 | 25 | -156 | 16 | 323 | 90 | 55 | 98 | 83 | 85 | 115 | 233 | 118 | 203 | 89 | 707 | 58 | 67 | 25 | 82 | 13 | 38 | 10 | -58 | 42 | 90 | 4 | -257 | 376 | 77 | 103 | 17 | 42 | 37 | 95 | 64 | 162 | -31 | 59 | -364 | 65 | 522 | 40 | -306 | 336 | 92 | 17 | 503 | -3 | -23 | 9 | -27 | -1,615 | 37 | 17 | 61 | -43 | -20 | 70 | 132 | 34 | 59 | 41 | 578 | 305 | 80 | 319 | 131 | 142 | 115 | 148 | -103 | 120 | 205 | 149 | 331.5 | 89.6 | 80.3 | 194.9 | 86.4 | 134.6 | 169.4 | 138.9 | 180.4 | 169.8 | 130.7 | 150.1 | 180.4 | 105.5 | 131.6 | 113.5 |
Operating Cash Flow
| 208 | 368 | -7 | 549 | 258 | 297 | 163 | 527 | 348 | 372 | 241 | 425 | 401 | 591 | 181 | 569 | 352 | 242 | -394 | 791 | 285 | 156 | -216 | 412 | 299 | 483 | -85 | 595 | 119 | 458 | -194 | 851 | 175 | 120 | -150 | 675 | 214 | 224 | -19 | 642 | 216 | 379 | -26 | 916 | 359 | -67 | -395 | 533 | 374 | 281 | -253 | 403 | 443 | 163 | 54 | 225 | 512 | 335 | -89 | 477 | 547 | 169 | -169 | 118 | 269 | 258 | 105 | 445 | 484 | 190 | -70 | 442 | 302 | 156 | 69 | 274 | 271 | 434 | 57 | 89 | 451 | 292 | 117 | 393 | 219 | 233 | 3 | 508 | 141 | 252 | -207 | 874 | 130 | 234 | -255 | 642 | 220 | 229 | -68 | 613 | 375 | 129 | -1 | 531 | 135 | 259 | 36 | 607 | 146 | 205 | 105 | 552 | 354 | 371 | 287 | 330 | 486 | 272 | 196 | 374 | 335 | 348 | 206 | 476.8 | 361.4 | 260.9 | 200.3 | 393.4 | 348 | 227.6 | 72.5 | 433.2 | 287.3 | 152.5 | -34.4 | 304.5 | 206.7 | 291.3 | -25.3 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -71 | -74 | -66 | -178 | -79 | -83 | -62 | -162 | -78 | -66 | -48 | -171 | -76 | -75 | -53 | -166 | -55 | -46 | -50 | -123 | -81 | -76 | -59 | -136 | -74 | -82 | -77 | -147 | -138 | -85 | -76 | -140 | -99 | -119 | -88 | -134 | -113 | -94 | -79 | -174 | -83 | -106 | -66 | -144 | -110 | -113 | -77 | -166 | -156 | -85 | -73 | -152 | -102 | -91 | -78 | -136 | -51 | -45 | -38 | -73 | -52 | -44 | -69 | -230 | -120 | -116 | -84 | -171 | -88 | -81 | -61 | -207 | -90 | -74 | -60 | -142 | -78 | -80 | -65 | -104 | -68 | -65 | -65 | -101 | -77 | -74 | -49 | -86 | -64 | -78 | -68 | -133 | -126 | -150 | -123 | -169 | -112 | -127 | -119 | -1,064 | -820 | -72 | -150 | -671 | -112 | -335 | -313 | -158 | -98 | -68 | -88 | -128 | -87 | -74 | -54 | -86 | -64 | -93 | -40 | -104 | -67 | -71 | -60 | -88.8 | -62.1 | -58.3 | -42.6 | -58.7 | -45.9 | -50.7 | -61.8 | -43.3 | -34.6 | -40.4 | -37.3 | -56.4 | -42 | -43.6 | -49.2 |
Acquisitions Net
| 10 | -13 | 3 | 14 | -1 | 0 | 0 | -1 | -3 | -198 | 18 | 0 | 3 | -1 | 39 | -4 | 0 | -11 | 0 | -2 | 0 | 0 | 0 | -20 | 804 | 0 | 0 | -1 | -1 | -11 | -318 | -7 | 0 | -15 | -164 | 0 | -47 | -2 | -32 | -48 | -30 | -61 | -1,489 | -143 | 0 | -35 | -18 | 0 | -8 | 0 | 18 | -11 | 0 | 41 | 28 | -10 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9 | 0 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 608 | -46 | -392 | -158 | -1 | 0 | 0 | -19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 176 | -198 | 571 | 0 | 0 | 180 | 0 | 0 | 0 | 0 | 0 | 0 | 374 | 118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 6.7 | 2.1 | 2.7 | 3.9 | 4.4 | 2.3 | 2.6 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -1 | -18 | -38 | -39 | -34 | -76 | -72 | -108 | -125 | -145 | -392 | -663 | -745 | -1,205 | -2,094 | -8,766 | -3,072 | -2,846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25 | -109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -215 | -110 | -52 | -76 | -50 | -89 | -133 | -37 | -34 | -508 | 0 | 0 | 0 | -258 | -463 | -762 | -471 | -455.7 | -316.9 | -495.7 | -476.2 | -568.7 | -456.2 | -464 | -374.5 | -519.6 | -305.8 | -376.4 | -287.7 | -162.7 | -218.7 | -160.2 | -237.5 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 186 | 207 | 198 | 580 | -14 | 221 | 458 | 397 | 433 | 555 | 778 | -2,858 | 763 | 1,276 | 1,413 | 2,515 | 2,869 | 3,459 | 2,305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 9,026 | 0 | 0 | 38 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 695 | 7,771 | 0 | 0 | 695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 154 | 100 | 47 | 302 | 43 | 70 | 127 | 35 | 22 | 0 | 0 | 0 | 0 | 84 | 326 | 597 | 367 | 200.8 | 221.7 | 441.1 | 324.8 | 520.6 | 376.8 | 256.9 | 352.9 | 439.4 | 187.1 | 264.3 | 179.3 | 157 | 160.1 | 105.6 | 137.5 |
Other Investing Activites
| -78 | 39 | -60 | 1 | 12 | 26 | 33 | -1 | 1 | 32 | 76 | -154 | -62 | -69 | -34 | -152 | -28 | -21 | -43 | -81 | -79 | -62 | -42 | -94 | -64 | -12 | 6 | -130 | -121 | -55 | -48 | -134 | -94 | -58 | -61 | -118 | -88 | -76 | -25 | -146 | -47 | -67 | -31 | -90 | 37 | -49 | 16 | 39 | -150 | -23 | 16 | -336 | 200 | 50 | 51 | -104 | -22 | -30 | 6 | 3,948 | 83 | 68 | 314 | 278 | 8,575 | 387 | -532 | -1,631 | 220 | 158 | 77 | -649 | 211 | -329 | -418 | -401 | -319 | 92 | -338 | -9,169 | -487 | -126 | 72 | 470 | -297 | 439 | -354 | 93 | -262 | -34 | -188 | -7,655 | -14 | -132 | 97 | -8 | 373 | -405 | -201 | -363 | -253 | -929 | 3,694 | -362 | 438 | -154 | -72 | -164 | 199 | -245 | 42 | -563 | -35 | -384 | -220 | 272 | -317 | -141 | -523 | -282 | -200 | -130 | -120 | -155.1 | -160.9 | -267.1 | -111.5 | -134.6 | -318.2 | -115.2 | -992 | -319.4 | -131.2 | -62.9 | -122.9 | -265.3 | -193.9 | -249.8 | -64.5 |
Investing Cash Flow
| -78 | -48 | -63 | -163 | -68 | -57 | -29 | -163 | -80 | -232 | 28 | -154 | -62 | -70 | 5 | -156 | -28 | -21 | -43 | -83 | -79 | -62 | -42 | -114 | 740 | -12 | 6 | -131 | -122 | -66 | -366 | -141 | -94 | -73 | -225 | -118 | -135 | -78 | -57 | -194 | -77 | -128 | -1,520 | -233 | 37 | -84 | 16 | 39 | 33 | 183 | 123 | 195 | 147 | 146 | 355 | 211 | 299 | 400 | 639 | 698 | 183 | 599 | 522 | 699 | -191 | 271 | -716 | -1,631 | 132 | 77 | 16 | -649 | 121 | -403 | -478 | -407 | -397 | 12 | -403 | -143 | -555 | -191 | 45 | 470 | -374 | 365 | -403 | 93 | -326 | -112 | -256 | 724 | -186 | -674 | -184 | -178 | 261 | -557 | -448 | -1,427 | -1,073 | -1,001 | 3,544 | -1,033 | 326 | -489 | -446 | -332 | 96 | -87 | -53 | -710 | -128 | -460 | -286 | -322 | -381 | -234 | -563 | -560 | -404 | -366 | -284 | -498.8 | -318.2 | -380 | -305.5 | -241.4 | -443.5 | -373 | -1,075.4 | -442.9 | -284.5 | -215.4 | -268.6 | -327.4 | -294.5 | -348 | -213.7 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -1 | -9 | -365 | -3 | -7 | -17 | -17 | -7 | -4 | -117 | -121 | -6 | -62 | -266 | -287 | -720 | -6 | -221 | -24 | -261 | -7 | -16 | -19 | -71 | -23 | -15 | -19 | -725 | -39 | -136 | -38 | -114 | -341 | -74 | -46 | -160 | -171 | -60 | -70 | -467 | -341 | -59 | -62 | -59 | -342 | -658 | -482 | -141 | -81 | -249 | -144 | -1,122 | -232 | -784 | -667 | -678 | -1,037 | -1,057 | -936 | -1,582 | -640 | -1,451 | -2,190 | -677 | -312 | -374 | -559 | 0 | 0 | 0 | 0 | -196 | -244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26 | 0 | -71 | -391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| -73 | 10 | 63 | 355 | 35 | 4 | 27 | 8 | 4 | 4 | 28 | 11 | 105 | 0 | 0 | 0 | 0 | 0 | 1,623 | -105 | 0 | 201 | 105 | 5 | 5 | 3 | 7 | 359 | 314 | 18 | 462 | 6 | 0 | 0 | 410 | 11 | 52 | 85 | 0 | 391 | 67 | 0 | 1,321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 333 | 0 | 0 | 0 | 32 | 6 | 0 | 12 | 43 | 26 | 20 | 10 | 36 | 107 | 26 | 12 | 21 | 47 | 42 | 53 | 42 | 50 | 55 | 9 | 1 | 2 | 0 | 1 | 3 | 16 | 0 | 3 | 8 | 13 | 3 | 3 | 3 | 5 | 3 | 4 | 17 | 26 | 27 | 5 | 9 | 30 | 6 | 5 | 11 | 16 | 13 | 4 | 7 | 18 | 10 | 14 | 11 | 7 | 1 | 2 | 3 | 6 | 4.4 | 2.3 | 7.4 | 5.4 | 18.9 | 4.6 | 2.6 | 7.6 | 5.4 | 3.8 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -215 | -358 | -317 | -283 | -235 | -273 | -377 | -228 | -200 | -282 | -157 | -335 | -299 | -196 | -91 | -129 | 0 | 0 | -54 | -33 | -109 | -159 | -202 | -400 | -468 | -571 | -344 | -131 | -122 | -143 | -186 | -26 | 0 | 0 | -215 | -8 | -124 | -87 | 0 | -38 | -152 | 0 | -150 | 0 | 0 | 0 | 0 | -272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -399 | -38 | -96 | 0 | -83 | -50 | -171 | -12 | -151 | -372 | -226 | -187 | -166 | -127 | -117 | -224 | -120 | -1 | -70 | 0 | 1 | -21 | -44 | -44 | -40 | -97 | -67 | -3 | -2 | 0 | -42 | -69 | -37 | -97 | -150 | -239 | -34 | -105 | -373 | -431 | 0 | 0 | 0 | -198 | -18 | -106 | -6 | -27 | -122 | -41 | -110 | -7 | 0 | -56 | -37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32 | -38.5 | 0 | 0 |
Dividends Paid
| -8 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -4 | -5 | -4 | -5 | -4 | -5 | -4 | -5 | -4 | -5 | -9 | 0 | -4 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -6 | -6 | -5 | -5 | -6 | -5 | -6 | -5 | -6 | -11 | -6 | -5 | -6 | -6 | -5 | -6 | -5 | 0 | -6 | -6 | -5 | -5 | -6 | -6 | -5 | -6 | -5 | -6 | -5 | -5 | -6 | -5 | -5 | -112 | -66 | -49 | -57 | -57 | 0 | -48 | -49 | -49 | -48 | -50 | -97 | 0 | -47 | -47 | -95 | 0 | -45 | -45 | -45 | -89 | -44 | -44 | -45 | -45 | 0 | -91 | -46 | -46 | -46 | -46 | -46 | -46 | -47 | -48 | -48 | -4 | -48 | -49 | -91 | -5 | -45 | -46 | -47 | -78 | -41 | -42 | -41 | -37 | -37 | -37 | -37 | -33 | -33 | -34 | -33 | -218 | -31 | -32 | -31 | -27.6 | -27.5 | -27.5 | -27.5 | -24.6 | -24.5 | -24.5 | -24.5 | -24.4 | -21.7 | -21.7 | -21.6 | -21.5 | -21.9 | -22.4 | -22.6 |
Other Financing Activities
| 11 | -11 | -14 | -1 | 35 | 4 | -5 | 1 | 1 | -1 | -3 | 11 | 28 | 51 | 24 | 5 | 4 | -103 | 1,626 | -111 | 117 | 206 | 110 | 2 | 22 | 33 | 10 | 364 | 321 | 15 | 481 | 9 | 264 | 3 | 411 | 13 | 50 | 90 | 45 | 387 | 64 | -153 | 1,334 | -48 | 13 | 599 | 257 | 20 | 3 | 63 | 37 | -124 | 547 | 108 | 345 | 188 | 19 | 10 | 20 | -275 | 625 | 582 | 0 | 170 | 266 | -351 | 581 | 831 | -312 | -107 | 52 | 200 | 253 | 408 | 372 | 527 | 266 | -178 | 348 | 105 | 143 | 89 | -250 | -585 | 55 | -636 | 637 | -408 | -189 | 281 | 680 | -1,588 | 157 | 508 | 438 | -207 | -486 | 566 | 634 | 853 | 928 | 854 | -2,745 | 904 | -450 | 369 | 371 | -7 | -260 | 40 | 72 | 102 | -86 | 258 | 115 | 45 | -129 | 107 | 434 | -77 | 114 | 80 | 114 | 19.5 | 8.9 | 110.8 | 148.4 | -129.9 | 116.3 | 103.7 | 1,047.6 | 43.2 | 14.3 | 79.2 | 301.1 | 105.1 | 152.3 | 99.1 | 245.4 |
Financing Cash Flow
| -205 | -372 | -637 | 64 | -211 | -290 | -376 | -230 | -203 | -400 | -258 | -334 | -338 | -415 | -359 | -848 | -7 | -328 | 1,543 | -414 | 1 | 27 | -116 | -474 | -474 | -558 | -358 | -497 | 155 | -269 | 251 | -137 | -82 | -76 | 144 | -160 | -251 | -62 | -31 | -129 | -435 | -217 | 1,116 | -113 | -334 | -65 | -230 | -393 | -84 | -192 | -112 | -1,251 | 309 | -682 | -327 | -496 | -1,023 | -1,053 | -921 | -1,862 | -21 | -541 | 791 | -619 | -190 | -415 | 434 | 774 | -383 | -162 | -142 | 159 | 64 | 22 | 156 | 366 | 65 | -331 | 183 | -77 | 31 | 85 | -315 | -619 | 21 | -700 | 550 | -497 | -228 | 96 | 583 | -1,637 | 112 | 470 | 363 | -319 | -567 | 424 | 441 | 613 | 850 | 717 | -3,183 | 495 | -489 | 332 | 353 | -277 | -314 | -97 | 41 | 51 | -241 | 187 | -14 | 15 | -148 | 28 | 371 | 142 | 85 | 51 | 89 | -3.7 | -16.3 | 90.7 | 126.3 | -135.6 | 96.4 | 81.8 | 1,030.7 | 24.2 | -3.6 | 57.5 | 279.5 | 51.6 | 91.9 | 76.7 | 222.8 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 11 | -2 | -8 | 15 | -13 | 2 | 6 | 17 | -22 | -25 | -2 | -2 | -7 | 4 | -3 | 19 | 8 | 6 | -1 | 10 | -10 | -5 | 9 | -9 | -3 | -17 | 11 | 4 | 14 | 7 | 8 | -25 | -2 | -5 | 4 | -6 | -5 | 1 | -5 | -8 | -7 | 2 | 0 | 2 | 2 | -1 | -9 | -1 | 6 | -5 | 4 | -4 | -8 | 2 | 9 | 0 | 12 | 0 | -13 | 3 | 9 | 12 | 0 | -8 | -11 | 5 | 7 | 1 | 12 | 7 | 1 | 6 | 10 | 5 | 2 | -3 | 1 | -14 | -9 | 26 | 10 | -2 | -1 | 21 | -5 | 14 | 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 | 1 | 2 | -1 | 6 | 0 | 12 | -11 | 2 | -2.9 | 2 | 0.1 | -0.7 | -1.6 | 0.8 | 1 | -1.9 | 1.2 | 0 | -0.4 | -0.3 | 0.9 | 0.2 | -0.3 |
Net Change In Cash
| -64 | -55 | -793 | 465 | -34 | -49 | -236 | 151 | 43 | -285 | 9 | -65 | -6 | 110 | -176 | -416 | 324 | -100 | 1,089 | 304 | 196 | 115 | -365 | -186 | 562 | -105 | -426 | -32 | 165 | 132 | -301 | 548 | -4 | -35 | -227 | 391 | -178 | 84 | -114 | 311 | -304 | 35 | -431 | 574 | 66 | -220 | -622 | 175 | 327 | 265 | -239 | -657 | 891 | -371 | 91 | -60 | -200 | -318 | -383 | -684 | 691 | 194 | 1,144 | 190 | -123 | 119 | -170 | -411 | 245 | 112 | -195 | -42 | 497 | -220 | -251 | 195 | -60 | 101 | -172 | -78 | -63 | 184 | -154 | 611 | -139 | -86 | 150 | 104 | -413 | 236 | 120 | -39 | 56 | 30 | -76 | 145 | -86 | 96 | -75 | -201 | 152 | -155 | 360 | -7 | -28 | 102 | -57 | -2 | -72 | 21 | 93 | -107 | -15 | 98 | -13 | 23 | -42 | 68 | 3 | -38 | 16 | 45 | 0 | -23.7 | 24 | -26.4 | 21.2 | 15.7 | -0.7 | -62.8 | 28.8 | 12.6 | 0.4 | -5.4 | -23.9 | 28.4 | 5 | 20.2 | -16.5 |
Cash At End Of Period
| 1,347 | 1,411 | 1,388 | 2,181 | 1,716 | 1,750 | 1,799 | 2,035 | 1,884 | 1,841 | 2,126 | 2,117 | 2,182 | 2,188 | 2,078 | 2,254 | 2,670 | 2,346 | 2,446 | 1,357 | 1,053 | 857 | 742 | 1,107 | 1,293 | 731 | 836 | 1,262 | 1,294 | 1,129 | 997 | 1,137 | 739 | 743 | 778 | 1,005 | 614 | 792 | 708 | 822 | 511 | 815 | 780 | 1,211 | 637 | 571 | 791 | 1,413 | 1,238 | 911 | 646 | 885 | 1,542 | 651 | 1,022 | 931 | 991 | 1,191 | 1,509 | 1,892 | 2,576 | 1,885 | 1,691 | 547 | 357 | 480 | 361 | 531 | 942 | 697 | 585 | 780 | 822 | 325 | 545 | 796 | 601 | 661 | 560 | 732 | 810 | 873 | 689 | 843 | 232 | 371 | 457 | 307 | 203 | 616 | 380 | 260 | 299 | 243 | 213 | 289 | 144 | 230 | 134 | 209 | 410 | -155 | 413 | -7 | -28 | 102 | 30 | -2 | -72 | 21 | 140 | -107 | -15 | 98 | 71 | 23 | -42 | 68 | 52 | -38 | 16 | 45 | 26 | -23.7 | 24 | -26.4 | 52.3 | 15.7 | -0.7 | -62.8 | 78.9 | 12.6 | 0.4 | -5.4 | 42.5 | 28.4 | 5 | 20.2 | 12.8 |