
Jones Lang LaSalle Incorporated
NYSE:JLL
228.16 (USD) • At close May 7, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 241.9 | 154.4 | 84.4 | 66.1 | 172.4 | 59.7 | 2.5 | -8.7 | 174.8 | 138.1 | 335.5 | 143.9 | 419.1 | 236.7 | 200 | 102.4 | 250.1 | 134.6 | 14.3 | 17.6 | 277 | 128.9 | 110.7 | 21.2 | 201.3 | 134.9 | 108 | 42.6 | 79.8 | 98.3 | 94.5 | 7.2 | 165.5 | 48 | 94.4 | 25.2 | 198.475 | 113.186 | 91.4 | 41.9 | 194.776 | 104.737 | 72.362 | 16.145 | 147.523 | 63.116 | 49.451 | 13.262 | 107.262 | 49.682 | 37.73 | 14.169 | 85.025 | 33.9 | 45.088 | 1.599 | 84.744 | 0 | 0 | 0.414 | 56.423 | 19.86 | 0 | -61.475 | 41.522 | 15.002 | 27.186 | 2.839 | 105.456 | 46.529 | 78.604 | 27.244 | 80.928 | 24.697 | 0 | 0 | 66.886 | 20.617 | 24.751 | -8.582 | 49.956 | 15.305 | 5.067 | -6.085 | 37.316 | 7.411 | 0 | -7.247 | 17.47 | 10.169 | 3.506 | -4.035 | -2.869 | -6.181 | 0 | -3.546 | -15.26 | -5.335 | -11.493 | -24.972 | 15.214 | -16.937 | 0 | -55.415 | 11.789 | 4.806 | 7.31 | -3.44 | 16.009 | 0 | 6.94 | -4.719 | 25.478 | 0.923 |
Depreciation & Amortization
| 67 | 65.5 | 62.3 | 61 | 61.9 | 59.1 | 59.9 | 57.5 | 62.6 | 55.7 | 55.4 | 54.4 | 57.2 | 52.8 | 54.5 | 53 | 0 | 54.9 | 56.9 | 55 | 56.8 | 76.6 | 54.4 | 0 | 0 | 0 | 46.3 | 42.1 | 0 | 41.8 | 41.2 | 39.3 | 43.3 | 35.9 | 31.4 | 31.2 | 31.082 | 26.642 | 25.495 | 24.923 | 27.123 | 22.023 | 22.78 | 22.411 | 20.857 | 19.742 | 20.175 | 19.079 | 20.1 | 19.089 | 19.962 | 19.659 | 32.185 | 28.732 | 19.35 | 18.315 | 32.699 | 25.143 | 25.591 | 29.37 | 31.735 | 26.829 | 21.3 | 38.831 | 49.802 | 37.229 | 49.791 | 16.446 | 16.752 | -8.793 | 38.59 | 25.228 | 34.712 | 21.477 | 19.513 | 17.818 | 25.13 | 12.906 | 13.733 | 13.66 | -2.184 | 19.077 | 4.397 | 11.846 | 0.226 | 11.585 | 12.488 | 12.645 | 20.817 | 11.381 | 9.35 | 9.471 | 11.954 | 12.044 | 12.091 | 11.331 | 11.337 | 10.298 | 10.797 | 10.694 | 9.95 | 9.665 | 10.106 | 6.955 | 5.278 | 2.599 | 2.962 | 2.616 | 2.598 | 2.541 | 2.18 | 1.774 | 2.002 | 1.169 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | -18.4 | 0 | 0 | -4.3 | -119.3 | 0 | 0 | 0 | -0.4 | 0 | 0 | -2.7 | -37.1 | 0 | 0 | 0 | -18.7 | 0 | 0 | 0 | -25.2 | 0 | 0 | 0 | -32.5 | 0 | 0 | 0 | -1.5 | 0 | 0 | 0 | 0 | 0 | 0 | -5,881 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -601.497 | -551.939 | 0 | 0 | -263,136.799 | -254,212.584 | 0 | 0 | -373.597 | -362.498 | 0 | 0 | -190.657 | -453.86 | 0 | 0 | -313,710.999 | -318.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,338.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.636 | 0 | 0 | 0 | 22.29 | 7.218 | 0 | 27.118 | -18.162 | 13.944 | 39.717 | 57.939 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 18.5 | 22.1 | 45.6 | 11.2 | 18.8 | 6.5 | 36.3 | 16.7 | 16.1 | 25.3 | 25.8 | 18.6 | 28.6 | 24 | 26.3 | 17.5 | 0 | 16.3 | 30.7 | 18.6 | 62.4 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.48 | 4.745 | 0 | 6.233 | 4.555 | 5.073 | 0 | 7.533 | 6.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.314 | 0 | 7.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.139 | 0.036 | 0 | 0 | 0 | 30.413 | 18.191 | 18.865 | 18.326 | 19.201 | 14.942 | 20.801 | 46.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 539.8 | 9.7 | 145.3 | -809.5 | 384.7 | 184.8 | 13.8 | -799 | 304.2 | -89.3 | -56.5 | -963.2 | 350.9 | 165.4 | -6.3 | -559.6 | 472.5 | 221.6 | 425.3 | -699.5 | 352 | 35.1 | -116.4 | -613.2 | 313.6 | 66.8 | -156.6 | -343.5 | 357.1 | 176.2 | 35.8 | -287.6 | 52.2 | 25.1 | -74.1 | -406.4 | -87.8 | 39.653 | 12.2 | -409.8 | 234.611 | 60.656 | 15.922 | -306.938 | 227.016 | 54.75 | -17.634 | -347.636 | 155.231 | 82.167 | -2.46 | -242.658 | 132.786 | 26.79 | -19.546 | -239.506 | 152.18 | 116.25 | -8.331 | -191.983 | 77.272 | 74.531 | -123.506 | -21.793 | 46.958 | 1.706 | 33.645 | -319.164 | 109.381 | 66.437 | 100.633 | -238.554 | 106.542 | 137.656 | -35.489 | -112.34 | 18.214 | 36.43 | -9.702 | -94.768 | 56.628 | 23.661 | 8.511 | -47.36 | 21.138 | 24.092 | -4.228 | -30.984 | 15.005 | 16.997 | -19.433 | -27.602 | 51.349 | 26.122 | -9.488 | -87.764 | 41.289 | 41.394 | 11.019 | -54.287 | 30.579 | -12.675 | -1.841 | -90.402 | -14.785 | 7.363 | 20.714 | -28.301 | 5.396 | 1.171 | 4.364 | -1.865 | -12.119 | -1.654 |
Accounts Receivables
| -95.6 | -55.2 | -41.3 | 156.2 | -151.8 | 18.3 | 22.9 | 158.5 | -383.7 | -114.3 | 64.6 | 76.2 | -402 | -150.5 | -83.9 | 154 | 0 | -57.7 | 381.6 | 250.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -400,762 | 0 | 0 | 63.39 | 0 | -118.854 | -55.684 | 85.668 | 0 | -88.994 | -20.342 | 47.465 | -138.795 | 0 | 0 | 0 | 0 | 0 | 0 | 2,200 | 0 | 15.74 | 0 | 51.97 | 0 | 37.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51.047 | 0 | 35.623 | 0 | 0 | 0 | 56,124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.621 | 33.123 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | 0 | -76.8 | 0 | 0 | 0 | 0 | 165.4 | 0 | 0 | 271.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147,908.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 249,449.602 | 0 | 0 | 0 | 4.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88,949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 136.3 | 39.3 | 15.1 | -154.5 | 253 | 28.1 | -63.8 | -93.3 | -115.2 | -51.1 | -158.4 | -181.2 | -11.6 | -6 | -76.5 | -189.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 253,004 | 0 | 0 | 0 | 0 | 0 | 0 | -387.902 | 0 | 0 | 0 | -386.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -247.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -145.166 | 0 | 0 | 0 | -145,073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 499.1 | 25.6 | 171.5 | -811.2 | 360.3 | 138.4 | 54.7 | -864.2 | 803.1 | -89.3 | 37.3 | -858.2 | 493.2 | 321.9 | 154.1 | -524.4 | 472.5 | 279.3 | 43.7 | -949.9 | 352 | 35.1 | -116.4 | -613.2 | 313.6 | 66.8 | -156.6 | -343.5 | 357.1 | 176.2 | 35.8 | -287.6 | 52.2 | 25.1 | -74.1 | -406.4 | -238.561 | 39.653 | 12.2 | -473.19 | 234.611 | 179.51 | 71.606 | -4.704 | 227.016 | 143.744 | 2.708 | -8.65 | 294.026 | 82.167 | -2.46 | -242.658 | 132.786 | 26.79 | -19.546 | -251,889.108 | 152.18 | 100.51 | -8.331 | -0.582 | 77.272 | 37.18 | -123.506 | -21.793 | 46.958 | 1.706 | 33.645 | -319.164 | 109.381 | 66.437 | 100.633 | -238.554 | 106.542 | 86.609 | -35.489 | -2.797 | 18.214 | 36.43 | -9.702 | -94.768 | 56.628 | 23.661 | 8.511 | -47.36 | 21.138 | 24.092 | -4.228 | -30.984 | 15.005 | 16.997 | -19.433 | -27.602 | 51.349 | 26.122 | -9.488 | -87.764 | 41.289 | 41.394 | 11.019 | -54.287 | 30.579 | -12.675 | -1.841 | -90.402 | -14.785 | 7.363 | 20.714 | -28.301 | 5.396 | 1.171 | -2.257 | -34.988 | -12.119 | -1.654 |
Other Non Cash Items
| 60.1 | 9.9 | -63.7 | -6.3 | 110 | 15.6 | 124.5 | 21.5 | 163.4 | 7.7 | -183.2 | 29.9 | -93.3 | -22.5 | -58.8 | -72.4 | 66.1 | -19.6 | -25.8 | 62.2 | 5.8 | -23 | 19.7 | 40.5 | 114.7 | 65.9 | -7 | 0.2 | 89.1 | 0 | 26.6 | 29.5 | 76.8 | 21.9 | 2.4 | 13.1 | 252.257 | 17.219 | -8.195 | 5,888.177 | -0.705 | -7.18 | 5.147 | -1.07 | -6.911 | 2.004 | 4.906 | 6.306 | 4.507 | 5.968 | 18.272 | 12.708 | 2.517 | 607.212 | 567.914 | 22.413 | 6.575 | 263,183.841 | 254,261.293 | 15.867 | 41.263 | 382.099 | 382.708 | 40.572 | 8.205 | 196.803 | 441.883 | 28.029 | 24.411 | 313,739.941 | 303.293 | 3.665 | 1.337 | 2.081 | 70.921 | -0.306 | -0.84 | -1.642 | 0.988 | 5,341.418 | 20.622 | -5.45 | 6.544 | 0.943 | 16.024 | 2.358 | 5.441 | 1.78 | -5.146 | 1.12 | 3.864 | 5.296 | 6.7 | 20.344 | 4.129 | 7.215 | 14.792 | -6.451 | 5.485 | -30.912 | 19.636 | -19.308 | -91.19 | 3.049 | 2.385 | -0.327 | 1.092 | 0.908 | -0.562 | 3.437 | 1.181 | 0.132 | -0.337 | 1.274 |
Operating Cash Flow
| 927.3 | 261.6 | 273.9 | -677.5 | 729.4 | 325.7 | 237 | -716.3 | 601.8 | 137.5 | 177 | -716.4 | 762.1 | 456.4 | 215.7 | -461.8 | 751.6 | 407.8 | 501.4 | -546.1 | 735.3 | 231.6 | 68.4 | -551.5 | 604.4 | 267.6 | -9.3 | -258.6 | 493.5 | 316.3 | 198.1 | -211.6 | 366.4 | 130.9 | 54.1 | -336.9 | 394.014 | 196.7 | 120.9 | -335.8 | 460.285 | 184.981 | 116.211 | -263.219 | 393.04 | 144.685 | 56.898 | -301.456 | 293.41 | 156.906 | 73.504 | -196.122 | 252.513 | 95.137 | 60.867 | -197.179 | 276.198 | 188.435 | 65.969 | -146.332 | 206.693 | 129.722 | -81.996 | -3.865 | 146.487 | 60.083 | 98.645 | -271.85 | 256 | 133.115 | 202.72 | -182.417 | 223.519 | 186.225 | 54.945 | -86.986 | 109.39 | 68.311 | 29.77 | -86.835 | 125.022 | 52.593 | 24.519 | -40.656 | 74.704 | 45.446 | 13.701 | -23.806 | 48.146 | 39.667 | -2.713 | -16.731 | 67.806 | 52.329 | 6.732 | -72.764 | 104.861 | 65.315 | 34.673 | -54.033 | 76.418 | -10.369 | -22.407 | -31.675 | 4.667 | 14.441 | 32.078 | -28.217 | 23.441 | 7.149 | 14.665 | -4.678 | 15.024 | 1.712 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -59.2 | -44.9 | -38.2 | -43.2 | -49.2 | -49.5 | -38.9 | -49.3 | -69.8 | -49.1 | -40.3 | -46.6 | -64.3 | -41.8 | -35.2 | -34.6 | -36.9 | -35.2 | -32.9 | -44.4 | -56.7 | -47.3 | -39.2 | -44.6 | -51.8 | -39.1 | -29.4 | -41.6 | -53.3 | -34.9 | -31.6 | -31.6 | -76.8 | -59.6 | -46.5 | -67.7 | -60.571 | -42.2 | -26.2 | -19.2 | -53.237 | -36.046 | -34.38 | -33.264 | -55.489 | -24.983 | -17.524 | -12.688 | -39.921 | -22.351 | -20.66 | -11.826 | -35.636 | -19.707 | -19.025 | -17.17 | 3.876 | 0 | 1.357 | -4.478 | -26.353 | -17.166 | -14.079 | -6.952 | -39.671 | -34.449 | -55.641 | -18.787 | -42.423 | -25.924 | -26.054 | -19.342 | -26.181 | -15.591 | -20.134 | -8.401 | -17.877 | -9.096 | -8.674 | -4.138 | -12.578 | -5.141 | -7.443 | -2.998 | -6.153 | -3.409 | -5.23 | -3.805 | -6.641 | -4.789 | -3.278 | -2.082 | -7.478 | -10.657 | -9.727 | -7.93 | -14.998 | -11.508 | -9.032 | -10.266 | -13.207 | -10.926 | -6.827 | -5.888 | -3.671 | -5.123 | -3.804 | -2.863 | -2.901 | -1.372 | -1.023 | -0.981 | -1.496 | -1.691 |
Acquisitions Net
| 49.1 | -4.8 | -34.5 | 0 | 0 | -20.6 | -79.8 | 0 | -25 | -24.6 | -121.4 | -2 | -443.4 | -76.9 | -43.6 | -0.2 | 0 | -8.3 | -0.9 | 0 | -12.1 | -790.9 | -26.2 | -26.7 | -90.3 | -38.2 | -14.4 | -8.7 | -13.1 | -5.4 | -14.2 | -26.1 | -83.2 | -341.1 | -19.2 | -136.8 | -295.511 | -69.633 | -51.1 | -3.7 | -14.035 | -19.629 | -25.431 | -13.318 | -3.012 | -29.726 | -45.737 | -13.438 | -12.672 | -95.388 | -14.138 | -11.83 | -23.129 | -65.201 | -214.244 | -20.24 | 55.188 | 0 | -4.69 | -19.474 | -11.823 | -4.96 | 3.898 | -13.783 | -65.875 | -114.701 | -127.497 | -51.152 | -20.434 | -26.465 | -52.029 | -14.668 | 49.69 | -37.555 | -51.484 | -152.35 | 0 | -20.235 | -4.5 | 7,917 | 29.983 | -0.509 | -2.9 | -1.9 | 4.282 | -2.499 | -1.233 | -1.65 | 27.764 | -12.426 | -7.722 | -8.19 | 1.729 | -0.57 | -2.327 | -0.827 | 8.874 | -17.302 | -1.292 | -3.613 | -54.353 | -6.319 | -19.846 | 24.293 | 0.083 | -24.679 | -9.737 | -17.014 | -7.544 | -8.898 | 3.11 | -2.206 | -19.867 | -0.977 |
Purchases Of Investments
| 0 | -28.2 | -23.6 | -17.4 | -22.6 | 0 | -33.4 | -32.8 | 0 | -20.9 | 0 | -48.5 | -17.1 | -12 | -4.6 | -71 | 0 | -2.5 | -4.5 | -3.2 | -11.6 | -48.4 | -3.6 | -15.6 | 0 | 0 | 7.1 | -17.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.424 | 0 | 0 | 31.587 | 306.36 | 116.368 | 3.035 | 41.379 | 61.034 | 0 | 0 | 0 | 27.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.386 | 0 | -9.927 | -4.186 | -11.885 | 0 | 0 | -27.484 | -2.9 | -1.9 | 0 | 0 | 0 | 0 | -29.723 | -0.063 | 0 | -0.224 | 0 | -0.435 | -2.983 | 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 | -54 | 0 | 33.4 | 0 | 2.4 | -4.6 | 0 | 0 | 0 | 25.6 | 9.5 | 0 | 0 | 5.8 | 11.3 | 0 | 0 | 4.6 | 12.2 | 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 | 8.08 | 25.049 | 7.507 | 0 | 6.672 | 0 | 5.823 | 10.842 | 0 | 2.547 | 0.168 | -0.875 | 0 | -0.104 | 0.873 | -0.029 | 0 | 0 | 0.006 | 0.494 | 10.448 | 17.037 | 7.038 | 1.224 | 7.186 | 7.948 | 1.417 | 5.841 | 1.794 | 5.676 | 102 | 25.569 | 1.601 | 6.327 | 5.056 | 1.548 | 5.653 | 1.295 | 3.239 | 2.984 | 11.519 | 3.357 | 2.887 | 2.311 | 2.939 | 2.167 | 17.606 | -13.541 | 3.622 | 13.205 | 4.475 | 0.875 | 18.444 | 3.086 | 3.525 | 5.936 | 1.048 | 1.485 | 0.321 | 1.889 | 3.023 | 1.628 | 1.149 | 2.916 | 0.11 |
Other Investing Activites
| -87.7 | 19.3 | -3.5 | 6.3 | 55.8 | 10.4 | 32 | 8.1 | -2.9 | 14.5 | 192.6 | 3.1 | 35 | 2.9 | -42.1 | 8 | -9.5 | 25.4 | 8.1 | -42.9 | 24.8 | 29.6 | 6.1 | -4.1 | 8.9 | 13.8 | 13 | 8 | 19.4 | 2.2 | 11.6 | 14.2 | -24.6 | -17.6 | 50.9 | 20.2 | -44.069 | 19.633 | 6 | 1.846 | -9.163 | 28.037 | 15.243 | 7.285 | 6.448 | 5.311 | 21.277 | 5.349 | 36.898 | 0 | 0 | 0 | -13.812 | 0 | 6.929 | -31.587 | -306.36 | -218.791 | -13.572 | -58.974 | -60.25 | 0.106 | -19.498 | 0 | -25.056 | 0.023 | 10.4 | 0 | -45.517 | 0 | -23.088 | 2.425 | -62.122 | 0 | 35.386 | -0.007 | 0 | 19.85 | 0 | -8,022.677 | -35.148 | 0 | 2.9 | 1.9 | -7.32 | 0 | 0 | 0 | 0 | 0.063 | 0 | 0.224 | -16.367 | 0 | 0 | 0 | -15.214 | 0 | -10.476 | -2.003 | 0 | 0 | 12.426 | -59.969 | -179.089 | -0.972 | -1.017 | 0 | -0.224 | 0.191 | 0.033 | 0 | -0.091 | 0.034 |
Investing Cash Flow
| -97.8 | -58.6 | -99.8 | -54.3 | -70 | -59.7 | -86.7 | -74 | -95.3 | -84.7 | 30.9 | -94 | -489.8 | -102.2 | -116 | -97.8 | -46.4 | -14.8 | -18.9 | -90.5 | -55.6 | -852.4 | -50.7 | -91 | -133.2 | -63.5 | -23.7 | -60 | -47 | -38.1 | -34.2 | -43.5 | -184.6 | -418.3 | -14.8 | -184.3 | -400.151 | -92.2 | -71.3 | -21.054 | -76.435 | -27.638 | -44.568 | -39.297 | -52.053 | -49.398 | -41.984 | -20.777 | -15.695 | -109.659 | -9.749 | -16.149 | -53.153 | -78.236 | -226.34 | -31.587 | 69.906 | -102.423 | -11.323 | -41.379 | -38.267 | -22.02 | -29.783 | -19.862 | -103.066 | -149.127 | -172.738 | -69.933 | -107.88 | -41.941 | -84.134 | -24.547 | -37.389 | -45.96 | -63.67 | -159.341 | -21.963 | -11.873 | -19.383 | -7.815 | 7.826 | -31.533 | -4.016 | 0.158 | -7.643 | -0.255 | -5.168 | -2.216 | -5.616 | -5.696 | -7.643 | -7.385 | -19.805 | -8.723 | -12.87 | 8.849 | -34.879 | -25.188 | -7.595 | -11.407 | -66.685 | 1.199 | -11.161 | -38.039 | -176.741 | -29.726 | -13.073 | -19.556 | -8.78 | -7.056 | 3.748 | -2.038 | -18.538 | -2.524 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -769.1 | -187.6 | -116.7 | 751.3 | -553.4 | -241.1 | -243 | 812.7 | -464.5 | 72.1 | 264.9 | 947.6 | -43.6 | -116.2 | 10.8 | 386.8 | -447.2 | -312.3 | -751.6 | 931.6 | -619.3 | 607.7 | -25.3 | 611.2 | -240 | -184.2 | 106.4 | 325 | -450 | -225 | -104.3 | 250 | -161 | 275 | 55.8 | 519.2 | 38.5 | -84.5 | -6.3 | 336.1 | -274.785 | -142.63 | -25.377 | 293.525 | -294.955 | -49.245 | 16.866 | 306.565 | -129.146 | -30.023 | -14.519 | 132.508 | -92.763 | 131.651 | 168.685 | 94.317 | -55.985 | -49.551 | -49.932 | 183.27 | -151.049 | -88.836 | -97.446 | 26.047 | -53.365 | 97.06 | 85.165 | 336.061 | -72.842 | -31.554 | -115.143 | 215.653 | -127.12 | -122.914 | 17.989 | 235.748 | -52.288 | -56.291 | 4.265 | 89.796 | -129.119 | -13.433 | -11.274 | 5.936 | -12.46 | -43.265 | -10.318 | 26.633 | -34.761 | -28.607 | 3.976 | 25.154 | -49.482 | -41.78 | 2.683 | 67.491 | -66.243 | -35.855 | -30.765 | 53.474 | -11.856 | -7.498 | 30.482 | 91.397 | 173.935 | 18.666 | -20.743 | 30.519 | 0 | -77.416 | -5.799 | 12.1 | 5.6 | 2.302 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.7 | 0 | 0 | 0 | 2.9 | 0 | 0 | 0 | 3.6 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.151 | 0 | 0.833 | 0 | 0.327 | 0 | 0.696 | 0 | -0.221 | -0.045 | 218.59 | 2.369 | 1.685 | 1.956 | 3.728 | 2.584 | 1.573 | 0 | 3.274 | 2.919 | 3.092 | 2.846 | 5.118 | 12.54 | 8.359 | 13.492 | 6.627 | 0 | -16.276 | 9.37 | 4.984 | 1.922 | 3.048 | 1.063 | 1.462 | 0 | 1.074 | 0.194 | 2.451 | 0.409 | 1.03 | 0 | 0.846 | 0.321 | -1.547 | 0.028 | 1.083 | 2.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -52.1 | -20 | -20.4 | -20 | -52.8 | -19.9 | -19.5 | 0 | -91.8 | -148.9 | -297.7 | -150 | -206.3 | -151.6 | -37.9 | 0 | -73.5 | -25 | 0 | -25 | -13.6 | 0 | 0 | 0 | -12.4 | 0 | 0 | 0 | -6.6 | 0 | 0 | 0 | -7 | 0 | 0 | 0 | -0.487 | -7.493 | -0.197 | -1.915 | -0.315 | -11.31 | -0.228 | -4.101 | -0.197 | -12.951 | -0.036 | -1.093 | -0.097 | -7.634 | -0.024 | -3.901 | -0.04 | -21.035 | -0.076 | -9.083 | -0.111 | -13.431 | -0.05 | -5.856 | 7.159 | -6.533 | 0 | -0.625 | -0.15 | -12.044 | -0.182 | -1.65 | -30.001 | -72.77 | 0.801 | -23.473 | -35.063 | -26.467 | -11.518 | -8.992 | -32.443 | -8.949 | -27.881 | -15.955 | -10.215 | -19.831 | -12.735 | -7.481 | -8.145 | -2.563 | 0.013 | -0.78 | -4.522 | -4.189 | 0 | 0 | -4.118 | -1.03 | -0.22 | -9.836 | 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 | -22.8 | 0 | -19.9 | 0 | -18.9 | 0 | -18.9 | 0 | -17 | 0 | -16.1 | 0 | -15.2 | 0 | -14.2 | 0 | -13.261 | 0 | -12.3 | 0 | -11.392 | 0 | -10.493 | 0 | -10.003 | -0.003 | -10.02 | 0 | -9.128 | 0 | 0 | 0 | -6.731 | 0.001 | 0 | 0 | -4.471 | -0.003 | 0 | 0 | -4.452 | -0.001 | 0 | 0 | -9.115 | 0 | 0 | 0 | -16.85 | 0 | 0 | 0 | -11.993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.499 | -7.941 | -4.395 | 0 | -1.202 |
Other Financing Activities
| 21 | -6.7 | -4.5 | -27.9 | 0.7 | -11.7 | -8.9 | -37.4 | 42.7 | -24 | -172.4 | 8.9 | 66.8 | -7.6 | -34.9 | -10.1 | -6.7 | -20.6 | -17.6 | -23.3 | 42 | 39.4 | -0.1 | -18.4 | -54.9 | -26.5 | -46.1 | 16.8 | 8.9 | -24.7 | -12.2 | -33.1 | 33.3 | 26.8 | -104.4 | 21.1 | 6.572 | -3.407 | -39.003 | -20.785 | 0.694 | 8.457 | -25.797 | 0.723 | -2.81 | -35.235 | -33.343 | -1.928 | -109.425 | 0.641 | -35.559 | 1.056 | -1.102 | -137.7 | -9.305 | -7.494 | -105.684 | -6.515 | -4.429 | 0.582 | 0.001 | 0 | -11.059 | -3.938 | -0.146 | -2.015 | -21.616 | 0.856 | 0.408 | 22.053 | -13.258 | 4.506 | 1.506 | 16.451 | -9.488 | 8.876 | -8.426 | 0 | 0 | 0 | 31.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.144 | 0 | 0 | 0 | -0.816 | 0 | 0 | 0 | 3.697 | 0 | 1.763 | 0.107 | 0 | 0 | 0 | 0 | -0.234 | 83.056 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -800.2 | -214.3 | -141.6 | 703.4 | -605.5 | -272.7 | -271.4 | 775.3 | -513.6 | -100.8 | -205.2 | 806.5 | -183.1 | -275.4 | -62 | 376.7 | -527.4 | -357.9 | -769.2 | 883.3 | -610 | 647.1 | -45.3 | 592.8 | -313.8 | -210.7 | 41.4 | 341.8 | -458.1 | -249.7 | -132.6 | 216.9 | -142.9 | 301.8 | -62.8 | 540.3 | 31.324 | -95.4 | -57.8 | 313.4 | -285.798 | -145.483 | -61.895 | 290.147 | -307.965 | -97.434 | -26.533 | 303.544 | -251.286 | -37.016 | -50.102 | 129.663 | -100.577 | -26.845 | 160.137 | 77.82 | -165.924 | -69.289 | -53.715 | 178.168 | -155.774 | -95.415 | 110.084 | 23.853 | -61.091 | 84.957 | 67.095 | 337.851 | -117.712 | -80.515 | -124.326 | 199.605 | -169.578 | -130.084 | 2.101 | 248.172 | -84.798 | -51.748 | -16.989 | 92.448 | -124.333 | -23.894 | -19.025 | 0.377 | -17.557 | -44.765 | -8.843 | 25.853 | -38.209 | -32.602 | 6.427 | 25.563 | -48.426 | -42.81 | 3.309 | 57.976 | -68.606 | -35.827 | -29.682 | 55.9 | -8.159 | -7.498 | 32.245 | 91.504 | 173.935 | 18.666 | -20.743 | 30.519 | -0.234 | 3.141 | -13.74 | 7.705 | 5.6 | 1.1 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -26.2 | 12.9 | -5 | -9.7 | 15.9 | -13.4 | -0.7 | 4.5 | 24.3 | -26 | -30.9 | -6.7 | -3.7 | -7.6 | 2.7 | -12.4 | 19.1 | 10.8 | 6 | -21.1 | 8.6 | -11.3 | 1.2 | 0.7 | 1 | -6.5 | -16.4 | 2 | 1.7 | 1.9 | 4.9 | 4.1 | -8.8 | 0.3 | -3.2 | 4.7 | 14.448 | -6.6 | 0.7 | -8.479 | 0 | -4.383 | 0.812 | -0.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.141 | -0.403 | -0.111 | -0.068 | -0.134 | 0.149 | -0.052 | 0.068 | 0.316 | -0.192 | 0.108 | -0.102 | 0.21 | -0.004 |
Net Change In Cash
| 3.1 | 225.2 | 32.3 | -38.1 | 69.8 | -20.1 | -121.8 | -10.5 | 17.2 | -74 | -28.2 | -10.6 | 85.5 | 71.2 | 40.4 | -195.3 | 196.9 | 45.9 | -280.7 | 225.6 | 78.3 | 15 | -26.4 | -49 | 158.4 | -13.1 | -8 | 25.2 | -9.9 | 30.9 | 11.1 | -35.4 | 30.1 | 14.7 | -26.7 | 23.8 | 23.1 | 2.5 | -7.5 | -51.922 | 87.845 | 11.86 | 10.56 | -12.578 | 33.022 | -2.147 | -11.619 | -18.689 | 26.429 | 10.231 | 13.653 | -82.608 | 98.783 | -9.944 | -5.336 | -150.946 | 180.18 | 16.723 | -4.726 | -9.543 | 12.652 | 12.287 | -1.695 | 0.126 | -17.67 | -4.087 | -6.998 | -3.932 | 30.408 | 10.659 | -5.74 | -7.359 | 16.552 | 10.181 | -6.624 | 1.845 | 2.629 | 4.69 | -6.602 | -2.202 | 8.515 | -2.834 | 1.478 | -40.121 | 49.504 | 0.426 | -0.31 | -0.169 | 4.321 | 1.369 | -3.929 | 1.447 | -0.425 | 0.796 | -2.829 | -5.939 | 1.376 | 4.3 | -2.604 | -7.537 | 1.715 | -17.071 | -1.323 | 23.046 | 1.727 | 3.53 | -1.79 | -17.186 | 14.743 | 3.042 | 4.781 | 0.887 | 2.3 | 0.284 |
Cash At End Of Period
| 652.7 | 649.6 | 657.6 | 625.3 | 663.4 | 593.6 | 613.7 | 735.5 | 746 | 728.8 | 802.8 | 831 | 841.6 | 756.1 | 684.9 | 644.5 | 839.8 | 642.9 | 597 | 877.7 | 652.1 | 573.8 | 558.8 | 585.2 | 634.2 | 475.8 | 488.9 | 496.9 | 268 | 455.7 | 424.8 | 223.1 | 258.5 | 228.4 | 213.7 | 240.4 | 216.583 | 193.5 | 191 | 198.5 | 250.413 | 162.568 | 150.708 | 140.148 | 152.726 | 119.704 | 121.851 | 133.47 | 152.159 | 125.73 | 115.499 | 101.846 | 184.454 | 85.671 | 95.615 | 100.951 | 251.897 | 71.717 | 54.994 | 59.72 | 69.263 | 56.611 | 44.324 | 46.019 | 45.893 | 63.563 | 67.65 | 74.648 | 78.58 | 48.172 | 37.513 | 43.253 | 50.612 | 34.06 | 23.879 | 30.503 | 28.658 | 26.029 | 21.339 | 27.941 | 30.143 | 21.628 | 24.462 | 22.984 | 63.105 | 13.601 | 13.175 | 13.485 | 13.654 | 9.333 | 7.964 | 11.893 | 10.446 | 10.871 | 10.075 | 12.904 | 18.843 | 17.467 | 13.167 | 15.771 | 23.308 | 21.593 | 38.664 | 39.987 | 16.941 | 15.214 | 11.684 | 13.474 | 30.66 | 15.917 | 12.875 | 8.094 | 7.207 | 4.907 |