The GEO Group, Inc.
NYSE:GEO
30.94 (USD) • At close January 10, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 30.064 | -32.513 | 18.834 | 27.616 | 24.519 | 29.571 | 28.003 | 41.53 | 38.337 | 53.727 | 38.219 | -49.796 | 34.71 | 41.96 | 50.544 | 11.911 | 39.22 | 36.72 | 25.181 | 38.052 | 45.932 | 41.914 | 40.705 | 33.392 | 39.289 | 37.421 | 34.987 | 36.357 | 38.489 | 30.992 | 40.403 | 49.436 | 43.72 | 23.209 | 32.35 | 44.064 | 38.306 | 28.291 | 28.777 | 38.051 | 38.991 | 38.898 | 27.99 | 27.611 | 29.897 | 34.207 | 23.42 | 81.607 | 15.608 | 22.501 | 15.025 | 18.739 | 21.518 | 21.578 | 16.38 | 23.725 | 5.054 | 17.017 | 17.672 | 15.48 | 19.258 | 16.145 | 15.071 | 18.551 | 15.857 | 14.638 | 12.407 | 11.477 | 12.325 | 12.366 | 5.097 | 10.537 | 8.666 | 6.431 | 4.674 | -1.423 | 0.19 | 4.346 | 2.766 | 5.206 | 5.981 | 4.093 | 2.15 | 3.429 | 30.368 | 6.299 | 5.172 | 5.555 | 5.358 | 5.405 | 5.183 | 5.581 | 5.843 | 5.323 | 2.632 | 4.994 | 2.373 | 4.838 | 4.789 | 6 | 5.7 | 5.4 | 4.8 | 4.6 | 4.5 | 4 | 3.7 | 3.4 | 3.2 | 2.7 | 2.6 | 2.6 | 2.4 | 1.8 | 1.5 | 1.2 | 1.2 | 1.1 | 0.9 | 0.7 | 0.6 |
Depreciation & Amortization
| 31.756 | 31.313 | 31.365 | 30.996 | 31.173 | 31.691 | 31.923 | 32.641 | 32.33 | 32.016 | 35.938 | 34.871 | 32.883 | 33.306 | 34.117 | 34.291 | 33.628 | 33.434 | 33.327 | 33.585 | 32.419 | 32.352 | 32.469 | 31.898 | 31.297 | 31.853 | 31.386 | 31.833 | 31.649 | 31.866 | 28.949 | 29.03 | 28.783 | 28.652 | 28.451 | 28.128 | 27.127 | 26.561 | 24.94 | 24.202 | 24.079 | 23.748 | 24.142 | 24.184 | 23.848 | 23.697 | 22.935 | 21.042 | 23.761 | 23.667 | 23.215 | 23.509 | 21.974 | 21.056 | 18.802 | 16.015 | 13.384 | 9.474 | 9.238 | 13.753 | 9.616 | 9.63 | 9.816 | 12.38 | 6.795 | 10.708 | 10.538 | 10.351 | 10.657 | 9.524 | 8.336 | 5.041 | 6.759 | 6.545 | 5.945 | 4.957 | 3.645 | 3.841 | 3.882 | 4.154 | 3.365 | 3.221 | 4.014 | 4.234 | 3.433 | 3.606 | 3.313 | 4.747 | 2.422 | 2.439 | 2.485 | 2.393 | 2.792 | 2.277 | 2.457 | 2.269 | 2.482 | 1.806 | 2.082 | 1.6 | 1.3 | 1.2 | 1.3 | -4.4 | 2.4 | 2.9 | 2.7 | 1.7 | 1.9 | 1.6 | 1.1 | 0.9 | 1 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 | 0.7 | 0.8 |
Deferred Income Tax
| 20.193 | -20.193 | 0 | 1.476 | -1.254 | -0.156 | 0 | -13.126 | 0 | 0 | 0 | 88.091 | 8.231 | 4.189 | -14.754 | 31.765 | 0.756 | 2.97 | -2.861 | 2.695 | 1.415 | 5.323 | 2.403 | 2.411 | 6.952 | 0.559 | -1.414 | 5.713 | 2.006 | 1.222 | 1.36 | -6.634 | 1.195 | 15.376 | 0.818 | 2.035 | -2.13 | -1.407 | -0.569 | -10.355 | -0.351 | -1.169 | -0.558 | -5.293 | 1.843 | -6.289 | -0.067 | -71.421 | 1.422 | 16.708 | 0.342 | 41.091 | -0.144 | -0.22 | -0.172 | 3.926 | -0.771 | 0.097 | -0.112 | 0.786 | 0.795 | 2.109 | 6.466 | 0 | 0 | 0 | -0.064 | 0 | 0 | 0 | 0.24 | -5.112 | 0.008 | 0.08 | -0.056 | -11.659 | -0.112 | 0.623 | 0.534 | 1.63 | 2.429 | -0.235 | -0.391 | 4.427 | -2.888 | -0.729 | -1.474 | -0.122 | -0.665 | -0.957 | 1.033 | -0.575 | -0.011 | -0.294 | 0.21 | 0.258 | -1.449 | -0.682 | -0.079 | 0 | 0 | -0.093 | 1.093 | 0 | 0 | -8.1 | 2.4 | 2.2 | 1.9 | 1.7 | 1.6 | 1.9 | 1 | 0.7 | 0.8 | 1.1 | 0.1 | 1.1 | 0.3 | 0.3 | 0.4 |
Stock Based Compensation
| 3.534 | 3.132 | 5.656 | 3.013 | 3.117 | 3.357 | 5.578 | 3.194 | 3.141 | 3.556 | 6.313 | 3.444 | 4.329 | 4.024 | 7.402 | 4.733 | 4.689 | 4.706 | 9.768 | 5.425 | 4.739 | 5.453 | 6.727 | 5.698 | 5.564 | 4.96 | 5.827 | 4.992 | 4.859 | 5.03 | 4.963 | 3.098 | 3.186 | 3.248 | 3.241 | 3.107 | 3.024 | 2.957 | 2.621 | 2.646 | 1.73 | 2.067 | 2.466 | 2.121 | 2.423 | 1.66 | 1.685 | 1.875 | 1.518 | 2.022 | 1.472 | -2.162 | 3.058 | -0.276 | 2.061 | 0 | 1.167 | 1.174 | 1.192 | 1.108 | 0.183 | 0.224 | 0.298 | 0 | 0 | 0.243 | 0.178 | 0 | 0 | 0 | 0.379 | 0 | 0 | 0 | 0.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 38.214 | -57.52 | 19.306 | -15.642 | 59.057 | -49.234 | 25.581 | -84.487 | 58.798 | -38.568 | 38.427 | -85.391 | 1.79 | -4.738 | 45.925 | -0.833 | 21.283 | 48.979 | 61.174 | -66.32 | 19.548 | 30.554 | 14.144 | -22.143 | -45 | 38.505 | -7.823 | 239.701 | -74.135 | -69.719 | -32.028 | -94.991 | -130.197 | -17.367 | -83.308 | -50.872 | -36.731 | -38.87 | 4.988 | -19.843 | -33.49 | 4.273 | 8.602 | -28.427 | -3.099 | -3.829 | -1.854 | -14.234 | 50.979 | 6.853 | 28.104 | -66.646 | 23.644 | -17.274 | 26.091 | -31.688 | -8.107 | -7.391 | 36.062 | 8.772 | -34.12 | 8.381 | 15.271 | -3.698 | -10.884 | 9.396 | -22.609 | 23.398 | -10.162 | -9.003 | 0.574 | 6.393 | -16.185 | 6.985 | 1.452 | 6.306 | 3.537 | -11.56 | -4.638 | 0.699 | -5.497 | 1.4 | -2.601 | 15.117 | -0.19 | 0.991 | 6.861 | -2.297 | 5.335 | -3.869 | -8.038 | 19.017 | -19.503 | 7.69 | -6.084 | 12.465 | -11.201 | 14.971 | -10.634 | 0.4 | -12.7 | 4.8 | 6.3 | -3 | -18.6 | 10.6 | -12.6 | 4.7 | -0.6 | 5 | -11.6 | 1.4 | -4 | -3.3 | -0.2 | -0.4 | -3.7 | -3.5 | -0.8 | -0.1 | -1.8 |
Accounts Receivables
| 24.107 | 0 | 25.753 | -33.387 | 12.694 | -38.597 | 70.962 | -102.573 | 46.903 | -19.758 | 22.448 | -34.873 | -8.686 | 26.179 | 26.846 | 9.683 | -11.149 | 16.437 | 53.21 | -54.505 | 7.248 | 11.339 | 27.527 | -52.146 | -33.793 | 16.898 | 2.94 | 15.411 | -38.809 | -7.373 | 51.709 | -16.993 | -48 | 36.61 | -22.563 | -26.243 | -17.023 | 0.983 | 12.972 | 1.574 | 22.256 | 7.206 | -7.227 | -10.981 | -25.759 | 16.104 | -6.603 | -12.258 | 29.413 | -2.318 | 29.455 | -46.037 | 8.928 | -9.234 | 29.142 | -20.97 | -18.543 | 3.888 | 21.275 | 28.202 | -34.088 | -8.4 | 21.138 | 0 | 0 | -9.276 | -11.942 | 0 | 0 | 0 | 8.242 | 0 | 0 | 0 | -10.18 | 0 | 0 | 0 | 11.621 | 0 | 0 | 0 | 2.602 | 0 | 0 | 0 | -0.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 35.726 | -46.363 | 10.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.974 | 0 | 0 | 0 | -5.941 | 0 | 0 | 0 | -5.007 | 0 | 0 | 0 | 5.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.098 | -15.009 | -6.447 | 17.745 | 46.363 | -10.637 | -45.381 | 12.781 | 15.183 | -20.454 | 14.335 | -52.015 | 8.978 | -32.542 | 17.468 | -11.885 | 31.102 | 31.291 | 6.758 | -1.122 | 9.113 | 17.51 | -14.829 | 28.64 | -12.714 | 32.824 | -17.061 | 20.692 | 5.751 | -9.438 | -14.639 | -2.571 | -1.335 | 23.34 | -13.789 | 14.974 | 8.175 | -18.021 | 16.784 | -2.859 | -1.015 | -2.933 | 15.829 | -17.446 | 22.66 | -19.933 | 4.749 | -1.976 | 24.625 | 4.997 | -1.351 | 0 | 0 | 0 | -3.051 | 0 | 0 | 0 | 2.501 | 0 | 0 | 0 | -1.724 | 0 | 0 | 0 | -3.014 | 0 | 0 | 0 | -1.615 | 0 | 0 | 0 | 5.764 | 0 | 0 | 0 | -12.189 | 0 | 0 | 0 | -6.364 | 0 | 0 | 0 | 2.179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -10.991 | -42.511 | 25.753 | -35.726 | 46.363 | -10.637 | -25.581 | 5.305 | -3.288 | 1.644 | 1.644 | 1.497 | 1.498 | 1.625 | 1.611 | 1.369 | 1.33 | 1.251 | 1.206 | -10.693 | 3.187 | 1.705 | 1.446 | 1.363 | 1.507 | -11.217 | 6.298 | 203.598 | -41.077 | -52.908 | -69.098 | -75.427 | -80.862 | -77.317 | -46.956 | -39.603 | -27.883 | -21.832 | -24.768 | -18.558 | -54.731 | 0 | 0 | 0 | 0 | 0 | 0 | -30.737 | 21.566 | 9.171 | 0 | -20.609 | 14.716 | -8.04 | 0 | -10.718 | 10.436 | -11.279 | 12.286 | -19.43 | -0.032 | 16.781 | 2.831 | 0 | -10.884 | 9.396 | -1.712 | 23.398 | -10.162 | -9.003 | -1.046 | 6.393 | -16.185 | 6.985 | -0.006 | 6.306 | 3.537 | 0.73 | -4.07 | 0 | 5.383 | 0 | 1.161 | 0 | 0 | 0 | 5.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -14.509 | 104.494 | 85.479 | 4.754 | 3.158 | 2.981 | 3.655 | 5.108 | 6.967 | -0.708 | 3.059 | 1.939 | 1.973 | 1.903 | 1.683 | 1.739 | 1.775 | 1.708 | 1.67 | 1.748 | 1.838 | 2.46 | 2.563 | 2.996 | 1.868 | 1.854 | 2.138 | 4.618 | 4.246 | 3.441 | 4.235 | 3.791 | 3.303 | 2.661 | 0.921 | 4.531 | 1.77 | 1.521 | -0.012 | 3.215 | 1.522 | 1.175 | 0.51 | 14.173 | -1.046 | 9.071 | -0.682 | 18.976 | 5.76 | -13.331 | 0.668 | 10.257 | 0.625 | -0.492 | 5.915 | -0.639 | 7.935 | 1.504 | 1.762 | 11.729 | 0.219 | -0.387 | 0.326 | -5.123 | 3.811 | -3.211 | 1.048 | -6.415 | -2.007 | -1.146 | 2.937 | -3.169 | 0.772 | 0.571 | -0.662 | 24.08 | 3.354 | 1.428 | 0.716 | 3.378 | 0.922 | 3.865 | 2.628 | 0.278 | -59.148 | -1.289 | -0.516 | -0.362 | -0.356 | 0.446 | -1.499 | -1.488 | 1.264 | -0.08 | 0.035 | -0.514 | -0.831 | -1.283 | -0.748 | 3 | -2.6 | -0.5 | -1.2 | -8.8 | 5 | -0.8 | -0.1 | 1.2 | -0.1 | -0.6 | -0.4 | -0.3 | -0.4 | -0.2 | -0.1 | -0.1 | 0.2 | 0.2 | 0 | 0.4 | -0.2 |
Operating Cash Flow
| 109.252 | 28.713 | 85.807 | 52.213 | 119.77 | 18.21 | 94.74 | -15.14 | 139.573 | 50.023 | 121.956 | -6.842 | 83.916 | 80.644 | 124.917 | 83.606 | 101.351 | 128.517 | 128.259 | 15.185 | 105.891 | 118.056 | 99.011 | 54.252 | 39.97 | 115.152 | 65.101 | 323.214 | 7.114 | 2.832 | 47.882 | -16.27 | -50.01 | 55.779 | -17.527 | 30.993 | 31.366 | 19.053 | 60.745 | 37.916 | 32.481 | 68.992 | 63.152 | 34.369 | 56.506 | 55.877 | 45.437 | 37.845 | 100.582 | 56.953 | 68.86 | 24.788 | 68.862 | 26.185 | 69.077 | 22.598 | 18.266 | 20.604 | 64.734 | 51.628 | -4.049 | 36.102 | 47.248 | 22.11 | 15.579 | 31.531 | 2.124 | 38.811 | 10.813 | 11.741 | 17.563 | 15.887 | -2.077 | 20.612 | 11.53 | 22.261 | 10.614 | -1.322 | 3.26 | 15.067 | 7.2 | 12.344 | 5.8 | 27.485 | -28.425 | 8.878 | 13.356 | 7.521 | 12.094 | 3.464 | -0.836 | 24.928 | -9.615 | 14.916 | -0.75 | 19.472 | -8.626 | 19.65 | -4.59 | 11 | -8.3 | 10.9 | 11.2 | -11.6 | -6.7 | 8.6 | -4.3 | 11.4 | 6.3 | 10.4 | -6.7 | 6.5 | 8.9 | -0.2 | 2.8 | 2.5 | -1.6 | -0.6 | 0.9 | 1.8 | -0.2 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -18.735 | -24.406 | -14.768 | -19.433 | -21.955 | -17.847 | -13.767 | -17.793 | -36.173 | -22.287 | -13.773 | -12.012 | -13.035 | -17.071 | -27.276 | -24.983 | -30.347 | -22.818 | -30.652 | -26.457 | -35.377 | -27.326 | -28.084 | -34.176 | -54.426 | -54.917 | -52.147 | -44.276 | -36.622 | -33.087 | -34.421 | -13.55 | -22.001 | -17.585 | -28.429 | -16.737 | -29.15 | -37.496 | -34.198 | -36.511 | -36.591 | -23.591 | -17.531 | -16.116 | -11.529 | -78.519 | -11.402 | -15.193 | -20.503 | -23.021 | -48.832 | -47.057 | -90.294 | -48.666 | -38.696 | -28.777 | -11.921 | -40.626 | -15.737 | -36.065 | -41.955 | -48.345 | -23.414 | -32.233 | -27.974 | -38.442 | -32.341 | -47.249 | -28.657 | -19.584 | -19.714 | -17.353 | -11.929 | -6.451 | -7.432 | -21.292 | -5.984 | -2.348 | -1.841 | -4.438 | -1.612 | -1.709 | -2.476 | -0.281 | -2.318 | -1.998 | -2.224 | -155.452 | -1.907 | -1.766 | -1.573 | -2.172 | -1.577 | -1.617 | -2.96 | -1.728 | -2.546 | -4.56 | -10.304 | -15.6 | -8.9 | -8.1 | -6.4 | -14.2 | -8.5 | -0.5 | -1.3 | -5.7 | -6.5 | -9.2 | -2.6 | -3.7 | -7.7 | -0.4 | -0.7 | -2.5 | -1.8 | -1.7 | -0.4 | 2 | -2.2 |
Acquisitions Net
| 0 | 0 | 0 | -2.69 | 2.69 | -0.175 | 0.175 | -1.647 | 1.61 | -0.004 | 0.041 | 0.012 | 0.823 | 3.256 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0.911 | -354.466 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | -24.402 | -307.403 | 0 | -0.025 | 0 | -13 | 0 | 0 | 0 | 0 | 35.154 | -35.154 | 0 | 0 | 0 | 0 | 0 | -409.607 | -0.016 | -260.239 | 0 | -0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.037 | 0 | -0.493 | -409.943 | -3.889 | 0 | 0 | 0 | -57.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -24.526 | 0 | -2.523 | -4.507 | 0.859 | -1.933 | -1.57 | -2.889 | -5.544 | 4.109 | -4.109 | -11.932 | -1.255 | -3.361 | -2.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 0 | 0 | -29 | 0 | -40.95 | -5 | -5 | 0 | 0 | 0 | 0 | -0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.4 | -0.8 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 19.583 | -3.549 | 2.108 | 1.395 | 101.419 | -0.895 | 0.895 | 0 | 10.658 | 5.341 | -2.433 | 15.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39 | 0 | 0 | 39 | 0 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 4.701 | -2.523 | -15.109 | 15.867 | 0.683 | -1.395 | -15.812 | -22.251 | 15.812 | -4.068 | -1.262 | 4.909 | -1.98 | 13.99 | -2.015 | 2.356 | -0.642 | 4.927 | -0.058 | 6.916 | 7.534 | -1.285 | -2.26 | 1.383 | 0.264 | 7.796 | -23.569 | -2.691 | -356.367 | 0.714 | 90.12 | -27.653 | -24.243 | -41.019 | 6.324 | -5.424 | 2.995 | -7.388 | 11.616 | 2.885 | -5.314 | -3.108 | 3.438 | 20.039 | -8.823 | 3.936 | 40.36 | 46.166 | -0.385 | 1.246 | -5.012 | 8.009 | -7.668 | 3.449 | -9.168 | -257.091 | -2.727 | -2.198 | -34.068 | 0.137 | -2.602 | 1.039 | -1.559 | -5.506 | 1.132 | 5.332 | 9.729 | -4.102 | -4.096 | 5.216 | 16.772 | 17.672 | 0.336 | -4.647 | 26.215 | -30.636 | -0.006 | 0.033 | 0.065 | 0.191 | 51.998 | 0.061 | -56.53 | 81.404 | 0.321 | -0.118 | -1.452 | -0.111 | 2.331 | -0.768 | 1.571 | 0 | 1.288 | 1.57 | 0.599 | -3.89 | 1.495 | -0.012 | 7.9 | -1.4 | -0.8 | 21.5 | 3.1 | -4.5 | 40.4 | -1.9 | -0.9 | -1.5 | -5.4 | -3.3 | -1.9 | -1.3 | -0.9 | -0.8 | 0 | 0 | -0.6 | -0.1 | -1.3 | 0.2 |
Investing Cash Flow
| -43.261 | -19.705 | -17.291 | -22.156 | -6.088 | -17.164 | -15.162 | 63.278 | -41.002 | -1.475 | -17.841 | -13.274 | -8.126 | -19.051 | -13.286 | -26.998 | -27.991 | -23.46 | -25.725 | -26.515 | -28.461 | -19.792 | -29.369 | -36.436 | -53.043 | -54.653 | -44.351 | -67.846 | -38.402 | -389.454 | -33.707 | 76.57 | -49.654 | -41.828 | -69.448 | -10.414 | -34.574 | -58.903 | -348.989 | -24.895 | -33.731 | -28.905 | -33.639 | -12.678 | 8.51 | -87.342 | -7.466 | 25.167 | -9.491 | -23.406 | -47.586 | -52.069 | -82.285 | -56.334 | -444.854 | -37.961 | -269.012 | -43.353 | -17.935 | -70.133 | -41.818 | -50.947 | -22.375 | -33.792 | -33.48 | -37.31 | -27.009 | -37.557 | -32.759 | -24.173 | -424.441 | -4.47 | 5.743 | -6.115 | -12.079 | -62.172 | -36.62 | -2.354 | 8.192 | -4.373 | -1.421 | 50.289 | -2.415 | -56.811 | 79.086 | -1.677 | -2.342 | -155.458 | -2.018 | 0.565 | -2.341 | -0.601 | -1.577 | -0.329 | -1.39 | -1.129 | -6.436 | -3.065 | -10.316 | -7.7 | -10.3 | -8.9 | 15.1 | -11.1 | -13 | 39.9 | -3.2 | -6.6 | -8 | -16 | -6.7 | -5.6 | -9 | -1.3 | -1.5 | -2.2 | -1.8 | -2.3 | -0.5 | 0.7 | -2 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -71.768 | -48.974 | -23.253 | -77.031 | -25.265 | -57.821 | -48.273 | -29.11 | -610.291 | -53.452 | -5.209 | -17.152 | -4.091 | 134.649 | -60.277 | 203.589 | -33.266 | -8.873 | -30.867 | 40.194 | -1.316 | -85.663 | 30.985 | 25.585 | 72.821 | 50.11 | 53.4 | -164.135 | 77.41 | 75.768 | 133.497 | 26.68 | 139.512 | 71.645 | 97.873 | 41.389 | 54.602 | 64.85 | 363.624 | 25.238 | 28.111 | -0.786 | -7.393 | 30.812 | -14.608 | 35.69 | 51.562 | -9.354 | -64.849 | -13.207 | -11.075 | 55.86 | 54.275 | -3.906 | 439.334 | -1.985 | 274.624 | 53.715 | 2.201 | 24.526 | 20.839 | -1.98 | 3.655 | 24.69 | -40.846 | 58.457 | 13.543 | -12.207 | -2.011 | 3.357 | 160.562 | -6.487 | -0.463 | -74.98 | -0.586 | -0.658 | 34.584 | -10.907 | -1.417 | -1.448 | -1.065 | -49.573 | 3.382 | 114.179 | 9.689 | 1.04 | 0.972 | 126.707 | 1.564 | 0 | 0 | 0 | 0 | -5 | -5 | -4 | -10 | 3 | 6 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.6 | 0 | -14.5 |
Common Stock Issued
| -0.631 | 0 | 0.565 | 0.194 | 0.041 | 0.071 | 5.75 | 0.114 | 0.047 | 0.06 | 0.043 | 0.045 | 0.072 | 0.064 | 0.116 | 0 | 0 | 0 | 0.15 | 0 | 0 | 0 | 0.124 | 0 | 0 | 0 | 0 | -275.37 | 0 | 0 | 276.036 | -0.338 | 0.114 | -2.133 | 2.357 | 0.12 | 0.103 | 0.12 | 0.098 | 0.111 | 54.816 | 0.101 | 0.084 | 0.091 | 0.073 | 0.089 | 0.066 | 0.087 | 0.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.491 | 0.062 | 0.334 | 0.095 | 0.044 | 0.3 | 0.722 | 227.658 | 1.646 | 0 | 101.859 | 0.674 | 0.82 | 1.497 | 0.28 | 0.402 | 0.663 | 0.827 | 0 | 0 | 0.075 | 0.498 | 0 | 0 | -0.002 | 0.079 | 0 | 0 | 0 | 0.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.194 | 0.7 | 0 | 0.2 | 1 | 0.7 | 0.7 | 0.3 | 0.1 | 0.1 | 0.4 | 0 | 51.9 | 0.1 | 0.1 | 0.7 | 0.2 | 0 | 0 |
Common Stock Repurchased
| 7.463 | 0 | -7.412 | -0.001 | 0.003 | 0 | 0 | -0.001 | 0.001 | -0.017 | -1.285 | 0.001 | -0.089 | -0.101 | 240 | 0.553 | -0.553 | -0.157 | -9.009 | -0.002 | 0 | -0.005 | 130.333 | -24.729 | -0.061 | -30.264 | -40.182 | -0.02 | -0.03 | -0.658 | 0 | 0 | 286.406 | 612.904 | 189.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.619 | -0.048 | 0 | -1.035 | -24.995 | -49.987 | 0 | 0 | 9.8 | -9.8 | -23.433 | -53.845 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.688 | -4.245 | 0.1 | -1.9 | -1.803 | -4.3 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | -3.646 | -1.055 | 0 | 0 | -1.011 | 0 | 0 | 0 | -1.781 | -0.001 | 0 | -0.001 | -30.486 | -42.011 | -57.974 | -58.457 | -57.703 | -58.214 | -58.21 | -58.177 | -57.945 | -57.242 | -57.239 | -56.779 | -58.238 | -58.311 | -58.293 | -58.355 | -52.504 | -48.757 | -48.744 | -48.738 | -48.509 | -48.53 | -46.2 | -46.277 | -45.977 | -46.15 | -41.428 | -41.517 | -41.139 | -39.63 | -35.999 | -35.816 | -35.711 | -95.889 | -18.062 | -5.758 | -5.758 | -4.012 | -4.012 | 0 | -4.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.147 | -34.309 | -6.847 | -1.147 | 0.044 | 0.071 | -2.344 | 0.113 | 0.048 | 0.043 | -1.285 | 0.046 | -0.017 | 0.064 | -11.488 | 0.151 | 0.169 | 0.146 | -2.482 | 0.158 | 0.382 | 0.872 | -4.172 | 1.048 | 0.488 | 0.211 | -3.956 | 0.219 | -1.913 | 1.514 | -6.801 | 0.009 | -1.125 | -19.56 | -0.704 | -1.472 | -2.666 | -0.95 | -0.584 | -1.478 | -22.936 | 1.633 | 3.833 | -13.166 | -0.793 | -10.153 | -1.474 | 13.087 | -8.015 | 5.995 | -0.155 | -4.341 | -4.052 | -0.048 | -8.122 | 1.438 | -4.103 | 3.636 | 1.25 | 3.285 | 1.158 | -0.142 | 0.709 | -2.304 | 45.767 | -46.164 | 0.064 | 0.51 | 1.718 | 0.477 | -8.854 | 1.133 | 1.017 | 0.643 | -1.103 | -24.601 | 0 | 0 | 0 | -0.43 | 0 | 0.099 | 0 | -11.857 | 0 | 0.203 | 0 | 0 | 0 | 0.897 | 0 | 0 | 0 | 0.182 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | -0.203 | -0.003 | 0 | 0.1 | 0 | 0 | -0.6 | 0 | 0.1 | 0 | 0 | 0 | -0.8 | 0 | 0 | 0 | -0.1 | 0.1 | -0.1 | 17.6 |
Financing Cash Flow
| -72.915 | -83.102 | -30.1 | -79.234 | -25.221 | -57.75 | -45.878 | -28.997 | -610.243 | -53.409 | -6.451 | -17.105 | -4.108 | 134.611 | -102.135 | 162.282 | -91.624 | -67.341 | -100.061 | -17.862 | -59.144 | -142.973 | -30.675 | -55.338 | 16.07 | -36.722 | -48.976 | -222.247 | 17.98 | 18.758 | 350.228 | -22.406 | 90.067 | 3.347 | 48.66 | -8.493 | 5.839 | 17.743 | 317.161 | -22.279 | 18.563 | -40.569 | -44.615 | -21.893 | -51.4 | -10.19 | 14.443 | -100.688 | -90.601 | -12.97 | -18.023 | 26.524 | 4.248 | -3.954 | 427.2 | -0.547 | 260.721 | 33.918 | -50.394 | 27.811 | 21.997 | -2.122 | 4.364 | 22.386 | 4.983 | 12.627 | 13.702 | -11.653 | 0.007 | 4.556 | 379.366 | -3.708 | -2.239 | 27.522 | 0.088 | 0.162 | 36.081 | -10.627 | -1.015 | -1.215 | -0.238 | -49.044 | 3.382 | -29.603 | 10.187 | 1.243 | 0.972 | 126.705 | 1.643 | 0.897 | 0 | -1.547 | 0.215 | -4.818 | -5 | -4 | -9.988 | 2.312 | 1.755 | 15 | -1.8 | -2 | -4.1 | -4.3 | -3.8 | 0.2 | 1 | 0.1 | 1.1 | 0.4 | 0.1 | 0.1 | 0.4 | -0.8 | 51.9 | 0.1 | 0.1 | 0.7 | -0.3 | -0.1 | 3.1 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 2.649 | 1.492 | -3.003 | 2.86 | -1.066 | -0.764 | -1.286 | 3.329 | -3.749 | -6.937 | 2.606 | 0.096 | -3.339 | 0.208 | -0.657 | 3.875 | 0.651 | 6.404 | -7.364 | 1.711 | -2.887 | 0.458 | 0.366 | -4.707 | -3.511 | -5.811 | 3.93 | -3.27 | -1.067 | -0.794 | 2.118 | 0.021 | 0.855 | -1.658 | 1.902 | 0.421 | -2.544 | 0.17 | -1.273 | -2.085 | -1.993 | -0.221 | 1.04 | -0.834 | 1.034 | -3.558 | -0.445 | 1.721 | 0.057 | -1.038 | 0.995 | 1.554 | -4.322 | 5.662 | -5.193 | 1.808 | 3.656 | -1.31 | 0.015 | 0.251 | 0.992 | 4.135 | -0.883 | -5.662 | -1.544 | 0.765 | 0.242 | -1.474 | 1.366 | 0.85 | -0.133 | 3.648 | 0.02 | 0.528 | -0.464 | -0.61 | 0.93 | -1.127 | -0.564 | 2.242 | 0.589 | -1.353 | 0.097 | 1.301 | 0.642 | 2.187 | 1.098 | -0.465 | -4.584 | 0.622 | 1.332 | 0.507 | -0.411 | 0.334 | -2.584 | -0.078 | -1.132 | -0.331 | -0.706 | 0 | -0.4 | 0.7 | 0.4 | 0.4 | 0.1 | -1.1 | 0.1 | -0.9 | 1.7 | 5.6 | 13.4 | -0.9 | 0.1 | -0.1 | 0.2 | -0.3 | 0.1 | 2.9 | -0.4 | -2.5 | 2.2 |
Net Change In Cash
| -4.275 | -72.602 | 32.526 | -47.049 | 87.395 | -57.468 | 32.414 | 22.47 | -515.421 | -11.798 | 100.27 | -37.125 | 68.343 | 196.412 | 8.839 | 222.765 | -17.613 | 44.12 | -4.891 | -27.481 | 15.399 | -44.251 | 39.333 | -42.229 | -0.514 | 17.966 | -24.296 | 29.851 | -14.375 | -368.658 | 366.521 | 37.915 | -8.742 | 15.64 | -36.413 | 12.507 | 0.087 | -21.937 | 27.644 | -11.343 | 15.32 | -0.703 | -14.062 | -1.036 | 14.65 | -45.213 | 51.969 | -37.33 | 0.547 | 19.539 | 4.246 | 0.797 | -13.497 | -28.441 | 46.23 | -14.102 | 13.631 | 9.859 | -3.58 | 9.557 | -22.878 | -12.832 | 28.354 | 5.042 | -14.462 | 7.613 | -10.941 | -11.873 | -20.573 | -7.026 | -27.645 | 11.357 | 1.447 | 42.547 | -0.925 | -40.336 | 10.186 | -15.904 | 9.873 | 5.228 | 6.13 | 12.236 | 6.864 | -57.628 | 61.49 | 10.631 | 13.084 | -21.697 | 7.135 | 5.548 | -1.845 | 23.287 | -11.388 | 10.103 | -9.724 | 14.265 | -26.182 | 18.566 | -13.857 | 18.3 | -20.8 | -42.062 | 22.6 | -26.6 | -23.4 | 47.6 | -6.4 | 4 | 1.1 | 0.4 | 0.1 | 0.1 | 0.4 | -2.4 | 53.4 | 0.1 | -3.2 | 0.7 | -0.3 | -0.1 | 3.1 |
Cash At End Of Period
| 118.403 | 52.539 | 126.497 | 93.971 | 206.184 | 118.789 | 176.257 | 143.843 | 121.373 | 636.794 | 648.592 | 548.322 | 585.447 | 517.104 | 320.692 | 311.853 | 89.088 | 106.701 | 62.581 | 67.472 | 94.953 | 79.554 | 123.805 | 84.472 | 126.701 | 127.215 | 109.249 | 81.377 | 51.526 | 65.901 | 434.559 | 68.038 | 30.123 | 38.865 | 23.225 | 59.638 | 47.131 | 47.044 | 68.981 | 41.337 | 52.68 | 37.36 | 38.063 | 52.125 | 53.161 | 38.511 | 83.724 | 31.755 | 69.085 | 68.538 | 48.999 | 44.753 | 43.956 | 57.453 | 85.894 | 39.664 | 53.766 | 40.135 | 30.276 | 33.856 | 24.299 | 47.177 | 60.009 | 31.655 | 26.613 | 41.075 | 33.462 | 44.403 | 56.276 | 76.849 | 83.875 | 111.52 | 100.163 | 98.716 | 56.169 | 57.094 | 97.43 | 87.244 | 103.148 | 93.275 | 88.047 | 81.917 | 69.681 | 62.817 | 120.445 | 58.955 | 48.324 | 35.24 | 56.937 | 49.802 | 44.254 | 46.099 | 22.812 | 34.2 | 24.097 | 33.821 | 19.556 | 45.738 | 27.172 | 41 | 22.7 | 0.7 | 42.8 | -26.6 | -23.4 | 47.6 | 22.6 | 4 | 1.1 | 0.4 | 44.5 | 0.1 | 0.4 | -2.4 | 54.3 | 0.1 | -3.2 | 0.7 | 5.7 | -0.1 | 3.1 |