Income Statement

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

1.2B

Gross Proft

1 Year	1%
3 Years	0%
5 Years	3%

518M

Operating Income

1 Year	-10%
3 Years	-1%
5 Years	3%

468M

Net Income

1 Year	11%
3 Years	2%
5 Years	14%

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
Revenue
Revenue	2 897 +1%	2 867 -1%	2 886 0%	2 897 +6%	2 740 +1%	2 720 +0%	2 712 -1%	2 732 -5%	2 874 +1%	2 854 +1%	2 837 +1%	2 800 +1%	2 774 +2%	2 732 +3%	2 652 +4%	2 550 +3%	2 473 +3%	2 408 +2%	2 355 +1%	2 327 +2%	2 285 +2%	2 238 +1%	2 214 +2%	2 177 +3%	2 112 +2%	2 068 -1%	2 096 0%	2 098 -1%	2 110 0%	2 118 +1%	2 089 +1%	2 071 +0%	2 063 0%	2 070 +1%	2 049 +1%	2 022 +0%	2 017 0%	2 023 N/A

Gross Profit
Cost of Revenue	(1 701)	(1 663)	(1 646)	(1 637)	(1 551)	(1 536)	(1 530)	(1 535)	(1 605)	(1 602)	(1 603)	(1 593)	(1 581)	(1 558)	(1 503)	(1 433)	(1 380)	(1 332)	(1 317)	(1 302)	(1 274)	(1 252)	(1 236)	(1 223)	(1 203)	(1 189)	(1 248)	(1 253)	(1 261)	(1 264)	(1 212)	(1 193)	(1 192)	(1 203)	(1 185)	(1 191)	(1 194)	(1 195)
Gross Profit	1 196 -1%	1 205 -3%	1 239 -2%	1 260 +6%	1 188 +0%	1 184 +0%	1 182 -1%	1 197 -6%	1 269 +1%	1 252 +2%	1 234 +2%	1 208 +1%	1 192 +2%	1 173 +2%	1 150 +3%	1 117 +2%	1 093 +2%	1 076 +4%	1 038 +1%	1 025 +1%	1 011 +2%	986 +1%	978 +2%	954 +5%	909 +3%	879 +4%	849 +0%	845 0%	849 -1%	855 -3%	877 0%	878 +1%	871 +0%	867 +0%	864 +4%	831 +1%	824 -1%	829 N/A

Operating Income
Operating Expenses	(679)	(673)	(659)	(650)	(613)	(615)	(634)	(649)	(685)	(685)	(669)	(668)	(656)	(648)	(632)	(616)	(601)	(575)	(571)	(569)	(565)	(558)	(556)	(544)	(527)	(509)	(506)	(509)	(519)	(526)	(515)	(650)	(631)	(478)	(472)	(459)	(455)	(450)
Selling, General & Administrative	(679)	(673)	(659)	(650)	(613)	(615)	(634)	(649)	(685)	(685)	(669)	(668)	(656)	(648)	(632)	(608)	(593)	(575)	(571)	(569)	(565)	(558)	(556)	(544)	(527)	(509)	(506)	(507)	(518)	(526)	(515)	(507)	(487)	(478)	(472)	(459)	(455)	(450)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(7)	(8)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(143)	(144)	0	0	0	0	0
Operating Income	518 -3%	532 -8%	580 -5%	610 +6%	575 +1%	569 +4%	548 +0%	548 -6%	583 +3%	567 +0%	565 +5%	539 +1%	536 +2%	526 +2%	518 +3%	502 +2%	492 -2%	501 +7%	467 +3%	455 +2%	446 +4%	429 +2%	421 +3%	410 +8%	382 +3%	370 +8%	343 +2%	336 +2%	330 +0%	329 -9%	362 +58%	228 -5%	240 -38%	389 -1%	392 +5%	372 +1%	369 -3%	379 N/A

Pre-Tax Income
Interest Income Expense	(45)	(46)	(44)	(50)	(50)	(51)	(53)	(56)	(57)	(56)	(58)	(55)	(53)	(53)	(94)	(98)	(97)	(100)	(60)	(59)	(62)	(61)	(63)	(60)	(57)	(56)	(64)	(62)	(62)	(60)	(45)	(34)	(23)	(17)	(9)	(11)	(10)	(5)
Non-Reccuring Items	(2)	(2)	(47)	(55)	(69)	(165)	(149)	(141)	(127)	(32)	(2)	(2)	(1)	0	0	0	0	(9)	(11)	(88)	(88)	(88)	(93)	(116)	(116)	(116)	(109)	0	0	(2)	(6)	0	0	(148)	(142)	(4)	(8)	(8)
Total Other Income	38	40	16	20	20	13	11	(3)	(8)	(4)	(1)	2	3	3	2	4	4	3	4	1	7	15	23	26	19	11	4	1	2	2	1	0	0	0	0	0	0	0
Pre-Tax Income	509 -3%	524 +4%	505 -4%	524 +10%	476 +30%	365 +2%	357 +3%	348 -11%	392 -18%	475 -6%	505 +4%	484 N/A	484 +2%	475 +11%	426 +4%	408 +2%	400 +1%	396 -1%	400 +29%	309 +2%	302 +2%	295 +2%	288 +11%	260 +14%	228 +9%	209 +20%	174 -37%	276 +2%	270 +1%	268 -14%	312 +61%	194 -11%	217 -3%	223 -7%	241 -33%	357 +2%	350 -4%	367 N/A

Net Income
Tax Provision	(41)	(41)	(41)	(57)	(54)	(51)	(56)	(62)	(70)	(73)	(72)	(68)	(63)	(62)	(59)	(67)	(67)	(67)	(60)	(58)	(61)	(64)	(60)	(60)	(58)	(55)	(68)	(76)	(80)	(84)	(139)	(158)	(172)	(175)	(140)	(130)	(127)	(137)
Income from Continuing Operations	468	483	464	467	422	315	302	287	322	402	432	417	421	414	367	341	333	329	340	252	241	231	228	200	170	155	106	200	190	184	172	37	46	48	101	227	223	230
Income to Minority Interest	(0)	(0)	(1)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(1)	(3)	(3)	(3)	(3)	(1)	(1)	(1)	(2)	(2)	(3)	(3)	(0)	13	9	6	3	(9)	(14)	(13)	(13)	(16)	(7)	(6)	(6)
Net Income (Common)	468 -3%	483 +4%	464 -1%	467 +11%	422 +34%	314 +4%	302 +5%	286 -11%	322 -20%	402 -11%	454 +4%	438 -1%	443 +2%	435 +40%	312 +9%	286 +3%	277 +1%	273 -19%	339 +35%	250 +4%	240 +5%	229 +1%	226 +15%	197 +19%	166 +8%	154 +31%	118 -43%	206 +11%	185 +5%	176 +17%	151 +1 197%	12 -60%	29 -11%	32 -60%	81 -63%	216 +1%	213 -3%	220 N/A

Balance Sheet

Assets

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

2.3B

Liabilities

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

742M

Equity

1 Year	2%
3 Years	5%
5 Years	37%

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
Assets
Cash & Cash Equivalents	305	398	504	460	394	480	429	302	245	355	233	158	154	284	190	190	152	466	335	246	190	312	215	169	126	200	175	201	230	291	251	193	205	227	369	322	314
Cash Equivalents	305	398	504	460	394	480	429	302	245	355	233	158	154	284	190	190	152	466	335	246	190	312	215	169	126	200	175	201	230	291	251	193	205	227	369	322	314
Total Receivables	324	283	307	317	313	322	351	329	343	330	368	380	360	325	361	366	336	297	303	311	269	260	277	348	326	303	273	275	256	230	287	296	284	260	306	318	298
Accounts Receivables	324	283	307	317	313	322	351	329	343	330	368	380	360	325	361	366	336	297	303	311	269	260	277	348	326	303	273	275	256	230	287	296	284	260	306	318	298
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	0	0	0	0	0	0	0
Inventory	403	380	346	310	290	283	290	294	276	270	294	305	297	280	278	265	272	240	257	248	238	221	228	225	217	204	216	392	362	169	334	322	311	346	282	270	262
Other Current Assets	45	56	45	57	51	60	52	52	58	47	39	41	40	43	44	32	43	30	30	35	46	36	82	85	43	28	211	55	56	312	61	77	113	113	46	46	45
Total Current Assets	1 077	1 118	1 202	1 144	1 048	1 145	1 121	977	922	1 002	933	883	850	932	873	853	803	1 033	925	839	742	829	802	828	710	735	876	923	904	1 002	934	888	914	947	1 003	956	919
PP&E Net	382	374	368	374	377	387	389	366	365	373	362	363	358	277	273	273	277	252	246	241	232	227	226	227	226	225	228	208	206	207	213	210	209	200	207	221	227
PP&E Gross	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	227	0	0	0	0	0	0	0	0	0	0	0	0	0	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	414	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	434	448	460	464	467	487	494	489	485	511	512	534	536	547	558	516	546	394	393	387	368	357	390	390	385	372	260	123	112	125	133	145	144	146	145	145	145
Other Long-Term Assets	318	309	277	267	248	231	233	225	213	208	198	191	178	172	147	133	124	102	128	122	118	117	152	172	222	217	222	209	207	197	203	208	205	203	65	72	55
Other Assets	796	804	809	811	808	819	790	778	773	873	860	878	879	883	878	857	878	761	756	746	725	717	736	729	727	714	823	528	499	484	510	518	507	505	505	633	632
Total Assets	3 008 -1%	3 051 -2%	3 117 +2%	3 060 +4%	2 948 -4%	3 069 +1%	3 028 +7%	2 834 +3%	2 758 -7%	2 967 +4%	2 865 +1%	2 849 +2%	2 801 0%	2 810 +3%	2 730 +4%	2 632 +0%	2 628 +3%	2 542 +4%	2 447 +5%	2 335 +7%	2 185 -3%	2 247 -3%	2 307 -2%	2 346 +3%	2 270 +0%	2 263 -6%	2 409 +21%	1 990 +3%	1 927 -4%	2 016 +1%	1 992 +1%	1 968 0%	1 978 -1%	2 001 +4%	1 925 -5%	2 026 +2%	1 978 N/A

Liabilities
Accounts Payable	258	259	212	233	210	220	191	196	199	221	209	207	198	235	208	210	198	188	178	195	173	180	165	176	162	175	180	234	232	176	223	220	214	211	210	205	186
Accrued Liabilities	311	318	343	331	296	276	298	267	254	272	281	274	251	230	243	228	219	219	218	194	178	198	216	238	187	201	191	178	201	156	205	187	177	181	160	157	152
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	40	0	2	2	2
Current Portion of Long-Term Debt	13	13	238	0	0	0	0	1	3	0	0	35	35	35	35	35	35	35	35	47	47	48	47	49	49	66	59	62	49	50	30	31	30	72	0	1	1
Other Current Liabilities	0	12	0	0	0	25	0	0	1	14	1	1	1	20	1	0	0	19	1	1	0	3	4	7	7	6	87	5	0	152	6	0	0	27	0	0	0
Total Current Liabilities	582	601	794	564	506	522	489	464	457	507	491	517	485	521	487	473	452	461	432	437	399	430	432	470	406	447	517	479	482	533	464	437	462	491	372	364	341
Long-Term Debt	1 427	1 430	1 193	1 430	1 430	1 429	1 429	1 429	1 428	1 428	1 427	1 393	1 401	1 410	1 418	1 426	1 474	1 442	1 412	1 394	1 405	1 416	1 426	1 437	1 447	1 458	1 576	1 191	1 203	1 215	1 249	1 257	1 264	1 272	3	3	3
Deferred Income Tax	0	101	0	0	0	106	0	0	0	108	0	0	0	116	0	0	0	124	0	0	0	119	0	0	0	0	0	0	0	57	0	0	0	87	95	87	88
Minority Interest	3	3	3	3	3	3	3	3	3	3	2	3	4	3	2	3	5	4	5	4	4	3	4	4	4	4	14	25	21	23	37	31	32	31	33	25	22
Other Liabilities	254	157	263	278	282	180	283	262	259	164	260	276	277	110	227	224	241	110	231	234	227	167	292	296	339	329	288	247	241	193	273	285	280	186	155	147	142
Total Liabilities	2 266 -1%	2 292 +2%	2 253 -1%	2 276 +3%	2 220 -1%	2 240 +2%	2 203 +2%	2 156 +0%	2 146 -3%	2 210 +1%	2 180 0%	2 189 +1%	2 167 +0%	2 159 +1%	2 133 +0%	2 126 -2%	2 172 +1%	2 140 +3%	2 080 +1%	2 069 +2%	2 034 -5%	2 134 -1%	2 155 -2%	2 206 +0%	2 196 -2%	2 237 -7%	2 395 +23%	1 942 0%	1 947 -4%	2 021 0%	2 023 +1%	2 010 -1%	2 038 -1%	2 067 +215%	657 +5%	626 +5%	596 N/A

Equity
Common Stock	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	0	0	0
Retained Earnings	956	953	1 062	962	916	986	1 023	906	862	975	957	893	872	874	772	676	582	544	544	469	402	377	351	361	277	232	170	207	153	142	95	56	28	1	0	0	0
Additional Paid In Capital	0	0	3	0	0	0	7	2	0	0	0	0	0	0	12	5	0	9	5	0	0	0	17	9	1	24	18	12	5	0	3	6	20	29	0	0	0
Other Equity	215	194	201	179	189	157	207	231	251	219	273	233	239	224	188	176	127	153	183	205	251	264	217	231	206	232	175	173	179	148	130	104	110	97	1 268	1 400	1 383
Total Equity	742 -2%	759 -12%	864 +10%	784 +8%	728 -12%	829 +1%	824 +22%	678 +11%	611 -19%	757 +11%	685 +4%	661 +4%	634 -3%	651 +9%	597 +18%	506 +11%	456 +14%	402 +9%	367 +38%	265 +75%	151 +34%	113 -25%	152 +9%	139 +89%	74 +188%	26 +77%	15 -69%	47 N/A	20 -313%	5 +84%	31 +27%	42 +30%	60 +9%	66 N/A	1 268 -9%	1 400 +1%	1 383 N/A

Total Liabilities & Equity	3 008 -1%	3 051 -2%	3 117 +2%	3 060 +4%	2 948 -4%	3 069 +1%	3 028 +7%	2 834 +3%	2 758 -7%	2 967 +4%	2 865 +1%	2 849 +2%	2 801 0%	2 810 +3%	2 730 +4%	2 632 +0%	2 628 +3%	2 542 +4%	2 447 +5%	2 335 +7%	2 185 -3%	2 247 -3%	2 307 -2%	2 346 +3%	2 270 +0%	2 263 -6%	2 409 +21%	1 990 +3%	1 927 -4%	2 016 +1%	1 992 +1%	1 968 0%	1 978 -1%	2 001 +4%	1 925 -5%	2 026 +2%	1 978 N/A

Shares Outstanding
Common Shares Outstanding	87.8M	88.2M	89.7M	89.8M	90M	91.2M	92.3M	92.2M	92.2M	92.7M	93M	93.5M	94.1M	94.6M	95.1M	95M	95M	95.1M	95M	95M	95.3M	95.3M	96M	95.9M	95.7M	96M	95.9M	95.8M	95.7M	95.8M	95.7M	96.1M	96.5M	96M	96.2M	96.2M	96.2M

Cash Flow Statement

397M

Operating Cash Flow

1 Year	-30%
3 Years	-4%
5 Years	3%

-47.8M

Capital Expenditures

1 Year	-15%
3 Years	3%
5 Years	-2%

350M

Free Cash Flow

1 Year	-34%
3 Years	-5%
5 Years	3%

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
Operating Cash Flow
Net Income	468	483	464	467	422	315	302	287	322	402	454	439	443	435	315	289	280	277	340	252	241	231	228	200	169	154	105	197	179	173	159	26	41	45	97	222	219	226
Depreciation & Amortization	82	83	83	83	83	81	81	81	82	83	83	82	84	86	83	80	73	67	66	66	67	67	66	62	58	53	50	49	49	49	48	48	47	46	45	45	45	44
Change in Deffered Taxes	0	(44)	0	0	0	(24)	0	0	0	(30)	0	0	0	0	0	0	0	25	0	0	0	6	0	0	0	(2)	0	0	0	17	20	0	0	18	0	0	0	(4)
Other Non-Cash Items	0	6	57	59	59	155	154	152	152	56	0	0	0	0	57	57	57	7	(55)	29	29	79	73	93	93	93	132	24	32	32	(46)	81	85	85	130	11	7	13
Cash Taxes Paid	89	89	83	83	83	83	103	103	103	103	102	102	102	102	87	87	87	87	10	10	10	10	81	81	81	81	67	67	67	67	0	0	0	0	0	0	0	0
Cash Interest Paid	45	45	47	47	47	47	49	49	49	49	52	52	52	52	58	58	58	58	56	56	56	56	39	39	39	39	45	45	45	45	0	0	0	0	0	0	0	0
Change in Working Capital	(115)	(40)	(22)	45	32	(36)	(9)	20	6	(22)	(61)	(75)	(72)	(64)	(42)	(48)	(57)	(28)	13	(13)	(6)	(6)	(56)	(28)	(66)	(42)	(92)	(62)	(15)	(14)	57	57	32	31	(39)	(62)	(2)	(9)
Cash from Operating Activities	397 -19%	489 -12%	557 -12%	630 +10%	571 +17%	490 -2%	498 -2%	509 -4%	532 +9%	488 +2%	477 +7%	446 -2%	455 -1%	458 +5%	438 +9%	402 +6%	378 +9%	347 -6%	369 +8%	340 +1%	337 -11%	378 +22%	310 -5%	325 +29%	252 -2%	257 +23%	209 -7%	225 -14%	261 +2%	256 +7%	238 +4%	229 +3%	223 -1%	224 -2%	229 +8%	213 -20%	265 -1%	269 N/A

Investing Cash Flow
Capital Expenditures	(48)	(45)	(43)	(41)	(42)	(47)	(50)	(61)	(65)	(66)	(67)	(58)	(53)	(49)	(47)	(49)	(50)	(49)	(50)	(47)	(43)	(43)	(34)	(33)	(33)	(35)	(39)	(44)	(52)	(52)	(48)	(38)	(24)	(20)	(18)	(18)	(20)	(20)
Other Items	15	14	10	(4)	(1)	(10)	(11)	(11)	(14)	(12)	(24)	(121)	(124)	(395)	(375)	(277)	(257)	(1)	(1)	(4)	(46)	(22)	(14)	(473)	(489)	(499)	(509)	(49)	17	17	(4)	18	(5)	2	24	2	1	2
Cash from Investing Activities	(33) -5%	(32) +2%	(32) +28%	(45) -5%	(43) +25%	(57) +7%	(61) +15%	(72) +9%	(79) -1%	(78) +15%	(91) +49%	(179) -1%	(177) +60%	(444) -5%	(423) -30%	(326) -6%	(307) -512%	(50) +1%	(51) +1%	(51) +42%	(89) -39%	(64) -31%	(49) +90%	(506) +3%	(522) +2%	(534) +3%	(548) -489%	(93) -167%	(35) 0%	(35) +33%	(52) -160%	(20) +31%	(29) -55%	(19) N/A	7 N/A	(17) +13%	(19) -9%	(18) N/A

Financing Cash Flow
Net Issuance of Common Stock	(324)	(413)	(323)	(310)	(260)	(204)	(134)	(180)	(250)	(220)	(214)	(168)	(98)	(64)	(23)	(23)	(53)	(53)	(109)	(109)	(79)	(79)	(19)	(19)	(19)	(19)	(16)	(36)	(66)	(36)	(49)	(29)	0	1	0	0	0	0
Net Issuance of Debt	8	11	(0)	(1)	(3)	(0)	0	1	(6)	(18)	(27)	(36)	(76)	(36)	(1)	17	54	10	(27)	(49)	(49)	(64)	(143)	250	262	278	353	(35)	(82)	(78)	1 276	1 283	1 329	1 339	(1)	(1)	(1)	(1)
Cash Paid for Dividends	(132)	(129)	(126)	(123)	(121)	(117)	(113)	(109)	(104)	(101)	(95)	(90)	(85)	(79)	(75)	(70)	(65)	(61)	(57)	(54)	(50)	(46)	(44)	(42)	(40)	(38)	(36)	(34)	(32)	(30)	(23)	(15)	(7)	0	0	0	0	0
Other	1	1	(3)	(4)	(8)	(0)	0	(3)	0	(4)	(5)	(0)	(3)	(4)	(50)	(54)	(52)	(47)	(5)	0	1	(6)	(16)	(36)	(36)	(26)	(29)	(12)	(12)	(6)	(1 494)	(1 582)	(1 637)	(1 633)	(199)	(169)	(280)	(317)
Cash from Financing Activities	(447) +16%	(529) -17%	(452) -3%	(438) -12%	(392) -22%	(322) -30%	(247) +15%	(291) +19%	(360) -5%	(342) 0%	(341) -16%	(294) -12%	(262) -43%	(183) -23%	(149) -14%	(131) -13%	(116) +23%	(151) +24%	(199) +6%	(212) -19%	(177) +10%	(196) +12%	(222) N/A	153 -9%	167 -14%	195 -28%	272 N/A	(117) +40%	(193) -29%	(150) +48%	(289) +16%	(342) -9%	(314) -7%	(292) -46%	(200) -18%	(169) +40%	(281) +12%	(318) N/A

Change in Cash
Effect of Foreign Exchange Rates	(6)	(10)	0	9	9	10	4	(3)	(5)	(0)	(5)	(2)	(8)	(6)	(4)	(1)	7	8	1	(1)	(7)	(5)	0	(4)	(1)	(9)	(9)	(8)	(9)	(8)	(14)	5	12	(3)	(3)	(2)	(23)	7
Net Change in Cash	(89) -8%	(83) N/A	73 -53%	156 +7%	146 +20%	122 -37%	195 +36%	143 +62%	88 +29%	68 +71%	40 N/A	(28) N/A	9 N/A	(176) -27%	(138) -148%	(56) -48%	(38) N/A	154 +28%	120 +58%	76 +19%	64 -43%	113 +187%	39 N/A	(32) +69%	(104) -15%	(91) -19%	(76) N/A	8 -68%	24 -62%	63 N/A	(117) +9%	(129) -19%	(108) -20%	(90) N/A	34 +36%	25 N/A	(57) +3%	(59) N/A

Free Cash Flow
Free Cash Flow	350 -21%	443 -14%	515 -13%	589 +11%	530 +20%	443 -1%	449 +0%	449 -4%	467 +10%	423 +3%	410 +6%	389 -3%	403 -1%	409 +5%	390 +11%	353 +8%	328 +10%	298 -7%	319 +9%	293 -1%	295 -12%	335 +22%	276 -6%	292 +34%	219 -1%	222 +30%	170 -6%	181 -14%	210 +2%	204 +7%	190 0%	191 -4%	199 -3%	204 -4%	212 +9%	195 -21%	245 -2%	250 N/A

Price	141.66 USD
Intrinsic Value	126.3 USD

Price	2 359.5 USD
Intrinsic Value	2 352.93 USD

Price	170.16 USD
Intrinsic Value	239.63 USD

Price	267.7 USD
Intrinsic Value	222.85 USD

Price	190.85 USD
Intrinsic Value	208.32 USD

Allegion PLC (NYSE:ALLE)

Income Statement

Balance Sheet

Cash Flow Statement

See Also

Company

Help

Tools

Stocks