Amkor Technology, Inc.
NASDAQ:AMKR
27.36 (USD) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 122.69 | 66.897 | 58.897 | 117.562 | 133.451 | 64.444 | 45.224 | 163.888 | 306.457 | 125.469 | 171.228 | 217.283 | 181.847 | 126.458 | 120.019 | 126.965 | 92.897 | 56.14 | 64.497 | 99.816 | 54.486 | -9.006 | -22.668 | 28.894 | 57.292 | 33.184 | 10.195 | 101.943 | 55.63 | 116.459 | -9.144 | 101.202 | 61.141 | 5.366 | -0.405 | -8.557 | 29.021 | 10.201 | 29.697 | 14.128 | 48.17 | 50.406 | 21.183 | 41.558 | 26.004 | 30.329 | 13.766 | 27.872 | 22.576 | 0.872 | 11.582 | 25.561 | 27.323 | 14.488 | 25.103 | 50.761 | 78.37 | 58.943 | 44.073 | 87.882 | 80.996 | 9.364 | -21.959 | -623.078 | 29.155 | 65.232 | 71.996 | 93.664 | 60.62 | 30.99 | 34.59 | 59.047 | 52.81 | 23.554 | 34.673 | 54.001 | -19.417 | -52.403 | -119.07 | -36.092 | -22.334 | 9.98 | 10.91 | 22.639 | 15.77 | -50.747 | -40.03 | -196.116 | -59.307 | -383.528 | -187.808 | -136.612 | -128.744 | -116.291 | -69.214 | 40.89 | 45.171 | 30.936 | 37.156 | 20.186 | 26.088 | 11.52 | 18.925 | 24.983 | 20.874 | 20.791 | 8.812 |
Depreciation & Amortization
| 150.596 | 149.949 | 144.925 | 159.112 | 157.749 | 157.885 | 156.762 | 157.023 | 156.338 | 151.149 | 148.192 | 142.612 | 145.979 | 139.601 | 135.39 | 132.674 | 129.686 | 124.379 | 123.657 | 126.164 | 129.194 | 132.984 | 135.835 | 142.78 | 143.666 | 143.006 | 142.509 | 146.273 | 148.599 | 145.252 | 141.816 | 138.669 | 141.276 | 138.105 | 137.136 | 122.232 | 123.252 | 124.329 | 124.387 | 124.617 | 119.7 | 112.051 | 108.338 | 108.339 | 106.222 | 98.637 | 97.148 | 97.588 | 93.709 | 90.736 | 88.446 | 86.101 | 83.075 | 83.026 | 83.442 | 86.383 | 82.819 | 78.601 | 75.805 | 74.623 | 74.38 | 76.558 | 79.949 | 80.419 | 78.958 | 77.026 | 73.517 | 73.15 | 74.175 | 70.14 | 71.364 | 82.7 | 69.54 | 67.464 | 66.061 | 72.61 | 62.667 | 61.186 | 60.858 | 64.817 | 62.423 | 60.713 | 54.787 | 57.257 | 55.422 | 65.723 | 59.873 | 67.909 | 76.548 | 94.947 | 94.192 | 136.163 | 112.334 | 98.914 | 117.672 | 101.02 | 98.634 | 78.643 | 54.612 | 54.121 | 51.853 | 41.298 | 33.06 | 32.241 | 30.677 | 29.182 | 27.139 |
Deferred Income Tax
| 0 | 0 | 0 | 13.394 | 0 | 0 | 0 | -11.623 | 0 | 0 | 0 | 10.676 | 0 | 0 | 0 | 3.143 | 0 | 0 | 0 | 25.931 | 0 | 0 | 0 | -13.11 | 0 | 0 | 0 | -42.998 | 0 | 0 | -0.145 | -1.746 | 0 | 0 | 0 | -0.697 | 0 | 0 | -0.574 | -17.19 | 0 | 0 | -0.438 | -8.256 | 0 | 0 | 0 | 6.078 | 0 | 0 | -0.069 | -2.239 | 0 | 0 | -25.73 | 4.736 | 0 | 0 | -0.399 | -30.599 | 0 | 0 | 0 | 8.811 | 0 | 0 | -6.088 | -7.532 | 0 | 0 | -12.524 | -0.032 | 0 | 0 | -0.832 | 25.118 | 0 | 0 | 0 | 0.166 | -3.407 | -0.805 | 0.443 | -1.726 | 8.859 | 1.646 | -0.884 | 128.801 | -13.573 | -26.365 | -16.144 | -15.366 | -69.501 | 2.281 | -2.436 | -11.608 | 1.418 | 1.899 | 0.036 | -0.266 | 1.615 | 3.402 | 4.667 | -4.806 | 2.699 | 6.776 | -3.419 |
Stock Based Compensation
| 0 | 0 | 0 | 8.277 | 0 | 0 | 0 | 13.562 | 0 | 0 | 0 | 10.97 | 0 | 0 | 0 | 8.03 | 0 | 0 | 0 | 6.911 | 0 | 0 | 0 | 5.018 | 0 | 0 | 0 | 5.145 | 0 | 0 | 0.145 | 3.251 | 0 | 0 | 0.805 | 0.789 | 0.816 | 0.878 | 1.37 | 0.9 | 0.9 | 0.9 | 0.972 | 0.906 | 0.883 | 0.648 | 0.534 | 0.672 | 0.611 | 0 | 0.069 | 5.01 | 0 | 0 | 0.627 | 3.515 | 0 | 0 | 0.399 | 2.577 | 0 | 0 | 0 | 4.588 | 0 | 0 | 6.088 | 3.946 | 0 | 0 | 12.524 | 4.675 | 0 | 0 | 0.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.846 | 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
| -113.686 | 3.683 | -56.499 | 286.772 | -43.524 | 16.898 | -23.419 | 211.263 | -368.945 | 40.575 | -164.303 | 115.543 | -174.455 | 15.549 | -80.991 | 84.12 | -41.154 | -36.57 | -99.852 | 63.136 | -87.697 | -24.291 | -77.038 | 60.104 | 18.648 | -118.937 | -0.339 | -11.049 | 15.699 | -60.423 | -22.105 | 1.543 | 14.205 | -6.137 | 5.311 | 22.357 | 43.385 | -69.149 | 20.465 | 82.447 | 6.356 | -30.269 | 6.699 | 35.644 | 40.95 | -25.302 | -11.4 | -33.636 | 24.531 | -5.142 | -42.15 | 29.739 | 33.608 | 6.89 | 6.123 | 26.26 | 11.275 | -58.049 | -14.73 | -52.645 | -15.663 | 16.054 | -115.131 | 56.319 | 50.714 | -43.205 | 31.905 | 27.423 | 26.263 | 17.242 | 13.44 | 13.74 | 12.371 | -6.168 | 3.462 | -55.855 | -29.095 | -23.644 | 48.962 | -14.612 | -6.054 | -11.952 | 55.66 | 1.005 | -38.826 | -12.94 | 3.887 | 44.184 | 33.936 | 15.664 | -0.655 | -2.799 | 68.304 | 31.546 | -8.371 | -53.692 | -31.97 | -28.944 | -22.977 | -20.85 | 46.13 | -15.189 | -10.113 | 53.261 | -32.263 | -35.324 | 44.359 |
Accounts Receivables
| 0 | 0 | 0 | 205.491 | 0 | 0 | 0 | -103.99 | 0 | 0 | 0 | -298.854 | 0 | 0 | 0 | -106.693 | 0 | 0 | 0 | -124.14 | 0 | 0 | 0 | 80.571 | 0 | 0 | 0 | -118.353 | 0 | 0 | 0 | -29.126 | 0 | 0 | 0 | 122.84 | 0 | 0 | 0 | -80.775 | 0 | 0 | 0 | -0.992 | 0 | 0 | 0 | -0.057 | 0 | 0 | 0 | -0.069 | 0 | 0 | 0 | 0.508 | 0 | 0 | 0 | -0.08 | 0 | 0 | 0 | 0.265 | 0 | 0 | 0 | -1.251 | 0 | 0 | 0 | -2.585 | 0 | 0 | 0 | 0.096 | 0 | 0 | 0 | -0.161 | 0 | 0 | 27.176 | 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 | 233.797 | 0 | 0 | 0 | -148.137 | 0 | 0 | 0 | -190.555 | 0 | 0 | 0 | -75.499 | 0 | 0 | 0 | 10.208 | 0 | 0 | 0 | -16.31 | 0 | 0 | 0 | -54.195 | 0 | 0 | 0 | -28.397 | 0 | 0 | 0 | 27.677 | 0 | 0 | 0 | -27.817 | 0 | 0 | 0 | 38.248 | 0 | 0 | 0 | -29.882 | 0 | 0 | 0 | -6.912 | 0 | 0 | 0 | -34.882 | 0 | 0 | 0 | -20.991 | 0 | 0 | 0 | 16.696 | 0 | 0 | 0 | 15.516 | 0 | 0 | 0 | -32.25 | 0 | 0 | 0 | -38.499 | 0 | 0 | 0 | 5.186 | -6.085 | -11.077 | -20.108 | -5.456 | -10.489 | -10.691 | 2.811 | 8.57 | -5.137 | -5.676 | 2.461 | 1.019 | 6.339 | 14.117 | 9.897 | -11.418 | -9.868 | -10.982 | 8.397 | -15.814 | -3.521 | 8.324 | -1.052 | -8.902 | 16.318 | 0.421 | 15.205 |
Change In Accounts Payables
| 0 | 0 | 0 | -439.288 | 0 | 0 | 0 | 86.574 | 0 | 0 | 0 | 215.646 | 0 | 0 | 0 | 48.786 | 0 | 0 | 0 | 38.67 | 0 | 0 | 0 | -43.49 | 0 | 0 | 0 | 67.574 | 0 | 0 | 0 | 48.581 | 0 | 0 | 0 | -48.368 | 0 | 0 | 0 | 55.693 | 0 | 0 | 0 | -67.198 | 0 | 0 | 0 | 17.142 | 0 | 0 | 0 | -7.539 | 0 | 0 | 0 | 18.379 | 0 | 0 | 0 | 96.854 | 0 | 0 | 0 | -81.598 | 0 | 0 | 0 | 9.282 | 0 | 0 | 0 | -17.397 | 0 | 0 | 0 | 131.21 | 0 | 0 | 0 | -34.007 | 0 | 0 | 21.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -113.686 | 3.683 | -56.499 | 286.772 | -43.524 | 16.898 | -23.419 | 376.816 | -368.945 | 40.575 | -164.303 | 389.306 | -174.455 | 15.549 | -80.991 | 217.526 | -41.154 | -36.57 | -99.852 | 138.398 | -87.697 | -24.291 | -77.038 | 39.333 | 18.648 | -118.937 | -0.339 | 93.925 | 15.699 | -60.423 | -22.105 | 10.485 | 14.205 | -6.137 | 5.311 | -79.792 | 43.385 | -69.149 | 20.465 | 135.346 | 6.356 | -30.269 | 6.699 | 65.586 | 40.95 | -25.302 | -11.4 | -20.839 | 24.531 | -5.142 | -42.15 | 44.259 | 33.608 | 6.89 | 6.123 | 42.255 | 11.275 | -58.049 | -14.73 | -128.428 | -15.663 | 16.054 | -115.131 | 120.956 | 50.714 | -43.205 | 31.905 | 3.876 | 26.263 | 17.242 | 13.44 | 65.972 | 12.371 | -6.168 | 3.462 | -148.662 | -29.095 | -23.644 | 48.962 | 14.37 | 0.031 | -0.875 | 27.442 | 6.461 | -28.337 | -2.249 | 1.076 | 35.614 | 39.073 | 21.34 | -3.116 | -3.818 | 61.965 | 17.429 | -18.268 | -42.274 | -22.102 | -17.962 | -31.374 | -5.036 | 49.651 | -23.513 | -9.061 | 62.163 | -48.581 | -35.745 | 29.154 |
Other Non Cash Items
| 4.592 | 304.125 | 304.839 | 315.217 | 25.933 | 7.605 | -2.821 | 18.879 | -10.355 | -21.102 | 11.061 | -7.408 | 21.917 | -2.065 | 2.37 | -18.947 | 10.217 | 1.864 | 8.287 | -41.44 | 18.421 | 17.184 | 15.928 | 12.506 | 1.233 | 1.495 | -4.734 | 5.042 | -5.976 | -104.006 | -7.89 | -5.133 | 1.795 | -2.233 | -3.944 | 15.392 | -0.573 | -2.124 | -9.525 | 0.539 | -3.811 | -28.881 | -4.274 | 2.035 | 1.219 | -1.488 | -0.84 | -2.095 | 1.157 | -0.109 | -1.772 | -3.132 | -2.111 | 9.266 | 30.662 | 3.978 | 3.99 | 7.284 | -1.419 | 23.077 | -16.261 | -5.424 | -6.053 | 621.368 | 13.866 | 4.429 | 3.798 | -1.689 | -0.573 | 12.162 | 4.055 | -17.156 | 6.129 | 35.987 | 14.773 | 29.649 | 0.265 | 5.016 | 1.382 | 8.279 | 3.271 | -22.104 | 0.679 | -14.059 | 4.736 | 9.984 | -25.809 | 48.387 | 27.785 | 325.996 | 101.624 | 28.665 | 33.814 | 44.581 | 35.526 | 17.254 | 7.528 | 6.538 | 1.281 | 20.149 | 1.544 | 3.026 | 2.131 | 1.371 | 0.182 | 0.326 | 10.099 |
Operating Cash Flow
| 164.192 | 224.756 | 162.312 | 573.833 | 273.609 | 246.832 | 175.746 | 552.992 | 83.495 | 296.091 | 166.178 | 489.676 | 175.288 | 279.543 | 176.788 | 335.985 | 191.646 | 145.813 | 96.589 | 280.518 | 114.404 | 116.871 | 52.057 | 236.192 | 220.839 | 58.748 | 147.631 | 204.356 | 213.952 | 97.282 | 102.677 | 237.786 | 218.417 | 135.101 | 138.098 | 154.579 | 195.085 | 63.257 | 165.024 | 208.241 | 170.415 | 103.307 | 131.946 | 182.291 | 174.395 | 102.176 | 98.674 | 98.527 | 141.973 | 86.357 | 56.106 | 141.04 | 141.895 | 113.67 | 120.227 | 175.633 | 176.454 | 86.779 | 103.729 | 104.915 | 123.452 | 96.552 | -63.194 | 148.427 | 172.693 | 103.482 | 181.216 | 188.962 | 160.485 | 130.534 | 123.449 | 142.974 | 140.85 | 120.837 | 118.969 | 100.405 | 14.42 | -9.845 | -7.868 | 22.558 | 33.899 | 35.832 | 124.325 | 65.116 | 45.961 | 13.666 | 51.603 | 93.165 | 65.389 | 26.714 | -8.791 | 10.051 | 16.207 | 61.031 | 73.177 | 93.864 | 120.781 | 89.072 | 70.108 | 73.34 | 127.23 | 44.057 | 48.67 | 107.05 | 22.169 | 21.751 | 86.99 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -195.524 | -166.374 | -96.169 | -237.813 | -229.345 | -184.085 | -98.224 | -332.792 | -235.294 | -182.054 | -158.154 | -288.354 | -217.808 | -163.266 | -110.351 | -277.49 | -141.191 | -78.452 | -55.888 | -143.936 | -54.825 | -70.456 | -203.216 | -69.086 | -88.468 | -158.965 | -230.603 | -136.969 | -142.323 | -183.366 | -88.285 | -168.368 | -125.696 | -157.186 | -198.788 | -185.331 | -158.284 | -88.211 | -106.149 | -238.812 | -211.916 | -134.393 | -95.999 | -164.252 | -179.33 | -110.131 | -112.543 | -153.168 | -147.662 | -111.595 | -121.087 | -142.345 | -99.72 | -110.748 | -113.881 | -168.997 | -133.744 | -75.836 | -67.092 | -106.248 | -41.974 | -27.134 | -42.821 | -69.13 | -126.239 | -102.031 | -88.839 | -76.298 | -57.73 | -50.826 | -51.386 | -63.472 | -82.932 | -90.371 | -79.098 | -69.501 | -102.045 | -59.111 | -65.286 | -37.648 | -73.421 | -123.819 | -170.838 | -82.274 | -63.649 | -68.01 | -16.571 | -12.806 | -30.975 | -31.619 | -19.704 | -23.753 | -22.283 | -40.913 | -71.751 | -77.757 | -113.48 | -184.755 | -104.082 | -66.584 | -70.406 | -63.359 | -42.041 | -27.395 | -28.568 | -18.241 | -33.685 |
Acquisitions Net
| -4.813 | 1.374 | 3.439 | 6.864 | 0.473 | 0.455 | 0.652 | 0.457 | 1.918 | 0.357 | 0.416 | 0.435 | 0.473 | 1.702 | 0.547 | 1.109 | 0.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43.771 | 0 | -43.771 | 0 | 0 | 0 | 0 | 0 | 22.577 | 0 | 8.355 | -12.908 | 15.774 | 0 | -15.774 | 0 | 58.529 | -41.865 | -67.372 | 8.843 | 1.8 | 3.996 | 1.774 | 7.914 | -5.991 | 1.75 | 2.971 | 3.02 | 0 | 0 | 2.871 | 4.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.075 | -29.575 | -21.105 | -12.858 | 0 | 0 | 0 | 0 | -7.662 | 0 | 0 | -2.83 | 0 | -3.719 | 0 | -7.338 | 0.1 | -12.864 | 0 | 0 | 0 | -2.109 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -177.664 | -167.766 | -111.76 | -166.527 | -85.751 | -162.368 | -172.409 | -74.529 | -65.923 | -172.658 | -125.693 | -65.386 | -175.515 | -80.428 | -92.879 | -59.672 | -150.064 | -269.878 | -55.754 | 0 | 0 | -5.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -49.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.879 | -0.062 | -0.07 | 0 | -0.096 | -0.016 | -0.145 | 0 | 0 | 0 | 0 | 69.179 | -86.283 | -65.989 | -52.502 | -20.271 | 0 | 0.128 | -0.428 |
Sales Maturities Of Investments
| 144.134 | 157.148 | 137.698 | 135.034 | 75.786 | 105.844 | 114.204 | 104.242 | 130.624 | 99.09 | 70.94 | 56.093 | 87.347 | 84.884 | 63.628 | 282.247 | 102.184 | 19.396 | 13.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.409 | 0 | 0 | 0 | 25.614 | 12.664 | 5.553 | 12.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.107 | 134.169 | 2.819 | 0 | 0 | 0 | 0 | 0 | 1.899 | -0.546 | 0.668 |
Other Investing Activites
| 2.361 | -13.338 | -14.026 | 7.429 | -39.188 | -23.014 | 0.073 | 18.669 | -27.869 | -31.398 | -27.102 | -10.298 | -9.371 | -0.015 | -25.317 | 26.438 | 12.526 | 17.809 | 7.05 | 0.264 | -2.969 | 11.5 | 1.149 | 4.973 | 1.516 | 2.252 | 0.998 | 51.933 | 2.875 | 85.731 | -0.657 | 49.1 | 11.892 | -0.03 | -0.351 | 1.246 | 1.589 | -0.178 | 2.932 | -0.01 | 0.5 | 0.821 | 0.46 | -57.863 | 2.429 | -1.304 | 24.365 | -1.203 | 2.679 | 0.227 | 2.304 | 24.731 | 0.8 | 11.408 | -0.779 | -0.957 | 2.658 | -0.045 | -0.908 | -15.698 | -4.604 | 1.092 | -3.491 | -4.616 | 0.083 | 16.87 | 0.062 | 1.589 | 0.255 | 0.329 | 2.768 | 1.13 | -1.387 | 0.41 | 0.923 | -11.597 | 0.087 | 0.287 | 0.156 | 0.586 | 2.028 | 53.719 | 19.312 | -17.483 | 20.189 | 3.593 | 0.514 | 0.67 | 59.096 | -6.991 | 0.267 | 0.694 | 0.312 | 0.147 | 0.646 | 2.823 | 0 | -1,391.128 | 0 | -41.638 | 0 | -575 | 0 | 0.032 | 0.014 | -36.976 | 0.057 |
Investing Cash Flow
| -226.693 | -188.956 | -86.103 | -255.013 | -278.025 | -263.168 | -155.704 | -283.953 | -196.544 | -286.663 | -240.009 | -307.51 | -314.874 | -157.123 | -164.372 | -27.368 | -176.224 | -330.521 | -104.592 | -143.672 | -57.794 | -58.956 | -202.067 | -64.113 | -86.952 | -156.713 | -229.605 | -128.807 | -139.448 | -97.635 | -88.942 | -119.268 | -113.804 | -157.216 | -199.139 | -161.508 | -156.695 | -80.034 | -116.125 | -238.177 | -211.416 | -149.346 | -95.539 | -163.586 | -218.766 | -178.807 | -79.335 | -152.571 | -140.987 | -109.594 | -110.869 | -123.605 | -98.92 | -96.369 | -111.64 | -169.954 | -131.086 | -75.881 | -68 | -121.946 | -46.578 | -26.042 | -46.312 | -71.286 | -126.156 | -85.161 | -88.777 | -74.709 | -57.475 | -50.497 | -48.618 | -62.342 | -84.319 | -89.961 | -78.175 | -81.098 | -101.958 | -58.824 | -65.13 | -37.137 | -100.968 | -91.205 | -164.384 | -74.143 | -30.796 | -58.864 | -3.293 | -19.798 | 26.242 | -38.672 | -22.337 | -23.059 | -25.786 | -40.782 | -78.588 | -74.836 | -126.451 | -1,441.714 | -101.263 | -39.043 | -158.798 | -704.348 | -94.543 | -47.634 | -26.655 | -55.635 | -33.388 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -50.039 | -50.474 | -49.441 | -73.67 | -43.985 | -57.37 | -45.926 | -50.057 | -128.818 | -135.974 | -47.301 | -124.982 | -38.55 | -36.953 | -32.9 | -292.095 | -296.713 | -304.81 | -184.1 | -208.556 | -220.808 | -689.872 | -75.6 | -268.808 | -282.241 | -85.87 | -24.38 | -25.899 | -230.355 | -224.147 | -18.281 | -133.264 | -73.353 | -75.998 | -56.506 | -50 | -70 | -525 | -35 | -5 | 0 | -60 | -80 | -80 | 0 | -16.619 | -33 | -157.14 | -127.811 | -13.808 | -171.357 | -3.536 | -25.529 | -334.28 | -35.413 | -27.127 | -66.534 | -548.432 | -63.08 | -76.061 | -94.537 | -151.431 | -34.725 | 0 | -11.839 | -23.621 | -101.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 3.562 | 0 | 0 | 0 | 5.635 | 0 | 0 | 0 | 12.787 | 0 | 0 | 0 | 17.611 | 0 | 0 | 0 | 11.405 | 0 | 0 | 0 | 1.05 | 0 | 0 | 0 | 2.979 | 0 | 0 | 0.145 | 5.647 | 2.54 | 0.06 | 0 | 0.274 | 0.001 | 0.082 | 0.574 | 0.424 | 1 | 4.388 | 0.438 | 0.446 | 0 | 0 | 0 | 0.001 | 0.019 | 0.093 | 0.069 | -0.112 | 0.026 | 0.28 | 0.627 | 0.649 | 0.294 | 0.188 | 0.399 | 0.345 | 0.333 | 0.015 | 0 | 0.002 | 0.425 | 3.688 | 6.088 | 0.67 | 1.914 | 21.942 | 12.524 | -0.005 | 0.022 | 4.127 | 0.832 | 0.111 | 0.005 | 0 | 0 | 0.022 | 0.668 | 3.88 | 1.846 | 137.268 | 5.57 | 0 | 0 | 1.618 | 0.389 | 7.722 | 1.759 | 3.572 | 1.256 | 5.78 | 1.09 | 4.146 | 0.793 | 413.384 | 1.3 | 2.254 | 0.073 | 0 | 0 | -0.002 | -0.424 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.085 | 0 | 0 | -0.119 | 150.246 | -0.121 | -0.197 | -0.23 | -0.231 | -0.342 | -0.884 | -0.122 | -0.232 | -0.062 | -0.082 | -0.09 | -0.063 | -45.294 | -31.147 | -4.505 | -86.825 | -41.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -19.418 | -19.395 | -19.383 | -19.358 | -18.454 | -18.444 | -18.43 | -18.391 | -12.252 | -12.245 | -12.228 | -12.22 | -9.772 | -9.764 | -19.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.548 | 0 | 0 | 0 | -0.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.603 | 1.269 | -1.053 | -2.671 | -0.212 | 0.261 | -1.85 | 111.669 | 152.536 | 34.258 | 168.765 | -6.216 | 9.213 | -1.378 | 2.913 | 93.927 | 61.009 | 332.257 | 239.195 | 355.135 | 211.255 | 125.983 | 599.308 | 226.541 | 321.329 | 71.301 | 0.455 | 24.973 | 17.859 | 268.956 | 58.884 | -0.421 | 13.613 | 173.376 | -0.41 | -0.617 | 19.756 | 489.803 | 29.77 | -1.134 | -0.342 | -0.884 | 61.115 | 81.768 | 0.079 | 261.561 | 32.91 | 74.937 | 744.716 | 76.656 | 357.131 | 63.569 | -11.789 | 399.077 | 14.304 | 7.255 | 0.136 | 549.792 | 57.085 | 41.41 | 8.539 | 244.033 | 12.428 | -97.901 | -11.839 | -23.621 | -100.467 | -40.113 | -9.592 | -40.244 | -155.551 | -23.499 | -9.945 | -118 | -22.763 | 28.703 | 20.858 | 9.822 | -11.816 | 153.638 | 3.702 | 1.513 | 69.906 | -154.451 | -28.577 | 39.329 | -7.867 | 0.798 | -17.366 | -9.783 | 2.81 | -118.608 | -2.723 | 105.504 | 118.815 | -38.522 | -22.532 | 757.268 | 250.074 | -20.427 | 5.863 | 603.463 | -17.333 | -4.155 | 6.777 | 162.356 | -102.53 |
Financing Cash Flow
| -68.854 | -68.6 | -69.877 | 55.203 | -62.651 | -75.553 | -66.206 | 48.856 | 11.466 | -113.961 | 109.236 | 106.546 | -39.109 | -48.095 | -49.444 | -180.557 | -235.704 | 27.447 | 55.095 | 157.984 | -9.553 | -563.889 | 523.708 | -41.217 | 39.088 | -14.569 | -23.925 | 2.053 | -212.496 | 44.809 | 40.748 | -95.501 | -57.2 | 97.438 | -56.916 | 99.657 | -50.243 | -35.115 | -4.656 | -5.71 | 0.658 | -56.496 | -18.447 | 2.214 | 0.079 | 244.942 | 32.91 | -82.202 | 196.63 | -6.992 | 2.596 | -66.18 | -37.292 | 65.077 | -20.482 | -19.223 | -66.398 | 1.36 | -5.596 | -34.306 | -85.665 | 92.617 | -22.297 | -97.899 | -11.414 | -19.933 | -94.379 | -39.443 | -7.678 | -18.302 | -143.027 | -23.504 | -9.923 | -113.873 | -21.931 | 28.814 | 20.863 | 9.822 | -11.816 | 153.66 | 4.37 | 5.393 | 71.752 | -17.183 | -23.007 | 39.329 | -7.867 | 2.416 | -16.977 | -2.061 | 4.569 | -115.036 | -1.467 | 111.284 | 119.905 | -34.376 | -21.739 | 1,170.652 | 251.374 | -18.173 | 5.936 | 603.463 | -17.333 | -4.157 | 6.353 | 162.356 | -102.53 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 10.856 | -5.56 | -8.164 | 6.911 | -1.512 | -13.148 | -2.943 | 17.192 | -8.471 | -17.225 | -7.795 | -7.22 | -0.496 | 0.123 | -10.397 | 3.36 | 3.873 | -0.877 | -0.3 | -0.515 | 0.254 | 1.96 | -0.829 | 3.069 | -4.62 | -2.545 | 3.892 | -0.424 | -0.187 | -0.841 | 10.259 | -21.534 | 3.103 | 10.532 | 8.25 | 0 | 0 | 0 | 0 | -0.068 | 0 | -0.115 | 0.183 | -1.787 | -0.405 | 0.994 | 1.405 | 0.209 | 0.286 | 0.28 | -1.332 | -0.014 | 2.236 | 0.142 | -0.152 | 1.044 | 0.725 | 0.072 | -0.066 | 0.027 | 0.213 | 0.688 | -1.034 | 1.236 | -0.397 | -0.989 | 3.583 | 0.305 | 1.216 | -0.466 | 0.64 | -3.001 | 0.452 | 0.261 | 0.805 | -1.064 | -2.011 | 0.291 | -0.71 | 1.781 | -0.474 | -1.032 | 0.544 | -1.034 | 2.041 | 0.688 | -0.207 | 0.428 | -1.554 | 0.676 | 1.783 | -0.123 | 0.135 | 0.001 | -0.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -120.499 | -38.341 | -1.814 | 384.085 | -68.579 | -105.037 | -49.107 | 335.087 | -110.054 | -121.758 | 27.61 | 281.492 | -179.191 | 74.448 | -47.425 | 131.42 | -216.409 | -158.138 | 46.792 | 294.315 | 47.311 | -504.014 | 372.869 | 133.931 | 168.355 | -115.079 | -102.007 | 77.178 | -138.179 | 43.615 | 64.742 | 5.659 | 50.516 | 85.855 | -109.707 | 92.728 | -11.853 | -51.892 | 44.243 | -35.646 | -40.343 | -102.65 | 18.143 | 19.132 | -44.697 | 169.305 | 53.654 | -136.037 | 197.902 | -29.949 | -53.499 | -48.759 | 7.919 | 82.52 | -12.047 | -12.5 | -20.305 | 12.33 | 30.067 | -51.31 | -8.578 | 163.815 | -132.837 | -19.522 | 34.726 | -2.601 | 1.643 | 75.115 | 96.548 | 61.269 | -67.556 | 54.127 | 47.06 | -82.736 | 19.668 | 47.057 | -68.686 | -58.556 | -85.524 | 140.973 | -63.284 | -50.901 | 32.237 | -27.244 | -5.801 | -5.181 | 40.236 | 76.211 | 73.1 | -13.343 | -24.776 | -128.167 | -10.911 | 131.534 | 114.084 | -15.348 | -27.409 | -181.99 | 220.219 | 16.124 | -25.632 | -56.828 | -63.206 | 55.259 | 1.867 | 128.472 | -48.928 |
Cash At End Of Period
| 959.926 | 1,079.663 | 1,118.004 | 1,119.818 | 739.683 | 808.262 | 913.299 | 962.406 | 627.319 | 737.373 | 859.131 | 831.521 | 550.029 | 729.22 | 654.772 | 702.197 | 570.777 | 787.186 | 945.324 | 898.532 | 604.217 | 556.906 | 1,060.92 | 688.051 | 554.12 | 385.765 | 500.844 | 602.851 | 525.673 | 663.852 | 620.237 | 555.495 | 549.836 | 499.32 | 413.465 | 523.172 | 430.444 | 442.297 | 494.189 | 449.946 | 485.592 | 525.935 | 628.585 | 610.442 | 591.31 | 636.007 | 466.702 | 413.048 | 549.085 | 351.183 | 381.132 | 434.631 | 483.39 | 475.471 | 392.951 | 404.998 | 417.498 | 437.803 | 425.473 | 395.406 | 446.716 | 455.294 | 291.479 | 424.316 | 443.838 | 409.112 | 411.713 | 410.07 | 334.955 | 238.407 | 177.138 | 244.694 | 190.567 | 143.507 | 226.243 | 206.575 | 159.518 | 228.204 | 286.76 | 372.284 | 231.311 | 294.595 | 345.496 | 313.259 | 340.503 | 346.304 | 351.485 | 311.249 | 235.038 | 161.938 | 175.281 | 200.057 | 328.224 | 339.135 | 207.601 | 93.517 | 108.865 | 136.274 | 318.264 | 98.045 | 81.921 | 107.553 | 164.381 | 227.587 | 172.328 | 170.461 | 41.989 |