Income Statement

1 Year	7%
3 Years	-2%
5 Years	3%

381M

Gross Proft

1 Year	3%
3 Years	2%
5 Years	5%

176M

Operating Income

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

119M

Net Income

1 Year	1%
3 Years	6%
5 Years	19%

Currency: USD

	Mar-2022	Dec-2021	Sep-2021	Jun-2021	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020	Dec-2019	Sep-2019	Jun-2019	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017	Mar-2017	Dec-2016	Sep-2016	Jun-2016	Mar-2016	Dec-2015	Sep-2015	Jun-2015	Mar-2015	Dec-2014	Sep-2014	Jun-2014	Mar-2014	Dec-2013	Sep-2013	Jun-2013	Mar-2013	Dec-2012	Sep-2012	Jun-2012
Revenue
Revenue	951 +2%	929 +1%	916 +2%	896 +1%	887 -1%	901 -3%	932 -6%	991 -5%	1 039 -1%	1 054 +1%	1 039 +2%	1 020 +2%	1 002 +3%	974 +2%	958 +3%	928 +4%	888 +3%	864 +2%	850 +4%	819 +2%	807 +3%	780 +5%	744 +2%	732 +4%	701 -1%	710 -2%	724 0%	725 -3%	746 +0%	745 +0%	743 0%	747 -1%	751 -1%	757 -1%	762 -1%	774 +1%	768 +1%	761 0%	764 -1%	770 N/A

Gross Profit
Cost of Revenue	(570)	(551)	(542)	(527)	(517)	(530)	(555)	(597)	(643)	(656)	(656)	(648)	(643)	(629)	(618)	(601)	(590)	(568)	(554)	(530)	(503)	(479)	(449)	(434)	(426)	(431)	(444)	(452)	(453)	(454)	(452)	(456)	(458)	(467)	(465)	(465)	(458)	(456)	(461)	(468)
Gross Profit	381 +1%	378 +1%	374 +1%	369 0%	370 0%	371 -1%	376 -4%	393 -1%	395 -1%	398 +4%	384 +3%	372 +4%	359 +4%	345 +2%	339 +4%	327 +10%	298 +1%	296 +0%	296 +2%	289 -5%	304 +1%	301 +2%	295 -1%	298 +9%	275 -2%	279 0%	280 +3%	273 -7%	294 +1%	292 +0%	291 +0%	291 -1%	293 +1%	291 -2%	297 -4%	309 0%	310 +1%	306 +1%	304 +1%	302 N/A

Operating Income
Operating Expenses	(205)	(199)	(201)	(201)	(197)	(200)	(196)	(197)	(199)	(201)	(199)	(199)	(196)	(197)	(199)	(201)	(206)	(205)	(203)	(200)	(202)	(201)	(198)	(197)	(193)	(191)	(203)	(205)	(209)	(214)	(211)	(215)	(217)	(213)	(217)	(219)	(323)	(343)	(345)	(340)
Selling, General & Administrative	(166)	(160)	(163)	(164)	(161)	(164)	(160)	(160)	(163)	(164)	(160)	(159)	(155)	(156)	(158)	(160)	(164)	(163)	(162)	(159)	(162)	(160)	(156)	(154)	(150)	(146)	(153)	(151)	(151)	(155)	(153)	(158)	(160)	(158)	(162)	(164)	(270)	(290)	(291)	(286)
Research & Development	0	0	0	0	(36)	(35)	(36)	(36)	(36)	(37)	(38)	(40)	(41)	(41)	(41)	(42)	(41)	(41)	(42)	(40)	(41)	(40)	(41)	(43)	(43)	(45)	(49)	(54)	(58)	(59)	(58)	(56)	(56)	(56)	(55)	(54)	(53)	(53)	(54)	(54)
Other Operating Expenses	(39)	(39)	(38)	(37)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	176 -2%	179 +4%	173 +3%	168 -3%	173 +1%	172 -5%	181 -8%	197 +0%	196 0%	197 +6%	186 +7%	174 +6%	163 +10%	148 +6%	140 +12%	125 +36%	92 +1%	92 -1%	93 +4%	89 -12%	102 +2%	100 +3%	97 -4%	102 +25%	82 -7%	88 +14%	77 +14%	68 -20%	84 +9%	77 -4%	81 +6%	76 +0%	76 -2%	77 -4%	80 -11%	90 N/A	(13) +64%	(37) +11%	(41) -10%	(38) N/A

Pre-Tax Income
Interest Income Expense	(14)	(14)	(15)	(13)	(12)	(27)	(28)	(28)	(29)	(13)	(17)	(16)	(16)	(18)	(17)	(21)	(22)	(22)	(18)	(17)	(13)	(10)	(10)	(11)	(13)	(11)	(8)	(5)	(1)	(4)	(8)	(13)	(17)	(19)	(22)	(22)	(18)	(23)	(19)	(16)
Non-Reccuring Items	4	4	4	(2)	(5)	(6)	(6)	(5)	(4)	(3)	(5)	(7)	(9)	(17)	(15)	(18)	(17)	(12)	(11)	(6)	(10)	(8)	(18)	(21)	(16)	(24)	(16)	(13)	(13)	(5)	(1)	(2)	(26)	(25)	(28)	(29)	(7)	(7)	(12)	(12)
Total Other Income	0	(4)	(4)	1	1	0	0	(3)	(2)	(2)	(3)	(3)	(3)	(3)	(6)	(4)	(4)	(4)	(3)	(5)	(4)	(4)	(1)	(1)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(1)	(2)	(2)	(2)	(1)	(1)
Pre-Tax Income	167 +1%	166 +5%	158 +3%	154 -2%	157 +13%	139 -5%	146 -9%	160 -1%	161 -9%	178 +10%	162 +9%	148 +9%	136 +23%	110 +8%	103 +25%	82 +70%	48 -11%	55 -9%	60 -3%	62 -18%	75 -4%	78 +14%	69 -1%	70 +37%	51 -1%	52 -2%	53 +7%	49 -30%	70 +4%	68 -4%	71 +19%	59 +88%	32 +1%	31 +8%	29 -24%	38 N/A	(41) +41%	(68) +7%	(73) -10%	(67) N/A

Net Income
Tax Provision	(48)	(47)	(41)	(37)	(39)	(42)	(47)	(51)	(50)	(45)	(43)	(41)	(34)	(30)	(26)	(19)	(12)	(15)	(17)	(21)	(25)	(25)	6	1	7	6	(25)	(19)	(27)	(26)	(29)	(24)	(15)	(13)	(12)	(16)	11	28	14	13
Income from Continuing Operations	119	119	118	116	117	97	99	110	112	133	119	107	102	80	77	64	36	39	43	42	51	53	74	71	58	57	28	30	43	42	42	35	17	18	17	22	(29)	(41)	(59)	(53)
Income to Minority Interest	(1)	(0)	(0)	(0)	(0)	1	1	1	1	(1)	(0)	(0)	(0)	(0)	0	1	0	1	(0)	(1)	(0)	0	0	1	0	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	0	0	0	0	0	0
Net Income (Common)	119 +0%	118 +1%	117 +1%	116 -1%	117 +19%	99 -2%	100 -9%	111 -2%	112 -15%	132 +13%	117 +12%	105 +4%	101 +27%	79 +12%	71 +21%	59 +96%	30 -9%	33 -23%	43 +5%	41 -19%	50 -5%	53 -29%	75 +5%	71 +22%	59 +2%	57 +108%	28 -7%	30 -31%	43 +4%	42 -2%	42 +20%	35 +112%	17 -5%	18 +3%	17 -22%	22 N/A	(5) N/A	31 +99%	16 -32%	23 N/A

Balance Sheet

1.6B

Assets

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

720M

Liabilities

1 Year	4%
3 Years	-4%
5 Years	0%

860M

Equity

1 Year	5%
3 Years	11%
5 Years	10%

Currency: USD

	Mar-2022	Dec-2021	Sep-2021	Jun-2021	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020	Dec-2019	Sep-2019	Jun-2019	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017	Mar-2017	Dec-2016	Sep-2016	Jun-2016	Mar-2016	Dec-2015	Sep-2015	Jun-2015	Mar-2015	Dec-2014	Sep-2014	Jun-2014	Mar-2014	Dec-2013	Sep-2013	Jun-2013	Mar-2013	Dec-2012	Sep-2012	Jun-2012
Assets
Cash & Cash Equivalents	307	302	286	253	238	241	215	204	223	196	174	215	187	198	161	155	151	184	154	139	143	182	196	176	170	185	172	183	171	180	196	207	208	223	213	197	200	191	174	165
Cash Equivalents	307	302	286	253	238	241	215	204	223	196	174	215	187	198	161	155	151	184	154	139	143	182	196	176	170	185	172	183	171	180	196	207	208	223	213	197	200	191	174	165
Total Receivables	320	306	319	310	317	334	322	305	302	304	296	282	299	288	315	315	298	209	208	201	180	176	172	178	156	149	159	168	170	165	161	162	166	177	179	195	192	192	191	183
Accounts Receivables	320	278	289	279	283	303	292	278	279	279	273	260	274	261	290	291	273	145	150	145	139	140	142	142	124	115	124	124	125	145	138	137	142	143	138	142	139	172	171	160
Other Receivables	0	28	29	31	34	31	30	26	23	25	23	22	25	27	25	24	25	64	59	56	41	37	30	36	32	35	35	44	45	20	23	25	25	34	41	53	53	21	20	23
Inventory	124	118	118	121	117	111	113	116	109	95	106	104	102	86	100	98	100	137	157	152	151	134	139	145	110	106	110	110	105	107	122	124	121	113	119	117	121	119	122	129
Other Current Assets	37	32	29	33	32	32	31	26	26	24	25	25	24	21	21	20	19	15	13	12	11	9	15	15	17	11	14	17	10	8	9	10	12	10	12	12	14	10	10	10
Total Current Assets	789	759	752	717	704	717	681	651	660	618	600	627	612	593	596	587	568	544	531	503	485	501	522	514	453	452	455	477	456	460	487	503	508	522	523	522	527	513	496	487
PP&E Net	432	436	427	438	436	449	443	443	447	485	463	473	474	462	462	451	459	454	452	447	433	423	442	440	357	358	366	379	381	395	408	415	415	419	416	407	411	420	422	421
PP&E Gross	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	358	0	0	0	395	0	0	0	419	0	0	0	420	0	0
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	796	0	0	0	865	0	0	0	893	0	0	0	782	0	0
Intangible Assets	37	39	41	43	45	47	48	50	51	53	45	46	48	49	51	52	54	55	57	63	65	67	57	58	0	0	0	0	0	0	0	1	1	1	1	1	1	1	1	1
Note Receivable	0	0	0	0	35	36	36	37	39	41	46	46	45	45	42	37	35	33	30	22	18	14	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Long-Term Assets	111	108	103	108	108	113	99	101	108	96	89	103	101	104	132	130	116	108	114	109	101	99	110	139	137	134	87	100	99	102	142	142	144	106	147	152	137	147	136	155
Other Assets	181	182	184	185	184	188	184	181	179	181	162	164	163	164	165	166	168	167	166	164	161	160	135	99	68	66	68	68	66	72	74	79	79	79	78	76	75	77	75	74
Total Assets	1 580 +2%	1 556 +1%	1 540 +1%	1 527 +1%	1 512 -2%	1 550 +4%	1 491 +2%	1 462 -1%	1 484 +1%	1 474 +5%	1 405 -4%	1 458 +1%	1 443 +2%	1 418 -2%	1 448 +2%	1 423 +2%	1 400 +3%	1 361 +1%	1 350 +3%	1 308 +4%	1 262 0%	1 263 0%	1 266 +1%	1 249 +23%	1 015 +1%	1 010 +4%	975 -5%	1 023 +2%	1 002 -3%	1 029 -7%	1 112 -2%	1 139 -1%	1 147 +2%	1 126 -3%	1 164 +1%	1 158 +1%	1 151 0%	1 157 +2%	1 131 -1%	1 137 N/A

Liabilities
Accounts Payable	65	69	54	55	55	49	47	50	59	65	61	62	74	52	51	55	46	45	45	47	44	43	37	41	32	27	29	32	36	35	32	36	35	36	39	34	35	35	27	31
Accrued Liabilities	109	117	106	101	97	117	111	107	101	112	117	119	121	129	132	125	122	106	104	97	85	95	97	87	85	92	91	90	89	95	101	100	100	112	137	130	101	103	114	108
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	1	1	1	0	1	1	1	1	1	1	1	1	1	1	1	0	0
Current Portion of Long-Term Debt	0	0	0	0	0	0	0	0	0	2	1	1	1	1	1	2	2	2	52	52	52	52	2	1	0	0	50	50	50	50	0	1	3	4	55	55	55	83	33	30
Other Current Liabilities	5	22	21	19	15	24	21	20	16	23	13	14	8	7	21	15	5	9	13	9	7	10	12	7	4	7	4	2	2	3	6	4	4	4	3	8	8	14	4	3
Total Current Liabilities	178	208	182	176	167	191	179	177	176	203	192	197	205	189	206	197	175	162	213	204	188	200	147	136	120	126	174	174	178	183	140	142	142	158	235	228	200	236	179	173
Long-Term Debt	427	350	350	350	384	398	418	435	491	447	442	500	510	524	529	523	519	514	454	444	429	433	490	485	255	265	220	252	232	222	283	283	299	300	252	265	279	236	289	314
Deferred Income Tax	11	12	11	12	11	11	9	9	13	12	8	8	8	8	13	14	11	11	13	13	13	12	5	13	14	14	4	7	7	7	53	53	54	15	53	53	50	56	56	62
Minority Interest	4	4	4	4	4	4	3	3	3	4	4	3	3	3	3	3	3	3	4	4	4	4	4	3	4	4	4	4	4	4	4	4	4	4	0	0	0	0	0	0
Other Liabilities	99	108	117	121	124	130	135	135	135	110	100	101	94	88	92	98	100	102	105	105	104	107	98	100	103	102	100	99	99	103	97	101	103	106	110	132	131	136	110	112
Total Liabilities	720 +6%	682 +3%	664 +0%	662 -4%	690 -6%	734 -1%	744 -2%	759 -7%	817 +5%	776 +4%	745 -8%	810 -1%	820 +1%	813 -4%	843 +1%	834 +3%	808 +2%	791 +0%	789 +2%	770 +4%	737 -2%	756 +2%	744 +1%	737 +49%	496 -3%	511 +2%	502 -6%	535 +3%	519 0%	519 -10%	576 -1%	583 -3%	601 +3%	582 -10%	650 -4%	678 +3%	659 -1%	663 +5%	635 -4%	660 N/A

Equity
Common Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Earnings	884	863	841	817	792	771	750	726	700	699	676	641	613	590	581	559	534	534	534	524	528	523	513	505	500	492	460	456	463	456	453	447	440	435	431	431	443	436	432	427
Additional Paid In Capital	438	437	436	435	434	434	433	433	432	433	432	431	430	431	430	430	429	428	428	428	427	426	425	425	424	423	423	422	421	419	419	418	417	417	400	398	397	395	394	392
Treasury Stock	0	0	0	0	256	256	256	256	256	256	256	256	257	257	257	257	257	257	257	257	257	257	257	257	257	257	257	257	258	258	258	258	258	258	258	258	258	258	258	258
Other Equity	138	146	145	132	147	132	180	200	209	176	192	168	163	158	150	143	114	136	144	157	174	184	159	160	148	159	151	132	144	108	78	51	55	50	59	91	90	80	72	84
Total Equity	860 -2%	874 0%	877 +1%	864 +5%	823 +1%	816 +9%	747 +6%	703 +5%	667 -5%	699 +6%	660 +2%	648 +4%	623 +3%	605 0%	605 +3%	589 -1%	592 +4%	570 +2%	561 +4%	538 +3%	525 +3%	508 -3%	522 +2%	512 -1%	519 +4%	499 +5%	474 -3%	488 +1%	483 -5%	510 -5%	536 -4%	556 +2%	546 +0%	544 +6%	514 +7%	480 -2%	492 0%	494 -1%	496 +4%	478 N/A

Total Liabilities & Equity	1 580 +2%	1 556 +1%	1 540 +1%	1 527 +1%	1 512 -2%	1 550 +4%	1 491 +2%	1 462 -1%	1 484 +1%	1 474 +5%	1 405 -4%	1 458 +1%	1 443 +2%	1 418 -2%	1 448 +2%	1 423 +2%	1 400 +3%	1 361 +1%	1 350 +3%	1 308 +4%	1 262 0%	1 263 0%	1 266 +1%	1 249 +23%	1 015 +1%	1 010 +4%	975 -5%	1 023 +2%	1 002 -3%	1 029 -7%	1 112 -2%	1 139 -1%	1 147 +2%	1 126 -3%	1 164 +1%	1 158 +1%	1 151 0%	1 157 +2%	1 131 -1%	1 137 N/A

Shares Outstanding
Common Shares Outstanding	31.6M	32.1M	32.4M	32.4M	32.4M	32.3M	32.3M	32.3M	32.3M	32.3M	32.3M	32.3M	32.3M	32.3M	32.3M	32.3M	32.3M	32.2M	32.2M	32.2M	32.2M	32.1M	32.1M	32.1M	32.1M	32M	32M	32M	32M	31.9M	31.9M	31.8M	31.8M	31.8M	31.7M	31.6M	31.6M	31.4M	31.4M	31.4M

Cash Flow Statement

178M

Operating Cash Flow

1 Year	-1%
3 Years	0%
5 Years	20%

-57M

Capital Expenditures

1 Year	-35%
3 Years	13%
5 Years	9%

121M

Free Cash Flow

1 Year	-12%
3 Years	11%
5 Years	N/A

Currency: USD

	Mar-2022	Dec-2021	Sep-2021	Jun-2021	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020	Dec-2019	Sep-2019	Jun-2019	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017	Mar-2017	Dec-2016	Sep-2016	Jun-2016	Mar-2016	Dec-2015	Sep-2015	Jun-2015	Mar-2015	Dec-2014	Sep-2014	Jun-2014	Mar-2014	Dec-2013	Sep-2013	Jun-2013	Mar-2013	Dec-2012	Sep-2012	Jun-2012
Operating Cash Flow
Net Income	119	119	118	116	117	97	99	110	112	133	121	109	105	83	71	58	30	33	43	42	51	53	74	71	58	57	28	30	43	42	43	36	17	18	17	22	(5)	31	16	23
Depreciation & Amortization	73	74	74	74	74	73	72	71	71	71	72	74	76	79	79	77	76	72	70	70	70	68	66	62	60	60	62	63	64	64	64	64	64	64	64	63	63	63	64	66
Change in Deffered Taxes	10	12	6	7	10	11	13	24	21	14	29	17	10	9	2	(2)	(3)	(1)	(4)	(3)	3	6	(31)	(22)	(27)	(30)	(10)	(20)	(11)	(11)	(8)	(6)	(16)	(12)	(2)	(10)	(53)	(124)	(115)	(118)
Other Non-Cash Items	3	1	2	2	2	19	22	23	23	6	5	19	5	8	7	(2)	11	10	11	6	6	6	5	8	7	5	12	10	9	10	2	1	0	(5)	(4)	(3)	74	30	22	23
Cash Taxes Paid	33	33	31	31	25	25	26	25	28	26	30	32	28	28	22	19	23	24	45	42	37	38	18	21	21	18	16	12	7	18	29	29	29	29	15	15	15	15	0	0
Change in Working Capital	(27)	12	6	(7)	(22)	(60)	(49)	(66)	(57)	(24)	(29)	(20)	(20)	(46)	(55)	(54)	(64)	(49)	(70)	(54)	(57)	(51)	(22)	(14)	(2)	5	(13)	(23)	(24)	(21)	(36)	(23)	3	(2)	33	49	2	34	25	(2)
Cash from Operating Activities	178 -18%	217 +6%	205 +7%	192 +6%	181 +29%	140 -11%	158 -2%	161 -5%	169 -16%	200 +1%	198 -1%	199 +13%	176 +33%	133 +27%	104 +35%	77 +55%	50 -22%	64 +30%	49 -19%	61 -16%	72 -11%	81 -12%	92 -12%	105 +9%	96 -2%	98 +23%	79 +32%	60 -27%	82 -3%	84 +33%	64 -12%	72 +7%	67 +7%	63 -42%	108 -10%	120 +48%	81 +136%	35 +200%	12 N/A	(9) N/A

Investing Cash Flow
Capital Expenditures	(57)	(54)	(43)	(44)	(42)	(42)	(50)	(55)	(60)	(68)	(71)	(79)	(88)	(83)	(86)	(80)	(78)	(88)	(85)	(92)	(91)	(74)	(62)	(48)	(47)	(51)	(53)	(62)	(56)	(59)	(64)	(64)	(66)	(65)	(59)	(52)	(46)	(37)	(34)	(27)
Other Items	0	0	0	0	0	0	0	0	0	(31)	0	0	0	0	0	0	0	0	1	5	0	(180)	(181)	(185)	0	3	3	3	4	1	5	18	17	23	19	6	44	151	151	151
Cash from Investing Activities	(57) -6%	(54) -25%	(43) +1%	(44) -3%	(42) +1%	(42) +48%	(81) +5%	(85) +6%	(91) +8%	(99) -38%	(71) +10%	(79) +10%	(88) -6%	(83) +4%	(86) -8%	(80) -2%	(78) +11%	(88) -4%	(84) +3%	(86) +68%	(271) -7%	(254) -5%	(242) -4%	(234) -402%	(47) +3%	(48) +4%	(50) +16%	(59) -13%	(52) +10%	(58) +2%	(59) -28%	(46) +7%	(49) -19%	(41) -3%	(40) +11%	(45) -2 417%	(2) N/A	113 -3%	117 -5%	124 N/A

Financing Cash Flow
Net Issuance of Common Stock	(66)	(23)	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	0	0	1	1	1	1	2	2	2	1	1	2	3	4	6	5	4	3	1	2	1
Net Issuance of Debt	42	(49)	(69)	(86)	(109)	(33)	(13)	(54)	(7)	(76)	(81)	(30)	(17)	(4)	12	29	40	31	13	16	207	202	204	160	(27)	(7)	(13)	18	(20)	(32)	(24)	(36)	(32)	(15)	(15)	(24)	7	(56)	(69)	(75)
Cash Paid for Dividends	(26)	(26)	(26)	(25)	(25)	(25)	(24)	(24)	(24)	(23)	(23)	(23)	(22)	(22)	(22)	(22)	(22)	(22)	(22)	(22)	(22)	(22)	(22)	(22)	(21)	(21)	(21)	(20)	(20)	(20)	(19)	(19)	(19)	(14)	(18)	(18)	(17)	(21)	(17)	(16)
Other	(1)	(1)	(3)	(3)	(3)	(3)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	3	3	3	3	(1)	(1)	(10)	(8)	(10)	(10)	(4)	(3)	(1)	(1)	1	0	28	29	29	28	(1)	(1)	(1)	0	0	0
Cash from Financing Activities	(51) +49%	(100) -1%	(98) +14%	(115) +16%	(137) -125%	(61) -61%	(38) +52%	(78) -153%	(31) +69%	(100) +4%	(105) -95%	(54) -35%	(40) -46%	(27) -290%	(7) N/A	10 -52%	22 +67%	13 N/A	(10) -37%	(7) N/A	176 +2%	172 0%	173 +35%	128 N/A	(51) -72%	(29) +11%	(33) -1 841%	(2) +96%	(38) +25%	(51) -274%	(14) +42%	(23) -27%	(18) N/A	4 N/A	(29) +25%	(39) -348%	(9) +89%	(76) +9%	(84) +7%	(90) N/A

Change in Cash
Effect of Foreign Exchange Rates	(1)	(3)	7	16	13	9	3	(9)	(12)	(4)	(8)	(5)	(12)	(8)	(4)	9	15	13	1	(5)	(4)	(3)	2	(6)	0	(16)	(21)	(23)	(29)	(19)	(9)	7	9	7	(0)	(4)	(12)	(0)	4	(12)
Net Change in Cash	69 +14%	61 -14%	71 +44%	49 +224%	15 -67%	46 +10%	42 N/A	(11) N/A	35 N/A	(2) N/A	13 -79%	61 +68%	36 +157%	14 +94%	7 -55%	16 +96%	8 +305%	2 N/A	(43) -14%	(37) -42%	(26) -651%	(4) N/A	24 N/A	(7) -371%	(1) N/A	5 N/A	(24) +2%	(24) +35%	(37) +13%	(43) -146%	(17) N/A	9 +12%	8 -74%	32 -18%	39 +19%	33 -45%	59 -18%	72 +48%	49 +301%	12 N/A

Free Cash Flow
Free Cash Flow	121 -26%	164 +1%	162 +9%	148 +7%	139 +41%	98 -9%	107 +0%	107 -2%	109 -18%	132 +5%	126 +5%	120 +36%	88 +78%	50 +176%	18 N/A	(3) +90%	(28) -21%	(23) +33%	(35) -14%	(31) -69%	(18) N/A	7 -76%	30 -46%	56 +14%	49 +4%	47 +77%	27 N/A	(2) N/A	26 +1%	25 N/A	0 N/A	8 +636%	1 N/A	(2) N/A	49 -29%	69 +95%	35 N/A	(3) +88%	(22) +39%	(36) N/A

Price	141.66 USD
Intrinsic Value	124.26 USD

Price	2 359.5 USD
Intrinsic Value	2 327.38 USD

Price	170.16 USD
Intrinsic Value	238.33 USD

Price	267.7 USD
Intrinsic Value	217.26 USD

Price	190.85 USD
Intrinsic Value	206.91 USD

Albany International Corp (NYSE:AIN)

Income Statement

Balance Sheet

Cash Flow Statement

See Also

Company

Help

Tools

Stocks