
Gruma, S.A.B. de C.V.
BMV:GRUMAB.MX
370.01 (MXN) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) MXN.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 125.808 | 155.561 | 128.553 | 136.898 | 111.037 | 317.998 | 139.808 | 96.343 | 75.8 | 303.453 | 77.079 | 68.337 | 61.186 | 258.944 | 67.103 | 79.74 | 64.197 | 249.319 | 76.466 | 76.729 | 23.566 | 216.41 | 63.356 | 66.492 | 52.908 | 193.595 | 76.367 | 59.273 | 70.731 | 165.607 | 91.366 | 83.859 | 69.351 | 190.054 | 75.348 | 77.515 | 76.191 | 99.62 | 97.465 | 110.461 | 100.384 | 53.391 | 109.526 | 82.757 | 88.121 | 86.159 | 79.241 | 50.976 | 80.289 | 103.328 | 48.708 | 57.396 | 7.675 | 65.103 | 11.097 | 56.055 | 441.086 | 16.242 | 40.406 | 10.702 | 45.211 | 23.474 | 8.311 | 100.937 | -34.684 | -752.33 | -161.471 | 116.692 | 1.659 | 68.477 | 65.555 | 47.019 | 23.573 | 27.087 | 44.27 | 46.795 | 22.982 | 45.365 | 33.232 | 34.436 | 12.667 | 40.114 | 25.031 | 15.137 | 18.069 | 26.618 | 8.769 | 18.737 | 6.124 | 14.188 | 14.188 | 14.188 | 14.188 | 13.5 | 13.5 | 13.5 | 13.5 | 10.741 | 10.741 | 10.741 | 10.741 | -7.429 | -7.429 | -3.7 | 0.3 | 10.525 | 10.525 | 10.525 | 10.525 |
Depreciation & Amortization
| 58.834 | 62.943 | 60.105 | 59.424 | 58.388 | 58.145 | 58.294 | 54.76 | 52.83 | 53.29 | 48.688 | 47.744 | 46.836 | 46.165 | 41.39 | 47.421 | 43.529 | 61.983 | 45.067 | 43.241 | 35.363 | 46.302 | 39.935 | 39.37 | 42.276 | 27.552 | 34.286 | 25.747 | 30.074 | 19.897 | 26.946 | 28.024 | 27.408 | 21.561 | 21.193 | 23.146 | 25.736 | 21.315 | 21.425 | 24.875 | 24.935 | 17.524 | 24.504 | 27.415 | 29.691 | 30.021 | 28.858 | 35.485 | 31.252 | 44.547 | 32.655 | 32.195 | 26.512 | 33.012 | 19.267 | 31.625 | 30.78 | 0 | 0 | 0 | 30.744 | 0 | 0 | 33.743 | 29.105 | 13.607 | 27.089 | 32.752 | 29.084 | 15.941 | 36.147 | 28.584 | 27.333 | -1.546 | 58.482 | 26.66 | 27.672 | 33.749 | 24.932 | 23.536 | 22.48 | 27.426 | 22.131 | 22.355 | 22.814 | 23.112 | 25.792 | 26.527 | 26.372 | 23.75 | 23.75 | 23.75 | 23.75 | 21.25 | 21.25 | 21.25 | 21.25 | 16.984 | 16.984 | 16.984 | 16.984 | 24.201 | 24.201 | 20.5 | 18.7 | 16.5 | 16.5 | 16.5 | 16.5 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -129.918 | -14.982 | -29.667 | -27.667 | 65.13 | 31.425 | 67.338 | -95.934 | -79.301 | -89.977 | -195.234 | -59.806 | -22.063 | -75.858 | -32.381 | 88.478 | 18.261 | -56.168 | 67.41 | -16.239 | 36.815 | -50.033 | -0.803 | -26.227 | -37.004 | 18.782 | -24.116 | -7.401 | -89.793 | 42.991 | -73.21 | -44.817 | -88.824 | -38.43 | 39.922 | 60.536 | -7.241 | -47.609 | -33.763 | 40.407 | -53.557 | 12.03 | 51.623 | 48.285 | -69.758 | 68.78 | 66.372 | 41.54 | -58.501 | -164.263 | 16.124 | 58.57 | -36.924 | -230.316 | 32.191 | -62.995 | 1.772 | -32.125 | -17.745 | -42.166 | 25.452 | -76.607 | -31.157 | 73.208 | -12.098 | 58.01 | -183.899 | -55.462 | -57.638 | -30.09 | -106.387 | -24.406 | -43.48 | 1.888 | 14.895 | -54.977 | 0.232 | -34.554 | 6.269 | 12.391 | 9.249 | -66.955 | 42.392 | -38.88 | 11.912 | -69.224 | 25.453 | -12.853 | -0.538 | -7.364 | -7.364 | -7.364 | -7.364 | -1.5 | -1.5 | -1.5 | -1.5 | 16.188 | 16.188 | 16.188 | 16.188 | -8.311 | -8.311 | -3.6 | -34.9 | -20.225 | -20.225 | -20.225 | -20.225 |
Accounts Receivables
| 7.89 | 44.081 | -5.042 | 45.82 | -338.907 | 468.059 | 0 | 52.848 | -479.035 | -2,644.974 | -955.612 | -642.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -118.92 | -16.907 | 103.236 | -204.381 | 21.904 | 73.196 | 138.766 | 45.964 | -213.668 | -8.151 | 37.222 | -198.285 | -63.763 | -116.195 | 20.995 | -89.662 | 29.78 | 2.22 | 7.182 | -13.059 | -29.939 | 2.155 | -3.253 | 16.969 | -41.377 | 29.024 | 37.095 | -25.497 | -68.89 | 9.117 | -42.965 | -36.8 | -57.946 | 17.547 | 57.74 | -83.645 | 7.151 | 18.428 | -27.329 | -34.139 | 2.091 | 15.671 | 69.819 | -76.341 | 16.811 | 61.022 | 94.126 | -9.868 | 23.802 | -75.553 | -148.618 | 67.465 | -11.137 | -283.897 | -80.866 | 47.583 | 97.162 | -18.969 | -9.03 | -106.317 | 74.953 | 23.056 | -33.384 | -68.624 | 105.401 | 122.154 | 42.868 | -163.262 | -68.729 | 13.674 | -8.475 | -175.001 | -28.655 | 26.748 | 0.577 | -39.554 | 24.528 | -0.897 | -29.768 | 7.435 | 31.176 | -54.866 | 1.553 | -29.426 | 35.124 | -94.277 | 6.521 | 12.437 | 2.94 | -7.173 | -7.173 | -7.173 | -7.173 | -1 | -1 | -1 | -1 | 4.951 | 4.951 | 4.951 | 4.951 | -11.785 | -11.785 | 37.3 | -16.3 | -14.4 | -14.4 | -14.4 | -14.4 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 338.907 | 0 | 0 | -52.848 | 479.035 | 2,644.974 | 955.612 | 642.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -18.888 | -42.156 | -127.861 | 130.894 | 43.226 | -416.711 | -71.428 | -141.898 | 134.367 | -81.826 | -232.456 | 138.479 | 41.7 | 40.337 | -53.376 | 178.14 | -11.519 | -58.388 | 60.228 | -3.18 | 66.754 | -52.188 | 2.45 | -43.196 | 4.373 | -10.242 | -61.211 | 18.096 | -20.903 | 33.873 | -30.244 | -8.017 | -30.878 | -55.977 | -17.817 | 144.181 | -14.392 | -66.038 | -6.434 | 74.546 | -55.648 | -3.641 | -18.196 | 124.626 | -86.569 | 7.759 | -27.754 | 51.408 | -82.304 | -88.71 | 164.742 | -8.895 | -25.787 | 53.581 | 113.058 | -110.579 | -95.39 | -13.156 | -8.715 | 64.151 | -49.5 | -99.663 | 2.227 | 141.832 | -117.498 | -64.144 | -226.767 | 107.8 | 11.091 | -43.764 | -97.912 | 150.595 | -14.825 | -24.86 | 14.318 | -15.423 | -24.296 | -33.657 | 36.037 | 4.956 | -21.927 | -12.089 | 40.839 | -9.454 | -23.212 | 25.053 | 18.932 | -25.29 | -3.478 | -0.192 | -0.192 | -0.192 | -0.192 | -0.5 | -0.5 | -0.5 | -0.5 | 11.237 | 11.237 | 11.237 | 11.237 | 3.474 | 3.474 | -40.9 | -18.6 | -5.825 | -5.825 | -5.825 | -5.825 |
Other Non Cash Items
| 58.647 | 33.805 | 23.016 | -25.583 | 78.151 | 167.543 | 33.792 | 12.373 | 66.836 | -125.309 | 49.936 | 6.683 | 29.423 | -132.587 | 37.571 | -30.099 | 34.851 | -76.991 | -22.04 | 42.422 | 59.973 | -110.094 | 24.698 | 1.636 | 34.611 | -97.236 | 35.85 | 7.762 | 30.785 | -110.383 | 13.469 | -31.772 | 34.562 | -120.528 | 0.068 | -34.341 | 22.57 | -10.044 | -20.734 | -53.407 | -28.961 | 36.872 | -13.053 | -31.987 | -10.115 | -29.456 | 15.037 | -0.084 | -13.245 | 11.35 | -10.248 | -96.362 | 9.433 | 31.38 | 27.145 | 13.991 | -375.4 | 51.19 | 42.048 | 67.068 | 6.701 | 105.125 | 100.326 | -35.852 | 111.138 | 866.201 | 212.104 | -30.41 | 44.888 | -63.389 | -8.235 | -5.298 | -6.849 | -30.489 | 1.337 | -7.543 | -4.307 | -22.54 | -14.369 | -21.247 | 3.578 | 13.239 | 51.039 | -31.099 | 2.621 | 1.297 | 5.785 | 9.335 | -2.458 | 2.88 | 2.88 | 2.88 | 2.88 | 6.25 | 6.25 | 6.25 | 6.25 | -2.616 | -2.616 | -2.616 | -2.616 | 0.45 | 0.45 | 6.1 | -1.8 | -1.55 | -1.55 | -1.55 | -1.55 |
Operating Cash Flow
| 113.371 | 237.327 | 182.007 | 143.072 | 312.706 | 258.04 | 299.232 | 67.542 | 116.165 | 141.457 | -19.531 | 62.958 | 115.382 | 96.663 | 113.683 | 185.541 | 160.839 | 178.144 | 166.903 | 146.153 | 155.717 | 102.586 | 127.186 | 81.27 | 92.791 | 142.693 | 122.387 | 85.382 | 41.797 | 118.112 | 58.571 | 35.294 | 42.498 | 52.657 | 136.532 | 126.857 | 117.255 | 63.281 | 64.393 | 122.335 | 42.801 | 119.816 | 172.6 | 126.469 | 37.938 | 155.504 | 189.509 | 127.918 | 39.795 | -5.039 | 87.239 | 51.799 | 6.695 | -100.821 | 89.7 | 38.675 | 98.238 | 35.306 | 64.709 | 35.604 | 108.109 | 51.992 | 77.48 | 172.037 | 93.462 | 185.488 | -106.178 | 63.572 | 17.993 | -9.061 | -12.92 | 45.899 | 0.577 | -3.06 | 118.984 | 10.935 | 46.579 | 22.02 | 50.064 | 49.116 | 47.974 | 13.824 | 140.593 | -32.487 | 55.416 | -18.197 | 65.799 | 41.746 | 29.5 | 33.453 | 33.453 | 33.453 | 33.453 | 39.5 | 39.5 | 39.5 | 39.5 | 41.297 | 41.297 | 41.297 | 41.297 | 8.911 | 8.911 | 19.3 | -17.7 | 5.25 | 5.25 | 5.25 | 5.25 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -49.647 | -68.918 | -57.962 | -53.681 | -52.934 | -55.212 | -48.02 | -58.835 | -49.027 | -71.734 | -96.105 | -67.036 | -63.294 | -76.614 | -104.634 | -66.023 | -43.466 | -82.522 | -52.653 | -29.039 | -22.957 | -27.94 | -14.175 | -21.338 | -32.089 | -79.419 | -46.644 | -55.605 | -35.718 | -45.362 | -96.604 | -66.611 | -62.136 | -94.639 | -50.046 | -75.214 | -52.999 | -57.186 | -28.548 | -29.922 | -25.361 | -30.788 | -29.469 | -32.429 | -16.9 | -36.528 | -28.828 | -27.827 | -19.79 | -73.474 | -49.088 | -34.361 | -61.327 | -41.415 | -32.86 | -23.258 | -21.291 | -27.966 | -20.698 | -21.802 | -11.522 | -40.717 | -25.03 | -17.205 | -14.672 | -43.911 | -30.879 | -79.214 | -46.414 | -51.843 | -49.476 | -59.083 | -44.633 | -45.897 | -69.635 | -49.192 | -42.347 | -25.084 | -62.091 | -57.446 | -22.858 | -14.091 | -43.37 | 0 | 0 | -21.128 | -4.066 | -15.144 | -14.075 | -13.392 | -13.392 | -13.392 | -13.392 | -17.75 | -17.75 | -17.75 | -17.75 | -35.67 | -35.67 | -35.67 | -35.67 | -67.148 | -67.148 | -66.7 | -31.3 | -42.075 | -42.075 | -42.075 | -42.075 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 24.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.788 | 2.905 | -0.268 | -40.599 | 0.808 | 0.318 | -9.412 | 0 | 0 | 0 | 0 | 0 | -69.769 | 0 | 0 | 0 | -661.016 | 619.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.2 | -8.2 | -8.2 | -8.2 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 24.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.301 | 0 | 0 | 0 | 0 | 0 | 10.976 | 758.197 | 0 | -0.99 | 1.283 | 0.392 | 0 | 1.078 | 0.26 | 1.416 | 0 | 0 | 0 | 0.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.078 | 12.297 | 9.19 | -0.58 | 5.496 | -3.456 | 0.559 | -8.111 | 4.724 | -6.757 | 4.242 | 0.974 | 1.35 | 4.946 | -1.025 | 28.355 | 1.17 | 2.613 | 1.178 | -1.652 | 4.374 | 21.201 | 0.262 | 3.104 | 1.597 | 12.726 | 1.014 | 0.656 | 4.208 | -8.267 | 10.91 | 1.362 | 2.639 | -2.45 | 6.238 | 3.374 | 1.006 | 31.184 | -0.084 | 4.124 | 4.098 | 239.725 | 0.679 | 3.55 | 9.376 | 2.759 | 4.354 | 0.491 | -11.686 | -3.611 | 2.951 | -7.15 | 14.353 | 635.399 | -769.12 | 13.747 | -1.445 | 11.922 | -5.06 | 6.052 | 2.242 | 9.573 | 10.814 | -6.297 | 10.158 | -2.795 | -16.154 | 5.971 | -1.869 | 116.319 | 8.719 | 13.186 | 12.405 | 56.214 | 7.459 | 7.788 | -1.788 | -1.062 | -13.931 | -20.556 | -0.472 | -49.525 | -0.415 | -24.614 | 1.787 | 1.809 | 0.912 | 18.074 | -1.71 | 13.816 | 13.816 | 13.816 | 13.816 | 14.5 | 14.5 | 14.5 | 14.5 | 40.672 | 40.672 | 40.672 | 40.672 | 56.431 | 56.431 | 4.7 | -55.5 | 29.775 | 29.775 | 29.775 | 29.775 |
Investing Cash Flow
| -45.569 | -56.621 | -48.772 | -45.333 | -47.438 | -49.656 | -22.634 | -66.946 | -44.303 | -78.491 | -91.863 | -66.062 | -61.944 | -71.668 | -105.659 | -37.669 | -42.297 | -79.909 | -51.474 | -30.691 | -18.582 | -6.74 | -13.913 | -18.235 | -30.491 | -66.694 | -45.63 | -54.949 | -31.51 | -53.629 | -85.695 | -65.249 | -59.497 | -97.089 | -43.808 | -71.841 | -51.993 | -25.214 | -51.62 | -26.066 | -61.861 | 209.745 | -28.471 | -38.291 | -7.524 | -33.768 | -24.474 | -27.336 | -31.476 | -134.564 | -46.137 | -41.511 | -46.975 | -67.032 | -182.968 | 1.465 | 735.461 | -16.044 | -26.747 | -14.468 | -8.888 | -31.144 | -14.216 | -23.502 | -4.514 | -46.706 | -47.032 | -73.243 | -48.067 | 64.476 | -40.757 | -45.897 | -32.228 | 10.317 | -62.176 | -41.404 | -44.135 | -26.146 | -76.022 | -78.002 | -23.33 | -63.616 | -43.785 | -24.614 | 1.787 | -19.319 | -3.154 | 2.93 | -15.785 | 0.424 | 0.424 | 0.424 | 0.424 | -3.25 | -3.25 | -3.25 | -3.25 | 5.002 | 5.002 | 5.002 | 5.002 | -10.717 | -10.717 | -62 | -86.8 | -20.5 | -20.5 | -20.5 | -20.5 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 96.034 | -169.552 | 9.096 | 4.65 | 0.001 | -114.268 | -121.504 | 66.863 | 1.61 | 68.495 | 182.439 | 658.618 | 102.667 | 847.838 | 0.969 | -59.812 | 72.266 | -6.394 | -11.424 | 424.35 | 3.719 | -35.073 | -52.993 | 88.457 | 522.129 | -39.192 | -97.146 | 81.227 | 96.718 | -110.075 | 305.474 | 67.704 | -46.2 | 74.113 | -1.386 | -27.27 | -41.7 | 15.529 | 236.129 | -32.095 | 22.451 | -251.242 | -119.202 | -62.472 | -29.43 | -97.353 | -96.499 | -63.348 | -12.39 | 478.566 | 1.663 | -65.148 | 159.001 | 140.998 | 107.44 | -839.953 | 149.479 | -210.481 | -72.677 | -89.912 | 2.223 | 534.795 | 0 | 0 | 0 | -46.358 | 0 | -202.7 | 109.551 | -264.033 | 203.917 | 147.538 | 2.529 | -199.7 | 61.499 | 112.914 | -27.689 | 33.989 | 120.26 | 97.936 | 16.566 | 40.117 | -29.929 | -30.684 | -1.781 | -25.188 | -35.186 | -15.304 | -10.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.1 | 81.2 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 402.758 | 0 | 137.372 | 372.778 | 304.71 | 45.417 | 0 | 0 | 0 | 0 | 0 | 0 | 295.765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39.67 | -11.427 | 136.818 | 67.744 | 0 | 0 | 0 | 0 | 2.487 | 5.33 | -5.199 | 107.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.261 | 5.261 | 5.261 | 5.261 | 39.863 | 39.863 | 0 | 0 | 4.2 | 4.2 | 4.2 | 4.2 |
Common Stock Repurchased
| -70.271 | -50.087 | -11.16 | -24.555 | -66.399 | -13.403 | -0.653 | -3.122 | -2.202 | -9.762 | -10.338 | -36.942 | -74.288 | -88.149 | -48.339 | -16.017 | -36.008 | -54.576 | -13.621 | 0 | 0 | -22.706 | -22.894 | -59.739 | 0 | -105.205 | -7.7 | -41.76 | -329.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -312.476 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.214 | 0.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.101 | -2.101 | -2.101 | -2.101 | -2 | -2 | -2 | -2 | -0.168 | -0.168 | -0.168 | -0.168 | -4.517 | -4.517 | 0 | 0 | -2.55 | -2.55 | -2.55 | -2.55 |
Dividends Paid
| -22.034 | -22.855 | -24.552 | -28.738 | -28.901 | -27.63 | -29.842 | -27.65 | -26.608 | -25.261 | -24.659 | -22.9 | -24.68 | -24.882 | -22.995 | -29.099 | -27.23 | -36.898 | -25.421 | -21.852 | -20.457 | -28.334 | -23.517 | -23.709 | -23.284 | -19.553 | -27.676 | -20.905 | -25.457 | -19.725 | -25.462 | -12.314 | -11.576 | -9.559 | -11.034 | 0 | 0 | -0.951 | -40.541 | 0 | 0 | -45.901 | -3.753 | 0 | 0 | -32.308 | -0.121 | 0 | 0 | -0.014 | -6.06 | 0 | 0 | -0.089 | -22.99 | 0 | 0 | -0.127 | -0.154 | 0 | 0 | -8.994 | -0.109 | 0 | 0 | -1.254 | -0.269 | 0 | 0 | -0.752 | -12.355 | 0 | 0 | -1.539 | -1.772 | 0 | 0 | -1.208 | -0.24 | -38.607 | -10.376 | -1.431 | -19.903 | 0 | 0 | -0.191 | -12.831 | 0 | 0 | -2.282 | -2.282 | -2.282 | -2.282 | -7.25 | -7.25 | -7.25 | -7.25 | -0.585 | -0.585 | -0.585 | -0.585 | -1.398 | -1.398 | 0 | 0 | -1.525 | -1.525 | -1.525 | -1.525 |
Other Financing Activities
| -33.825 | -52.964 | -39.285 | -57.271 | -39.3 | -53.563 | -38.929 | -61.291 | -46.917 | 418.352 | 443.835 | -650.924 | 445.148 | -841.851 | -20.009 | -33.383 | -22.841 | -43.848 | -21.193 | -425.084 | -25.565 | -34.348 | -28.936 | -219.998 | -538.471 | 66.647 | -19.73 | 441.094 | 740.963 | 7.3 | 210.399 | 398.857 | 2.471 | 205.664 | -255.664 | -69.281 | -637.829 | 44.255 | -239.579 | -668.085 | -0.533 | -22.383 | -13.411 | -19.488 | -15.881 | -20.341 | -15.045 | -33.864 | -21.425 | -71.11 | -13.32 | 78.056 | -107.565 | -0.541 | -3.466 | 843.758 | -908.422 | 123.035 | -20.073 | 18.978 | -78.345 | -529.928 | -58.583 | -94.306 | -118.709 | -26.16 | 121.972 | 10.969 | -34.113 | 196.221 | -141.184 | -147.33 | 34.507 | 166.939 | -70.223 | -166.613 | -9.341 | -43.949 | -81.438 | -38.068 | -33.483 | -18.506 | -1.915 | -13.011 | 0 | 18.293 | 13.623 | -26.913 | 0.234 | -3.587 | -3.587 | -3.587 | -3.587 | -4 | -4 | -4 | -4 | -7.55 | -7.55 | -7.55 | -7.55 | 37.363 | 37.363 | -5.5 | 10.6 | 2.4 | 2.4 | 2.4 | 2.4 |
Financing Cash Flow
| -30.096 | -295.458 | -65.901 | -105.914 | -134.599 | -208.864 | -190.928 | -25.2 | -74.117 | -15.191 | 119.341 | -52.148 | -17.38 | -107.045 | -85.927 | -136.234 | -14.575 | -141.716 | -71.66 | -56.424 | -102.438 | -120.462 | -128.339 | -11.584 | -39.626 | -97.303 | -152.252 | 18.602 | 45.953 | -122.5 | 53.913 | 12.048 | -55.305 | 63.402 | -6.501 | -96.551 | -39.364 | -19.475 | -19.612 | -45.193 | 21.918 | -319.527 | -136.365 | -81.959 | -45.311 | -150.002 | -111.423 | -97.197 | -33.815 | 94.965 | -17.717 | 12.909 | 51.436 | 140.546 | 80.984 | 3.805 | -758.943 | -87.573 | -92.904 | -63.377 | -75.261 | -4.128 | -58.693 | -94.306 | -118.709 | -110.72 | 121.702 | 12.771 | 78.806 | -68.564 | 50.378 | 0.007 | 37.237 | -31.813 | -5.166 | -48.376 | 70.53 | -11.168 | 38.582 | 21.864 | -29.37 | 46.438 | -37.803 | -43.695 | -1.781 | -6.704 | -34.394 | -42.217 | -10.631 | -5.869 | -5.869 | -5.869 | -5.869 | -11.25 | -11.25 | -11.25 | -11.25 | -8.135 | -8.135 | -8.135 | -8.135 | 35.965 | 35.965 | 60.6 | 91.8 | 0.875 | 0.875 | 0.875 | 0.875 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 8.327 | -43.005 | -9.428 | -34.105 | 1.75 | 12.501 | -8.067 | -3.322 | 6.739 | 4.177 | -11.632 | -0.403 | 0.226 | 3.241 | 4.233 | -13.711 | 5.406 | -19.022 | -4.836 | -2.214 | 44.096 | -7.348 | 1.469 | -2.178 | 0.425 | 4.192 | -4.259 | 10.138 | -8.079 | 41.835 | -6.654 | -15.08 | -12.539 | 9.748 | 8.959 | 12.934 | 1.758 | 5.901 | 9.034 | 5.003 | -1.434 | 1.64 | 0.819 | -0.517 | -2.471 | -121.735 | -165.034 | -100.582 | -2.844 | 139.602 | -41.101 | -10.288 | -1.768 | 1.474 | 3.767 | -1.839 | 0.689 | 4.193 | -0.061 | 2.436 | -15.814 | -1.083 | 2.461 | -3.566 | 0.887 | 22.517 | -0.268 | 9.671 | 30.074 | -55.415 | 53.677 | -0.002 | 31.651 | -7.257 | -56.808 | 30.469 | -2.444 | 4.126 | 25.958 | 28.886 | -24.644 | 49.792 | -96.808 | 57.101 | -57.203 | 37.516 | -62.645 | -44.676 | -13.715 | -27.01 | -27.01 | -27.01 | -27.01 | -17.75 | -17.75 | -17.75 | -17.75 | -45.68 | -45.68 | -45.68 | -45.68 | -33.129 | -33.129 | 42.7 | 104.5 | -24.125 | -24.125 | -24.125 | -24.125 |
Net Change In Cash
| 46.033 | -157.757 | 57.906 | -42.28 | 132.419 | 12.021 | 77.603 | -27.926 | 4.484 | 51.952 | -3.685 | -55.655 | 36.284 | -78.015 | -84.276 | 9.424 | 109.373 | -40.41 | 44.048 | 62.463 | 78.793 | -24.879 | -17.799 | 51.112 | 23.098 | -25.187 | -69.412 | 43.258 | 48.161 | -39.379 | 19.882 | -23.659 | -84.843 | 18.903 | 86.578 | -38.382 | 27.656 | 22.707 | -4.433 | 53.331 | 1.424 | 2.821 | 5.093 | 6.313 | -17.368 | -27.38 | 52.876 | 1.126 | -28.339 | -48.918 | 27.182 | 20.453 | 9.389 | -25.838 | -8.586 | 42.129 | 75.445 | -71.032 | -50.878 | -47.024 | 8.146 | 18.309 | 5.146 | 58.127 | -28.874 | 41.542 | -34.379 | 2.627 | 48.733 | -11.984 | -2.993 | 0.691 | 5.587 | -24.062 | 52.254 | -78.988 | 72.974 | -14.678 | 12.971 | -6.214 | -4.726 | -2.723 | 30.066 | -71.744 | 55.422 | -44.061 | 27.954 | 3.013 | 3.084 | 0.998 | 0.998 | 0.998 | 0.998 | 7.25 | 7.25 | 7.25 | 7.25 | -7.516 | -7.516 | -7.516 | -7.516 | 1.029 | 1.029 | 17.9 | -12.7 | -38.5 | -38.5 | -38.5 | -38.5 |
Cash At End Of Period
| 386.367 | 340.334 | 498.091 | 440.185 | 482.465 | 350.046 | 338.025 | 260.422 | 288.348 | 283.864 | 231.912 | 235.597 | 291.252 | 256.432 | 334.447 | 418.723 | 409.298 | 310.253 | 350.662 | 306.615 | 244.152 | 208.221 | 233.1 | 250.899 | 199.787 | 174.816 | 200.003 | 269.415 | 226.157 | 164.459 | 203.839 | 183.957 | 207.616 | 263.849 | 244.946 | 158.368 | 196.75 | 169.027 | 146.32 | 150.753 | 97.423 | 99.448 | 96.627 | 91.534 | 85.221 | 102.75 | 130.13 | 77.254 | 76.127 | 100.283 | 149.202 | 122.02 | 101.567 | 84.731 | 110.569 | 119.155 | 77.025 | 1.729 | 72.761 | 123.639 | 170.663 | 153.467 | 135.158 | 130.011 | 71.884 | 103.682 | 62.14 | 96.519 | 93.892 | 44.064 | 56.048 | 59.041 | 58.35 | 52.834 | 76.896 | 24.642 | 103.63 | 30.833 | 45.511 | 32.54 | 38.754 | 43.805 | 46.528 | 16.462 | 88.206 | 32.889 | 76.95 | 48.996 | 45.983 | 10.862 | 10.862 | 10.862 | 10.862 | 10.5 | 10.5 | 10.5 | 10.5 | 3.025 | 3.025 | 3.025 | 3.025 | 10.036 | 10.036 | 41.2 | 23.3 | 8.275 | 8.275 | 8.275 | 8.275 |