Westinghouse Air Brake Technologies Corporation
NYSE:WAB
192 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 286 | 289 | 272 | 215 | 242 | 193 | 173 | 159 | 163 | 169 | 150 | 193.3 | 131.8 | 125.2 | 114.7 | 86.8 | 128.5 | 85.8 | 111.2 | 137 | 90.659 | 102.854 | -4.013 | 34.906 | 86.069 | 83.271 | 87.457 | 49.687 | 68.439 | 72.16 | 72.004 | 46.328 | 82.428 | 90.485 | 94.163 | 101.779 | 99.181 | 101.504 | 96.164 | 92.686 | 90.155 | 88.705 | 80.134 | 74.041 | 73.943 | 74.638 | 69.613 | 64.765 | 62.994 | 64.712 | 59.261 | 46.263 | 46.6 | 36.334 | 40.952 | 30.98 | 30.544 | 31.211 | 30.364 | 24.205 | 27.348 | 30.836 | 32.666 | 31.071 | 33.17 | 33.762 | 32.51 | 28.676 | 27.242 | 28.13 | 25.522 | 26.242 | 17.371 | 21.145 | 20.046 | 16.301 | 15.076 | 15.151 | 9.248 | 9.247 | 9.428 | 8.963 | 4.807 | 5.891 | 5.603 | 5.526 | 5.683 | 5.25 | -57.773 | 4.82 | 2.224 | 37.065 | 6.393 | 7.961 | 10.361 | 4.489 | -3.529 | 8.023 | 16.41 | -0.158 | 12.5 | 13.2 | 12.4 | 11.6 | 10.8 | 11.7 | 10.9 | 9.6 | 8.8 | 9.3 | 9.6 | 8.7 | 8 | 8.3 | 7.7 | 8 | 6.4 | 9.9 | 10.8 |
Depreciation & Amortization
| 123 | 118 | 123 | 160 | 112 | 109 | 111 | 106 | 105 | 105 | 110 | 108.6 | 106 | 119 | 107.4 | 99.7 | 107.1 | 100.1 | 78.2 | 59.8 | 103.736 | 99.702 | 55.962 | 26.323 | 29.747 | 25.373 | 27.854 | 26.278 | 25.919 | 25.822 | 25.229 | 20.42 | 16.282 | 16.861 | 16.232 | 16.567 | 16.555 | 16.043 | 15.569 | 16.284 | 17.115 | 14.284 | 13.578 | 14.058 | 12.116 | 13.849 | 11.17 | 12.648 | 11.294 | 9.995 | 10.199 | 11.171 | 12.904 | 9.956 | 10.818 | 11.699 | 9.711 | 8.776 | 8.4 | 11.666 | 6.816 | 8.635 | 8.402 | 7.791 | 7.567 | 7.136 | 7.332 | 7.476 | 7.693 | 7.211 | 6.76 | 4.264 | 9.771 | 5.804 | 6.055 | 5.986 | 6.262 | 6.691 | 6.731 | 7.087 | 6.663 | 6.109 | 6.253 | 6.947 | 6.488 | 6.132 | 5.717 | 6.246 | 6.254 | 6.455 | 6.558 | 1.699 | 10.682 | 10.36 | 10.32 | 10.008 | 10.027 | 10.424 | 11.203 | 23.014 | 6.9 | 5.9 | 6.8 | 5.9 | 6.3 | 6.6 | 6.4 | 6.4 | 6.1 | 5.9 | 6.2 | 5.7 | 5.9 | 5.5 | 5.1 | 5 | 4.9 | 4.9 | 3.8 |
Deferred Income Tax
| 81 | 0 | -81 | -58 | -126 | -121 | 0 | 36 | 0 | 0 | 0 | 88 | 23.4 | 7.3 | 12.6 | 20.3 | 12.5 | 17.8 | 37.6 | 28.3 | 32.639 | 1.381 | -0.459 | -0.483 | 1.67 | 1.145 | 0.909 | -0.739 | -1.04 | -0.135 | 1.885 | -8.517 | 0 | 0 | 0 | 0 | 0 | 0 | -0.314 | 0 | 0 | 0 | -0.642 | 15.248 | 0 | 0 | -1.292 | 3.099 | -1.793 | -0.018 | -0.707 | -12.906 | -46.033 | -2.973 | -0.716 | 16.248 | -0.307 | 0 | -1.374 | 7.391 | 0 | 0 | 0 | 4.87 | 0 | 0 | -0.117 | -2.278 | 0 | 0 | -0.605 | 4.125 | 0 | 0 | -1.764 | 13.85 | 0 | 0 | 0 | -3.169 | 0 | 0 | 0 | 8.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.2 | -1 | 0 | 0 | 2.8 | -0.5 | 0 | 0.2 | 0 | -1.2 | 0 | 0.1 |
Stock Based Compensation
| 18 | 14 | 12 | 11 | 14 | 12 | 10 | 11 | 10 | 10 | 10 | 11.8 | 10 | 16 | 8 | 1.9 | 11.9 | -1.6 | 7.3 | 13.9 | 12.2 | 15.4 | 8.5 | 4.831 | 6.517 | 8.287 | 5.696 | 6.748 | 2.66 | 6.187 | 5.692 | 6.025 | 5.115 | 4.163 | 5.51 | 5.927 | 5.103 | 6.226 | 8.763 | 7.027 | 7.004 | 5.396 | 6.707 | 6.511 | 6.506 | 5.53 | 5.56 | 4.841 | 5.087 | 4.875 | 5.045 | 5.424 | 3.852 | 5.951 | 3.419 | 3.547 | 2.578 | 3.149 | 2.491 | -0.012 | 2.218 | 0.617 | 0.797 | 10.475 | 2.66 | 0 | 1.75 | 11.252 | 0 | 0 | 2.135 | 9.191 | 0 | 0 | 4.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 115 | -176 | -69 | 368 | 56 | -199 | -322 | 100 | -76 | -22 | -111 | -76.9 | -11 | -37 | 61.9 | 137.2 | -18 | 126.2 | -278.6 | 261.1 | -94.926 | 195.191 | -30.165 | 219.031 | -154.887 | -74.604 | -96.783 | 146.736 | -57.912 | -92.148 | -129.174 | 140.565 | -70.235 | 26.541 | -40.357 | 64.818 | 23.452 | -55.707 | -76.668 | 132.861 | -20.319 | 3.606 | -73.576 | 34.994 | -47.484 | -77.316 | -53.043 | 41.247 | 6.231 | -51.281 | -73.043 | 102.567 | -29.949 | 0.207 | -38.024 | 39.118 | 2.183 | -25.529 | -27.541 | 29.809 | 15.032 | 3.829 | -44.915 | 35.807 | 4.176 | 20.965 | -75.326 | 60.304 | -18.392 | -29.632 | -15.125 | 2.383 | 7.752 | -1.138 | 20.973 | -0.873 | -3.792 | -4.487 | -3.67 | 14.828 | -12.327 | 15.134 | -19.807 | 12.813 | -1.755 | 0.81 | -12.431 | 3.195 | -0.804 | 2.677 | -33.196 | 39.463 | -5.199 | 16.643 | 18.724 | 11.508 | -9.022 | -16.463 | -5.103 | -9.741 | -5.7 | 5.6 | -14.5 | -10.9 | -0.2 | -11.7 | -6 | 4 | 0.6 | -1.1 | 0.8 | -6.5 | 5.8 | -0.1 | -0.7 | -4.2 | 4.7 | -3 | -6.8 |
Accounts Receivables
| 54 | -267 | 121 | 19 | 45 | -99 | -51 | -190 | -84 | 45 | 93 | -110.9 | 101 | -96.8 | 9.3 | 128.2 | 34.9 | 263.6 | -22.6 | 26 | 3.405 | 15.909 | -51.614 | 45.601 | -40.233 | 6.368 | -66.347 | -8.43 | 6.298 | 29.937 | -96.481 | 58.09 | -36.191 | 21.673 | -23.844 | 22.381 | 34.907 | 3.714 | -39.502 | 71.946 | 2.567 | -11.486 | -80.44 | 17.476 | -64.02 | -60.621 | -42.534 | 48.454 | 15.649 | -39.642 | -47.437 | 11.588 | -14.706 | -29.633 | -35.946 | 11.776 | 20.232 | -31.407 | -34.856 | 28.493 | 24.368 | 17.051 | 10.629 | -20.841 | -13.388 | 0 | -61.543 | -31.568 | 0 | 0 | -19.413 | 45.669 | 0 | 0 | 37.99 | -53.58 | 0 | 0 | -13.083 | -14.844 | 0 | 0 | -0.99 | -12.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5 | -35 | -85 | 143 | 47 | -60 | -188 | 33 | -145 | -119 | -137 | -8.7 | -40.1 | 19 | -11.2 | 173 | 38.1 | -6.8 | -23.5 | 197.2 | -88.724 | 72.124 | 75.3 | 16.64 | -9.392 | -65.376 | -50.755 | 44.41 | -4.959 | -16.261 | -32.145 | 43.039 | 13.194 | -12.293 | 1.4 | 35.994 | 9.689 | -6.995 | -18.541 | -30.131 | -13.709 | -1.144 | -19.105 | -2.965 | 22.022 | 20.209 | -13.206 | -5.892 | 1.774 | -7.912 | -20.461 | -16.148 | -16.583 | -25.365 | -21.441 | 0.684 | 3.162 | -1.686 | -3.81 | 8.49 | 6.425 | 10.159 | 8.286 | -10.918 | -12.935 | -9.803 | -9.07 | 9.09 | -1.34 | -11.808 | -10.259 | 4.946 | 8.232 | -13.087 | -17.902 | 14.945 | -8.686 | -7.788 | -6.987 | -0.6 | -2.92 | 3.468 | -6.833 | 8.542 | -8.52 | 0.857 | -1.675 | 8.741 | 2.375 | 6.858 | -0.162 | 0.621 | 2.778 | 6.097 | 3.174 | 15.695 | 3.322 | -0.506 | -11.795 | -6.475 | 1 | -3.4 | -4 | -4 | -2.7 | -6.4 | -3.9 | -3.8 | 1.2 | 1.9 | 2.5 | 1.4 | 2.2 | 1.7 | 2.8 | -1.8 | -2.5 | 0.3 | -3.9 |
Change In Accounts Payables
| -6 | 48 | 45 | -8 | -45 | -52 | 47 | 74 | 47 | 137 | 48 | 67.9 | -41.3 | 35.4 | 47 | -65.6 | -54.9 | -88.3 | -60.2 | 2.2 | -74.565 | 44.44 | -116.375 | 44.569 | -55.217 | 27.315 | 32.096 | 29.667 | -45.628 | -51.071 | -24.69 | 24.845 | -30.02 | 4.245 | -18.002 | 4.051 | -55.686 | -12.084 | -12.931 | 14.407 | -2.682 | 24.512 | 19.141 | 37.434 | 2.234 | 6.348 | 14.96 | 6.086 | -16.364 | 8.187 | -10.392 | 56.278 | -2.766 | 10.499 | -4.037 | 38.476 | 0.794 | 2.483 | 2.541 | 5.089 | -4.633 | -13.669 | -35.025 | 14.303 | 8.853 | 0 | -8.168 | 32.759 | 0 | 0 | 7.536 | -7.359 | 0 | 0 | -0.112 | -6.012 | 0 | 0 | 14.647 | 14.832 | 0 | 0 | -0.028 | 14.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 62 | 78 | -150 | 214 | 9 | 12 | -130 | 183 | -35 | -85 | -115 | -136.1 | -30.6 | 5.4 | 16.8 | -98.4 | -36.1 | -42.3 | -172.3 | 35.7 | 64.958 | 62.718 | 62.524 | 112.221 | -50.045 | -42.911 | -11.777 | 81.089 | -13.623 | -54.753 | 24.142 | 14.591 | -17.218 | 12.916 | 0.089 | 2.392 | 34.542 | -40.342 | -5.694 | 76.639 | -6.495 | -8.276 | 6.828 | -16.951 | -7.72 | -43.252 | -12.263 | -7.401 | 5.172 | -11.914 | 5.247 | 50.849 | 4.106 | 44.706 | 23.4 | -11.818 | -22.005 | 5.081 | 8.584 | -12.263 | -11.128 | -9.712 | -28.805 | 53.263 | 17.111 | 30.768 | 3.455 | 50.023 | -17.052 | -17.824 | 7.011 | -40.873 | -0.48 | 11.949 | 0.997 | 43.774 | 4.894 | 3.301 | 1.753 | 15.44 | -9.407 | 11.666 | -11.956 | 2.543 | 6.765 | -0.047 | -10.756 | -5.546 | -3.179 | -4.181 | -33.034 | 38.842 | -7.977 | 10.546 | 15.55 | -4.187 | -12.344 | -15.957 | 6.692 | -3.266 | -6.7 | 9 | -10.5 | -6.9 | 2.5 | -5.3 | -2.1 | 7.8 | -0.6 | -3 | -1.7 | -7.9 | 3.6 | -1.8 | -3.5 | -2.4 | 7.2 | -3.3 | -2.9 |
Other Non Cash Items
| -81 | 494 | 173 | -10 | 127 | 121 | 3 | -2 | 61 | 1 | 2 | 76.9 | -16.3 | -7.3 | -12.6 | -20.3 | -12.5 | -17.8 | -37.6 | -52.3 | -20.5 | -1.948 | 1.487 | -7.975 | 1.034 | 0.232 | -0.933 | -66.41 | 2.148 | 0.507 | -1.732 | -2.407 | -0.673 | 0.36 | 0.018 | 3.863 | 0.089 | -0.801 | 0.147 | -6.637 | -1.45 | -0.547 | 0.014 | 5.805 | -5.181 | -3.645 | 0.032 | -2.687 | -0.824 | 1.272 | 0.226 | -3.913 | 46.6 | -2.888 | 0.037 | -0.705 | 0.771 | -0.512 | 0.027 | -1.777 | -0.191 | -0.163 | -2.688 | -7.925 | 2.205 | 2.203 | -0.038 | -7.457 | 1.77 | 1.762 | 0.065 | -5.086 | 1.517 | 2.638 | -4.634 | 15.354 | 0.094 | -5.251 | 5.876 | -3.518 | 0 | 0 | 0 | 8.499 | 0.007 | 0.048 | -0.074 | 0.597 | 62.589 | 0.03 | 0.536 | -46.056 | 0 | 0.521 | 0.16 | 8.337 | 7.12 | 0.457 | -3.675 | 18.074 | 0.9 | 1 | 1.2 | 0.3 | -2.3 | 1.5 | 1.2 | -0.1 | 1.4 | 2 | 0.7 | 1.4 | 0.5 | 0.5 | 0.1 | 0.3 | 1.7 | -0.2 | 0.1 |
Operating Cash Flow
| 542 | 235 | 334 | 686 | 425 | 115 | -25 | 410 | 204 | 263 | 161 | 313.7 | 243.9 | 223.2 | 292.2 | 325.6 | 229.5 | 310.5 | -81.9 | 447.8 | 123.776 | 412.586 | 31.338 | 276.633 | -29.866 | 43.704 | 24.2 | 162.3 | 40.214 | 12.393 | -26.096 | 202.414 | 32.917 | 138.41 | 75.566 | 192.954 | 144.38 | 67.265 | 43.661 | 242.221 | 92.505 | 111.444 | 26.215 | 150.657 | 39.9 | 13.056 | 32.04 | 123.913 | 82.989 | 29.555 | 0.981 | 148.606 | 33.974 | 49.56 | 16.486 | 100.887 | 45.787 | 17.095 | 12.367 | 71.282 | 51.223 | 43.754 | -5.738 | 82.089 | 47.118 | 64.066 | -33.889 | 97.973 | 18.313 | 7.471 | 18.752 | 41.119 | 36.411 | 28.449 | 45.048 | 36.768 | 17.64 | 17.355 | 12.309 | 27.644 | 3.764 | 30.206 | -8.747 | 34.15 | 10.343 | 12.516 | -1.105 | 15.288 | 10.266 | 13.982 | -23.878 | 32.171 | 11.876 | 35.485 | 39.565 | 34.342 | 4.596 | 2.441 | 18.835 | 31.189 | 14.6 | 25.7 | 5.9 | 6.9 | 14.6 | 8.1 | 12.5 | 17.7 | 15.9 | 16.1 | 17.3 | 12.1 | 19.7 | 14.2 | 12.9 | 9.1 | 17.2 | 11.6 | 8 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -46 | -46 | -31 | -77 | -39 | -38 | -32 | -67 | -32 | -30 | -20 | -51.5 | -23 | -29 | -26.5 | -37.7 | -31.1 | -34.3 | -33.3 | -72.7 | -50.733 | -32.147 | -29.72 | -29.073 | -24.509 | -22.257 | -17.466 | -29.203 | -21.838 | -19.098 | -19.327 | -18.54 | -12.572 | -10.6 | -8.504 | -16.349 | -12.219 | -12.402 | -8.458 | -16.685 | -12.62 | -12.024 | -6.333 | -17.643 | -8.987 | -8.16 | -6.448 | -11.307 | -8.233 | -6.27 | -10.191 | -15.745 | -9.41 | -5.415 | -7.401 | -8.472 | -5.364 | -3.406 | -3.601 | -7.44 | -2.137 | -5.272 | -3.439 | -7.232 | -4.631 | -3.961 | -3.891 | -7.567 | -4.51 | -4.935 | -3.407 | -7.439 | -4.534 | -5.682 | -3.287 | -6.202 | -5.01 | -5.456 | -5.998 | -6.206 | -4.663 | -4.18 | -4.213 | -7.826 | -4.28 | -2.56 | -2.804 | -2.022 | -3.115 | -2.753 | -2.574 | -3.494 | -4.32 | -1.135 | -5.852 | -8.502 | -5.834 | -5.089 | -6.91 | -12.108 | -6.1 | -5.1 | -7.5 | -99.9 | -13.1 | -19.3 | -9.2 | -12.5 | -10.8 | -15 | -4.4 | -3.7 | -67.2 | -3.5 | -17.3 | -3.6 | -4.8 | -58.3 | -4.4 |
Acquisitions Net
| -3 | 8 | 12 | -79 | -4 | -223 | 0 | -20 | 0 | -69 | 2 | -29.9 | 0.1 | -3.7 | -401.4 | 0.3 | 0 | -4.6 | -35.7 | 4.2 | -19.048 | -270.838 | -2,710.714 | -2.086 | -10.79 | -3.98 | -34.297 | -807.362 | 0 | -46.594 | -67.581 | -98.758 | -63.092 | -21.053 | -0.21 | -29.442 | 0 | -24.395 | -75.713 | -0.776 | -100.244 | -199.417 | 0 | -1.396 | -106.987 | 0 | -115.071 | -47.61 | -13.934 | -88.37 | 0 | -57.097 | 0 | -20.73 | -31.047 | -42.602 | -53.285 | 0 | -39.943 | -92.837 | -3.446 | 0 | 0 | -315.869 | 0 | 0 | 0 | -0.095 | -0.283 | 0 | 0 | -87.201 | 0 | 0 | 0 | 0.428 | 0.061 | -0.826 | -35.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.654 | -2.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.342 | -33.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 8 | 12 | 2 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | 16.7 | 0.1 | 2.3 | 5.9 | 2.2 | 9.4 | 3.3 | 6.4 | 0.5 | 0.345 | 2.269 | 0.786 | -11.968 | 0.239 | 1.002 | 7.898 | -47.085 | 0.595 | 0.187 | 23.832 | -541.876 | -0.025 | 0.081 | 0.084 | 7.616 | -208.952 | 0.04 | 0.138 | 0.081 | 0.123 | -1.188 | 1.405 | -0.168 | 0.336 | 5.114 | 0.718 | 0.04 | 0.838 | 0 | 0.093 | 0.323 | 0.009 | 0.28 | 0.051 | -2.016 | 0.011 | 0.054 | 2.369 | 0.45 | -3.454 | -4.73 | 3.638 | 0.312 | -82.233 | 0.011 | 0.053 | 0.1 | 0.286 | -73.125 | -3.407 | -0.309 | 0.672 | 0.967 | 2.051 | -0.004 | 0 | 0 | 0.975 | 0.118 | 0.424 | 0.912 | 0 | 5.048 | -0.019 | -0.046 | -0.062 | -0.046 | -0.017 | -0.032 | 1.396 | 241.824 | 0 | 2.013 | 1.364 | 0 | -0.65 | 1 | 4.5 | -35.563 | 1.786 | -1.781 | 0.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0.2 | 0 | 0 | 54.9 | -54.9 |
Investing Cash Flow
| -49 | -38 | -19 | -156 | -43 | -261 | -32 | -86 | -32 | -99 | -18 | -64.7 | -22.9 | -30.4 | -422 | -35.5 | -21.7 | -35.6 | -62.6 | -68 | -69.436 | -300.716 | -2,739.648 | -43.127 | -35.06 | -25.235 | -43.865 | -883.65 | -21.243 | -65.505 | -63.076 | -659.174 | -75.689 | -31.572 | -8.63 | -38.175 | -221.171 | -36.757 | -84.033 | -17.38 | -112.741 | -212.629 | -4.928 | -19.207 | -115.638 | -3.046 | -120.801 | -58.877 | -21.329 | -94.64 | -10.098 | -72.519 | -9.401 | -25.865 | -38.397 | -53.09 | -58.638 | -3.352 | -41.175 | -99.827 | -5.591 | -10.002 | 0.199 | -322.789 | -86.864 | -3.95 | -3.838 | -7.562 | -4.507 | -78.06 | -3.407 | -94.949 | -3.862 | -4.715 | -1.236 | -5.774 | -4.949 | -6.282 | -40.602 | -6.088 | -4.239 | -3.268 | -4.213 | -2.778 | -4.299 | -2.606 | -2.866 | -2.068 | -3.132 | -2.785 | -2.832 | 235.343 | -4.32 | 0.878 | -4.488 | -8.502 | -6.484 | -4.089 | -2.41 | -47.671 | -6.1 | -5.1 | -7.5 | -99.9 | -13.1 | -19.3 | -9.2 | -12.5 | -10.8 | -15 | -4.4 | -3.7 | -67.2 | -3.7 | -17.1 | -3.6 | -4.8 | -3.4 | -59.3 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -4 | 0 | -58 | -7 | -325 | 220 | 154 | -123 | -107 | 5 | 195 | 1.7 | 0 | -199 | 37 | -18.2 | -214.8 | -284 | 317.7 | -332.1 | 117.1 | -125 | 898.8 | 0 | 1,978.104 | 5.233 | 40.263 | -17.351 | -100.336 | 89.208 | -24.318 | 642.102 | 75.649 | -55.046 | 109.547 | 0 | 50.281 | -20.142 | -100.147 | -0.854 | 20.233 | 50.269 | -0.067 | -89.954 | 140.123 | -20.616 | 99.672 | -115.065 | -10.257 | 57.264 | -9.999 | -10.282 | 9.897 | -3.809 | -22.008 | 12.255 | 1.892 | -11.497 | 27.667 | -40.563 | 80.432 | -10.635 | -25.058 | 232.821 | -0.017 | -0.028 | -0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.009 | -0.013 | -0.09 | -0.017 | -40.004 | -0.088 | -0.013 | -0.01 | -0.005 | 8.415 | -10.469 | -2.89 | -16.472 | -28.422 | -0.636 | -0.411 | -213.146 | -16.663 | -36.253 | -32.218 | -32.397 | 11.383 | -2.395 | -4.981 | 19.472 | -17.463 | -21.908 | 31.039 | 89.1 | 1.5 | 0 | 0 | -7.1 | -9.3 | 0.4 | 35 | -14.8 | 51.4 | -8.3 | 7 | -3.2 | -19.8 | -95.4 | 335.3 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.984 | 0 | 3.256 | 0 | 0 | 0 | 2.532 | 0 | 0 | -0.18 | -2.431 | 0.754 | 1.392 | 0.285 | -5.271 | 0.961 | 2.743 | 1.567 | 1.044 | 0 | 5.883 | 4.012 | 10.397 | 3.156 | 11.471 | 5.029 | 9.89 | 3.997 | 8.807 | 0.693 | 13.194 | 2.11 | 0.343 | 0.229 | 0.683 | 0.893 | 0.589 | 1.53 | 0.569 | 1.691 | 0.297 | 0.802 | 0.369 | 0.38 | 0.204 | 3.338 | 2.011 | 1.569 | 1.063 | 1.562 | 0.4 | 0.5 | 1.1 | 0.5 | 1 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 17.9 | 5.4 | 0 | 0 |
Common Stock Repurchased
| -599 | -200 | -175 | -157 | -1 | -74 | -178 | -73 | -1 | -103 | -296 | -99.7 | -199.1 | 0 | -1 | -101.9 | 0 | 0 | -105.3 | 0 | 0 | 0 | 0 | -8.7 | -0.197 | -3.566 | -2.937 | -0.046 | 0.004 | 0.04 | -6.842 | 2.348 | -78.438 | 0 | -133.738 | -365.451 | -22.336 | 0 | -14.565 | 26.757 | -10.135 | -14.471 | -2.151 | -27.512 | -5.486 | 0 | 0 | -18.559 | -6.07 | 0 | 0 | -2.219 | -17.616 | -6.187 | 0 | 8.381 | -2.07 | -3.215 | -3.096 | 19.654 | 0 | -12.382 | -7.272 | -21.143 | 0 | -0.187 | -24.466 | -13.072 | -1.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.036 | -0.317 | -0.232 | -1.854 | -5.992 | 0 | -4.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 0 | -2.1 | -44 | 0 | 0 | -0.1 | -1.5 | -20.1 | 0 | -0.9 | -284.6 |
Dividends Paid
| -35 | -35 | -36 | -31 | -30 | -31 | -31 | -28 | -28 | -27 | -28 | -23.1 | -23 | -23 | -23 | -23.3 | -22.8 | -23.4 | -23 | -23.5 | -23.9 | -22.6 | -11.7 | -11.595 | -11.604 | -11.565 | -11.531 | -11.525 | -11.516 | -9.605 | -9.572 | -8.907 | -8.958 | -7.21 | -7.355 | -7.648 | -7.735 | -5.8 | -5.78 | -5.775 | -5.78 | -3.863 | -3.828 | -3.844 | -4.004 | -2.41 | -2.386 | -2.41 | -2.376 | -1.442 | -1.438 | -1.442 | -1.442 | -0.484 | -0.481 | -0.485 | -0.48 | -0.481 | -0.468 | -0.479 | -0.476 | -0.482 | -0.48 | -0.486 | -0.485 | -0.481 | -0.488 | -0.481 | -0.477 | -0.495 | -0.491 | -0.487 | -0.489 | -0.486 | -0.483 | -0.484 | -0.484 | -0.466 | -0.466 | -0.46 | -0.454 | -0.448 | -0.449 | -0.436 | -0.438 | -0.442 | -0.435 | -0.458 | -0.353 | -0.576 | -0.421 | -0.423 | -0.419 | -0.419 | -0.42 | -0.418 | -0.425 | -0.425 | -0.427 | -0.286 | -0.248 | -0.247 | -0.246 | -0.3 | -0.2 | -0.3 | -0.2 | -0.2 | -0.3 | -0.2 | -0.3 | -0.3 | -0.2 | -0.3 | -0.3 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -48 | 1 | -20 | -115 | 2 | -13 | -17 | -89 | -3 | 2 | -4 | -98.6 | 1.2 | 1 | -5.3 | -115 | 0.3 | 0.4 | -5.9 | 0 | -2.208 | -9.3 | -4.11 | 3.096 | 6.046 | 0.428 | -0.064 | 1.494 | 0.213 | 1.46 | 1.259 | 3.335 | 1.568 | 0.136 | -8.491 | 245.018 | 2.594 | 2.086 | 0.711 | 0.574 | 2.658 | 1.604 | -2.908 | -4.75 | 7.37 | 3.93 | 2.881 | 2.017 | 3.349 | -21.45 | 1.713 | 1.048 | 0.409 | -0.23 | 1.9 | 0.406 | 0.707 | 1.743 | 2.97 | 3.22 | 0.934 | 0.464 | -0.18 | 3.047 | 1.209 | 2.748 | 0.117 | -0.544 | 0.583 | 0.797 | 0.605 | -0.007 | 0.174 | 2.451 | 1.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 0.876 | 0.093 | -0.911 | -2.1 | 0.8 | 11.4 | 0 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | -0.1 | -0.4 | 0 | 0.1 | -0.1 |
Financing Cash Flow
| -686 | -234 | -289 | -310 | -353 | 102 | -72 | -313 | -139 | -123 | -133 | -219.7 | -220.8 | -220.2 | 7.7 | -258.2 | -237.3 | -307 | 183.5 | -355.6 | 90.992 | -156.882 | 882.99 | -17.199 | 1,972.546 | -5.904 | 28.668 | -27.382 | -111.639 | 81.063 | -39.473 | 636.53 | -10.179 | -62.12 | -40.037 | -128.081 | 22.804 | -23.856 | -119.781 | -6.055 | 6.976 | 33.539 | -8.954 | -126.06 | 138.003 | -19.096 | 100.167 | -134.017 | -15.354 | 34.372 | -9.724 | -12.895 | -8.752 | -4.523 | -20.589 | 12.176 | 0.049 | -13.45 | 27.073 | -37.822 | 80.89 | -23.035 | -32.99 | 211.808 | 0.707 | 1.767 | -24.571 | -13.962 | -0.328 | -0.376 | 1.681 | -4.796 | -10.152 | 7.848 | 5.293 | 9.904 | 2.034 | 11.54 | 4.546 | -30.574 | 3.455 | 8.346 | 0.234 | 12.753 | 10.087 | -10.568 | -3.096 | -16.247 | -27.882 | -0.623 | 0.698 | -213 | -15.427 | -36.692 | -32.068 | -34.3 | 5.346 | -2.616 | -6.439 | 12.467 | -7.6 | -19.6 | 3 | 87.1 | 2.6 | 12.2 | 0.3 | -4.1 | -7.5 | -1.5 | -9.3 | -15.1 | 51.1 | -8.6 | 5.1 | -5.8 | -14.4 | -6.1 | 50.6 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 8 | -7 | -7 | 8 | -8 | -2 | 5 | 16 | -20 | -28 | 5 | -13 | 2.7 | -2.6 | 6.9 | 7.5 | 0.9 | 4.1 | -27.3 | -7.4 | -19.249 | -6.487 | -4.164 | -9.334 | -17.813 | -16.877 | 7.482 | 9.305 | -7.774 | 20.392 | 10.34 | -31.668 | 0.398 | -4.557 | 9.684 | -8.748 | -2.616 | 9.057 | -16.561 | -5.478 | -0.106 | -1.55 | -2.99 | -0.637 | 4.237 | -1.747 | -1.834 | 2.692 | 1.644 | -4.486 | 2.53 | 1.287 | -16.16 | 1.616 | 6.246 | 0.16 | 23.101 | -12.684 | -8.024 | -0.159 | 7.33 | 12.524 | -5.184 | -15.693 | -16.251 | 4.964 | 2.442 | 0.214 | 3.322 | 5.712 | 1.474 | -0.98 | -13.719 | 15.869 | 0.986 | -5.625 | 4.515 | -3.911 | -3.36 | 6.979 | -0.513 | 1.48 | 0.463 | -0.189 | 1.556 | -3.485 | 0.705 | 4.197 | 0.56 | 0.11 | -0.393 | -0.626 | 0.554 | -0.243 | -1.13 | 3.414 | 0.786 | -3.594 | -2.311 | -2.012 | 0.018 | 0.9 | -0.1 | -0.5 | 0.5 | 0 | 0 | -0.4 | -0.4 | -0.5 | -0.3 | 0 | 0 | -10.5 | 0.1 | -0.6 | 0.3 | -8.2 | 51.3 |
Net Change In Cash
| -185 | -44 | 19 | 228 | 21 | -46 | -124 | 27 | 13 | 13 | 15 | 16.6 | 2.9 | -30 | -115.2 | 39.4 | -28.6 | -28 | 11.7 | 16.8 | 126.029 | -51.499 | -1,829.484 | 206.973 | 1,889.807 | -4.312 | 16.485 | 5.321 | -100.442 | 48.343 | -118.305 | 148.102 | -52.553 | 40.161 | 36.583 | 17.95 | -56.603 | 15.709 | -176.714 | 213.308 | -13.366 | -69.196 | 9.343 | 4.753 | 66.502 | -10.833 | 9.572 | -66.289 | 47.95 | -35.199 | -16.311 | 64.479 | -0.339 | 20.788 | -36.254 | 60.133 | 10.299 | -12.391 | -9.759 | -66.526 | 133.852 | 23.241 | -43.713 | -44.585 | -55.29 | 66.847 | -59.856 | 76.663 | 16.8 | -65.253 | 18.5 | -59.606 | 8.678 | 47.451 | 50.091 | 35.273 | 19.24 | 18.702 | -27.107 | -2.039 | 2.467 | 36.764 | -12.263 | 43.936 | 17.687 | -4.143 | -6.362 | 1.17 | -20.188 | 10.684 | -26.405 | 53.888 | -7.317 | -0.572 | 1.879 | -5.046 | 4.244 | -7.858 | 7.675 | -0.444 | 0.9 | 1.9 | 1.3 | -6.4 | 4.6 | 1 | 3.6 | 0.7 | -2.8 | -0.9 | 3.3 | -6.7 | 3.6 | -8.6 | 1 | -0.9 | -1.7 | -6.1 | 50.6 |
Cash At End Of Period
| 410 | 595 | 639 | 620 | 392 | 371 | 417 | 541 | 514 | 501 | 488 | 473 | 456.4 | 453.5 | 483.5 | 598.7 | 559.3 | 587.9 | 615.9 | 604.2 | 587.4 | 461.371 | 512.87 | 2,342.354 | 2,135.381 | 245.574 | 249.886 | 233.401 | 228.08 | 328.522 | 280.179 | 398.484 | 250.382 | 302.935 | 262.774 | 226.191 | 208.241 | 264.844 | 249.135 | 425.849 | 212.541 | 225.907 | 295.103 | 285.76 | 281.007 | 214.505 | 225.338 | 215.766 | 282.055 | 234.105 | 269.304 | 285.615 | 221.136 | 221.475 | 200.687 | 236.941 | 176.808 | 166.509 | 178.9 | 188.659 | 255.185 | 121.333 | 98.092 | 141.805 | 186.39 | 241.68 | 174.833 | 234.689 | 158.026 | 141.226 | 206.479 | 187.979 | 247.585 | 238.907 | 191.456 | 141.365 | 106.092 | 86.852 | 68.15 | 95.257 | 97.296 | 94.829 | 58.065 | 70.328 | 26.392 | 8.705 | 12.848 | 19.21 | 18.04 | 38.228 | 27.544 | 53.949 | 0.061 | 7.378 | 7.95 | 6.071 | 11.117 | 6.873 | 14.731 | 7.056 | 7.5 | 6.5 | 4.6 | -6.4 | 4.6 | 1 | 4.4 | 0.7 | -2.8 | -0.9 | 3.9 | -6.7 | 3.6 | -8.6 | 1.2 | -0.9 | -1.7 | -6.1 | 51.6 |