L.B. Foster Company
NASDAQ:FSTR
21.72 (USD) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 35.837 | 2.847 | 4.436 | -0.47 | 0.447 | 3.493 | -2.171 | -43.962 | -2.105 | 1.976 | -1.586 | -0.353 | 2.24 | 2.854 | -1.27 | 2.28 | 24.886 | 0.523 | -1.866 | 26.25 | 3.064 | 9.564 | 3.69 | -39.057 | 4.971 | 4.94 | -2.022 | 0.289 | 3.222 | 3.024 | -2.422 | -40.85 | -5.982 | -91.996 | -2.832 | 3.328 | -57.422 | 5.364 | 4.285 | 6.038 | 9.119 | 6.848 | 3.649 | 7.275 | 9.793 | 7.257 | 4.951 | 6.642 | 8.106 | -2.07 | 3.369 | 6.104 | 9.74 | 6.373 | 0.679 | 6.239 | 6.513 | 5.987 | 1.753 | 3.912 | 6.144 | 2.652 | 3.019 | 5.657 | 8.126 | 7.657 | 6.306 | 86.234 | 14.549 | 6.849 | 3.092 | 2.99 | 3.44 | 3.079 | 1.206 | 0.86 | 2.348 | 1.598 | 0.628 | -1.044 | 1.342 | 1.295 | -0.113 | -0.403 | 1.379 | 1.123 | 0.064 | -2.724 | -2.747 | 0.731 | -0.289 | 0.481 | 1.03 | 0.991 | -1.865 | 0.459 | 2.118 | 0.761 | 0.152 | -0.097 | 0.9 | 1.2 | 0.5 | 1 | 0.8 | 1.9 | 0.7 | 0.8 | 1.2 | 0.9 | 0.4 | 1 | 1.4 | 1.3 | 0.2 | 1.1 | 1.8 | 1.7 | 0.4 | 2.6 | 1.9 | 1.2 | -0.3 | -0.1 | 1 | 1 | -1 | 0.1 | 0.9 | 0.6 | -1.2 |
Depreciation & Amortization
| 0 | 3.485 | 3.591 | 3.695 | 3.839 | 3.859 | 3.87 | 4.242 | 3.868 | 3.295 | 3.374 | 3.441 | 3.503 | 3.488 | 3.455 | 3.47 | 1.88 | 4.059 | 4.17 | 4.29 | 4.41 | 4.447 | 4.484 | 4.586 | 4.565 | 4.713 | 4.729 | 4.918 | 4.942 | 4.94 | 5.041 | 5.054 | 5.058 | 6.387 | 6.993 | 7.131 | 7.155 | 7.612 | 4.776 | 3.33 | 3.259 | 3.086 | 2.902 | 2.904 | 2.357 | 2.376 | 2.365 | 3.398 | 3.355 | 3.12 | 3.1 | 3.285 | 3.081 | 3.055 | 2.939 | 2.634 | 2.244 | 2.233 | 2.163 | 2.254 | 2.155 | 2.163 | 2.148 | 2.327 | 2.166 | 2.271 | 2.137 | 2.187 | 2.174 | 2.14 | 2.121 | 1.776 | 1.529 | 1.453 | 1.386 | 1.543 | 1.251 | 1.249 | 1.227 | 1.361 | 1.32 | 1.319 | 1.276 | 1.377 | 1.234 | 1.284 | 1.313 | 2.043 | 1.257 | 1.266 | 1.285 | 1.407 | 1.361 | 1.303 | 1.57 | 1.558 | 1.336 | 1.278 | 1.214 | 1.793 | 1.2 | 0.8 | 0.7 | 0.9 | 0.7 | 0.7 | 0.8 | 0.8 | 0.6 | 0.7 | 0.6 | 0.9 | 0.7 | 0.7 | 0.9 | 0.7 | 0.5 | 1 | 0.6 | 0 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.6 |
Deferred Income Tax
| -30.061 | -0.02 | -0.041 | 0.106 | -0.248 | -0.477 | -1.233 | 36.747 | -0.789 | 0.401 | -0.574 | -0.387 | 0.619 | 0.619 | -0.712 | 4.336 | -8.599 | 0.004 | -0.058 | -28.969 | -0.14 | -0.235 | -0.166 | 0.198 | -0.346 | -0.192 | -1.258 | -1.335 | -0.216 | -0.347 | -0.085 | 43.065 | -1.215 | -38.256 | -0.219 | 2.699 | -16.856 | -0.219 | -0.206 | -2.273 | -0.222 | -0.224 | -0.195 | 3.905 | -0.217 | -0.223 | -0.221 | 4.234 | -2.221 | -6.37 | -0.206 | 4.484 | -0.141 | 0.094 | -0.953 | 1.123 | 0.05 | -0.05 | 0.007 | -0.671 | -0.015 | 0.01 | 0.001 | -3.023 | 0.035 | 0.009 | -0.005 | -1.041 | -0.004 | -0.033 | -0.024 | -2.207 | -0.009 | -0.051 | 0.022 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.167 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | -0.1 | 0.8 | 0.4 | 0.2 | 0.3 | 0.8 | 1 | 0.1 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.788 | 1.314 | 1.033 | 1.422 | 0.928 | 0.945 | 0.884 | 0.81 | 0.387 | 0.925 | 0.258 | 0.145 | 0.587 | 0.386 | 0.827 | -0.706 | 0.604 | 0.558 | 0.68 | 0.245 | 0.876 | 1.179 | 0.855 | 0.998 | 0.934 | 0.822 | 1.082 | 0.468 | 0.503 | 0.558 | 0.167 | 0.471 | 0.32 | 0.807 | -0.252 | 0.089 | -0.514 | 1.276 | 0.62 | 0.604 | 0.604 | 1.224 | 0.575 | 0.628 | 0.437 | 0.46 | 0.631 | 0.677 | 0.477 | 0.096 | 0.739 | 0.238 | 0.465 | 0.866 | 0.389 | 0.745 | 0.4 | 0.584 | 0.215 | -0.084 | 0.192 | 0.422 | 0.123 | 0 | 0 | 0 | 0.029 | 0 | 0 | 0 | 0.031 | 0 | 0 | 0 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 38.996 | -11.718 | -27.278 | 17.463 | 13.655 | -18.775 | 3.58 | 2.148 | -7.311 | -11.615 | -9.044 | 3.135 | -17.855 | -8.139 | 5.304 | -5.332 | -4.635 | 3.826 | -9.831 | 10.78 | 14.507 | -10.831 | -22.388 | -7.385 | 4.291 | -5.363 | 0.054 | 7.162 | -10.337 | 11.13 | 7.738 | -1.756 | -0.038 | 5.078 | -9.14 | 31.869 | 2.534 | -8.781 | -16.511 | 9.799 | 5.669 | -11.59 | 25.381 | -2.943 | -9.115 | 7.063 | -24.969 | -13.089 | 11.752 | 12.624 | -9.056 | 6.995 | 8.165 | -16.918 | -6.2 | 17.677 | 6.759 | 0.962 | 3.335 | 2.356 | 0.052 | 17.763 | -17.373 | 9.02 | 1.264 | -2.91 | -14.119 | 3.569 | 8.004 | 3.825 | -12.784 | -8.539 | 2.296 | -12.895 | -8.552 | 6.531 | -3.258 | -17.46 | -0.946 | 7.878 | -6.482 | -4.759 | -4.154 | 8.583 | -4.971 | -3.323 | 1.335 | 6.564 | -1.734 | 1.077 | 6.684 | 4.312 | 9.651 | -1.628 | 3.433 | 1.092 | -6.926 | -4.026 | 2.263 | 1.306 | 7.3 | -7.7 | -5.5 | -4.3 | 9.2 | 2.2 | 5.6 | 1.7 | 2.8 | -4.5 | -6.1 | 2.6 | 1.8 | -9.3 | 4 | 4.5 | 6.3 | -11.2 | -0.8 | -3.8 | -2 | -3.2 | -3.1 | -0.4 | 5.6 | -1.7 | -2.8 | 3.4 | 4.8 | -5.4 | -2.3 |
Accounts Receivables
| 1.057 | -15.127 | 1.094 | 11.44 | 9.343 | -19.655 | 26.239 | -1.301 | -6.433 | -12.771 | -4.556 | 8.678 | 13.492 | -12.663 | -7.213 | 3.623 | 16.592 | -4.13 | -0.363 | 7.018 | 13.312 | 0.764 | -13.166 | -0.804 | 9.426 | -20.07 | 0.01 | 2.682 | -1.948 | -0.05 | -9.901 | -1.532 | 16.246 | -7.029 | 4.274 | 32.708 | -8.009 | -9.52 | 16.044 | 7.368 | 3.636 | -27.329 | 31.513 | -8.126 | -9.231 | -6.848 | -12.852 | 25.884 | 6.178 | -32.139 | 6.9 | 12.951 | 2.012 | -22.178 | 8.207 | 12.606 | -0.452 | -20.898 | 20.141 | -9.41 | -1.737 | 8.679 | 5.603 | 0 | 0 | 0 | 7.923 | 0 | 0 | 0 | 4.363 | 0 | 0 | 0 | -7.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.183 | 5.723 | -12.371 | 9.058 | -2.979 | 2.496 | -15.564 | 9.773 | -10.876 | -5.914 | -4.781 | 8.692 | -15.485 | 3.249 | -0.429 | 2.75 | -2.871 | -0.177 | 3.577 | 11.645 | 4.885 | 7.621 | -17.463 | -12.857 | -6.008 | -1.656 | -2.882 | 6.688 | -18.849 | -1.427 | 0.94 | 7.291 | 3.419 | -4.332 | 4.101 | 5.614 | 6.549 | 0.444 | -8.276 | 1.967 | -4.244 | -6.762 | -0.833 | 16.527 | 5.398 | 8.289 | -0.295 | -16.6 | -6.897 | 9.474 | -3.621 | 1.869 | 1.051 | 6.115 | -11.106 | 25.394 | -0.524 | 11.77 | -6.034 | -1.996 | -2.693 | 3.765 | 4.858 | 17.42 | -14.887 | -4.744 | 1.742 | -8.767 | 10.99 | 5.45 | -10.317 | -19.393 | -5.555 | -3.565 | -4.246 | -2.676 | 2.113 | -16.072 | -10.3 | 4.02 | -8.704 | 3.604 | -4.04 | 0.016 | 3.991 | -6.013 | -1.752 | -3.344 | 4.101 | 5.409 | 2.365 | -1.151 | 5.819 | 6.989 | 4.71 | -1.348 | -7.624 | 0.709 | -5.947 | 2.861 | -1.3 | -4.8 | -2.6 | 4.5 | 2.3 | -5.4 | 1.9 | 6 | 5.3 | -0.8 | -9.7 | -0.5 | 1.2 | -0.1 | -3.2 | 2.1 | 6.1 | -0.5 | -4.8 | -4.8 | 3.7 | -4.4 | 1.4 | -3.1 | 2.4 | 2.9 | -1.6 | 3.4 | 3.4 | 2.9 | 2.7 |
Change In Accounts Payables
| -4.64 | 2.848 | 2.395 | -4.954 | 0.736 | -4.456 | 4.921 | -2.241 | 2.96 | 4.667 | 4.68 | -12.749 | -11.746 | -0.581 | 11.435 | -5.208 | -11.8 | 7.529 | 0.532 | -8.497 | -5.088 | -11.758 | 12.653 | 4.606 | -1.97 | 10.815 | 10.759 | -7.417 | 2.483 | 1.062 | 18.472 | -2.749 | -17.04 | 13.011 | -9.227 | -1.146 | -2.957 | -0.623 | -12.478 | 2.558 | 0.636 | 15.659 | -2.568 | -11.504 | 4.084 | 11.577 | -9.363 | -7.922 | 1.434 | 34.689 | -10.586 | -10.813 | 5.347 | 3.629 | 3.131 | -3.985 | -8.443 | 10.082 | -10.839 | 13.959 | 0 | 5.23 | -21.897 | 0 | 0 | 0 | -13.582 | 0 | 0 | 0 | -5.324 | 0 | 0 | 0 | 5.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.558 | -5.162 | -18.396 | 1.919 | 6.555 | 2.84 | -12.016 | -4.083 | 7.038 | 2.403 | -4.387 | -1.486 | -4.116 | 1.856 | 1.511 | -6.497 | -6.556 | 0.604 | -13.577 | 0.614 | 1.398 | -7.458 | -4.412 | 1.67 | 2.843 | 5.548 | -7.833 | 5.209 | 7.977 | 11.545 | -1.773 | -4.766 | -2.663 | 3.428 | -8.288 | -5.307 | 6.951 | 0.918 | -11.801 | -2.094 | 5.641 | 6.842 | -2.731 | 0.16 | -9.366 | -5.955 | -2.459 | -14.451 | 11.037 | 35.289 | -1.749 | -7.825 | 5.102 | -0.855 | -6.432 | -20.323 | 7.735 | 10.09 | 0.067 | -0.197 | 4.482 | 0.089 | -5.937 | -8.4 | 16.151 | 1.834 | -10.202 | 12.336 | -2.986 | -1.625 | -1.506 | 10.854 | 7.851 | -9.33 | -2.053 | 9.207 | -5.371 | -1.388 | 9.354 | 3.858 | 2.222 | -8.363 | -0.114 | 8.567 | -8.962 | 2.69 | 3.087 | 9.908 | -5.835 | -4.332 | 4.319 | 5.463 | 3.832 | -8.617 | -1.277 | 2.44 | 0.698 | -4.735 | 8.21 | -1.555 | 8.6 | -2.9 | -2.9 | -8.8 | 6.9 | 7.6 | 3.7 | -4.3 | -2.5 | -3.7 | 3.6 | 3.1 | 0.6 | -9.2 | 7.2 | 2.4 | 0.2 | -10.7 | 4 | 1 | -5.7 | 1.2 | -4.5 | 2.7 | 3.2 | -4.6 | -1.2 | 0 | 1.4 | -8.3 | -5 |
Other Non Cash Items
| -20.395 | 13.978 | 13.492 | -0.15 | 0.022 | 0.69 | 2.002 | 8.275 | 0.496 | -0.728 | -0.064 | 0.019 | -2.746 | -0.049 | -0.174 | -0.41 | -7.004 | 4.068 | 0.015 | 3.418 | -0.005 | -0.007 | -0.021 | 44.199 | 0.108 | 0.391 | 0.006 | 0.354 | -0.519 | -0.132 | 0.309 | 0.545 | 7.178 | 129.642 | 0.343 | -2.632 | 80.725 | 0.243 | -0.393 | -0.497 | -0.379 | 0.158 | -0.126 | -0.338 | -0.238 | 0.266 | -0.249 | 0.577 | 0.714 | -3.153 | -0.349 | -0.467 | -0.914 | -0.426 | -0.263 | -1.591 | -0.023 | -0.382 | -0.095 | -0.046 | -1.305 | -0.084 | -0.048 | 0.6 | 0.735 | -0.732 | -3.542 | -2.107 | -0.371 | -0.404 | -0.213 | -2.083 | 0.035 | 0.96 | 0.397 | 1.689 | -0.547 | -0.075 | -0.242 | 1.054 | -0.092 | -0.231 | -0.451 | -0.201 | -0.219 | 0.143 | 0.217 | 1.618 | 3.771 | -0.619 | 0.031 | 0.037 | 0.002 | -0.001 | 0.015 | -0.555 | 0.422 | -0.43 | -0.175 | 2.215 | -0.3 | -0.1 | 0.1 | -0.3 | 0 | -1 | 0.1 | -0.1 | -0.2 | 0 | -0.4 | -0.2 | -0.3 | -0.5 | -0.5 | -1.1 | 0 | -0.4 | 0 | -0.4 | -0.8 | 0.1 | 0.1 | 0 | -0.1 | -0.5 | 0.1 | 0.1 | -0.4 | 0.3 | -0.8 |
Operating Cash Flow
| 25.165 | -4.954 | -21.864 | 22.066 | 18.643 | -10.265 | 6.932 | 8.26 | -5.454 | -5.746 | -7.636 | 6 | -13.652 | -0.841 | 7.43 | 3.638 | 7.132 | 13.038 | -6.89 | 16.014 | 22.712 | 4.117 | -13.546 | 3.539 | 14.523 | 5.311 | 2.591 | 11.856 | -2.405 | 19.173 | 10.748 | 6.529 | 5.321 | 11.662 | -5.107 | 42.484 | 15.622 | 5.495 | -7.429 | 17.001 | 18.05 | -0.498 | 32.186 | 11.431 | 3.017 | 17.199 | -17.492 | 2.439 | 22.183 | 4.247 | -2.403 | 20.639 | 20.396 | -6.956 | -3.409 | 26.827 | 15.943 | 9.334 | 7.378 | 7.721 | 7.223 | 22.926 | -12.13 | 14.657 | 12.329 | 6.305 | -9.194 | -34.052 | 24.347 | 12.358 | -7.777 | -8.159 | 7.436 | -7.454 | -5.478 | 10.623 | -0.206 | -14.688 | 0.666 | 9.249 | -3.912 | -2.376 | -3.442 | 9.356 | -2.577 | -0.773 | 2.929 | 7.501 | 0.547 | 2.455 | 7.711 | 6.237 | 12.044 | 0.665 | 3.153 | 2.554 | -3.05 | -2.417 | 3.454 | 4.201 | 9.1 | -5.8 | -4.2 | -2.6 | 10.8 | 3.8 | 7.2 | 3.1 | 5.6 | -2.5 | -5.3 | 4.5 | 4.4 | -6.8 | 4.7 | 5.2 | 8.6 | -8.9 | 0.5 | -1.6 | -0.2 | -1.2 | -2.7 | 0.2 | 7.2 | -0.5 | -3 | 4.3 | 6.1 | -3.8 | -3.7 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 4.346 | -2.054 | -2.292 | -2.149 | -1.289 | -0.796 | -0.699 | -3.074 | -1.511 | -1.284 | -1.764 | -1.052 | -1.32 | -0.921 | -1.327 | -1.529 | -0.217 | -2.989 | -4.444 | -3.794 | -1.189 | -1.276 | -2.572 | -2.055 | -1.38 | -1.093 | -0.723 | -0.814 | -0.738 | -1.144 | -3.453 | -1.157 | -1.437 | -1.945 | -3.125 | -3.295 | -3.372 | -3.78 | -4.466 | -5.463 | -3.911 | -4.183 | -3.499 | -4.026 | -2.522 | -2.095 | -1.031 | -0.818 | -1.509 | -2.327 | -2.506 | -3.832 | -1.465 | -3.778 | -2.864 | -2.096 | -1.364 | -1.371 | -1.329 | -1.334 | -2.467 | -1.724 | -0.582 | -0.826 | -0.876 | -0.993 | -2.141 | -1.416 | -1.073 | -1.307 | -1.467 | -4.2 | -4.123 | -3.527 | -5.16 | -2.595 | -5.436 | -6.062 | -1.216 | -0.482 | -0.594 | -0.31 | -1.231 | -0.556 | -0.756 | -0.819 | -0.462 | -0.804 | -0.964 | -1.272 | -1.684 | -1.88 | -1.234 | -1.014 | -0.69 | -0.662 | -0.897 | -1.228 | -1.298 | 16.099 | -2.2 | -18.4 | -0.5 | -0.8 | -4.8 | -0.5 | -0.5 | -8.8 | -0.5 | -0.5 | -0.5 | -0.4 | -0.8 | -0.5 | -0.6 | -0.7 | -0.7 | -1.9 | -0.8 | -1 | -0.9 | -0.5 | -0.4 | 4.4 | -0.4 | -5.2 | -0.4 | 1.9 | -0.5 | -3.9 | -1.1 |
Acquisitions Net
| -3.881 | 0.38 | 3.501 | -9.289 | -0.629 | 3.328 | 5.344 | 0.709 | -52.849 | -5.505 | 0.03 | -0.066 | -0.229 | 0 | 0.396 | -0.106 | -1.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.069 | 0 | -4.732 | -189.2 | -68.011 | -12.373 | 0 | -0.495 | -37.5 | 0 | 0 | 0.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.952 | -85.757 | 0 | 0 | -5.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.175 | -0.29 | -0.335 | 0 | 0 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.115 | 0 | 0 | 0 | 0 | 0 | 2.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 |
Other Investing Activites
| -3.953 | 0.38 | 1.209 | 7.706 | 0 | 0.523 | 0.016 | 0.008 | 7.627 | 0.207 | 1.225 | 0.03 | 22.478 | 0 | -1.327 | 0.004 | 1.229 | 0.01 | 0.001 | 0.898 | 0.177 | 0.017 | 0.059 | -3.753 | 5.291 | 2.077 | 0.009 | 0.074 | 1.245 | 0.005 | 0.138 | -0.554 | 0.095 | 0.671 | -0.478 | 4.95 | 0.226 | 0.159 | 0.004 | 0.082 | -0.082 | 0 | 0.184 | -37.5 | 0 | -0.386 | -0.37 | 0.007 | 2.011 | 6.22 | 0.007 | -3.842 | -1.422 | -3.77 | 0 | 8.083 | -1.364 | -1.621 | -0.25 | -0.15 | -0.6 | -0.65 | 0.001 | -1.724 | 0.111 | 0 | 6.5 | 148.778 | 0 | 0.005 | 0.01 | 0.075 | 0.012 | 0.046 | 5.33 | 1.325 | 3.208 | 0.007 | 0.001 | -0.001 | 0 | 0.941 | 0.041 | 0.047 | 0.007 | 0.002 | 0 | 0.24 | -0.495 | 0.075 | 0.163 | 0.003 | 0.001 | -0.619 | 0.034 | 0.738 | 1.69 | 0 | 0 | -13.304 | 0.2 | 0 | -6 | 0.6 | 0.3 | 7.3 | 0.4 | 4.1 | 0.2 | -3.2 | -0.1 | 0.2 | 0.4 | 0.5 | 1.1 | 0.3 | 1.3 | 2.1 | 0.2 | 0.6 | 0.9 | 0.3 | 0.3 | -4.8 | 1.2 | 0.8 | 0.4 | -2.2 | 0.1 | 2.2 | 0.2 |
Investing Cash Flow
| -3.488 | -1.674 | 1.209 | -3.732 | -1.918 | 3.055 | 4.661 | -2.357 | -46.733 | -6.789 | -0.539 | -1.088 | 21.158 | -0.921 | -1.327 | -1.631 | 1.012 | -2.979 | -4.443 | -2.896 | -1.012 | -1.259 | -2.513 | -1.933 | 3.911 | 0.984 | -0.714 | -0.74 | 0.507 | -1.139 | -3.315 | -1.711 | -1.342 | -1.274 | -3.603 | -0.414 | -3.146 | -8.353 | -193.662 | -73.474 | -16.284 | -4.183 | -3.81 | -41.526 | -2.522 | -2.481 | -0.645 | -0.811 | 0.502 | 6.22 | -2.499 | -4.017 | -1.712 | -4.105 | -11.816 | -77.674 | -1.664 | -1.621 | -6.629 | -1.484 | -0.952 | -2.374 | -0.581 | -2.55 | -0.765 | -0.993 | 6.381 | 147.362 | -1.073 | -1.302 | -1.457 | -4.125 | -4.111 | -3.481 | 0.17 | -1.27 | -2.228 | -6.055 | -1.215 | -0.483 | -0.594 | 0.631 | -1.19 | -0.509 | -0.749 | -0.817 | -0.462 | -0.564 | -1.459 | -1.197 | -3.735 | -1.877 | -1.233 | -1.633 | -0.656 | 0.076 | 0.793 | -1.228 | -1.298 | 2.795 | -2 | -18.4 | -6.5 | -0.2 | -4.5 | 6.8 | -0.1 | -4.7 | -0.3 | -3.7 | -0.6 | -0.2 | -0.4 | -0.5 | 0.5 | -0.4 | 0.6 | 0.2 | -0.6 | -0.4 | -0.9 | -0.2 | -0.1 | -0.4 | 0.8 | -4.4 | -0.4 | -0.3 | -0.4 | -1.7 | -0.2 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -31.955 | -9.044 | -22.911 | -58.553 | -54.864 | -40.118 | -55.133 | -59.666 | -50.678 | -47.201 | -30.892 | -36.148 | -56.558 | -47.345 | -43.321 | -38.737 | -47.796 | -46.999 | -39.36 | -53.379 | -59.675 | -53.855 | -43.414 | -1.524 | -22.567 | -3.367 | -27.563 | -69.599 | -30.566 | -54.122 | -28.431 | -21.227 | -66.026 | -31.032 | -37.142 | -52.291 | -46.53 | -34.163 | -28.084 | -0.047 | -0.024 | -0.035 | -0.019 | -0.008 | -0.01 | -0.006 | -0.018 | -0.333 | -0.332 | -0.347 | -1.361 | -0.349 | -0.347 | -0.33 | -1.34 | -19.085 | -1.414 | -1.555 | -1.329 | -3.41 | -2.459 | -1.504 | -1.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.776 | 0 | 0 | 0 | -0.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.485 | 43.304 | 11.299 | 35.473 | 0 | 219.959 | 24.2 | 0 | 0.131 | 0.316 | 0.016 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.084 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.347 | 0.043 | 0 | 0.464 | 1.177 | 0.18 | 0 | 0 | 0.091 | 0.1 | 1.677 | 0.069 | -0.147 | 0.495 | 0.203 | 0.187 | 0.101 | 0.331 | 0.43 | 0.901 | 0.647 | 0.058 | 0.233 | 0.013 | 0 | 0.039 | 0.113 | 0.055 | -0.007 | 0.014 | -0.017 | 0.095 | 0 | -0.006 | 0.078 | 0.113 | 0.03 | 0 | 0 | 0.3 | 0.1 | 0 | 0 | 0 | 0.1 | -0.1 | 0.1 | 0.5 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 3.14 | -1.527 | -1.613 | -1.432 | -0.216 | -0.668 | -0.309 | -0.005 | -0.004 | -0.004 | -0.397 | -0.183 | -0.002 | 0 | -0.547 | -0.005 | 0 | -0.003 | -1.657 | -0.021 | -0.009 | -0.065 | -0.526 | 0.316 | -0.006 | 0 | -0.31 | 0 | -0.006 | 0 | -0.097 | -0.077 | 0 | -0.097 | -0.168 | -0.015 | -1.724 | 0 | -0.962 | -0.067 | 0 | -0.171 | -0.747 | -0.075 | -0.023 | -0.063 | -0.547 | -0.016 | -0.008 | 0.224 | -0.224 | 0.021 | -4.932 | 0 | 0 | -0.017 | 0 | 0 | 0 | 0 | 0 | 0 | -1.863 | -6.652 | -5.999 | 0 | 0 | 0 | 0 | 0 | 0.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.075 | -0.105 | 0 | -0.155 | -0.641 | -0.002 | 0 | -1.3 | -0.4 | -0.9 | -0.2 | -0.2 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.415 | -0.415 | -0.414 | -0.412 | -0.413 | -0.415 | -0.416 | -0.414 | -0.311 | -0.311 | -0.309 | -0.309 | -0.311 | -0.31 | -0.31 | -0.257 | -0.258 | -0.257 | -0.257 | -0.255 | -0.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.42 | 28.815 | 21.298 | 41.81 | 37.522 | 49.245 | 43.42 | 51.343 | 100.774 | 61.669 | 35.301 | 35.457 | 51.448 | 47.873 | 35.422 | 34.612 | 41.319 | 37.968 | 45.362 | 38.573 | 41.559 | 53.952 | 58.614 | 0.037 | 0 | 0 | -27.873 | 61.28 | 30.866 | 36.841 | 24.131 | 44.255 | 33.286 | -0.76 | -0.076 | -0.036 | -0.021 | 34.4 | -1.36 | 0.053 | -0.473 | 0.198 | 0.085 | 0.011 | 0.079 | -0.056 | 0.189 | 0.127 | 0.144 | -0.011 | 0.048 | 0.12 | 0.107 | -1.864 | 0.185 | 0.517 | 0 | 0.615 | 0.28 | 0 | 0.116 | 0.077 | -3.398 | -2.483 | -1.501 | -14.863 | -1.549 | 0.864 | -19.095 | -13.057 | 11.934 | 9.738 | -1.062 | 9.255 | 5.303 | -11.015 | 2.302 | 18.874 | 4.79 | -8.77 | 1.635 | 4.002 | -0.367 | -5.377 | 0.966 | -0.251 | -2.206 | -4.448 | -2.363 | 0.162 | -5.405 | -1.736 | -9.235 | -0.236 | -1.238 | -3.809 | 1.37 | 2.999 | -0.267 | -6.456 | -7.3 | 25.4 | 11.2 | 0.9 | -3.7 | -11.1 | -5.9 | 1.7 | -5.6 | 4.7 | 6.4 | -4.4 | -4.5 | 6.9 | -5 | -5.3 | -8.7 | 8.9 | 0 | 2 | 0 | 1.2 | 3.1 | -0.2 | -7.7 | 4.7 | 2.2 | -2.6 | -6 | 5.7 | 1.4 |
Financing Cash Flow
| -22.395 | 7.517 | 21.298 | -18.175 | -17.558 | 8.459 | -12.022 | -8.328 | 50.092 | 14.464 | 4.012 | -0.874 | -5.112 | 0.528 | -8.446 | -4.13 | -6.477 | -9.034 | 4.345 | -14.827 | -18.125 | 0.032 | 14.674 | -1.487 | -22.573 | -3.367 | -27.873 | -8.319 | 0.294 | -17.281 | -4.397 | 22.951 | -33.155 | -7.819 | 5.504 | -41.455 | -13.215 | -0.178 | 189.137 | 23.725 | -0.808 | -0.188 | -0.674 | -0.365 | -0.23 | -0.435 | -0.686 | -0.463 | -0.446 | -0.391 | -1.781 | -0.463 | -5.424 | -2.194 | -1.155 | -18.585 | -1.414 | -0.94 | -1.049 | -3.41 | -2.343 | -1.427 | -3.398 | -8.788 | -7.457 | -14.863 | -1.085 | 2.041 | -18.915 | -13.057 | 11.313 | 9.829 | -0.962 | 10.932 | 5.116 | -11.162 | 2.797 | 19.077 | 4.977 | -8.669 | 1.966 | 4.432 | 0.534 | -4.73 | 1.024 | -0.018 | -2.193 | -4.448 | -2.324 | 0.275 | -5.35 | -1.743 | -9.221 | -0.253 | -1.218 | -3.914 | 1.364 | 2.922 | -0.795 | -6.428 | -7.3 | 24.1 | 11.1 | 0.1 | -3.9 | -11.3 | -6.4 | 1.8 | -5.7 | 4.8 | 6.9 | -4.3 | -4.5 | 6.9 | -5 | -5.3 | -8.7 | 8.9 | 0 | 2 | 0 | 1.2 | 3.1 | -0.2 | -7.7 | 4.7 | 2.1 | -2.6 | -6 | 5.7 | 1.4 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.168 | -0.016 | -0.055 | -0.568 | -0.078 | -0.008 | 0.186 | 0.364 | -0.623 | -0.507 | 0.03 | -0.071 | -0.129 | 0.359 | -0.206 | 0.376 | 0.257 | -0.056 | -0.772 | 0.513 | -0.202 | 0.072 | 0.142 | 0.577 | 0.454 | -0.641 | -0.698 | -0.127 | 1.155 | 0.936 | 0.369 | -1.057 | 0.022 | -0.647 | 0.777 | -0.513 | -1.612 | 1.047 | -2.52 | -1.744 | -1.997 | 1.293 | -1.194 | -0.914 | 1.054 | -1.04 | -1.206 | -0.359 | 1.176 | -0.584 | 0.707 | 0.433 | -1.82 | 0.066 | 0.464 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | -0.018 | 0.022 | -0.002 | -0.008 | -0.022 | 0.029 | -0.042 | -0.008 | -0.004 | -0.007 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -0.886 | 0.873 | 0.588 | -0.409 | -0.911 | 1.241 | -0.243 | -2.061 | -2.718 | 1.422 | -4.133 | 3.967 | 2.265 | -0.875 | -2.549 | -1.747 | 1.924 | 0.969 | -7.76 | -1.196 | 3.373 | 2.962 | -1.243 | 0.696 | -3.685 | 2.287 | -26.694 | 2.67 | -0.449 | 1.689 | 3.405 | 26.712 | -29.154 | 1.922 | -2.429 | 0.102 | -2.351 | -1.989 | -14.474 | -34.492 | -1.039 | -3.576 | 26.508 | -31.374 | 1.319 | 13.243 | -20.029 | 0.806 | 23.415 | 9.492 | -5.976 | 16.592 | 11.44 | -13.189 | -15.916 | -69.383 | 12.865 | 6.773 | -0.3 | 2.827 | 3.928 | 19.125 | -16.109 | 3.319 | 4.107 | -9.551 | -3.898 | 115.351 | 4.359 | -2.001 | 2.079 | -2.455 | 2.363 | -0.003 | -0.192 | -1.809 | 0.363 | -1.666 | 4.428 | 0.097 | -2.54 | 2.687 | -4.098 | 4.117 | -2.302 | -1.608 | 0.274 | 2.506 | -3.254 | 1.555 | -1.376 | 2.609 | 1.568 | -1.192 | 1.237 | -1.292 | -0.897 | -0.73 | 1.361 | 0.558 | -0.2 | -0.1 | 0.4 | -2.7 | 2.4 | -0.7 | 0.7 | 0.2 | -0.4 | -1.4 | 1 | 0 | -0.5 | -0.4 | 0.2 | -0.5 | 0.5 | 0.2 | -0.1 | 0 | -1.1 | -0.2 | 0.3 | -0.4 | 0.3 | -0.2 | -1.3 | 1.4 | -0.3 | 0.2 | -2.5 |
Cash At End Of Period
| 3.135 | 4.021 | 3.148 | 2.56 | 2.969 | 3.88 | 2.639 | 2.882 | 4.943 | 7.661 | 6.239 | 10.372 | 6.405 | 4.14 | 5.015 | 7.564 | 9.311 | 7.387 | 6.418 | 14.178 | 15.374 | 12.001 | 9.039 | 10.282 | 9.586 | 13.271 | 10.984 | 37.678 | 35.008 | 35.457 | 33.768 | 30.363 | 3.651 | 32.805 | 30.883 | 33.312 | 33.21 | 35.561 | 37.55 | 52.024 | 86.516 | 87.555 | 91.131 | 64.623 | 95.997 | 94.678 | 81.435 | 101.464 | 100.658 | 77.243 | 67.751 | 73.727 | 57.135 | 45.695 | 58.884 | 74.8 | 144.183 | 131.318 | 124.545 | 124.845 | 122.018 | 118.09 | 98.965 | 115.074 | 111.755 | 107.648 | 117.199 | 121.097 | 5.746 | 1.387 | 3.388 | 1.309 | 3.764 | 1.401 | 1.404 | 1.596 | 3.405 | 3.042 | 4.708 | 0.28 | 0.183 | 2.723 | 0.036 | 4.134 | 0.017 | 2.319 | 3.927 | 3.653 | 1.147 | 4.401 | 2.846 | 4.222 | 1.613 | 0.045 | 1.237 | 0 | 1.292 | 2.189 | 2.919 | 1.558 | 1 | 1.2 | 1.3 | -2.7 | 2.4 | -0.7 | 1.9 | 0.2 | -0.4 | -1.4 | 2.2 | 0 | -0.5 | -0.4 | 1.5 | -0.5 | 0.5 | 0.2 | 1.1 | 0 | -1.1 | -0.2 | 1.5 | -0.4 | 0.3 | -0.2 | 1 | 1.4 | -0.3 | 0.2 | 1.1 |