Affiliated Managers Group, Inc.
NYSE:AMG
177.06 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 76 | 198.7 | 244.2 | 286 | 187.4 | 188.5 | 831.1 | 164.4 | 173.9 | 218.7 | 283.4 | 208.5 | 184.1 | 214.1 | 195.8 | 127.8 | 63.4 | 40 | 95.8 | 162.1 | 180.2 | -133 | -98.8 | 201.8 | 205.3 | 224 | 393.8 | 216.9 | 204.4 | 193.6 | 207.4 | 174.9 | 182.7 | 174 | 230.8 | 192.3 | 189.9 | 220.7 | 256.2 | 191 | 179 | 159.4 | 249.1 | 156.4 | 134.2 | 129.7 | 139.3 | 118.1 | 60.9 | 93 | 89.1 | 80.1 | 101 | 89.4 | 107.321 | 69.029 | 58.217 | 52.761 | 65.567 | 67.86 | 56.249 | 23.24 | -69.751 | 24.848 | 35.295 | 32.778 | 60.867 | 42.585 | 41.887 | 36.622 | 48.954 | 33.147 | 33.936 | 35.24 | 38.764 | 28.511 | 26.241 | 25.553 | 23.258 | 16.799 | 18.92 | 18.17 | 17.313 | 16.395 | 13.823 | 12.997 | 13.262 | 12.82 | 15.352 | 14.508 | 12.6 | 12.352 | 13.107 | 11.93 | 14.786 | 14.378 | 13.677 | 13.815 | 44.673 | 10.456 | 9.515 | 7.544 | 9.31 | 5.864 | 5.915 | 4.462 |
Depreciation & Amortization
| 10.4 | 10.3 | 13.8 | 15.5 | 15.8 | 16.2 | 16.1 | 18.2 | 17.1 | 16 | 14.5 | 13 | 13 | 11.8 | 11.5 | 36.5 | 85.9 | 25.7 | 77.1 | 27.2 | 26.7 | 34.8 | 43.8 | 35.4 | 28.9 | 28.7 | 26.7 | 26 | 26.9 | 27.1 | 32.5 | 31.9 | 33.7 | 31.6 | 34.3 | 35 | 32.7 | 32.2 | 42.6 | 33.1 | 32.2 | 31.2 | 33.9 | 36.1 | 35.9 | 36.4 | 34.5 | 27.5 | 118.4 | 33.8 | 34.8 | 26.1 | 25.9 | 25.9 | 24.98 | 24.233 | 12.967 | 11.963 | 11.605 | 11.46 | 11.287 | 11.333 | 17.212 | 10.19 | 12.048 | 11.897 | 11.688 | 11.481 | 11.112 | 11.066 | 9.962 | 9.81 | 9.818 | 9.413 | 9.595 | 9.324 | 7.986 | 8.015 | 7.537 | 7.557 | 6.711 | 6.544 | 6.483 | 6.583 | 6.496 | 6.131 | 6.152 | 5.666 | 5.975 | 6.165 | 13.453 | 8.382 | 8.368 | 8.26 | 8.032 | 7.998 | 7.593 | 7.397 | 6.878 | 6.51 | 6.74 | 6.002 | 5.398 | 5.266 | 5.118 | 4.342 |
Deferred Income Tax
| 17.3 | 23.5 | 18.4 | -11.2 | 12.9 | 11.3 | -15.8 | 16.8 | 10.8 | 20.2 | 3.6 | 19.4 | 50.4 | 17.8 | 16.2 | 30.1 | -0.3 | -19.2 | 21.2 | 3.5 | 5.5 | -86 | 20.8 | 12.4 | 5.3 | 13.4 | -203.9 | 24.3 | 20.7 | 35.3 | -10.5 | 19.4 | 22.9 | 27.5 | 17.7 | 17.3 | 25.6 | 34.1 | 13.2 | 18.7 | 15.8 | 15.1 | 3.7 | -4.8 | 16.3 | 13.3 | 7.4 | 8.5 | -14.7 | 13.4 | 3.4 | 14 | 7.4 | 10.4 | 11.122 | 7.976 | 8.997 | 8.658 | 8.003 | 3.873 | 4.866 | 11.962 | -60.318 | 15.342 | 8.269 | 5.884 | 8.125 | 7.055 | 8.556 | 8.496 | 10.896 | 7.298 | 6.243 | 6.906 | 7.771 | 7.982 | 8.273 | 7.662 | 8.589 | 7.959 | 6.99 | 8.078 | 8.889 | 8.021 | 7.526 | 6.613 | 6.201 | 5.997 | 5.655 | 5.381 | 1.28 | 1.708 | 0.628 | 2.115 | 0.305 | 1.403 | 2.255 | 2.598 | 7.771 | 2.778 | 2.1 | 2.287 | 0 | 0 | 0 | 2.423 |
Stock Based Compensation
| 27.5 | 38.8 | 28.7 | 26 | 32.1 | 25.3 | 32.9 | 24.2 | 25.8 | 30.9 | 35.8 | 32.9 | 23.1 | 34.9 | 36.5 | 25.2 | 32.7 | 24.8 | 27.5 | 20.9 | 22.5 | 19.5 | 23.9 | 27.7 | 19.4 | 30.1 | 21.8 | 20.4 | 22.2 | 26 | 14.8 | 32.4 | 18 | 15.2 | 18 | 17.6 | 49.8 | 17.3 | 31.5 | 21.1 | 47 | 14.1 | 57.4 | 9 | 8.8 | 14.1 | 23.5 | 8 | 7.9 | 8.2 | 11 | 7.3 | 5.9 | 0 | 19.53 | 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 |
Change In Working Capital
| 26.6 | -152.5 | 26 | 100.7 | -124.2 | -231.1 | 285.9 | 49.5 | 53.6 | -250.5 | 98.4 | 95.5 | 74.1 | -148 | 146.2 | 19.2 | 76.1 | -231.5 | 66.9 | 49.9 | 64.8 | -304.9 | 114.4 | 50.7 | 55.2 | -224.4 | 142.5 | 62.4 | 42.4 | -256.2 | 177.8 | 77.1 | 43.8 | -277.6 | 111.4 | 107.2 | 63.1 | -261.4 | 86.8 | 124 | 68.9 | -115.4 | 13.9 | 72.4 | 28.8 | -52.2 | 2.8 | 34.6 | 30.8 | -114.1 | 17.6 | 77.3 | 14.9 | -65.1 | -2.939 | 44.449 | 1.096 | -28.337 | -16.39 | -6.665 | 6.381 | -55.572 | 12.7 | 69.893 | 53.418 | -139.818 | 31.074 | 88.454 | 52.71 | -124.109 | 1.972 | 49.06 | 75.66 | -73.051 | 18.664 | 25.003 | 18.367 | -46.834 | 8.4 | 15.965 | 32.648 | -26.649 | 0.023 | 15.775 | 7.795 | -27.545 | 9.451 | 15.513 | 14.283 | -15.747 | 2.808 | 9.32 | 8.821 | -18.713 | -2.55 | 18.329 | 15.869 | 27.826 | -45.387 | -1.187 | 1.337 | 21.102 | -15.344 | 2.873 | 8.637 | -6.827 |
Accounts Receivables
| 68.8 | -159.5 | 68 | 47.4 | -71.6 | -92.2 | 77.5 | 9 | 52.7 | -52.2 | 112.7 | 212.3 | -206.7 | -86.6 | -7.9 | 101.5 | -59.8 | -32.7 | 126.5 | 35 | 4.8 | -131.3 | 96 | -21 | 31.8 | -92.4 | 78.2 | -55.9 | -0.7 | -75.1 | 20.5 | 87.7 | 44.2 | -94.2 | 81.1 | 29.3 | 18.1 | -72.4 | 121.6 | -41.5 | 12.9 | -66.5 | -39.7 | -44.5 | -17.9 | 3.7 | -13.5 | 2.4 | -11.2 | -12.5 | 4.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.6 | 0 | 0.2 | -3.8 | 6.4 | -5.1 | 0 | -12.7 | -454.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.6 | 0 | 0 | -72.6 | 0 | 0 | 0 | -209.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.6 | 76.3 | 46.3 | -52 | 10.2 | 38.9 | 42.4 | -88.4 | 9.1 | 38.3 | 48.8 | -56.5 | 66.383 | 51.956 | 23.85 | -36.942 | -86.08 | 11.243 | 26.861 | -87.98 | -49.315 | 58.263 | 30.861 | -109.396 | 65.814 | 0 | 53.331 | -109.874 | 32.217 | 42.495 | 53.331 | -32.975 | 32.217 | 21.873 | 14.306 | -10.48 | 16.386 | 13.996 | 22.896 | -20.084 | 6.612 | 13.996 | 15.391 | -25.3 | 24.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -42.2 | 7 | -42 | 53.3 | -52.6 | -138.9 | 208.4 | 40.5 | 0.9 | -198.3 | 25.8 | -116.8 | 280.8 | -75.4 | 146.2 | 19.2 | 76.1 | -231.5 | -59.6 | 49.9 | 60 | -173.6 | 18.4 | 71.7 | 23.4 | -132 | 64.3 | 118.3 | 43.1 | -181.1 | 157.3 | -10.6 | -0.4 | -183.4 | 30.3 | 77.9 | 45 | -189 | -34.8 | 165.5 | 56 | -48.9 | -4.4 | -3.9 | 0.2 | -0.1 | -0.3 | -1.6 | -0.4 | -0.5 | 458.8 | 39 | -33.9 | -8.6 | -69.322 | -7.507 | -22.754 | 8.605 | 69.69 | -17.908 | -20.48 | 32.408 | 62.015 | 11.63 | 22.557 | -30.422 | -34.74 | 88.454 | -0.621 | -14.235 | -30.245 | 6.565 | 22.329 | -40.076 | -13.553 | 3.13 | 4.061 | -36.354 | -7.986 | 1.969 | 9.752 | -6.565 | -6.589 | 1.779 | -7.596 | -2.245 | -14.564 | 15.513 | 14.283 | -15.747 | 2.808 | 9.32 | 8.821 | -18.713 | -2.55 | 18.329 | 15.869 | 27.826 | -45.387 | -1.187 | 1.337 | 21.102 | -15.344 | 2.873 | 8.637 | -6.827 |
Other Non Cash Items
| 104.3 | 5.5 | -76.2 | -123.1 | -33.3 | 224.6 | -892.9 | 17.8 | 80.3 | 109.7 | -73.8 | -22.9 | 17.3 | 58.3 | -23.7 | 12.6 | 32 | 245.8 | 24 | 43.8 | 27.4 | 451.7 | 160.3 | -29.1 | 58.2 | 133.2 | -11 | 6.5 | 5.3 | 96.3 | -77.5 | 6.3 | 13.9 | 55.4 | -63.6 | 16.3 | -9.7 | 76.2 | -68.5 | 16.6 | -14.7 | 193.3 | -104.6 | 13.7 | 38.7 | 66.1 | -21.3 | 14.4 | -19.8 | 18.2 | 4.7 | 39 | 25.1 | 8.8 | -30.795 | 7.082 | 19.857 | -0.197 | -6.078 | -11.157 | -17.824 | 2.219 | -9.952 | 23.938 | 2.645 | 7.581 | 5.804 | 7.638 | 3.237 | 6.891 | 54.101 | 5.339 | 3.726 | 19.409 | -7.298 | 4.46 | 8.83 | -2.79 | 1.567 | 2.853 | 0.327 | 5.663 | 0.773 | 2.574 | 0.131 | -0.281 | 0.333 | 0.353 | -0.361 | 0.341 | 0.367 | 0.122 | -0.734 | 0 | 0 | 0 | 0 | 0 | 0 | -0.138 | 0.138 | -0.1 | 10.41 | -3.693 | -3.343 | 4.613 |
Operating Cash Flow
| 265.3 | 209.2 | 254.9 | 293.9 | 90.7 | 234.8 | 257.3 | 290.9 | 361.5 | 145 | 361.9 | 346.4 | 362 | 188.9 | 382.5 | 251.4 | 289.8 | 85.6 | 312.5 | 307.4 | 327.1 | -17.9 | 264.4 | 298.9 | 372.3 | 205 | 369.9 | 356.5 | 321.9 | 122.1 | 344.5 | 342 | 315 | 26.1 | 348.6 | 385.7 | 351.4 | 119.1 | 361.8 | 404.5 | 328.2 | 297.7 | 209.5 | 282.8 | 262.7 | 202.2 | 186.2 | 211.1 | 183.5 | 52.5 | 160.6 | 243.8 | 180.2 | 130.2 | 129.219 | 168.369 | 115.09 | 68.021 | 75.143 | 80.162 | 72.214 | 11.929 | 56.64 | 141.342 | 120.455 | -62.761 | 99.141 | 156.633 | 118.219 | -47.339 | 69.882 | 103.821 | 129.383 | -2.083 | 67.496 | 75.279 | 69.697 | -8.394 | 49.351 | 51.133 | 65.596 | 11.806 | 33.481 | 49.348 | 35.771 | -2.085 | 35.399 | 40.348 | 40.905 | 10.648 | 30.508 | 31.884 | 30.19 | 3.592 | 20.573 | 42.108 | 39.394 | 51.636 | 13.935 | 18.419 | 19.83 | 36.935 | 9.774 | 10.31 | 16.327 | 9.013 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.6 | -1 | -5.8 | -2.6 | -2.1 | -1.9 | -2.3 | -3 | -2.4 | -3.7 | -3.5 | -2.8 | -1.4 | -0.7 | -1.7 | -2.3 | -1.9 | -2.6 | -3.2 | -0.1 | -3.3 | -3 | -5.2 | -3.2 | -4.8 | -5.5 | -4.6 | -6.7 | -3.1 | -4.1 | -5.1 | -6.5 | -4.5 | -4.1 | -12.7 | -13.8 | -7 | -4.7 | -5.5 | -3.2 | -6.4 | -4.1 | -8.1 | -7.1 | -4.3 | -4.6 | -10.1 | -4.9 | -3.7 | -1.3 | -7.8 | -3.9 | -2.7 | -1.7 | -3.446 | -2.209 | -2.002 | -1.105 | -0.913 | -0.438 | -0.663 | -0.552 | -1.463 | -2.95 | -2.593 | -2.548 | -5.439 | -3.221 | -4.075 | -4.086 | -6.548 | -3.025 | -4.801 | -7.136 | -5.422 | -4.112 | -2.356 | -2.633 | -0.492 | -2.966 | -2.224 | -1.295 | -0.678 | -20.352 | -1.35 | -1.509 | -1.101 | -1.183 | -2.647 | -1.22 | -7.045 | 1.768 | -0.907 | -1.046 | 4.026 | -1.768 | -6.651 | -1.842 | -2.065 | -0.079 | -2.861 | -1.045 | -1.655 | -0.798 | -1.036 | -0.824 |
Acquisitions Net
| -5.7 | 0 | -200 | 200.2 | -5.2 | 2.6 | 80.3 | 91.6 | 0.8 | -147.8 | -416.7 | 3.3 | -133 | -11.8 | -42.1 | 0 | -1.7 | -0.7 | 88.9 | -102.5 | -25.7 | -5.3 | 7.3 | 0 | -7.3 | -9.9 | -0.3 | 0 | -25.6 | -4.7 | -476.4 | -333.5 | -0.1 | -551.3 | -247.7 | -18 | -32 | 0 | -710.6 | -0.4 | -425.1 | -108.9 | 26.3 | -26.3 | 0 | 0 | -42.1 | -350 | -405.3 | 0 | 15 | 0 | 0 | 13.3 | 127.668 | 0 | 0 | -127.668 | -63.669 | -1.412 | 0 | 0 | 0 | 0 | 0 | 43.347 | 123.262 | 0 | 7.669 | 25.855 | -23.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -99.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -109.2 | -359.1 | -253.5 | -262.6 | -105.2 | -109.8 | -164.8 | -111.9 | -19.9 | -15.4 | -16.1 | -17.5 | -18.9 | -21 | -12 | -12.2 | -11.6 | -11.9 | -10 | -2.4 | -22 | -8.7 | -14 | -8.4 | -13.4 | -5 | -15 | -8.6 | -7.4 | -6.2 | -5.8 | -2.2 | -5.3 | -2.7 | -4.1 | -4.6 | -3.4 | -1.4 | -4.4 | -8.5 | -5.8 | -2.5 | -5.1 | -1.7 | -2 | -2.6 | -5.3 | -352.7 | -406.9 | -9.5 | -0.8 | -39.4 | -2.4 | -22.4 | 783.253 | -23.781 | -808.52 | -14.919 | -35.987 | 1.412 | -4.322 | -8.836 | -172.378 | -9.191 | 34.346 | -57.79 | -492.711 | -5.304 | -33.961 | -38.355 | -109.132 | -11.046 | 3.791 | -36.397 | 0 | 18.391 | 15.035 | -21.428 | -508.592 | 7.658 | -0.006 | -2.586 | -11.207 | -1.75 | -4.851 | -3.119 | 0 | 0 | 0 | 0 | -319.986 | 0 | 0 | 0 | -2.631 | -1.526 | 0 | 0 | 0 | 0 | -40.299 | -63.769 | -0.713 | -1.389 | 0.173 | -64.173 |
Sales Maturities Of Investments
| 335.7 | 434.6 | 246.6 | 251.8 | 110.4 | 399.7 | 243.5 | 20.3 | 6.9 | 9.5 | 30.4 | 9.9 | 6.7 | 9.4 | 10.1 | 3.4 | 2.4 | 31.1 | 39.8 | 8.1 | 8.1 | 16.9 | 21.9 | 16.2 | 3.9 | 6.6 | 28.8 | 19.2 | 20.8 | 31.3 | 23.8 | 13.5 | 20.8 | 7.2 | 2.4 | 4.3 | 16.4 | 1.8 | 3.4 | 6.6 | 6.1 | 1.2 | 6.7 | 1 | 3.5 | 0.2 | 3.1 | 3.6 | 14.6 | 12.9 | -1.7 | 0.6 | 0 | 12 | 3.289 | 0 | 0 | 11.784 | 0.766 | 1.584 | 0 | 5.72 | 1.01 | 9.144 | 9.452 | 5.55 | 1.767 | 0 | 0.001 | 4.629 | 23.088 | 0 | -28.861 | 29.835 | 0 | 0 | 0 | 24.062 | 39.955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.156 | 0.107 |
Other Investing Activites
| 240.9 | -8.8 | -0.7 | -104.6 | 5.2 | -2.6 | 159 | -91.6 | -12.2 | -153.7 | -402.4 | -4.3 | -145.2 | -23.4 | -44 | -8.8 | -10.9 | 18.5 | 118.7 | -96.8 | -39.6 | 2.9 | -7.3 | 7.8 | -16.8 | 9.9 | 13.5 | 10.6 | -12.2 | 20.4 | -458.4 | -322.2 | 15.4 | -546.8 | -249.4 | -18.3 | -19 | 0.4 | -711.6 | -2.3 | -424.8 | -110.2 | -26.3 | -27 | 1.5 | -2.4 | -44.3 | 350 | 405.3 | 0 | -13.3 | 0 | 0 | -13.3 | -1,043.811 | -10.98 | 127.668 | -127.668 | 63.669 | -137.86 | -1.411 | 0 | 150.731 | -3.141 | -147.59 | -43.347 | -123.262 | 0 | -7.669 | -25.855 | 9.215 | -0.974 | 9.358 | -9.358 | -4.409 | -62.375 | -20.752 | 2.361 | -0.003 | -2.112 | -75.903 | -4.22 | -0.002 | -1.75 | 0.003 | -0.015 | 0.703 | -117.459 | -13.676 | -2.334 | -0.152 | -2.874 | -9.651 | -3.781 | -0.826 | -0.103 | -1.031 | -0.277 | -1.355 | 1.765 | -1.31 | -1.921 | -2.452 | 0.628 | -0.508 | -0.181 |
Investing Cash Flow
| 220.2 | 74.5 | -213.4 | 186.8 | 3.1 | 288 | 156.7 | -94.6 | -14.6 | -157.4 | -405.9 | -7.1 | -146.6 | -24.1 | -45.7 | -11.1 | -12.8 | 15.9 | 115.5 | -96.9 | -42.9 | -0.1 | 2.7 | 4.6 | -21.6 | -3.9 | 8.9 | 3.9 | -15.3 | 16.3 | -463.5 | -328.7 | 10.9 | -550.9 | -262.1 | -32.1 | -26 | -4.3 | -717.1 | -5.5 | -431.2 | -114.3 | -6.5 | -34.1 | -2.8 | -7 | -54.4 | -354 | -396 | 2.1 | -8.6 | -42.7 | -5.1 | -12.1 | -133.047 | -25.99 | -682.854 | -131.908 | -36.134 | -136.714 | -4.985 | -3.668 | -22.1 | -6.138 | -106.385 | -54.788 | -496.383 | -8.525 | -38.035 | -37.812 | -106.465 | -15.045 | -20.513 | -23.056 | -9.831 | -66.487 | -8.073 | 2.362 | -386.954 | -5.078 | -78.133 | -8.101 | -11.887 | -22.102 | -6.198 | -4.643 | -0.398 | -118.642 | -16.323 | -3.554 | -327.183 | -1.106 | -10.558 | -4.827 | 0.569 | -3.397 | -7.682 | -101.22 | -3.42 | 1.686 | -44.47 | -66.735 | -4.82 | -1.559 | -1.215 | -65.071 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | -25 | 0 | 0 | -25 | -60.8 | -2.8 | -41.5 | -16.5 | -6.9 | -3.3 | -7.8 | -15 | -350 | -275 | -350 | -250 | -510 | -50 | -75 | -385 | -579.1 | -61.5 | -105 | -435 | -160 | -360 | -125 | -160 | -455 | -340 | -235 | -95 | -225 | -475 | -60 | -496 | -125 | -80 | -390 | -425.6 | -215 | -572.3 | -219 | -195 | -195 | -361.6 | -0.3 | -0.2 | -201.7 | -93.5 | -227.6 | -119.9 | -77.052 | -299.393 | -293.52 | -90.371 | -142 | -4.479 | -2.932 | -235.061 | 0 | 0 | -126.5 | -329.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -7.3 | 0 | 0 | 7.3 | -6.3 | 0 | 0 | 6.3 | 117.7 | 200 | 0 | 0 | 350 | 0 | 349.8 | 0 | 510 | 50 | 84.4 | 336.3 | 0.6 | 5 | 1.1 | 3 | 8.2 | 4.2 | 9.2 | 20.3 | 302.6 | 155.5 | 3.2 | 4.5 | 3.8 | 0.8 | 9.6 | 43.6 | 3.5 | 13.9 | 17.2 | 6.8 | 0.5 | 11.7 | 6.8 | 29.2 | 27.7 | 23.3 | 7.3 | 15.1 | 2 | 0.3 | 5.7 | 19.2 | 10.321 | 10.641 | 22.959 | 2.455 | 7.365 | 18.139 | 11.622 | 144.258 | 0.033 | 5.98 | 19.024 | 213.777 | 500.64 | 13.926 | 3.133 | 35.625 | 5.941 | 11.377 | 3.04 | 32.407 | 4.635 | 10.232 | 12.284 | 1.741 | -101.182 | 0 | 300 | 11.414 | 0 | 0 | 0 | 0 | -1.047 | 0 | 0 | 1.047 | 0 | -221.491 | 231.705 | 1.75 | 0 | 3.447 | -0.017 | 4.173 | 0.214 | -0.327 | 0.006 | 101.643 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -332.1 | -185.5 | -128.3 | -169.3 | -44.3 | 0 | -360.7 | -73.2 | -78.6 | -201.3 | -252.8 | -98.1 | -82.1 | -312.8 | 110.4 | -332.2 | -33.1 | -80.2 | -132.7 | -81.6 | -70.8 | -71 | -78.7 | -103.2 | -150.8 | -173.1 | -116.8 | -106.2 | -90.2 | -80 | -380.3 | 0 | -16.5 | -16.9 | -34.1 | -64.8 | -117 | -197.8 | -139.1 | -51.7 | 0 | 0 | -45.2 | -15.7 | 0 | 0 | 25.1 | -2.1 | -34.3 | -49.6 | -19.7 | -54.8 | 7.9 | -7.8 | -19.652 | -6.591 | -6.893 | -102.639 | 40.308 | -7.502 | -16.421 | -16.385 | -10.94 | -29.796 | -14.252 | -10.502 | -233.154 | -93.84 | -332.615 | -109.003 | -73.554 | -60.454 | -332.615 | -69.855 | -42.796 | -39.521 | 0 | 0 | 0 | 0 | 0 | -194.42 | 0 | 0 | 0 | -33.688 | -2.141 | -19.731 | 0 | 0 | -1.336 | -7.079 | 0 | -0.698 | -9.223 | 0 | -14.086 | -25.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -0.4 | -0.3 | -0.3 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.5 | -0.5 | -0.5 | -0.5 | -15.3 | -15.7 | -16.2 | -16.4 | -17 | -15.8 | -16 | -16.2 | -16.4 | -11.1 | -11.2 | -11.3 | -11.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -82 | 0 | 0 | -82 | -54.1 | 0 | 0 | 0 | -23.603 | -16.754 | -23.779 | -36.913 | -17.468 | -14.962 | -29.268 | -57.857 | 0 | 0 | -72.507 | -112.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -81.3 | -116.5 | -105.7 | -97.5 | -95.2 | -116.5 | -262.7 | -86.5 | -106.8 | -170.7 | -30.4 | -81.7 | -110.8 | -112.6 | -343.8 | 337.5 | -154.8 | 57.8 | -152.1 | -66 | -148.9 | -107 | 531.6 | -70.2 | -11.8 | 308.4 | -38.5 | 118.9 | -22.5 | -46.4 | 1,525.9 | 236.6 | 41.3 | 885.3 | 516.1 | 655.1 | -116.1 | 956 | 1,343.2 | -140.4 | 99.7 | 512.9 | 212.4 | 905.8 | 31.8 | -119.9 | 149.9 | 1,102.7 | 435.7 | 3.5 | 247.1 | 81.8 | 206.9 | -72.3 | 171.834 | 201.497 | 887.502 | 234.995 | 106.546 | 14.137 | 1.594 | 142.358 | -29.69 | 99.841 | 12.525 | -146.253 | 146.104 | -29.248 | 290.378 | 80.602 | 84.027 | 21.916 | 265.734 | 36.954 | -17.886 | -13.04 | -24.868 | -13.048 | 292.217 | -75.901 | -302.586 | 285.701 | 0.647 | 3.335 | -0.501 | 183.904 | -81.968 | 47.968 | -7.178 | 28.898 | 166.394 | 226.954 | -102.632 | -4.3 | -30.191 | -41 | -4.5 | 52.985 | 7.679 | -16.5 | 15.995 | -54.675 | -11.098 | -15.458 | -8.041 | 62.76 |
Financing Cash Flow
| -413.8 | -302.3 | -234.3 | -258.8 | -148.3 | -116.9 | -623.8 | -162.9 | -227.3 | -388.9 | -172.8 | 16.5 | -201.1 | -440.9 | -233.9 | 4.8 | -188.6 | -37.7 | -300.5 | -163.8 | -226.7 | -243.7 | -141.4 | -245.9 | -282.7 | -313.1 | -318.2 | -354.3 | -239.8 | -277.4 | 162.9 | 52.1 | -277 | 262.9 | -59.2 | -293.9 | -283.5 | -217.5 | 352.6 | -206.5 | -273.1 | 94.1 | -257.5 | -145.5 | -180.4 | -285.7 | -74.3 | 202.3 | 131.4 | -113.2 | -26.4 | -185 | -117.1 | -180.8 | 61.848 | -110.6 | 586.269 | 7.527 | -5.249 | 5.333 | -31.643 | -166.945 | -40.597 | 76.025 | 17.297 | 57.022 | 413.59 | -109.162 | -39.104 | 7.224 | 16.414 | -27.161 | -63.841 | -0.494 | -56.047 | -42.329 | -12.584 | -11.307 | 191.035 | -75.901 | -2.586 | 102.695 | 0.647 | 3.335 | -0.501 | 150.216 | -85.156 | 28.237 | -7.178 | 29.945 | 165.058 | -1.616 | 129.073 | -3.248 | -39.414 | -37.553 | -18.603 | 31.609 | 7.893 | -16.827 | 16.001 | 46.968 | -11.098 | -15.458 | -8.041 | 62.76 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.1 | -1.6 | 7.1 | -6.3 | 3.5 | 2.6 | 14.7 | -17.3 | -13.8 | -6.2 | 1 | -5.7 | 1.3 | 2.6 | 7.4 | 4.9 | 1 | -11.2 | 11.6 | -4.2 | -2.7 | 4 | -5.1 | -2.3 | -9.4 | 6.7 | 4.2 | 4 | 4.2 | 1.8 | -7.5 | -4 | -11.4 | -4.3 | -5.2 | -6.5 | 8.4 | -9.7 | -6.9 | -6.5 | 3.2 | 0 | 1.7 | 5.4 | -0.7 | -4.9 | 0.3 | 2.2 | -1.6 | 2.8 | 0.6 | -4 | 0.4 | 2.2 | -0.144 | 3.13 | -1.713 | 0.624 | 0.477 | 2.1 | 1.492 | -0.456 | -0.522 | -1.456 | -0.358 | -0.199 | -0.003 | 1.854 | 0.645 | 0.282 | -0.164 | 0.041 | 0.658 | -0.071 | -0.43 | 1.424 | -0.345 | -0.285 | 1.03 | 0.041 | 0.061 | 0 | 0 | 0 | 0.055 | 0.189 | -0.029 | 0.035 | 0.077 | -0.033 | -0.02 | 0.067 | -0.017 | 0.018 | -0.087 | -0.052 | -0.124 | -0.024 | -0.058 | 0.102 | -0.05 | -0.065 | 0.002 | 0.007 | 0.002 | 0.036 |
Net Change In Cash
| 72.1 | -20.2 | -185.6 | 213.7 | -47.3 | 403.6 | -193.7 | 16.1 | 105.8 | -407.5 | -219.5 | 350.1 | 11.7 | -273.5 | 110.3 | 247.8 | 89.4 | 52.6 | 137.1 | 42.5 | 54.8 | -260.3 | 117.4 | 55.3 | 58.6 | -105.3 | 64.8 | 10.1 | 71 | -137.2 | 8.8 | 61.6 | 62.8 | -266.2 | 22.1 | 53.2 | 50.3 | -112.4 | -9.6 | 186 | -372.9 | 277.5 | -52.8 | 108.6 | 78.8 | -95.4 | 57.8 | 61.6 | -82.7 | -55.8 | 126.2 | 12.1 | 58.4 | -60.5 | 57.876 | 34.909 | 16.792 | -55.736 | 34.237 | -49.119 | 37.078 | -159.14 | -6.579 | 209.773 | 31.009 | -60.726 | 16.345 | 40.8 | 41.725 | -77.645 | -20.333 | 61.656 | 45.687 | -25.704 | 1.188 | -32.113 | 48.695 | -17.624 | -174.59 | -29.805 | -15.062 | 106.4 | 22.241 | 30.581 | 29.127 | 143.677 | -50.184 | -50.022 | 17.481 | 37.006 | -131.637 | 29.229 | 148.688 | -4.465 | -18.359 | 1.106 | 12.985 | -17.999 | 18.35 | 3.38 | -8.689 | 17.103 | -6.142 | -6.7 | 7.073 | 6.738 |
Cash At End Of Period
| 865.5 | 793.4 | 813.6 | 999.2 | 785.5 | 832.8 | 429.2 | 622.9 | 606.8 | 501 | 908.5 | 1,128 | 777.9 | 766.2 | 1,039.7 | 929.4 | 681.6 | 592.2 | 539.6 | 402.5 | 360 | 305.2 | 565.5 | 448.1 | 392.8 | 334.2 | 439.5 | 374.7 | 364.6 | 293.6 | 430.8 | 422 | 360.4 | 297.6 | 563.8 | 541.7 | 488.5 | 438.2 | 550.6 | 560.2 | 374.2 | 747.1 | 469.6 | 522.4 | 413.8 | 335 | 430.4 | 372.6 | 311 | 393.7 | 449.5 | 323.3 | 311.2 | 252.8 | 313.328 | 255.452 | 220.543 | 203.751 | 259.487 | 225.25 | 274.369 | 237.291 | 396.431 | 403.01 | 193.237 | 162.228 | 222.954 | 206.609 | 165.809 | 124.084 | 201.729 | 222.062 | 160.406 | 114.719 | 140.423 | 139.235 | 171.348 | 122.653 | 140.277 | 314.867 | 344.672 | 359.734 | 253.334 | 231.093 | 200.512 | 171.385 | 27.708 | 77.892 | 127.914 | 110.433 | 73.427 | 205.064 | 175.835 | 27.147 | 31.612 | 49.971 | 48.865 | 35.88 | 53.879 | 35.529 | 32.149 | 40.838 | 23.735 | 29.877 | 36.577 | 29.504 |