Fossil Group, Inc.
NASDAQ:FOSL
1.31 (USD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 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
| -38.785 | -24.296 | -28.2 | -60.809 | -26.288 | -41.182 | -9.525 | 5.849 | -18.935 | -21.348 | 19.804 | 31.924 | -0.765 | -24.339 | -3.759 | 16.223 | -22.96 | -85.444 | -6.703 | -24.938 | -6.609 | -11.762 | 47.882 | 5.922 | -7.237 | -47.505 | -78.192 | -5.479 | -343.099 | -46.789 | 50.787 | 19.348 | 8.072 | 7.396 | 72.315 | 60.129 | 56.82 | 40.638 | 156.146 | 106.404 | 54.9 | 69.161 | 151.285 | 92.373 | 70.41 | 73.98 | 152.922 | 79.877 | 60.388 | 61.072 | 122.801 | 72.505 | 51.361 | 55.822 | 99.731 | 70.904 | 56.559 | 37.696 | 71.761 | 36.545 | 17.492 | 18.496 | 46.272 | 36.471 | 25.137 | 30.217 | 53.104 | 30.453 | 14.672 | 25.032 | 35.086 | 21.542 | 11.238 | 9.716 | 22.165 | 22.347 | 9.653 | 23.894 | 35.072 | 23.372 | 15.78 | 16.345 | 29.003 | 16.8 | 10.389 | 12.143 | 23.258 | 14.097 | 9.737 | 11.815 | 15.685 | 10.715 | 7.282 | 10.001 | 17.829 | 13.478 | 11.948 | 12.628 | 18.4 | 13.1 | 9.9 | 10.4 | 12.8 | 9 | 5.7 | 4.7 | 6.8 | 5.5 | 3.6 | 3 | 4.8 | 3.9 | 2.6 | 2.3 | 3.9 | 2.8 | 3 | 2.4 | 6.1 | 4.6 | 2.5 | 2.1 | 4.3 | 3.7 | 2.4 | 1.1 |
Depreciation & Amortization
| 3.932 | 4.475 | 4.612 | 4.619 | 4.8 | 5.068 | 5.746 | 5.64 | 5.762 | 6.185 | 6.196 | 6.978 | 7.499 | 8.933 | 10.011 | 10.256 | 10.68 | 12.187 | 12.938 | 13.542 | 13.873 | 14.439 | 20.43 | 16.062 | 15.073 | 16.019 | 19.447 | 19.441 | 21.199 | 20.886 | 21.394 | 23.532 | 24.901 | 24.765 | 24.241 | 19.771 | 21.537 | 22.113 | 22.454 | 24.499 | 25.601 | 23.377 | 22.297 | 20.97 | 19.911 | 18.758 | 26.236 | 16.185 | 13.428 | 4.177 | 15.217 | 13.09 | 72.291 | -49.183 | 9.796 | 6.957 | 11.188 | 12.489 | 12.697 | 9.822 | 10.39 | 10.06 | 9.879 | 9.747 | 9.035 | 8.981 | 8.977 | 8.11 | 7.678 | 8.031 | 8.319 | 8.01 | 7.915 | 7.805 | 7.674 | 7.247 | 7.136 | 6.974 | 7.089 | 6.235 | 5.852 | 5.483 | 5.954 | 5.607 | 4.377 | 3.916 | 4.589 | 3.132 | 4 | 2.792 | 3.002 | 2.367 | 2.233 | 2.025 | 1.89 | 1.61 | 1.18 | 1.756 | 1.9 | 1.4 | 1.2 | 1.4 | 1.9 | 0.8 | 0.9 | 0.8 | 0.6 | 0.9 | 0.8 | 0.7 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.2 | 0.7 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
Deferred Income Tax
| 0 | 0 | 66.509 | 11.156 | -4.951 | 0 | 0 | 0 | 0 | 0 | 23.384 | -4.219 | -2.44 | -3.065 | 7.641 | -24.463 | -2.893 | 19.784 | 22.929 | 29.684 | -8.833 | -30.553 | -4.374 | 2.703 | 3.804 | 4.302 | 67.686 | -10.905 | -100.278 | 0.006 | -9.257 | -8.861 | -0.723 | 0.28 | -6.529 | 0.654 | 6.557 | 0.247 | 3.852 | -0.171 | -0.533 | -0.44 | 6.432 | -1.067 | -1.257 | 8.292 | 5.755 | 0.603 | 0.314 | 3.919 | 14.889 | 4.136 | 3.987 | 6.685 | -6.028 | 5.487 | 13.164 | -1.41 | -5.593 | 4.026 | 1.875 | 2.927 | 2.167 | -5.786 | 1.743 | 2.982 | -3.235 | -2.079 | 1.96 | -0.598 | -17.933 | 3.145 | 1.457 | -2.154 | -0.28 | 6.949 | -2.065 | -21.492 | -6.864 | -15.83 | 3.151 | 4.855 | -4.312 | 5.421 | 2.924 | 9.25 | 4.896 | 4.299 | 2.577 | 1.902 | 8.142 | -0.883 | -0.041 | 0.32 | -0.123 | -0.523 | -0.258 | -0.106 | -0.1 | -0.1 | -0.6 | -0.3 | -0.3 | -0.4 | -0.4 | -0.1 | -0.1 | -0.5 | -0.3 | 0.1 | 0 | -0.5 | -0.1 | 0.2 | -0.3 | -0.5 | 0.1 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.614 | 1.011 | 1.106 | 1.531 | 1.687 | 1.362 | 2.239 | -0.3 | 3.8 | 2.241 | 2.358 | 2.857 | 2.518 | 1.764 | 1.991 | 3.175 | 2.874 | 3.103 | 1.951 | 4.267 | 5.241 | 4.386 | 5.804 | 5.987 | 6.912 | 4.341 | 8.016 | 8.253 | 7.795 | 6.336 | 7.14 | 7.431 | 9.166 | 7.297 | 4.63 | 4.721 | 4.93 | 4.346 | 4.585 | 4.601 | 4.659 | 4.978 | 4.276 | 4.094 | 4.422 | 2.546 | 5.71 | 5.026 | 4.688 | 3.144 | 4.091 | 4.614 | 4.72 | 1.19 | 2.923 | 3.13 | 2.766 | 1.734 | 1.564 | 1.647 | 2.283 | 1.293 | 0 | 1.804 | 2.009 | 1.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 58.984 | 2.232 | 62.808 | -9.984 | 10.036 | -62.085 | 76.403 | -92.635 | -61.345 | -123.473 | 7.812 | -95.293 | -5.4 | -45.59 | -47.261 | 46.669 | 73.182 | -55.982 | 59.449 | -167.285 | -63.386 | -6.066 | 86.732 | -42.068 | 78.193 | 17.455 | 88.942 | 3.339 | -10.823 | 73.683 | 66.579 | -59.2 | 4.839 | 5.122 | 108.014 | -114.773 | -9.891 | 16.697 | -4.854 | -98.391 | -29.783 | 3.174 | 38.736 | -96.414 | -11.218 | -3.007 | 95.911 | -69.172 | 25.262 | -33.896 | 11.44 | -97.555 | -43.019 | -18.371 | 46.646 | -119.631 | -67.055 | 2.652 | 29.409 | -18.726 | 42.207 | 11.171 | 15.646 | -58.793 | -9.548 | -42.614 | 30.941 | -35.744 | 14.419 | -24.631 | 86.531 | -25.888 | -7.7 | -8.408 | 21.262 | -65.252 | -6.306 | -13.034 | 42.206 | -55.979 | 10.979 | -24.281 | 30.824 | -53.505 | 4.846 | -16.232 | 15.281 | -22.926 | -5.665 | 1.321 | 21.347 | -24.536 | -12.887 | -5.4 | 23.153 | -16.632 | -17.225 | -15.639 | 21.5 | -15.5 | -6.6 | 0.8 | 14.2 | -11.2 | -4.5 | 1.9 | 9.3 | -3.8 | -2.8 | -2.4 | 13.7 | -12.6 | -8.2 | 0.5 | 2.8 | -2.8 | -5.6 | 1.2 | -4.3 | -9.5 | -10.4 | -1.7 | 4.8 | -5.3 | -8.6 | 3.9 |
Accounts Receivables
| -0.243 | 49.089 | 8.717 | -37.109 | 8.693 | 39.644 | 18.944 | -48.068 | 19.676 | 51.069 | -9.882 | -67.373 | -12.159 | 53.961 | -41.187 | -46.3 | 30.267 | 117.967 | -48.702 | -50.852 | 1.675 | 128.819 | -75.647 | -61.562 | 30.457 | 175.06 | -70.711 | -81.569 | 21.719 | 144.928 | -87.606 | -65.059 | -9.908 | 149.673 | -60.347 | -80.734 | 25.399 | 158.594 | -56.88 | -110.21 | -9.165 | 167.76 | -100.371 | -100.337 | 23.853 | 99.403 | -83.892 | -58.907 | 11.753 | 88.197 | -33.244 | -60.589 | -0.733 | 50.505 | -18.835 | -111.249 | 0.927 | 43.264 | -30.17 | -49.027 | 21.798 | 53.219 | 0 | -52.182 | 26.396 | 26.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.81 | 25.015 | 79.887 | -6.935 | 10.855 | 41.959 | 91.213 | -29.795 | -65.502 | -41.947 | 49.412 | -50.101 | -28.96 | -32.612 | 74.214 | 24.626 | 73.464 | -3.701 | 123.858 | -119.82 | -74.935 | -7.238 | 140.332 | -20.765 | 15.778 | 18.1 | 122.831 | -51.519 | -42.819 | -21.664 | 141.696 | -35.762 | -48.968 | 7.861 | 129.664 | -81.726 | -41.933 | -49.087 | 85.395 | -50.715 | -63.424 | -32.002 | 91.803 | -67.861 | -65.358 | -11.507 | 89.164 | -57.742 | -1.39 | -19.355 | 20.887 | -76.582 | -44.13 | -22.823 | 24.168 | -90.143 | -46.564 | -3.382 | 35.619 | -28.765 | 33.678 | 4.037 | 41.546 | -46.854 | -20.135 | -20.115 | 20.725 | -29.685 | -0.9 | -10.203 | 42.686 | -3.173 | -10.208 | -11.529 | 20.888 | -42.364 | -23.038 | -14.098 | 30.809 | -45.702 | -12.366 | -16.945 | 13.269 | -18.977 | 2.303 | -0.783 | 8.917 | -15.556 | -16.031 | 7.887 | 20.493 | -19.695 | -7.883 | -8.691 | 24.388 | -7.541 | -23.545 | -9.295 | 15.1 | -0.9 | -16.9 | -0.3 | 17.7 | -12.8 | -6.6 | -2.9 | 7.9 | -6.3 | -1.8 | -0.5 | 6.7 | -9.9 | -3.6 | 0.4 | 0.3 | -3.7 | -2.7 | -3.5 | -0.6 | -3.6 | -5.7 | -2.4 | 2.3 | -0.9 | -6.9 | 0.4 |
Change In Accounts Payables
| -9.273 | -3.27 | -11.765 | 18.766 | 21.658 | -71.548 | -16.271 | 0 | 12.758 | -30.097 | -16.222 | 34.43 | 11.009 | 24.717 | -37.267 | 85.029 | -6.869 | -37.393 | -15.714 | 9.939 | 60.288 | -49.651 | 8.44 | 19.087 | 5.882 | -71.774 | -45.282 | 81.982 | 9.783 | -11.619 | -26.133 | 0.219 | 34.363 | -51.469 | 23.972 | 18.911 | 4.678 | -5.718 | -30.739 | 23.839 | 27.256 | -17.879 | 0.979 | 15.207 | 19.53 | -20.369 | 21.569 | 13.316 | 3.408 | -45.31 | 3.192 | 0.821 | 24.06 | -15.416 | 9.533 | 24.183 | 0.799 | -16.322 | -2.016 | 35.372 | -1.851 | -25.404 | 0 | 19.448 | 4.108 | -22.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 47.69 | -68.602 | -14.031 | 15.294 | -31.17 | -72.14 | -17.483 | -14.772 | -28.277 | -102.498 | -15.496 | -12.249 | 24.71 | -91.656 | -43.021 | -16.686 | -23.68 | -132.855 | 0.007 | -6.552 | -50.414 | -77.996 | 13.607 | 21.172 | 26.076 | -103.931 | 82.104 | 54.445 | 0.494 | -37.962 | 38.622 | 41.402 | 29.352 | -100.943 | 14.725 | 28.776 | 1.965 | -87.092 | -2.63 | 38.695 | 15.55 | -114.705 | 46.325 | 56.577 | 10.757 | -70.534 | 69.07 | 34.161 | 11.491 | -57.428 | 20.605 | 38.795 | -22.216 | -30.637 | 31.78 | 57.578 | -22.217 | -20.908 | 25.976 | 23.694 | -11.418 | -20.681 | -25.9 | -11.939 | 10.587 | -22.499 | 10.216 | -6.059 | 15.319 | -14.428 | 43.845 | -22.715 | 2.508 | 3.121 | 0.374 | -22.888 | 16.732 | 1.064 | 11.397 | -10.277 | 23.345 | -7.336 | 17.555 | -34.528 | 2.543 | -15.449 | 6.364 | -7.37 | 10.366 | -6.566 | 0.854 | -4.841 | -5.004 | 3.291 | -1.235 | -9.091 | 6.32 | -6.344 | 6.4 | -14.6 | 10.3 | 1.1 | -3.5 | 1.6 | 2.1 | 4.8 | 1.4 | 2.5 | -1 | -1.9 | 7 | -2.7 | -4.6 | 0.1 | 2.5 | 0.9 | -2.9 | 4.7 | -3.7 | -5.9 | -4.7 | 0.7 | 2.5 | -4.4 | -1.7 | 3.5 |
Other Non Cash Items
| 13.619 | -43.673 | -58.332 | 28.573 | 17.53 | 10.975 | 29.064 | 32.442 | 19.94 | 21.35 | 27.471 | 30.528 | 26.666 | 24.448 | 36.756 | 32.368 | 27.887 | 29.213 | 33.46 | 32.6 | 25.994 | 37.173 | 19.253 | 6.456 | -15.088 | 1.081 | 13.475 | 10.129 | 409.221 | -2.747 | 14.124 | 5.163 | -8.842 | -10.326 | 23.61 | 1.487 | -2.422 | 0.929 | 7.789 | 5.473 | 3.677 | -3.275 | 8.703 | 1.295 | -9.469 | -14.666 | -3.435 | -0.406 | -3.191 | -2.917 | 0.1 | 2.772 | -59.305 | 56.989 | 13.581 | 5.033 | -0.764 | 1.629 | 3.145 | 3.368 | -0.99 | -0.881 | 16.148 | 2.346 | 3.764 | 0.838 | -3.129 | -4.029 | 1.131 | -1.812 | 4.98 | 1.251 | 1.314 | -0.053 | 1.813 | 3.022 | 0.516 | 1.565 | -1.937 | 4.863 | 2.188 | 3.124 | 1.977 | 3.802 | 0.03 | 0.413 | 0.712 | 1.154 | 2.874 | 1.204 | 6.766 | 2.713 | 0.068 | -0.013 | 1.158 | 2.816 | 0.356 | 0.992 | 1.7 | 0.1 | 1.3 | 0.9 | -0.2 | 0.2 | 0.3 | -0.1 | 0.3 | 0.9 | -0.2 | 0.1 | 0.9 | 1.1 | -1.1 | 0.1 | 0.2 | 0.8 | 0.8 | -0.1 | 1.1 | 1.2 | 0.9 | -0.2 | 0 | 0.2 | 0.3 | -0.1 |
Operating Cash Flow
| 38.364 | 0.622 | 48.503 | -24.914 | 2.814 | -85.862 | 103.927 | -49.004 | -50.734 | -115.045 | 87.025 | -27.225 | 28.078 | -37.849 | 5.379 | 84.228 | 88.77 | -77.139 | 124.024 | -112.13 | -33.72 | 7.617 | 175.727 | -4.938 | 81.657 | -4.307 | 119.374 | 24.778 | -15.985 | 51.375 | 150.767 | -12.587 | 37.413 | 34.534 | 226.281 | -28.011 | 77.531 | 84.97 | 189.972 | 42.415 | 58.521 | 96.975 | 231.729 | 21.251 | 72.799 | 85.903 | 283.099 | 32.113 | 100.889 | 35.499 | 168.538 | -0.438 | 30.035 | 53.132 | 166.649 | -28.12 | 15.858 | 54.79 | 112.983 | 36.682 | 73.257 | 43.066 | 90.572 | -14.295 | 30.609 | 2.068 | 87.093 | -2.912 | 40.82 | 6.963 | 118.702 | 8.627 | 14.224 | 6.906 | 52.634 | -25.687 | 8.934 | -2.093 | 75.566 | -37.339 | 37.95 | 5.526 | 63.446 | -21.875 | 22.566 | 9.49 | 48.736 | -0.244 | 13.523 | 19.034 | 54.942 | -9.624 | -3.345 | 6.933 | 43.907 | 0.749 | -3.999 | -0.369 | 43.4 | -0.2 | 5.2 | 13.2 | 30 | 1 | 2 | 8 | 19 | 3 | 0.5 | 0.6 | 20.2 | -7.3 | -6 | 4 | 8.3 | 0.9 | -1.1 | 3.7 | 3.1 | -3 | -6.7 | 0.5 | 9.4 | -1.2 | -5.7 | 5.2 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1.745 | -1.678 | -1.497 | -3.651 | -2.026 | -2.719 | -4.545 | -4.227 | -1.936 | -2.53 | -3.554 | -3.358 | -1.245 | -2.136 | -1.448 | -2.342 | -3.665 | -3.239 | -7.55 | -4.175 | -4.943 | -7.478 | -7.285 | -3.888 | -2.776 | -4.012 | -9.78 | -4.451 | -8.378 | -4.41 | -12.15 | -14.211 | -19.643 | -19.67 | -29.589 | -20.044 | -15.602 | -18.262 | -21.692 | -32.386 | -26.437 | -23.667 | -34.759 | -27.212 | -27.873 | -20.208 | -58.114 | -29.848 | -24.786 | -10.056 | -47.346 | -47.256 | -24.913 | -11.981 | -14.827 | -11.988 | -14.204 | -5.793 | -8.522 | -10.175 | -11.048 | -8.327 | -33.776 | -24.124 | -16.479 | -13.219 | -18.159 | -13.568 | -10.899 | -4.454 | -12.585 | -15.599 | -10.523 | -15.322 | -9.586 | -25.254 | -11.789 | -6.573 | -9.436 | -7.045 | -7.193 | -4.733 | -5.252 | -6.767 | -8.424 | -8.483 | -10.367 | -5.267 | -5.904 | -5.322 | -15.825 | -26.578 | -10.153 | -3.054 | -8.291 | -5.044 | -4.165 | -2.841 | -3.3 | -4.2 | -4 | -1.8 | -2.7 | -1.8 | -1.3 | -0.5 | -1.6 | -2.3 | -3 | -0.9 | -0.9 | -0.8 | -1.7 | -0.8 | -1 | -1.1 | -2.2 | -1.9 | -0.1 | -4.6 | -2.6 | -0.9 | -2.2 | -0.2 | -0.5 | -0.2 |
Acquisitions Net
| 0 | 0 | 0.023 | 0 | 0 | 0 | 2.962 | 0 | 0 | 0.004 | 0.009 | 0.302 | 0.133 | 10.925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -215.369 | 0 | 0.15 | -4.97 | 0 | 0 | 0 | 0 | -0.625 | 0 | 0.269 | -15.165 | 0 | -0.009 | -229.142 | 0 | 0 | 0 | 4.416 | 2.049 | 0.25 | -2.347 | 2.245 | 0.126 | -0.993 | -1.792 | 0 | 3.017 | 0 | 0 | 0 | 0 | -0.256 | 0 | 0 | 0 | 0 | 0 | -1.152 | -6.075 | -0.01 | 0 | 0 | -4.429 | -0.767 | 0 | -47.07 | -0.026 | 0.104 | 0 | 0 | -0.104 | 0 | 0 | 0 | 0 | -1.859 | -8.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.058 | -0.164 | -0.168 | -0.158 | -0.152 | -0.15 | -0.126 | -0.243 | -0.191 | -0.677 | -5.259 | -0.377 | -0.379 | -1.091 | -8.196 | -0.837 | -1.014 | -0.325 | 0.188 | -0.066 | -0.088 | -0.321 | -0.456 | -0.692 | -0.073 | -0.072 | -0.072 | -0.073 | -0.076 | -0.077 | -0.075 | 0 | 0 | 0 | -0.01 | -0.006 | -0.132 | -0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | 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 | 3.709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.144 | 0 | 0.029 | 0.082 | 0.084 | 0.079 | 0.076 | 0.075 | 0.893 | 0.025 | 0 | 0.02 | 5.991 | 0.139 | 0.404 | 5.852 | 4.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.035 | 0 | 0 | 0 | 0.204 | 0 | 1.013 | 0 | -0.086 | 0 | 0.017 | 0.069 | 0 | 0 | 0 | 0 | 0.04 | -0.073 | -0.065 | 6.049 | 0 | -0.214 | 0.01 | 6.07 | 0 | 0 | 0 | 0 | 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
| -0.013 | 0.348 | -0.095 | -1.071 | -0.067 | -0.109 | 0.726 | 0.356 | 0.386 | 0.255 | -0.863 | 0.472 | 0.599 | 17.192 | 0.002 | -0.893 | -0.869 | 0.076 | -0.71 | 0.02 | 0.071 | 42.734 | 2.161 | 0.067 | 0.003 | 0.112 | 1.287 | 0.31 | 0.587 | 0.114 | 4.639 | 44.352 | 3.674 | 0.607 | -2.814 | 0.663 | 0.002 | 5.968 | 0.5 | 0.046 | 0.479 | -0.003 | -0.046 | 0.081 | 1.918 | 0.452 | -0.122 | 6.327 | -228.388 | -0.157 | -0.585 | -7.276 | 16.835 | -2.049 | 0.209 | 1.481 | -2.245 | -0.126 | 1.069 | 1.792 | 0 | -3.017 | 0.791 | 0 | 0 | 0 | 1.984 | 0.496 | -1.326 | 0 | 0.151 | 0 | 0 | 0 | -0.03 | -1.197 | 0.029 | -0.344 | -0.225 | 0.079 | -0.325 | -0.458 | -0.481 | -0.941 | 0.108 | -0.382 | -0.539 | -3.306 | 0.174 | 0.215 | 2.011 | -3.532 | -5.052 | -0.478 | -6.184 | -0.817 | -2.067 | -0.254 | -4.6 | -3.3 | -1.1 | -0.3 | 0.4 | -0.2 | 0 | 0 | 1.3 | 0.1 | 0.1 | -1.2 | -1.4 | 0.1 | 0.3 | 0 | 0 | -1.4 | 0.2 | 0 | 0.5 | -0.3 | -0.2 | 0.1 | 0.1 | -0.5 | 0.3 | -0.1 |
Investing Cash Flow
| -1.758 | -1.33 | -1.474 | -3.651 | -2.026 | -2.719 | -0.857 | -3.871 | -1.55 | -2.275 | -4.417 | -2.886 | -0.646 | 15.056 | -1.446 | -2.342 | -3.665 | -3.163 | -7.55 | -4.155 | -4.872 | 35.256 | -5.124 | -3.821 | -2.773 | -3.9 | -8.493 | -4.141 | -7.791 | -4.296 | -7.511 | 30.141 | -15.969 | -19.063 | -241.07 | -20.044 | -15.452 | -17.264 | -21.192 | -32.34 | -25.958 | -23.67 | -35.43 | -27.131 | -25.686 | -34.921 | -58.236 | -23.53 | -253.174 | -10.213 | -39.787 | -54.532 | -3.691 | -12.063 | -14.452 | -12.933 | -14.28 | -5.868 | -7.679 | -10.393 | -11.239 | -8.984 | -32.253 | -24.362 | -16.454 | -8.458 | -20.615 | -13.909 | -13.239 | -4.779 | -12.246 | -15.665 | -11.763 | -21.718 | -10.047 | -27.143 | -11.833 | -11.418 | -10.296 | -7.039 | -53.651 | -5.294 | -5.79 | -7.708 | -8.299 | -8.9 | -10.916 | -8.579 | -5.862 | -5.175 | -15.633 | -38.99 | -15.27 | 2.517 | -14.475 | -6.075 | -6.222 | 2.975 | -14.9 | -7.5 | -5.1 | -2.1 | -2.3 | -2 | -1.3 | -0.5 | -0.3 | -2.2 | -2.9 | -2.1 | -2.3 | -0.7 | -1.4 | -0.8 | -1 | -2.5 | -2 | -1.9 | 0.4 | -4.9 | -2.8 | -0.8 | -2.1 | -0.7 | -0.2 | -0.3 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -44.665 | -4.278 | 0 | 12.468 | 8.001 | 18.133 | -78.879 | 44.061 | 64.618 | 42.067 | -4.857 | -41.106 | -19.785 | -33.924 | -14.9 | -32.92 | -51.31 | 120.609 | -59.956 | 44.58 | 0.202 | -170.046 | -1.751 | 0.284 | -67.038 | 21.628 | -40.542 | -163.217 | 29.283 | -15.589 | -87.738 | -9.581 | -88.453 | 14.405 | 3.831 | 113.407 | 48.225 | 14.779 | 7.488 | 76.722 | 4.362 | 33.744 | 24.583 | 141.286 | 189.372 | 75.38 | -107.333 | 69.968 | 89.647 | 3.895 | -1.781 | 2.42 | 3.479 | -0.073 | 1.156 | -0.127 | -0.145 | -0.03 | -0.075 | -0.075 | -1.725 | -0.069 | 0.455 | -0.074 | -0.307 | -5.828 | -1.901 | 5.372 | -2.048 | -0.062 | -43.621 | 2.389 | 5.095 | 38.165 | -5.498 | 10.458 | 0.927 | -24.042 | 23.96 | 0 | 0 | 0 | -4.53 | 4.794 | 0 | 0 | 2.497 | -0.552 | -0.053 | -15.89 | -8.621 | 17.981 | -0.083 | -0.373 | 0.348 | -0.099 | -0.143 | -0.042 | 0.1 | 0.7 | 0 | -0.3 | 0.7 | 0.2 | -0.1 | -4.1 | -8 | -0.5 | 0.5 | 1 | -12.8 | 6.5 | 8.6 | -2.5 | -4.3 | 0.4 | 2.9 | 0.4 | -2.3 | 7.1 | 6.7 | -1 | 10.4 | 0.5 | -10.5 | -4.1 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.612 | 1.169 | 2.179 | 0.949 | 9.369 | 14.497 | 1.055 | 4.139 | 0.761 | 2.145 | 0.963 | 0 | 1.166 | 0.735 | 1.196 | 0 | 1.062 | 2.566 | 2.466 | 4.388 | -6.837 | 2.949 | 3.296 | 0.592 | 0.69 | 1.395 | 2.573 | 1.78 | 0.636 | 0.318 | 1.357 | 0.314 | 0.235 | 0.105 | 0.115 | 0.383 | 0.9 | 0.2 | 2.3 | 1.4 | 0 | 0.4 | 4.9 | 1.2 | -0.7 | 0.5 | 0.5 | 1.3 | 0.4 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.5 | -0.3 | 0 | 0 |
Common Stock Repurchased
| -0.108 | -0.003 | -0.001 | -0.013 | -1.161 | -1.671 | -0.003 | -0.013 | -2.431 | -10 | -0.015 | -0.056 | -2.095 | -0.254 | -0.015 | -0.013 | -0.523 | -0.176 | -0.345 | -0.097 | -2.462 | -2.462 | -3.125 | -0.699 | -1.07 | -2.402 | -0.271 | -0.04 | -0.025 | -0.882 | -0.789 | -0.03 | -9.527 | -5.548 | -0.062 | -14.658 | -102.612 | -116.047 | -116.687 | -134.066 | -67.443 | -119.715 | -121.841 | -228.543 | -170.682 | -61.188 | -65.662 | -78.599 | -59.154 | -67.878 | -66.452 | -49.08 | -60.829 | -94.521 | 0 | -65.975 | -11.157 | 0 | 0 | 0 | 0 | 0 | -10.985 | -33.017 | -9.535 | -52.336 | -15.922 | 0 | 0 | -0.287 | 0 | 0 | -3.56 | -22.37 | -57.906 | -3.583 | -8.95 | -4.821 | -5.006 | 0 | -0.083 | -1.834 | -4.337 | -6.384 | -3.565 | -0.061 | 0 | 0 | 0 | -0.059 | 0 | 0 | 0 | -3.539 | -14.427 | -13.38 | 0 | -0.267 | 0 | 0 | 0 | 0 | 0.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.141 | -0.174 | -1.885 | -2.387 | -0.091 | 0 | -0.089 | -2.513 | 0 | -0.029 | -0.247 | -4.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.483 | 0 | 0 | 0 | -1.735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.1 | 0 | 0 | -0.7 | -1.4 |
Other Financing Activities
| 0 | 0 | -49.382 | 0 | 0 | 0 | -0.361 | 0 | -6.069 | 0 | -10.247 | -0.023 | -0.209 | 0 | 0 | 0 | -1.9 | -8.1 | -6.033 | -8.2 | -3.791 | 0.124 | 2.578 | -0.18 | -3.606 | -7.276 | -4.42 | 0.316 | -0.776 | -5.547 | -4.105 | -2.646 | 0 | -4.482 | -6.467 | -0.119 | -0.046 | -4.258 | -5.059 | -1.593 | 0.76 | -3.694 | -5.344 | 2.669 | -0.01 | 6.069 | -16.572 | 1.692 | -0.063 | 10.467 | -5.022 | 0.88 | 8.768 | 4.521 | -109.54 | 10.302 | -8.001 | 9.363 | 3.253 | 1.179 | -0.275 | 0.765 | -2.262 | 1.087 | 3.902 | -0.157 | 8.234 | 8.083 | 0.229 | -1.028 | -2.465 | 0.772 | 0.132 | 0.222 | -4.061 | 0 | -1.462 | 0 | -0.431 | -0.942 | -0.626 | 0 | 0 | 0 | -0.655 | -0.959 | -0.374 | -0.384 | -0.12 | -0.441 | -3.543 | -0.44 | 0.001 | -0.677 | 0.001 | 0 | 0 | -0.493 | 0 | 0 | -0.3 | -0.5 | 0.4 | -0.2 | -0.1 | -0.2 | 0 | 0 | -0.1 | -0.4 | 0.1 | 0 | 0.1 | -0.1 | 0 | -0.4 | 0.2 | 0 | -1 | 1 | 0.2 | 0 | 1.4 | 0 | 19.1 | 0 |
Financing Cash Flow
| -44.773 | -4.703 | -49.383 | 12.455 | 6.84 | 16.462 | -79.243 | 44.048 | 56.118 | 32.067 | -15.119 | -41.185 | -22.089 | -34.178 | -14.915 | -32.933 | -53.733 | 112.333 | -66.334 | 36.283 | -6.051 | -172.384 | -2.298 | -0.595 | -71.714 | 11.95 | -45.233 | -162.941 | 28.482 | -22.018 | -92.632 | -12.257 | -97.98 | 4.375 | -2.698 | 98.63 | -54.433 | -105.526 | -114.258 | -58.937 | -62.321 | -89.665 | -102.602 | -84.588 | 18.68 | 20.261 | -189.567 | -6.939 | 30.43 | -53.516 | -73.255 | -37.947 | -48.582 | -90.073 | -111.525 | -55.974 | -10.031 | 6.946 | 3.087 | 1.104 | -2.089 | -1.817 | -12.18 | -32.033 | -6.187 | -62.404 | -0.22 | 27.952 | -0.764 | 2.762 | -45.325 | 5.306 | 2.63 | 17.264 | -66.299 | 7.61 | -8.289 | -28.793 | 19.585 | 1.624 | 1.757 | 0.819 | -7.501 | 1.359 | -0.924 | -0.428 | 2.813 | 0.4 | 2.459 | -14.61 | -7.989 | 17.859 | 1.275 | -4.275 | -13.843 | -13.374 | -0.028 | -0.419 | -1 | 0.9 | 2 | 0.6 | 1.7 | -2.2 | 4.7 | -3.1 | -8.7 | 0.5 | 0.9 | 1.9 | -12.3 | 6.5 | 8.7 | -2.6 | -4.3 | 0.1 | 3.1 | 0.4 | -3.3 | 8.2 | 6.9 | -2.1 | -2.2 | 0.2 | 7.9 | -5.5 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.385 | 0.691 | 3.214 | -0.103 | -2.946 | 0.298 | 6.566 | 3.154 | -0.296 | -3.502 | 1.325 | 0.005 | 0.981 | -6.55 | 4.142 | -2.575 | 1.079 | 12.477 | 2.556 | 0.568 | 0.034 | -2.276 | 4.776 | 3.54 | 4.687 | -3.639 | -1.326 | -10.598 | -5.63 | -1.643 | 10.754 | -1.181 | 1.622 | -2.371 | 5.193 | 1.13 | 5.375 | -1.598 | 3.644 | -5.685 | -1.018 | -0.701 | -2.117 | 6.059 | 6.119 | -7.083 | -0.897 | 2.357 | 0.213 | 1.21 | 0.847 | 0.618 | -1.048 | 2.95 | -10.078 | 24.683 | -6.905 | -11.141 | -1.179 | 6.48 | 8.761 | -8.877 | 8.061 | -16.293 | -0.115 | 10.492 | 4.224 | 3.94 | 1.326 | 3.298 | 2.794 | -1.127 | 5.203 | 1.27 | -0.968 | 1.076 | -5.338 | -0.319 | 3.11 | 4.147 | -6.509 | -2.588 | 6.886 | 2.34 | 1.857 | -0.805 | 1.459 | 0.358 | 2.008 | -0.547 | -0.287 | -0.039 | -0.091 | 0.007 | 0.646 | 0.117 | -0.158 | -0.839 | -0.6 | 0.2 | -0.2 | -0.2 | -0.1 | 0.3 | -0.7 | -0.1 | -18.7 | 0 | 2.4 | 1.5 | -17.9 | 8 | 7.4 | -3.2 | -7.3 | 1.6 | 0 | -1.8 | -3.5 | 7.9 | 9.5 | 0.3 | -7.3 | 1.9 | 5.9 | -4.9 |
Net Change In Cash
| -7.782 | -4.307 | 1.036 | -16.213 | 4.682 | -71.821 | 30.393 | -5.673 | 3.538 | -88.755 | 68.814 | -71.291 | 6.324 | -63.521 | -6.84 | 46.378 | 32.451 | 44.508 | 52.696 | -79.434 | -44.609 | -131.787 | 173.081 | -5.814 | 11.857 | 0.104 | 64.322 | -152.902 | -0.924 | 23.418 | 61.378 | 4.116 | -74.914 | 17.475 | -12.294 | 51.705 | 13.021 | -39.418 | 58.166 | -54.547 | -30.776 | -17.061 | 91.58 | -84.409 | 71.912 | 64.16 | 34.399 | 4.001 | -121.642 | -27.02 | 56.343 | -92.299 | -23.286 | -46.054 | 30.594 | -72.344 | -15.358 | 44.727 | 107.212 | 33.873 | 68.69 | 23.388 | 54.201 | -86.984 | 7.853 | -58.302 | 70.482 | 15.071 | 28.143 | 8.244 | 63.925 | -2.094 | 10.294 | 3.722 | -24.68 | -44.144 | -16.526 | -42.623 | 87.965 | -38.607 | -20.453 | -1.537 | 57.041 | -25.884 | 15.2 | -0.643 | 42.092 | -8.065 | 12.128 | -1.298 | 31.033 | -30.794 | -17.431 | 5.182 | 16.235 | -18.583 | -10.407 | 1.348 | 26.9 | -6.6 | 1.9 | 11.5 | 29.3 | -33.7 | 4.7 | 4.3 | -8.7 | 1.3 | 0.9 | 1.9 | -12.3 | 6.5 | 8.7 | -2.6 | -4.3 | 0.1 | 0 | 0.4 | -3.3 | 8.2 | 6.9 | -2.1 | -2.2 | 0.2 | 7.9 | -5.5 |
Cash At End Of Period
| 109.081 | 112.967 | 117.274 | 120.723 | 136.936 | 132.254 | 204.075 | 173.682 | 179.355 | 175.817 | 264.572 | 195.758 | 267.049 | 260.725 | 324.246 | 331.086 | 284.708 | 252.257 | 207.749 | 155.053 | 234.487 | 279.096 | 410.883 | 237.802 | 243.616 | 231.759 | 231.244 | 166.922 | 319.824 | 320.748 | 297.33 | 235.952 | 231.836 | 306.75 | 289.275 | 301.569 | 249.864 | 236.843 | 276.261 | 218.095 | 272.642 | 303.418 | 320.479 | 228.899 | 313.308 | 241.396 | 177.236 | 142.837 | 138.836 | 260.478 | 287.498 | 231.155 | 323.454 | 346.74 | 392.794 | 362.2 | 434.544 | 449.902 | 405.175 | 297.963 | 264.09 | 195.4 | 172.012 | 117.811 | 204.795 | 196.942 | 255.244 | 184.762 | 169.691 | 141.548 | 133.304 | 69.379 | 71.473 | 61.179 | 57.457 | 82.137 | 126.281 | 142.807 | 185.43 | 97.465 | 136.072 | 156.525 | 158.062 | 101.021 | 126.905 | 111.705 | 112.348 | 70.256 | 78.321 | 66.193 | 67.491 | 36.458 | 67.252 | 84.683 | 79.501 | 63.266 | 81.849 | 92.256 | 90.9 | 64 | 70.6 | 68.8 | 29.3 | -2.9 | 4.7 | 25.4 | -8.7 | 1.3 | 0.9 | 13.9 | -12.3 | 6.5 | 8.7 | 3.4 | -4.3 | 0.1 | 0 | 2.7 | -3.3 | 8.2 | 6.9 | 4.7 | -2.2 | 0.2 | 7.9 | -3.6 |