Hexcel Corporation
NYSE:HXL
62.53 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 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
| 39.8 | 50 | 36.5 | -18.2 | 38.7 | 42.5 | 42.7 | 37 | 26.8 | 44.7 | 17.8 | 18.9 | 9 | 2.2 | -14 | -19.4 | 9.7 | -1 | 42.4 | 73.2 | 80.3 | 80.9 | 72.2 | 66.1 | 80.1 | 68.8 | 61.6 | 88.1 | 69.7 | 61.6 | 64.6 | 59.5 | 68.2 | 66.1 | 56 | 53.9 | 53.5 | 61.7 | 68.1 | 52.9 | 55.8 | 50.6 | 50.1 | 47.1 | 48.7 | 48.5 | 43.6 | 36.9 | 39.8 | 48 | 39.6 | 39.5 | 32.2 | 37.4 | 26.4 | 22.9 | 15.6 | 23.1 | 15.8 | 5.7 | 10.4 | 16.8 | 23.4 | 28.3 | 33 | 26.7 | 23.2 | 11.8 | 17.2 | 8.8 | 23.5 | 18.1 | 15.7 | 17.6 | 14.5 | 136.4 | 1.1 | 26.2 | -22.4 | 7.6 | 4.3 | 8.8 | 8.1 | -9.7 | -3 | 4.8 | -3.2 | -6.1 | -3.6 | 5.3 | -9.2 | -413.7 | -12.9 | -12.6 | 5.5 | 1 | 0.1 | 50.5 | 2.6 | -2.7 | -30.1 | 4.3 | 5.2 | 1.9 | 11.5 | 19.9 | 17.1 | 12.3 | 37.9 | 15.2 | 8.2 | 2.3 | 0.3 | -23.6 | 1.8 | 2.1 | 1.3 | 1.8 | -2.5 | -2.7 | -17.9 | -4.4 | -5 | -29.7 | -55.2 | -2.3 | -3.3 | -24.6 | 2 | 1.9 | 0 |
Depreciation & Amortization
| 31 | 31 | 31 | 31.6 | 31.5 | 31 | 30.7 | 31.3 | 31 | 31.7 | 32.2 | 35.6 | 33.7 | 34.2 | 34.5 | 34.9 | 35.6 | 34.9 | 35.5 | 34.6 | 34.4 | 34 | 38.7 | 32.3 | 31.2 | 29.8 | 29.8 | 28.2 | 26.8 | 25.1 | 24.4 | 24.3 | 23.5 | 23.3 | 22.2 | 19.9 | 19.3 | 18.9 | 18.3 | 18.6 | 17.8 | 17.7 | 17.1 | 16.5 | 14.7 | 13.8 | 14.3 | 14.2 | 14.7 | 14.3 | 14 | 13.7 | 13.7 | 13.8 | 14.1 | 13.9 | 13.7 | 13.6 | 12 | 12.1 | 12 | 11.6 | 10.9 | 11.2 | 11.2 | 11.8 | 11.4 | 9.3 | 11.7 | 9.3 | 11.2 | 10 | 10.7 | 12.3 | 12 | 12.1 | 11.9 | 12.2 | 13.1 | 13.8 | 13.3 | 14 | 14.2 | 15.4 | 13.1 | 13.7 | 13.5 | 12.1 | 11.6 | 11.7 | 11.8 | 17.2 | 15.3 | 15.5 | 15.2 | 14.8 | 14.2 | 14.7 | 15 | 14.2 | 15.6 | 15.8 | 15.7 | 16.6 | 11.1 | 9.8 | 10 | 7.8 | 9.6 | 10 | 8.4 | 8.7 | 8 | 5.5 | 4.5 | 2.9 | 2.8 | 3.1 | 2.8 | 3.7 | 2.7 | 3.9 | 3.9 | 4.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| -1.4 | -2.3 | -0.7 | -20.4 | -5.6 | -4.6 | -2.1 | 5.4 | -4.4 | -2.3 | -1.8 | 0.6 | 7.5 | -1.9 | -8.8 | -5.4 | -45.9 | 0.5 | -0.6 | 7 | 2.5 | 2.6 | 4.2 | 1.8 | 14.8 | 2.6 | 10.1 | -11.3 | 13.1 | 7.1 | -5.1 | 12.3 | 25.9 | 11.5 | 13.1 | 13.9 | 16.3 | 11.7 | 11.3 | -10.8 | 29.6 | 1.6 | 19.3 | -1.7 | 0.5 | 16.4 | 1.2 | 9.6 | 6 | 3.3 | 12 | -4 | 20.7 | -2.6 | 9.3 | 7.2 | 4.7 | 4.8 | -0.6 | 4.4 | 3.1 | 5.3 | 6.8 | -10.8 | 7.8 | -9.1 | 5.6 | -10.5 | 5.9 | 8.2 | 6.4 | 4.8 | 1.3 | 5.4 | 5.5 | -119.4 | 0.7 | 0 | 0 | -0.6 | -0.4 | 0.1 | -0.2 | 5.3 | -1.7 | 1 | 0.2 | 0.4 | 1.2 | -0.1 | 0.2 | 30.6 | 0.3 | 0.3 | -3.6 | -3.2 | -4.7 | 21 | -4.5 | -5 | -8.9 | -0.7 | -1.2 | -0.6 | 0.2 | 11 | -3.7 | 5.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 2.9 | 3.3 | 13.1 | 2.6 | 2.6 | 2.8 | 12.9 | 4.8 | 2.4 | 2.4 | 10.4 | 2.8 | 2.9 | 4.3 | 9 | 2.4 | 0.3 | -1.7 | 14.4 | 2.4 | 2.4 | 2.4 | 11.1 | 2.2 | 2 | 2.1 | 9.9 | 2.1 | 2.2 | 2.4 | 10.9 | 2.5 | 0.8 | 2.3 | 10.5 | 2.7 | 0.8 | 2.4 | 12 | 3.2 | 2.5 | 2.7 | 8.8 | 4.2 | 2.7 | 3.3 | 8.7 | 2.7 | 2.6 | 3 | 7.5 | 2.6 | 2.5 | 2.4 | 6.4 | 1.9 | 2.2 | 2.6 | 5.7 | 1.6 | 1.2 | 0.8 | 4.7 | 0 | 0 | 0 | 5.2 | 0 | 0 | 0 | 4.9 | 0 | 0 | 0 | 3.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.5 | -37.4 | -87.7 | 91.7 | 4.2 | -15.1 | -106.3 | 33.7 | -16 | -16.4 | -71.4 | 31.3 | -25.7 | 4.1 | -26 | 82.7 | 77.9 | 36.8 | -95.5 | 100.1 | -0.1 | -7.9 | -78.6 | 33.8 | -5.4 | -8.1 | -47.8 | 13.5 | 15.3 | 32.8 | -40.2 | 16.3 | 33.9 | 21.4 | -91.4 | 46.3 | 25.3 | -29.4 | -115.8 | 62.6 | -24 | 6.1 | -58.6 | 11.4 | 22.1 | -7.4 | -31.2 | 18.9 | 13.6 | -12.7 | -46.3 | 12.3 | -35.4 | 10.7 | -36.5 | 13.2 | -6.3 | -15.2 | -31 | 9.6 | 42.5 | 31.4 | -43.3 | 25.7 | 5.2 | -19.6 | -57.4 | 36.1 | -2.1 | 11.2 | -46.2 | 25.6 | 3.5 | -6.1 | -45.8 | -25.6 | 19.6 | -15.1 | -16.1 | 19.9 | 7.8 | -3.8 | -18.1 | 8.6 | 8.9 | 9.1 | -25.4 | 27.6 | 5.3 | 19.6 | -7.6 | 13.2 | 31.1 | -20.1 | -12 | 11.4 | 0.8 | -2.9 | -18 | 37.2 | 32.1 | -11.8 | 219.6 | -30.1 | 20.1 | 2 | 26.9 | -13.6 | 41.2 | 17.9 | 27.1 | -14.1 | 2.8 | 1.8 | 76 | 45.7 | -2.2 | -4.5 | -0.6 | -43.8 | -3.4 | 70.4 | 70.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 30.7 | -12.9 | -37.5 | 6.9 | 18.1 | 6.6 | -40.5 | -9.7 | 21.4 | -19.8 | -54.7 | 14.9 | -9.7 | -3.9 | -42 | 29 | 46.7 | 76.3 | -42 | 66 | 18.5 | 11.4 | -59.4 | 7 | 15.7 | -2.2 | -41.2 | 0.5 | 17.3 | 21.9 | -19.5 | -0.6 | 36.6 | 15.4 | -68.8 | 20.5 | 26.6 | 4.8 | -70.3 | 15 | 19.5 | -1.6 | -48.3 | 6.5 | 14.5 | 25.6 | -40.2 | 16.9 | 9.4 | -6.1 | -48.3 | 3.6 | -6.4 | 4.7 | -30.1 | 6.2 | 23.6 | -36.6 | -15.7 | -6.4 | 23.4 | 50.3 | -35.5 | 0 | 0 | 0 | -35.3 | 0 | 0 | 0 | -19.4 | 0 | 0 | 0 | -36.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -15.7 | 1.2 | -23 | 24.3 | 3.6 | -4.2 | -32.6 | -0.4 | -43.1 | -14.5 | -24.4 | -3.1 | -15.5 | -14.2 | -7.6 | 55.2 | 59.6 | 41 | -26.4 | 26.4 | -20.5 | -4 | -32.3 | 6.9 | -3.5 | -14 | -14.6 | 9 | 4.9 | -0.7 | -10.9 | 15.8 | 17.6 | -1.9 | -20.7 | 21.2 | 2.3 | -10.6 | -37.9 | 5.8 | -21 | -5.3 | -18.3 | -3.2 | -4.9 | -4.1 | -16.2 | 5.5 | 8 | -15.2 | -13.5 | -7 | -10.3 | -7.2 | -24.3 | 25.8 | -13.6 | -15.3 | -13.6 | -0.4 | 16.2 | 18 | 4.6 | 2.8 | -2 | -5.5 | -15.4 | 3.2 | -8.1 | 2.8 | -17 | -5.1 | -5.1 | -1.3 | -4.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.8 | -3.9 | -14 | 53.5 | -19.9 | -12.3 | -31 | -28.4 | 3.3 | 15 | 13.4 | 49 | -1.2 | 24.7 | 30.2 | 3.6 | -25.6 | -74.5 | -18.8 | 4.1 | 1 | -11.7 | 19.1 | 19.5 | -16.6 | 2.2 | 7 | 6.2 | -10.5 | 11.4 | -0.9 | 4.4 | -20.1 | 4.9 | 0.8 | 17.5 | -11.1 | -16.5 | -5.3 | 45.1 | -19.5 | 13.1 | 11.9 | 5 | 15.2 | -27.8 | 20.8 | -7.4 | -1.1 | 9.2 | 17.7 | 16.6 | -16.5 | 9.2 | 24.7 | -22.6 | -10.4 | 37 | 1.5 | 13 | 3.9 | -37.2 | -17.1 | 0 | 0 | 0 | -13.3 | 0 | 0 | 0 | -11.2 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.3 | -21.8 | -13.2 | 7 | 2.4 | -5.2 | -2.2 | 72.2 | 2.4 | 4.4 | -5.7 | -29.5 | 0.7 | -2.5 | -6.6 | -5.1 | -2.8 | -6 | -8.3 | 3.6 | 0.9 | -3.6 | -6 | 0.4 | -1 | 5.9 | 1 | -2.2 | 3.6 | 0.2 | -8.9 | -3.3 | -0.2 | 3 | -2.7 | -12.9 | 7.5 | -7.1 | -2.3 | -3.3 | -3 | -0.1 | -3.9 | 3.1 | -2.7 | -1.1 | 4.4 | 3.9 | -2.7 | -0.6 | -2.2 | -0.9 | -2.2 | 4 | -6.8 | 3.8 | -5.9 | -0.3 | -3.2 | 3.4 | -1 | 0.3 | 4.7 | 22.9 | 2 | -14.1 | 6.6 | 32.9 | 6 | 8.4 | 1.4 | 30.7 | 8.6 | -4.8 | -4.2 | -25.6 | 19.6 | -15.1 | -16.1 | 19.9 | 7.8 | -3.8 | -18.1 | 8.6 | 8.9 | 9.1 | -25.4 | 21.6 | 5.3 | 19.6 | -7.6 | 13.2 | 31.1 | -20.1 | -12 | 11.4 | 0.8 | -2.9 | -18 | 37.2 | 32.1 | -11.8 | 0 | -30.1 | 20.1 | 2 | 26.9 | -13.6 | 41.2 | 17.9 | 27.1 | -14.1 | 2.8 | 1.8 | 76 | 45.7 | -2.2 | -4.5 | -0.6 | -43.8 | -3.4 | 0 | 70.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 0.3 | 80.5 | 150.4 | 71.7 | -3.4 | -3.1 | -1.3 | 4.5 | -1.7 | -0.9 | -6.2 | -1.7 | -2.1 | -2.8 | 4.1 | 12.1 | 5.8 | -4.5 | 12.4 | -3.5 | 0.6 | -0.7 | -1.7 | 6.8 | -1.5 | -0.6 | -1 | -0.4 | -1 | -0.8 | -0.4 | -0.3 | -0.4 | 0.8 | -0.1 | 0.3 | -1.1 | -0.5 | -8.5 | -0.3 | -0.2 | -1.8 | -3.3 | -0.5 | -1 | 0.4 | -3.4 | -0.4 | 39.8 | -4.3 | -4.6 | -4.6 | 32.2 | -1.3 | -2.8 | -1.4 | 7.2 | -0.1 | 1 | -0.6 | 0.9 | 0.9 | 0.6 | 2.2 | 4.7 | -0.3 | -2.7 | 5.8 | 1.9 | -1.3 | -11.6 | 1.5 | 1.8 | 1.8 | 0.8 | 40.2 | -1 | -0.5 | -0.9 | -0.3 | -0.4 | -0.9 | -1.3 | 0.1 | -0.5 | -5.6 | 2.3 | -3.5 | -4.8 | 0.3 | -6.3 | 363.7 | 3.9 | -0.1 | -1.7 | -3.8 | -1.8 | -72.9 | -1.2 | 0.9 | 32.3 | 2.9 | -2.4 | 32.7 | 5.6 | -11.5 | -26.7 | 0.2 | -77 | -47.6 | -70 | 22.8 | -3 | 14.9 | -82.2 | -44.6 | 0.9 | -3.4 | -8.1 | 48.9 | 23.1 | -78.1 | -72.8 | 20 | 61.9 | 0.2 | 5 | 34.8 | 13.2 | -1.1 | 1.9 |
Operating Cash Flow
| 90.1 | 44.2 | -7 | 159 | 68 | 53.5 | -23.4 | 116.7 | 38.1 | 37.3 | -19 | 87.5 | 25.3 | 40.1 | -1.2 | 107.3 | 83.4 | 65 | 8.6 | 213.8 | 120.1 | 111.3 | 45.9 | 143 | 121.2 | 94.6 | 62.6 | 120.2 | 126.1 | 128.2 | 54.2 | 114.6 | 151.9 | 124.6 | 10.3 | 136.7 | 114.1 | 64.8 | -14.6 | 126.2 | 81.5 | 76.9 | 33.4 | 77 | 87.7 | 75 | 33.2 | 81.9 | 76.7 | 51.6 | 22.2 | 59.5 | 33.7 | 60.4 | 16.9 | 57.7 | 37.1 | 28.8 | 2.9 | 32.8 | 70.1 | 66.8 | 3.1 | 55.5 | 48.9 | 9.2 | -14.7 | 48.1 | 30.5 | 46.7 | -11.8 | 50.7 | 31 | 31 | -9.6 | 43.7 | 32.3 | 22.8 | -26.3 | 40.4 | 24.6 | 18.2 | 2.7 | 19.7 | 16.8 | 23 | -12.6 | 30.5 | 9.7 | 36.8 | -11.1 | 11 | 37.6 | -17 | 3.4 | 20.2 | 8.6 | 10.3 | -6.1 | 44.6 | 41 | 30.8 | 17.3 | 45.7 | 25.3 | 27.9 | -5.1 | 45.1 | 11.7 | -4.5 | -26.3 | 19.7 | 8.1 | -1.4 | 0.1 | 6.1 | 2.8 | -3 | -8.4 | 6.1 | 4.5 | -8.2 | -3.5 | 4.4 | 6.7 | -2.1 | 1.7 | 10.2 | 15.2 | 0.8 | 1.9 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -16.8 | -22.9 | -28.7 | -13.8 | -19.6 | -56.7 | -18.1 | -18 | -20.4 | -17 | -20.9 | -12.9 | -5.8 | -4.3 | -4.9 | -2.8 | -7.4 | -13.2 | -27.2 | -41.4 | -63.4 | -38.2 | -61.1 | -33.9 | -48.3 | -42.4 | -59.5 | -56.8 | -52.1 | -83.7 | -85.5 | -96.1 | -75.8 | -70.6 | -85.4 | -56 | -83 | -71.3 | -95 | -65.7 | -75.2 | -64.2 | -55 | -61.8 | -41.1 | -43.9 | -48.1 | -54.8 | -64.5 | -61.5 | -82.9 | -58.5 | -31.7 | -31.9 | -35.9 | -17.6 | -11.1 | -7.5 | -12.6 | -16.3 | -34.2 | -19.8 | -28.1 | -58.7 | -32.4 | -42.3 | -43.9 | -49.1 | -25.5 | -29.7 | -16.3 | -37.9 | -33.6 | -26.3 | -22.4 | -30.3 | -15.8 | -9.1 | -7.5 | -17.8 | -8.5 | -7.3 | -4.5 | -9.1 | -5.5 | -4.7 | -2.3 | -6.4 | -3.3 | -3.4 | -1.8 | -7.8 | -9.1 | -11.3 | -10.6 | -17.4 | -9.3 | -8.5 | -4.4 | -8.9 | -8.7 | -8.6 | -9.4 | -44.6 | -467.3 | -15.9 | -11.5 | -62.7 | -13.6 | -11.2 | -6.9 | -22.3 | -12.6 | -6.4 | -2.3 | -5.3 | -2.2 | -2.5 | -2.1 | -5.3 | -1.7 | -1 | -0.4 | -1.1 | -1.8 | -2.3 | -1.3 | -8.4 | -3.2 | -3.1 | -2.4 |
Acquisitions Net
| 0 | 0 | 0 | -10.3 | 10.3 | 0 | 0 | 0 | 0 | 21.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.8 | -158.4 | -2.7 | -0.7 | 0 | 0 | -64 | -2 | 0 | -10 | -5 | 0 | -25 | -8.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -34.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 44.7 | 0 | 2.5 | 0 | -0.2 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -22.9 | -47.3 | 44.7 | 10.3 | 2.5 | -34.9 | 0.2 | 0 | 21.7 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.7 | 0 | 0 | 12 | -2 | 0 | -10 | 231.8 | 0 | -30 | 0 | 249.3 | 0 | 0 | 0 | -10.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.3 | -127.6 | 0 | -5.2 | 0 | -61.1 | 0 | 0 | 0 | -19.5 | 0 | -6 | 0 | -28.1 | 7.2 | 15.1 | 0 | 0 | 1.2 | 58.8 | -1.6 | 25 | 21.7 | 1.9 | -0.9 | -1 | -3.2 | 1 | 2.5 | -7.5 | 1.5 | 0 | 8 | 0 | 1 | 25.7 | 4 | 0 | 1.1 | 10.7 | 0.8 | 0 | -0.5 | 1.3 | -0.3 | 0 | -2.3 | 2.3 | 111.8 | -3.4 | -2.7 | -2 | 0 | 0 | 1.4 | -0.6 | 0.1 | -0.8 | 45.5 | -37.8 | -1.2 | 5 | 2.5 | -6.9 | -135 | -23.4 | -1.5 | 0 | 0 | 29.3 | 8.7 | 0 | 0 | 0 | 1.1 | -4.4 | 3.1 | -0.2 | 0.2 | 1.6 | 0.1 | 19.4 |
Investing Cash Flow
| -16.8 | -22.9 | -28.7 | 30.9 | -9.3 | -54.2 | -18.1 | -18 | -20.4 | 4.7 | -20.9 | -12.9 | -5.8 | -4.3 | -4.9 | -2.8 | -7.4 | -13.2 | -27.2 | -41.4 | -63.4 | -43 | -219.5 | -36.6 | -49 | -42.4 | -59.5 | -120.8 | -54.1 | -83.7 | -95.5 | -101.1 | -75.8 | -95.6 | -94 | -56 | -83 | -71.3 | -95 | -76 | -75.2 | -64.2 | -55 | -61.8 | -41.1 | -43.9 | -48.1 | -54.8 | -64.5 | -56.2 | -82.9 | -58.5 | -36.9 | -31.9 | -35.9 | -17.6 | -11.1 | -7.5 | -12.6 | -16.3 | -40.2 | -19.8 | -28.1 | -51.5 | -17.3 | -42.3 | -43.9 | -47.9 | 33.4 | -31.3 | 6.6 | -16.2 | -31.7 | -27.2 | -23.4 | -33.5 | -14.8 | -6.6 | -15 | -16.3 | -8.5 | 0.7 | -4.5 | -8.1 | 20.2 | -0.7 | -2.3 | -5.3 | 7.4 | -2.6 | -1.8 | -8.3 | -7.8 | -11.6 | -10.6 | -19.7 | -7 | 103.3 | -7.8 | -11.6 | -10.7 | -8.6 | -9.4 | -43.2 | -467.9 | -15.8 | -12.3 | -17.2 | -51.4 | -12.4 | -1.9 | -19.8 | -19.5 | -141.4 | -25.7 | -6.8 | -2.2 | -2.5 | 27.2 | 3.4 | -1.7 | -1 | -0.4 | -1.2 | -1.8 | 0.8 | -1.5 | -8.2 | -1.6 | -3 | 17 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 9.8 | 80.2 | 14.9 | -55.1 | -25 | 10 | 44.9 | -74.2 | -15.2 | -45.9 | 34.7 | -54.2 | -28.3 | -7.1 | -14.3 | -73.8 | -266.2 | -125.1 | 330 | -66.2 | 0.8 | -45.2 | 211.8 | -33.3 | 50.3 | 102.8 | 28 | -26.8 | 9.4 | -23.8 | 155.6 | 15.5 | -32.9 | 18.8 | 104.1 | -20 | 92.1 | 27.8 | 63.9 | -16.5 | 35 | 43 | 59.8 | 28.1 | -47.3 | 40.2 | 17.2 | -39.8 | -3.8 | -10 | 58.3 | 1.9 | -2.4 | -28.4 | -56 | 0.5 | -35.2 | 0.8 | -29.3 | -0.2 | -11.9 | 4.9 | 4.1 | -0.2 | -0.3 | 23.8 | 55.6 | -8.8 | -79.6 | -17.6 | 9.2 | -19.6 | 4.1 | -25.5 | 32.9 | -6.3 | -27.1 | -29.3 | 48.9 | -27.1 | -11 | -0.6 | -15.7 | -3.8 | -39.2 | 8.9 | -104 | -31.9 | -5 | -36.7 | 6.3 | -4.5 | -18.3 | 31.3 | 7.4 | -8.4 | 4.3 | -110.9 | 18.6 | -40.1 | -27.3 | -18.8 | -3.7 | 15.3 | 443 | -9.7 | 9.6 | -22.6 | 37.6 | 16.8 | 19 | 1 | 6.1 | 145.2 | 25.7 | 4.6 | -0.5 | -2.2 | 17.9 | -9.7 | -1.4 | 5.8 | -4.2 | -0.6 | -4.3 | 0.9 | 6.3 | -1.5 | -16.5 | -2 | -11 |
Common Stock Issued
| 0 | 0 | 0 | -30.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.2 | 9.5 | 4.3 | 3.3 | -0.1 | 0.3 | 6.8 | 3.6 | 5.1 | 4.3 | 3.5 | 2.3 | 9.2 | 1.7 | 0 | 0 | 0.3 | 0 | -0.1 | 125.1 | -0.2 | 0.1 | 0 | 0.1 | 0 | 0 | 0.6 | 0.1 | 0.7 | 1.7 | 0.2 | 0.1 | 0.1 | 0.6 | 0.5 | 0.2 | -1.3 | 1.7 | 1 | 1.4 | 1.6 | 1.9 | 1.9 | 1.1 | 0.9 | 0.6 | 1.4 | 0.8 | 0 | 0 | 7.5 | 41.2 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.4 | 0.6 |
Common Stock Repurchased
| -50.4 | -101.1 | -100.7 | 30.1 | -30.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.6 | -76.1 | -55.7 | 3 | -11.2 | -74.9 | -101.8 | -150.9 | -30.1 | -28.3 | -1.2 | -57.1 | -64 | -26.2 | -30 | -20 | -34.9 | -46.1 | -100 | 0 | 0 | 160 | -45.5 | -66.2 | -48.3 | -40 | 0 | -35 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -12.2 | -12.4 | -12.6 | -10.5 | -10.6 | -10.6 | -10.5 | -8.4 | -8.5 | -8.3 | -8.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.2 | -14.3 | -14.4 | -12.8 | -12.7 | -12.9 | -13.1 | -11.2 | -11.2 | -11.3 | -11.2 | -10 | -10.1 | -10.1 | -10.1 | -10.3 | -9.3 | -9.4 | -9.7 | -9.6 | -9.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.8 | -0.8 | -0.8 |
Other Financing Activities
| 1 | 1.6 | -5.9 | 2.7 | 2 | -0.2 | 0.4 | 1.2 | 1.7 | 1.7 | -0.3 | 2.2 | 0.1 | 4 | 0.8 | 2.2 | -1.6 | 1.2 | -6.4 | 0.4 | 5.9 | -1.7 | -3 | 0.6 | 1.1 | 1.5 | -2.2 | 7.1 | 1.2 | 5.9 | 6 | 1.3 | 3.7 | -1.4 | -5 | 0.1 | -1.4 | 0.6 | 10.4 | 0.9 | 1.4 | 4.7 | -5.2 | 1.4 | 1.6 | 1.9 | -0.3 | 1.1 | 0.5 | 1.1 | 0.8 | 1.4 | 1.7 | 4.3 | 3.1 | 0.5 | -3.1 | 1.4 | -0.8 | 1.3 | 0 | -10.2 | -0.7 | -0.2 | -0.4 | 2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.8 | 0 | 0.1 | -0.4 | -41.8 | 0 | 0 | 2.3 | -0.4 | -0.2 | 0.1 | -14 | 0 | 0.6 | 0 | 0 | 0 | -3.9 | 0 | -3.5 | 0 | 0 | -0.1 | 0 | -0.9 | 10.8 | -1.3 | -0.6 | -8.9 | -10.2 | -0.1 | 0 | 0 | -0.1 | -0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | -78.2 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 |
Financing Cash Flow
| -51.8 | -31.7 | -104.3 | -62.9 | -63.7 | -0.8 | 34.8 | -81.4 | -22 | -52.5 | 25.9 | -52 | -28.2 | -3.1 | -13.5 | -71.6 | -267.8 | -123.9 | 284.8 | -156.2 | -63.4 | -56.7 | 184.9 | -120.5 | -63.5 | -57.8 | -15.5 | -59.3 | -1.8 | -85 | 87.8 | -19.5 | -69.3 | -12.9 | 54.9 | -75.4 | -19 | 18.8 | 64.7 | -15.6 | -9.1 | -18.5 | 6.3 | -10.5 | -45.7 | 7.1 | 1.9 | -38.7 | -3.3 | -8.9 | 59.1 | 3.3 | -0.7 | -24.1 | -52.9 | 1 | -38.3 | 2.2 | -30.1 | 1.1 | -11.9 | -5.3 | 3.4 | -0.4 | -0.7 | 25.9 | 55.3 | -4.6 | -70.1 | -13.3 | 12.5 | -19.7 | 4.5 | -18.7 | 36.5 | -1.2 | -22.7 | -26.2 | 9.4 | -17.9 | -9.3 | 1.7 | -16.1 | -3.7 | -39.1 | -5.2 | 21.1 | -32.1 | -4.9 | -36.7 | 6.4 | -8.4 | -18.9 | 28.4 | 7.5 | -8.2 | 6.1 | -110.7 | 17.8 | -40.2 | -28 | -18.9 | -12.4 | 3.8 | 434.6 | -8.7 | 11 | -21.1 | 39.4 | 18.7 | 20.2 | 1.9 | 6.7 | 146.6 | 26.5 | 4.6 | -0.4 | 5.3 | -19.1 | -9.8 | -1.4 | 5.8 | -4.2 | -0.7 | -4.2 | 1.1 | 6.4 | -2.2 | -17 | -2.4 | -11.2 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.3 | -0.1 | -1.1 | 2.3 | -1.5 | 0 | 0.4 | 3.8 | -4 | -3.1 | -0.9 | -0.7 | -0.8 | 0.6 | -1.7 | 2.4 | 2.6 | 0 | -1.3 | 1.2 | -1.7 | 0.1 | -0.3 | -0.4 | -0.6 | -5.1 | 2.1 | 0.9 | 3.4 | 3.9 | 0.4 | -4.5 | 0 | -1.4 | 1.2 | 3.3 | -4.2 | 0.3 | -3.3 | -1.4 | -3.3 | -0.4 | -0.2 | 1.1 | 2.1 | 0.2 | -1.3 | 1 | 1.7 | -2.6 | 0.8 | -3.2 | -3.6 | 0.9 | 5.3 | -2.4 | 6.8 | -5.2 | -4.6 | -2.2 | 4.1 | 3.9 | -2.3 | -1.4 | -1.5 | 0.1 | 1.6 | 1.1 | 1.6 | 0.4 | 0.5 | -2.1 | 0.4 | -0.2 | -0.6 | -0.3 | -1 | 2.3 | 0.9 | -0.5 | -0.4 | 0.5 | 0.2 | 4.9 | 1.1 | -0.3 | -1.3 | -1.1 | 0.1 | 2.7 | -1.4 | 0.2 | -0.1 | -0.7 | 1.8 | -1 | -0.9 | -0.7 | 0.7 | -0.4 | -0.2 | -0.1 | -0.5 | -2.6 | 4.9 | 0.3 | 0.6 | -0.9 | 39.7 | 1.2 | 0.4 | 1.9 | 11.4 | 142.8 | 25.6 | 0.7 | -0.2 | 0.2 | -0.7 | -9.5 | 0.2 | -0.3 | -0.1 | -3.2 | -0.1 | -0.3 | 0.1 | 0.4 | 0.3 | 0.2 | 0.1 |
Net Change In Cash
| 22.8 | -10.5 | -141.1 | 129.3 | -6.5 | -1.5 | -6.3 | 21.1 | -8.3 | -13.6 | -14.9 | 21.9 | -9.5 | 33.3 | -21.3 | 35.3 | -189.2 | -72.1 | 264.9 | 17.4 | -8.4 | 11.7 | 11 | -14.5 | 8.1 | -10.7 | -10.3 | -59 | 73.6 | -36.6 | 46.9 | -10.5 | 6.8 | 14.7 | -27.6 | 8.6 | 7.9 | 12.6 | -48.2 | 33.2 | -6.1 | -6.2 | -15.5 | 5.8 | 3 | 38.4 | -14.3 | -10.6 | 10.6 | -16.1 | -0.8 | 1.1 | -7.5 | 5.3 | -66.6 | 38.7 | -5.5 | 18.3 | -44.4 | 15.4 | 22.1 | 45.6 | -23.9 | 2.2 | 29.4 | -7.1 | -1.7 | -3.3 | -4.6 | 2.5 | 7.8 | 12.7 | 4.2 | -15.1 | 2.9 | 8.7 | -6.2 | -7.7 | -31 | 5.7 | 6.4 | 21.1 | -17.7 | 12.8 | -1 | 16.8 | 4.9 | -8 | 12.3 | 0.2 | -7.9 | -5.4 | 10.7 | -0.9 | 2.1 | -8.7 | 6.8 | 2.2 | 4.6 | -7.6 | 2.1 | 3.2 | -5 | 3.7 | -3.1 | 3.7 | -5.8 | 5.9 | 39.4 | 3 | -7.6 | 3.7 | 6.7 | 146.6 | 26.5 | 4.6 | 0 | 0 | -1 | -9.8 | 1.6 | -3.7 | -8.2 | -0.7 | 0.6 | -0.5 | 6.7 | 0.2 | -3.1 | -4.4 | 7.8 |
Cash At End Of Period
| 98.2 | 75.4 | 85.9 | 227 | 97.7 | 104.2 | 105.7 | 112 | 90.9 | 99.2 | 112.8 | 127.7 | 105.8 | 115.3 | 82 | 103.3 | 68 | 257.2 | 329.3 | 64.4 | 47 | 55.4 | 43.7 | 32.7 | 47.2 | 39.1 | 49.8 | 60.1 | 119.1 | 45.5 | 82.1 | 35.2 | 45.7 | 38.9 | 24.2 | 51.8 | 43.2 | 35.3 | 22.7 | 70.9 | 37.7 | 43.8 | 50 | 65.5 | 59.7 | 56.7 | 18.3 | 32.6 | 43.2 | 32.6 | 48.7 | 49.5 | 48.4 | 55.9 | 50.6 | 117.2 | 78.5 | 84 | 65.7 | 110.1 | 94.7 | 72.6 | 27 | 50.9 | 48.7 | 19.3 | 26.4 | 28.1 | 31.4 | 36 | 33.5 | 25.7 | 13 | 8.8 | 23.9 | 21 | 12.3 | 18.5 | 26.2 | 57.2 | 51.5 | 45.1 | 24 | 41.7 | 28.9 | 29.9 | 13.1 | 8.2 | 16.2 | 3.9 | 3.7 | 11.6 | 17 | 6.3 | 7.2 | 5.1 | 13.8 | 7 | 4.8 | 0.2 | 7.8 | 5.7 | 2.5 | 3.7 | -3.1 | 3.7 | 3.2 | 5.9 | 39.4 | 3 | 0.4 | 3.7 | 6.7 | 146.6 | 30.3 | 4.6 | 0 | 0 | -0.1 | -9.8 | 1.6 | -3.7 | 4.7 | -0.7 | 0.6 | -0.5 | 9.1 | 0.2 | -3.1 | -4.4 | 9.7 |