ACI Worldwide, Inc.
NASDAQ:ACIW
50.15 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 30.887 | -7.751 | 122.616 | 37.911 | -6.71 | -32.308 | 90.228 | 23.117 | 13.342 | 15.49 | 109.471 | 13.764 | 6.501 | -1.945 | 67.146 | 15.866 | 14.075 | -24.427 | 55.486 | 31.814 | 5.725 | -25.963 | 87.69 | 15.233 | -14.574 | -19.428 | 33.164 | 3.388 | -29.809 | -1.608 | 66.691 | -9.782 | -16.858 | 89.484 | 43.767 | 14.78 | 27.051 | -0.162 | 46.366 | 15.732 | 11.237 | -5.775 | 50.391 | 13.762 | 1.881 | -2.166 | 49.664 | 5.655 | -4.651 | -1.822 | 23.891 | 10.539 | 9.8 | 1.622 | 27.098 | 2.336 | -0.15 | -2.089 | 19.561 | 7.759 | -3.562 | -4.132 | 11.497 | 1.717 | 0.828 | -3.46 | -2.016 | -8.615 | -2.723 | -0.414 | 2.621 | 1.881 | 23.308 | 14.986 | 15.19 | 9.135 | 9.995 | 11.193 | 12.923 | 10.006 | 18.662 | 7.976 | 10.041 | 9.113 | -1.853 | 4.07 | 2.995 | 37.954 | 1.269 | 4.55 | -28.504 | -3.546 | -21.515 | -3.604 | -14.352 | 0.928 | 1.015 | 1.568 | -1.4 | 12.6 | 11.8 | 10.9 | 9.4 | 8.3 | 8.4 | 7.9 | 7.2 | 7 | 7.7 | 5.1 | 3.8 | 3.5 | 3.2 | 3 | 2.9 | 2.8 | 2.9 | 2.3 | -1.4 |
Depreciation & Amortization
| 30.017 | 30.177 | 31.365 | 33.162 | 35.16 | 34.306 | 34.199 | 34.947 | 35.013 | 34.205 | 35.79 | 36.132 | 36.058 | 35.928 | 44.615 | 40.834 | 40.937 | 37.378 | 39.083 | 37.761 | 33.424 | 28.235 | 24.461 | 23.545 | 24.351 | 24.993 | 25.452 | 25.553 | 25.581 | 25.638 | 27.616 | 24.983 | 24.343 | 26.512 | 26.583 | 23.655 | 23.581 | 23.612 | 23.409 | 22.125 | 20.543 | 20.606 | 20.184 | 18.677 | 16.92 | 14.186 | 13.948 | 13.5 | 2.943 | 10.195 | 7.035 | 7.221 | 7.302 | 6.819 | 6.569 | 6.652 | 6.635 | 6.491 | 6.25 | 6.007 | 5.729 | 5.741 | 5.347 | 5.62 | 5.614 | 5.469 | 5.304 | 5.354 | 5.357 | 5.166 | 4.962 | 2.383 | 2.075 | 1.99 | 1.913 | 1.597 | 1.197 | 1.106 | 1.28 | 1.52 | 1.522 | 1.73 | 1.799 | 2.084 | 2.158 | 2.22 | 2.577 | -1.413 | 5.014 | 5.71 | 6.574 | 10.293 | 10.961 | 9.756 | 7.518 | 7.874 | 7.634 | 6.905 | 7.2 | 6.8 | 6.5 | 4.7 | 3.5 | 3.2 | 3 | 2.7 | 2.5 | 2.5 | 2.3 | 2.2 | 2.9 | 3.2 | 2.4 | 2.4 | 2.3 | 2.2 | 2.1 | 2.3 | 2.3 |
Deferred Income Tax
| 0.51 | 1.006 | 21.122 | -2.566 | -12.259 | -10.382 | 10.662 | -2.674 | -3.018 | -3.367 | 15.475 | -2.184 | -3.48 | -6.078 | 13.889 | -5.798 | 5.671 | -10.413 | 17.183 | 2.008 | -23.917 | -17.414 | 1.405 | -4.095 | 1.783 | -4.827 | 59.367 | -7.586 | -24.202 | -5.919 | 19.263 | -5.139 | -16.018 | 19.596 | 15.555 | 7.734 | 0.752 | -4.713 | 18.074 | 2.497 | -0.857 | -11.277 | 14.913 | 1.436 | -0.68 | -6.096 | 15.92 | -5.298 | -10.357 | 3.223 | 1.332 | 1.861 | 2.897 | 1.423 | 8.988 | -4.439 | 0.306 | 4.589 | 6.311 | -5.382 | -3.584 | -3.907 | 3.699 | 2.862 | 1.538 | -3.003 | -0.741 | -5.664 | -1.001 | -1.825 | 1.658 | 1.987 | -10.166 | -1.848 | 0.217 | 5.649 | -1.722 | -7.377 | 2.092 | 1.081 | -12.063 | 4.725 | 3.203 | 25.146 | 0 | 0 | 0 | 0 | -2.22 | 0 | 0 | -1.531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 10.72 | 8.099 | 7.01 | 6.822 | 5.414 | 5.301 | 7.869 | 7.126 | 6.8 | 7.958 | 6.452 | 6.367 | 7.72 | 6.703 | 6.659 | 8.061 | 7.932 | 6.95 | 6.435 | 9.371 | 14.372 | 6.585 | -0.282 | 6.575 | 7.705 | 6.362 | -9.041 | 8.084 | 8.343 | 6.297 | 9.801 | 10.794 | 13.307 | 9.711 | 8.33 | 0.759 | 5.355 | 3.936 | -2.697 | 4.554 | 4.416 | 4.772 | 2.462 | 3.386 | 3.774 | 3.95 | 3.525 | 2.575 | 3.468 | 5.618 | 4.563 | 2.158 | 2.164 | 2.369 | 2.335 | 1.857 | 1.792 | 1.806 | 0.977 | 2.026 | 2.026 | 2.616 | 0 | 0 | 0 | 2.552 | -0.005 | 0 | 0 | 0 | 1.748 | 0 | 0 | 0 | 1.406 | 0 | 0 | 0 | 0 | 3.057 | 0 | 0 | 0 | 1.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.531 | 0 | 0 | 0 | 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
| -17.023 | 92.085 | -97.031 | -52.843 | -6.143 | 42.326 | -103.214 | 7.644 | -14.917 | -27.166 | -93.239 | -15.102 | -10.423 | 34.439 | 9.068 | 3.802 | -2.912 | 46.15 | -73.439 | -51.005 | -17.055 | 49.657 | -31.135 | -16.023 | 5.549 | 38 | -47.907 | -44.892 | 32.567 | 59.006 | -90.979 | -16.231 | 13.615 | 44.211 | -31.832 | 20.022 | -32.681 | 27.406 | -8.234 | -18.076 | -4.027 | 9.716 | -31.817 | -7.572 | -1.85 | 24.842 | -79.586 | -10.696 | 15.512 | -26.57 | -4.543 | 6.175 | -15.127 | 5.088 | -13.401 | 24.894 | -5.754 | 1.824 | -1.264 | -19.742 | 16.026 | 1.505 | 6.64 | -11.254 | -11.754 | 41.378 | 6.787 | 2.006 | 7.48 | 10.165 | -11.849 | 3.841 | -13.044 | 12.818 | -5.603 | -13.257 | 8.277 | 8.953 | -2.189 | 0.076 | 10.993 | -4.098 | -3.944 | -24.554 | 2.549 | 2.941 | -0.974 | 28.334 | 2.432 | 5.15 | 1.295 | 0.968 | 18.335 | 1.822 | -16.452 | -12.911 | -10.545 | -6.486 | -14.2 | -4.3 | -3 | -14.2 | -4.6 | 2 | -1.6 | -4.5 | -3.9 | 0.3 | -0.3 | 0.7 | -3.6 | 5.3 | -6.3 | -3.2 | -0.8 | -7.1 | -3.2 | 2.1 | 0.2 |
Accounts Receivables
| -27.671 | 127.269 | -105.01 | -39.844 | -7.104 | 88.96 | -137.961 | 19.807 | -23.7 | 9.66 | -43.83 | -20.801 | 0.619 | 76.135 | 8.793 | 12.208 | -19.646 | 48.699 | -107.65 | -53.906 | -5.953 | 94.549 | -73.203 | -9.246 | -1.052 | 68.741 | -88.641 | 9.834 | -13.469 | 84.033 | -111.244 | 5.485 | -5.289 | 34.588 | -42.921 | 34.977 | -45.833 | 42.422 | -13.633 | -7.731 | -6.156 | -3.123 | -3.286 | 3.754 | -8.643 | 30.671 | 1.431 | -17.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | -39.844 | 39.844 | 0 | 0 | 0 | 0 | 0 | -9.66 | -55.953 | 0 | 0 | 0 | -41.261 | 0 | 0 | 0 | 53.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.408 | -1.261 | -4.549 | -15.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 2.3 |
Change In Accounts Payables
| 5.297 | -0.448 | 3.423 | -5.244 | -0.646 | -1.308 | 10.777 | -1.728 | 1.429 | -2.748 | 6.488 | -2.54 | 0.268 | -2.808 | 0.804 | -4.607 | 12.374 | -6.087 | 0.711 | -9.708 | 11.591 | -10.297 | 9.983 | -0.559 | -1.047 | -2.611 | 9.91 | -7.681 | -0.24 | -3.689 | 1.978 | -12.651 | 9.633 | -12.88 | 13.998 | 1.575 | -3.386 | -3.63 | 3.079 | -3.298 | -1.723 | -1.48 | 1.481 | -4.298 | -1.516 | -9.215 | 5.965 | -3.156 | 4.258 | -0.543 | -0.305 | -0.879 | -0.858 | -2.921 | 5.883 | -3.773 | -1.113 | -3.315 | 0.231 | -4.194 | 2.336 | -0.053 | 0 | 0 | 0 | -3.793 | 2.799 | 0 | 0 | 0 | -2.733 | 0 | 0 | 0 | -1.969 | 0 | 0 | 0 | 0 | -0.279 | 0 | 0 | 0 | 0.23 | 0 | 0 | -0.134 | 0 | 0 | 0 | 0 | -3.635 | 0 | 0 | 0 | 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
| 5.351 | -34.736 | 4.556 | -47.599 | 1.607 | -45.326 | 23.97 | -10.435 | 7.354 | -24.418 | 0.056 | 8.239 | -11.31 | -38.888 | 40.732 | 8.409 | -15.286 | 3.538 | -20.406 | -41.297 | -22.693 | -34.595 | 32.085 | -6.218 | 7.648 | -28.13 | 30.824 | -47.045 | 46.276 | -21.338 | 18.287 | -9.065 | 9.271 | 22.503 | -2.909 | -16.53 | 16.538 | -11.386 | 2.32 | -14.778 | 3.852 | 14.319 | -30.012 | -10.436 | 9.57 | 7.935 | -71.687 | -7.54 | 11.254 | -26.027 | -4.238 | 7.054 | -14.269 | 8.009 | -19.284 | 28.667 | -4.641 | 5.139 | -1.495 | -15.548 | 13.69 | 1.558 | 6.64 | -11.254 | -11.754 | 45.171 | 6.787 | 2.006 | 7.48 | 10.165 | -9.116 | 3.841 | -13.044 | 0 | -3.634 | 0 | 0 | 0 | 0 | 0.355 | 0 | 0 | 0 | -24.784 | 0 | 0 | -0.84 | 0 | 0 | 0 | 0 | 4.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | -2.1 |
Other Non Cash Items
| 87.893 | -0.375 | 0.661 | 2.78 | 1.978 | 0.825 | 1.671 | -35.957 | 1.669 | 1.754 | 2.042 | 0.705 | 1.717 | 1.076 | 2.867 | 3.764 | 2.326 | 1.862 | 3.963 | 2.124 | 1.889 | 1.327 | 1.331 | 4.116 | 1.161 | 0.036 | 0.09 | 1.428 | 0.931 | 2.272 | 2.582 | 2.917 | 0.273 | -150.862 | 1.677 | 2.108 | -23.292 | -0.912 | 0.125 | -3.172 | 1.754 | -2.785 | -4.275 | -0.76 | 2.659 | 0.211 | 0.006 | -0.411 | 5.864 | -3.258 | -1.051 | -1.203 | 0.505 | 0.622 | 0.586 | 0.735 | 0.691 | 0.957 | 0.955 | 1.309 | -0.034 | 1.026 | 7.878 | 3.238 | 4.026 | 3.588 | 3.158 | 3.606 | 2.81 | 1.926 | 0.249 | 3.272 | 2.303 | 1.776 | 0.383 | 1.563 | 0.21 | 1.618 | 0.908 | -2.303 | 4.001 | 0.107 | 0 | -1.708 | 9.259 | 0.115 | 0 | -21.82 | 1.766 | -4.123 | 34.785 | 0.857 | 7.406 | 0 | 14.311 | -1.221 | 0 | 0 | 0 | 0.2 | 0.1 | 0 | -0.1 | 0.2 | -0.1 | 0.2 | -0.1 | -0.1 | 0.1 | 0 | 0.1 | -0.3 | 0.1 | 0.2 | -0.1 | 3.7 | -0.2 | -0.2 | 0.2 |
Operating Cash Flow
| 49.876 | 123.241 | 85.743 | 25.266 | 17.44 | 40.068 | 41.415 | 34.203 | 38.889 | 28.874 | 75.991 | 39.682 | 38.093 | 70.123 | 144.244 | 66.529 | 68.029 | 57.5 | 48.711 | 32.073 | 14.438 | 42.427 | 83.47 | 29.351 | 25.975 | 45.136 | 61.125 | -14.025 | 13.411 | 85.686 | 34.974 | 7.988 | 18.435 | 38.433 | 64.08 | 69.058 | 0.766 | 49.167 | 77.043 | 23.66 | 33.066 | 15.257 | 51.858 | 28.929 | 22.704 | 34.927 | 3.477 | 5.325 | 7.161 | -12.614 | 31.227 | 26.751 | 7.541 | 17.943 | 32.175 | 32.035 | 3.52 | 13.578 | 32.79 | -8.023 | 16.601 | 2.849 | 31.572 | 3.149 | -3.419 | 46.524 | 12.123 | -1.496 | 10.971 | 15.983 | -0.611 | 12.997 | 4.476 | 29.722 | 13.506 | 4.687 | 17.957 | 15.493 | 15.014 | 13.437 | 23.115 | 10.44 | 11.099 | 11.893 | 12.113 | 9.346 | 4.598 | 43.055 | 10.481 | 11.287 | 14.15 | 8.572 | 15.187 | 7.974 | -8.975 | -5.33 | -1.896 | 1.987 | -8.4 | 15.3 | 15.4 | 1.4 | 8.2 | 13.7 | 9.7 | 6.3 | 5.7 | 9.7 | 9.8 | 8 | 3.1 | 11.7 | -0.6 | 2.4 | 4.3 | 1.6 | 1.6 | 6.5 | 1.3 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -6.188 | -17.79 | -7.25 | -10.93 | -10.858 | -8.739 | -13.376 | -12.122 | -5.908 | -8.487 | -12.359 | -9.282 | -11.328 | -12.399 | -10.986 | -9.975 | -15.534 | -10.138 | -10.71 | -16.089 | -11.387 | -9.828 | -5.583 | -10.426 | -15.295 | -12.589 | -14.52 | -13.659 | -13.83 | -12.405 | -9.44 | -20.528 | -17.208 | -15.904 | -17.342 | -9.659 | -9.407 | -12.497 | -8.918 | -10.672 | -7.502 | -7.808 | -14.241 | -4.732 | -4.623 | -9.005 | -3.072 | -8.026 | -1.38 | -2.092 | -3.077 | -2.742 | -6.126 | -7.032 | -2.634 | -4.2 | -2.39 | -3.942 | -3.368 | -0.746 | -1.069 | -5.288 | -0.733 | -2.621 | -5.068 | -3.535 | -3.885 | -1.286 | -1.182 | -1.344 | -5.079 | -2.855 | 0.171 | -1.815 | -1.489 | -0.662 | -0.681 | -1.196 | -1.293 | -1.763 | -1.096 | -0.564 | -0.439 | -0.545 | -1.065 | -0.316 | -0.591 | -0.776 | -0.278 | -0.425 | -2.333 | -0.928 | -0.922 | -0.686 | -0.853 | -1.648 | -1.558 | 0.832 | -4.2 | -1.3 | -7.1 | 0.2 | -8.1 | -2.8 | -2.4 | -2.4 | -1.2 | -2.3 | 0.1 | -2.6 | -2.4 | -2.7 | -1.8 | -1.6 | -3.2 | -2.7 | -0.3 | -1.8 | -0.9 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -758.546 | 1.278 | -758.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.232 | 0 | 0 | 0 | -179.367 | 0 | 0 | 0 | 0 | -204.29 | 0 | 0 | -113.911 | 0 | 0 | -264.202 | 0 | -49.852 | 266.516 | -270.948 | 0 | 0 | -0.121 | -16.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.139 | -0.01 | -0.007 | -0.013 | -0.047 | -0.092 | -2.565 | -8.165 | -6.757 | -133.135 | -13.08 | 0 | -0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.029 | -0.332 | 0 | 0 | 4.906 | -4.906 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -35.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.046 | 0 | 0 | 0 | -10 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.5 | -0.001 | -14.875 | -28.359 | -7.703 | -44.592 | 32.388 | -64.846 | -8.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.82 | 0 | 0 | -0.82 | 0.4 | 0 | 0 | -0.4 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | 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 | 35.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.725 | 23.335 | 14.275 | 18.428 | 0 | 0 | 0 | 0.008 | 0.114 | 0.008 | 1.155 | 0.22 | 2.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.82 | 0 | 0 | 0 | -6.495 | 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
| -4.442 | -14.582 | -6.282 | -7.55 | -8.54 | -6.481 | -8.396 | 100.139 | -4.531 | -6.207 | -4.745 | -4.389 | -7.599 | -8.053 | 15.934 | -6.499 | -8.516 | -6.541 | 751.821 | -18.474 | -758.546 | -4.578 | -3.752 | -5.1 | -1.467 | -6.652 | -7.369 | -6.902 | -8.587 | -5.839 | -3.057 | -0.519 | -3.618 | 193 | -9.605 | -3.521 | 30.311 | -2 | -3.046 | -7.236 | -1.5 | -3.58 | -4.619 | -2.3 | -1.814 | -2.764 | -1.046 | -51.238 | -1.046 | -0.776 | 8.4 | -10 | 0 | -0.256 | -1.76 | -1.368 | -1.348 | -1.707 | -7.506 | -2.82 | -0.887 | -1.683 | -1.733 | -1.898 | -2.445 | 1.246 | 9.83 | 2.5 | 0.006 | -0.494 | 0.5 | 2.401 | -2.401 | 0.143 | -0.143 | 11.07 | -1.347 | 0 | 0 | 0.33 | -0.284 | -0.072 | -0.098 | -0.332 | -0.109 | 0.229 | 0.142 | 0.971 | 0.631 | 4.58 | -1.011 | -0.563 | -1.121 | -0.277 | -3.372 | -4.421 | -5.766 | -7.804 | -1.6 | 8.2 | -8.6 | -1.6 | -2.5 | -1.4 | -8.2 | -1.9 | -4.4 | -4.3 | -4.7 | -0.1 | -1.7 | -1 | -3.8 | -6.2 | -2.5 | 0.1 | -0.8 | 0 | 0 |
Investing Cash Flow
| -6.188 | -17.79 | -7.25 | -10.93 | -10.858 | -8.739 | -13.376 | 88.017 | -5.908 | -8.487 | -12.359 | -9.282 | -11.328 | -12.399 | 4.948 | -9.975 | -15.534 | -10.138 | -17.435 | -33.285 | -769.933 | -9.828 | -5.583 | -10.426 | -16.762 | -12.589 | -14.52 | -13.659 | -13.83 | -12.405 | -9.208 | -21.047 | -17.208 | 177.096 | -196.709 | -9.659 | 20.904 | -14.497 | -8.918 | -214.962 | -9.002 | -7.808 | -128.152 | -4.732 | -4.623 | -273.207 | -3.072 | -57.878 | 264.09 | -273.04 | -4.677 | -12.742 | -6.247 | -24.017 | -4.394 | -5.568 | -3.738 | -5.649 | -10.874 | -3.566 | -1.956 | -6.971 | -2.605 | -4.529 | -7.52 | -2.302 | 5.898 | 1.122 | -3.741 | -9.509 | -13.836 | -65.865 | -6.85 | -15.756 | 9.034 | -34.184 | 30.36 | -66.042 | -9.544 | -1.319 | -1.38 | 0.519 | -0.317 | 1.826 | -1.174 | -0.087 | -0.449 | 0.195 | 0.353 | 4.155 | -3.344 | -1.52 | -2.375 | -0.963 | -5.045 | -7.258 | -12.23 | -6.972 | -6.2 | 7.5 | -15.7 | -1.4 | -10.6 | -4.2 | -10.6 | -4.3 | -5.6 | -6.6 | -4.6 | -2.7 | -4.1 | -3.7 | -5.6 | -7.8 | -5.7 | -2.6 | -1.1 | -1.8 | -0.9 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -10.209 | -19.767 | -28.768 | -26.118 | -25.635 | -65.276 | -16.623 | -105.343 | -26.664 | -23.924 | -49.736 | -36.652 | -29.409 | -28.338 | -118.548 | -55.095 | -40.831 | -52.33 | -34.549 | -15.727 | -18.85 | -7.794 | -6.378 | -422.739 | -40.386 | -55.539 | -32.802 | -34.452 | -6.58 | -475.106 | -24.661 | -37.152 | -40.763 | -173.093 | -32.675 | -72.489 | -85.144 | -73.682 | -74.785 | -57.079 | -42.176 | -17.252 | -49.573 | -198.476 | -12.754 | -12.088 | -11.707 | -4.33 | -6.111 | -0.796 | -75.55 | -2.403 | -0.343 | -0.524 | -0.27 | -0.59 | -0.391 | -0.325 | -0.305 | -0.383 | -0.358 | -0.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0.981 | 0.693 | 4.291 | 0.696 | 0.719 | 0.707 | 0.78 | 0.839 | 1.056 | 0.906 | 0.914 | 0.878 | 0.596 | 1.052 | 0.906 | 0.959 | 0.947 | 0.947 | 0.929 | 0.909 | 0.922 | 0.831 | 0.772 | 0.762 | 0.811 | 0.753 | 0.773 | 0.744 | 0.748 | 0.693 | 0.592 | 0.863 | 0.801 | 0.731 | 0.806 | 0.774 | 0.773 | 0.751 | 0.738 | 0.704 | 0.686 | 0.652 | 0.654 | 0.594 | 0.463 | 0.475 | 0.398 | 0.29 | -0.034 | 0.386 | 0.305 | 0.34 | 0.328 | 0.3 | 0.266 | 0.329 | 0.28 | 0.257 | 0.278 | 0.321 | 0.314 | 0.33 | -3.248 | 3.123 | 0.808 | 1.021 | 24.892 | 0.015 | 0 | 0 | 0.025 | 0.497 | 4.873 | 3.369 | 4.275 | 5.902 | 0.846 | 4.031 | 4.348 | 1.121 | 3.897 | 4.34 | 4.713 | 4.645 | 0.535 | 0.293 | 0.279 | 0.297 | 0.297 | 0.361 | 0.321 | 0.477 | 0.4 | 0.434 | 0.529 | 0.478 | 0.819 | 1.792 | 0.8 | 0.7 | 0.4 | 1.3 | 1.2 | 0.6 | 0.9 | 1.1 | 0.4 | 1.4 | 1.3 | 2.9 | 0.4 | 0.5 | 0.5 | 0.3 | 0.2 | 22.5 | 0.1 | 34 | 0.1 |
Common Stock Repurchased
| -57.159 | -62.515 | -27.587 | -0.883 | -0.319 | -3.001 | -115.603 | -28.227 | -24.847 | -37.86 | -67.967 | -0.037 | -39.411 | -14.206 | -0.418 | -0.026 | -0.151 | -28.881 | -1.164 | -34.986 | -0.185 | -0.631 | 0 | 0 | -23.414 | -31.113 | -37.387 | -0.541 | -1.615 | -3.155 | 0 | -1.529 | -7.64 | -52.449 | -0.096 | -0.506 | -0.028 | -4.019 | -0.145 | -0.442 | -0.03 | -70 | -0.264 | -68.58 | -12.068 | -5.52 | 2.942 | -14.35 | -29.472 | -8.478 | -0.064 | -0.312 | -0.02 | -0.346 | -0.562 | -2.959 | -12.412 | -3.253 | 0 | 0 | -15 | -0.345 | 0.001 | 0 | 0 | -30.064 | -3.994 | -27.489 | -14.865 | -10.512 | -4.353 | -14.988 | -10.71 | -1.176 | -12.802 | -4.117 | -21.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.008 | -7.665 | -0.043 | -13.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Financing Activities
| 9.745 | -24.074 | -11.715 | 40.598 | -15.303 | 50.245 | 103.394 | 50.036 | 16.14 | 34.88 | 90.855 | 0.171 | 3.655 | -11.407 | 4.988 | 5.37 | 0.571 | 49.827 | 5.144 | 61.709 | 737.944 | 7.09 | 1.203 | 420.246 | 83.902 | 113.322 | 28.588 | 31.794 | -0.701 | 425.54 | 24.291 | 50.163 | 14.703 | 0.524 | 186.596 | 47.859 | 40.7 | 35.294 | 26.483 | 257.7 | 10.121 | 85.177 | 102.761 | 602.32 | 3.493 | 290.38 | 289.638 | 20.651 | -282.35 | 302.056 | 142.16 | 1.07 | 1.357 | 4.459 | 1.776 | -0.613 | 1.254 | 2.785 | 0.276 | -0.106 | 0.077 | 1.065 | 3.279 | -0.765 | -1.079 | -0.763 | -0.516 | -0.951 | -0.443 | -0.187 | -1.757 | 72.461 | -0.269 | 0.916 | -1.29 | -1.328 | -0.954 | -7.924 | -3.912 | -3.325 | -3.542 | -4.595 | -5.429 | -5.276 | -3.908 | -6.543 | -4.885 | -14.115 | -0.171 | -5.162 | -6.256 | -3.771 | -5.968 | -6.835 | 10.584 | -13.434 | 9.428 | -0.223 | 0.3 | -15.7 | -0.2 | -0.7 | -0.5 | -1.5 | -0.6 | -0.4 | -0.1 | -0.1 | -3.3 | -0.9 | -0.1 | 0 | -0.2 | -0.1 | -0.1 | -0.1 | -0.2 | -28.9 | 0 |
Financing Cash Flow
| -56.642 | -108.49 | -63.779 | 13.41 | -40.857 | -20.326 | -28.052 | -82.695 | -34.315 | -25.998 | -62.544 | -35.603 | -64.569 | -38.693 | -112.654 | -48.766 | -39.313 | -60.837 | -28.476 | -18.956 | 720.016 | -5.361 | -4.403 | -1.731 | -21.875 | -29.695 | -40.828 | -1.914 | -6.533 | -48.873 | 0.222 | 13.874 | -40.648 | -224.524 | 154.727 | -23.856 | -43.671 | -37.637 | -47.564 | 201.325 | -31.369 | -44.31 | 3.909 | 31.549 | -22.585 | 278.767 | -9.804 | -10.858 | -322.975 | 288.769 | -9.847 | -1.71 | 0.729 | 2.107 | 0.571 | -4.249 | -12.005 | -1.892 | 0.249 | -0.168 | -15.002 | 0.865 | 0.032 | 2.358 | -0.271 | -29.806 | 20.382 | -28.425 | -15.308 | -0.187 | -6.085 | 57.97 | -6.106 | 3.109 | -9.817 | 0.457 | -21.756 | -3.893 | 0.436 | -2.204 | 0.355 | -0.255 | -0.716 | -0.631 | -3.373 | -6.25 | -4.606 | -13.818 | 0.126 | -4.801 | -5.935 | -3.294 | -5.568 | -6.401 | 11.113 | 8.052 | 2.582 | 1.526 | -12.2 | -15 | 0.2 | 0.6 | 0.7 | -0.9 | 0.3 | 0.7 | 0.4 | 1.3 | -2 | 2 | 0.3 | 0.5 | 0.3 | 0.2 | 0.1 | 22.4 | -0.1 | 5.1 | 0.1 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -1.024 | 2.314 | 0.573 | -1.039 | 2.87 | 2.557 | -1.977 | 1.002 | 1.402 | -2.464 | 0.449 | 0.472 | -0.347 | -0.041 | -5.009 | -3.166 | -3.083 | 11.201 | -2.983 | 2.353 | -1.298 | 0.433 | -1.324 | 0.115 | -2.586 | 1.719 | -3.997 | 2.171 | 2.565 | -0.417 | -1.147 | -2.366 | -2.485 | 1.125 | -0.716 | -5.083 | 3.939 | -5.875 | -3.331 | -4.934 | 3.351 | 0.738 | 0.933 | 3.024 | -0.239 | -4.332 | -1.954 | 1.477 | -3.722 | 0.867 | 0.695 | -3.406 | -0.098 | 1.539 | -0.944 | 3.927 | -0.566 | -1.408 | 0.766 | 0.34 | 5.26 | -0.209 | -10.374 | -4.83 | 0.736 | -2.76 | -2.186 | -0.372 | 2.08 | -0.224 | 0.284 | -3.319 | 3.306 | 0.759 | -0.711 | -0.282 | -1.045 | -0.942 | 2.779 | 0.859 | -0.449 | 0.83 | 1.632 | 0.005 | 1.919 | 0.277 | 0.685 | -0.558 | 1.003 | -0.089 | -0.37 | 0.393 | 0.108 | -0.442 | 0.088 | -1.565 | 0.244 | 0.378 | 0.2 | 0.1 | 0 | 0 | 0.1 | 0 | -0.2 | -0.3 | -0.1 | 0 | 0 | 0 | 0.2 | 23 | -0.1 | 0 | -34.2 | 0 | 0 | 0 | -4 |
Net Change In Cash
| -26.41 | -0.725 | 24.719 | 26.707 | -31.405 | 13.56 | -1.99 | 40.527 | 0.068 | -8.075 | 1.537 | -4.731 | -38.151 | 18.99 | 31.529 | 4.622 | 10.099 | -2.274 | -0.183 | -17.815 | -36.777 | 27.671 | 72.16 | 17.309 | -15.248 | 4.571 | 1.78 | -27.427 | -4.387 | 23.991 | 24.841 | -1.551 | -41.906 | -7.87 | 21.382 | 30.46 | -18.062 | -8.842 | 17.23 | 5.089 | -3.954 | -36.123 | -71.452 | 58.77 | -4.743 | 36.155 | -11.353 | -61.934 | -51.464 | 3.982 | 17.398 | 8.893 | 1.925 | -2.428 | 27.408 | 26.145 | -12.789 | 4.629 | 22.931 | -11.417 | 4.903 | -3.466 | 18.625 | -3.852 | -10.474 | 11.656 | 36.217 | -29.171 | -5.998 | 6.063 | -20.248 | 1.783 | -5.174 | 17.834 | 12.012 | -29.322 | 25.516 | -90.818 | 8.685 | 10.773 | 21.641 | 11.534 | 11.698 | 13.093 | 9.485 | 3.286 | 0.228 | 28.626 | 11.963 | 10.552 | 4.501 | 4.151 | 7.352 | 0.168 | -2.819 | -6.101 | -11.3 | -3.199 | -26.5 | 7.9 | -0.1 | 0.6 | -1.6 | 8.6 | -0.8 | 2.4 | 0.4 | 4.4 | 3.2 | 7.3 | -0.5 | 31.5 | -6 | -5.2 | -35.5 | 21.4 | 0.4 | 9.8 | -3.5 |
Cash At End Of Period
| 156.983 | 238.096 | 164.239 | 223.534 | 196.827 | 228.232 | 214.672 | 216.662 | 176.135 | 176.067 | 184.142 | 141.482 | 146.213 | 184.364 | 165.374 | 133.845 | 129.223 | 119.124 | 121.398 | 121.581 | 139.396 | 176.173 | 148.502 | 76.342 | 59.033 | 74.281 | 69.71 | 67.93 | 95.357 | 99.744 | 75.753 | 50.912 | 52.463 | 94.369 | 102.239 | 80.857 | 50.397 | 68.459 | 77.301 | 60.071 | 54.982 | 58.936 | 95.059 | 166.511 | 107.741 | 112.484 | 76.329 | 87.682 | 149.616 | 201.08 | 197.098 | 179.7 | 170.807 | 168.882 | 171.31 | 143.902 | 117.757 | 130.546 | 125.917 | 102.986 | 114.403 | 109.5 | 112.966 | 94.341 | 98.193 | 108.667 | 97.011 | 60.794 | 89.965 | 95.963 | 89.9 | 110.148 | 108.365 | 113.539 | 95.705 | 83.693 | 113.015 | 87.499 | 178.317 | 169.632 | 158.859 | 137.218 | 125.684 | 113.986 | 100.893 | 91.408 | 88.122 | 87.894 | 59.268 | 47.305 | 36.753 | 32.252 | 28.101 | 20.749 | 20.581 | 23.4 | 29.501 | 40.801 | 44 | 70.5 | -0.1 | 0.6 | 62 | 8.6 | -0.8 | 2.4 | 47 | 4.4 | 3.2 | 7.3 | 31 | 31.5 | -6 | -5.2 | 0 | 21.4 | 0.4 | 9.8 | 0 |