ESCO Technologies Inc.
NYSE:ESE
140.75 (USD) • At close November 7, 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
| 29.23 | 23.219 | 15.169 | 31.997 | 27.943 | 17.878 | 14.727 | 31.04 | 23.173 | 16.583 | 11.524 | 20.365 | 13.131 | 16.314 | 13.686 | -21.808 | 18.687 | 17.822 | 86.777 | 24.858 | 20.067 | 18.797 | 17.317 | 28.452 | 19.019 | 9.994 | 34.671 | 19.174 | 12.645 | 11.157 | 10.727 | 16.915 | 11.528 | 8.61 | 8.829 | 11.513 | 11.896 | 8.275 | 10.828 | 11.308 | 11.59 | -33.677 | 11.189 | -32.305 | 4.897 | 1.559 | 0.246 | 17.679 | 13.791 | 10.202 | 5.207 | 15.383 | 13.078 | 13.227 | 10.813 | 23.896 | 14.547 | 5.967 | 0.436 | 21.767 | 11.093 | 10.625 | 5.82 | 24.505 | 13.308 | 6.082 | 2.816 | 16.622 | 8.854 | 9.618 | -1.381 | 10.569 | 11.163 | 7.344 | 2.204 | 10.193 | 12.402 | 10.426 | 10.523 | 12.114 | 12.041 | 5.365 | 6.151 | -57.475 | 4.154 | 5.631 | 6.552 | 6.078 | 5.738 | 5.193 | 4.772 | 17.285 | 4.557 | 4.287 | 3.978 | 4.539 | 3.707 | 3.473 | 5.1 | 42.9 | 4 | 2.1 | 1.5 | 1.6 | 3.8 | 3.3 | 2.6 | 3.5 | 3.4 | 2.7 | 2.2 | 41.2 | -19.4 | 2.4 | 1.9 | -5 | -12.3 | -14.3 | 1.3 | 1.4 | 1.5 | 2.9 | 2.5 | 1.8 | 1.5 | 1.1 | 0.8 | 0.4 | 0.2 | 0.3 | 0.5 | -66.6 | -1.5 | 0.2 | 0.5 |
Depreciation & Amortization
| 13.803 | 14.103 | 13.452 | 12.824 | 12.789 | 12.543 | 12.367 | 12.096 | 11.955 | 12.12 | 12.172 | 11.79 | 10.144 | 10.103 | 10.012 | 10.272 | 10.483 | 10.043 | 10.54 | 11.287 | 9.984 | 9.275 | 9.504 | 9.405 | 9.552 | 9.572 | 9.226 | 9.206 | 8.335 | 7.6 | 7.088 | 6.359 | 5.971 | 5.878 | 5.36 | 4.97 | 4.716 | 4.616 | 4.282 | 4.128 | 4.121 | 4.073 | 4.04 | 3.277 | -2.268 | 7.324 | 6.472 | 6.677 | 2.008 | 6.313 | 6.014 | -5.537 | 5.444 | 5.186 | 5.537 | 5.578 | 5.402 | 5.593 | 5.564 | 7.575 | 7.584 | 7.574 | 7.534 | 7.736 | 7.153 | 7.043 | 5.702 | 5.815 | 5.79 | 5.662 | 4.909 | 4.896 | 5.188 | 4.141 | 3.078 | 2.921 | 3.183 | 2.961 | 3.119 | 2.908 | 3.076 | 2.626 | 3.278 | 3.24 | 3.18 | 3.832 | 3.199 | 2.824 | 3.464 | 2.824 | 3.265 | 3.611 | 3.733 | 3.906 | 3.85 | 3.348 | 3.791 | 3.446 | 3.6 | 3.5 | 4.5 | 4.5 | 4.5 | 3.8 | 4.5 | 4.4 | 4.8 | 3.9 | 4.4 | 3.5 | 2.6 | 2.7 | 3.7 | 3.6 | 3.5 | 3.5 | 3.5 | 3.6 | 3.4 | 3.1 | 3.5 | 3.5 | 3.6 | 4.7 | 5.1 | 5 | 5.1 | 4.2 | 5.1 | 5.2 | 5.1 | 4.3 | 5.7 | 5.5 | 5.7 |
Deferred Income Tax
| -3.071 | -3.465 | 0.484 | -2.561 | -2.561 | -0.103 | -1.042 | -0.074 | 0.393 | 1.225 | 7.402 | 0.905 | -2.957 | -0.451 | -0.538 | -4.717 | 1.321 | 1.204 | -0.37 | -1.431 | 3.348 | 1.402 | -3.258 | 1.502 | 3.447 | 1.968 | -28.501 | 1.937 | 1.068 | -0.252 | -1.393 | -4.134 | -0.505 | 0.387 | 1.259 | -1.953 | 3.032 | -0.286 | 0.624 | -3.04 | -0.685 | -0.342 | 1.403 | 6.42 | -0.058 | 1.924 | 1.798 | 2.586 | 1.655 | -0.98 | 1.12 | 6.228 | -1.737 | -1.606 | 0.666 | 0 | -1.408 | -0.104 | -1.218 | 2.103 | -3.572 | 0.621 | -1.695 | 3.183 | 1.564 | 0.379 | 7.223 | 5.914 | 7.226 | 0.992 | -1.259 | 3.152 | 2.007 | 1.527 | -3.09 | 11.695 | 0.28 | 2.124 | 1.122 | 3.463 | -0.065 | -0.301 | 0.487 | 5.654 | 1.595 | 1.318 | 1.57 | 0 | 0 | 0 | 1.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.225 | 1.964 | 2.18 | 1.903 | 1.698 | 3.449 | 1.86 | 2.002 | 1.89 | 1.743 | 1.685 | 1.528 | 2.641 | 1.377 | 1.368 | 1.366 | 1.288 | 1.45 | 1.446 | 1.475 | 1.128 | 1.184 | 1.373 | 1.354 | 1.216 | 1.295 | 1.353 | 1.314 | 1.26 | 1.433 | 1.437 | 1.052 | 0.963 | 1.36 | 1.329 | 1.078 | 1.132 | 1.314 | 1.255 | 1.12 | 1.114 | 1.332 | 1.249 | 1.137 | 1.168 | 1.196 | 1.076 | 1.171 | 0.985 | 1.122 | 1.139 | 0.928 | 1.248 | 1.262 | 1.232 | 1.562 | 1.096 | 0.869 | 1.031 | 1.69 | 1.079 | 1.08 | 1.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5.97 | -25.33 | -22.539 | 3.525 | -5.206 | -30.22 | -36.92 | 48.518 | -18.721 | -10.614 | -30.837 | 13.151 | -4.881 | 7.137 | 0.264 | 44.719 | -4.679 | 2.804 | -19.051 | 31.907 | -13.004 | -20.935 | -16.834 | -0.861 | -3.884 | -6.978 | 1.408 | 2.225 | -19.09 | 1.362 | -2.053 | 19.823 | 6.425 | -8.857 | -15.645 | 22.387 | -7.681 | 2.506 | -17.957 | 6.609 | -9.132 | -1.622 | -9.15 | 15.999 | -10.96 | -17.611 | -6.048 | -8.733 | 1.814 | -4.324 | -13.599 | -4.622 | -5.335 | 4.941 | -1.262 | 21.124 | -10.484 | -14.2 | -0.958 | 15.664 | -2.685 | -21.003 | 9.59 | 0.361 | -9.723 | 5.598 | -5.006 | -15.576 | -14.972 | -5.406 | -1.709 | -11.348 | 5.381 | 8.156 | -0.532 | -1.614 | -1.516 | -0.239 | -1.265 | 4.494 | -9.152 | 2.099 | 0.21 | -5.536 | -1.29 | -1.81 | -7.033 | 2.946 | -8.814 | 0.943 | -3.386 | -2.261 | -2.904 | -2.706 | -1.57 | -1.4 | -1.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.6 | -11.2 | 20.3 | -0.1 | 3.5 | -27.7 | 99.7 | 6.7 | -5.4 | -12.8 |
Accounts Receivables
| 0 | 0 | 0 | -58.176 | 0 | 0 | 0 | -17.676 | 0 | 0 | 0 | 20.24 | 0 | 0 | 0 | 30.542 | 0 | 0 | 0 | -65.899 | 0 | 0 | 0 | -8.537 | 0 | 0 | 0 | -42.127 | 0 | 0 | 0 | -9.447 | 0 | 0 | 0 | 3.259 | 0 | 0 | 0 | -20.55 | 0 | 0 | 0 | -12.527 | 0 | 0 | 0 | 7.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -18.466 | 0 | 0 | 0 | -13.788 | 0 | 0 | 0 | 0.612 | 0 | 0 | 0 | -10.34 | 0 | 0 | 0 | 7.109 | 0 | 0 | 0 | -9.83 | 0 | 0 | 0 | 3.959 | 0 | 0 | 0 | 1.101 | 0 | 0 | 0 | -5.494 | 0 | 0 | 0 | -4.064 | 0 | 0 | 0 | -5.219 | 0 | 0 | 0 | -8.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 76.642 | 0 | 0 | 0 | 21.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5.97 | -25.33 | -22.539 | 3.525 | -5.206 | -30.22 | -36.92 | 57.997 | -18.721 | -10.614 | -30.837 | 13.151 | -4.881 | 7.137 | 0.264 | 44.719 | -4.679 | 2.804 | -19.051 | 31.907 | -13.004 | -20.935 | -16.834 | -0.861 | -3.884 | -6.978 | 1.408 | 2.225 | -19.09 | 1.362 | -2.053 | 19.823 | 6.425 | -8.857 | -15.645 | 22.387 | -7.681 | 2.506 | -17.957 | 6.609 | -9.132 | -1.622 | -9.15 | 15.999 | -10.96 | -17.611 | -6.048 | -8.733 | 1.814 | -4.324 | -13.599 | -4.622 | -5.335 | -1.754 | 3.165 | 0 | -6.906 | 0 | 0 | 0 | 0 | 0 | 9.59 | 0 | -9.723 | 5.598 | -5.006 | 0 | -14.972 | -5.406 | -1.709 | -11.348 | 5.381 | 8.156 | -0.532 | -1.614 | -1.516 | -0.239 | -1.265 | 0 | -9.152 | 2.099 | 0.21 | -5.536 | -1.29 | -1.81 | -7.033 | 0 | -8.814 | 0.943 | -3.386 | 0 | -2.904 | -2.706 | -1.57 | 0 | -1.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 29.831 | 30.17 | 29.084 | 27.551 | 27.276 | 28.535 | 26.594 | 26.194 | 25.8 | 25.983 | 26.029 | 25.108 | 21.151 | -1.95 | -0.538 | 13.433 | -10.115 | -14 | -76.635 | 38.836 | -1.667 | -0.833 | 0.033 | -0.537 | -8.877 | -0.177 | -0.36 | 0.012 | -7.401 | -0.381 | -0.07 | 0.602 | -0.219 | 0.361 | 0.208 | -3.8 | 1.976 | 0.46 | 0.57 | 2.31 | -1.09 | 52.01 | -15.416 | 40.39 | 17.552 | 5.938 | -1.972 | -1.179 | 3.66 | -0.95 | -0.399 | 15.882 | -1.061 | -6.183 | 2.154 | -1.054 | 3.923 | -0.486 | 0.347 | -8.308 | 3.895 | -2.194 | 0.952 | -2.713 | 1.597 | 1.119 | 1.207 | 10.525 | 1.181 | 1.446 | 1.486 | 1.13 | -2.532 | 3.089 | -1.001 | 4.14 | -3.026 | -0.444 | 0.781 | 1.694 | 0.081 | -0.57 | 3.246 | 63.461 | 5.488 | -0.031 | 2.714 | 4.879 | 3.518 | -2.04 | 1.394 | -6.325 | 1.582 | 2.817 | -0.854 | 7.911 | 2.033 | 0.521 | -18.8 | -27.9 | -4.2 | 6.8 | -16.3 | 19.3 | -7.8 | 1.2 | -21.2 | 11.4 | 3.3 | -9.5 | -6.1 | -34.2 | 13.5 | -5.9 | -12 | 14.3 | 1.6 | -0.9 | -6.8 | 13.7 | -6.6 | -12.2 | -28.3 | 9.9 | -3.3 | -5.8 | -1.7 | -0.8 | -2 | -4.1 | 3.8 | 20.1 | -0.2 | -0.2 | 1.3 |
Operating Cash Flow
| 36.217 | 10.491 | 8.746 | 47.688 | 34.663 | 3.547 | -9.008 | 93.582 | 18.69 | 21.057 | 1.946 | 47.739 | 18.078 | 32.53 | 24.792 | 43.265 | 16.985 | 19.323 | 2.707 | 68.096 | 20.049 | 8.89 | 8.102 | 39.315 | 20.473 | 15.674 | 17.797 | 33.868 | -3.183 | 20.919 | 15.736 | 40.617 | 24.163 | 7.739 | 1.34 | 34.195 | 15.071 | 16.885 | -0.398 | 22.435 | 5.918 | 21.774 | -6.685 | 34.918 | 10.169 | 0.411 | 1.653 | 18.201 | 24.098 | 11.383 | -0.518 | 28.262 | 11.637 | 16.827 | 19.14 | 51.106 | 13.076 | -2.361 | 5.202 | 40.491 | 17.394 | -1.389 | 21.12 | 29.666 | 14.778 | 28.051 | 4.645 | 25.109 | 5.821 | 12.287 | 2.046 | 11.23 | 21.207 | 24.257 | 1.932 | 28.125 | 11.323 | 14.828 | 14.28 | 24.673 | 5.981 | 9.219 | 12.855 | 9.344 | 13.127 | 8.543 | 7.002 | 16.727 | 3.906 | 6.92 | 7.463 | 12.31 | 6.968 | 8.304 | 5.404 | 14.398 | 8.263 | 7.44 | -10.1 | 18.5 | 4.3 | 13.4 | -10.3 | 24.7 | 0.5 | 8.9 | -13.8 | 18.8 | 11.1 | -3.3 | -1.3 | 9.7 | -2.2 | 0.1 | -6.6 | 12.8 | -7.2 | -11.6 | -2.1 | 18.2 | -1.6 | -5.8 | -22.2 | 16.4 | 3.3 | -2.3 | -7 | 24.1 | 3.2 | 4.9 | -18.3 | 57.5 | 10.7 | 0.1 | -5.3 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -11.292 | -11.423 | -10.79 | -8.518 | -10.033 | -8.637 | -7.586 | -9.761 | -9.81 | -9.351 | -16.091 | -11.101 | -7.261 | -9.599 | -7.527 | -6.276 | -9.364 | -10.921 | -14.57 | -12.905 | -10.745 | -10.974 | -10.945 | -7.505 | -7.954 | -9.014 | -5.689 | -9.462 | -10.388 | -10.458 | -8.422 | -8.439 | -5.069 | -4.538 | -4.462 | -4.394 | -4.311 | -5.493 | -5.147 | -6.922 | -4.578 | -5.882 | -3.961 | -6.434 | -4.455 | -8.417 | -9.365 | -6.829 | -8.102 | -6.87 | -6.033 | -8.199 | -6.158 | -8.174 | -5.329 | -5.92 | -5.176 | -6.073 | -5.096 | -3.942 | -4.714 | -2.759 | -2.844 | -5.852 | -5.166 | -6.6 | -10.077 | -13.72 | -13.377 | -11.369 | -11.131 | -5.928 | -8.775 | -20.071 | -2.32 | -2.268 | -2.012 | -2.555 | -2.013 | -1.528 | -3.113 | -2.391 | -3.791 | -1.031 | -3.55 | -3.057 | -2.961 | -3.962 | -3.077 | -2.879 | -3.261 | -4.323 | -3.066 | -2.959 | -1.533 | -2.546 | -3.457 | -2.46 | -1.9 | -1.7 | -2.3 | -2.6 | -1.7 | -14.4 | -3.3 | -2.8 | -3.7 | -3 | -3.2 | -2.5 | -1.8 | -2.1 | -2 | -2.3 | -2.2 | -3.8 | -2 | -2.3 | -3 | -4.8 | -1.9 | 5.5 | -8.9 | -1.4 | -4.8 | -1.6 | -2.1 | -3.3 | -3.5 | -2.8 | -1.6 | -2.3 | -2.1 | -3.3 | -2.3 |
Acquisitions Net
| -0.204 | 0 | -56.179 | 17.694 | 0.207 | -17.901 | 0 | 4.686 | 0 | 0 | -15.592 | -162.219 | 0 | -0.176 | -6.508 | 0 | 0 | 0 | 0 | -95.84 | -0.937 | 0 | 0 | 11.445 | -0.076 | -11.136 | -0.233 | -36.36 | -87.268 | 0 | -75 | -40.754 | 0 | -28.9 | -12.408 | 0 | 0 | -20.5 | 0 | 0 | 0 | 0 | 0 | 0 | 8.795 | 0 | -28.247 | -2 | 1.345 | -1.345 | 0 | 1.25 | -1.25 | 0 | 0 | -31.066 | -1.25 | 0 | 0 | -5.192 | -1.25 | 0 | 0 | -14.599 | -1.967 | 0 | -328.829 | -7 | 0 | 0 | 0 | -0.5 | -0.606 | -62.029 | -28.833 | 0 | 0 | 0 | 0 | -0.056 | 0 | 0 | 0 | 5.364 | 0 | -1 | -4.364 | 0 | 0 | 0 | 0 | -0.042 | 0 | 0 | 0 | -1.765 | -24.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.644 | -2.97 | -2.942 | -17.694 | -3.345 | -3.123 | -2.795 | -3.553 | -4.632 | -2.769 | -1.958 | -2.283 | -2.527 | 1.95 | -1.554 | -2.459 | -0.185 | -2.357 | 182.269 | -3.956 | -6.529 | -5.623 | 17.201 | -11.445 | -2.51 | -2.525 | -2.083 | -2.789 | 1.184 | 2.307 | -1.433 | -2.408 | -2.541 | -2.003 | -1.713 | -2.507 | -1.36 | -20.5 | -1.615 | -2.324 | -2.261 | 125.306 | -1.794 | -2.663 | -30.422 | -4.873 | -33.551 | 1.367 | 0 | -1.345 | 0 | 0.111 | 0 | -3.732 | 0 | 2.041 | -1.25 | 0 | 0 | 2.189 | 0 | 3.1 | 0 | -6.841 | 0 | 0 | 73.244 | 0 | 0 | -1.25 | 0 | 0 | 0 | 5.724 | -5.724 | -8.342 | 0 | 0 | 0 | -1.39 | 23.037 | 2.12 | 0 | -8.745 | 5.853 | 0 | 0 | 0 | 0 | -9.546 | 0 | 0 | -13.517 | 0 | 0 | 0 | 0 | -3.9 | 0 | 85 | 0 | 0 | 0 | 4.8 | 0 | -1.3 | -3.5 | -0.3 | 0 | -92.9 | 0 | 110 | 0 | 0 | 0 | 0 | 0 | -0.1 | -1.5 | -0.1 | 0 | -7.6 | 0 | -1.9 | 2 | -2 | 0 | -32.3 | -3.8 | 0.5 | -1.7 | -5.1 | -0.8 | 0.7 | -1.6 |
Investing Cash Flow
| -11.496 | -11.423 | -66.969 | -8.518 | -9.826 | -26.538 | -7.586 | -5.075 | -9.81 | -9.351 | -31.683 | -173.32 | -7.261 | -7.825 | -14.035 | -6.276 | -9.549 | -10.921 | 167.699 | -108.745 | -11.682 | -10.974 | 6.256 | -7.505 | -8.03 | -20.15 | -5.922 | -45.822 | -96.472 | -8.151 | -83.422 | -49.193 | -5.069 | -33.438 | -16.87 | -4.394 | -4.311 | -25.993 | -5.147 | -6.922 | -4.578 | 119.424 | -5.755 | -9.097 | -21.627 | -8.417 | -37.612 | -7.462 | -8.102 | -8.215 | -6.033 | -6.838 | -7.408 | -11.906 | -5.329 | -34.945 | -6.426 | -6.073 | -5.096 | -6.945 | -5.964 | 0.341 | -2.844 | -27.292 | -7.133 | -6.6 | -260.696 | -20.72 | -13.377 | -12.619 | -11.131 | -6.428 | -9.381 | -76.376 | -36.877 | -10.61 | -2.012 | -2.555 | -2.013 | -2.974 | 19.924 | -0.271 | -3.791 | -4.412 | 2.303 | -4.057 | -7.325 | -3.962 | -3.077 | -12.425 | -3.261 | -4.365 | -16.583 | -2.959 | -1.533 | -4.311 | -27.788 | -6.36 | -1.9 | 83.3 | -2.3 | -2.6 | -1.7 | -9.6 | -3.3 | -4.1 | -7.2 | -3.3 | -3.2 | -95.4 | -1.8 | 107.9 | -2 | -2.3 | -2.2 | -3.8 | -2 | -2.4 | -4.5 | -4.9 | -1.9 | -2.1 | -8.9 | -3.3 | -2.8 | -3.6 | -2.1 | -35.6 | -7.3 | -2.3 | -3.3 | -7.4 | -2.9 | -2.6 | -3.9 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -18 | -19 | -29 | -46 | -13 | -29 | -21 | -48 | -5 | -2 | -44 | -30 | -20 | -37.842 | -36.526 | -90 | -1.577 | 0 | -145 | -30 | -9 | -13 | -13 | -44 | -20 | -16 | -30 | -34 | -15 | -23 | -20 | -23.542 | -12.432 | -28.89 | -20 | -24 | -28 | -19 | -25 | -30 | -21 | -150 | -15 | -37 | -13 | -11 | -4 | -18.34 | -146.115 | -21 | -17 | -30.37 | -15 | -15 | -18 | -38 | -10.363 | -8.06 | -10.044 | -25.018 | -15.019 | -12.069 | -33.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.064 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.593 | 0 | 32 | 45 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 53.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 1.557 | 0 | 0 | 0 | 0.331 | 0.806 | 0.405 | 0.301 | 0.73 | 0.505 | 0.706 | 0.82 | 1.601 | 1.928 | 1.976 | 0.779 | 3.057 | 0.758 | 0 | 0 | 2.736 | 1.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.809 | -5.125 | -2.064 | 12.401 | -0.184 | -8.07 | -4.147 | 19.878 | -2 | -7.881 | -9.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.303 | -1.215 | -3.088 | 0 | -8.366 | 0 | -3.519 | -6.363 | -8.363 | -3.607 | 0 | 0 | 0 | 0 | 0 | -9.703 | -5.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.928 | 0 | 0 | -24.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.982 | 0 | 0 | -0.456 | -1.415 | 0 | 0 | -0.266 | -0.45 | 0 | -1.165 | -4.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.06 | -4.125 | -2.064 | -2.063 | -2.061 | -2.061 | -2.067 | -2.049 | -2.069 | -2.071 | -2.079 | -2.085 | -2.084 | -2.083 | -2.084 | -2.083 | -2.084 | -2.077 | -2.079 | -2.079 | -2.081 | -2.073 | -2.073 | -2.073 | -2.071 | -2.067 | -2.067 | -2.067 | -2.075 | -2.058 | -2.057 | -2.057 | -2.06 | -2.066 | -2.065 | -2.087 | -2.087 | -2.09 | -2.105 | -2.094 | -2.133 | -2.121 | -2.124 | -2.092 | -2.115 | -2.112 | -2.132 | -2.139 | -2.147 | -2.134 | -2.134 | -2.167 | -2.12 | -2.125 | -2.122 | -2.105 | -2.115 | -2.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.084 | 0 | 97.568 | -4.12 | -0.183 | 0.038 | -2.412 | -0.189 | -0.068 | 0.018 | -2.737 | 135.849 | 44.328 | 4 | 30 | 0.793 | -1.55 | 0 | 7.86 | 97.132 | 6.317 | 15.256 | 8.114 | 1.808 | 13.554 | 21.543 | 15.017 | 44.041 | 110.091 | 13.022 | 89.866 | -0.065 | -0.212 | 0.002 | -0.95 | -0.101 | 20.822 | -0.292 | -0.046 | -0.059 | 29.014 | 12.493 | 20.507 | 22.98 | 22.38 | 25.295 | 0.463 | 6.861 | 139.764 | 17.398 | 21.709 | 16.085 | 10.96 | 13.462 | 9.995 | 28.39 | 4.298 | 6.072 | 0.88 | 6.415 | 4.479 | 0.788 | -17.578 | 1.919 | -15.801 | -14.172 | 261.107 | -7.966 | 0.589 | -0.026 | -0.037 | -3.971 | 1.984 | 1.997 | 0 | -25.325 | -0.041 | -0.039 | -0.042 | -10.019 | -9.791 | -5.898 | -2.727 | -21.545 | -1.47 | -0.338 | 0.672 | 1.444 | 0.283 | -0.127 | -0.029 | -2.339 | 9.315 | -2.975 | -0.98 | -14.527 | 18.107 | 0.304 | -59.4 | -19.5 | -3 | -9.6 | 13 | -15.7 | 1.1 | -0.1 | 17 | -15.7 | -6.2 | 84.2 | -0.3 | -96.9 | 2.6 | 1.8 | 12 | -11.9 | 9.4 | 11.5 | 9.5 | -14.3 | 6.1 | 6.4 | 23.2 | -12.7 | 4 | 7.4 | 11.6 | 10.9 | -15.7 | -1 | -1.1 | -20.7 | -0.6 | 4.3 | 10 |
Financing Cash Flow
| -20.953 | 9.75 | 66.504 | -52.183 | -15.428 | 18.907 | -29.626 | -50.238 | 0.863 | -11.934 | 29.187 | 103.764 | 22.244 | -35.926 | -8.609 | -91.29 | -3.634 | -2.077 | -139.219 | 65.053 | -4.76 | 0.183 | -6.959 | -44.265 | -8.517 | 3.476 | -17.05 | 7.974 | 93.016 | -12.036 | 67.809 | 21.42 | -15.919 | 23.738 | 16.985 | -25.961 | -9.265 | 7.099 | 11.486 | -18.516 | 2.274 | -139.628 | 3.383 | -16.112 | 7.265 | 12.183 | 38.258 | -13.618 | -8.498 | -5.736 | 2.575 | -16.452 | -6.16 | -3.663 | -10.127 | -11.715 | -8.18 | -1.988 | -9.164 | -18.603 | -10.54 | 0.788 | -17.178 | 3.476 | -15.801 | -14.172 | 261.107 | -7.635 | 1.395 | 0.379 | 0.264 | -3.241 | 2.489 | 2.703 | 0.82 | 1.204 | 1.887 | 1.937 | -24.191 | -6.962 | -9.033 | -5.898 | -2.727 | -18.809 | 0.305 | -0.338 | 0.672 | -1.538 | 0.283 | -0.127 | -0.485 | -3.754 | 9.315 | -2.975 | -1.246 | -14.977 | 18.107 | -0.861 | -64 | -19.5 | -3 | -9.6 | 13 | -15.7 | 1.1 | -0.1 | 17 | -15.7 | -6.2 | 84.2 | -0.3 | -96.9 | 2.6 | 1.8 | 12 | -11.9 | 9.4 | 11.5 | 9.5 | -14.3 | 6.1 | 6.4 | 23.2 | -12.7 | 4 | 7.4 | 11.6 | 10.9 | -15.7 | -1 | -1.1 | -20.7 | -0.6 | 4.3 | 10 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.162 | -0.778 | 1.249 | -1.173 | -1.578 | 0.383 | 0.418 | -1.564 | -3.048 | -1.163 | 0.033 | -0.31 | -0.355 | -0.488 | 2.654 | 2.122 | 0.742 | -2.822 | 3.697 | -1.552 | 0.394 | 0.226 | -1.246 | -0.327 | -3.572 | 2.305 | 1.259 | 0.975 | 1.66 | 1.013 | -2.193 | 0.439 | -1.392 | 0.895 | -1.041 | -1.308 | 0.665 | -1.881 | -2.463 | -2.081 | 0.239 | 0.425 | 0.574 | 1.494 | -0.04 | -1.786 | 0.975 | 0.937 | -2.412 | 1.013 | -1.556 | -2.612 | 1.125 | 1.498 | -0.344 | 1.728 | -1.061 | -2.006 | -0.219 | 0.237 | 1.96 | -1.573 | -1.332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.23 | 0 | 0.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0 | -101.8 | -2 | -10.8 | 12 | -15.1 | 2.8 | -4.8 | 21 | -15.5 | -7.9 | 98.7 | 3.1 | -117.6 | 4.2 | 2.2 | 8.8 | -9 | 9.2 | 14 | 6.6 | -13.3 | 3.5 | 7.9 | 31.1 | -13.1 | -0.5 | 5.9 | 9.1 | 11.5 | 4.1 | -2.6 | 21.6 | -50.1 | -7.8 | 2.5 | 9.2 |
Net Change In Cash
| 3.606 | 8.04 | 9.53 | -14.186 | 7.831 | -3.701 | -45.802 | 36.705 | 6.695 | -1.391 | -0.517 | -22.127 | 32.706 | -11.709 | 4.802 | -52.179 | 4.544 | 3.503 | 34.884 | 22.852 | 4.001 | -1.675 | 6.153 | -12.782 | 0.354 | 1.305 | -3.916 | -3.005 | -4.979 | 1.745 | -2.07 | 13.283 | 1.783 | -1.066 | 0.414 | 2.532 | 2.16 | -3.89 | 3.478 | -5.084 | 3.853 | 1.995 | -8.483 | 11.203 | -4.233 | 2.391 | 3.274 | -1.942 | 5.086 | -1.555 | -5.532 | 2.36 | -0.806 | 2.756 | 3.34 | 6.174 | -2.591 | -12.428 | -9.277 | 15.18 | 2.85 | -1.833 | -0.234 | 5.85 | -8.156 | 7.279 | 5.056 | -3.246 | -6.161 | 0.047 | -8.821 | 1.561 | 14.315 | -49.416 | -34.125 | 18.719 | 11.198 | 14.21 | -11.924 | 14.737 | 16.872 | 3.05 | 6.337 | -14.107 | 15.735 | 4.378 | 0.349 | 11.227 | 1.112 | -5.632 | 3.717 | 4.191 | -0.3 | 2.37 | 2.625 | -4.89 | -1.418 | 0.228 | -76 | -19.5 | -3 | -9.6 | 13 | -15.7 | 1.1 | -0.1 | 17 | -15.7 | -6.2 | 84.2 | -0.3 | -96.9 | 2.6 | 1.8 | 12 | -11.9 | 9.4 | 11.5 | 9.5 | -14.3 | 6.1 | 6.4 | 23.2 | -12.7 | 4 | 7.4 | 11.6 | 10.9 | -15.7 | -1 | -1.1 | -20.7 | -0.6 | 4.3 | 10 |
Cash At End Of Period
| 63.042 | 59.436 | 51.396 | 41.866 | 56.052 | 48.221 | 51.922 | 97.724 | 61.019 | 54.324 | 55.715 | 56.232 | 78.359 | 45.653 | 57.362 | 52.56 | 104.739 | 100.195 | 96.692 | 61.808 | 38.956 | 34.955 | 36.63 | 30.477 | 43.259 | 42.905 | 41.6 | 45.516 | 48.521 | 53.5 | 51.755 | 53.825 | 40.542 | 38.759 | 39.825 | 39.411 | 36.879 | 34.719 | 38.609 | 35.131 | 40.215 | 36.362 | 34.367 | 42.85 | 31.647 | 35.88 | 33.489 | 30.215 | 32.157 | 27.071 | 28.626 | 34.158 | 31.798 | 32.604 | 29.848 | 26.508 | 20.334 | 22.925 | 35.353 | 44.63 | 29.45 | 26.6 | 28.433 | 28.667 | 22.817 | 30.973 | 23.694 | 18.638 | 21.884 | 28.045 | 27.998 | 36.819 | 35.258 | 20.943 | 70.359 | 104.484 | 85.765 | 74.567 | 60.357 | 72.281 | 57.544 | 40.672 | 37.622 | 31.285 | 45.392 | 29.657 | 25.279 | 24.93 | 13.703 | 12.591 | 18.223 | 14.506 | 10.315 | 10.615 | 8.245 | 5.62 | 10.51 | 11.928 | 11.7 | 87.7 | -3 | -9.6 | 17.2 | -15.7 | 1.1 | -0.1 | 22.8 | -15.7 | -6.2 | 84.2 | 21.9 | -96.9 | 2.6 | 1.8 | 12.3 | -11.9 | 9.4 | 11.5 | 12.2 | -14.3 | 6.1 | 6.4 | 33.7 | -12.7 | 4 | 7.4 | 13.2 | 10.9 | -15.7 | -1 | 41.9 | -20.7 | -0.6 | 4.3 | 13.9 |