Alamo Group Inc.
NYSE:ALG
183.27 (USD) • At close November 4, 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 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 27.405 | 28.324 | 32.12 | 31.523 | 34.915 | 36.374 | 33.349 | 29.165 | 25.821 | 28.472 | 18.47 | 19.227 | 17.519 | 26.037 | 17.462 | 8.08 | 20.033 | 12.989 | 15.528 | 9.568 | 17.418 | 20.667 | 15.253 | 16.589 | 23.543 | 18.771 | 14.583 | 3.24 | 16.592 | 12.316 | 12.167 | 7.588 | 13.236 | 10.562 | 8.659 | 11.384 | 14.756 | 9.71 | 7.359 | 11.351 | 13.367 | 9.195 | 7.238 | 6.024 | 11.333 | 11.787 | 6.95 | 4.199 | 8.575 | 9.344 | 6.785 | 7.433 | 10.056 | 8.914 | 5.667 | 4.104 | 8.15 | 4.87 | 3.993 | 7.973 | 4.583 | 2.992 | 1.543 | -1.851 | 4.453 | 5.565 | 2.832 | 3.281 | 4.216 | 4.035 | 0.833 | 1.141 | 3.066 | 5.339 | 1.942 | 0.124 | 4.384 | 4.21 | 2.573 | 2.062 | 4.198 | 4.832 | 2.304 | 1.473 | 2.632 | 3.268 | 0.665 | -0.522 | 1.67 | 2.725 | 2.509 | 0.659 | 3.784 | 3.476 | 2.893 | 0.27 | 3.668 | 4.15 | 2.682 | 0.743 | 0.131 | 3.608 | 1.62 | -4.344 | 2.061 | 4.472 | 1.926 | 0.222 | 4.91 | 5.19 | 3.278 | -1.9 | 4.1 | 4.3 | 2.3 | 2 | 3.9 | 3.6 | 2.1 | 1.7 | 3.1 | 2.6 | 1.8 | 1.3 | 2.3 | 2.4 | 1.8 |
Depreciation & Amortization
| 5.995 | 13.213 | 12.994 | 12.834 | 11.971 | 11.727 | 11.441 | 13.236 | 11.361 | 11.079 | 11.013 | 11.131 | 11.063 | 11.173 | 11.112 | 11.006 | 10.82 | 11.038 | 10.976 | 9.531 | 7.274 | 6.879 | 6.281 | 6.306 | 5.827 | 5.56 | 5.421 | 5.135 | 5.411 | 4.957 | 4.961 | 5.021 | 5.075 | 5.353 | 5.351 | 5.566 | 5.611 | 7.328 | 3.596 | 4.21 | 3.472 | 2.654 | 2.314 | 2.313 | 2.245 | 2.186 | 2.154 | 2.25 | 2.672 | 2.508 | 2.518 | 2.433 | 2.698 | 2.666 | 2.621 | 2.702 | 2.729 | 2.625 | 2.844 | 2.739 | 2.017 | 2.044 | 2.048 | 2.292 | 2.418 | 2.355 | 2.295 | 2.294 | 2.232 | 2.24 | 2.252 | 2.322 | 2.567 | 2.32 | 1.989 | 1.579 | 1.517 | 1.723 | 1.637 | 1.5 | 1.624 | 1.602 | 1.571 | 1.483 | 1.475 | 1.484 | 1.448 | 1.298 | 1.486 | 1.39 | 1.375 | 1.719 | 1.305 | 1.586 | 1.72 | 1.575 | 1.532 | 1.566 | 1.326 | 1.264 | 1.283 | 1.317 | 1.288 | 1.897 | 1.332 | 1.33 | 1.276 | 1.252 | 1.251 | 1.301 | 1.26 | 1.8 | 1.4 | 1.1 | 1.1 | 0.9 | 1.4 | 1.2 | 0.9 | 1.2 | 0.9 | 0.7 | 1 | 0.5 | 0.7 | 1 | 0.6 |
Deferred Income Tax
| -2.385 | -0.169 | 0.148 | -0.282 | -4.076 | -0.331 | 0.436 | 1.692 | -4.378 | -2.448 | 2.797 | 5.523 | -7.205 | 1.002 | -0.502 | 3.247 | -1.22 | 0.767 | -4.095 | 5.865 | -4.855 | 0.441 | 1.865 | 0.892 | 0.193 | 0.037 | 0.93 | 1.402 | -0.054 | 0.021 | -0.041 | -2.491 | 4.849 | -0.03 | 0.292 | 2.796 | 0.866 | 0.308 | -1.166 | 2.7 | -1.476 | -1.201 | -0.131 | 0.106 | -1.039 | -0.037 | 0.093 | -0.097 | -0.456 | 0.079 | 0.069 | 2.183 | -0.283 | -0.498 | -0.552 | -6.384 | -0.83 | 0.12 | 0.188 | 7.951 | -0.023 | -0.031 | 0.177 | -0.129 | 0.017 | 0.509 | -0.308 | 0.76 | -0.287 | 0.19 | -0.016 | 1.023 | 3.237 | -3.198 | 0.075 | -0.459 | -0.063 | 0.016 | -0.075 | 1.313 | 0.02 | 0.325 | 0.011 | 0.504 | 0.006 | 0.008 | 0.002 | -0.024 | 0.018 | -0.003 | -0.039 | -0.424 | 1.152 | 0.215 | 0.193 | -0.017 | 0.003 | 0.025 | 0.255 | 0.697 | 0 | 0 | 0.003 | -2.219 | -0.503 | 0.005 | 0.006 | 0 | 0 | 0 | -0.009 | 0 | 0 | 0 | 0 | -0.1 | -0.5 | 0.1 | 0.1 | -1.1 | 0.1 | 0.4 | -0.2 | -0.3 | 0 | 0 | 0 |
Stock Based Compensation
| 2.427 | 2.633 | 2.125 | 2.051 | 1.805 | 1.869 | 1.699 | 0.932 | 1.508 | 1.75 | 1.371 | 0.591 | 2.84 | 1.316 | 1.24 | 1.004 | 1.079 | 1.103 | 0.933 | 0.928 | 0.766 | 0.948 | 0.627 | 0.64 | 0.622 | 0.73 | 0.458 | 0.615 | 0.48 | 0.446 | 0.328 | 0.339 | 0.351 | 0.439 | 0.285 | 0.295 | 0.296 | 0.29 | 0.176 | 0.185 | 0.141 | 1.359 | 0.301 | 0.355 | 0.501 | 0.453 | 0.192 | 0.166 | 0.174 | 0.404 | 0.196 | 0.218 | 0.204 | 0.424 | 0.14 | 0.2 | 0.133 | 0.152 | 0.189 | 0.114 | 0.176 | 0.142 | 0.111 | 0.563 | 0 | 0 | 0.175 | 0.65 | 0 | 0 | 0.131 | 0.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 58.057 | -11.388 | -46.669 | 12.352 | -4.921 | -13.425 | -44.492 | -9.583 | -12.185 | -27.353 | -89.12 | -31.115 | 9.592 | -18.381 | -37.352 | 24.625 | 46.416 | 26.991 | -17.387 | 18.467 | 22.977 | 4.193 | -56.238 | -15.299 | 1.183 | -24.525 | -49.482 | 18.333 | 6.964 | -3.679 | -18.839 | 16.645 | 19.86 | -6.359 | -19.591 | 4.62 | 18.338 | -13.816 | -23.028 | -13.232 | 23.832 | -6.697 | -29.019 | 5.503 | 25.628 | -15.56 | -29.48 | 16.387 | 21.56 | -0.124 | -27.238 | 9.012 | 16.118 | -21.27 | -32.276 | 5.17 | 15.043 | 8.698 | -13.995 | 19.654 | 28.145 | 17.686 | -14.612 | -15.431 | 11.85 | 6.461 | -21.066 | -5.954 | 18.687 | 3.263 | -19.838 | -5.369 | 7.479 | -1.037 | -18.77 | 0.102 | 22.688 | -4.156 | -28.933 | -9.798 | 17.059 | -0.572 | -14.985 | -3.638 | 19.354 | 7.704 | -19.415 | 1.361 | 14.142 | 13.868 | -14.253 | 2.484 | 10.231 | -3.107 | -18.352 | -5.225 | 4.871 | 3.11 | -11.012 | -0.88 | 19.165 | 15.023 | -5.152 | 0.697 | 4.384 | 3.278 | -16.11 | -1.977 | 2.525 | 1.704 | -8.78 | -2.2 | 4.9 | -1 | -5.9 | -4.3 | 2.2 | -7.7 | -5.4 | -1.6 | 2.7 | 1.6 | -4.5 | -4.4 | 2.1 | -4.2 | -4 |
Accounts Receivables
| 35.504 | 2.497 | -33.154 | 25.592 | -3.625 | -12.435 | -44.825 | -10.171 | -0.86 | -15.793 | -58.231 | 10.535 | 5.129 | -8.996 | -34.239 | 10.452 | 14.204 | 19.714 | -16.306 | 22.71 | 21.114 | 2.559 | -34.936 | -2.113 | 10.344 | -7.262 | -27.998 | -2.804 | 3.189 | 1.529 | -25.048 | 1.324 | 22.701 | -3.766 | -16.383 | -3.936 | 16.431 | 0.398 | -22.55 | 0.545 | 19.715 | -0.671 | -32.185 | 10.342 | 20.161 | -9.641 | -31.377 | 13.826 | 17.231 | -1.193 | -25.094 | 6.947 | 18.312 | -14.786 | -25.625 | 1.045 | 11.22 | -2.83 | -26.05 | 17.416 | 21.075 | 12.335 | -10.541 | -14.295 | 0 | 0 | -28.058 | -8.206 | 0 | 0 | -25.68 | -1.917 | 0 | 0 | -27.327 | -5.651 | 0 | 0 | -24.949 | -14.764 | 0 | 0 | -24.958 | -2.4 | 0 | 0 | -20.227 | -1.177 | 0 | 0 | -18.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.611 | -1.975 | -9.185 | 8.376 | -5.947 | -4.57 | -8.703 | 16.383 | -16.937 | -3.046 | -34.139 | -24.055 | -19.787 | -13.069 | -21.552 | 17.002 | 7.61 | 26.958 | -11.675 | 9.07 | 2.61 | 6.075 | -17.098 | 5.53 | -9.405 | -9.825 | -12.291 | 4.217 | 0.361 | 0.26 | -4.696 | 16.605 | 5.254 | -5.182 | -4.337 | 22.694 | -1.222 | -3.182 | -8.531 | 17.43 | -5.547 | -8.023 | -14.853 | 12.594 | 2.56 | -3.255 | -11.123 | 11.211 | 4.506 | 3.623 | -12.408 | 8.773 | 3.091 | -4.127 | -16.41 | 5.097 | 7.787 | 7.519 | 4.2 | 10.413 | 13.455 | 9.049 | -0.485 | -2.456 | -3.578 | 1.786 | -2.446 | 8.197 | 3.804 | -1.128 | -8.951 | 4.296 | -2.069 | -3.162 | -10.792 | 3.603 | 3.354 | -4.097 | -8.176 | 3.303 | 0.023 | -2.946 | -2.902 | 4.196 | -0.258 | 1.553 | -2.503 | 3.215 | 3.509 | 1.719 | 0.596 | 3.57 | 1.519 | 0.607 | -6.694 | -0.902 | -1.961 | 0.639 | -0.287 | 2.86 | 6.405 | 7.991 | 1.022 | 7.28 | -0.287 | 4.682 | -10.205 | -3.837 | -2.271 | 0.347 | -0.606 | 5.6 | -1.6 | 0.2 | -4.7 | 0.5 | 0.7 | -0.5 | -1.3 | 1.3 | -1.6 | 1.4 | -2.9 | 0.6 | -1.6 | -3.2 | -1.2 |
Change In Accounts Payables
| -0.77 | -0.214 | 0.18 | -16.971 | 4.349 | 12.871 | 4.564 | -8.575 | 3.433 | -5.716 | 7.979 | -3.799 | 9.048 | 11.262 | 16.021 | -1.361 | 21.491 | -26.746 | 2.833 | -3.084 | 3.926 | 3.992 | 1.563 | -11.667 | 9.838 | 7.442 | -1.483 | 0.877 | -0.81 | 6.845 | 4.776 | -3.487 | -7.631 | 5.081 | 0.655 | -14.026 | 2.701 | -0.294 | 9.911 | -23.105 | 8.015 | -3.475 | 19.767 | -13.341 | 4.779 | -1.652 | 14.634 | 0.96 | 0.238 | -2.096 | 10.723 | -4.178 | -4.625 | -2.032 | 9.52 | 9.133 | -2.674 | 4.459 | 11.406 | -25.408 | -6.041 | -3.363 | -3.031 | 5.004 | 0 | 0 | 8.829 | 1.235 | 0 | 0 | 13.867 | -2.691 | 0 | 0 | 17.929 | 1.604 | 0 | 0 | 4.435 | 5.053 | 0 | 0 | 8.213 | 1.238 | 0 | 0 | 2.566 | 3.71 | 0 | 0 | 3.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.206 | -11.696 | -4.51 | -4.645 | 0.302 | -9.291 | 4.472 | -7.22 | 2.179 | -2.798 | -4.729 | -13.796 | 15.202 | -7.578 | 2.418 | -1.468 | 3.111 | 7.065 | 7.761 | -10.229 | -4.673 | -8.433 | -5.767 | -7.049 | -9.594 | -14.88 | -7.71 | 16.043 | 4.224 | -12.313 | 6.129 | 2.203 | -0.464 | -2.492 | 0.474 | -0.112 | 0.428 | -10.738 | -1.858 | -8.102 | 1.649 | 5.472 | -1.748 | -4.092 | -1.872 | -1.012 | -1.614 | -9.61 | -0.415 | -0.458 | -0.459 | -2.53 | -0.66 | -0.325 | 0.239 | -10.105 | -1.29 | -0.45 | -3.551 | 17.233 | -0.344 | -0.335 | -0.555 | -3.684 | 15.428 | 4.675 | 0.609 | -7.18 | 14.883 | 4.391 | 0.926 | -5.057 | 9.548 | 2.125 | 1.42 | 0.546 | 19.334 | -0.059 | -0.243 | -3.39 | 17.036 | 2.374 | 4.662 | -6.672 | 19.612 | 6.151 | 0.749 | -4.387 | 10.633 | 12.149 | -0.268 | -1.086 | 8.712 | -3.714 | -11.658 | -4.323 | 6.832 | 2.471 | -10.725 | -3.74 | 12.76 | 7.032 | -6.174 | -6.583 | 4.671 | -1.404 | -5.905 | 1.86 | 4.796 | 1.357 | -8.174 | -7.8 | 6.5 | -1.2 | -1.2 | -4.8 | 1.5 | -7.2 | -4.1 | -2.9 | 4.3 | 0.2 | -1.6 | -5 | 3.7 | -1 | -2.8 |
Other Non Cash Items
| 4.827 | 29.33 | 70.678 | -4.355 | 0.153 | -0.236 | -1.227 | 0.267 | 0.083 | 0.096 | 0.484 | 0.923 | 0.182 | -3.15 | -0.561 | 0.396 | 0.137 | 0.248 | -0.381 | 0.244 | -0.269 | 0.132 | -0.149 | 0.195 | -0.067 | -0.141 | -0.056 | 0.197 | 0.067 | -0.196 | -0.019 | 0.416 | -0.194 | -0.021 | -0.081 | -3.319 | 0.11 | 0.329 | 0.155 | 0.586 | 0.199 | -1.047 | -0.091 | 0.372 | -0.149 | -0.101 | -0.202 | 0.823 | 0.606 | -0.106 | -0.031 | -5.549 | -0.127 | 0.248 | 0.435 | 1.739 | 0.071 | -0.81 | 0.176 | -14.076 | 0.39 | 0.319 | 0.024 | 5.282 | 0.354 | 0.185 | -0.037 | -0.386 | 0.411 | 0.187 | 0.146 | -0.742 | 0.82 | -0.126 | 0.107 | 0.317 | 0.15 | 0.125 | 0.138 | -7.551 | 0.276 | 0.14 | 0.104 | 0.178 | -0.072 | -0.487 | 0.156 | 0.175 | 0.258 | 0.054 | 0.11 | -1.246 | 0.068 | 0.707 | -0.833 | 0.133 | 0.124 | -0.091 | 0.07 | -0.915 | -0.079 | 0.016 | 0.056 | 0.402 | 0.132 | 0.362 | 0.079 | -0.18 | 0.096 | 0.081 | 0.179 | -0.1 | -0.1 | -0.2 | -0.1 | 0 | 0 | 0.1 | -0.1 | -0.1 | -0.2 | -0.4 | 0.1 | -0.2 | 0 | -0.1 | 0.1 |
Operating Cash Flow
| 96.326 | 33.192 | 1.124 | 54.123 | 39.847 | 35.978 | 1.206 | 35.709 | 22.21 | 11.596 | -54.985 | 6.28 | 33.991 | 17.997 | -8.601 | 48.358 | 77.265 | 53.136 | 5.574 | 44.603 | 43.311 | 33.26 | -32.361 | 9.323 | 31.301 | 0.432 | -28.146 | 28.922 | 29.46 | 13.865 | -1.443 | 27.518 | 43.177 | 9.944 | -5.085 | 21.342 | 39.977 | 4.149 | -12.908 | 5.8 | 39.535 | 4.263 | -19.388 | 14.673 | 38.519 | -1.272 | -20.293 | 23.728 | 33.131 | 12.105 | -17.701 | 15.73 | 28.666 | -9.516 | -23.965 | 7.531 | 25.296 | 15.655 | -6.605 | 24.355 | 35.288 | 23.152 | -10.709 | -9.274 | 19.103 | 15.004 | -16.109 | 0.645 | 25.216 | 9.823 | -16.492 | -1.091 | 17.018 | 3.298 | -14.657 | 1.663 | 28.676 | 1.918 | -24.66 | -4.463 | 23.177 | 6.327 | -10.995 | 0.381 | 23.395 | 11.977 | -17.144 | 2.288 | 17.574 | 18.034 | -10.298 | 3.192 | 16.54 | 2.877 | -14.379 | -3.264 | 10.198 | 8.76 | -6.684 | 0.909 | 20.5 | 19.964 | -2.185 | -3.567 | 7.406 | 9.447 | -12.823 | -0.683 | 8.782 | 8.276 | -4.072 | -2.3 | 10.3 | 4.2 | -2.6 | -1.5 | 7 | -2.7 | -2.7 | 0.1 | 6.6 | 4.9 | -1.8 | -3.1 | 5.1 | -0.9 | -1.5 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -7.927 | -4.408 | -6.653 | -10.694 | -8.813 | -9.239 | -8.999 | -7.805 | -8.534 | -10.607 | -4.358 | -10.679 | -5.271 | -5.88 | -3.477 | -2.912 | -2.417 | -5.167 | -7.378 | -11.945 | -7.065 | -7.139 | -5.284 | -7.918 | -7.952 | -3.184 | -7.645 | -3.804 | -3.418 | -4.011 | -2.257 | -2.51 | -1.06 | -4.43 | -1.761 | -8.449 | -1.929 | -3.215 | -1.886 | -3.117 | -2.37 | -2.101 | -2.218 | -3.729 | -2.715 | -4.079 | -3.116 | -1.114 | -1.072 | -0.784 | -1.684 | -1.664 | -1.657 | -1.615 | -1.433 | -1.401 | -1.396 | -1.305 | -0.878 | -0.792 | -0.809 | -0.775 | -1.077 | -1.501 | -1.458 | -1.889 | -1.705 | -4.032 | -1.855 | -2.781 | -2.097 | -1.906 | -3.213 | -4.15 | -2.796 | -1.625 | -0.926 | -5.099 | -1.055 | -2.476 | -1.138 | -1.195 | -1.258 | -0.961 | -2.458 | -0.798 | -0.749 | -2.658 | -1.15 | -0.992 | -0.679 | -2.193 | -1.292 | -1.565 | -2.024 | -1.627 | -1.519 | -7.244 | -2.26 | -1.702 | -0.565 | -0.892 | -0.457 | -1.331 | -0.587 | -1.301 | -1.181 | -1.352 | -0.837 | -1.756 | -0.74 | -0.7 | -0.9 | -0.5 | -0.8 | -0.6 | -0.7 | -0.6 | -0.5 | -1.3 | -0.5 | -0.2 | -0.9 | -0.7 | -0.5 | -0.8 | -0.7 |
Acquisitions Net
| -0.796 | 0.047 | 0.749 | -17.972 | 0.163 | 0.398 | 2.533 | -2 | 0.346 | -1.852 | 0.033 | -17.798 | -0.025 | 8.631 | 0.681 | 0 | 0 | 0 | 0 | -342.253 | -6.032 | -2.022 | -50.477 | 0 | 0 | 0 | 0 | -0.03 | -12.083 | -26.44 | 0 | 0 | 0 | 0 | -0.188 | 0 | 0 | 0 | -3.465 | -0.104 | -0.751 | -195.612 | 0 | 0.019 | -1.021 | 0 | 0 | 0 | 0 | 0 | 0 | -5.933 | 0 | 0 | 0 | 0.428 | -0.002 | 0.005 | -0.431 | 0 | 0 | 0 | 0 | 0.706 | 0.129 | 0 | 0 | 0 | 0 | 0 | -3.464 | 3.637 | -3.513 | -8.875 | -36.328 | 0.074 | 0.091 | 0.08 | -5.913 | -0.842 | 0.008 | 0.051 | -3.127 | 0 | 0 | 0 | 0 | -2.782 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | -9.086 | -1.119 | 0.752 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0 | 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 | -0.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0.2 | 0.2 | 0.1 | 0.1 | 0 | 0.4 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 2.906 | 0.047 | 0.749 | 9.588 | 0.163 | 0.398 | 2.533 | 3.039 | 0.346 | 0.148 | 0.033 | 0.38 | -0.025 | 8.631 | 0.681 | 0.27 | 0.27 | 0.778 | 2.385 | 0.29 | 1.326 | 0.189 | 0.472 | 0.304 | 0.409 | 0.531 | 0.097 | 0.212 | 0.138 | 0.343 | 0.074 | 0.394 | 0.399 | 0.146 | 0.354 | 4.049 | 0.098 | 0.078 | 0.021 | 0.378 | 0.06 | 0.956 | 0.048 | 0.046 | -0.965 | 0.096 | 0.277 | 0.041 | 0.32 | 0.154 | 0.049 | 0.245 | 0.081 | 0.07 | 0.044 | 0.153 | 1.722 | 0.063 | 0.076 | 0.827 | 0.03 | 0.035 | 0.03 | 0.004 | 0.039 | -22.075 | 0.061 | 0.091 | 0.047 | 0.136 | 0.086 | 0.697 | 1.158 | 0.08 | 0.09 | 0.056 | 0.05 | 0.124 | 0.016 | 0.687 | 0.042 | 0.085 | 0.025 | 0.05 | 0.086 | 0.65 | 0.09 | -0.688 | 0.317 | -6.569 | 0.022 | 0.398 | -7.846 | 0.113 | 1.971 | 0.072 | 0.055 | 0.336 | 0.067 | 0.904 | -0.412 | 0.046 | 0.082 | 2.861 | 0.018 | 0.041 | 0.119 | 0.035 | 0.155 | 0.062 | 0.122 | -0.9 | 0.1 | 0.1 | 0.1 | -12.6 | -0.5 | -6.9 | 0 | 0.3 | 0.6 | -0.1 | -2 | -7.4 | 0 | 0.1 | 0 |
Investing Cash Flow
| -5.817 | -4.361 | -5.904 | -28.666 | -8.65 | -8.841 | -6.466 | -6.766 | -8.188 | -12.459 | -4.325 | -28.097 | -5.296 | 2.751 | -2.796 | -2.642 | -2.147 | -4.389 | -4.993 | -353.908 | -11.771 | -8.972 | -55.289 | -7.614 | -7.543 | -2.653 | -7.548 | -3.622 | -15.363 | -30.108 | -2.183 | -2.116 | -0.661 | -4.284 | -1.595 | -4.4 | -1.831 | -3.137 | -5.33 | -2.843 | -3.061 | -196.757 | -2.17 | -3.664 | -3.68 | -3.983 | -2.839 | -1.073 | -0.752 | -0.63 | -1.635 | -7.352 | -1.576 | -1.545 | -1.389 | -0.82 | 0.324 | -1.237 | -1.233 | 0.035 | -0.779 | -0.74 | -1.047 | -0.791 | -1.29 | -23.964 | -1.644 | -3.941 | -1.808 | -2.645 | -5.475 | 2.428 | -5.568 | -12.945 | -39.034 | -1.495 | -0.785 | -4.895 | -6.952 | -2.631 | -1.088 | -1.059 | -4.36 | -0.911 | -2.372 | -0.148 | -0.659 | -6.128 | -0.832 | -7.561 | -0.657 | -1.795 | -9.138 | -1.452 | -0.053 | -10.641 | -2.583 | -6.156 | -17.693 | -0.798 | -0.977 | -0.846 | -0.375 | 1.53 | -0.569 | -1.26 | -1.062 | -1.317 | -0.682 | -1.694 | -0.618 | -1.4 | -0.8 | -0.2 | -0.5 | -13.1 | -1.1 | -7.5 | -0.1 | -0.8 | 0.1 | -0.2 | -2.9 | -8.1 | -0.5 | -0.7 | -0.7 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -102.871 | -28.001 | -86.187 | -88.692 | -40.752 | -49.751 | -21.753 | -92.754 | -35.756 | -35.758 | -24.763 | -24.785 | -20.771 | -38.771 | -68.234 | -105.773 | -73.774 | -66.529 | -27.791 | -81.025 | -35.021 | -33.039 | -8.037 | -48.702 | -40.016 | -42.066 | -3 | -83 | -37.017 | -24 | -9 | -72.001 | -52.027 | -14.004 | -15.006 | -48.421 | -38.009 | -24.293 | -14.726 | -0.261 | -1.686 | -187.974 | -0.686 | -0.176 | -0.077 | -0.073 | -0.073 | -8.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.398 | -21.374 | -1.865 | -0.908 | -18.585 | -28.231 | -8.63 | -0.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.422 | 0.694 | 0.728 | 0.169 | 0.213 | 0.327 | 0.877 | 0.803 | 0.092 | 0.073 | 0.474 | 0.191 | 1.311 | -0.602 | 0.776 | 1.459 | 0 | 0 | 0 | 2.573 | 0 | 0 | 0 | 0.045 | 0.321 | 1.92 | 0.266 | 0.338 | 0.078 | 1.375 | 0.606 | 0.115 | 0.256 | 0.681 | 0.317 | 0.015 | 0.069 | 1.664 | 0.275 | 0.476 | 0.093 | 0.084 | 0.25 | 0.038 | 0.383 | 0.3 | 0.565 | 1.641 | 0.239 | 0.212 | 0.039 | 0.023 | 0.025 | 0.144 | 0.089 | 0.273 | 0.391 | 0.3 | 0.026 | 0.001 | 0.32 | 0.419 | 0.378 | 0.449 | 0.85 | 0 | 0 | 0.098 | 0.273 | 0.126 | 0.067 | -0.41 | 0.284 | 0.14 | 0.117 | 0.034 | 0 | 0.038 | 0.087 | 0.03 | 0.087 | 0.01 | 0.012 | 0 | 0.085 | 0.001 | 0.009 | 0 | 0.055 | 0.008 | 0.002 | 0.067 | 0.051 | 0.046 | 0.148 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | -0.003 | 0 | 0 | 2.332 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | -0.5 | 32.9 | 0 | 0 | 0 | 0 | 0 | 0 | -1.1 | 0 | 1.5 | 15.7 |
Common Stock Repurchased
| -0.125 | -0.201 | -1.618 | -24.61 | -0.045 | -0.253 | -0.736 | -0.056 | -0.092 | -0.322 | -0.39 | -1.957 | -0.728 | -0.933 | -0.296 | -1.459 | -0.71 | -0.71 | 0 | 0.001 | -1.185 | -2.055 | -1.49 | -0.437 | 0.001 | -0.437 | 0 | -0.166 | 0 | -0.166 | 0 | -0.019 | 22.231 | 5.899 | 44 | 17 | 10 | 19 | 33 | 0 | -34.204 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.065 | -12.281 | 13.542 | -0.11 | 0.952 | -12.003 | 12.548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -3.115 | -3.111 | -3.103 | -2.624 | -2.624 | -2.622 | -2.615 | -2.138 | -2.139 | -2.139 | -2.133 | -1.658 | -1.658 | -1.657 | -1.654 | -1.534 | -1.531 | -1.531 | -1.528 | -1.409 | -1.409 | -1.404 | -1.404 | -1.286 | -1.285 | -1.277 | -1.276 | -1.159 | -1.158 | -1.151 | -1.146 | -1.032 | -1.031 | -1.026 | -1.025 | -0.909 | -0.911 | -0.905 | -0.903 | -0.788 | -0.848 | -0.846 | -0.846 | -0.845 | -0.844 | -0.842 | -0.84 | -0.715 | -0.714 | -0.713 | -0.712 | -0.713 | -0.712 | -0.71 | -0.71 | -0.709 | -0.707 | -0.705 | -0.705 | -0.603 | -0.602 | -0.599 | -0.595 | -0.595 | -0.59 | -0.588 | -0.588 | -0.587 | -0.587 | -0.586 | -0.586 | -0.586 | -0.586 | -0.585 | -0.585 | -0.585 | -0.585 | -0.584 | -0.585 | -0.585 | -0.584 | -0.583 | -0.584 | -0.584 | -0.583 | -0.583 | -0.583 | -0.583 | -0.583 | -0.582 | -0.583 | -0.582 | -0.582 | -0.583 | -0.582 | -0.583 | -0.582 | -0.581 | -0.582 | -0.583 | -0.584 | -1.071 | -1.071 | -1.07 | -1.071 | -1.066 | -0.968 | -0.958 | -0.96 | -0.959 | -0.959 | -0.9 | -1 | -0.9 | -1 | -0.9 | -1 | -0.7 | -0.8 | -0.7 | -0.6 | -0.7 | -0.7 | -0.6 | -0.6 | -0.6 | -0.5 |
Other Financing Activities
| 34.957 | 0.694 | -4.402 | 24.61 | 17 | 26 | 91 | 31.361 | 28.092 | 34.073 | 128.474 | 0.191 | 0.082 | 0.331 | 1.072 | 17.187 | 9.666 | 15.237 | 74.369 | 370.66 | 19.352 | 20.878 | 103.237 | 33.437 | 22 | 13.563 | 90 | 17.166 | 17 | 42.374 | 66.46 | 6.343 | 0.071 | 0.103 | 0.038 | -0.222 | 0.041 | 0.029 | 0.01 | 0.133 | 0.104 | -0.382 | 0.324 | -0.221 | 0.11 | 0.091 | 0.02 | -0.201 | -28.097 | -14.501 | 46.966 | -22.861 | -26.055 | 9.283 | 23.126 | 0.126 | 0.001 | 0.014 | 0.031 | -0.859 | 0.028 | 0.007 | 0.008 | 9.396 | -15.12 | -10.158 | 36.494 | -11.873 | -11.653 | -8.35 | 30.557 | -4.562 | -15.952 | 12.227 | 55.857 | -7.276 | -20.638 | 3.166 | 38.096 | 2.945 | -19.162 | -7.259 | 20.405 | -0.829 | -17.747 | -10.607 | 14.755 | 3.977 | -15.973 | -12.301 | 15.252 | -8.525 | 0.748 | 1.633 | 13.707 | 13.031 | -5.438 | -3.322 | 23.88 | 0.166 | -14.514 | -17.811 | 1.985 | 5.18 | -5.415 | -7.396 | 14.618 | 1.621 | -10.167 | -1.583 | 3.5 | 2.2 | -8 | 0.2 | 3.1 | 17.3 | -37.6 | 9.4 | 3.5 | 2 | -6 | -3.9 | 5.7 | 13.7 | -4.7 | 0.7 | -12.9 |
Financing Cash Flow
| -72.576 | -30.619 | 77.792 | -91.147 | -26.208 | -26.299 | 66.773 | -62.784 | -9.803 | -4.146 | 101.188 | -26.252 | -23.075 | -41.03 | 67.356 | -90.12 | -65.639 | -53.533 | 45.05 | 290.8 | -18.263 | -15.62 | 92.306 | -16.943 | -18.979 | -27.86 | 85.99 | -66.821 | -21.097 | 18.598 | 56.92 | -66.594 | -30.5 | -8.347 | 28.324 | -32.537 | -28.81 | -4.505 | 17.656 | -0.916 | -33.262 | 186.746 | 0.164 | -1.204 | -0.428 | -10.524 | 9.672 | -12.661 | -28.572 | -15.002 | 46.293 | -23.551 | -26.742 | 8.717 | 22.505 | -0.708 | -22.754 | -14.537 | 11.986 | -20.156 | -27.533 | -20.806 | 11.53 | 9.25 | -14.86 | -10.746 | 35.906 | -12.362 | -11.967 | -8.81 | 30.038 | -5.558 | -16.254 | 11.782 | 55.389 | -7.827 | -21.223 | 2.62 | 37.598 | 2.39 | -19.659 | -7.832 | 19.833 | -1.413 | -18.245 | -11.189 | 14.181 | 3.368 | -16.501 | -12.875 | 14.671 | -9.04 | 0.217 | 1.096 | 13.273 | 12.478 | -6.02 | -3.903 | 23.298 | -0.417 | -15.098 | -18.882 | 0.914 | 4.114 | -6.489 | -8.462 | 13.65 | 1.853 | -11.127 | -2.542 | 2.541 | 1.2 | -8.9 | -0.7 | 2.1 | 15.9 | -5.7 | 8.7 | 2.7 | 1.3 | -6.6 | -4.6 | 5 | 12 | -5.3 | 1.6 | 2.3 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 3.57 | -1.479 | -3.129 | 4.075 | -3.516 | 1.903 | 0.791 | 5.549 | -4.805 | -3.374 | 0.284 | 0.995 | -2.061 | 0.647 | -0.889 | 1.084 | 2.034 | 2.363 | -3.517 | 0.537 | -1.188 | 0.499 | 0.324 | 0.397 | 0.499 | -2.167 | 0.181 | -2.174 | 1.431 | 1.62 | 0.575 | 1.5 | -0.503 | -1.995 | 1.088 | -0.14 | -1.201 | 1.354 | -2.29 | -1.152 | -1.927 | 0.854 | -0.313 | 0.552 | 1.351 | 0.129 | -1.34 | -0.016 | 0.986 | -0.811 | 0.613 | 0.182 | -1.214 | 0.106 | 0.989 | -0.142 | 1.364 | -0.756 | -0.895 | 0.066 | 0.424 | 0.233 | -0.071 | -0.1 | -0.84 | 0.387 | 0.041 | -0.665 | 0.487 | 0.152 | 0.094 | -0.9 | 0.376 | 0.842 | -0.03 | 0.276 | -0.197 | -0.195 | -0.029 | 0.149 | -0.07 | -0.015 | -0.405 | -0.215 | 0.212 | 0.352 | -0.123 | -0.364 | 0.148 | 0.56 | -0.03 | -0.186 | 0.227 | 0.024 | -0.146 | 0.238 | -0.243 | -0.092 | -0.123 | -0.224 | 0.371 | -0.154 | -0.091 | -0.098 | 0.128 | -0.028 | 0.042 | 0.038 | -0.041 | -0.035 | -0.118 | 0 | 0 | 0 | -0.8 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.8 |
Net Change In Cash
| 21.503 | -3.267 | 69.883 | -61.615 | 1.473 | 2.741 | 62.304 | -28.292 | -0.586 | -8.383 | 42.162 | -47.074 | 3.559 | -19.635 | 55.07 | -43.32 | 11.513 | -2.423 | 42.114 | -17.968 | 12.089 | 9.167 | 4.98 | -14.837 | 5.278 | -32.248 | 50.477 | -43.695 | -5.569 | 3.975 | 53.869 | -39.692 | 11.513 | -4.682 | 22.732 | -15.735 | 8.135 | -2.139 | -2.872 | 0.889 | 1.285 | -4.894 | -21.707 | 10.357 | 35.762 | -15.65 | -14.8 | 9.978 | 4.793 | -4.338 | 27.57 | -14.991 | -0.866 | -2.238 | -1.86 | 5.861 | 4.23 | -0.875 | 3.253 | 4.3 | 7.4 | 1.839 | -0.297 | -0.915 | 2.113 | -19.319 | 18.194 | -16.323 | 11.928 | -1.48 | 8.165 | -5.121 | -4.428 | 2.977 | 1.668 | -7.383 | 6.471 | -0.552 | 5.957 | -4.555 | 2.36 | -2.579 | 4.073 | -2.539 | 2.99 | 0.992 | -3.745 | -0.836 | 0.389 | -1.842 | 3.686 | -7.829 | 7.846 | 2.545 | -1.305 | -1.189 | 1.352 | -1.391 | -1.202 | -0.53 | 4.796 | 0.082 | -1.737 | 1.979 | 0.476 | -0.303 | -0.193 | -0.109 | -3.068 | 4.005 | -2.267 | -2.5 | 0.6 | 3.3 | -1.8 | 1.3 | 0.2 | -1.5 | 0 | 0.6 | 0.1 | 0.1 | 0.2 | 0.8 | -0.7 | 0 | -0.7 |
Cash At End Of Period
| 140.038 | 118.535 | 121.802 | 51.919 | 113.534 | 112.061 | 109.32 | 47.016 | 75.308 | 75.894 | 84.277 | 42.115 | 89.189 | 85.63 | 105.265 | 50.195 | 93.515 | 82.002 | 84.425 | 42.311 | 60.279 | 48.19 | 39.023 | 34.043 | 48.88 | 43.602 | 75.85 | 25.373 | 69.068 | 74.637 | 70.662 | 16.793 | 56.485 | 44.972 | 49.654 | 26.922 | 42.657 | 34.522 | 36.661 | 39.533 | 38.644 | 37.359 | 42.253 | 63.96 | 53.603 | 17.841 | 33.491 | 48.291 | 38.313 | 33.52 | 37.858 | 10.288 | 25.279 | 26.145 | 28.383 | 30.243 | 24.382 | 20.152 | 21.027 | 17.774 | 13.474 | 6.074 | 4.235 | 4.532 | 5.447 | 3.334 | 22.653 | 4.459 | 20.782 | 8.854 | 10.334 | 2.169 | 7.29 | 11.718 | 8.741 | 7.073 | 14.456 | 7.985 | 8.537 | 2.58 | 7.135 | 4.775 | 7.354 | 3.281 | 5.82 | 2.83 | 1.838 | 5.583 | 6.419 | 6.03 | 7.872 | 4.186 | 12.015 | 4.169 | 1.624 | 2.929 | 4.118 | 2.766 | 4.157 | 5.359 | 5.889 | 1.093 | 1.011 | 2.748 | 0.769 | 0.293 | 0.596 | 0.789 | 0.898 | 3.966 | -0.039 | -2.5 | 0.6 | 3.3 | 0 | 1.3 | 0.2 | -1.5 | 1.9 | 0.6 | 0.1 | 0.1 | 1 | 0.8 | -0.7 | 0 | 0 |