DXP Enterprises, Inc.
NASDAQ:DXPE
50.92 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 16.693 | 11.332 | 16.006 | 16.172 | 19.054 | 17.58 | 8.037 | 13.044 | 14.492 | 12.529 | 0.726 | 6.936 | 7.961 | 0.128 | -2.027 | -34.775 | 2.08 | 5.648 | 2.088 | 13.15 | 13.35 | 7.187 | 11.102 | 8.362 | 11.563 | 4.494 | 6.655 | 2.911 | 3.969 | 2.994 | 7.131 | 0.182 | 5.086 | -5.248 | -3.204 | -52.684 | -52.684 | 9.651 | -90.038 | 17.643 | 15.539 | 11.618 | 16.904 | 16.352 | 13.749 | 13.232 | 14.07 | 13.092 | 12.177 | 11.646 | 9.21 | 8.274 | 7.61 | 6.343 | 5.86 | 5.345 | 4.584 | 3.592 | -50.434 | 2.684 | 2.166 | 3.172 | 7.049 | 7.026 | 6.373 | 5.439 | -6.154 | 4.477 | 3.417 | 3.727 | 3.489 | 2.981 | 2.95 | 2.502 | 2.075 | 1.061 | 1.477 | 0.854 | 0.645 | 0.743 | 0.714 | 0.678 | 0.504 | 0.652 | 0.445 | 0.468 | 0.446 | 0.408 | 0.399 | -1.363 | 0.223 | 0.272 | 0.24 | 0.194 | -8.44 | 0.207 | 0.138 | 0.737 | -0.118 | 0.1 | -0.4 | 0.3 | 0 | 0.8 | 1.1 | 0.9 | 0.9 | 0.4 | 0.8 | 0.7 | 0 |
Depreciation & Amortization
| 8.127 | 7.538 | 5.186 | 6.574 | 7.47 | 7.424 | 9.017 | 7.493 | 7.08 | 6.752 | 7.073 | 6.486 | 6.958 | 6.626 | 5.389 | 5.304 | 5.965 | 6.025 | 6.481 | 6.422 | 6.065 | 6.206 | 6.454 | 6.506 | 6.49 | 6.714 | 7.188 | 6.836 | 6.747 | 7.015 | 7.367 | 7.592 | 7.489 | 7.546 | 8.328 | 8.329 | 8.329 | 8.259 | 11.785 | 7.993 | 7.746 | 7.554 | 5.505 | 5.663 | 5.602 | 4.89 | 4.974 | 6.299 | 3.661 | 3.148 | 2.562 | 2.578 | 2.551 | 2.391 | 2.447 | 2.417 | 2.482 | 2.222 | 2.702 | 2.974 | 2.896 | 2.904 | 3.826 | 2.67 | 2.287 | 2.209 | -1.508 | 1.01 | 1.06 | 0.428 | 0.894 | 0.307 | 0.305 | 0.248 | 0.273 | 0.243 | 0.242 | 0.232 | 0.27 | 0.25 | 0.236 | 0.236 | 0.273 | 0.265 | 0.263 | 0.257 | 0.293 | 0.288 | 0.282 | 0.297 | 0.327 | 0.347 | 0.375 | 0.332 | 0.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| -1.888 | -3.056 | 1.119 | -3.865 | -3.514 | -2.799 | -4.532 | -4.619 | 1.199 | 0.411 | -0.571 | 5.643 | 0.609 | 0.459 | -8.294 | -6.651 | -0.754 | 0.928 | -1.227 | 1.411 | 0.204 | 0.722 | 0.764 | 0.022 | 0.397 | -0.179 | -5.827 | 0.002 | 1.198 | 0.8 | 2.808 | -0.805 | -2.79 | 4.093 | -0.953 | -8.094 | -8.094 | 1.308 | -13.666 | 2.547 | 1.478 | -3.441 | 6.414 | -0.543 | -0.802 | -3.193 | -1.424 | 2.52 | -0.278 | -0.268 | -0.182 | 0.254 | 0.387 | 1.424 | 3.137 | -0.05 | -0.25 | 0.077 | -15.445 | -0.737 | -0.14 | -0.356 | 0.362 | -0.106 | -0.372 | 0.259 | 0.88 | -0.442 | 0.04 | -0.172 | 0.145 | -0.211 | 0.006 | -0.043 | 0.339 | 0.007 | -0.012 | -0.028 | 0.05 | 0.019 | 0.007 | 0.001 | 0.139 | -0.003 | 0.003 | -0.011 | 0.553 | 0.242 | -0.002 | 0.003 | 0.769 | 0.174 | 0.157 | 0.132 | -2.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 1.212 | 0.864 | 0.861 | 0.864 | 0.871 | 0.476 | 0.482 | 0.505 | 0.493 | 0.37 | 0.469 | 0.514 | 0.46 | 0.38 | 0.662 | 0.983 | 0.983 | 0.904 | 0.461 | 0.473 | 0.524 | 0.505 | 0.526 | 0.526 | 0.761 | 0.736 | 0.316 | 0.382 | 0.477 | 0.533 | 1.636 | 0.691 | 0.487 | 0.766 | 0.669 | 0.747 | 0.745 | 0.812 | 0.906 | 0.922 | 1.047 | 0.685 | 0.682 | 0.71 | 0.716 | 0.724 | 0.464 | 0.537 | 0.523 | 0.431 | 0.328 | 0.327 | 0.321 | 0.28 | 0.257 | 0.162 | 0 | 0.252 | 0 | 0 | 0 | 0.262 | 0.93 | 0 | 0 | 0.227 | 0.22 | 0 | 0 | 0.129 | 0 | -0.002 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -10.62 | 10.827 | 14.18 | 18.533 | -27.234 | 2.928 | -9.213 | -20.469 | -22.335 | -18.224 | 5.263 | -13.632 | -10.661 | 3.46 | 5.468 | 16.417 | 54.337 | -15.626 | 25.383 | -11.168 | -18.508 | -20.375 | 6.71 | 0.086 | -25.484 | -13.864 | -6.742 | -10.944 | -3.271 | -14.237 | 0.301 | 15.927 | 7.332 | -15.986 | 7.457 | 13.125 | 13.125 | 1.146 | 6.878 | 14.001 | -26.693 | 4.234 | -12.173 | 6.468 | 2.824 | 1.279 | 11.347 | -26.235 | -17.816 | 11.684 | -4.484 | -9.309 | -2.319 | -2.718 | -6.64 | -9.554 | 7.709 | -0.04 | 9.8 | 10.714 | -5.215 | 15.85 | 1.598 | -8.374 | -5.099 | -6.141 | -10.009 | 4.673 | 0.743 | -3.25 | -4.329 | 5.009 | -5.015 | -5.573 | -5.384 | -0.55 | 1.062 | -2.971 | 3.838 | 0.193 | -2.703 | -0.007 | 3.322 | 1.208 | 0.828 | -1.688 | -0.588 | 0.453 | 1.011 | -1.958 | 1.371 | -1.193 | 1.334 | 2.08 | -2.832 | -7.232 | 0.697 | -3.291 | 1.259 | -2.8 | -6.5 | 0.9 | -2.8 | -2.4 | 4.1 | 1.9 | -1.2 | 1.3 | 9.2 | 1.4 | 25.6 |
Accounts Receivables
| -12.078 | 8.993 | 10.998 | -1.52 | -5.255 | 9.07 | -34.377 | -59.563 | -49.597 | -9.485 | -41.491 | -35.27 | 0 | -2.245 | 5.697 | 2.796 | 39.599 | -5.183 | 23.141 | -0.179 | -12.367 | -5.035 | -9.262 | 1.244 | -18.422 | 3.953 | -4.142 | -4.629 | -3.343 | -8.425 | 2.115 | 5.482 | 0.934 | 3.549 | 23.049 | 6.58 | 6.58 | 23.588 | 6.103 | 10.275 | -22.604 | -8.181 | 2.599 | -6.601 | 17.129 | -14.424 | 14.561 | -5.585 | -1.472 | -9.482 | -0.082 | -6.522 | -3.991 | -10.953 | 1.596 | -7.294 | -2.686 | -6.144 | 1.27 | -0.485 | 4.217 | 19.123 | -10.876 | 0 | 0 | -4.076 | -7.046 | 0 | 0 | -2.687 | -7.65 | 0 | 0 | -2.93 | 0.286 | 0 | 0 | -3.066 | -1.852 | 0 | 0 | -2.252 | 1.197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.8 | -2.8 | 0 |
Change In Inventory
| 1.794 | 0.754 | 1.371 | -0.218 | 4.827 | -8.006 | 2.072 | -12.104 | -4.844 | -10.91 | 1.02 | 0 | 0 | -6.31 | 17.675 | 5.468 | 1.28 | -2.215 | 2.592 | -3.925 | -6.223 | -6.891 | 1.63 | -5.75 | -7.611 | -9.107 | -3.717 | 3.087 | -6.319 | -0.595 | -0.365 | 0.168 | 7.451 | -1.801 | 4.166 | 2.489 | 2.489 | 3.018 | 0.886 | -5.431 | 1.591 | 1.041 | 4.11 | 0.199 | -2.152 | 1.703 | -0.681 | 0.598 | -2.49 | -0.897 | -1.033 | -1.45 | 1.413 | -3.188 | -4.468 | -2.84 | 7.849 | 1.487 | 4.707 | 11.789 | 8.847 | 7.373 | -7.199 | -3.65 | -1.586 | 1.274 | -4.064 | 0.013 | 0.091 | 1.386 | -2.081 | -3.337 | -2.876 | -3.356 | -1.716 | 1.092 | -1.018 | -0.932 | 0.808 | 1.45 | 0.136 | -0.244 | -0.246 | 1.509 | 0.141 | -0.157 | 0.757 | 1.12 | -0.38 | -0.912 | 0.541 | -1.094 | 0.129 | -0.276 | 0.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.7 | 0.5 | 0 |
Change In Accounts Payables
| -0.853 | -2.165 | -2.264 | 18.408 | -42.002 | 13.311 | 35.965 | 12.104 | 0 | 0 | 27.004 | 0 | 0 | 9.934 | -14.897 | 7.559 | 14.427 | 6.048 | -15.407 | -8.314 | 2.342 | 1.085 | 3.617 | 3.476 | 1.623 | -0.691 | 3.189 | -9.693 | 7.675 | -3.66 | -8.833 | 8.619 | 0.871 | -15.715 | -21.129 | 5.402 | 5.402 | -18.389 | -179.187 | -190.765 | -222.125 | -179.881 | -183.314 | -152.817 | -183.794 | -13.361 | -169.783 | -198.149 | -171.932 | 22.63 | -108.112 | -116.585 | -94.954 | 12.002 | -96.194 | -86.002 | -76.02 | 5.265 | -81.971 | -106.945 | -134.986 | -9.424 | 3.655 | 0 | 0 | -1.644 | 11.341 | 0 | 0 | -4.25 | 5.47 | 0 | 0 | 0.104 | -1.227 | 0 | 0 | 1.901 | 4.1 | 0 | 0 | 3.225 | -2.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.1 | -1.9 | 0 |
Other Working Capital
| 0.517 | 3.245 | 4.075 | 1.863 | 15.196 | -11.447 | -12.873 | 39.094 | 32.106 | -7.432 | 18.73 | -13.632 | -10.661 | 2.081 | -3.007 | 0.594 | -0.969 | -14.276 | 15.057 | 1.25 | -2.26 | -9.534 | 10.725 | 1.116 | -1.074 | -8.019 | -2.072 | 0.291 | -1.284 | -1.557 | 7.384 | 1.658 | -1.924 | -2.019 | 1.371 | 4.056 | -1.346 | -7.071 | 179.076 | 199.922 | 216.445 | 191.255 | 164.432 | 165.687 | 171.641 | 27.361 | 167.25 | 176.901 | 158.078 | -0.567 | 104.743 | 115.248 | 95.213 | -0.579 | 92.426 | 86.582 | 78.566 | -0.648 | 85.794 | 106.355 | 116.707 | -1.222 | 16.018 | -4.724 | -3.513 | -1.695 | -10.24 | 4.66 | 0.652 | 2.301 | -0.068 | 8.346 | -2.139 | 0.609 | -2.727 | -1.642 | 2.08 | -0.874 | 0.782 | -1.257 | -2.839 | -0.736 | 5.198 | -0.301 | 0.687 | -1.531 | -1.345 | -0.667 | 1.391 | -1.046 | 0.83 | -0.099 | 1.205 | 2.356 | -3.389 | -7.232 | 0.697 | -3.291 | 1.259 | -2.8 | -6.5 | 0.9 | -2.8 | -2.4 | 4.1 | 1.9 | -1.2 | 1.3 | 33.8 | 5.6 | 25.6 |
Other Non Cash Items
| 29.814 | 7.842 | 5.095 | 1.48 | 0.921 | 0.84 | -0.153 | 0.616 | 2.077 | 0.842 | 1.298 | 0.678 | 0.327 | -0.501 | 14.237 | 49.198 | 0.765 | 0.509 | 0.636 | 0.657 | 0.215 | 0.445 | 0.442 | 1.323 | 0.098 | 1.291 | 2.427 | 1.486 | 0.924 | 0.705 | -6.715 | 0.686 | 1.3 | 1.13 | 10.889 | 59.576 | 59.576 | 0.805 | 119.934 | 14.678 | 0.942 | 0.048 | -2.805 | 0.678 | 0.549 | 0.351 | 0.512 | 0.142 | 12.177 | 11.646 | 0 | 8.274 | 0 | 0 | 0.193 | -0.158 | 0.153 | -0.289 | 66.803 | 0.474 | 0.501 | 0.262 | -0.814 | -1.002 | 0.227 | 0.227 | 2.003 | 0.16 | 0.069 | -2.924 | -0.215 | -0.089 | -1.322 | -1.68 | -0.029 | -0.029 | -0.034 | -0.063 | -0.042 | 0 | 0 | -0.001 | 0.653 | 0 | 0 | -0.002 | 0 | -0.002 | 0.002 | 1.733 | 0.005 | 0 | 0 | 0 | 10.825 | 8.594 | -0.652 | 2.969 | 0.287 | 6 | 13.6 | -1.2 | 3.6 | 3.3 | -5.4 | 0.6 | 2.5 | -2.2 | -12.6 | -1.09 | -27.27 |
Operating Cash Flow
| 14.735 | 26.989 | 42.447 | 39.758 | -2.432 | 26.449 | 3.638 | -3.43 | 3.006 | 2.68 | 14.258 | 6.625 | 5.654 | 10.552 | 15.435 | 30.476 | 63.376 | -1.612 | 33.822 | 10.945 | 1.85 | -5.31 | 25.998 | 16.825 | -6.175 | -0.808 | 4.017 | 0.673 | 10.044 | -2.19 | 12.528 | 24.273 | 18.904 | -7.699 | 23.186 | 20.999 | 20.999 | 21.981 | 35.799 | 43.106 | -0.883 | 20.65 | 14.527 | 28.65 | 22.089 | 16.932 | 29.943 | -3.645 | -1.733 | 26.641 | 7.434 | 2.124 | 8.55 | 7.72 | 5.254 | -1.838 | 14.678 | 5.814 | 13.426 | 16.109 | 0.208 | 21.832 | 12.951 | 0.098 | 3.416 | 1.993 | -14.568 | 9.878 | 5.329 | -2.062 | -0.392 | 7.995 | -3.076 | -4.542 | -2.726 | 0.732 | 2.735 | -1.976 | 4.761 | 1.205 | -1.746 | 0.907 | 4.238 | 2.122 | 1.539 | -0.976 | 0.704 | 1.389 | 1.692 | -1.288 | 2.695 | -0.4 | 2.106 | 2.738 | -2.49 | 1.569 | 0.183 | 0.415 | 1.428 | 3.3 | 6.7 | -0.9 | 0.8 | 1.7 | -0.2 | 3.4 | 2.2 | -0.5 | -2.6 | 1.01 | -1.67 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -8.825 | -2.894 | -5.16 | -1.486 | -1.813 | -3.804 | -1.49 | -1.578 | -1.108 | -0.74 | -3.015 | -1.458 | -0.846 | -0.68 | -0.142 | -1.397 | -1.898 | -3.235 | -7.873 | -5.663 | -6.272 | -2.312 | -1.618 | -2.189 | -4.725 | -0.791 | -0.654 | -1.039 | -0.517 | -0.601 | -1.025 | -0.913 | -1.24 | -1.69 | -2.273 | -5.203 | -5.203 | -3.574 | -3.032 | -3.372 | -3.016 | -1.684 | -1.356 | -1.884 | -2.145 | -2.36 | -1.034 | -3.095 | -9.129 | -0.852 | -0.62 | -0.845 | -2.144 | -0.487 | -0.283 | -0.517 | -0.215 | -0.169 | -0.111 | -0.204 | -0.357 | -0.921 | -0.888 | -1.044 | -1.7 | -1.502 | 0.904 | -0.487 | -0.429 | -0.56 | -0.493 | -0.469 | -0.995 | -0.406 | -6.271 | -0.079 | -0.2 | -0.091 | -1.596 | -0.202 | -0.041 | -0.027 | -0.189 | -0.045 | -0.034 | -0.151 | -0.121 | -0.024 | -0.095 | -0.139 | -0.019 | -0.061 | -0.065 | -0.546 | -0.317 | -0.248 | -0.303 | -0.364 | -0.326 | -0.2 | -1.2 | -0.5 | -0.4 | -1.1 | -8.3 | -6.5 | -0.2 | -0.1 | -0.24 | -0.23 | -1.3 |
Acquisitions Net
| -79.756 | -39.261 | -1.536 | -0.36 | -8.488 | 0 | 0 | -4.389 | -38.801 | -5.316 | -0.083 | -20.175 | -44.435 | 1.297 | -101.129 | 0.035 | 0 | -14.153 | 0 | 0 | 0 | 0 | 0.001 | -0.02 | -0.956 | -9.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.501 | -10.501 | 0 | 0.002 | 0.251 | -14.054 | -287.043 | 0.226 | -19.837 | -41.584 | -42.413 | -7.032 | -64.362 | -31.072 | -42.413 | -18.434 | 0 | 0 | 0 | -8.857 | 0 | -10.965 | 1.428 | 0 | -0.153 | -0.286 | -0.052 | -4.037 | -66.084 | 0 | -3.822 | 110.811 | -107.503 | 0 | 0 | -7.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 1.688 | -1.688 | 0 | 0 | 0 | -0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 42.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Investing Activites
| 0 | 0 | -0.36 | 0.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0.372 | 0 | 0 | 1.297 | 0 | 0 | 0.123 | 0 | 0 | 0.001 | 0.005 | 0.029 | 0.012 | -0.154 | 2.7 | 0 | 0 | 0 | 0 | 0 | 30.698 | 1.984 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 1.688 | -1.688 | 0 | 0 | -0.068 | 0.105 | -0.105 | -64.362 | 0 | -42.413 | -1.572 | 0 | 0 | 0 | 1.428 | -4.5 | 4.5 | 1.428 | 0 | 0.016 | 0 | -0.052 | -73.943 | 0.158 | 0 | -3.822 | 0.929 | 0 | -9.377 | 0.008 | 0.525 | 1.656 | -4.238 | 0 | 2.422 | -2.417 | 0.932 | 0 | 0.005 | 0 | 0 | 0.001 | -0.002 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0.023 | 1.149 | 0 | 0 | 0.001 | -0.002 | 0.648 | 2.585 | 0.05 | 0.5 | 0.1 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | -5.19 | 0 | 0.53 |
Investing Cash Flow
| -88.581 | -42.155 | -6.696 | -1.486 | -10.301 | -3.804 | -1.49 | -5.967 | -39.909 | -6.056 | -2.726 | -21.633 | -45.281 | 0.617 | -101.271 | -1.362 | -1.775 | -17.388 | -7.873 | -5.662 | -6.267 | -2.283 | -1.605 | -2.363 | -2.981 | -10.627 | -0.654 | -1.039 | -0.517 | -0.601 | 33.673 | 1.071 | -1.24 | -5.69 | -2.273 | -15.704 | -15.704 | -3.574 | -3.03 | -3.121 | -13.694 | -290.415 | -1.13 | -21.721 | -43.797 | -2.36 | -8.171 | -67.457 | -40.201 | -43.265 | -20.626 | -0.845 | -2.144 | -0.487 | -7.712 | -5.017 | -6.68 | 1.259 | -0.111 | -0.341 | -0.643 | -0.973 | -4.925 | -66.97 | -1.7 | -5.324 | 112.644 | -107.99 | -9.806 | -0.552 | -7.805 | 1.187 | -5.233 | -0.406 | -3.849 | -2.496 | 0.732 | -0.091 | -1.591 | -0.202 | -0.041 | -0.026 | -0.189 | -0.045 | -0.034 | -0.149 | -0.121 | -0.024 | -0.095 | -0.139 | 0.004 | 1.088 | -0.065 | -0.546 | -0.316 | -0.25 | 0.345 | 2.221 | -0.276 | 0.3 | -1.1 | -0.3 | -0.4 | -1.1 | -8.3 | -6.5 | -0.2 | -0.1 | -5.43 | -0.23 | -0.77 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -2.471 | -2.271 | -123.053 | -2.724 | -1.092 | -1.092 | -263.593 | -358.631 | -207.67 | -0.825 | -0.825 | -0.825 | -0.825 | -0.825 | -217.5 | -10.625 | -15.625 | -0.625 | -0.625 | -2.016 | -0.851 | -0.849 | -0.847 | -0.846 | -0.844 | -0.844 | -0.841 | -301.92 | -209.114 | -190.527 | -287.071 | -133.657 | -126.839 | -96.001 | -110.234 | -104.773 | -104.773 | -130.016 | -135.226 | -147.295 | -140.055 | -104.454 | -41.517 | -10.965 | -27.044 | -18.106 | -142.767 | -165.112 | -4.472 | -41.824 | -63.309 | -43.194 | -73.684 | -43.772 | -42.258 | -47.724 | -19.572 | -39.244 | -49.693 | -54.11 | -37.892 | -45.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -7.87 | 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 | 45.93 | 0 | 0 | 0 | 0 | 0 | 0 | 123.351 | 97.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 122.132 | 241.853 | 0 | 0 | 76.612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.105 | 0 | 0 | 0 | -43.909 | -0.047 | 44.645 | 0.185 | -0.001 | -0.008 | 0.127 | 0.89 | -0.431 | 0.185 | 0.172 | 0.116 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Repurchased
| -9.163 | -14.815 | -0.063 | -22.632 | -24.448 | -9.135 | -29.402 | -3.354 | -6.801 | -8.315 | -24.742 | -0.052 | -8.837 | -0.517 | 328.858 | -0.023 | -0.022 | -0.094 | -0.001 | -0.138 | -0.084 | -0.044 | -0.008 | -0.196 | -0.082 | -0.054 | -0.086 | -0.252 | -0.558 | -0.038 | 193.46 | 0.53 | -0.659 | -0.109 | 0 | 0 | 0 | -8.908 | -5.084 | 0 | -6.771 | 0 | 0 | 0 | -0.304 | 3.035 | -2.376 | -0.659 | 0 | 0 | -0.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.19 | 0 | -0.2 | -0.7 | 0 | 0 | 0 | 0 | 0 | 0 | -0.58 | 0 | 0 |
Dividends Paid
| -0.022 | -0.023 | -0.023 | -0.022 | -0.022 | -0.023 | -0.023 | -0.022 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.03 | -0.022 | -0.023 | -0.015 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | -0.022 | -0.023 | 0 | -0.023 | -0.023 | -0.022 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -5.201 | -1.037 | -12.707 | -1.201 | -4.249 | -0.104 | 319.037 | 368.277 | 235.838 | -0.159 | -23.092 | -0.052 | -0.955 | -0.517 | -7.13 | -0.161 | -0.744 | -0.094 | -0.001 | -0.138 | -0.084 | -1.438 | 0.942 | -0.196 | -0.104 | -0.092 | 0.113 | 322.764 | 201.054 | 192.749 | -0.334 | 110.675 | 109.664 | 108.428 | 83.146 | 1.928 | 105.732 | -0.046 | 0.194 | 105.137 | 154.683 | 381.076 | 24.744 | 0.032 | 0.167 | 0.373 | 0.168 | 0.264 | 49.497 | 60.486 | 0.004 | 42.483 | 65.092 | 39.14 | 44.3 | 51.773 | 11.447 | 34.036 | 36.589 | 38.057 | 34.537 | 24.809 | -7.12 | 65.644 | 0.454 | 3.188 | -57.263 | 86.489 | -27.746 | 3.13 | 7.996 | -8.824 | 9.131 | 5.025 | 6.576 | 0.569 | -3.355 | 1.464 | -2.267 | -0.553 | 1.913 | -0.61 | -4.145 | -2.223 | -1.222 | 0.642 | -0.029 | -2.486 | -0.898 | 0.297 | -0.65 | -1.865 | -1.042 | -4.457 | 5.156 | -2.293 | -0.019 | -4.7 | 1.214 | -3.9 | -5.2 | 1.2 | -0.8 | -0.5 | 8.2 | 4.6 | -1.9 | 1.2 | 7.66 | -0.64 | 3.36 |
Financing Cash Flow
| -16.857 | -18.146 | 110.323 | -26.579 | -29.811 | -10.354 | 26.019 | 6.27 | 21.345 | -9.322 | -25.589 | -0.9 | -10.639 | -1.365 | 105.348 | -10.809 | -16.391 | -0.742 | -0.648 | -2.177 | -0.957 | -2.31 | 0.073 | -1.065 | -0.97 | -0.959 | -0.75 | 20.821 | -8.082 | 2.199 | -48.037 | -23.005 | -17.197 | 12.404 | -27.11 | 0.936 | 0.936 | -15.642 | -42.989 | -42.181 | 14.606 | 276.599 | -16.795 | -10.956 | 26.885 | -17.756 | -22.865 | 76.323 | 45.003 | 18.639 | 13.014 | -0.734 | -8.614 | -4.655 | 2.02 | 4.026 | -8.147 | -5.231 | -13.134 | -16.075 | -3.378 | -20.274 | -7.037 | 65.621 | 0.432 | 3.165 | -101.194 | 86.419 | 16.877 | 3.292 | 7.973 | -8.855 | 9.236 | 5.892 | 6.123 | 0.731 | -3.205 | 1.557 | -2.282 | -0.576 | 1.891 | -0.633 | -4.17 | -2.246 | -1.244 | 0.619 | -0.052 | -2.509 | -0.92 | 0.274 | -0.672 | -1.888 | -1.064 | -4.48 | 5.156 | -2.316 | -0.042 | -4.722 | 1.014 | -3.9 | -5.4 | 0.5 | -0.8 | -0.5 | 8.2 | 4.6 | -1.9 | 1.2 | 7.05 | -0.68 | 3.31 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.941 | -0.111 | -0.13 | 0.31 | -0.205 | -0.035 | 0.887 | -0.475 | -0.427 | 0.268 | 0.003 | -0.218 | 0.099 | 0.204 | 0.553 | 0.304 | 0.705 | -1.73 | 0.463 | -0.098 | 0.199 | 0.112 | -0.337 | 0.105 | -0.031 | -0.14 | -0.121 | 0.153 | 0.039 | -0.003 | -0.003 | 0.003 | -0.002 | -0.086 | -0.247 | 0.418 | 0.418 | -0.403 | 0.344 | 0.026 | -0.067 | -0.172 | 0.596 | 0.204 | -0.318 | -0.036 | -0.632 | 0.368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0.001 | 0 | 0 | 0.025 | 0 | -5.6 | 1.2 | -0.4 | -0.6 | 8.5 | 3.1 | -2 | 0.6 | 0 | 0 | 0 |
Net Change In Cash
| -89.762 | -33.423 | 145.944 | 11.643 | -42.749 | 12.256 | 29.054 | -3.602 | -15.985 | -12.43 | -14.054 | -16.126 | -48.192 | 10.008 | 20.066 | 18.609 | 45.915 | -21.472 | 25.764 | 3.008 | -5.175 | -9.791 | 24.129 | 13.502 | -10.157 | -12.534 | 2.492 | 20.608 | 1.484 | -0.595 | -1.839 | 2.342 | 0.465 | -1.071 | -6.444 | 6.649 | 6.649 | 2.362 | -9.876 | -2.17 | -0.038 | 6.662 | -2.802 | -3.823 | 4.859 | -3.22 | -1.725 | 5.589 | 3.069 | 2.015 | -0.178 | 0.545 | -2.208 | 2.578 | -0.438 | -2.829 | -0.149 | 1.842 | 0.181 | -0.307 | -3.813 | 0.585 | 0.989 | -1.251 | 2.148 | -0.166 | -3.359 | -11.693 | 12.4 | 0.678 | -0.224 | 0.327 | 0.927 | 0.944 | -0.452 | -1.033 | 0.262 | -0.51 | 0.888 | 0.427 | 0.104 | 0.248 | -0.121 | -0.169 | 0.261 | -0.506 | 0.531 | -1.143 | 0.676 | -1.153 | 2.027 | -1.2 | 0.977 | -2.288 | 2.349 | -0.996 | 0.486 | -2.086 | 2.191 | -0.3 | -5.4 | 0.5 | -0.8 | -0.5 | 8.2 | 4.6 | -1.9 | 1.2 | -0.98 | 0.1 | 0.87 |
Cash At End Of Period
| 50.026 | 139.788 | 173.211 | 27.267 | 15.624 | 58.373 | 46.117 | 17.063 | 20.665 | 36.65 | 49.08 | 63.134 | 79.26 | 127.452 | 117.444 | 97.378 | 78.769 | 32.854 | 54.325 | 28.561 | 25.553 | 30.728 | 40.519 | 16.39 | 2.888 | 13.045 | 25.579 | 23.087 | 2.479 | 0.995 | 1.59 | 3.429 | 1.087 | 0.622 | 1.693 | 8.137 | 8.137 | 2.409 | 0.047 | 9.923 | 12.093 | 12.131 | 5.469 | 8.271 | 12.094 | 7.235 | 10.455 | 12.18 | 6.591 | 3.522 | 1.507 | 1.685 | 1.14 | 3.348 | 0.77 | 1.208 | 4.037 | 4.186 | 2.344 | 2.163 | 2.47 | 6.283 | 5.698 | 4.709 | 5.96 | 3.812 | 0.57 | 3.929 | 15.622 | 3.222 | 2.544 | 2.768 | 2.441 | 1.514 | 0.57 | 1.022 | 2.055 | 1.793 | 2.303 | 1.415 | 0.988 | 0.884 | 0.636 | 0.757 | 0.926 | 0.665 | 1.171 | 0.64 | 1.783 | 1.107 | 2.26 | 0.233 | 1.433 | 0.456 | 2.744 | 0.395 | 1.391 | 0.905 | 2.991 | 0.8 | 1.1 | 2.1 | -0.8 | -0.5 | 8.2 | 5.3 | -1.9 | 1.2 | 0.02 | 1 | 0.87 |