Equity LifeStyle Properties, Inc.
NYSE:ELS
64.36 (USD) • At close January 15, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 86.863 | 78.305 | 109.905 | 91.939 | 80.741 | 66.049 | 86.459 | 76.676 | 70.509 | 64.59 | 87.05 | 68.84 | 74.093 | 64.08 | 68.987 | 68.371 | 53.468 | 48.853 | 70.724 | 58.126 | 68.176 | 49.085 | 120.535 | 53.38 | 59.66 | 49.169 | 64.177 | 47.974 | 54.866 | 44.462 | 63.075 | 42.381 | 46.757 | 40.804 | 57.19 | 39.767 | 42.106 | 36.826 | 31.813 | 34.262 | 30.276 | 30.04 | 43.89 | 28.716 | 34.936 | 21.785 | 40.468 | 29.014 | 21.491 | 6.3 | 17.653 | 3.863 | 1.355 | 11.654 | 25.632 | 10.596 | 17.307 | 10.967 | 21.527 | 11.386 | 16.959 | 7.445 | 20.471 | -0.013 | 1.482 | 4.068 | 12.766 | 4.656 | 9.651 | 1.634 | 16.16 | 1.797 | 3.554 | 1.219 | 10.062 | -14.62 | 1.091 | 2.487 | 8.709 | -1.008 | -0.6 | 0.658 | 4.976 | -0.268 | 5.21 | 14.4 | 7.672 | 16.184 | 6.707 | 6.439 | 7.115 | 7.207 | 6.098 | 6.134 | 12.644 | 6.244 | 5.45 | 14.961 | 6.331 | 5.7 | 6.9 | 7 | 8.2 | 7 | 6.8 | 7.3 | 7.8 | 7.2 | 7.7 | 7.2 | 7 | 6 | 6.4 | 6 | 5.9 | 3.9 | 5.7 | 4.8 | 3.6 | 2.6 | 3.4 | 4.6 | 4.4 | 4.3 | 2.6 | 2.8 | 0.7 |
Depreciation & Amortization
| 52.336 | 51.344 | 52.427 | 50.804 | 52.294 | 52.813 | 51.86 | 50.976 | 53.901 | 51.936 | 50.237 | 51.096 | 45.148 | 49.069 | 46.119 | 39.89 | 39.254 | 38.988 | 39.628 | 39.82 | 37.512 | 38.244 | 38.404 | 35.89 | 35.367 | 34.713 | 32.718 | 31.042 | 30.959 | 31.52 | 31.43 | 31.712 | 31.177 | 29.735 | 29.27 | 29.432 | 29.301 | 29.294 | 29.029 | 28.259 | 29.106 | 29.361 | 29.145 | 27.77 | 27.147 | 30.418 | 27.11 | 66.374 | 28.303 | 28.07 | 27.953 | 20.153 | 24.853 | 19.91 | 19.73 | 15.385 | 23.148 | 19.15 | 18.989 | 15.51 | 20.621 | 20.236 | 20.393 | 19.648 | 19.162 | 20.343 | 17.665 | 17.456 | 17.117 | 16.913 | 16.827 | 16.843 | 16.425 | 16.454 | 15.654 | 13.675 | 16.39 | 15.766 | 15.8 | 15.092 | 14.037 | 13.193 | 11.584 | 14.798 | 9.977 | 10.092 | 9.567 | 9.715 | 9.439 | 9.656 | 9.247 | 7.845 | 10.913 | 9.172 | 9.254 | 8.328 | 9.515 | 9.668 | 9 | 8.694 | 9.6 | 9.2 | 9 | 9.443 | 8.3 | 7.1 | 6.4 | 8.486 | 4.4 | 4.7 | 4.5 | 5.862 | 4 | 4.2 | 3.9 | 5.3 | 4.1 | 4.2 | 4.2 | 4.2 | 2.9 | 2 | 1.9 | 1.6 | 1.5 | 1.5 | 3.3 |
Deferred Income Tax
| 0 | 0 | -0.239 | -10.488 | 0.53 | -0.166 | 0 | 0 | 0 | 0 | 0 | -1.095 | -0.839 | -0.272 | 1.22 | -3.149 | 8.767 | -0.983 | 0.847 | -0.355 | -0.516 | -0.404 | -53.363 | 0.891 | 0.627 | 0.1 | -1.042 | 2.696 | -0.041 | -0.088 | -0.088 | -7.079 | 2.414 | 1.701 | 1.408 | 2.986 | 2.566 | 2.214 | 17.761 | 2.045 | 6.999 | 1.487 | -0.448 | 1.067 | -1.153 | 1.823 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.181 | 2.548 | 2.497 | 2.558 | 2.58 | 9.365 | 3.33 | 3.393 | 3.435 | 3.461 | -1.529 | 3.26 | 3.299 | 3.196 | 2.939 | 3.399 | 3.261 | 3.051 | 3.347 | 3.085 | 3.116 | 3.004 | -1.567 | 3.065 | 3.104 | 2.964 | 2.038 | 2.875 | 2.893 | 2.839 | 2.092 | 9.642 | 0.462 | 0.462 | -4.314 | 0.018 | 0.298 | 0.297 | 0.36 | 0.475 | 0.475 | 0.475 | 0.475 | 0.476 | 0.475 | 3.069 | -2.113 | 1.332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.344 | 13.899 | 42.753 | -25.211 | 8.531 | -61.583 | 45.969 | 17.815 | 4.727 | 58.533 | 42.043 | 21.771 | 3.383 | 42.372 | 52.327 | -1.712 | 20.9 | 18.06 | 16.193 | -4.076 | 3.104 | 26.835 | 20.282 | 3.334 | 2.042 | 22.315 | 17.994 | -4.531 | 3.747 | 22.074 | 18.87 | 3.218 | 8.107 | 13.558 | 19.346 | -5.455 | 4.085 | 33.228 | 31.566 | -5.633 | 1.39 | 8.175 | 21.35 | 0.891 | 0.864 | 3.207 | 14.742 | -7.215 | 3.803 | 4.816 | 10.17 | 6.801 | -12.949 | 5.035 | 12.02 | -1.716 | -3.881 | 17.264 | 11.273 | 1.984 | 5.638 | -0.536 | 12.829 | -6.964 | -2.02 | 7.431 | 1.031 | 2.642 | -1.107 | 0.105 | 4.135 | -1.617 | 4.369 | -4.617 | 0.274 | 1.671 | 2.157 | 4.628 | -7.962 | -12.797 | -5.067 | -3.868 | 1.156 | -6.559 | 7.688 | -4.934 | 0.353 | -10.553 | 6.914 | -7.573 | 6.009 | -3.752 | 1.637 | 1.196 | -0.24 | -31.954 | 0.984 | -4.408 | 10.45 | -13.72 | 7 | -3.6 | 12.6 | -52.455 | 38.2 | 11.2 | 7 | -12.545 | 7.4 | 4.6 | 1.6 | -8.397 | 6.6 | 1.6 | 11.2 | 3.8 | -9 | 2.4 | 12.2 | -4.2 | 3.8 | -4.4 | 1.4 | -3.4 | -1.2 | 1.6 | -1.6 |
Accounts Receivables
| 1.619 | -2.158 | 0.539 | -0.281 | -2.311 | -0.709 | -1.345 | -0.693 | -2.731 | -1.412 | 0.189 | -0.062 | -1.879 | -0.884 | -1.366 | 0.294 | -0.976 | -0.167 | -0.317 | -0.395 | -1.362 | -1.201 | 0.122 | 0.394 | -1.283 | 0.003 | 0.639 | -1.173 | -0.055 | -0.237 | -0.045 | -0.031 | -0.012 | 0.197 | 0.164 | 0.045 | 0.122 | 0.183 | -0.284 | 0.308 | -0.193 | -0.215 | -0.937 | -0.171 | -0.258 | -0.269 | 0.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.78 | 0.647 | 4.985 | 1.675 | -2.711 | -0.829 | 15.323 | 3.338 | -10.846 | -3.535 | 3.577 | 1.913 | -1.407 | -11.23 | -10.464 | -8.811 | -4.888 | -3.183 | -1.602 | 6.362 | -2.393 | -2.734 | -4.177 | -0.692 | -2.932 | 0.892 | 2.204 | -0.786 | 2.328 | -2.942 | -4.997 | -2.648 | -3.936 | 2.09 | -2.5 | -0.7 | 2 | -0.3 | -9.4 | 10 | -1.8 | -2 | -1.6 | -1 | 0.8 | -0.5 | -0.4 | -1.8 | -1.3 | 3.6 | -1.9 | 0.6 | -1.3 | 3.5 | 0.3 | -1.1 | -3.2 | -0.1 | -1.2 | -1.4 | 0.7 | 0.1 |
Change In Inventory
| 0 | 7.627 | 2.333 | 0.155 | -1.578 | 0.709 | 1.345 | 0.693 | -6.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.651 | -0.063 | 0.677 | 0.788 | -0.225 | 0.139 | 0.073 | 0.581 | 1.094 | 0.648 | -2.042 | 0 | 1.442 | 0.6 | 1.8 | -0.573 | 0.641 | 0.192 | -1.999 | -1.909 | -1.784 | 0.563 | 2.069 | 3.356 | 0.718 | -1.627 | 2.446 | 0.585 | -6.312 | -4.778 | -0.382 | -1.091 | -0.28 | -6.768 | -5.928 | -5.064 | -6.161 | -0.702 | -0.917 | 3.73 | 1.02 | -1.987 | 0.599 | 0.565 | 1.185 | -0.462 | 217.006 | 222.962 | 221.927 | 221.451 | 195.92 | 225.731 | 228.915 | 230.299 | 216.58 | 255.9 | 121.5 | 137.7 | 89.345 | 147.3 | 114.3 | 113 | 82.355 | 120.9 | 62.7 | 61.4 | 50.703 | 62.1 | 56.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 23.447 | 5.411 | 15.801 | -37.943 | 15.452 | -12.84 | 9.553 | -9.642 | -1.175 | 18.573 | -1.923 | -17.511 | 14.408 | 21.331 | 11.781 | -18.643 | 6.111 | 18.014 | -2.096 | -20.193 | 9.809 | 0 | 20.402 | 0.827 | 0 | 0 | 0 | 0 | 0 | 0 | -5.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.729 | 5.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.413 | 5.182 | -2.343 | -2.782 | 2.816 | 4.964 | -8.881 | 1.031 | 6.229 | 3.809 | -1.906 | 0.244 | 6.035 | 3.268 | -2.333 | 3.744 | 1.02 | 4.339 | -4.957 | 1.326 | -2.541 | 3.087 | -3.701 | 3.348 | -1.92 | 3.979 | -5.162 | 2.661 | -3.359 | 4.451 | -6.377 | 2.701 | -2.487 | 7.061 | -4.2 | 4.2 | -3.8 | 6.6 | -16.8 | 9.1 | 7.4 | 5.5 | -4.7 | 4.7 | 1.5 | 1.3 | -3.8 | 5.1 | 2.1 | 2 | 0 | 0 | 2.5 | 2.6 | -2.4 | 3 | 1 | 0.8 | 0 | 0 | 0.1 | -0.9 |
Other Working Capital
| -11.722 | 3.019 | 24.08 | 12.858 | -3.032 | -48.743 | 36.416 | 27.457 | 15.605 | 39.96 | 43.966 | 39.282 | -11.025 | 21.041 | 40.546 | 16.931 | 14.789 | 0.046 | 18.289 | 16.117 | -6.705 | 26.835 | -0.12 | 2.507 | 2.042 | 22.315 | 17.994 | -4.531 | 3.747 | 22.074 | 24.396 | 3.218 | 8.107 | 13.558 | 19.346 | -5.455 | 4.085 | 33.228 | 31.566 | -5.633 | 1.39 | 8.175 | 21.35 | 0.891 | 0.864 | 0.398 | 9.021 | -7.892 | 3.015 | 5.041 | 10.031 | 6.728 | -13.53 | 3.941 | 11.372 | 0.326 | -3.881 | 15.822 | 10.673 | 0.184 | 6.211 | -1.177 | 12.637 | -4.965 | -0.111 | 6.582 | -5.361 | -2.069 | -3.356 | -0.718 | 1.627 | -10.505 | -0.585 | 6.312 | 4.778 | 0.382 | 1.091 | 0.28 | 6.768 | 5.928 | 5.064 | 6.161 | 0.702 | 0.917 | -3.73 | -1.02 | 1.987 | -3.274 | 3.693 | -3.906 | 1.6 | -217.8 | -223.2 | -219.7 | -223.2 | -216.5 | -224.8 | -226.9 | -229 | -223.6 | -252.4 | -123.3 | -131.4 | -115.6 | -128.2 | -108.7 | -109.5 | -88.6 | -117.2 | -60.4 | -60.6 | -54.9 | -58.8 | -55.3 | 5.6 | 5.7 | -9.6 | 1.2 | 6.1 | -2.1 | 1.9 | -2.2 | 0.7 | -2.2 | 0.2 | 0.8 | -0.8 |
Other Non Cash Items
| -5.197 | 92.512 | 81.669 | 19.745 | 7.156 | 5.887 | 6.843 | -37.345 | 0.786 | -1.388 | -0.47 | -2.427 | -0.403 | -2.85 | 1.739 | -1.13 | -3.527 | -0.116 | 0.153 | -2.428 | -6.729 | -0.177 | 3.807 | -6.618 | -5.684 | -1.689 | 2.569 | -1.075 | -1.017 | -0.991 | -1.093 | -1.108 | -1.142 | -1.219 | -1.134 | -1.085 | -1.083 | -1.128 | -1.314 | -2.005 | -1.315 | -1.356 | -1.183 | -1.307 | -2.605 | -1.206 | -1.267 | -40.597 | 6.26 | 17.335 | 16.729 | 24.533 | 11.763 | 0.752 | 0.536 | 4.385 | -1.394 | 0.291 | 0.018 | 1.89 | -6.259 | 0.657 | 1.165 | 3.776 | 3.811 | 3.126 | 8.578 | 6.21 | -0.175 | 5.677 | 4.89 | 4.785 | 3.581 | 4.822 | 5.852 | 26.748 | -0.194 | 0.264 | 3.716 | 1.697 | 2.326 | 1.989 | 3.365 | 3.216 | 3.788 | -5.341 | 5.504 | -3.321 | 1.699 | 8.669 | 3.83 | 8.306 | 1.734 | 2.897 | -0.337 | 25.774 | 4.125 | -5.168 | -1.299 | 8.706 | -1.2 | 3 | -4.5 | 36.089 | -22.4 | -7.2 | 1.4 | 6.64 | -2.7 | -4.5 | 2.9 | 4.495 | -3 | 0.5 | -5.6 | -7.1 | 10.8 | -1.4 | -6.2 | 2.4 | -1.1 | 3 | -0.7 | 2.4 | 1.2 | -0.1 | -0.5 |
Operating Cash Flow
| 149.527 | 144.252 | 200.334 | 129.347 | 151.832 | 72.365 | 194.461 | 111.515 | 133.358 | 177.132 | 177.331 | 141.445 | 124.681 | 155.595 | 173.331 | 105.669 | 122.123 | 107.853 | 130.892 | 94.172 | 104.663 | 116.587 | 128.098 | 89.942 | 95.116 | 107.572 | 118.454 | 78.981 | 91.407 | 99.816 | 114.286 | 78.766 | 87.775 | 85.041 | 101.766 | 65.663 | 77.273 | 100.731 | 109.215 | 57.403 | 66.931 | 68.182 | 93.229 | 57.613 | 59.664 | 59.096 | 78.976 | 47.576 | 59.857 | 56.521 | 72.505 | 55.35 | 25.022 | 37.351 | 57.918 | 28.65 | 35.18 | 47.672 | 51.807 | 30.77 | 36.959 | 27.802 | 54.858 | 16.447 | 22.435 | 34.968 | 40.04 | 30.964 | 25.486 | 24.329 | 42.012 | 21.808 | 27.929 | 17.878 | 31.842 | 27.474 | 19.444 | 23.145 | 20.263 | 2.984 | 10.696 | 11.972 | 21.081 | 11.187 | 26.663 | 14.217 | 23.096 | 12.025 | 24.759 | 17.191 | 26.201 | 19.606 | 20.382 | 19.399 | 21.321 | 8.392 | 20.074 | 15.053 | 24.482 | 9.38 | 22.3 | 15.6 | 25.3 | 0.077 | 30.9 | 18.4 | 22.6 | 9.781 | 16.8 | 12 | 16 | 7.96 | 14 | 12.3 | 15.4 | 5.9 | 11.6 | 10 | 13.8 | 5 | 9 | 5.2 | 7 | 4.9 | 4.1 | 5.8 | 1.9 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -58.398 | -62.525 | -54.706 | -85.914 | -82.17 | -52.547 | -96.455 | -104.185 | -87.579 | -97.388 | -83.647 | -86.253 | -84.314 | -62.945 | -56.778 | -62.021 | -51.914 | -54.188 | -48.959 | -68.205 | -68.344 | -69.003 | -52.441 | -53.186 | -47.059 | -50.061 | -31.316 | -38.173 | -34.413 | -29.11 | -24.354 | -32.121 | -31.609 | -33.212 | -22.495 | -25.961 | -25.579 | -25.999 | -16.26 | -22.076 | -15.111 | -16.534 | -10 | -16.143 | -12.721 | -18.813 | -17.037 | -22.096 | -22.604 | -16.423 | -14.137 | -158.25 | -530.393 | -13.539 | -10.939 | 8.01 | 0 | -8.01 | -8.01 | 5.048 | 0 | 0 | -5.048 | 0 | -0.5 | -5.346 | -3.984 | -22.15 | -24.232 | -0.914 | -8.072 | -23.121 | -7.827 | -34.58 | -1.708 | -9.235 | -55.858 | -0.428 | -6.159 | -191.045 | -9.426 | -31.241 | -106.263 | -13.41 | -4.777 | -5.023 | -4.586 | -13.715 | -46.213 | -6.832 | -14.262 | -17.965 | -6.114 | -0.054 | -16.825 | -8.199 | -0.007 | -0.95 | -2.524 | -8.36 | -18.1 | -18.9 | -2 | -58.776 | -10.4 | -120.9 | -51 | -169.394 | -56.9 | -5.8 | -30.8 | -17.531 | -3.1 | -10.6 | -21.5 | -3 | -4.5 | -1.6 | -2.2 | -44.2 | -188.2 | -29.1 | -65.2 | -18.8 | -0.6 | -16.1 | -9.6 |
Acquisitions Net
| 3.852 | -2.522 | -1.33 | -3.215 | -2.75 | -1.558 | -1.752 | -10.385 | -3.731 | -4.379 | -7.912 | -90.971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.983 | -0.983 | 0 | 0 | -0.583 | -0.123 | 0 | -3.791 | 0.134 | -31.212 | -2.267 | 0 | -0.134 | 0 | 0 | -5 | 0 | 0 | 0 | -4 | 0 | -1.004 | 0.015 | -2.5 | -1.492 | -0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.244 | -8.244 | 0 | 0 | -6.865 | 0 | 0 | -5.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -56.531 | 8.351 | -1.701 | -7.325 | 0 | 0 | 0 | 0 | -3.561 | -0.064 | -0.061 | -0.072 | 0 | 0 | 0 | 0 | 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 | -2.547 | -1.33 | -3.215 | -2.896 | -1.935 | -10.555 | -82.009 | -44.475 | -133.592 | -51.971 | -131.59 | -153.349 | -83.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.108 | -0.539 | -0.7 | -0.938 | -1.479 | 7.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.5 | 1.5 | -9.4 | 0 | 1.1 | 0 | 0 | 11.8 | -7.9 | -1.8 | -2.4 | 0 | 0 | -1.6 | -5 | 0 | 0 | -21 | -40.3 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 3.215 | 2.896 | 1.935 | 10.555 | 82.009 | 44.475 | 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 | 0.649 | 1.117 | 2.564 | 0 | 0 | 48.403 | 3.863 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.108 | 0 | 0 | 0 | 0 | -7.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.525 | 0.347 | 0.341 | 0 | 0 | 0 | 0 | 0 | 2.328 | 1.132 | 0.018 | 0 | -43.342 | 40.196 | 4.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 0 | -0.8 | 9.1 | 0 | 0 | 22.4 | 103.5 | -94.9 | 95.7 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 7.246 | 10.635 | 3.158 | 1.895 | 1.007 | 2.427 | -3.721 | -12.135 | -5.524 | -95.101 | -13.623 | -59.277 | -118.429 | -60.613 | -294.875 | -226.829 | -3.811 | -1.455 | -1.202 | -7.969 | -131.69 | -19.99 | 65.553 | -99.827 | -75.393 | -21.203 | -15.523 | -134.737 | -1.122 | -15.944 | 0.249 | -20.494 | 1.626 | -68.834 | -6.549 | 0.514 | -1.066 | -11.037 | -11.319 | -24.377 | -8.051 | 0.417 | -28.664 | 0.162 | 27.276 | -0.896 | 1.839 | -15.635 | 0 | 0 | 0 | -9.001 | 270.84 | -302.832 | 0 | -76.762 | -11.321 | -4.338 | 1.498 | -21.755 | -2.104 | -5.964 | -4.933 | -0.122 | -7.907 | -1.127 | -2.145 | 16.223 | 16.093 | -9.902 | 11.006 | -1.419 | 12.035 | -5.575 | -6.523 | 1.032 | 16.404 | -14.54 | 2.538 | 10.526 | 3.898 | -11.847 | -31.256 | 1.078 | -0.096 | 27.226 | -0.688 | 61.065 | -4.46 | 0.313 | 8.337 | 10.647 | -2.559 | -6.923 | 13.248 | -2.129 | 36.938 | 5.306 | -2.562 | 1.792 | -4.4 | 14.3 | -2.2 | 0.814 | 1.5 | -1.7 | -19.9 | 20.949 | -9.1 | -1.9 | 11.3 | -10.523 | 2 | 1.8 | -1.2 | -0.3 | 10.5 | 0.9 | 1.4 | 3 | -82.5 | 120.5 | -1.7 | -133 | 0 | 0 | 0 |
Investing Cash Flow
| -47.3 | -54.437 | -52.878 | -87.234 | -83.913 | -51.678 | -101.928 | -126.705 | -96.834 | -196.868 | -105.182 | -236.501 | -202.743 | -123.558 | -351.653 | -288.85 | -55.725 | -55.643 | -50.161 | -75.191 | -201.017 | -88.993 | 13.112 | -153.596 | -122.575 | -71.264 | -50.63 | -172.776 | -66.747 | -47.321 | -24.105 | -52.749 | -29.983 | -102.046 | -34.044 | -25.447 | -26.645 | -37.036 | -31.579 | -46.453 | -24.166 | -16.102 | -41.164 | -17.473 | 14.526 | -19.709 | -15.198 | -37.731 | -21.955 | -15.306 | -11.573 | -167.251 | -259.553 | -267.968 | -7.076 | -68.752 | -11.321 | -12.348 | -6.512 | -8.463 | -10.348 | -5.964 | -9.981 | -6.987 | -8.407 | -6.473 | -11.237 | -6.466 | -8.839 | -11.754 | 1.455 | -24.616 | 4.208 | -40.155 | -6.523 | -8.203 | -39.454 | -14.968 | -3.621 | -180.519 | -5.528 | -43.088 | -137.519 | -13.867 | -4.348 | 22.55 | -4.933 | -9.181 | -42.322 | -8.22 | -13.25 | -7.318 | -6.345 | -5.845 | -3.559 | -13.889 | -6.475 | 44.491 | -1.025 | -6.568 | -22.5 | -4.6 | -4.2 | -57.962 | -3.4 | -121.1 | -80.3 | -148.445 | -64.9 | -7.7 | -18.4 | -16.254 | -9 | -10.6 | -25.1 | -4.1 | 15.1 | -2.3 | -5.8 | -18.8 | -167.2 | -24.5 | -11.5 | -151.8 | -0.6 | -16.1 | -9.6 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 2.358 | -7.984 | -40.929 | 15.228 | 54.003 | 65.382 | -2.443 | 86.843 | 31.31 | 104.658 | -111.549 | 109.23 | 143.303 | -9.471 | 317.649 | 159.028 | 6.93 | -13.521 | 53.594 | -13.661 | 106.615 | -80.299 | -13.683 | 148.733 | 67.656 | -12.177 | 22.227 | -5.769 | 108.626 | -10.75 | -31.887 | -34.108 | -76.692 | -13.029 | -19.535 | -9.647 | -9.382 | -44.33 | 2.374 | -12.462 | 22.988 | -44.382 | -29.184 | 0 | -132.992 | 81.001 | -16.926 | -12.846 | -2.409 | 14.726 | -7.523 | 0 | 387.519 | -50.53 | -5.751 | -12.389 | -79.657 | -41.429 | -1.566 | -21.401 | -31.884 | 57.12 | -119.806 | 0 | 37.665 | -9.98 | -25.741 | 19.741 | -33.3 | 41.188 | -41.188 | 13.008 | -59.494 | 25.222 | -22.963 | -343.861 | -7.465 | -54.579 | -37.003 | 64.265 | -4.251 | 25.867 | 33.207 | 443.63 | 3.369 | -32.741 | 2.049 | -0.745 | 32.263 | 11.78 | 6.017 | 38.639 | -37.854 | -0.592 | -5.973 | 22.027 | 11.319 | -21.598 | 6.25 | 66.729 | -97.2 | 22.2 | -17.2 | 90.491 | -15.7 | 90.3 | 58.9 | 160.748 | 55.2 | 12.7 | 10.6 | 14.115 | 21.1 | -9.7 | 17.6 | 0.2 | -14.4 | -2.2 | 1.7 | 21.6 | 91.6 | 0 | 9 | 0 | 0 | 14.7 | -84.8 |
Common Stock Issued
| 0.394 | 0.382 | 0 | 0.38 | 0.737 | 0.504 | 0 | 0.384 | 0.458 | 1.388 | 28.37 | 140.761 | 0.38 | 0.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.203 | 0 | 0 | 0 | 0 | 42.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.25 | 0 | 85.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.286 | 176.961 | 0 | 0 | 0 | 0 | 2.309 | 1.23 | 0.495 | 0.442 | 2.45 | 1.223 | 1.949 | 0.367 | 1.205 | 2.952 | 0.806 | 0.19 | 1.208 | 1.22 | 0.328 | 1.186 | 3.487 | 3.082 | 1.794 | 3.085 | 1.62 | 0.827 | 2.313 | 3.208 | 1.948 | 2.773 | 2.956 | 1.98 | 2.403 | 56.236 | 0.569 | 1.163 | 0.769 | -21.771 | 122.1 | 1.2 | 1.5 | 0.536 | -0.2 | 26.1 | 1.5 | 0.858 | 0.5 | 0.2 | 1.1 | 0.514 | 0.2 | 0 | 0 | 0.3 | 16 | -7.4 | -7.9 | -0.6 | 76.6 | 0 | 0 | 161.8 | -11.9 | 0 | 130.3 |
Common Stock Repurchased
| 0 | 0 | -1.908 | -0.38 | -0.737 | -0.504 | -1.932 | -0.384 | -0.458 | 0 | 0 | 0 | 0 | 0 | -2.814 | 0 | 0 | 0 | -3.962 | -0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | 0 | 0 | 0 | -0.229 | 0 | -0.098 | 0 | -3.201 | 0 | 0 | 0 | -1.87 | 0 | 0 | 0 | -1.121 | 0 | 0 | 0 | 0.043 | 0 | -0.043 | 0 | -1.466 | 0 | -0.059 | -0.157 | -1.655 | 0 | -0.033 | -0.366 | -1.262 | 0.001 | -0.012 | -0.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.008 | -0.033 | 0 | 0 | -3.884 | -28.28 | -11.135 | -11.296 | -73 | -8.4 | -6.6 | -11.8 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -93.409 | -84.984 | -87.5 | -83.418 | -83.358 | -83.335 | -76.309 | -80.102 | -80.109 | -80.082 | -70.668 | -66.644 | -66.611 | -66.095 | -62.414 | -66.009 | -65.974 | -65.986 | -58.978 | -55.77 | -55.757 | -55.13 | -49.457 | -49.369 | -48.842 | -48.814 | -43.202 | -45.519 | -47.556 | -47.546 | -41.708 | -41.63 | -41.597 | -41.332 | -36.612 | -36.63 | -36.611 | -36.612 | -31.92 | -31.945 | -31.926 | -31.809 | -25.063 | -25.083 | -27.331 | -22.749 | -2.311 | -42.784 | -23.203 | -23.838 | -20.973 | -20.76 | -19.622 | -17.355 | -14.683 | -14.664 | -14.654 | -14.65 | -14.632 | -14.635 | -11.699 | -11.653 | -10.122 | -10.108 | 0 | 0 | -8.557 | -8.588 | -8.554 | -8.537 | -6.334 | -6.277 | -6.278 | -6.247 | -4.773 | -4.519 | -5.078 | -3.786 | -3.249 | -3.216 | -3.272 | -3.166 | -227.42 | -16.593 | -16.699 | -16.499 | -15.896 | -11.878 | -15.833 | -15.752 | -14.851 | -14.802 | -14.745 | -14.74 | -13.824 | -13.795 | -14.33 | -14.381 | -13.792 | 0 | 0 | -12.4 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | 0 | 0 |
Other Financing Activities
| -6.83 | -0.43 | -1.683 | -3.666 | -6.991 | -5.288 | -3.535 | 0.286 | 0.359 | -0.534 | -3.58 | 138.868 | -3.111 | 0.55 | -6.631 | 0.004 | -13.129 | 50.369 | -3.324 | 151.442 | 0.64 | 57.585 | -2.822 | -90.895 | -52.567 | 0.022 | -4.043 | 20.112 | -76.075 | 0.293 | 0.322 | 37.478 | 54.438 | 49.13 | 5.274 | -5.779 | -0.185 | -0.511 | -21.452 | -4.324 | -9.494 | 52.495 | -24.881 | -10.076 | -40.236 | -1.551 | 0.14 | -38.469 | 0.611 | -0.156 | 0.028 | -9.675 | -5.914 | -3.281 | 0.227 | 0.05 | 0.066 | 0.286 | -1.552 | -0.059 | 3.284 | -56.47 | 56.526 | -6.785 | -0.037 | 0.191 | -0.032 | -33.916 | 27.719 | -44.972 | 0 | -2.615 | 30.741 | 3.856 | -0.078 | 318.584 | 33.487 | 49.57 | 24.941 | 112.979 | 0.193 | -0.726 | -1.195 | -119.68 | -10.288 | 14.133 | -0.461 | 3.147 | 1.512 | -4.805 | -0.438 | -42.601 | 37.254 | 0 | 0 | -58.517 | 1.502 | -2.321 | -1.438 | 6.749 | -12.7 | -0.5 | -0.3 | -23.594 | -13.3 | -11.4 | -0.1 | -22.397 | -1.6 | -16.8 | -8.4 | -8.371 | -24.8 | 8.1 | -7.9 | -7.9 | -23.9 | 2.2 | 0 | -7.8 | -7.9 | -5.8 | -6.3 | -3.9 | 11.3 | -18.1 | -7 |
Financing Cash Flow
| -97.487 | -101.438 | -130.112 | -71.856 | -36.346 | -23.241 | -84.219 | 7.027 | -48.44 | 24.042 | -157.427 | 178.182 | 73.581 | -78.812 | 245.79 | 93.023 | -72.173 | -29.138 | -12.67 | -32.507 | 48.283 | -81.359 | -65.962 | 12.672 | 93.844 | -64.174 | -25.018 | 47.485 | -15.005 | -58.003 | -73.273 | -38.489 | -63.851 | -5.231 | -50.873 | -49.353 | -46.178 | -81.453 | -48.647 | -46.38 | -18.432 | -23.696 | -54.065 | -33.239 | -200.559 | 56.701 | -19.097 | -120.573 | -25.001 | -9.22 | -28.42 | -30.435 | 361.983 | 272.824 | -20.364 | -28.658 | -94.245 | -55.826 | -18.116 | -37.357 | -40.584 | 135.634 | -73.51 | -16.893 | 27.532 | -19.877 | -32.021 | -22.416 | -13.64 | -11.879 | -45.072 | 4.413 | -33.082 | 23.198 | -25.905 | -27.817 | 21.75 | -8.605 | -14.103 | 175.248 | -7.002 | 23.119 | -191.879 | 310.439 | -21.824 | -32.022 | -12.688 | -8.649 | 20.255 | -5.569 | -7.324 | -15.999 | -12.389 | -13.352 | -17.394 | 2.067 | -29.22 | -48.272 | -19.507 | -21.293 | 3.8 | 3.9 | -28.1 | 67.433 | -29.2 | 105 | 60.3 | 139.249 | 46.8 | -3.9 | 3.3 | 6.258 | -3.5 | -1.6 | 9.7 | -7.4 | -22.3 | -7.4 | -8.2 | 13.2 | 160.3 | -5.8 | 2.7 | 157.9 | -4.6 | -3.4 | 38.5 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 161.982 | 96.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.575 | -43.467 | 2.808 | -32.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.057 | -0.1 | 0 | 0 | 57.885 | -27.5 | 102.7 | 57.7 | 138.664 | 48.1 | -4.3 | 2.4 | 8.294 | -5 | -1.7 | 0 | -1.8 | -26.7 | -7.7 | -8 | 13.8 | 158.2 | 19.3 | 4.5 | 146.9 | -3.5 | 10.3 | 7.7 |
Net Change In Cash
| 4.74 | -11.623 | 17.344 | -29.743 | 31.573 | -2.554 | 8.314 | -8.163 | -11.916 | 4.306 | -85.278 | 83.126 | -4.481 | -46.775 | 67.468 | -90.158 | -5.775 | 23.072 | 68.061 | -13.526 | -48.071 | -53.765 | 75.248 | -46.436 | 66.385 | -27.866 | 42.806 | -46.31 | 9.655 | -5.508 | 16.908 | -12.472 | -6.059 | -22.236 | 16.849 | -9.137 | 4.45 | -17.758 | 28.989 | -35.43 | 24.333 | 28.384 | -2 | 6.901 | -126.369 | 96.074 | 44.681 | -110.728 | 12.901 | 31.995 | 32.512 | -142.336 | 127.452 | 42.207 | 30.478 | -68.76 | -70.386 | -20.502 | 27.179 | -15.05 | -13.973 | 157.472 | -28.633 | -7.433 | 41.56 | 8.618 | -3.218 | 2.082 | 3.007 | -11.879 | -45.072 | 4.413 | -33.082 | 0.921 | -0.586 | -8.546 | 1.74 | -0.428 | 2.539 | -2.287 | -1.834 | -7.997 | -308.317 | 307.759 | 0.491 | 4.745 | 5.475 | -5.805 | 2.692 | 3.402 | 5.627 | -3.711 | 1.648 | 0.202 | 0.368 | -3.43 | -15.621 | 11.272 | 3.95 | -18.424 | 3.5 | 14.9 | -7 | 67.433 | -29.2 | 105 | 60.3 | 139.249 | 46.8 | -3.9 | 3.3 | 6.258 | -3.5 | -1.6 | 0 | -7.4 | -22.3 | -7.4 | -8.2 | 13.2 | 160.3 | -5.8 | 2.7 | 157.9 | -4.6 | -3.4 | 38.5 |
Cash At End Of Period
| 40.398 | 35.658 | 47.281 | 29.937 | 59.68 | 28.107 | 30.661 | 22.347 | 30.51 | 42.426 | 38.12 | 123.398 | 40.272 | 44.753 | 91.528 | 24.06 | 114.218 | 119.993 | 96.921 | 28.86 | 42.386 | 90.457 | 144.222 | 65.974 | 112.41 | 46.025 | 73.891 | 31.085 | 77.395 | 67.74 | 73.248 | 56.34 | 68.812 | 74.871 | 97.107 | 80.258 | 89.395 | 84.945 | 102.703 | 73.714 | 109.144 | 84.811 | 56.427 | 58.427 | 51.526 | 177.895 | 81.821 | 37.14 | 147.868 | 134.967 | 102.972 | 70.46 | 212.796 | 85.344 | 43.137 | 12.659 | 81.419 | 151.805 | 172.307 | 145.128 | 160.178 | 174.151 | 16.679 | 45.312 | 52.745 | 11.185 | 2.567 | 5.785 | 3.703 | 0.696 | -43.467 | 1.605 | -32.137 | 0.945 | 0.024 | 0.61 | 9.156 | 7.416 | 7.844 | 5.305 | 7.592 | 9.426 | 17.423 | 325.74 | 17.981 | 17.49 | 12.745 | 7.27 | 13.075 | 10.383 | 6.981 | 1.354 | 5.065 | 3.417 | 3.215 | 2.847 | 6.277 | 21.898 | 10.626 | 6.676 | 25.1 | 21.6 | 6.7 | 67.433 | -29.2 | 105 | 61.2 | 139.249 | 46.8 | -3.9 | 3.6 | 6.258 | -3.5 | -1.6 | 0.8 | -7.4 | -22.3 | -7.4 | -6.3 | 13.2 | 160.3 | -5.8 | 30 | 157.9 | -4.6 | -3.4 | 38.7 |