FTI Consulting, Inc.
NYSE:FCN
195.29 (USD) • At close December 20, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 66.466 | 83.947 | 79.965 | 81.633 | 83.317 | 62.395 | 47.547 | 47.498 | 77.267 | 51.428 | 59.321 | 38.208 | 69.48 | 62.782 | 64.496 | 55.589 | 50.172 | 48.174 | 56.747 | 29.061 | 60.422 | 64.598 | 62.645 | 23.724 | 44.333 | 43.609 | 38.945 | 66.888 | 32.214 | -5.156 | 14.016 | 7.101 | 21.691 | 26.547 | 30.181 | 10.349 | 10.309 | 21.709 | 23.686 | 0.921 | 22.522 | 17.247 | 18.117 | -7.139 | -50.621 | 23.486 | 23.68 | -85.877 | 22.713 | 7.747 | 18.431 | 39.881 | 29.439 | 16.912 | 21.798 | 10.676 | 21.963 | 25.066 | 14.185 | 36.573 | 37.556 | 37.225 | 31.672 | 31.193 | 27.543 | 35.41 | 31.289 | 30.794 | 22.983 | 23.082 | 15.262 | 17.356 | -0.286 | 12.667 | 12.287 | 18.301 | 11.203 | 14.389 | 12.475 | 7.617 | 10.951 | 12.793 | 11.517 | 12.664 | 15.162 | 12.2 | 19.443 | 14.978 | 8.892 | 6.688 | 6.604 | 4.836 | 3.623 | 4.177 | 3.833 | 2.659 | 1.468 | 1.947 | 1.88 | 1 | 0.7 | 0.7 | 0.6 | 0.5 | 0.4 | 0.6 | 1.1 | 1 | 1 | 0.7 | 0.6 | 0.3 | 0.5 |
Depreciation & Amortization
| 12.056 | 11.829 | 11.44 | 12.373 | 11.719 | 11.521 | 11.625 | 11.176 | 11.265 | 11.925 | 11.175 | 10.946 | 11.726 | 11.458 | 10.962 | 11.953 | 10.743 | 10.198 | 10.154 | 10.083 | 10.205 | 9.09 | 8.927 | 8.853 | 10.27 | 10.54 | 10.035 | 10.175 | 10.352 | 10.149 | 11.064 | 15.606 | 12.155 | 10.668 | 10.577 | 11.63 | 10.358 | 10.31 | 10.82 | 12.863 | 11.578 | 13.005 | 13.201 | 14.081 | 13.972 | 13.969 | 13.57 | 13.082 | 13.788 | 16.622 | 13.013 | 10.112 | 14.206 | 13.438 | 13.197 | 36.633 | 15.063 | 13.51 | 13.794 | 13.574 | 13.585 | 13.226 | 13.082 | 12.743 | 12.477 | 10.717 | 8.924 | 8.444 | 7.653 | 7.174 | 6.695 | 6.668 | 5.771 | 5.93 | 6.003 | 5.277 | 4.948 | 4.319 | 3.35 | 5.082 | 3.54 | 3.506 | 3.821 | 3.676 | 2.601 | 2.076 | 2.33 | 2.101 | 1.578 | 1.215 | 1.086 | 2.387 | 2.168 | 2.195 | 2.166 | 1.998 | 1.965 | 1.881 | 1.648 | 1.4 | 1.1 | 1.3 | 1.1 | 1.1 | 0.8 | 0.5 | 0.6 | 0.6 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 |
Deferred Income Tax
| 3.072 | 1.267 | -8.107 | -20.851 | 1.969 | -3.555 | -3.016 | -1.316 | -11.853 | 0.334 | 2.379 | -0.17 | -4.674 | 6.19 | 3.612 | -7.474 | -5.786 | 3.583 | 0.545 | -3.712 | 7.292 | 2.476 | 3.784 | 14.993 | -9.79 | 3.034 | 5.676 | 4.876 | 4.539 | 2.42 | 3.551 | 3.009 | 1.559 | 3.907 | 0.437 | 5.2 | 23.382 | 3.573 | 2.998 | 6.356 | 3.225 | 4.229 | 4.442 | 2.931 | 86.678 | 3.508 | 3.97 | 163.653 | -20.38 | -5.305 | -13.917 | -38.177 | -25.798 | -35.596 | 2.53 | 0.557 | 34.497 | -34.504 | -0.754 | -1.546 | -0.886 | -2.576 | -0.185 | -11.605 | 0 | -7.459 | -6.877 | -21.895 | 0 | 0 | -5.367 | -13.878 | 0 | 0 | -1.044 | -1.956 | 0 | 0 | 0.075 | -1.324 | 0 | 0 | 1.215 | 5.656 | 7.098 | 0 | 9.129 | 12.754 | 0 | 0 | 0 | 8.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 9.874 | 9.289 | 8.812 | 8.122 | 7.509 | 7.538 | 6.365 | 6.923 | 6.441 | 6.083 | 5.967 | 5.901 | 4.96 | 4.948 | 7.242 | 5.328 | 5.429 | 4.693 | 7.454 | 3.918 | 3.853 | 3.814 | 6.393 | 3.358 | 3.656 | 3.887 | 4.676 | 3.142 | 2.929 | 2.678 | 7.281 | 3.539 | 3.714 | 3.509 | 6.158 | 3.595 | 3.775 | 3.845 | 6.736 | 3.918 | 3.736 | 5.691 | 9.503 | 12.585 | 5.498 | 6.991 | 10.055 | 4.896 | 6.66 | 7.252 | 10.553 | 8.309 | 13.101 | 9.135 | 6.807 | 7.284 | 5.186 | 7.257 | 7.394 | 7.192 | 5.09 | 6.904 | 6.445 | 26.381 | 0 | 7.465 | 6.706 | 22.703 | 0 | 0 | 5.389 | 14.68 | 0 | 0 | 3.713 | 1.956 | 0 | 0 | 0.451 | 1.324 | 0 | 0 | 0.278 | 0.307 | 0 | 0 | 0.061 | 11.581 | 0 | 0 | 0 | 2.197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 118.998 | 22.057 | -379.244 | 288.149 | -9.144 | -95.978 | -325.669 | 156.424 | 39.573 | -40.269 | -287.027 | 139.503 | 105.892 | 36.325 | -261.832 | 113.485 | 40.416 | 74.94 | -205.818 | 90.962 | 46.06 | -35.578 | -186.746 | 90.478 | 70.701 | -27.491 | -129.519 | 36.958 | 55.272 | -0.707 | -129.902 | 91.584 | 31.645 | 28.958 | -82.002 | 65.492 | 25.816 | -17.878 | -96.346 | 90.442 | 55.583 | -7.224 | -154.447 | 72.406 | 27.694 | -19.322 | -54.969 | 54.946 | 24.43 | -32.011 | -106.895 | 71.234 | 1.975 | -18.076 | -86.005 | 36.925 | 21.793 | -0.312 | -66.216 | 24.644 | 59.975 | -8.005 | -68.252 | 36.758 | -0.802 | 10.743 | -59.517 | 18.494 | 0.439 | -26.36 | -56.697 | 63.292 | -14.214 | -14.559 | -63.073 | 26.239 | 4.558 | 10.44 | -32.349 | 6.669 | 12.063 | 2.338 | -38.64 | -6.571 | 13.163 | 5.735 | -15.048 | 22.112 | 2.025 | 1.471 | -11.646 | 7.862 | -1.664 | -0.609 | -4.182 | -0.1 | 3.348 | 1.252 | -6.981 | 2.5 | -0.5 | 0.7 | -1.7 | -0.3 | 1.9 | 0.5 | -2.4 | -0.6 | 0.3 | -1 | -0.4 | -0.4 | -1.6 |
Accounts Receivables
| 14.71 | -51.165 | -109.138 | 104.417 | -87.714 | -152.26 | -93.739 | 68.613 | -70.543 | -114.266 | -66.471 | 54.27 | 23.294 | -45.442 | -93.396 | 59.691 | -43.687 | 18.159 | -60.963 | 49.75 | -4.79 | -91.108 | -95.746 | 58.335 | -31.07 | -37.622 | -61.677 | 21.809 | 5.46 | -25.611 | -52.489 | 70.789 | -9.817 | -5.454 | -52.047 | 48.763 | -13.701 | -29.38 | -41.33 | 64.775 | 7.94 | -44.313 | -71.474 | 15.976 | -13.439 | -11.116 | -47.711 | 58.775 | -12.276 | -28.194 | -21.996 | 35.954 | -30.995 | -53.436 | -45.701 | 15.964 | 0.05 | -2.604 | -32.291 | 16.806 | 17.687 | -6.659 | -41.148 | -49.251 | 0 | 0 | -59.084 | -85.565 | 0 | 0 | -27.586 | -22.654 | 0 | 0 | -35.476 | -34.664 | 0 | 0 | -25.277 | -27.86 | 0 | 0 | -20.957 | 0.551 | 0 | 0 | -5.192 | 0.551 | 0 | 0 | 0 | -2.093 | 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 | 19.322 | 3.405 | -22.727 | 0 | 0 | 0 | 0 | 0 | 5.943 | -10.112 | 11.85 | 3.799 | 1.029 | -3.332 | -1.521 | 16.493 | -8.907 | -9.686 | -9.242 | 15.632 | 4.244 | 2.422 | -2.181 | 2.244 | 6.173 | 6.196 | -4.518 | 7.706 | 7.554 | -1.666 | -13.26 | 7.677 | 4.279 | 7.016 | -14.326 | 2.58 | 3.647 | 2.532 | 0.462 | -14.161 | -2.371 | 0.641 | -12.902 | 0.304 | 30.529 | 0 | 0 | -104.922 | 31.46 | 0 | 0 | -58.416 | 3.887 | 0 | 0 | -52.69 | 16.564 | 0 | 0 | -21.682 | 0 | 0 | 0 | 0 | 75.242 | 0 | 0 | -51.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.344 | -13.251 | 4.317 | 17.582 | -8.736 | -1.474 | 1.315 | -13.506 | 8.082 | 10.758 | 3.096 | 20.643 | -9.227 | -5.715 | -7.803 | 6.188 | 5.483 | -8.906 | 11.136 | -1.575 | 4.274 | -11.156 | -0.45 | -7.242 | 15.798 | -8.996 | 9.348 | -12.402 | 18.71 | -2.174 | 0.287 | -7.632 | 8.968 | -3.687 | 5.619 | -14.876 | 12.593 | -18.394 | 15.959 | -9.558 | 7.893 | -16.17 | 18.815 | -8.317 | 18.176 | -17.957 | 16.603 | -12.458 | 0 | 0 | 17.694 | 11.472 | 0 | 0 | 16.497 | 19.033 | 0 | 0 | 20.909 | -14.179 | 0 | 0 | -2.896 | 0.052 | 0 | 0 | 2.226 | 26.734 | 0 | 0 | 20.761 | 16.323 | 0 | 0 | 3.121 | 7.911 | 0 | 0 | 0.187 | 13.824 | 0 | 0 | -0.584 | 11.12 | 0 | 0 | 0.672 | 2.851 | 0 | 0 | 0 | 0.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 97.944 | 86.473 | -274.423 | 146.828 | 83.901 | 80.483 | -233.245 | 101.317 | 102.034 | 63.239 | -223.652 | 58.647 | 101.937 | 75.632 | -164.432 | 46.577 | 81.952 | 67.208 | -172.484 | 51.694 | 56.262 | 75.928 | -106.182 | 35.141 | 83.551 | 21.308 | -79.434 | 21.378 | 24.906 | 31.596 | -85.406 | 20.873 | 34.16 | 51.359 | -43.251 | 27.326 | 19.908 | 44.222 | -73.555 | 31.578 | 37.218 | 52.797 | -87.627 | 67.118 | 22.316 | 22.653 | -24.165 | -21.9 | 36.706 | -3.817 | 2.329 | -7.652 | 32.97 | 35.36 | 1.615 | -1.959 | 21.743 | 2.292 | -2.144 | 5.453 | 42.288 | -1.346 | -2.526 | 85.957 | 0 | 0 | -2.659 | 2.083 | 0.439 | -26.36 | 1.667 | 69.623 | 0 | 0 | -30.718 | 52.992 | 0 | 0 | -7.259 | 20.705 | 0 | 0 | -17.099 | -18.242 | 0 | 0 | -10.528 | 18.71 | 0 | 0 | 0 | 9.492 | 0 | 0 | 0 | 0 | 0 | 0 | -6.981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 8.908 | 104.2 | 148.829 | 13.56 | 11.305 | 7.085 | 8.942 | 8.528 | 5.599 | 5.546 | 4.407 | 5.175 | 9.562 | 3.855 | 8.936 | 7.211 | 10.589 | 11.388 | 7.356 | 10.708 | 3.472 | 3.248 | 2.911 | 2.994 | 1.687 | 1.036 | 0.987 | 1.553 | 0.927 | 1.503 | 0.903 | 1.074 | 0.178 | 0.143 | 1.55 | 0.351 | 0.394 | -0.957 | 0.773 | 0.422 | 0.939 | 0.743 | -1.611 | -5.399 | 1.216 | -6.959 | 1.39 | -44.136 | 23.701 | 6.228 | 20.994 | 35.621 | 26.749 | 40.56 | 2.476 | 7.113 | -24.591 | 38.201 | 4.334 | 6.788 | 1.47 | 8.514 | 8.704 | -4.302 | 12.502 | 10.198 | 9.365 | -2.025 | 7.875 | 5.51 | 7.8 | 6.751 | 7.873 | 3.712 | 4.317 | 6.059 | 6.82 | 2.335 | 0.489 | 8.843 | 3.175 | 2.061 | 1.614 | -2.688 | -8.769 | 14.679 | 3.23 | -14.282 | 2.927 | 6.679 | 0.885 | -10.627 | 0.809 | -0.253 | 0.278 | 0.251 | 0.931 | -0.762 | 2.177 | -1.1 | 0.2 | 0.6 | -0.1 | -0.2 | 0 | -0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.5 | -0.1 |
Operating Cash Flow
| 219.374 | 135.226 | -274.818 | 382.986 | 106.675 | -10.994 | -254.206 | 229.233 | 128.292 | 35.047 | -203.778 | 199.563 | 196.946 | 125.558 | -166.584 | 186.092 | 111.563 | 152.976 | -123.562 | 141.02 | 131.304 | 47.648 | -102.086 | 144.4 | 120.857 | 34.615 | -69.2 | 123.592 | 106.233 | 10.887 | -93.087 | 121.913 | 70.942 | 73.732 | -33.099 | 96.617 | 74.034 | 20.602 | -51.333 | 114.922 | 97.583 | 33.691 | -110.795 | 89.465 | 84.437 | 21.673 | -2.304 | 106.564 | 70.912 | 0.533 | -57.821 | 126.98 | 59.672 | 26.373 | -39.197 | 99.188 | 73.911 | 49.218 | -27.263 | 87.225 | 116.79 | 55.288 | -8.534 | 91.168 | 51.72 | 67.074 | -10.11 | 56.515 | 38.95 | 9.406 | -26.918 | 94.869 | -0.856 | 7.75 | -37.797 | 55.876 | 27.529 | 31.483 | -15.509 | 28.211 | 29.729 | 20.698 | -20.195 | 13.044 | 29.255 | 34.69 | 19.145 | 49.244 | 15.422 | 16.053 | -3.071 | 14.771 | 4.936 | 5.51 | 2.095 | 4.808 | 7.712 | 4.318 | -1.276 | 3.7 | 1.5 | 3.3 | -0.1 | 1.3 | 3.1 | 1.5 | -0.6 | 1 | 1.8 | 0.2 | 0.6 | 0.7 | -1 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -7.029 | -10.06 | -4.64 | -6.255 | -14.197 | -11.015 | -18.012 | -14.384 | -13.298 | -13.03 | -12.607 | -16.224 | -24.745 | -19.72 | -7.976 | -9.203 | -11.764 | -5.663 | -8.236 | -15.046 | -6.365 | -10.508 | -10.153 | -4.429 | -11.621 | -8.54 | -7.68 | -11.983 | -6.894 | -7.296 | -5.831 | -6.08 | -10.872 | -5.621 | -6.362 | -6.725 | -7.141 | -8.657 | -8.876 | -7.459 | -10.019 | -6.599 | -15.179 | -19.55 | -8.864 | -6.807 | -7.323 | -7.225 | -6.806 | -8.972 | -4.756 | -6.496 | -11.89 | -7.752 | -4.953 | -7.767 | -3.201 | -6.464 | -5.168 | -10.582 | -6.288 | -7.228 | -4.459 | -11.289 | -6.542 | -10.318 | -7.525 | -8.51 | -5.659 | -8.464 | -13.789 | -16.556 | -5.144 | -5.422 | -3.237 | -5.75 | -3.085 | -4.967 | -4.025 | -5.245 | -2.595 | -1.301 | -2.798 | -2.624 | -2.524 | -1.919 | -3.545 | -2.828 | -1.795 | -2.551 | -1.603 | -1.881 | -0.856 | -0.814 | -0.815 | -2.383 | -2.558 | -1.057 | -0.642 | -1.5 | -0.3 | -0.5 | -0.8 | -28.1 | -0.8 | -0.3 | -0.6 | -4.8 | -0.6 | -0.4 | -0.8 | -0.4 | -0.5 |
Acquisitions Net
| 0 | 0 | 0 | -2.804 | 0 | 0 | -0.847 | 0 | -0.044 | 0 | -6.698 | -0.595 | 0 | -9.833 | -3.374 | -25.271 | -25.271 | 0 | 0 | -18.791 | -18.791 | 0 | -1.282 | 0 | 0 | 0 | 0 | 0 | -8.929 | 0 | 0 | -1.195 | 0 | -0.056 | 0 | 0 | 0.001 | -0.576 | 0 | -7.783 | -0.073 | 0 | -15.611 | -14.732 | -0.254 | -25.836 | -14.676 | -36.44 | -4.903 | -2.955 | -18.595 | 0 | -11.458 | -9.046 | -41.842 | -2.813 | -37.439 | -5.29 | -17.544 | -8.558 | -0.498 | -11.912 | -25.742 | -29.903 | -90.455 | -131.547 | -93.636 | -7.079 | -4.688 | -1.473 | -19.003 | -197.576 | -19.555 | 1.274 | -51.475 | -1.21 | -4.321 | -26.505 | -20.146 | -0.006 | -0.324 | -0.063 | -0.86 | -145.288 | 0 | 0 | 0 | -0.78 | -141.388 | 0 | -3.241 | 0.305 | 0 | 0 | -0.516 | 0 | 0 | 5.501 | -54.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | -24.356 | -24.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.717 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 25.246 | 50.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 20.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -4.64 | -23.269 | -24.356 | 0 | 0.847 | -53.319 | 0 | 0 | -17.104 | -58.832 | 0 | -9.833 | 3.374 | 24.73 | -24.727 | 0.006 | 0.008 | 18.993 | -18.805 | -0.003 | 1.354 | -0.01 | 50.335 | 0.662 | 0.027 | 0.221 | 0.002 | -0.055 | 0.127 | -0.02 | -0.022 | 0.006 | 0.034 | 0.143 | 0.03 | -0.007 | 0.071 | 5.059 | 0.075 | 0.004 | -0.01 | 0.021 | 0.003 | 0.009 | 0.012 | 1.351 | -1.198 | 0.077 | 0.016 | -0.084 | 0.278 | 0.078 | -0.483 | 0.067 | 0.008 | 2.501 | -2.976 | 35.934 | -35.721 | 0.134 | 0.173 | 3.712 | 2.05 | 26.312 | -27.371 | 0.381 | -0.285 | 0.146 | 0.24 | 0.059 | 8.902 | -8.994 | 0.339 | -0.24 | -0.069 | -0.075 | 5.535 | 0.109 | -1.213 | -0.547 | 1.15 | -87.688 | 9.219 | -0.574 | 3.202 | -1.413 | -0.283 | -0.383 | -0.121 | -0.593 | -1.137 | -0.107 | 0.112 | -0.457 | 0.193 | -0.565 | 0.215 | -1 | -0.1 | -0.4 | -0.1 | 26.3 | -26.7 | 0.1 | -0.1 | 4.2 | -3.7 | -0.1 | 0 | -0.5 | -0.3 |
Investing Cash Flow
| -7.029 | -10.06 | 20.606 | -6.255 | -38.553 | -11.015 | -18.012 | -14.384 | -13.342 | -13.03 | -19.305 | -16.819 | -24.745 | -29.553 | -7.976 | -9.744 | -36.491 | -5.657 | -8.228 | -14.844 | -25.17 | -10.511 | -10.081 | -4.439 | 38.714 | -7.878 | -7.653 | -11.762 | -15.821 | -7.351 | -5.704 | -7.295 | -10.894 | -5.615 | -6.328 | -6.582 | -7.11 | -9.24 | -8.805 | -10.183 | -10.017 | -6.595 | -30.8 | -39.355 | -9.115 | -32.634 | -21.987 | -42.314 | -12.907 | -11.85 | -23.335 | -6.58 | -23.07 | -16.72 | -47.278 | -10.513 | -40.632 | -9.253 | -10.688 | 1.653 | -42.507 | -19.006 | -30.028 | -37.48 | -94.947 | -115.553 | -128.532 | -15.208 | -10.632 | -9.791 | -32.552 | -214.073 | -15.797 | -13.142 | -54.373 | -7.2 | -7.475 | -31.547 | -18.636 | -5.142 | -4.132 | -1.911 | -2.508 | -235.6 | 6.695 | -2.493 | -0.343 | -5.021 | -143.466 | -2.934 | -4.965 | -2.169 | -1.993 | -0.921 | -1.219 | -2.84 | -2.365 | 3.879 | -55.332 | -2.5 | -0.4 | -0.9 | -0.8 | -1.8 | -27.5 | -0.2 | -0.6 | -0.6 | -4.3 | -0.5 | -0.8 | -0.9 | -0.8 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -60 | -145 | 205 | -285 | -55.763 | -20 | 45 | -3.993 | 0 | -15 | 15 | -25 | -75 | -70 | 170 | -25 | -10 | -15 | 50 | 0 | -20 | 20 | 0 | -300 | 241.25 | -70 | 45 | -65 | -20 | 78 | 37 | -105 | 0 | 0 | 7 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | -0.021 | -6 | 0 | 0 | -3.764 | -79.513 | -1.818 | -0.156 | -0.027 | -6.03 | -25.065 | 24.128 | -20.497 | 201.66 | 0.062 | -0.527 | -0.302 | -12.908 | -0.229 | -0.322 | -1.233 | -2.547 | -0.904 | -6.335 | -7.796 | 0 | 0 | 0 | 189.539 | 0 | 0 | 0 | 349.957 | -142.552 | 19.937 | 17.429 | -5.053 | -14.908 | -15.924 | 19.064 | 96.289 | -15 | -5 | -56.954 | -41.083 | 112.916 | -1.083 | -1.083 | -5.581 | -11.583 | -13.083 | -2.084 | 2.62 | -31.673 | 0.498 | 49.23 | 0.1 | -1.4 | -1.6 | 0.4 | 1.8 | 24.2 | 0 | 0 | -0.9 | 0.2 | 0 | -0.1 | -0.8 | 0.1 |
Common Stock Issued
| -13.419 | 10.614 | 2.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.603 | 0 | 0 | 0 | -5.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.215 | 0 | 0 | 0 | -0.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.031 | 4.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.193 | -0.647 | 10.312 | 0.112 | 1.684 | -0.999 | 1.592 | 0 | 3.403 | 0.832 | 0.028 | 2.573 | 7.168 | 5.93 | -1.914 | 10.47 | 3.424 | 8.582 | 253.276 | 3.487 | 0 | 4.882 | 3.746 | 2.165 | 0 | 1.577 | -345.465 | 352.381 | 0.144 | 2.491 | 0.232 | 0 | 0 | 1.928 | 2.529 | 0.677 | 9.133 | 103.824 | 2.891 | 1.179 | 1.916 | 3.546 | 3.017 | 2.112 | 8.45 | 0.506 | -6.255 | 30.699 | -7.661 | 8.402 | 0.1 | 0.2 | 0 | 0.1 | 0 | 0.2 | 0.1 | 1.3 | 0 | 0 | 0 | 0 | 0 | -0.1 |
Common Stock Repurchased
| 14.32 | -5.608 | -8.712 | -1.075 | -3.248 | -1.691 | -20.982 | -61.894 | -20.432 | -7.911 | -3.098 | -0.969 | -0.802 | -0.677 | -46.133 | -177.761 | -76.154 | -50.543 | -49.135 | -27.848 | -11.056 | -45.01 | -21.883 | -26.518 | -15 | 0 | -14.22 | -12.809 | -52.772 | -65.595 | -36.918 | -18.586 | 0 | 0 | -2.903 | -26.532 | 0 | 0 | 0 | 0 | 0 | 0 | -4.367 | -17.994 | -20.011 | 0 | -28.758 | -30.019 | -20.013 | 0 | 0 | 0 | 0 | 0 | -209.4 | -14.496 | -26.138 | 0 | 0 | -250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 | -8.043 | -15.333 | -14.962 | -125.381 | 0 | -7.707 | -1.481 | -4.975 | -3.193 | -1.161 | 9.532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.664 | 0 | 0 | 0 | -188.099 | -145.195 | 0 | 0 | -55 | 0 | 0 | 0 | 0 | -31.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.208 | 0 | 0 | 0 | -292.608 | -75 | 0 | 0 | 0 | 0 | 0 | -25 | -1.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.19 | 4.732 | -6.415 | -1.508 | 0.874 | -1.852 | -8.251 | -3.176 | 0.682 | 1.551 | -7.741 | -0.727 | 0.524 | -6.241 | -7.451 | -1.878 | 0.791 | -3.66 | -1.713 | 1.057 | 1.688 | 0.625 | -0.884 | -0.522 | 4.178 | 15.169 | 3.144 | -3.992 | -1.531 | 0.426 | 2.257 | 4.622 | -15.199 | 3.672 | 1.084 | 3.481 | -200.58 | 2.343 | 5.326 | 4.82 | -2.12 | -9.412 | -2.591 | 24.247 | 4.779 | 2.064 | -1.435 | -0.981 | 0.705 | -1.202 | -0.962 | 6.359 | 0.022 | -0.029 | 25.204 | -0.768 | -2.707 | -0.129 | 1.196 | 1.853 | 0.882 | 4.864 | 0.185 | 5.226 | 0.8 | 2.04 | 2.642 | 13.634 | 1.358 | 2.177 | 0.668 | -6.844 | -0.603 | 0.648 | 0.183 | -0.08 | -12.348 | -0.686 | 0 | -0.05 | 0 | 0 | 0 | 0.117 | -0.702 | 0.666 | -0.081 | 0.257 | -3.669 | 0.051 | -0.05 | -0.002 | 0.001 | -0.011 | -0.005 | -0.793 | -0.398 | -0.679 | -3.433 | 1.2 | -1.2 | 0.8 | -0.7 | -3.6 | -0.1 | 0 | 0 | 0 | -0.1 | -0.1 | 0.1 | 0.1 | -0.1 |
Financing Cash Flow
| -63.19 | -140.268 | 198.585 | -287.583 | -58.137 | -24.71 | 15.767 | -69.063 | -19.75 | -21.36 | 4.161 | -26.696 | -74.476 | -76.918 | 116.416 | -204.639 | -85.363 | -69.203 | -0.848 | -26.791 | -29.368 | -24.385 | -22.767 | -327.04 | 230.428 | -54.831 | 33.924 | -81.801 | -74.303 | 12.831 | 2.339 | -118.964 | -15.199 | 3.672 | 5.181 | -43.051 | -200.58 | 2.343 | 5.326 | 4.82 | -2.12 | -9.412 | 13.042 | 6.232 | -21.232 | 2.064 | -30.193 | -35.287 | -98.821 | -3.02 | -1.118 | 16.644 | -5.896 | -23.41 | -186.067 | -34.169 | 173.184 | 3.336 | 1.501 | -248.421 | -9.453 | 11.803 | 5.793 | 2.079 | 8.723 | 4.56 | 4.889 | 259.112 | 4.845 | -9.071 | 5.55 | 186.441 | 1.562 | -4.666 | -13.573 | -10.55 | 72.1 | 19.395 | 12.213 | -6.352 | -19.718 | -18.572 | 19.831 | 94.903 | -15.025 | 4.799 | 46.789 | -37.935 | 110.426 | 0.884 | 2.413 | -2.566 | -2.596 | -4.644 | -1.583 | -5.7 | -1.372 | -7.565 | 53.922 | 1.4 | -2.4 | -0.8 | -0.2 | -1.8 | 24.3 | 0.1 | 1.3 | -0.9 | 0.1 | -0.1 | 0.1 | -0.7 | -0.1 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 10.761 | -2.43 | -3.635 | 12.926 | -12.376 | 11.719 | 3.302 | 18.855 | -23.883 | -16.07 | -4.42 | -4.09 | -12.073 | 4.367 | -3.388 | 18.586 | 10.743 | 3.027 | -13.672 | 11.518 | -7.402 | -2.887 | 2.106 | -6.719 | -0.688 | -7.394 | 5.012 | 1.971 | 3.341 | 1.185 | 1.253 | -4.68 | -2.33 | -3.575 | -1.063 | -2.198 | -1.358 | 0.988 | -3.573 | -4.657 | -1.08 | -0.277 | -0.275 | 1.565 | 1.282 | 0.748 | -1.598 | 0.894 | 1.763 | -2.12 | 0.289 | -0.851 | -1.221 | 0.135 | 0.339 | -1.118 | 1.465 | -0.925 | -1.544 | 0.446 | 0.047 | 7.312 | -1.378 | -10.102 | -1.893 | -0.575 | 0.358 | -2.2 | -1.174 | 1.528 | 0.18 | 2.195 | 0 | 0 | 0 | 0 | 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 | 0.2 | 2 | -2.1 | 0 | 0 | 0 | -2.6 | 0 | 0 | 0 | -5.8 | 0 | 0 |
Net Change In Cash
| 159.916 | -17.532 | -59.262 | 102.074 | -2.391 | -35 | -253.149 | 164.641 | 71.317 | -15.413 | -223.342 | 151.958 | 85.652 | 23.454 | -61.532 | -9.705 | 0.452 | 81.143 | -146.31 | 110.903 | 69.364 | 9.865 | -132.828 | -193.798 | 389.311 | -35.488 | -37.917 | 32 | 19.45 | 17.552 | -95.199 | -9.026 | 42.519 | 68.214 | -35.309 | 44.786 | -135.014 | 14.693 | -58.385 | 104.902 | 84.366 | 17.407 | -128.828 | 57.907 | 55.372 | -8.149 | -56.082 | 29.857 | -39.053 | -16.457 | -81.985 | 136.193 | 29.485 | -13.622 | -272.203 | 53.388 | 207.928 | 42.376 | -37.994 | -159.097 | 64.877 | 55.397 | -34.147 | 45.665 | -36.397 | -44.494 | -133.395 | 298.219 | 31.989 | -7.928 | -53.74 | 69.432 | -15.091 | -10.058 | -105.743 | 38.126 | 92.154 | 19.331 | -21.932 | 16.717 | 5.879 | 0.215 | -2.872 | -127.653 | 20.925 | 36.996 | 65.591 | 6.288 | -17.618 | 14.003 | -5.623 | 10.036 | 0.347 | -0.055 | -0.707 | -3.732 | 3.975 | 0.632 | -2.686 | 2.5 | -1.1 | 3.6 | -3.2 | -2.3 | -0.1 | 1.4 | -2.5 | -0.5 | -2.4 | -0.4 | -5.9 | -0.9 | -1.9 |
Cash At End Of Period
| 386.344 | 226.428 | 243.96 | 303.222 | 201.148 | 203.539 | 238.539 | 491.688 | 327.047 | 255.73 | 271.143 | 494.485 | 342.527 | 256.875 | 233.421 | 294.953 | 304.658 | 304.206 | 223.063 | 369.373 | 258.47 | 189.106 | 179.241 | 312.069 | 505.867 | 116.556 | 152.044 | 189.961 | 157.961 | 138.511 | 120.959 | 216.158 | 225.184 | 182.665 | 114.451 | 149.76 | 104.974 | 239.988 | 225.295 | 283.68 | 178.778 | 94.412 | 77.005 | 205.833 | 147.926 | 92.554 | 100.703 | 156.785 | 126.928 | 165.981 | 182.438 | 264.423 | 128.23 | 98.745 | 112.367 | 384.57 | 331.182 | 123.254 | 80.878 | 118.872 | 277.969 | 213.092 | 157.695 | 191.842 | 146.177 | 182.574 | 227.068 | 360.463 | 62.244 | 30.255 | 38.183 | 91.923 | 22.491 | 37.582 | 47.64 | 153.383 | 115.257 | 23.103 | 3.772 | 25.704 | 8.987 | 3.108 | 2.893 | 5.765 | 133.418 | 112.493 | 75.497 | 9.906 | 3.618 | 21.236 | 7.233 | 12.856 | 2.82 | 2.473 | 2.528 | 3.235 | 6.967 | 2.992 | 2.36 | 5 | 2.5 | 3.6 | 0 | -2.3 | -0.1 | 1.4 | 0 | -0.5 | -2.4 | -0.4 | 0 | -0.9 | -1.9 |