The Cooper Companies, Inc.
NYSE:COO
104.86 (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 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 104.7 | 88.9 | 81.2 | 84.5 | 85.3 | 39.8 | 84.6 | 65.6 | 98.4 | 126.5 | 95.3 | 110.3 | 615.8 | 117.5 | 2,101.1 | 81.2 | 55.2 | 11.5 | 90.5 | 121 | 120.2 | 122.3 | 103.2 | 100.7 | 100.8 | 60.9 | -122.5 | 88.6 | 103.6 | 104.9 | 75.8 | 60.495 | 88.243 | 74.455 | 51.741 | 37.015 | 45.243 | 61.137 | 61.749 | 31.257 | 88.671 | 79.636 | 72.265 | 57.312 | 89.193 | 75.466 | 74.935 | 0 | 0 | 0.281 | 0 | 0 | 0 | 0 | 45.295 | 48.198 | 39.727 | 4.455 | 20.423 | 30.118 | 21.908 | 24.649 | 23.873 | 29.479 | 17.879 | 11.241 | 6.877 | -24.193 | 8.18 | -0.527 | 5.348 | 13.602 | 20.977 | 13.701 | 17.954 | 6.37 | 37.356 | 29.51 | 18.486 | 28.723 | 24.048 | 21.699 | 18.355 | 21.041 | 18.663 | 15.211 | 13.855 | 16.191 | 13.361 | 9.918 | 9.405 | 11.756 | 10.361 | 8.71 | 6.309 | 9.149 | 8.661 | 6.79 | 4.8 | 7.5 | 6.6 | 7.1 | 3.9 | 15.1 | 10.2 | 8.5 | 6 | 14.5 | 7.2 | 5.4 | 3.3 | 8.5 | 4.6 | 2.8 | 0.7 | -3.6 | 2.8 | 0.6 | 0.3 | 1.2 | 3.1 | -3.8 | -5.2 | -11.5 | -13.7 | -19.9 | -2.7 | -17.7 | -9 | 0.8 | 0.4 | -6.2 | -5.1 | -8.2 | -5.3 |
Depreciation & Amortization
| 89 | 98.3 | 96.8 | 92.7 | 94.5 | 90.8 | 89.7 | 89 | 81.7 | 93.4 | 82 | 77.4 | 78.9 | 77.5 | 75.5 | 77.1 | 70.6 | 68.8 | 70.6 | 70.6 | 70.7 | 70.7 | 68.8 | 70.5 | 69 | 69 | 66.6 | 47.2 | 47.2 | 46.2 | 47.8 | 47.344 | 49.496 | 47.979 | 53.455 | 50.105 | 53.909 | 44.505 | 42.884 | 42.554 | 32.502 | 31.75 | 31.395 | 31.763 | 31.117 | 30.944 | 31.525 | 30.819 | 27.825 | 26.754 | 25.816 | 26.339 | 25.405 | 23.511 | 22.894 | 23.216 | 23.888 | 23.992 | 22.905 | 24.609 | 21.987 | 21.006 | 25 | 19.794 | 21.263 | 21.016 | 20.112 | 28.86 | 22.712 | 16.873 | 16.066 | 16.627 | 15.747 | 15.097 | 14.176 | 18.623 | 11.614 | 10.826 | 7.575 | 4.096 | 4.028 | 3.938 | 3.589 | 3.433 | 3.144 | 2.977 | 2.971 | 2.88 | 3.344 | 3.052 | 2.093 | 3.082 | 2.838 | 2.532 | 2.536 | 2.34 | 4.303 | 0 | 0 | 5.5 | 1 | 0 | 0 | 5.7 | 1 | 0 | 0 | 3.5 | 0.5 | 0.4 | 0.3 | 3.2 | 0.3 | 0.2 | 0.2 | 2.7 | 0.2 | 0.2 | 0.2 | 3.6 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0.2 | 0.2 | 0.9 | 0.2 | 0.1 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
Deferred Income Tax
| 1 | 1.5 | 0 | 44.7 | 1.3 | 1.6 | 0 | -1.1 | 19.4 | 20.9 | 14.7 | -12.7 | -511.9 | 3.7 | -1,981.3 | 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 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.781 | 1.087 | 0 | 0 | 5.566 | 1.026 | 3.027 | 3.276 | 2.543 | 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 |
Stock Based Compensation
| 17.6 | 17.2 | 0 | 0 | 15.5 | 15.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0.407 | 0 | 0 | 0 | 0.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -49.8 | -143.1 | -109.6 | -30 | -85.8 | -75 | -28 | -165.3 | 43.7 | -58.6 | 6.2 | -68.3 | -20.2 | -11.5 | -49.9 | 30.1 | -36.1 | -69.2 | -50.6 | -18 | -2.4 | 33.6 | -53.3 | 260.7 | 46.5 | -187 | -0.6 | 52.5 | 0.8 | -29.2 | -30.3 | 58.559 | 7.037 | -31.281 | -30.386 | -9.214 | 5.488 | -9.201 | -56.157 | 93.943 | -8.434 | 7.063 | -59.567 | 52.64 | -7.37 | -2.722 | -70.81 | 15.829 | -21.853 | -11.564 | -48.283 | 14.588 | 14.487 | -15.625 | 0.714 | 22.118 | 3.351 | 19.855 | 0.645 | 0 | 0 | 0 | 0 | -6.853 | -11.742 | -19.219 | -34.849 | 20.396 | 20.294 | 26.588 | -35.099 | 29.671 | -4.333 | -7.809 | -7.946 | 24.675 | -14.786 | -1.829 | 7.586 | -1.843 | -4.181 | -0.028 | -15.626 | -1.931 | -3.803 | 16.563 | -21.434 | -9.783 | -2.54 | 2.676 | -7.33 | -15.375 | -4.382 | -6.623 | -9.671 | -1.751 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -49.8 | -143.1 | -109.6 | -30 | -85.8 | -75 | -28 | -165.3 | 43.7 | -58.6 | 6.2 | -36.7 | -20.2 | -11.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | 52.5 | 0.8 | -29.2 | -30.3 | 58.559 | 7.037 | -31.281 | -30.386 | -9.214 | 5.488 | -9.201 | -56.157 | 93.943 | -8.434 | 7.063 | -59.567 | 52.64 | -7.37 | -2.722 | -70.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.853 | -11.742 | -19.219 | -34.849 | 20.396 | 20.294 | 26.588 | -35.099 | 29.671 | -4.333 | -7.809 | -7.946 | 9.029 | -14.786 | -1.829 | 7.586 | 0 | -4.181 | -0.028 | -15.626 | 0 | -3.803 | 16.563 | -21.434 | 0 | -2.54 | 2.676 | -7.33 | 0 | -4.382 | -6.623 | -9.671 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 241.6 | 263.5 | 54.3 | 27 | 31.7 | 51.9 | 20.3 | 142.5 | 20.7 | -50.4 | -32.2 | 67.8 | 61.2 | 5.4 | 2.3 | 29.9 | 23.1 | 14.7 | 19.2 | 26.3 | 8.2 | -11.8 | -16.9 | -195.3 | 18.9 | 228 | 82.7 | 10.7 | 2.9 | 9.8 | 15.1 | 26.966 | -15.89 | 6.695 | 14.729 | 26.615 | -8.672 | 14.199 | 31.365 | -15.698 | -4.878 | 7.883 | 24.481 | 8.626 | -9.882 | 11.215 | 11.973 | 68.169 | 72.141 | 65.451 | 64.017 | 70.063 | 47.577 | 57.005 | 4.028 | -28.922 | 8.327 | 23.316 | 12.169 | 23.749 | 32.018 | -1.82 | -23.969 | -1.413 | 16.629 | 4.046 | 2.268 | 13.059 | -3.758 | 4.739 | 14.446 | -16.293 | 8.266 | 24.409 | 8.87 | 14.951 | 4.952 | 4.921 | 3.013 | 4.259 | 5.209 | 4.441 | 0.491 | 8.866 | 0 | -7.72 | 7.72 | 0.944 | 0 | 4.868 | 0 | 0.651 | 0 | 0 | 0 | 0.34 | -0.472 | 3.825 | 0 | -0.6 | 1.9 | 2.1 | -7.3 | -11.9 | -4.9 | -5.3 | -13 | -9.2 | -5.1 | -3.2 | -5.9 | -6.1 | 0.4 | -2.6 | -8.7 | 6 | 1.3 | -1.8 | -5.5 | -3.5 | -2.2 | 2.6 | 1.6 | 2 | 0.9 | 11.6 | -11.9 | 13.9 | 0.2 | -8.3 | -4.5 | -0.1 | 0.3 | 0.5 | -2.4 |
Operating Cash Flow
| 207.5 | 111 | 122.7 | 174.2 | 142.5 | 124.2 | 166.6 | 130.7 | 263.9 | 131.8 | 166 | 174.5 | 223.8 | 192.6 | 147.7 | 218.3 | 112.8 | 25.8 | 129.7 | 199.9 | 196.7 | 214.8 | 101.8 | 236.6 | 235.2 | 170.9 | 26.2 | 199 | 154.5 | 131.7 | 108.4 | 193.364 | 128.886 | 97.848 | 89.539 | 104.521 | 95.968 | 110.64 | 79.841 | 152.056 | 107.861 | 126.332 | 68.574 | 150.341 | 103.058 | 114.903 | 47.623 | 114.817 | 78.113 | 80.641 | 41.55 | 110.99 | 87.469 | 64.891 | 72.931 | 64.61 | 75.293 | 71.618 | 56.142 | 78.476 | 75.913 | 43.835 | 24.904 | 41.007 | 44.029 | 17.084 | -5.592 | 38.122 | 47.428 | 47.673 | 0.761 | 43.607 | 40.657 | 45.398 | 33.054 | 64.619 | 39.136 | 43.428 | 36.66 | 35.235 | 29.104 | 30.05 | 6.809 | 31.409 | 18.004 | 27.031 | 3.112 | 16.013 | 15.252 | 20.514 | 4.168 | 5.68 | 9.843 | 7.646 | 2.45 | 12.621 | 12.492 | 10.615 | 5.3 | 12.4 | 9.5 | 9.2 | -3.4 | 8.9 | 6.3 | 3.2 | -7 | 8.8 | 2.6 | 2.6 | -2.3 | 5.6 | 5.3 | 0.4 | -7.8 | 5.1 | 4.3 | -1 | -5 | 1.3 | 1.1 | -1 | -3.4 | -9.5 | -12.8 | -8.1 | -14.4 | -2.9 | -8.6 | -7.4 | -3.8 | -6 | -4.5 | -7.5 | -7.5 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -89 | -74.1 | -118.1 | -145 | -90.9 | -73.6 | -83 | -94.9 | -46.6 | -43.4 | -57.1 | -65 | -43.6 | -49.9 | -55.9 | -107 | -45.1 | -89.3 | -69 | -84.8 | -75.4 | -52.7 | -79.2 | -43.4 | -52.3 | -46.5 | -51.4 | -31.8 | -38.1 | -28.6 | -28.7 | -35.262 | -31.046 | -41.176 | -45.156 | -58.31 | -66.348 | -53.37 | -64.995 | -60.129 | -55.76 | -61.197 | -60.979 | -72.065 | -38.572 | -38.175 | -29.315 | -32.638 | -24.084 | -23.104 | -19.953 | -32.509 | -19.14 | -23.231 | -28.785 | -32.769 | -16.869 | -11.208 | -12.911 | -19.964 | -19.881 | -19.966 | -34.095 | -22.603 | -25.408 | -34.146 | -42.728 | -54.937 | -38.598 | -40.047 | -50.043 | -26.08 | -43.217 | -39.607 | -45.96 | -41.236 | -37.037 | -27.19 | -11.63 | -9.95 | -11.308 | -12.383 | -6.864 | -11.118 | -9.348 | -7.508 | -5.898 | -6.472 | -4.97 | -5.719 | -6.273 | -5.2 | -4.612 | -3.91 | -3.269 | -27.927 | -4.988 | 18.706 | -24.9 | -2.6 | -2 | -3.2 | -2.3 | -5.5 | -6.1 | -16.5 | -25.8 | -2 | -1.7 | -1.9 | -2.2 | -1.2 | -1.3 | -0.3 | -0.4 | -0.7 | -0.7 | -0.5 | -0.3 | 0 | -0.2 | -0.2 | -0.1 | -0.4 | -0.3 | -0.7 | -0.3 | -0.7 | -1.5 | -0.2 | -1.3 | -0.6 | -0.5 | 0 | -0.4 |
Acquisitions Net
| -35.1 | -0.7 | -206 | -15.8 | -2 | -8.4 | -30.3 | -4.8 | 0.1 | 27.7 | -1,612.2 | -1 | -64 | -91.1 | -79.8 | -36.2 | -6.7 | -1.8 | -9.4 | -0.1 | -8.3 | -0.8 | -50 | -3.1 | -0.1 | -127.5 | -1,193.2 | -57.1 | -23.2 | -0.4 | -173.4 | -14.864 | -105.853 | -84.55 | -60.872 | 0 | 0 | 0 | -0.204 | -1,110.456 | -0.306 | -0.429 | 1.489 | -3.81 | -1.105 | -4.44 | -3.69 | -0.35 | -144.322 | -0.249 | -0.398 | -17.044 | -4.367 | -4.15 | -32.449 | -0.405 | -1.471 | -22.464 | -8.507 | -0.675 | -0.351 | -2.451 | -1.254 | -0.161 | -0.649 | -1.348 | -1.714 | -3.333 | -8.843 | -34.853 | -33.94 | -4.902 | -1.816 | -6.505 | -54.73 | 0.629 | -3.249 | -7.875 | -616.511 | -8.836 | -4.262 | -45.699 | -5.145 | -11.436 | -25.197 | -6.282 | -32.243 | -5.616 | -85.149 | -39.97 | -5.403 | -12.278 | -16.146 | -16.391 | -3.402 | 0 | -0.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.1 | 0.8 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.4 | -0.3 | 0 | 0 | -18.5 | -18.3 | 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 | -1.779 | 0 | 0 | 1.779 | 0 | 0 | 1.665 | 2.145 | 0 | 0 | 0 | 0 | 0 | 0.325 | 0.435 | 3.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 5.1 | 2.1 | 6.5 | 4 | 7.9 | 13.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -35.1 | -0.7 | -206 | 40.7 | -2 | -8.4 | -30.3 | 1,636.5 | 0.6 | -24.9 | -1,612.2 | -1 | -64 | -91.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43.746 | -0.426 | -0.548 | 0 | 0 | 0 | 0 | 1.359 | -0.238 | 0.238 | 0.694 | 0.56 | 0 | 1.884 | 3.174 | 1.566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.609 | 0.013 | 0.009 | -0.029 | -0.015 | 0.149 | -0.025 | -0.012 | 0.194 | -0.133 | -0.043 | -0.018 | 24.423 | -1.386 | -23.446 | -0.1 | -0.1 | -1.5 | 24.7 | 1.8 | -5.4 | 0 | 0 | 0 | 0.7 | -0.1 | -9.2 | -1.1 | 0.1 | -0.1 | -3.5 | 0.2 | 0.2 | -0.5 | 0 | 0.1 | 0 | 0.1 | 0.1 | 2.5 | -0.2 | 9.9 | -0.6 | 0.7 | 6.4 | 18.4 | 0 | 6 | -19 | -2.1 | -1.4 | 8.5 |
Investing Cash Flow
| -124.1 | -74.8 | -324.1 | -160.8 | -92.9 | -82 | -113.3 | -99.7 | -46.5 | -15.7 | -1,669.3 | -66 | -107.6 | -141 | -135.7 | -143.2 | -51.8 | -91.1 | -78.4 | -84.9 | -83.7 | -53.5 | -129.2 | -46.5 | -52.4 | -174 | -1,244.6 | -88.9 | -61.3 | -29 | -202.1 | -50.126 | -136.899 | -125.726 | -106.028 | -102.056 | -66.774 | -53.918 | -65.199 | -1,170.585 | -56.066 | -61.626 | -58.131 | -76.113 | -39.439 | -41.921 | -32.445 | -32.988 | -166.522 | -20.179 | -18.785 | -49.553 | -23.507 | -27.381 | -61.234 | -33.174 | -18.34 | -33.672 | -21.418 | -20.639 | -20.232 | -22.417 | -35.349 | -22.764 | -26.057 | -35.494 | -44.442 | -58.27 | -47.441 | -74.9 | -83.983 | -30.982 | -45.033 | -46.112 | -100.69 | -40.607 | -40.286 | -35.065 | -626.362 | -18.786 | -15.57 | -56.417 | -9.864 | -20.945 | -34.532 | -13.781 | -38.17 | -12.103 | -89.645 | -45.279 | -8.066 | -17.284 | -20.891 | -20.344 | -6.689 | -3.504 | -7.32 | -4.74 | -25 | -2.7 | -3.5 | 21.5 | 4.9 | -10.9 | -6.1 | -16.5 | -25.8 | -1.3 | -1.8 | -11.1 | -3.3 | -1.1 | -1.4 | -3.8 | -0.2 | -0.5 | -1.2 | -0.5 | -0.2 | -0.4 | 0 | 5 | 4.5 | 5.9 | 3.7 | 3.2 | 13.8 | 5.7 | 16.9 | -18.7 | -13.6 | -19.6 | -2.6 | -1.4 | 8.1 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -89.5 | -57.5 | -202.2 | -463.5 | -504.9 | -559.2 | -426.3 | -11.9 | -0.6 | -0.4 | -548.6 | -396.6 | -473.8 | -322.4 | -223.2 | -1,219.7 | -231.5 | -1,507.4 | -283.9 | -721 | -202 | -378 | -560.8 | -941 | -321 | -204.3 | -445.8 | -389.4 | -620.5 | -391.4 | -175 | -171.768 | -146.545 | -934.768 | -339.178 | -499.008 | -266.1 | -428.745 | -229.484 | -306.976 | -418.248 | -461.114 | -487.434 | -705.629 | -399.833 | -397.032 | -311.169 | -278.157 | -409.677 | -322.937 | -307.127 | -328.212 | -250.095 | -590.705 | -514.2 | -232.25 | -151.1 | -194.3 | -158.91 | -209.441 | -153.944 | -248.276 | -246.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.2 | 1.8 | 1.9 | 17.2 | 2.1 | 1.9 | 1.8 | 10.7 | 2 | 1.8 | 1.6 | 22.2 | 1.6 | 1.3 | 0 | 0 | 0 | 0 | 0 | 733.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 541.119 | 0 | 0 | 0 | 1,200.505 | 0 | 0 | 0 | 804.849 | 0 | 0 | 0 | 0 | 3.303 | 26.47 | -2.613 | 5.161 | 40.709 | 29.977 | 6.188 | 5.657 | 2.732 | 1.788 | 0.919 | 0 | 0 | 0 | 0 | 3.557 | 0.321 | 0.046 | 2.326 | 1.68 | 2.265 | 3.822 | 1.491 | 0.489 | 0.031 | -0.044 | 2.544 | 7.879 | 0.97 | 5.611 | 10.703 | 1.565 | 1.226 | 5.146 | 5.829 | 13.477 | 7.169 | 2.599 | 0.741 | 2.935 | 1.214 | 1.646 | 0.33 | 0.467 | 7.606 | 9.112 | 1.727 | 0.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | -17.2 | 0 | -0.4 | 0 | -10.7 | 0 | 0 | -78.5 | 0 | 0 | 0 | -24.8 | 0 | 0 | 0 | 0 | -150 | 0 | 0 | -6.1 | 0 | 0 | 0 | 0 | -25.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51.308 | 0 | 0 | -15.996 | -25.778 | 0 | 0 | -50 | -122.971 | 0 | 0 | -44.363 | 0 | -25.007 | 0 | -46.143 | 260.837 | 0 | 0 | 0 | 206.715 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.983 | 0 | 0 | -0.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | -1.5 | 0 | -1.5 | 0 | -1.5 | 0 | -1.5 | 0 | -1.5 | 0 | -1.5 | 0 | -1.5 | 0 | 0 | 0 | -1.5 | 0 | 0 | 0 | -1.4 | 0 | 0 | 0 | -1.4 | 0 | 0 | 0 | -1.462 | 0 | 0 | 0 | -1.458 | 0 | 0 | 0 | -1.448 | 0 | 0 | 0 | -1.469 | 0 | 0 | 0 | -1.436 | 0 | 0 | 0 | -1.431 | 0 | 0 | 0 | -1.37 | 0 | 0 | 0 | -1.357 | 0 | -1.355 | 0 | 0 | -1.35 | 0 | -1.349 | 0 | -1.344 | 0 | -1.337 | 0 | -1.336 | 0 | -1.335 | -1.323 | -1.323 | 0 | 0 | -0.001 | -0.981 | 0 | -0.963 | 0 | -1.025 | 0 | -0.927 | 0 | -0.766 | 0 | -0.761 | 0 | 0 | 0 | -0.289 | 0 | 0 | -0.264 | -0.3 | -0.3 | 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 |
Other Financing Activities
| -0.3 | -1.4 | 412.6 | 458.5 | 459.8 | 512.4 | 346.9 | -120.7 | -368.1 | 3.3 | 2,320.7 | 274.3 | 365.2 | 257 | 234.4 | 1,135.9 | 212.9 | 1,579 | 220.7 | 733.4 | 98.4 | 176.1 | 660.1 | 679.1 | 132.4 | 283.2 | 1,663.2 | 349.3 | 449.6 | 317.9 | 258.5 | 70.398 | 175.537 | 989.467 | 356.937 | 549.269 | 236.418 | 374.502 | 225.233 | 1,206.452 | 458.292 | 449.569 | 478.85 | 806.611 | 348.02 | 324.831 | 341.407 | 197.341 | 525.759 | 236.095 | 335.686 | 260.802 | 144.939 | 527.927 | 496.067 | 196.715 | 84.823 | 162.568 | 121.161 | 153.089 | 97.324 | 230.684 | 256.622 | -22.981 | -15.464 | 17.658 | 48.44 | 13.543 | -4.879 | 11.501 | 98.406 | -17.572 | 1.834 | -7.491 | 60.198 | -18.856 | 4.119 | -25.235 | 568.904 | -4.609 | -8.428 | -3.415 | -4.044 | -7.24 | 29.301 | -13.346 | 33.855 | -5.755 | 65.638 | 35.555 | -3.711 | 13.145 | 2.683 | 3.414 | 0.121 | -4.18 | -0.641 | -3.586 | 1.7 | 0.3 | 0.1 | -31.3 | -2.9 | 0 | 8.4 | 6 | 23.5 | -32.5 | 0 | 0 | 1.4 | -0.9 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -87.6 | -57.1 | 212.3 | -6.5 | -43 | -46.8 | -77.6 | -134.1 | -368.7 | 2.9 | 1,693.6 | -123.8 | -108.6 | -65.4 | -13.6 | -85.3 | -18.6 | 71.6 | -63.2 | -139.1 | -103.6 | -201.9 | 93.2 | -263.3 | -188.6 | 78.9 | 1,217.4 | -67 | -170.9 | -73.5 | 83.5 | -102.832 | 28.992 | 54.699 | 17.759 | -2.505 | -29.682 | -54.243 | -20.247 | 872.25 | 40.044 | -11.545 | -58.584 | -23.458 | -51.813 | -72.201 | -14.125 | -82.252 | 94.378 | -60.372 | -20.197 | -63.68 | -64.447 | -32.801 | -11.945 | -31.248 | -63.545 | -29.944 | -36.83 | -57.709 | -56.621 | -18.947 | 10.538 | -19.424 | -16.493 | 17.704 | 49.417 | 15.223 | -3.958 | 15.323 | 98.56 | -17.083 | 0.529 | -7.535 | 61.407 | -10.977 | 3.766 | -19.624 | 578.624 | -3.043 | -8.183 | 1.731 | 0.822 | 6.237 | 35.445 | -10.747 | 33.669 | -2.82 | 66.086 | 37.201 | -4.142 | 13.612 | 10.289 | 12.526 | 1.559 | -4.122 | -0.641 | -3.85 | 1.4 | -0.5 | 0.1 | -31.3 | -2.9 | -0.6 | 8.4 | 6 | 23.5 | -32.6 | 40.9 | 7.4 | 1.4 | -0.8 | -2.6 | 1.6 | 0.5 | -2.1 | 1.2 | 1.2 | -0.4 | -0.4 | -0.3 | -0.8 | -5.4 | -0.4 | -1.7 | -0.7 | -6.9 | -4.8 | -0.3 | 0 | -1.1 | -0.8 | -17.7 | -0.3 | -0.4 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.4 | -1.8 | 3.5 | -3.5 | -1.2 | -1.8 | 4.2 | -4.9 | -1.7 | -2.6 | -3.7 | -1.1 | -1 | 0.5 | 4.5 | -1.3 | 5.1 | -2.9 | -0.2 | 0.4 | -1.1 | -1.4 | 0.9 | -2.2 | -3.5 | -2.6 | 3.9 | -0.3 | 2.4 | 1 | 0.5 | -2.202 | -2.83 | 1.596 | -1.649 | -0.539 | -0.418 | -0.996 | -3.189 | -2.285 | -0.712 | 0.67 | -0.424 | 1.141 | -0.765 | -0.785 | 0.552 | 0.531 | -0.982 | -0.026 | -0.062 | -0.454 | -0.073 | 0.401 | -0.005 | 0.145 | 0.003 | 0.005 | -0.004 | 0.014 | 0.258 | 0.116 | -0.152 | -0.313 | 0.048 | 0.031 | -0.023 | 0.09 | -0.001 | 0.393 | -0.018 | -0.042 | 0.016 | 0 | 0 | -0.258 | -1.686 | -0.114 | 0.204 | -0.113 | -0.007 | 0.043 | 0.124 | -0.066 | -0.014 | 0.338 | 0.188 | 0.375 | 0.064 | -0.27 | -0.021 | -0.348 | 0.13 | 0.089 | 0.052 | 0.185 | 0.15 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -2.7 | -22.7 | 14.4 | 3.4 | 5.4 | -6.4 | -20.1 | -108 | -153 | 116.4 | 186.6 | -16.4 | 6.6 | -13.3 | 2.9 | -11.5 | 47.5 | 3.4 | -12.1 | -23.7 | 8.3 | -42 | 66.7 | -75.4 | -9.3 | 73.2 | 2.9 | 42.8 | -75.3 | 30.2 | -9.7 | 38.204 | 18.149 | 28.417 | -0.379 | -0.579 | -0.906 | 1.483 | -8.794 | -148.564 | 91.127 | 53.831 | -48.565 | 51.911 | 11.041 | -0.004 | 1.605 | 0.108 | 4.987 | 0.064 | 2.506 | -2.697 | -0.558 | 5.11 | -0.253 | 0.333 | -6.589 | 8.007 | -2.11 | 0.142 | -0.682 | 2.587 | -0.059 | -1.494 | 1.527 | -0.675 | -0.64 | -4.835 | -3.972 | -11.511 | 15.32 | -4.5 | -3.831 | -8.042 | -6.229 | 12.777 | 0.93 | -11.375 | -10.874 | 13.293 | 5.344 | -24.593 | -2.109 | 16.635 | 18.903 | 2.841 | -1.201 | 1.465 | -8.243 | 12.166 | -8.061 | 1.66 | -0.629 | -0.083 | -2.628 | 5.18 | 4.681 | 2.047 | -18.2 | 9.2 | 6.2 | -0.6 | -1.4 | -2.7 | 8.6 | -7.4 | -9.4 | -25.1 | 41.7 | -1.1 | -4.2 | 3.7 | 1.3 | -1.8 | -7.5 | 2.5 | 4.3 | -0.3 | -5.6 | 0.5 | 0.8 | 3.2 | -4.3 | -4 | -10.8 | -5.6 | -7.5 | -2 | 8 | -26.1 | -18.5 | -26.4 | -24.8 | -9.2 | 0.2 |
Cash At End Of Period
| 109.9 | 112.6 | 135.3 | 120.9 | 117.5 | 112.1 | 118.5 | 138.6 | 246.6 | 399.6 | 283.2 | 96.6 | 113 | 106.4 | 119.7 | 116.8 | 128.3 | 80.8 | 77.4 | 89.5 | 113.2 | 104.9 | 146.9 | 80.2 | 155.6 | 164.9 | 91.7 | 88.8 | 46 | 121.3 | 91.1 | 100.817 | 62.613 | 44.464 | 16.047 | 16.426 | 17.005 | 17.911 | 16.428 | 25.222 | 173.786 | 82.659 | 28.828 | 77.393 | 25.482 | 14.441 | 14.445 | 12.84 | 12.732 | 7.745 | 7.681 | 5.175 | 7.872 | 8.43 | 3.32 | 3.573 | 3.24 | 9.829 | 1.822 | 3.932 | 3.79 | 4.472 | 1.885 | 1.944 | 3.438 | 1.911 | 2.586 | 3.226 | 8.061 | 12.033 | 23.544 | 8.224 | 12.724 | 16.555 | 24.597 | 30.826 | 18.049 | 17.119 | 28.494 | 39.368 | 26.075 | 20.731 | 45.324 | 47.433 | 30.798 | 11.895 | 9.054 | 10.255 | 8.79 | 17.033 | 4.867 | 12.928 | 11.268 | 11.897 | 11.98 | 14.608 | 9.428 | 4.747 | 2.7 | 20.9 | 11.7 | -0.6 | 5.9 | -2.7 | 8.6 | -7.4 | 8.8 | -25.1 | 41.7 | -1.1 | 2.6 | 3.7 | 1.3 | -1.8 | 3.7 | 2.5 | 4.3 | -0.3 | 4.7 | 10.2 | 9.7 | 3.2 | 5.8 | -4 | -10.8 | -5.6 | 30.6 | -2 | 8 | -26.1 | 58.2 | -26.4 | -24.8 | -9.2 | 137.1 |