Ebix, Inc.
NASDAQ:EBIX
1.16 (USD) • At close December 27, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 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 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -10.729 | -0.071 | 6.129 | 7.873 | 17.526 | 18.852 | 18.377 | 15.68 | 15.023 | 14.949 | 21.287 | 17.134 | 23.984 | 23.264 | 24.445 | 22.118 | 15.064 | 28.346 | 25.043 | 8.273 | 29.281 | 29.071 | 26.456 | 27.525 | 24.538 | 23.897 | 26.623 | 24.943 | 23.957 | 23.043 | 22.351 | 21.929 | 20.232 | 19.036 | 18.336 | 16.547 | 18.015 | 13.579 | 15.417 | 15.245 | 13.143 | 13.542 | 17.344 | 18.745 | 18.072 | 18.067 | 15.685 | 17.33 | 16.536 | 22.348 | 15.164 | 15.944 | 16.681 | 14.01 | 12.384 | 12.097 | 9.434 | 8.956 | 8.335 | 7.911 | 7.397 | 6.336 | 5.67 | 4.498 | 3.693 | 2.513 | 1.962 | 1.673 | 1.659 | 1.498 | 1.135 | 0.944 | 1.226 | 1.084 | 1.068 | 0.103 | 0.981 | 0.71 | 0.446 | 0.488 | 0.575 | 0.09 | 0.516 | -0.214 | 0.501 | 0.017 | 0.198 | 0.589 | -0.786 | 0.175 | 0.14 | -2.582 | -2.475 | -3.362 | -2.955 | -8.16 | -3.9 | -4.8 | -2.2 | 0.8 | 0.5 | 0.3 | 0.1 | -3.8 | 0 | 0.1 | 0 | -3.9 | -2.1 | -7.8 | -1.9 | -1.3 | -0.8 | -0.4 | 0.2 | 0.1 | -1.6 | -2.3 | -5 | 0.2 | -1.8 | -0.1 | -0.7 | -0.2 | 0.1 | 0.1 | 1.1 |
Depreciation & Amortization
| 7.023 | 5.927 | 6.136 | 6.532 | 6.025 | 6.503 | 6.011 | 5.221 | 5.629 | 6.031 | 5.908 | 5.926 | 5.602 | 5.406 | 6.271 | 6.244 | 5.964 | 5.776 | 6.324 | 4.053 | 3.051 | 3.089 | 3.332 | 3.671 | 3.223 | 3.139 | 3.265 | 2.734 | 3.124 | 2.958 | 3.046 | 2.702 | 2.765 | 2.57 | 2.597 | 2.239 | 2.449 | 2.441 | 2.552 | 2.648 | 2.459 | 2.548 | 2.452 | 2.584 | 2.469 | 2.161 | 1.941 | 1.897 | 1.749 | 1.991 | 1.877 | 1.605 | 1.553 | 1.448 | 1.432 | 1.438 | 0.944 | 0.83 | 0.743 | 0.846 | 0.809 | 0.832 | 0.819 | 0.717 | 0.632 | 0.623 | 0.627 | 0.629 | 0.435 | 0.417 | 0.314 | 0.356 | 0.317 | 0.319 | 0.329 | 0.371 | 0.327 | 0.286 | 0.201 | 0.127 | 0.113 | 0.105 | 0.097 | 0.107 | 0.098 | 0.09 | 0.09 | 0.109 | 0.106 | 0.099 | 0.104 | 0.762 | 0.268 | 0.32 | 0.296 | -1.265 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 1 | 0.9 | 1 | 1.1 | 0.9 | 1 | 1.2 | 1.1 | 1.2 | 1.2 | 1.1 | 1.2 | 1.2 | 1.2 | 0.9 | 0.9 | 0.9 | 0.9 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
Deferred Income Tax
| -0.476 | -18.459 | -9.195 | 25.361 | -1.007 | -6.771 | -17.583 | -7.406 | -0.523 | -0.119 | -3.056 | 4.127 | 0.762 | 0.269 | -0.044 | -9.645 | -0.506 | -1.499 | -3.875 | -9.966 | -1.756 | 0.553 | -1.874 | -7.34 | -0.45 | -5.027 | -0.85 | -0.16 | 0.385 | -6.47 | -0.165 | -4.394 | 0.265 | -5.853 | -0.161 | -0.156 | -0.142 | -1.227 | -0.441 | -5.686 | 9.437 | -6.581 | -7.538 | -4.155 | 0.351 | 0.445 | -1.401 | 0.787 | -2.665 | -4.128 | 2.198 | -1.752 | -3.825 | -1.076 | -0.495 | -2.615 | 0 | 0 | -0.766 | -1.846 | 0 | 0 | -0.013 | -0.149 | 0 | 0 | -0.062 | -0.134 | 0 | 0 | -0.021 | -0.065 | 0 | 0 | 0.032 | -0.071 | 0 | 0 | -0.04 | -0.05 | 0 | 0 | -0.006 | -0.134 | 0 | 0 | -0.002 | -0.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0.1 |
Stock Based Compensation
| 0.316 | 0.644 | 0.644 | 0.97 | 0.971 | 0.97 | 0.964 | 1.326 | 1.317 | 1.359 | 1.358 | 1.335 | 1.204 | 1.127 | 1.126 | 0.946 | 1.029 | 0.846 | 0.576 | 0.571 | 0.731 | 0.756 | 0.753 | 0.824 | 0.751 | 0.557 | 0.686 | 0.716 | 0.747 | 0.684 | 0.647 | 0.577 | 0.405 | 0.381 | 0.458 | 0.459 | 0.451 | 0.487 | 0.395 | 0.46 | 0.485 | 0.485 | 0.511 | 0.516 | 0.508 | 0.511 | 0.548 | 0.468 | 0.594 | 0.587 | 0.556 | 1.524 | 0.109 | 0.107 | 0.11 | 1.221 | 0.048 | 0.048 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.415 | 11.831 | 3.021 | 9.964 | 0.149 | -5.739 | -1.842 | 14.416 | -3.353 | -8.383 | -14.859 | -4.054 | -15.78 | 1.076 | -1.183 | -41.02 | 7.118 | -30.314 | 25.372 | 13.301 | 3.011 | -20.965 | -4.638 | 0.454 | -9.437 | -8.608 | -12.622 | 0.908 | -3.864 | -0.332 | -14.545 | 0.779 | -7.192 | 1.318 | -27.916 | 3.694 | -4.825 | 1.697 | -5.482 | 8.557 | -8.764 | 4.103 | 1.854 | 0.718 | -2.797 | 1.231 | -3.938 | 0.182 | 8.16 | 0.592 | -7.826 | 4.34 | -4.012 | 1.273 | -5.986 | 0.659 | -4.171 | -2.369 | -1.505 | 0.309 | 0.242 | -0.493 | -3.003 | 1.157 | 0.187 | -1.474 | -0.647 | -0.793 | -1.182 | -0.513 | -1.428 | 0.059 | -0.09 | -0.599 | 0.411 | 1.056 | -0.293 | -0.615 | -0.942 | -0.016 | -0.246 | 1.191 | 0.239 | -0.506 | -1.226 | 0.16 | -0.567 | -0.869 | -0.169 | -1.311 | -1.58 | 0.449 | 1.234 | 0.399 | -0.467 | 3.131 | -0.3 | 0.4 | -1 | -1.8 | -0.9 | -1.8 | -1 | -0.6 | -1.9 | -3.1 | 0.2 | 2.1 | -1.2 | 3.5 | 0.7 | 0.7 | -1.1 | 1.3 | -1 | -2 | 1.8 | 2.1 | 0.9 | 0.1 | 0.2 | -0.5 | -0.9 | -0.2 | -0.7 | -0.1 | -1.7 |
Accounts Receivables
| -7.151 | -3.399 | -5.923 | 0.945 | 0.229 | -17.124 | 0.901 | -7.788 | -5.103 | 4.364 | -2.339 | -10.741 | -0.191 | 4.503 | 9.687 | -16.574 | -4.237 | -10.917 | 8.751 | 1.708 | 10.389 | -21.506 | -1.401 | -3.995 | -15.984 | -8.605 | -5.661 | -1.454 | -5.14 | 2.604 | -8.669 | -0.992 | -2.666 | 1.027 | -4.689 | 0.371 | 1.091 | 1.724 | -4.716 | 1.215 | -2.461 | 0.133 | -2.234 | -0.164 | -4.022 | 0.392 | 1.771 | 0.082 | 0.708 | 2.294 | -5.987 | 2.002 | -3.225 | 0.662 | -2.457 | -3.975 | -2.027 | -0.261 | -2.356 | -0.163 | 0 | 0 | -4.559 | -0.803 | 0 | 0 | -0.718 | -3.655 | 0 | 0 | -0.39 | -0.255 | 0 | 0 | -0.176 | -0.841 | 0 | 0 | -1.035 | 1.062 | 0 | 0 | -0.495 | -0.475 | 0 | 0 | -0.45 | -0.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -9.354 | 17.175 | 0 | 0 | 0 | 0 | 0 | 3.798 | -3.965 | -12.554 | -5.76 | 5.365 | -11.482 | -3.029 | -3.164 | -10.233 | 21.642 | -21.105 | 21.697 | 9.674 | -4.023 | 0.307 | -2.027 | -4.722 | 0.035 | -0.532 | -0.641 | -0.624 | 0.175 | -3.913 | 0.459 | -0.072 | -1.32 | 0.258 | -2.339 | 0.303 | -5.584 | 1.247 | -2.669 | -4.97 | 3.39 | 4.12 | -0.325 | -3.737 | 0 | 0 | 0 | -3.185 | 0 | 0 | -1.394 | 1.722 | 0 | 0 | -0.164 | 3.959 | 0 | 0 | -0.13 | 3.04 | 0 | 0 | 1.066 | 1.967 | 0 | 0 | -0.049 | 3.248 | 0 | 0 | -0.773 | 0.074 | 0 | 0 | 0.234 | 0.89 | 0 | 0 | 0.963 | -1.007 | 0 | 0 | 0.384 | 2.025 | 0 | 0 | 0.625 | 2.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.4 | 0.1 | 0.2 | 0.1 | 0 | 0.1 | 0 | 0 | 0.1 | -0.2 | 0 | 0 | 0 | 0.2 | 0 | 0 | -0.5 | 0.2 | 0 | 0.7 |
Change In Accounts Payables
| 11.281 | 7.874 | 6.746 | 24.378 | -11.72 | 17.882 | -9.357 | 20.256 | 7.758 | 1.808 | -11.277 | -3.949 | -2.616 | 1.751 | -9.755 | -15.095 | -7.353 | 4.98 | -2.156 | -0.272 | 1.92 | 3.453 | 1.438 | 8.068 | 8.092 | -0.136 | -7.118 | 0.796 | -0.31 | 3.374 | -7.563 | 1.553 | -2.646 | 2.413 | -21.215 | 22.734 | -6.15 | -1.849 | -0.065 | 3.703 | -9.871 | 2.584 | 4.719 | 0.73 | 0 | 0 | -0.861 | 1.525 | 0 | 0 | -2.357 | -0.356 | 0 | 0 | -3.632 | 1.127 | 0 | 0 | 0.244 | -1.284 | 0 | 0 | 0.583 | 0.377 | 0 | 0 | -0.032 | -0.277 | 0 | 0 | -0.444 | 0.181 | 0 | 0 | -0.058 | -0.049 | 0 | 0 | 0.072 | -0.055 | 0 | 0 | 0.111 | -1.55 | 0 | 0 | -0.175 | -1.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.809 | -9.819 | 2.198 | -15.359 | 11.64 | -6.497 | 6.614 | -1.85 | -2.043 | -2.001 | 4.517 | 5.271 | -1.491 | -2.149 | 2.049 | 0.882 | -2.934 | -3.272 | -2.92 | 2.191 | -5.275 | -3.219 | -2.648 | 1.103 | -1.58 | 0.665 | 0.798 | 2.19 | 1.411 | -2.397 | 1.228 | 0.29 | -0.56 | -2.38 | 0.327 | -19.714 | 5.818 | 0.575 | 1.968 | 8.609 | 0.178 | -2.734 | -0.306 | 3.889 | 1.225 | 0.839 | -5.709 | 1.76 | 7.452 | -1.702 | 1.912 | 0.972 | -0.787 | 0.611 | 0.267 | -0.452 | -2.144 | -2.108 | 0.737 | -1.284 | 0.242 | -0.493 | -0.093 | -0.384 | 0.187 | -1.474 | 0.152 | -0.109 | -1.182 | -0.513 | 0.179 | 0.059 | -0.09 | -0.599 | 0.411 | 1.056 | -0.293 | -0.615 | -0.942 | -0.016 | -0.246 | 1.191 | 0.239 | -0.506 | -1.226 | 0.16 | -0.567 | -0.869 | -0.169 | -1.311 | -1.58 | 0.449 | 1.234 | 0.399 | -0.467 | 3.131 | -0.3 | 0.4 | -1 | -1.8 | -0.9 | -1.8 | -1 | -0.6 | -1.9 | -3.2 | 0.2 | 1.7 | -1.3 | 3.3 | 0.6 | 0.7 | -1.2 | 1.3 | -1 | -2.1 | 2 | 2.1 | 0.9 | 0.1 | 0 | -0.5 | -0.9 | 0.3 | -0.9 | -0.1 | -2.4 |
Other Non Cash Items
| 1.272 | 1.397 | 0.435 | -18.226 | -0.015 | 2.062 | -0.36 | 0.408 | 0.073 | -0.755 | -2.06 | 4.124 | -2.407 | -2.321 | -1.037 | 3.109 | 12.13 | -3.408 | -14.945 | -0.528 | -0.046 | 1.896 | 1.464 | 1.561 | 0.287 | 1.541 | -1.401 | 1.557 | -2.275 | 0.559 | -0.8 | 1.43 | -0.967 | 0.045 | -0.656 | -2.663 | -6.182 | 0.843 | -1.637 | -1.938 | -3.823 | -3.523 | -0.358 | -0.115 | 0.676 | -1.454 | 0.927 | -1.311 | -2.311 | -1.833 | -1.656 | -2.722 | -0.468 | 0.278 | 0.317 | -1.05 | 0.323 | 0.268 | 0.957 | -0.452 | 0.252 | 0.368 | 0.13 | -0.749 | 0.53 | 0.118 | 0.084 | 0.119 | 0.046 | 0.045 | 0.096 | 0.018 | 0.006 | 0.065 | -0.03 | 0.003 | 0.069 | 0.044 | 0.063 | 0.03 | -0.029 | 0.022 | 0.041 | 0.239 | 0.078 | 0.016 | 0.177 | -0.063 | 0.002 | 0.085 | 0.13 | 0.006 | -0.52 | 0.003 | 0.961 | 2.361 | 0 | -0.1 | 0.1 | -0.1 | 0.1 | 0.2 | 0 | 1.9 | 0.1 | -0.3 | -0.3 | -0.1 | -0.3 | 4.9 | -0.1 | -0.2 | -0.2 | -0.3 | -0.4 | 0.3 | -0.1 | 0.3 | 2 | 0.1 | -0.1 | 0.5 | 0.5 | 0.5 | 0.3 | 0.2 | 0.2 |
Operating Cash Flow
| -5.009 | 1.269 | 7.17 | 32.474 | 23.649 | 15.877 | 5.567 | 29.645 | 18.166 | 13.082 | 8.578 | 28.592 | 13.365 | 28.821 | 29.578 | -18.248 | 40.799 | -0.253 | 38.495 | 15.704 | 34.272 | 14.4 | 25.493 | 26.695 | 18.912 | 15.499 | 15.701 | 30.698 | 22.074 | 20.442 | 10.534 | 23.023 | 15.508 | 17.497 | -7.342 | 20.12 | 9.766 | 17.82 | 10.804 | 19.286 | 12.937 | 10.574 | 14.265 | 18.293 | 19.279 | 20.961 | 13.762 | 19.353 | 22.063 | 19.557 | 10.313 | 18.939 | 10.038 | 16.04 | 7.762 | 11.75 | 6.578 | 7.733 | 7.816 | 7.466 | 8.7 | 7.043 | 3.616 | 5.623 | 5.042 | 1.78 | 2.026 | 1.628 | 0.958 | 1.447 | 0.117 | 1.377 | 1.459 | 0.869 | 1.778 | 1.533 | 1.084 | 0.425 | -0.232 | 0.629 | 0.413 | 1.408 | 0.893 | -0.374 | -0.549 | 0.283 | -0.102 | -0.234 | -0.847 | -0.952 | -1.206 | -1.365 | -1.493 | -2.64 | -2.165 | -3.933 | -3.4 | -3.7 | -2.3 | -0.3 | 0.4 | -0.6 | -0.2 | -1.5 | -0.9 | -2.3 | 1 | -1 | -2.6 | 1.8 | -0.2 | 0.4 | -0.9 | 1.7 | 0.1 | -0.4 | 1.3 | 1 | -1.2 | 1.3 | -0.8 | 0 | -1 | 0.3 | -0.2 | 0.3 | -0.2 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -3.666 | -5.122 | -3.345 | -3.18 | -4.57 | -1.808 | -11.969 | -3.288 | -5.066 | -2.858 | -1.953 | -3.485 | -2.067 | -1.368 | -2.646 | -2.902 | -2.686 | -3.771 | -3.538 | -6.697 | -5.926 | -2.335 | -1.153 | -1.711 | -2.178 | -3.082 | -3.219 | -4.511 | -2.57 | -1.712 | -1.172 | -4.77 | -2.401 | -4.534 | -5.778 | -0.355 | -2.07 | -13.439 | -0.413 | -0.343 | -0.235 | -0.307 | -0.345 | -0.497 | -0.389 | -0.406 | -0.673 | -0.966 | -0.528 | -0.811 | -0.524 | -0.429 | -0.426 | -0.556 | -0.343 | -1.188 | -0.741 | -0.473 | -0.727 | -0.066 | 43.868 | -44.236 | -0.181 | -1.252 | -0.187 | -0.167 | -0.148 | -0.167 | -0.044 | -0.309 | -0.017 | -0.102 | -0.052 | -0.054 | -0.276 | -0.196 | -0.048 | -0.019 | -0.103 | -0.101 | -0.066 | -0.268 | -0.12 | -0.301 | -0.086 | -0.126 | -0.025 | -0.027 | -0.124 | -0.003 | -0.039 | 0 | 0 | 0 | 0 | -0.394 | -0.1 | 0.3 | -0.7 | -0.1 | -0.1 | -3.2 | 0 | -0.2 | -0.2 | -0.1 | -0.1 | 0.3 | -0.7 | -0.3 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 | -0.3 | -0.7 | 1.1 | -1.5 | -0.3 | 0 | -0.1 | -0.3 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 16.552 | 0 | 0 | 2.209 | -6.232 | 0 | 0 | -0.652 | -1.796 | -7.31 | -3.312 | -1.858 | -1.863 | -0.942 | -12.726 | -95.283 | -5.953 | -50.271 | -173.61 | -1.558 | -121.092 | -1.806 | 0 | 0 | -7.963 | -0.696 | 0 | 0 | 18.475 | -5.995 | -11.48 | -1 | -56.151 | 0 | -5.856 | 0.003 | 7.717 | 0 | -7.147 | -0.57 | -6.491 | -9.388 | -46.212 | 0 | -18.141 | 0 | -0.381 | 3.529 | -3.279 | -7.855 | -4.189 | -2.828 | 7.601 | -7.786 | -4.379 | -1.059 | -7.791 | 0 | 0 | -42.956 | -14.123 | 0 | 0 | -0.015 | -12.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.915 | -3.152 | -0.129 | -4.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.1 | 4.007 | 0 | 0 | 0.457 | 8.567 | 0 | 0 | 2.335 | -20.964 | 0 | 0 | -5.105 | 27.015 | 0 | 0 | 32.399 | 4.444 | 0 | 0 | 5.198 | 0 | 0 | 1.005 | -1.005 | -1.037 | -0.084 | -0.398 | -0.596 | -0.495 | -0.236 | -0.704 | 0 | 0.595 | -0.028 | -0.557 | -0.01 | -6.99 | 0 | 6.99 | 0.208 | 2 | 0 | -2.785 | 0 | 0.061 | 0.105 | 2.12 | -5.384 | -3.565 | 0.734 | -4.768 | -3.908 | -29.24 | -8.876 | 0 | 1.059 | -0.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.457 | 0 | 0 | 0.457 | -2.335 | 0 | 0 | 2.335 | 20.964 | 0 | 0 | 5.105 | 1.329 | 11.198 | 2.713 | 11.775 | -4.444 | 3.719 | -4.473 | 5.198 | -6.316 | 5.891 | 0 | 0 | 0 | 0 | 0 | 0 | -30.95 | 0 | 0 | 0 | 0.495 | 0 | 0 | 0 | 0.003 | -0.121 | 0.017 | 0.208 | 0.535 | -0.048 | 0 | 0.979 | 17.822 | 0 | -0.36 | 7.96 | 7.006 | 0 | 0 | 2.975 | -1.059 | 0 | 0 | 1.059 | 0.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.363 | -0.77 | -1 | -16.552 | -1.304 | -3.671 | -2.666 | -3.289 | 0.606 | 8.915 | -1.683 | -0.355 | 6.692 | -22.196 | -5.105 | -27.015 | 8.718 | -10.861 | -32.399 | -8.531 | -48.11 | -179.477 | -5.198 | 7.179 | -7.221 | -73.556 | -1.519 | -10.311 | -1.12 | -0.948 | -0.74 | 12.475 | -6.231 | -12.184 | -1 | 2.25 | -0.028 | -2.25 | -0.007 | -0.727 | -0.121 | -6.99 | -0.208 | -3.956 | -9.436 | 0 | 0 | -17.822 | 0 | 0 | 0 | -19.905 | 0 | 0 | -2.975 | 0.892 | 5.871 | -4.287 | -4.094 | -0.007 | -65.9 | 42.956 | -42.956 | 0.585 | -0.012 | -0.005 | -0.015 | -0.006 | -0.041 | -2.768 | 0 | -0.484 | 0 | 0 | 0 | -8.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.327 | 0 | 0 | 0 | -0.099 | -0.115 | -0.113 | 0 | -0.138 | 0 | 0 | 0 | 1.15 | -0.7 | -0.5 | 0 | -0.4 | -0.6 | 1.4 | -1.2 | 0 | -0.2 | -0.4 | -0.3 | -1.8 | 0 | -0.3 | -0.3 | -0.5 | -0.3 | -0.6 | -0.3 | -0.2 | -0.5 | -1.2 | -1.8 | 0.5 | -0.5 | -0.5 | -0.4 | -1.7 | -0.4 | -0.3 | -0.3 |
Investing Cash Flow
| -3.303 | -5.892 | -3.445 | 0.37 | -5.874 | -5.479 | -11.512 | -6.577 | -4.46 | 6.057 | 0.382 | -5.636 | -2.685 | -26.876 | -9.609 | -3.436 | 7.57 | -13.784 | -87.046 | -21.181 | -52.478 | -180.418 | 2.487 | -121.94 | -5.314 | -75.633 | -4.224 | -13.511 | -3.35 | -2.11 | -1.768 | -5.265 | -8.632 | -16.718 | -6.778 | -53.166 | -2.098 | -22.102 | -0.42 | -0.34 | -0.356 | -7.437 | -0.707 | -4.453 | -9.825 | -49.403 | 0.306 | -19.046 | -0.423 | 0.568 | 5.581 | -0.267 | -7.547 | -9.513 | -7.079 | -22.994 | -11.532 | -9.139 | -3.762 | -7.864 | -22.032 | -1.28 | -43.137 | -14.79 | -0.199 | -0.172 | -0.163 | -12.224 | -0.085 | -3.077 | -0.017 | -0.102 | -0.052 | -0.054 | -0.276 | -0.437 | -3.2 | -0.148 | -4.737 | -0.101 | -0.066 | -0.268 | -0.12 | -0.301 | -0.086 | -0.126 | -0.025 | -0.126 | -0.239 | -0.116 | -0.039 | -0.138 | 0 | 0 | 0 | 0.756 | -0.8 | -0.2 | -0.7 | -0.5 | -0.7 | -1.8 | -1.2 | -0.2 | -0.4 | -0.5 | -0.4 | -1.5 | -0.7 | -0.6 | -0.4 | -0.6 | -0.4 | -0.7 | -0.4 | -0.4 | -0.8 | -1.9 | -0.7 | -1 | -0.8 | -0.5 | -0.5 | -2 | -0.4 | -0.3 | -0.3 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -12.546 | -16.406 | -35.125 | -0.145 | -6.149 | -6.421 | -12.994 | -7.774 | -7.453 | -28.034 | -10.346 | -3.047 | -5.757 | -0.748 | -28.661 | -3.289 | -3.953 | -3.838 | -4.669 | -12.956 | -1.429 | -93.15 | -100.835 | -3.629 | -3.126 | -3.13 | -3.126 | -16.874 | -11.862 | -88.027 | 0 | -0.011 | -0.017 | -0.612 | -0.012 | -0.096 | -12.181 | -17.766 | -2.471 | -2.492 | -12.484 | -5.687 | -4.217 | -8.208 | -2.874 | -14.63 | -0.045 | -13.036 | -0.233 | -18.001 | -1.509 | -0.73 | -3.862 | -1.274 | -9.122 | -22.936 | -24.997 | -0.195 | -0.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 4.573 | 0 | 0 | 0 | 0 | -6.094 | 0 | 0 | 0 | 0 | 0 | 40.518 | 14.57 | 0 | 41.656 | 83.526 | 125.031 | 66.733 | 20.09 | 20.07 | 40.219 | 1.646 | 0.07 | 105.011 | 0 | 21.092 | 0 | 15 | 16.117 | 0 | 0 | 0 | 0.788 | 4.295 | 0 | 0 | 1.117 | 6.532 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 1.236 | 0 | 0 | 0 | 1.565 | 0 | 0 | 0 | -1.224 | 0.711 | 12.761 | 0.271 | 6.079 | 0.2 | 0 | 0 | 0.457 | 0.199 | 0.092 | 0.031 | 0.066 | 0.008 | 0.045 | 0.012 | 0.037 | 0.045 | 0 | 2.977 | 0 | 0 | 0 | 0 | 6.871 | 0 | 0 | 0 | 6.871 | 0 | 0 | 0 | 0 | 0 | 0.03 | 4.489 | 3.522 | 0.7 | 14.5 | 5.2 | 0 | 0 | 0 | 0.1 | 0.1 | 0.3 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 2.4 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | -0.018 | -0.024 | -0.021 | -0.043 | -0.03 | -0.034 | -1.252 | -0.031 | -0.119 | 0 | -0.748 | 0 | 0 | -1.841 | -0.194 | -1.989 | -0.006 | -10.993 | -38.914 | -0.047 | -2.29 | -0.036 | -0.071 | -0.09 | -5.285 | -40.684 | -16.86 | -6.188 | -22.881 | -14.853 | -14.934 | -33.299 | -12.223 | -23.399 | -15.376 | -17.79 | -0.005 | -2.259 | -0.765 | -0.188 | -2.656 | -0.564 | -4.216 | -5.754 | -9.396 | 0 | -7.111 | -30.35 | -23.803 | -2.395 | -0.001 | -5.65 | -3.997 | -1.002 | 0 | 0 | 0 | -0.505 | -0.765 | -0.51 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.317 | -2.318 | -2.318 | -2.318 | -2.321 | -2.321 | -2.321 | -2.321 | -2.322 | -2.318 | -2.304 | -2.301 | -2.295 | -2.299 | -2.302 | -2.297 | -2.21 | -2.369 | -2.368 | -2.369 | -2.369 | -2.376 | -2.372 | -2.428 | -2.428 | -2.49 | -2.489 | -2.422 | -2.483 | -2.6 | -2.66 | -2.729 | -2.754 | -2.859 | -2.897 | -2.896 | 0 | 0 | 0 | -2.794 | -1.873 | -1.865 | -1.832 | -1.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.45 | 4.765 | -3.105 | 11.069 | 0.868 | -6.451 | -4.573 | 1.075 | -7.484 | -28.153 | -10.346 | 5.001 | 7.187 | 1.364 | 0.636 | 0.606 | -21.746 | 2.173 | 2.908 | 75.881 | 2.811 | 186.236 | -0.036 | -0.071 | -0.09 | -0.07 | -0.167 | 32.897 | 23.654 | -0.011 | 20.029 | 0.4 | 36 | 0.032 | 0.031 | 57 | 40.625 | -17.771 | -3.2 | 2.472 | 0.763 | 0.109 | -0.564 | 0.971 | 5.771 | 45.75 | 0.014 | 31.398 | 0 | 9.502 | 0.001 | -5.388 | -4.244 | 0.002 | 10.176 | 20.565 | 48.885 | 1.422 | -0.625 | 1.222 | 15.006 | -18.997 | 3.8 | 35.698 | -0.592 | 3.364 | -0.477 | 10.092 | -0.467 | -0.007 | -0.499 | -0.42 | -0.449 | -2.791 | -0.5 | 0.082 | -3.011 | 3.468 | -0.03 | 0.118 | -0.029 | -0.028 | -0.027 | -6.894 | -0.116 | -0.039 | -0.043 | -6.907 | 0.058 | 6.839 | -0.031 | -0.561 | 0.031 | -0.132 | -0.143 | 0.354 | -1.7 | 0.1 | -2.2 | 0.7 | 0.5 | 0.5 | 0.1 | -0.1 | 0 | -7.8 | 0 | -0.1 | 6.4 | -1 | 0.6 | 0.5 | 0.9 | -1 | -0.2 | 0.3 | -0.3 | 1.1 | 2.2 | 0.4 | 0.9 | 0.2 | -0.9 | 2.4 | 0.5 | 0.2 | 0 |
Financing Cash Flow
| 22.904 | -11.659 | -38.254 | 8.586 | -7.642 | -8.769 | -15.346 | -10.272 | -9.805 | -30.474 | -12.667 | -7.21 | -0.888 | -1.688 | -32.167 | -5.172 | -29.987 | 36.545 | -0.481 | 21.801 | 40.622 | 171.954 | 21.755 | 60.593 | 14.408 | 9.213 | -6.186 | -1.619 | 3.184 | -8.397 | 2.754 | 4.064 | 0.084 | -0.463 | -9.992 | 38.774 | 7.795 | -20.668 | -10.038 | 0.716 | -11.909 | -8.234 | -7.022 | -6.794 | -4.697 | 19.892 | -1.495 | 11.251 | -30.583 | -32.302 | -3.903 | -6.709 | -13.756 | -5.269 | 0.052 | -0.806 | 23.888 | 1.227 | -1.13 | -0.767 | 15.207 | -6.236 | 4.071 | 41.777 | -0.392 | 3.364 | -0.477 | 10.548 | -0.396 | 0.085 | -0.468 | -0.354 | -0.441 | -2.746 | -0.488 | 0.037 | -2.966 | 3.468 | 2.947 | 0.118 | -0.029 | -0.028 | -0.027 | -0.023 | -0.116 | -0.039 | -0.043 | -0.036 | 0.058 | 6.839 | -0.031 | -0.561 | 0.031 | -0.102 | 4.346 | 3.876 | -1 | 14.6 | 3 | 0.7 | 0.5 | 0.5 | 0.2 | 0.1 | 0.3 | 7.2 | 0 | -0.1 | 6.4 | -1 | 0.6 | 0.5 | 0.9 | -1 | -0.2 | 0.3 | -0.3 | 1.1 | 2.2 | 0.4 | 0.9 | 0.4 | 1.5 | 2.4 | 0.5 | 0.2 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -3.895 | 0.918 | 1.333 | -0.454 | -9.485 | -10.679 | -1.088 | -1.882 | -0.416 | -3.427 | -1.379 | 2.469 | 2.808 | 0.143 | -10.173 | -0.917 | -2.918 | 0.331 | 0.19 | 5.755 | -4.899 | -4.822 | -1.723 | 1.813 | 0.279 | -0.825 | 0.786 | -1.256 | -0.116 | -0.941 | 0.321 | 2.157 | -1.183 | -0.09 | -0.991 | -0.778 | -1.016 | 0.125 | 0.708 | 0.123 | 0.823 | -2.514 | 0.02 | -0.088 | -0.579 | -3.277 | 0.871 | -1.803 | -0.743 | 0.215 | 0.201 | 0.171 | 1.637 | -0.785 | 0.456 | 0.42 | 0.047 | 0.283 | -0.627 | -1.577 | -0.703 | -1.018 | -0.451 | 0.982 | -0.217 | 0.147 | 0.122 | -0.273 | 0.425 | -0.269 | -0.119 | -0.005 | -0.064 | -0.067 | 0.056 | -0.027 | -0.027 | -0.041 | 0.068 | 0.099 | 0.073 | -0.036 | -0.036 | 0.19 | -0.002 | 0.123 | 0.016 | 0.026 | 0.058 | -0.058 | 0.01 | 0.187 | -0.102 | 0.012 | -0.005 | -0.244 | 0.1 | 0 | 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
| 10.697 | -15.364 | -33.196 | 40.976 | 0.648 | -9.05 | -22.379 | 10.914 | 3.485 | -14.762 | -5.086 | 18.215 | 12.6 | 0.4 | -22.371 | -37.681 | 15.464 | 22.839 | -48.842 | 22.079 | 17.517 | 1.114 | 48.012 | -32.839 | 28.285 | -51.746 | 6.077 | 14.312 | 21.792 | 8.994 | 11.841 | 23.979 | 5.777 | 0.226 | -25.103 | 4.95 | 14.447 | -24.825 | 1.054 | 19.785 | 1.495 | -7.611 | 6.556 | 6.958 | 4.178 | -11.827 | 13.444 | 9.755 | -9.686 | -11.962 | 12.192 | 12.134 | -9.628 | 0.473 | 1.191 | -11.63 | 18.981 | 0.104 | 2.297 | -3.771 | 1.172 | -1.491 | -35.901 | 33.592 | 4.234 | 5.119 | 1.508 | -0.321 | 0.902 | -1.814 | -0.487 | 0.916 | 0.902 | -1.998 | 1.07 | 1.287 | -5.109 | 3.704 | -1.954 | 0.745 | 0.391 | 1.076 | 0.71 | -0.508 | -0.753 | 0.241 | -0.154 | -0.37 | -0.97 | 5.713 | -1.266 | -1.877 | -1.564 | -2.73 | 2.176 | 0.455 | -5.1 | 10.7 | 0.1 | -0.1 | 0.2 | -1.9 | -1.2 | -1.6 | -1 | 4.4 | 0.6 | -2.6 | 3.1 | 0.2 | 0 | 0.3 | -0.4 | 0 | -0.5 | -0.5 | 0.2 | 0.2 | 0.3 | 0.7 | -0.7 | -0.1 | 0 | 0.7 | -0.1 | 0.2 | -0.5 |
Cash At End Of Period
| 87.096 | 76.399 | 91.763 | 124.959 | 83.983 | 83.335 | 92.385 | 114.764 | 103.85 | 100.365 | 115.127 | 120.213 | 101.998 | 89.398 | 88.998 | 111.369 | 149.05 | 133.586 | 110.747 | 159.589 | 137.51 | 119.993 | 118.879 | 63.895 | 96.734 | 68.449 | 120.195 | 114.118 | 99.806 | 78.014 | 69.02 | 57.179 | 33.2 | 27.423 | 27.197 | 52.3 | 47.35 | 32.903 | 57.728 | 56.674 | 36.889 | 35.394 | 43.005 | 36.449 | 29.491 | 25.313 | 37.14 | 23.696 | 13.941 | 23.627 | 35.589 | 23.397 | 11.263 | 20.891 | 20.418 | 19.227 | 30.857 | 11.876 | 11.772 | 9.475 | 13.246 | 12.074 | 13.565 | 49.466 | 15.874 | 11.64 | 6.521 | 5.013 | 5.334 | 4.432 | 6.246 | 6.733 | 5.817 | 4.915 | 6.913 | 5.843 | 4.556 | 9.665 | 5.961 | 7.915 | 7.17 | 6.779 | 5.703 | 4.993 | 5.501 | 6.254 | 6.013 | 6.167 | 6.537 | 7.507 | 1.794 | 3.06 | 4.937 | 6.501 | 9.231 | 7.055 | 6.6 | 11.7 | 1.2 | -0.1 | 1.1 | -1.9 | -1.2 | -1.6 | 5.6 | 4.4 | 0.6 | -2.6 | 4 | 0.2 | 0 | 0.3 | 0.5 | 0 | -0.5 | -0.5 | 1.9 | 0.2 | 0.3 | 0.7 | 0.4 | -0.1 | 1.1 | 0.7 | -0.1 | 0.2 | 0.3 |