Lithia Motors, Inc.
NYSE:LAD
344.08 (USD) • At close November 4, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 222.9 | 214.2 | 162.6 | 213.5 | 264.9 | 301.1 | 229.6 | 249.8 | 330.5 | 337.6 | 343.7 | 292.6 | 309 | 304.9 | 156.2 | 187.6 | 158.8 | 77.7 | 46.2 | 68 | 85.2 | 61.9 | 56.4 | 59.872 | 93.107 | 60.66 | 52.061 | 89.404 | 51.886 | 53.2 | 50.727 | 51.319 | 54.041 | 51.428 | 40.27 | 47.732 | 43.391 | 51.223 | 40.653 | 41.14 | 34.537 | 38.309 | 24.734 | 27.372 | 31.018 | 25.555 | 22.055 | 19.832 | 23.243 | 20.491 | 16.796 | 18.766 | 16.563 | 14.826 | 8.705 | 4.379 | 9.792 | -1.719 | 1.267 | -1.554 | 5.713 | 3.663 | 1.329 | -4.278 | -2.363 | -243.784 | -2.161 | -4.706 | 11.237 | 7.943 | 7.075 | 5.529 | 10.8 | 11.667 | 9.308 | 9.503 | 17.632 | 12.675 | 9.99 | 9.882 | 14.47 | 10.84 | 7.479 | 9.982 | 12.881 | 8.519 | 4.165 | 7.261 | 10.729 | 7.935 | 6.391 | 6.132 | 7.696 | 5.071 | 2.855 | 5.632 | 7.523 | 6.194 | 4.964 | 5.7 | 5.9 | 4.6 | 3 | 3.4 | 3.7 | 2.2 | 1.5 | 1.9 | 1.6 | 1.4 | 1.1 |
Depreciation & Amortization
| 78.5 | 86.2 | 80.2 | 49.4 | 72.2 | 66.5 | 65.3 | 68.4 | 60.2 | 60.3 | 39.2 | 47.8 | 44.9 | 38.6 | 35 | 54 | 23 | 22.3 | 22 | 21.5 | 20.9 | 20.2 | 19.8 | 20.076 | 19.649 | 18.821 | 16.854 | 16.124 | 14.828 | 14.031 | 12.739 | 12.997 | 12.206 | 12.503 | 11.663 | 11.056 | 10.531 | 10.287 | 9.726 | 8.964 | 6.067 | 5.825 | 5.507 | 5.316 | 5.099 | 4.899 | 4.721 | 4.441 | 4.413 | 4.261 | 4.199 | 4.195 | 4.247 | 4.313 | 4.193 | 4.189 | 4.238 | 4.406 | 4.753 | 6.369 | 4.003 | 4.121 | 4.328 | 1.141 | 5.703 | 5.066 | 5.822 | 6.035 | 5.34 | 5.014 | 4.953 | 4.799 | 4.411 | 4.212 | 4.046 | 3.871 | 3.678 | 3.461 | 3.488 | 3.846 | 3.24 | 3.103 | 2.954 | 2.889 | 2.681 | 2.438 | 2.287 | 2.206 | 2.044 | 1.895 | 1.668 | 2.462 | 2.372 | 2.226 | 2.215 | 2.066 | 1.932 | 1.887 | 1.72 | 1.6 | 1.6 | 1.3 | 1.1 | 1.1 | 0.9 | 0.8 | 0.7 | 0.8 | 0.7 | 0.5 | 0.5 |
Deferred Income Tax
| 44.9 | 27.2 | 14.8 | 11.5 | 15.1 | 17.6 | 14.5 | 31.7 | 46.9 | 5.3 | 11.3 | 17.5 | -6.2 | 21.4 | 10.4 | 10.4 | 11.7 | -13.1 | 8.2 | 0.6 | 31.9 | 2.4 | 5.2 | 13.554 | 19.101 | -2.343 | 2.688 | -10.196 | 8.554 | -0.739 | -0.417 | 0.356 | 4.078 | -4.557 | 10.261 | 20.296 | -6.81 | -5.008 | 3.863 | 8.63 | 1.885 | 0.974 | 1.866 | 5.973 | 7.679 | 1.031 | -0.206 | 7.321 | 6.549 | 1.172 | -0.87 | 4.768 | 1.265 | 2.454 | -0.394 | 0.479 | 2.174 | 0.48 | -5.264 | 4.621 | -1.202 | 0.983 | 1.225 | 5.277 | 0.923 | -115.23 | 3.997 | 1.746 | 2.153 | 2.404 | 8.147 | 2.105 | 0.436 | 2.638 | 1.133 | 3.312 | 0.447 | -0.3 | 1.827 | 6.11 | 2.244 | 1.414 | 2.371 | 5.947 | 2.538 | 0.176 | 1.574 | 2.989 | 1.398 | -1.625 | 2.201 | -0.384 | 0.299 | 0.211 | -0.223 | 0.618 | -0.085 | -2.587 | 2.25 | -0.3 | 0 | -1.6 | 0.2 | 0.7 | 0 | 0.1 | -0.2 | 0.2 | 0 | 0 | 0.7 |
Stock Based Compensation
| 16.3 | 13.4 | 14.4 | 10.4 | 11.1 | 10.2 | 9.1 | 9.4 | 8.6 | 12.6 | 10.5 | 9.1 | 8.4 | 9.2 | 8 | 6 | 7.1 | 5 | 5.1 | 4.4 | 4.4 | 3.9 | 3.5 | 3.524 | 3 | 3.2 | 3.6 | 2.876 | 2.964 | 2.813 | 2.619 | 2.382 | 2.647 | 2.869 | 3.149 | 3.292 | 2.757 | 3.095 | 2.727 | 2.382 | 1.795 | 1.721 | 1.538 | 2.404 | 1.558 | 1.463 | 1.14 | 0.787 | 0.817 | 0.936 | 0.576 | 0.315 | 0.652 | 0.543 | 0.491 | 0.969 | 0.502 | 0.507 | 0.441 | 0.47 | 0.462 | 0.558 | 0.564 | 1.725 | 0 | 0 | 0.545 | 3.384 | 0 | 0 | 0.748 | 3.534 | 0 | 0 | 0.649 | 0.49 | 0 | 0 | 0.075 | 0.24 | 0 | 0 | 0.041 | 0.185 | 0 | 0 | 0.04 | 0.169 | 0 | 0 | 0.041 | 0.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -147.5 | -547.9 | -327.3 | -661.9 | -109.5 | -642.8 | -367.5 | -442.4 | -663.9 | -715.2 | -387.7 | -597.9 | 336.8 | 389.9 | 285.5 | -456.6 | -189.9 | 570.3 | 40.2 | -49.9 | 76.1 | 78.6 | -8.3 | 41.501 | 23.948 | 106.73 | -26.279 | -204.722 | 4.387 | -17.401 | 60.727 | -173.782 | 46.702 | -32.783 | -25.391 | -120.909 | 23.667 | -71.96 | -14.796 | -120.29 | 47.469 | -22.722 | -50.206 | -119.196 | 43.345 | -55.837 | 25.003 | -67.601 | -59.317 | -137.643 | -60.066 | -21.935 | -1.869 | -28.123 | -24.701 | -14.92 | -26.761 | -13.29 | -13.183 | -71.859 | -12.989 | 48.579 | 14.188 | 6.893 | 58.304 | 15.521 | -17.38 | -23.813 | 22.939 | -35.946 | -78.748 | -17.084 | 38.924 | -24.667 | -24.587 | 4.027 | 24.236 | -19.349 | -6.867 | 10.636 | 3.437 | -7.641 | 0.791 | -5.077 | 3.389 | 23.11 | 11.994 | 0.018 | -3.144 | 0.838 | 4.612 | 2.093 | 8.069 | 4.465 | 3.807 | 2.463 | -2.76 | 4.77 | -0.416 | 0.1 | -5.7 | -1.3 | 5.9 | -4.7 | 29.5 | -9.9 | -20.6 | 11.5 | 8.2 | 2.2 | -9.2 |
Accounts Receivables
| -92 | -207.1 | -182.7 | -27.9 | -904.2 | -708.5 | -373 | -1,440.6 | 22.4 | 4 | -80.4 | -62.1 | 100 | -58.3 | -126.7 | -102.2 | -65.1 | -148.3 | 202.1 | -45.3 | 29.6 | -9.8 | 49.9 | -58.719 | 15.504 | 5.287 | 42.628 | -44.015 | -84.253 | -5.215 | 76.123 | -100.05 | -12.475 | -19 | 25.564 | -22.732 | 2.115 | 0.001 | 7.569 | -48.138 | 9.373 | -8.45 | -12.259 | -30.433 | 3.747 | -9.724 | -0.96 | -4.544 | -10.855 | -6.672 | -11.633 | -15.326 | -0.598 | -1.931 | -4.648 | -11.836 | -5.048 | -1.519 | -4.478 | 11.921 | 2.401 | 3.257 | 5.374 | 19.096 | 0 | 0 | 1.106 | 1.607 | 0 | 0 | -5.265 | -8.137 | 0 | 0 | 1.883 | -11.864 | 0 | 0 | -0.355 | 1.178 | 0 | 0 | -0.391 | -0.695 | 0 | 0 | 2.314 | -4.512 | 0 | 0 | -0.939 | -1.007 | 0 | 0 | 0 | 0 | 0 | 0 | -2.611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 219.8 | -360.8 | -183.3 | -365.3 | -148 | -293.3 | -56.9 | -70.6 | -345.4 | -262.1 | -244.9 | -328.6 | 340.1 | 418.5 | 244.6 | -228.2 | -167.7 | 694.5 | -69.8 | -15.6 | 58.9 | 18.4 | -81.4 | -94.434 | 21.064 | 63.332 | -98.862 | -177.001 | 19.98 | 6.22 | -42.298 | -83.283 | 28.488 | -40.308 | -73.744 | -64.672 | -9.747 | -83.2 | -39.46 | -31.653 | 32.951 | -20.552 | -56.748 | -88.709 | 30.712 | -56.789 | 7.89 | -72.256 | -48.594 | -47.479 | -62.113 | -24.813 | 7.109 | -18.729 | -41.769 | -12.946 | -26.363 | -4.666 | -24.33 | -47.852 | 53.461 | 81.067 | 33.017 | 12.526 | 140.049 | -33.071 | -40.331 | -46.041 | 133.68 | -117.867 | 16.385 | 68.218 | 227.161 | -203.464 | -46.555 | -97.413 | 142.441 | -86.064 | -18.275 | -22.831 | 109.868 | -91.188 | -19.45 | 0.928 | 28.504 | 16.289 | -7.255 | -43.864 | 17.595 | -40.679 | -40.178 | 40.962 | 17.202 | 3.176 | 2.86 | -17.164 | 60.612 | -18.206 | -23.428 | -36.4 | 30 | -17.9 | 4.2 | -11.6 | 22.4 | -9.2 | -19.2 | -15 | 7.2 | 4.5 | -5.7 |
Change In Accounts Payables
| -81.1 | 54.2 | 0.2 | 14.2 | 2.7 | -26.8 | -10 | 16 | -23.3 | 6.6 | 26 | -18.8 | -0.2 | 49.6 | 47.8 | 3.2 | 24.7 | 14.9 | -14.6 | -1.9 | -3.4 | 9.9 | -6.4 | 11.455 | 0.716 | -4.004 | 6.933 | 7.611 | 11.983 | 8.031 | -7.617 | 10.296 | -0.525 | 5.758 | 0.92 | -7.094 | -1.086 | 2.055 | 6.799 | -7.351 | 2.835 | -0.363 | 1.774 | 3.632 | 2.77 | 2.488 | -0.41 | 2.62 | -1.908 | 5.74 | 1.549 | 2.239 | -0.92 | 1.383 | 3.296 | -1.207 | -1.488 | -3.216 | 12.454 | -209.413 | -1.389 | 0 | 23.969 | -32.946 | 0 | 0 | 21.332 | 19.672 | 0 | 0 | -89.924 | -80.63 | 0 | 0 | 20.078 | -42.544 | 0 | 0 | -127.971 | -93.888 | 0 | 0 | -103.24 | -165.376 | 0 | 0 | -111.015 | -77.914 | 0 | 0 | 45.886 | -142.696 | 0 | 0 | 0 | 0 | 0 | 0 | -67.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -194.2 | -34.2 | 38.5 | -282.9 | 940 | 385.8 | 72.4 | 1,052.8 | -317.6 | -463.7 | -88.4 | -188.4 | -103.1 | -19.9 | 119.8 | -129.4 | 18.2 | 9.2 | -77.5 | 12.9 | -9 | 60.1 | 29.6 | 183.199 | -13.336 | 42.115 | 23.022 | 8.683 | 56.677 | -26.437 | 34.519 | -0.745 | 31.214 | 20.767 | 21.869 | -26.411 | 32.385 | 9.184 | 10.296 | -33.148 | 2.31 | 6.643 | 17.027 | -3.686 | 6.116 | 8.188 | 18.483 | 6.579 | 2.04 | -89.232 | 12.131 | 15.965 | -7.46 | -8.846 | 18.42 | 11.069 | 6.138 | -3.889 | 3.171 | 173.485 | -66.45 | -32.488 | -48.172 | 8.217 | -81.745 | 48.592 | 0.513 | 0.949 | -110.741 | 81.921 | 0.056 | 3.465 | -188.237 | 178.797 | 0.007 | 155.848 | -118.205 | 66.715 | 139.734 | 126.177 | -106.431 | 83.547 | 123.872 | 160.066 | -25.115 | 6.821 | 127.95 | 126.308 | -20.739 | 41.517 | -0.157 | 104.834 | -9.133 | 1.289 | 0.947 | 19.627 | -63.372 | 22.976 | 93.047 | 36.5 | -35.7 | 16.6 | 1.7 | 6.9 | 7.1 | -0.7 | -1.4 | 26.5 | 1 | -2.3 | -3.5 |
Other Non Cash Items
| 4.2 | 701.3 | 560.6 | 10.2 | -132.3 | -2.3 | 571.7 | -9.5 | -36.7 | 10 | 9.3 | 38.9 | 32.8 | 3.1 | 1.3 | -59.8 | -0.2 | 6.2 | 62.2 | 1.4 | -9.4 | 0.2 | 0.6 | 1.887 | -15.789 | 0.327 | -0.025 | -5.166 | -0.638 | -0.023 | 0.279 | 3.454 | 3.707 | 2.357 | -5.359 | 5.82 | 4.056 | 3.464 | -3.944 | 1.791 | 0.143 | -5.914 | -5.826 | -2.484 | -0.474 | -2.419 | -2.956 | -0.921 | 0.002 | -0.272 | -1.622 | -10.302 | -0.195 | -0.009 | 0.466 | 0.334 | 0.053 | 13.307 | 1.537 | -1.596 | 3.18 | 0.686 | -5.908 | -7.638 | -62.786 | 357.979 | -0.135 | -0.71 | -3.36 | 5.201 | -0.093 | -1.79 | 1.081 | 1.085 | -0.323 | -0.291 | -0.463 | 1.086 | 0.09 | -0.24 | 0.496 | 0.187 | -0.353 | -0.727 | 0.357 | -1.095 | 0.06 | -0.021 | 0.156 | 0.094 | -0.189 | -0.622 | 0.222 | 0.028 | 0.044 | -0.056 | 0.039 | -0.014 | 0.127 | 0.2 | 0.1 | 0 | -0.1 | -0.2 | 0.2 | -0.2 | 0.3 | 0.5 | -1.9 | -0.3 | -0.4 |
Operating Cash Flow
| 219.3 | -205.1 | -35.3 | -366.9 | 121.5 | -249.7 | -49 | -92.6 | -254.4 | -289.4 | 26.3 | -192 | 725.7 | 767.1 | 496.4 | -258.4 | 10.6 | 668.3 | 121.7 | 46 | 209.1 | 167.2 | 77.2 | 140.414 | 142.955 | 187.458 | 48.873 | -111.68 | 81.981 | 51.881 | 126.674 | -103.274 | 123.381 | 31.817 | 34.593 | -32.713 | 77.592 | -8.899 | 38.229 | -57.383 | 91.896 | 18.193 | -22.387 | -80.615 | 88.225 | -25.308 | 49.757 | -36.141 | -24.293 | -111.055 | -40.987 | -4.193 | 20.663 | -5.996 | -11.24 | -4.57 | -10.002 | 3.691 | -10.449 | -63.549 | -0.833 | 58.59 | 15.726 | 3.12 | 66.709 | 24.648 | -9.312 | -18.064 | 41.828 | -15.057 | -57.918 | -2.907 | 55.685 | -5.065 | -9.774 | 20.912 | 45.53 | -2.427 | 8.603 | 30.474 | 23.887 | 7.903 | 13.283 | 13.199 | 21.846 | 33.148 | 20.12 | 12.622 | 11.183 | 9.137 | 14.724 | 9.902 | 18.658 | 12.001 | 8.698 | 10.723 | 6.649 | 10.25 | 8.665 | 7.3 | 1.9 | 3 | 10.2 | 0.3 | 34.3 | -6.9 | -18.4 | 14.8 | 8.6 | 3.8 | -7.4 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -62.2 | -130.1 | -79.6 | -66.5 | -66.6 | -58.2 | -38.9 | -93.3 | -73.2 | -75.9 | -60.7 | -66.3 | -81.1 | -63 | -50 | -42.2 | -47.3 | -36.7 | -41.6 | -33 | -34.1 | -28.7 | -29.1 | -44.614 | -41.013 | -30.369 | -42.004 | -33.204 | -39.908 | -16.227 | -16.039 | -19.398 | -38.116 | -27.347 | -15.9 | -21.085 | -14.151 | -23.091 | -24.917 | -31.834 | -18.919 | -22.6 | -12.63 | -16.222 | -11.696 | -15.522 | -6.585 | -29.618 | -12.273 | -14.234 | -8.459 | -8.677 | -15.141 | -5.522 | -2.333 | -3.9 | -1.807 | -1.093 | -0.789 | -1.765 | -4.51 | -5.811 | -9.045 | -12.007 | -13.305 | -19.985 | -12.126 | -21.479 | -19.857 | -22.96 | -27.645 | -23.082 | -18.48 | -17.392 | -14.745 | -8.606 | -18.117 | -11.328 | -15.238 | -16.766 | -16.715 | -13.097 | -15.242 | -27.466 | -4.928 | -10.523 | -6.859 | -9.392 | -6.727 | -15.098 | -7.266 | -12.421 | -4.826 | -4.377 | -9.062 | -4.866 | -0.114 | -11.286 | -9.717 | -14.5 | -12.3 | -27.9 | -3 | -37.7 | 25.6 | -12 | -16.4 | -3.8 | -0.9 | -0.3 | -3.8 |
Acquisitions Net
| -62.5 | -94.3 | -1,064.3 | 23.3 | -175.8 | -528.1 | -387.4 | -216.9 | -161.3 | -359.7 | -293.6 | -259.2 | -665.6 | -1,315 | -383.2 | -847.9 | -517.2 | -13.1 | -67.6 | -218 | -55.8 | -46.1 | 0 | 1.633 | 32.692 | -49.821 | -324.004 | -42.31 | -309.066 | -88.075 | -6.863 | -35.265 | -180.628 | -4.993 | -1.977 | -36.695 | -34.833 | 9.199 | 3.68 | -578.076 | -2.076 | -37.203 | -31.662 | -49.319 | 0 | -31.786 | 0.44 | -9.623 | -18.594 | -12.782 | 2.901 | 15.256 | 0.987 | -52.89 | 0 | -0.941 | -23.2 | 0.029 | 0.421 | 1.09 | 4.556 | 10.409 | 11.642 | 30.364 | 13.721 | -0.006 | -0.599 | -0.132 | 16.63 | -0.859 | -12.459 | -76.345 | 2.77 | 0 | 0 | -23.763 | -1.943 | -9.472 | -16.535 | -16.733 | -10.464 | -35.334 | -16.864 | -15.543 | -18.976 | -18.854 | -10.426 | -6.612 | -15.161 | -35.265 | -24.66 | -15.544 | -20.987 | -0.25 | -8.715 | 29.914 | 0 | -6.798 | -23.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -182.3 | -24.8 | -122 | 11.1 | 0 | 0 | -11.1 | -2.5 | 0 | 0.5 | -9.8 | -0.5 | 0.1 | -0.3 | -9.6 | -1.3 | -0.2 | -0.4 | -9.3 | -0.5 | 0 | -0.1 | -6.6 | -0.574 | -55.06 | 0.533 | -7.599 | -0.641 | -0.181 | -0.885 | -6.863 | -8.001 | -5.589 | -5.241 | -11.449 | -7.417 | -5.471 | -5.418 | -9.804 | 0 | 0.069 | 0.076 | -3.53 | 0 | 0 | 0 | 0 | 1.968 | 12.273 | 14.234 | -1.968 | 8.677 | 15.141 | 5.522 | -1.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81.1 | 63 | 50 | 42.2 | 47.3 | 36.7 | 0 | 33 | 0 | 28.7 | 0 | 44.614 | 41.013 | 30.369 | 0 | 33.204 | 39.908 | 16.227 | 0 | 19.398 | 38.116 | 27.347 | 0 | 21.085 | 14.151 | 23.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.079 | 0.029 | 0.025 | 0.025 | 0.024 | 0.025 | 0.036 | 0.036 | 0 | 0.024 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -60.9 | 0.3 | 3.7 | 13.2 | 2.3 | -11.1 | 23.5 | 0.2 | -0.1 | 9.7 | 6.8 | -1.3 | -76.5 | -63 | -50 | -28.3 | -43.8 | -35.3 | 0.2 | -19.8 | 12 | -28.3 | 0.4 | -43.558 | -40.772 | -28.671 | 0.105 | -30.33 | -30.451 | -13.756 | 0.399 | -18.943 | -36.557 | -27.242 | 0.092 | -21.044 | -14.067 | -23.049 | 0.103 | -4.072 | 6.091 | 0.179 | -3.53 | 2.754 | 0.139 | -0.203 | -1.882 | -2.4 | -11.162 | -10.269 | 1.009 | 9.783 | -15.181 | 2.799 | 2.036 | 1.373 | 7.341 | 0.456 | 2.144 | 5.546 | 3.376 | 0.051 | 5.551 | -0.092 | 16.935 | 0.268 | 1.118 | 0.263 | 1.01 | 3.108 | 3.748 | 0.145 | -3.861 | -26.292 | 2.505 | 11.464 | 0.049 | 6.648 | 0.187 | 7.737 | 2.883 | 0.913 | 1.484 | 7.95 | -3.787 | 0.663 | 0.369 | -1.228 | -4.426 | 3.583 | -0.027 | 8.508 | 0.431 | 2.55 | 3.466 | -55.007 | -5.113 | 2.543 | 4.083 | 3.4 | 7.8 | 3.1 | 2.7 | 31.9 | -29.6 | 0 | 0 | -13.8 | -8.4 | -2.7 | 0 |
Investing Cash Flow
| -305.7 | -249.2 | -1,265.9 | -30 | -240.1 | -586.3 | -413.9 | -312.5 | -234.6 | -425.4 | -357.3 | -327.3 | -742 | -1,378.3 | -442.8 | -877.5 | -561.2 | -48.8 | -118.3 | -238.3 | -89.9 | -74.5 | -35.3 | -42.499 | -63.14 | -77.959 | -373.502 | -73.281 | -339.698 | -102.716 | -22.503 | -62.209 | -222.774 | -37.476 | -29.234 | -65.156 | -54.371 | -19.268 | -30.938 | -613.982 | -14.904 | -59.624 | -47.822 | -62.787 | -11.557 | -47.511 | -8.467 | -39.752 | -29.727 | -23.026 | -6.492 | 25.063 | -14.169 | -50.055 | -0.261 | -3.468 | -17.666 | -0.608 | 1.776 | 4.871 | 3.422 | 4.649 | 8.148 | 18.265 | 17.351 | -19.723 | -11.607 | -21.348 | -2.217 | -20.711 | -36.356 | -99.282 | -19.571 | -43.684 | -12.24 | -20.905 | -20.011 | -14.152 | -31.586 | -25.762 | -24.296 | -47.518 | -30.622 | -35.059 | -27.691 | -28.714 | -16.916 | -17.232 | -26.314 | -46.78 | -31.953 | -19.457 | -25.382 | -2.077 | -14.311 | -29.959 | -5.227 | -15.541 | -28.75 | -11.1 | -4.5 | -24.8 | -0.3 | -5.8 | -4 | -12 | -16.4 | -17.6 | -9.3 | -3 | -3.8 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -111 | -939.7 | -808.9 | -8,976.9 | -7,015.8 | -749.3 | -12.1 | -2,872.3 | -2,980.9 | -2,595 | -2,105.2 | -797.9 | -580.5 | -28.4 | -111.7 | -161.9 | -777.2 | -627.6 | -425 | -160.3 | -29.6 | -2.5 | -64.5 | -691.629 | -613.474 | -677.554 | -591.443 | -411.652 | -639.585 | -485.502 | -367.934 | -404.888 | -283.294 | -243.727 | -235.593 | -362.329 | -340.723 | -290.579 | -328.752 | -363.513 | -325.835 | -359.078 | -211.615 | -27.366 | -75.837 | -72.042 | -66.076 | -229.335 | -151.374 | -234.644 | -14.028 | -31.721 | -8.584 | -12.167 | -23.103 | -7.732 | -22.438 | -2.825 | -39.399 | -13.387 | -49.514 | -78.337 | -64.381 | -28.317 | 0 | 0 | 0 | -46.68 | -53.826 | 0 | -92.894 | -91.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 7.4 | 8.1 | 5.7 | 6.7 | 8.1 | 8.8 | 6.1 | 8 | 9.4 | 10.9 | 7.8 | 8.3 | 7.9 | 1,115.8 | 4.2 | 781.2 | 3.1 | 3.5 | 2.6 | 3 | 2.9 | 2.8 | 2.3 | 2.684 | 2.902 | 2.673 | 1.841 | 1.932 | 2.058 | 1.996 | 1.523 | 1.741 | 1.862 | 1.865 | 1.464 | 1.752 | 1.724 | 1.55 | 1.039 | 1.179 | 1.158 | 1.085 | 1.168 | 1.006 | 1.124 | 1.877 | 0.966 | 4.052 | 1.929 | 1.802 | 0.869 | 2.806 | 1.015 | 1.243 | 0.59 | 2.037 | 1.017 | 0.584 | 0.554 | 43.78 | 0.575 | 0.622 | 0.599 | 0.846 | 1.096 | 1.257 | 1.242 | 1.428 | 1.627 | 1.708 | 1.737 | 1.532 | 1.544 | 1.653 | 2.115 | 1.875 | 1.797 | 1.723 | 2.599 | 1.56 | 1.448 | 1.456 | 2.619 | 1.345 | 1.324 | 1.094 | 1.039 | 1.198 | -9.624 | 12.702 | 77.989 | 0.529 | 0.098 | 0.844 | 0.382 | 0.42 | 0.387 | 0.518 | 0.888 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 | -0.2 | 42.6 | 0.1 | 0 | 0 | 0 | 3.9 |
Common Stock Repurchased
| -56 | -202.2 | -15 | -34.4 | -6,845.1 | -0.1 | -14.4 | -43.9 | -21 | -562.5 | -60.9 | -214.8 | 0 | 0 | -15.9 | 634.9 | -0.1 | -2.3 | -48.2 | -0.1 | 0 | 0 | -3.1 | -67.278 | -47.695 | -25.654 | -8.273 | -2.232 | -6.608 | -15.725 | -9.188 | -4.342 | -3.739 | -47.122 | -57.736 | -7.35 | -7.425 | -6.43 | -10.343 | -11.223 | -1.539 | -2.265 | -7.941 | 0 | 0 | 0 | -7.903 | -2.673 | 0.001 | -17.954 | -2.653 | -2.132 | -11.294 | -0.001 | -0.141 | -0.807 | -0.803 | 0 | -0.016 | 0 | 0 | 0 | -0.001 | -0.002 | 0 | 0 | 0 | -0.016 | -1.876 | 0 | -3.355 | -2.717 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0 | -0.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.038 | -0.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -14.2 | -14.4 | -13.8 | -13.7 | -13.7 | -13.9 | -11.5 | -11.4 | -11.6 | -11.9 | -10.3 | -10.6 | -10.7 | -9.3 | -8.2 | -8.2 | -7.1 | -6.8 | -7 | -6.9 | -7 | -7 | -6.7 | -6.785 | -7.1 | -7.1 | -6.8 | -6.741 | -6.751 | -6.76 | -6.292 | -6.308 | -6.299 | -6.373 | -5.151 | -5.246 | -5.257 | -5.266 | -4.216 | -4.198 | -4.174 | -4.179 | -3.378 | -3.366 | -3.363 | -3.356 | 0 | -5.123 | -2.545 | -2.584 | -1.814 | -1.816 | -1.838 | -1.852 | -1.316 | -1.312 | -1.307 | -1.3 | 0 | 0 | 0 | 0 | 0 | -1.025 | -2.836 | -2.807 | -2.776 | -2.762 | -2.761 | -2.75 | -2.745 | -2.738 | -2.755 | -2.353 | -2.338 | -2.322 | -2.312 | -1.536 | -1.528 | -1.512 | -1.505 | -1.313 | -1.304 | -1.292 | 0 | 0 | 0 | 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
| -63.6 | -1.9 | -13.1 | 10,072.8 | 14,045 | 1,493.1 | 541.8 | 3,355.5 | 3,619.5 | 3,827.1 | 2,484.6 | -3.8 | -0.3 | -10.5 | -1.4 | -7.1 | 1,268.7 | 77.4 | 446.8 | 95.9 | -100.2 | -88.5 | 45.8 | 665.214 | 586.87 | 559.221 | 940.995 | 622.33 | 916.003 | 556.563 | 258.878 | 605.447 | 399.935 | 294.501 | 268.208 | 483.343 | 337.773 | 331.263 | 326.106 | 1,057.352 | 246.861 | 411.731 | 290.629 | 126.995 | -1.632 | 9.384 | 4.856 | 332.054 | 209.519 | 394.743 | 53.219 | 16.908 | 18.405 | 67.448 | 39.283 | 9.857 | 51.121 | 3.116 | 92.687 | 36.679 | 33.723 | 22.381 | 76.355 | 0.366 | -86.051 | -9.878 | 28.643 | 93.358 | 0.071 | 48.69 | 185.954 | 182.568 | -17.009 | 39.459 | 7.096 | 7.715 | -13.159 | 26.672 | 12.21 | -14.599 | 29.624 | 9.63 | -18.571 | 45.984 | -0.258 | 19.889 | 9.633 | -3.133 | 23.934 | 38.403 | -69.738 | 25.373 | 9.488 | 1.563 | -5.243 | 5.123 | 21.492 | -0.028 | 23.066 | 7.5 | -13.3 | 39 | -6.2 | 8.5 | -39.5 | -10.7 | 30.4 | 14 | -7.3 | 1 | 5.4 |
Financing Cash Flow
| -237.4 | 729.3 | 772.7 | 1,054.5 | 178.5 | 738.6 | 509.9 | 435.9 | 615.4 | 668.6 | 316 | 580.8 | -583.3 | 1,161.5 | 63.8 | 1,238.9 | 487.4 | -555.8 | -30.8 | 249.2 | -136.8 | -93 | -28.5 | -97.794 | -78.374 | -148.493 | 336.361 | 203.637 | 265.117 | 50.572 | -123.013 | 191.65 | 108.465 | -0.856 | -28.808 | 110.17 | -13.908 | 30.538 | -16.166 | 679.597 | -83.529 | 47.294 | 68.863 | 150.995 | -80.832 | 78.07 | -69.123 | 98.975 | 57.53 | 141.363 | 35.593 | -15.955 | -2.296 | 54.671 | 15.313 | 2.043 | 27.59 | 0.875 | 7.318 | 67.072 | -15.216 | -55.334 | -25.644 | -28.132 | -87.791 | -11.428 | 27.109 | 45.328 | -56.765 | 47.648 | 88.697 | 87.46 | -18.22 | 38.759 | 6.873 | 7.267 | -13.674 | 26.859 | 13.281 | -14.577 | 29.567 | 9.773 | -17.256 | 46.037 | 1.066 | 20.983 | 10.457 | -1.935 | 14.31 | 51.105 | 8.251 | 25.902 | 9.586 | 2.407 | -4.861 | 5.505 | 21.666 | 0.49 | 23.954 | 7.8 | -13.1 | 39.1 | -6 | 8.6 | -39.7 | 31.9 | 30.5 | 14 | -7.3 | 1 | 9.3 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 7 | -0.1 | -3 | 27.7 | -2.4 | 1.9 | 6.2 | 0.3 | -2.9 | -2.1 | 1.7 | 1.6 | 0.8 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 2.6 | 21.8 | -9.9 | 5.5 | -30.3 | 18.9 | 34.8 | 2.8 | 0.7 | -0.8 | 11.2 |
Net Change In Cash
| -316.8 | 270.2 | -536.8 | 685.2 | 57.5 | -95.5 | -49 | 31.2 | 123.4 | -48.3 | -13.3 | 40.7 | -643.1 | 610.6 | 10.1 | 103.1 | -63.2 | 63.7 | -27.4 | 56.9 | -17.6 | -0.3 | 13.4 | 0.168 | 1.441 | -38.994 | 11.732 | 18.676 | 7.4 | -0.263 | -18.842 | 26.166 | 9.072 | -6.515 | -23.449 | 12.301 | 9.313 | 2.371 | -8.875 | 8.232 | -6.537 | 5.863 | -1.346 | 7.593 | -4.164 | 5.251 | -27.833 | 23.082 | 3.51 | 7.282 | -11.886 | 4.915 | 4.198 | -1.38 | 3.812 | -5.995 | -0.078 | 3.958 | -1.355 | 8.394 | -12.627 | 7.905 | -1.77 | -6.747 | -3.731 | -6.503 | 6.19 | 5.916 | -17.154 | 11.88 | -5.577 | -14.729 | 17.894 | -9.99 | -15.141 | 6.879 | 11.845 | 10.28 | -9.702 | -9.865 | 29.158 | -29.842 | -34.595 | 24.177 | -4.779 | 25.417 | 13.661 | -47.586 | -0.821 | 13.462 | -8.978 | 16.347 | 2.862 | 12.331 | -10.474 | -13.731 | 23.088 | -4.801 | 3.869 | 4.1 | -13.1 | 14.3 | -6 | 8.6 | -39.7 | 31.9 | 30.5 | 14 | -7.3 | 1 | 9.3 |
Cash At End Of Period
| 398.6 | 674.8 | 404.6 | 941.4 | 286.7 | 229.2 | 222.5 | 271.5 | 240.3 | 116.9 | 165.2 | 178.5 | 137.8 | 780.9 | 170.3 | 160.2 | 57.1 | 120.3 | 56.6 | 84 | 27.1 | 44.7 | 45 | 31.6 | 31.432 | 29.991 | 68.985 | 57.253 | 38.577 | 31.177 | 31.44 | 50.282 | 24.116 | 15.044 | 21.559 | 45.008 | 32.707 | 23.394 | 21.023 | 29.898 | 21.666 | 28.203 | 22.34 | 23.686 | 16.093 | 20.257 | 15.006 | 42.839 | 19.757 | 16.247 | 8.965 | 20.851 | 15.936 | 11.738 | 13.118 | 9.306 | 15.301 | 15.379 | 11.421 | 12.776 | 4.382 | 17.009 | 9.104 | 10.874 | 17.621 | 21.352 | 27.855 | 21.665 | 15.749 | 32.903 | 21.023 | 26.6 | 41.329 | 23.435 | 33.425 | 48.566 | 41.687 | 29.842 | 19.562 | 29.264 | 39.129 | 9.971 | 39.813 | 74.408 | 50.231 | 55.01 | 29.593 | 15.932 | 63.518 | 64.339 | 50.877 | 59.855 | 43.508 | 40.646 | 28.315 | 38.789 | 52.52 | 29.432 | 34.233 | 30.4 | 26.3 | 39.1 | 14.9 | 8.6 | -39.7 | 31.9 | 49 | 14 | -7.3 | 1 | 24.7 |