Income Statement

1 Year	14%
3 Years	1%
5 Years	5%

Gross Proft

1 Year	6%
3 Years	13%
5 Years	14%

203M

Operating Income

1 Year	-40%
3 Years	2%
5 Years	12%

128M

Net Income

1 Year	172%
3 Years	16%
5 Years	N/A

Currency: USD

	Jan-2022	Oct-2021	Jul-2021	Apr-2021	Jan-2021	Oct-2020	Jul-2020	Apr-2020	Jan-2020	Oct-2019	Jul-2019	Apr-2019	Jan-2019	Oct-2018	Jul-2018	Apr-2018	Jan-2018	Oct-2017	Jul-2017	Apr-2017	Jan-2017	Oct-2016	Jul-2016	Apr-2016	Jan-2016	Oct-2015	Jul-2015	Apr-2015	Jan-2015	Oct-2014	Jul-2014	Apr-2014	Jan-2014	Oct-2013	Jul-2013	Apr-2013	Jan-2013	Oct-2012	Jul-2012	Apr-2012
Revenue
Revenue	6 672 +7%	6 229 +4%	6 018 +3%	5 869 +0%	5 867 -2%	5 988 -3%	6 151 -4%	6 405 -2%	6 504 +0%	6 499 0%	6 499 +0%	6 476 +0%	6 462 +0%	6 442 +2%	6 291 +5%	5 986 +5%	5 715 +5%	5 454 +3%	5 278 +0%	5 256 +1%	5 203 +1%	5 145 +7%	4 812 +1%	4 765 +2%	4 684 +2%	4 610 +2%	4 537 -1%	4 563 -1%	4 618 -1%	4 650 -6%	4 971 +1%	4 911 +1%	4 854 +1%	4 809 +3%	4 663 +3%	4 525 +3%	4 409 +3%	4 300 +0%	4 292 +0%	4 289 N/A

Gross Profit
Cost of Revenue	(5 668)	(5 258)	(5 039)	(4 910)	(4 923)	(5 086)	(5 312)	(5 607)	(5 733)	(5 768)	(5 780)	(5 773)	(5 764)	(5 747)	(5 619)	(5 357)	(5 116)	(4 881)	(4 722)	(4 704)	(4 672)	(4 624)	(4 304)	(4 294)	(4 214)	(4 141)	(4 086)	(4 074)	(4 125)	(4 160)	(4 458)	(4 409)	(4 354)	(4 313)	(4 180)	(4 056)	(3 956)	(3 854)	(3 846)	(3 827)
Gross Profit	1 004 +3%	970 -1%	979 +2%	959 +2%	944 +5%	902 +7%	839 +5%	798 +4%	770 +5%	731 +2%	719 +2%	703 +1%	698 +0%	695 +3%	673 +7%	629 +5%	600 +5%	572 +3%	556 +1%	552 +4%	531 +2%	521 +3%	508 +8%	471 +0%	470 +0%	470 +4%	451 -8%	489 -1%	493 +1%	489 -5%	513 +2%	502 +1%	500 +1%	496 +3%	482 +3%	469 +4%	453 +2%	446 0%	446 -3%	462 N/A

Operating Income
Operating Expenses	(801)	(764)	(752)	(630)	(607)	(626)	(570)	(563)	(536)	(511)	(513)	(505)	(507)	(504)	(528)	(508)	(490)	(468)	(418)	(419)	(417)	(415)	(414)	(404)	(397)	(403)	(383)	(382)	(385)	(374)	(390)	(384)	(376)	(377)	(364)	(356)	(355)	(350)	(353)	(351)
Selling, General & Administrative	(750)	(719)	(709)	(583)	(558)	(574)	(516)	(507)	(479)	(453)	(452)	(442)	(442)	(438)	(464)	(456)	(448)	(437)	(394)	(396)	(393)	(390)	(389)	(379)	(373)	(376)	(358)	(357)	(360)	(348)	(363)	(357)	(348)	(348)	(337)	(331)	(332)	(328)	(331)	(328)
Depreciation & Amortization	(52)	(45)	(44)	(46)	(49)	(52)	(54)	(56)	(57)	(59)	(61)	(63)	(65)	(66)	(64)	(53)	(42)	(32)	(24)	(23)	(24)	(25)	(25)	(25)	(24)	(24)	(25)	(25)	(26)	(26)	(27)	(28)	(28)	(29)	(27)	(25)	(23)	(21)	(22)	(23)
Other Operating Expenses	0	0	0	0	(0)	(1)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	203 -2%	206 -9%	226 -31%	329 -2%	337 +22%	276 +2%	270 +15%	235 +0%	235 +7%	220 +7%	206 +4%	198 +3%	191 +0%	191 +32%	145 +20%	121 +10%	109 +5%	104 -24%	138 +4%	133 +16%	114 +8%	106 +13%	94 +41%	67 -9%	74 +9%	67 -1%	68 -37%	107 -1%	108 -6%	115 -7%	123 +4%	118 -5%	124 +4%	119 +1%	118 +5%	113 +15%	98 +2%	96 +3%	93 -16%	111 N/A

Pre-Tax Income
Interest Income Expense	(24)	(27)	(31)	(39)	(41)	(42)	(44)	(42)	(45)	(48)	(49)	(49)	(50)	(51)	(48)	(38)	(27)	(15)	(6)	(5)	(4)	(3)	(2)	(2)	(0)	(1)	(2)	(3)	(4)	(4)	(5)	(5)	(6)	(7)	(7)	(7)	(6)	(4)	(5)	(6)
Non-Reccuring Items	0	0	(3)	(3)	(177)	(180)	(180)	(182)	(11)	(11)	(38)	(39)	(42)	(52)	(27)	(29)	(12)	(2)	(30)	(29)	(49)	(52)	(19)	(18)	(9)	0	(2)	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	178 -1%	180 -7%	193 -33%	288 +142%	119 +123%	53 +17%	45 +337%	10 -94%	179 +12%	160 +35%	119 +8%	110 +10%	100 +14%	88 +26%	69 +28%	54 -23%	71 -19%	87 -15%	102 +3%	99 +64%	61 +17%	52 -29%	73 +54%	47 -26%	64 -3%	66 +3%	64 -38%	104 +0%	104 -6%	111 -6%	118 +5%	113 -4%	118 +5%	112 +1%	111 +5%	106 +15%	92 -1%	93 +5%	88 -16%	105 N/A

Net Income
Tax Provision	(51)	(54)	(47)	(73)	(72)	(53)	(50)	(35)	(37)	(33)	(34)	(28)	(22)	(17)	(6)	8	(2)	(9)	(13)	(10)	4	10	(3)	(9)	(16)	(18)	(13)	(35)	(35)	(44)	(46)	(44)	(45)	(40)	(35)	(33)	(26)	(30)	(35)	(36)
Income from Continuing Operations	128	126	145	215	47	0	(5)	(24)	143	128	85	82	78	71	63	62	68	78	90	90	65	62	70	38	47	48	51	69	68	67	72	69	73	73	77	73	65	63	53	68
Net Income (Common)	128 +1%	126 -13%	145 -32%	215 +357%	47 +46 900%	0 N/A	(5) +80%	(24) N/A	142 +12%	128 +43%	89 +4%	86 +4%	83 -15%	98 +16%	85 +1%	84 -5%	88 +2 289%	4 -75%	15 +14%	13 N/A	(14) N/A	57 -35%	88 +50%	59 -19%	73 -5%	76 +17%	65 -21%	83 +4%	80 +6%	76 +5%	72 +5%	69 -6%	73 0%	73 -5%	77 +5%	73 +12%	65 +4%	63 +18%	53 -22%	68 N/A

Balance Sheet

4.5B

Assets

1 Year	19%
3 Years	7%
5 Years	13%

2.8B

Liabilities

1 Year	29%
3 Years	9%
5 Years	14%

1.7B

Equity

1 Year	5%
3 Years	4%
5 Years	13%

Currency: USD

	Jan-2022	Oct-2021	Jul-2021	Apr-2021	Jan-2021	Oct-2020	Jul-2020	Apr-2020	Jan-2020	Oct-2019	Jul-2019	Apr-2019	Jan-2019	Oct-2018	Jul-2018	Apr-2018	Jan-2018	Oct-2017	Jul-2017	Apr-2017	Jan-2017	Oct-2016	Jul-2016	Apr-2016	Jan-2016	Oct-2015	Jul-2015	Apr-2015	Jan-2015	Oct-2014	Jul-2014	Apr-2014	Jan-2014	Oct-2013	Jul-2013	Apr-2013	Jan-2013	Oct-2012	Jul-2012	Apr-2012
Assets
Cash & Cash Equivalents	47	63	505	436	378	394	229	556	70	59	61	54	31	39	46	70	69	63	48	56	43	54	52	46	56	56	51	30	39	37	25	38	34	33	39	0	36	44	22	25
Cash Equivalents	47	63	505	436	378	394	229	556	70	59	61	54	31	39	46	70	69	63	48	56	43	54	52	46	56	56	51	30	39	37	25	38	34	33	39	0	36	44	22	25
Total Receivables	1 279	1 190	953	916	956	906	918	1 020	1 080	1 086	1 130	1 102	1 079	1 014	1 046	1 006	1 020	1 038	875	852	856	804	774	737	778	743	783	765	781	687	737	714	726	691	669	686	653	571	588	575
Accounts Receivables	1 279	1 190	953	916	956	906	918	1 020	1 080	1 086	1 130	1 102	1 079	1 014	1 046	1 006	1 020	1 038	875	852	856	804	774	737	778	743	783	765	781	687	726	703	715	691	658	676	643	561	578	564
Other Receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	11	11	11	0	11	10	10	10	10	11
Other Current Assets	152	149	142	147	141	141	165	139	135	131	129	125	121	118	149	140	130	135	126	154	161	134	120	121	119	96	165	157	158	203	165	160	154	141	137	136	131	135	150	147
Total Current Assets	1 478	1 401	1 600	1 499	1 475	1 442	1 312	1 715	1 285	1 275	1 319	1 281	1 231	1 171	1 241	1 216	1 218	1 236	1 049	1 061	1 060	991	946	903	953	894	1 000	952	978	927	927	912	915	865	845	822	821	749	760	747
PP&E Net	235	238	241	256	264	277	294	300	310	150	147	144	140	140	143	141	142	143	101	96	88	82	77	73	73	74	80	79	79	83	83	81	80	77	73	70	74	60	63	61
PP&E Gross	0	238	241	256	264	277	294	300	310	150	147	144	140	140	143	141	142	143	101	96	88	82	77	73	73	74	80	79	79	83	83	81	80	77	73	70	74	60	63	61
Accumulated Depreciation	0	275	267	0	252	255	245	233	222	200	189	177	165	154	164	156	148	136	185	178	169	163	171	163	155	149	157	150	141	139	139	132	135	128	131	124	116	108	118	111
Intangible Assets	407	425	208	218	229	240	251	263	285	297	310	326	341	356	370	387	404	430	96	102	104	104	112	124	130	111	119	119	122	129	127	134	138	144	149	157	161	109	115	118
Note Receivable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	56	58	58	0	58	55	55	55	55	60
Long-Term Investments	15	12	11	12	12	11	11	11	10	14	15	15	16	16	17	19	19	18	16	19	18	17	30	30	31	36	34	32	31	33	41	35	36	32	34	33	38	38	37	38
Other Long-Term Assets	133	131	162	131	129	136	128	122	122	120	120	129	123	110	106	120	143	122	164	191	217	172	165	141	158	148	115	115	116	116	55	56	67	128	76	78	70	88	107	103
Other Assets	2 237	2 229	1 676	1 676	1 675	1 671	1 672	1 669	1 836	1 835	1 832	1 836	1 836	1 835	1 864	1 868	1 871	1 864	927	925	925	913	911	913	911	868	917	909	905	905	879	879	872	872	868	863	870	752	751	749
Total Assets	4 505 +2%	4 436 +14%	3 897 +3%	3 792 +0%	3 782 +0%	3 777 +3%	3 668 -10%	4 079 +6%	3 847 +4%	3 693 -1%	3 744 +0%	3 730 +1%	3 686 +2%	3 628 -3%	3 740 0%	3 750 -1%	3 797 0%	3 813 +62%	2 353 -2%	2 394 -1%	2 412 +6%	2 279 +2%	2 239 +3%	2 185 -3%	2 255 +6%	2 131 -6%	2 264 +3%	2 206 -1%	2 231 +2%	2 193 +1%	2 168 +1%	2 156 0%	2 165 +2%	2 119 +1%	2 103 +1%	2 076 -1%	2 088 +13%	1 851 -2%	1 887 +1%	1 876 N/A

Liabilities
Accounts Payable	262	289	225	223	218	273	222	249	243	281	249	233	209	222	225	214	204	231	203	191	187	174	178	178	177	179	167	148	164	174	163	154	161	157	147	132	131	130	124	129
Accrued Liabilities	784	723	545	477	457	397	360	379	358	373	373	355	340	381	397	353	370	384	318	306	444	307	317	299	297	290	298	283	265	252	279	264	244	267	264	255	244	237	248	233
Short-Term Debt	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Current Portion of Long-Term Debt	31	32	31	117	117	119	91	92	77	57	52	47	42	37	27	17	7	17	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Current Liabilities	191	241	304	247	227	198	205	221	194	191	203	216	207	153	121	120	119	126	170	243	110	115	94	91	92	99	91	80	78	101	80	86	85	85	90	89	84	89	88	92
Total Current Liabilities	1 268	1 286	1 106	1 064	1 018	987	877	941	871	902	877	851	798	793	770	704	700	758	690	740	741	597	588	568	565	568	555	512	506	526	522	504	489	509	501	477	459	456	460	454
Long-Term Debt	972	855	624	524	574	606	666	1 107	789	744	872	906	946	902	998	1 090	1 173	1 161	265	278	306	268	224	209	287	158	305	307	363	320	312	327	367	315	349	384	423	215	252	266
Deferred Income Tax	32	23	0	0	4	11	26	32	46	48	32	33	29	38	44	40	33	57	3	3	3	4	0	0	0	0	17	27	20	16	16	15	15	13	0	0	0	0	0	0
Other Liabilities	578	664	588	604	618	673	648	603	581	456	459	459	452	441	472	479	474	461	426	435	454	436	429	415	408	397	400	360	359	362	365	368	366	365	360	341	347	330	349	339
Total Liabilities	2 850 +1%	2 827 +22%	2 317 +6%	2 192 -1%	2 213 -3%	2 277 +3%	2 217 -17%	2 684 +17%	2 287 +6%	2 151 -4%	2 240 0%	2 249 +1%	2 225 +2%	2 173 -5%	2 284 -1%	2 313 -3%	2 380 -2%	2 437 +76%	1 384 -5%	1 457 -3%	1 505 +15%	1 305 +5%	1 242 +4%	1 192 -5%	1 260 +12%	1 123 -12%	1 278 +6%	1 205 -3%	1 247 +2%	1 224 +1%	1 215 0%	1 215 -2%	1 237 +3%	1 202 -1%	1 209 +1%	1 202 -2%	1 229 +23%	1 001 -6%	1 061 +0%	1 058 N/A

Equity
Common Stock	0	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Retained Earnings	0	880	859	886	868	806	766	722	872	856	821	796	779	771	773	751	736	720	735	712	690	756	758	736	741	737	707	715	706	697	678	667	661	657	641	633	622	617	598	593
Additional Paid In Capital	0	751	744	737	727	724	715	707	712	709	707	701	694	692	688	683	677	675	254	249	244	249	262	265	268	276	283	290	283	274	277	275	268	262	255	243	239	235	229	225
Other Equity	1 655	23	23	24	26	31	30	35	24	24	25	16	12	9	6	2	3	20	21	24	27	32	23	9	14	5	4	5	6	3	2	2	2	2	2	2	2	2	2	1
Total Equity	1 655 +3%	1 609 +2%	1 580 -1%	1 600 +2%	1 569 +5%	1 500 +3%	1 451 +4%	1 395 -11%	1 560 +1%	1 542 +3%	1 504 +1%	1 481 +1%	1 461 +0%	1 455 0%	1 456 +1%	1 437 +1%	1 417 +3%	1 376 +42%	969 +3%	938 +3%	907 -7%	974 -2%	998 +1%	992 0%	996 -1%	1 008 +2%	987 -1%	1 000 +2%	984 +2%	969 +2%	954 +1%	941 +1%	928 +1%	918 +3%	894 +2%	875 +2%	860 +1%	850 +3%	826 +1%	818 N/A

Total Liabilities & Equity	4 505 +2%	4 436 +14%	3 897 +3%	3 792 +0%	3 782 +0%	3 777 +3%	3 668 -10%	4 079 +6%	3 847 +4%	3 693 -1%	3 744 +0%	3 730 +1%	3 686 +2%	3 628 -3%	3 740 0%	3 750 -1%	3 797 0%	3 813 +62%	2 353 -2%	2 394 -1%	2 412 +6%	2 279 +2%	2 239 +3%	2 185 -3%	2 255 +6%	2 131 -6%	2 264 +3%	2 206 -1%	2 231 +2%	2 193 +1%	2 168 +1%	2 156 0%	2 165 +2%	2 119 +1%	2 103 +1%	2 076 -1%	2 088 +13%	1 851 -2%	1 887 +1%	1 876 N/A

Shares Outstanding
Common Shares Outstanding	67.4M	67.3M	67.2M	67.1M	67.1M	66.7M	66.7M	66.6M	66.8M	66.6M	66.4M	66.3M	66.2M	66M	65.8M	65.7M	65.7M	65.5M	55.8M	55.8M	55.7M	55.6M	55.8M	55.9M	56M	56.1M	56.2M	56.4M	55.9M	55.7M	56M	56.2M	55.8M	55.5M	55.1M	54.7M	54.6M	54.4M	54.2M	54.1M

Cash Flow Statement

314M

Operating Cash Flow

1 Year	-31%
3 Years	-1%
5 Years	30%

-34.3M

Capital Expenditures

1 Year	10%
3 Years	12%
5 Years	5%

280M

Free Cash Flow

1 Year	-33%
3 Years	1%
5 Years	48%

Currency: USD

	Oct-2021	Jul-2021	Apr-2021	Jan-2021	Oct-2020	Jul-2020	Apr-2020	Jan-2020	Oct-2019	Jul-2019	Apr-2019	Jan-2019	Oct-2018	Jul-2018	Apr-2018	Jan-2018	Oct-2017	Jul-2017	Apr-2017	Jan-2017	Oct-2016	Jul-2016	Apr-2016	Jan-2016	Oct-2015	Jul-2015	Apr-2015	Jan-2015	Oct-2014	Jul-2014	Apr-2014	Jan-2014	Oct-2013	Jul-2013	Apr-2013	Jan-2013	Oct-2012	Jul-2012	Apr-2012	Jan-2012
Operating Cash Flow
Net Income	126	145	215	47	0	(5)	(24)	142	127	90	86	83	98	84	84	89	4	15	13	(14)	57	66	37	50	54	65	83	80	76	72	69	73	73	76	73	65	63	53	68	71
Depreciation & Amortization	90	89	92	94	96	99	103	105	107	108	109	110	113	113	99	85	70	58	57	57	58	57	58	57	57	58	57	57	57	56	57	59	60	59	57	54	51	52	53	53
Change in Deffered Taxes	(48)	(67)	(47)	(43)	(37)	(6)	1	17	10	(8)	(5)	(2)	(24)	(35)	(39)	(46)	(6)	3	(2)	14	(4)	10	10	0	8	2	7	2	2	15	12	13	13	9	13	7	10	10	17	25
Other Non-Cash Items	56	84	81	255	249	216	209	29	27	73	71	98	95	8	(48)	(93)	(24)	36	92	120	28	11	6	(8)	16	13	16	19	18	16	14	13	13	14	13	14	13	14	16	15
Cash Taxes Paid	94	82	82	82	82	21	21	21	21	(1)	(1)	(1)	(1)	12	12	12	12	13	13	13	13	24	24	24	24	33	33	33	33	19	19	19	19	22	23	19	16	11	10	10
Cash Interest Paid	14	33	33	33	33	40	40	40	40	50	50	50	50	8	8	8	8	4	4	4	4	6	6	6	6	6	6	6	6	8	8	8	8	7	6	6	5	6	8	9
Change in Working Capital	90	206	161	184	149	103	46	(26)	(9)	(36)	(18)	(41)	39	18	(5)	16	(38)	(76)	(84)	(76)	(56)	(27)	51	48	11	27	(41)	(31)	(32)	(50)	(17)	(50)	(24)	(7)	(23)	(13)	14	30	29	7
Cash from Operating Activities	314 -31%	458 -9%	501 -7%	537 +17%	458 +12%	407 +22%	334 +25%	268 +2%	263 +15%	228 -7%	244 -2%	248 -23%	321 +71%	188 +107%	91 +80%	50 +800%	6 -84%	36 -53%	76 -26%	102 +22%	84 -29%	117 -28%	162 +10%	148 +2%	145 -12%	165 +35%	122 -4%	127 +5%	121 +12%	108 -20%	135 +25%	108 -20%	135 -10%	151 +14%	133 +5%	127 -16%	151 -5%	159 -13%	182 +7%	171 N/A

Investing Cash Flow
Capital Expenditures	(34)	(32)	(34)	(33)	(38)	(44)	(51)	(60)	(60)	(58)	(56)	(52)	(51)	(52)	(52)	(57)	(57)	(59)	(56)	(48)	(44)	(33)	(28)	(27)	(27)	(30)	(32)	(34)	(37)	(40)	(42)	(38)	(33)	(26)	(22)	(20)	(28)	(29)	(29)	(29)
Other Items	(706)	2	2	3	11	12	11	10	1	2	6	8	3	(832)	(799)	(801)	(815)	6	(30)	(28)	(91)	53	38	33	117	(49)	(33)	(42)	(45)	(19)	(18)	(5)	(193)	(184)	(190)	(190)	(2)	(3)	4	8
Cash from Investing Activities	(740) -2 318%	(31) +3%	(32) -4%	(30) -11%	(28) +15%	(32) +20%	(41) +18%	(49) +16%	(58) -4%	(56) -10%	(51) -15%	(44) +8%	(48) +95%	(884) -4%	(850) +1%	(858) +2%	(872) -1 551%	(53) +39%	(86) -13%	(76) +43%	(135) N/A	20 +106%	10 +55%	6 -93%	90 N/A	(79) -21%	(65) +14%	(76) +7%	(82) -40%	(59) +2%	(60) -37%	(44) +81%	(226) -8%	(209) +1%	(212) -1%	(210) -606%	(30) +7%	(32) -29%	(25) -20%	(21) N/A

Financing Cash Flow
Net Issuance of Common Stock	(8)	(8)	(5)	(10)	(6)	(8)	(7)	(1)	(1)	0	(1)	(1)	(1)	(3)	(2)	(2)	(9)	(22)	(30)	(38)	(41)	(38)	(41)	(34)	(16)	(11)	(9)	(7)	(10)	1	16	15	13	12	6	11	13	10	10	6
Net Issuance of Debt	143	(110)	(547)	(150)	(45)	(150)	257	(136)	(144)	(114)	(169)	(199)	(254)	759	832	894	938	65	81	16	110	(83)	(96)	(77)	(172)	(18)	(28)	(10)	6	(34)	(56)	(55)	99	98	119	132	(85)	(124)	(135)	(140)
Cash Paid for Dividends	(51)	(51)	(50)	(50)	(49)	(49)	(49)	(48)	(48)	(47)	(47)	(46)	(46)	(46)	(44)	(42)	(40)	(38)	(37)	(37)	(37)	(37)	(37)	(36)	(36)	(36)	(35)	(35)	(35)	(35)	(34)	(25)	(33)	(32)	(32)	(40)	(31)	(31)	(31)	(30)
Other	9	14	13	10	7	0	6	7	8	7	9	7	5	(15)	(15)	(18)	(16)	9	9	19	21	20	17	12	7	4	8	6	4	4	(1)	(1)	0	(3)	(2)	(1)	0	0	0	0
Cash from Financing Activities	92 N/A	(155) +74%	(589) -194%	(200) -113%	(94) +54%	(207) N/A	207 N/A	(178) +3%	(185) -20%	(155) +26%	(208) +13%	(240) +19%	(296) N/A	695 -10%	772 -7%	833 -5%	874 +5 805%	15 -37%	24 N/A	(40) N/A	53 N/A	(137) +13%	(157) -16%	(136) +37%	(217) -263%	(60) +7%	(64) -38%	(46) -34%	(35) +46%	(64) +16%	(76) -13%	(67) N/A	80 +6%	75 -18%	91 -11%	102 N/A	(104) +28%	(145) +7%	(156) +5%	(164) N/A

Change in Cash
Effect of Foreign Exchange Rates	2	4	0	2	(0)	0	1	(1)	(0)	(3)	(1)	(2)	(1)	(0)	2	3	2	(2)	(3)	(3)	(5)	0	0	(2)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Change in Cash	(331) N/A	276 N/A	(120) N/A	308 -8%	336 +99%	169 -66%	502 +1 178%	39 +103%	19 +33%	15 N/A	(16) +58%	(38) -60%	(24) -1 294%	(2) N/A	14 -50%	28 +199%	9 N/A	(4) N/A	10 N/A	(17) -364%	(4) N/A	0 -97%	15 -11%	17 -9%	19 -29%	27 N/A	(7) N/A	5 +15%	4 N/A	(14) -6 950%	(0) +92%	(2) +78%	(11) N/A	17 +36%	13 -34%	19 +11%	17 N/A	(18) N/A	2 N/A	(14) N/A

Free Cash Flow
Free Cash Flow	280 -34%	425 -9%	467 -7%	504 +20%	420 +15%	363 +28%	283 +36%	208 +3%	203 +20%	170 -10%	188 -4%	196 -27%	270 +99%	135 +245%	39 N/A	(6) +88%	(52) -125%	(23) N/A	20 -64%	54 +37%	40 -53%	84 -37%	134 +11%	121 +2%	119 -12%	135 +50%	90 -3%	93 +12%	83 +22%	68 -27%	94 +35%	70 -32%	103 -18%	126 +13%	111 +4%	107 -13%	123 -5%	130 -16%	153 +8%	142 N/A

Price	140.48 USD
Intrinsic Value	122.15 USD

Price	183.49 USD
Intrinsic Value	260.86 USD

Price	2 115.03 USD
Intrinsic Value	2 440.93 USD

Price	260.49 USD
Intrinsic Value	221.82 USD

Price	185.96 USD
Intrinsic Value	200.36 USD

ABM Industries Inc (NYSE:ABM)

Income Statement

Balance Sheet

Cash Flow Statement

See Also

Company

Help

Tools

Stocks