Manhattan Associates, Inc.
NASDAQ:MANH
287.39 (USD) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 63.781 | 52.766 | 53.801 | 48.736 | 49.421 | 39.62 | 38.791 | 37.868 | 29.674 | 30.825 | 30.592 | 20.582 | 36.654 | 30.593 | 22.643 | 20.54 | 24.966 | 19.204 | 22.53 | 16.758 | 27.107 | 20.925 | 20.972 | 25.915 | 28.455 | 27.668 | 22.652 | 24.514 | 32.599 | 31.144 | 28.224 | 29.917 | 33.496 | 33.341 | 27.48 | 26.37 | 27.897 | 26.004 | 23.204 | 20.354 | 22.34 | 20.594 | 18.712 | 16.846 | 19.688 | 17.407 | 13.355 | 12.47 | 13.809 | 14.172 | 11.402 | 10.525 | 14.877 | 12.339 | 7.166 | 6.445 | 6.232 | 8.189 | 7.195 | 5.873 | 10.983 | -0.556 | 0.262 | 1.978 | 4.309 | 9.079 | 7.432 | 8.454 | 7.885 | 9.011 | 5.401 | 4.814 | 5.244 | 6.985 | 2.288 | 6.261 | 4.819 | 2.773 | 4.782 | 5.162 | 4.65 | 6.62 | 5.677 | 6.526 | 4.99 | 5.789 | 4.54 | 7.468 | 5.972 | 6.249 | 5.507 | 2.525 | 4.596 | 4.794 | 4.272 | 3.543 | 5.273 | 4.528 | 2.924 | 1.6 | 0.1 | -0.7 | 0.2 | 3.6 | 2.3 | 1.7 | -0.3 |
Depreciation & Amortization
| 1.688 | 1.489 | 1.493 | 1.505 | 1.44 | 1.32 | 1.487 | 1.506 | 1.664 | 1.746 | 1.747 | 1.778 | 1.917 | 2.084 | 2.135 | 2.15 | 2.193 | 2.257 | 2.346 | 2.277 | 1.937 | 1.859 | 1.914 | 1.997 | 2.179 | 2.235 | 2.202 | 2.197 | 2.275 | 2.326 | 2.262 | 2.284 | 2.334 | 2.266 | 2.206 | 2.108 | 1.977 | 1.898 | 1.781 | 1.725 | 1.675 | 1.489 | 1.488 | 1.468 | 1.414 | 1.459 | 1.484 | 1.497 | 1.379 | 1.418 | 1.344 | 1.362 | 1.698 | 2.223 | 2.001 | 2.166 | 2.262 | 2.318 | 2.415 | 2.578 | 2.665 | 3.01 | 3.165 | 3.168 | 3.125 | 3.158 | 3.248 | 3.356 | 3.406 | 3.354 | 3.501 | 3.333 | 3.377 | 3.262 | 3.275 | 3.145 | 3.053 | 3.084 | 2.792 | 2.923 | 2.64 | 2.617 | 2.602 | 2.877 | 2.85 | 2.733 | 2.802 | 1.95 | 2.21 | 2.202 | 2.211 | 2.948 | 2.887 | 2.83 | 2.703 | 2.088 | 1.243 | 1.475 | 1.294 | 1.6 | 1.4 | 1.3 | 0.8 | 0.7 | 0.4 | 0.4 | 0.2 |
Deferred Income Tax
| -8.025 | -8.65 | -3.869 | -10.485 | -7.321 | -8.515 | -2.523 | -8.975 | -8.201 | -8.55 | -3.985 | -1.699 | -1.981 | -1.868 | 3.636 | -1.373 | -1.825 | -1.277 | 5.511 | -0.075 | -1.603 | -1.51 | 1.782 | -4.021 | -1.047 | -0.784 | 1.587 | 0.833 | -1.225 | -0.565 | 2.531 | 2.056 | -1.209 | -0.797 | 1.747 | 0.82 | -0.504 | -0.514 | 1.73 | -1.827 | -0.757 | -0.423 | 1.302 | 1.717 | -0.817 | 0.583 | 1.682 | -4.453 | 2.399 | 0.387 | 7.055 | 8.366 | -0.728 | 3.322 | -1.07 | 0.066 | -0.504 | -0.189 | 0.164 | 1.665 | 0.026 | -0.251 | 0.637 | -1.389 | 0 | 0 | -2.106 | -2.017 | 0 | 0 | -1.57 | 0.216 | -0.277 | -0.214 | -0.299 | 1.328 | -2.497 | 3.289 | -0.752 | -0.438 | 0.152 | -1.421 | 0.075 | -0.038 | 0 | -0.365 | -0.224 | -0.308 | 0.005 | 0.017 | -0.341 | -0.219 | -0.211 | -0.095 | 0.066 | -1.666 | -0.25 | -0.308 | 0.097 | -1 | -0.2 | 0 | 0 | 0.1 | -0.1 | 0 | 0 |
Stock Based Compensation
| 23.853 | 24.666 | 22.095 | 17.973 | 19.03 | 17.928 | 16.64 | 15.152 | 14.533 | 15.538 | 14.138 | 11.926 | 10.573 | 10.709 | 10.051 | 9.287 | 9.012 | 7.492 | 7.564 | 8.195 | 8.002 | 8.462 | 7.182 | 5.291 | 5.303 | 4.927 | 4.343 | 5.188 | 3.773 | 2.796 | 4.472 | 4.21 | 3.541 | 3.495 | 4.688 | 3.441 | 5.348 | 2.661 | 3.078 | 2.704 | 2.297 | 2.396 | 2.274 | 2.076 | 1.209 | 2.133 | 1.907 | 2.543 | 2.158 | 1.977 | 1.66 | 3.055 | 2.503 | 2.405 | 2.409 | 2.713 | 2.62 | 2.502 | 2.585 | 2.31 | 2.294 | 1.7 | 2.318 | 8.864 | 0 | 0 | 2.11 | 6.199 | 0 | 0 | 1.57 | 6.762 | 0.203 | 0 | 1.707 | 1.101 | 0 | 0 | 0.091 | 0.052 | 0 | 0 | 0.093 | 0.058 | 0 | 0 | 0.006 | 0.082 | 0 | 0 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -19.287 | 2.868 | -19.145 | 30.257 | -3.362 | -10.199 | 3.138 | 8.328 | 3.024 | 14.816 | -10.206 | 7.067 | 12.428 | 4.633 | 1.808 | 6.925 | 6.973 | 20.732 | -25.24 | 7.538 | 5.537 | 7.836 | 2.95 | 3.175 | 0.255 | -16.193 | 20.853 | 14.474 | 6.546 | -24.309 | 23.663 | -0.599 | 3.783 | -18.888 | 4.363 | 3.408 | 6.66 | -2.72 | -14.536 | 18.025 | 7.002 | -21.906 | -4.743 | 0.699 | 10.554 | -7.759 | 1.703 | 3.695 | -0.819 | 3.367 | -4.94 | -7.748 | 1.703 | -2.464 | -2.963 | 2.547 | 0.538 | -3.453 | 1.223 | 6.51 | -0.553 | 6.83 | 6.792 | 12.147 | 2.873 | 6.321 | -5.241 | 5.088 | -5.501 | -1.075 | -7.753 | -7.297 | -1.135 | 9.349 | 2.435 | -5.794 | 2.979 | 2.069 | -1.472 | 4.542 | -1.142 | -1.831 | 0.416 | -5.837 | -3.053 | 1.925 | -0.982 | -1.006 | -2.37 | 4.406 | -3.75 | 3.556 | 0.484 | 2.74 | -3.768 | -15.364 | 5.554 | 4.261 | 5.529 | 4.5 | 3.8 | 0.4 | -1.9 | -2.2 | -2.4 | -0.9 | -1.8 |
Accounts Receivables
| -6.362 | 14.281 | -25.434 | 4.084 | -6.144 | -17.754 | 6.73 | -20.672 | -11.681 | -3.626 | -8.077 | -9.354 | -2.007 | -7.493 | 2.204 | -2.793 | 3.67 | 4.748 | -12.217 | 8.113 | -8.866 | 7.166 | -7.478 | -7.346 | 5.918 | -15.415 | 7.502 | 5.044 | -0.148 | -11.31 | 16.553 | -2.508 | -5.963 | -9.441 | 13.554 | -5.614 | -9.611 | 0.562 | 2.44 | 0.389 | -1.827 | -19.816 | 4.496 | -2.861 | 0.658 | -9.226 | 2.255 | 11.326 | -8.566 | -7.579 | -0.627 | 0.376 | -4.172 | -7.637 | 2.439 | 1.17 | -1.325 | -4.432 | -4.867 | 3.869 | -2.293 | 7.701 | 17.381 | 7.077 | 0 | 0 | -6.665 | -10.618 | 0 | 0 | -1.631 | -1.617 | 0.444 | 0.607 | 7.72 | -4.018 | 1.081 | 0 | -3.978 | -6.814 | 0 | 0 | -0.602 | -3.685 | 0 | 0 | -3.879 | 1.385 | 0 | 0 | -3.955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | -0.247 | -6.269 | -2.424 | 0 | 0 | 0 | 0 | 0 | 1.093 | -1.429 | 2.481 | -12.345 | -1.963 | 2.929 | 10.223 | -10.274 | -1.278 | 2.823 | -8.099 | -1.19 | 4.037 | 6.733 | -17.58 | -1.937 | 5.628 | 9.23 | -16.554 | 4.233 | 1.92 | 7.945 | -5.253 | 1.816 | -1.504 | 3.331 | -2.382 | -3.143 | 3.99 | 4.241 | -3.997 | -9.094 | -3.181 | 7.264 | 5.428 | -4.314 | -3.154 | 5.103 | 5.667 | 1.496 | -0.534 | 0 | 0 | 6.702 | -6.469 | 0 | 0 | 4.727 | -84.709 | 0 | 0 | -78.976 | -86.762 | 0 | 0 | 7.208 | 18.085 | 0 | 0 | 5.592 | -8.066 | 0 | 0 | -0.395 | -68.431 | 0 | 0 | -143.952 | -125.654 | 0 | 0 | -171.737 | -158.281 | 0 | 0 | -127.109 | -126.02 | 0 | 0 | -109.848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 4.715 | 2.727 | -20.809 | 4.646 | 16.07 | 7.416 | -10.009 | -8.949 | 21.33 | 5.59 | -6.177 | -1.173 | 3.837 | 6.931 | 2.661 | 12.349 | 6.341 | -6.993 | -14.794 | 4.541 | 12.033 | 5.047 | -0.809 | 7.544 | -4.787 | 10.411 | 5.435 | -3.081 | -0.156 | 1.946 | -4.063 | 4.772 | -3.409 | 1.562 | -12.186 | 6.852 | 4.852 | 0.193 | -13.489 | 11.955 | 5.712 | 1.49 | -5.638 | 7.766 | 2.739 | -0.689 | -6.652 | 1.433 | 2.461 | 1.461 | -5.517 | -3.537 | 0 | 0 | -10.894 | 8.271 | 0 | 0 | 3.738 | -10.453 | 0 | 0 | -11.562 | 5.997 | 0 | 0 | -4.478 | -5.339 | 0 | 0 | -13.129 | 3.814 | 0 | 0 | -9.322 | 1.413 | 0 | 0 | -1.266 | -1.75 | 0 | 0 | -1.617 | -2.237 | 0 | 0 | -2.675 | -1.05 | 0 | 0 | -4.787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -17.64 | -14.14 | 27.098 | 21.774 | -7.019 | 2.563 | 6.417 | 37.949 | -6.625 | 12.852 | 4.048 | 16.501 | 12.027 | 2.714 | 9.288 | -0.668 | -5.967 | 12.754 | 12.045 | -3.838 | -0.453 | 3.722 | 12.427 | -1.06 | -7.609 | 6.391 | 9.853 | 6.883 | -2.38 | 1.609 | 6.94 | -4.783 | 5.21 | -5.756 | 1.179 | 3.674 | 8.088 | -1.093 | -0.344 | 1.691 | -1.124 | 0.417 | 5.493 | -1.025 | -0.107 | -3.272 | 10.414 | -5.91 | 0.183 | 3.818 | -0.292 | -4.053 | 5.875 | 5.173 | -1.21 | -0.425 | 1.863 | 0.979 | -2.375 | 97.803 | 1.74 | -0.871 | 79.949 | 85.835 | 2.873 | 6.321 | -1.306 | 2.96 | -5.501 | -1.075 | 1.415 | -1.428 | -1.579 | 8.742 | 4.432 | 65.242 | 1.898 | 2.069 | 147.724 | 138.76 | -1.142 | -1.831 | 174.372 | 158.366 | -3.053 | 1.925 | 132.681 | 124.679 | -2.37 | 4.406 | 114.84 | 3.556 | 0.484 | 2.74 | -3.768 | -15.364 | 5.554 | 4.261 | 5.529 | 4.5 | 3.8 | 0.4 | -1.9 | -2.2 | -2.4 | -0.9 | -1.8 |
Other Non Cash Items
| 0.289 | 10.759 | 71.687 | 0.373 | -0.635 | 0.416 | 1.183 | 1.349 | -0.774 | -1.685 | -0.494 | 0.449 | 0.094 | -0.641 | -0.388 | 0.488 | 1.161 | 0.392 | -1.123 | -0.131 | -1.041 | -0.352 | 0.387 | 1.674 | 0.079 | -1.06 | -0.336 | 0.221 | 0.076 | -0.073 | 0.124 | -0.02 | 0.046 | -0.336 | -0.058 | -0.028 | -0.032 | 0.184 | -0.082 | -0.536 | 0.128 | -0.262 | 0.111 | 0.195 | 0.642 | -0.227 | -0.031 | 8.112 | -1.469 | -0.43 | -3.462 | -0.731 | -3.183 | -1.804 | 0.561 | 0.674 | 0.351 | 0.636 | 0.277 | 0.464 | -0.037 | 0.107 | -0.469 | -6.45 | 8.099 | 2.446 | 0.67 | -5.367 | 0.563 | 2.009 | 1.76 | -5.054 | 2.491 | 2.205 | 0.45 | -1.564 | 0.168 | 3.483 | 0.247 | 1.521 | 2.933 | 3.675 | 2.963 | 2.871 | 3.005 | 3.613 | 2.175 | 4.283 | 3.49 | 3.74 | 3.932 | 2.756 | 2.538 | 2.192 | 1.761 | 16.071 | 0.021 | 0.022 | 0.021 | -0.3 | 0.1 | -0.6 | 0.1 | -1.4 | 0.1 | 0.1 | 2.4 |
Operating Cash Flow
| 62.299 | 73.262 | 54.738 | 88.359 | 58.573 | 40.57 | 58.716 | 55.228 | 39.92 | 52.69 | 31.792 | 40.103 | 59.685 | 45.51 | 39.885 | 38.017 | 42.48 | 48.8 | 11.588 | 34.562 | 39.939 | 37.22 | 35.187 | 34.031 | 35.224 | 16.793 | 51.301 | 47.427 | 44.044 | 11.319 | 61.276 | 37.848 | 41.991 | 19.081 | 40.426 | 36.119 | 41.346 | 27.513 | 15.175 | 40.445 | 32.685 | 1.888 | 19.144 | 23.001 | 32.69 | 13.596 | 20.1 | 23.864 | 17.457 | 20.891 | 13.059 | 14.829 | 16.87 | 16.021 | 8.104 | 14.611 | 11.499 | 10.003 | 13.859 | 19.4 | 15.378 | 10.84 | 12.705 | 18.318 | 18.406 | 21.004 | 6.113 | 15.713 | 6.353 | 13.299 | 2.909 | 2.774 | 9.903 | 21.587 | 9.856 | 4.477 | 8.522 | 14.698 | 5.688 | 13.762 | 9.233 | 9.66 | 11.826 | 6.457 | 7.792 | 13.695 | 8.317 | 12.469 | 9.307 | 16.614 | 7.576 | 11.566 | 10.294 | 12.461 | 5.034 | 4.672 | 11.841 | 9.978 | 9.865 | 6.7 | 5.2 | 0.4 | -0.8 | 0.8 | 0.3 | 1.3 | 0.5 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1.009 | -2.217 | -2.321 | -1.969 | -1.086 | -1.009 | -0.666 | -2.435 | -1.909 | -1.084 | -1.159 | -1.858 | -0.987 | -0.602 | -0.569 | -0.802 | -0.176 | -0.507 | -1.245 | -3.835 | -8.053 | -2.689 | -0.616 | -1.77 | -1.481 | -1.881 | -2.174 | -2.302 | -1.194 | -1.914 | -0.789 | -1.378 | -1.358 | -2.201 | -1.906 | -1.873 | -3.85 | -2.671 | -3.098 | -2.739 | -3.096 | -2.424 | -1.156 | -1.539 | -1.568 | -1.035 | -0.598 | -3.537 | -1.086 | -1.454 | -1.796 | -1.402 | -1.676 | -0.658 | -1.338 | -1.54 | -1.625 | -1.529 | -1.177 | -0.652 | -0.366 | -0.487 | -0.873 | -0.89 | -1.258 | -2.844 | -2.716 | -1.467 | -1.467 | -3.511 | -2.956 | -2.112 | -2.731 | -2.603 | -2.195 | -1.142 | -2.698 | -2.141 | -2.507 | -2.146 | -1.887 | -1.974 | -1.565 | -1.189 | -1.553 | -1.916 | -2.06 | -1.45 | -1.513 | -1.762 | -1.265 | -1.031 | -1.155 | -1.991 | -1.924 | -1.624 | -1.447 | -1.079 | -0.939 | -0.7 | -0.8 | -1.7 | -1.6 | -1.4 | -0.2 | -3.7 | -0.7 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.668 | 0 | 0 | 0 | -28.33 | -2.773 | 0 | 0 | -23.372 | 0 | 0 | 0 | -0.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 323.956 | 0 | 0 | 0 | 688.172 | 0 | 0 | 0 | -818.445 | 0 | 0 | 0 | -1.698 | 0 | -0.034 | -0.132 | -0.207 | -0.622 | 0 | 0 | -21.163 | -0.254 | 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 | 1.439 | 2.664 | 0 | 7.402 | -12.598 | -8.386 | 4.97 | 2.173 | -11.63 | 0 | 0 | 0 | 1.418 | -0.226 | -1.825 | 1.279 | -1.279 | 1.37 | -0.408 | -1.014 | -0.427 | -0.811 | -0.199 | -0.94 | -1.115 | -7.582 | 0 | 0 | 2.106 | -6.573 | 0 | 0.119 | -0.842 | -0.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -323.956 | 0 | 0 | 0 | -688.172 | 0 | 0 | 18.018 | -802.301 | 0 | 0 | -89.721 | 12.127 | -348.346 | -298.117 | -235.787 | -1,067.553 | -10.444 | 0 | 0 | -37.077 | 0.254 | 0 | 23.522 | -14.782 | 10.009 | -22.467 | -9.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.442 | -0.8 | -7 | -2.4 | -5 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.439 | 0 | 0 | 0 | 12.052 | 0 | 0 | 0 | 0.429 | 0 | 0 | 0 | 0 | 2.088 | 6.695 | 1.418 | 13.334 | 0 | 0 | 0 | 14.165 | 0 | 0 | 0 | 11.686 | 0 | 0 | 0 | 8.446 | 0 | 0 | 0 | 7.761 | 0 | 0 | 0 | 5.516 | 0 | -0.001 | 0.099 | -0.004 | 0.008 | 0.056 | 0.024 | 324.021 | 0.025 | 14.214 | 7.319 | 709.504 | 17.946 | 27.221 | 18.018 | 818.445 | 0 | -101.737 | 77.091 | -3.498 | 401.223 | 260.799 | 272.723 | 542.686 | 0.622 | 0 | 1.065 | -1.066 | 2.648 | 17.626 | 23.522 | 0 | 0 | 0 | 0 | 0 | 1.163 | -4.801 | 13.616 | -0.128 | 2.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.439 | 0 | 0 | 1.439 | 12.052 | 0 | 7.402 | -12.598 | 12.873 | 4.97 | 2.173 | -11.63 | 0 | 2.088 | 6.695 | -1.418 | 13.334 | -0.447 | 0.447 | -1.279 | 14.165 | -2.773 | -1.014 | -0.427 | 11.686 | -0.199 | -0.94 | -1.115 | 1.1 | -1.459 | -0.883 | 0 | -1.188 | 1.188 | 0 | 0 | 5.614 | -8.537 | 0 | 0 | 0 | 0 | 0 | 0 | -323.956 | 0 | 0 | 0 | -688.172 | 0 | 0 | -18.018 | 793.799 | -5.111 | 89.721 | 0 | 1.652 | -48.577 | 0 | -0.132 | 541.296 | -0.622 | -19.545 | 0 | 56.307 | -2.254 | -0.563 | -23.522 | -21.163 | 0 | 0 | 0 | -14.151 | 0 | 0 | 0 | -12.78 | 0 | 1.606 | 0 | 0 | -0.1 | -0.2 | -0.6 | 1.8 | -10.3 | 1.3 | -1.3 |
Investing Cash Flow
| -1.009 | -2.217 | -2.321 | -1.969 | -1.086 | -1.009 | -0.666 | -2.435 | -1.909 | -1.084 | -1.159 | -1.858 | -0.987 | -0.602 | -0.569 | -0.802 | -0.176 | -0.507 | -1.245 | -3.835 | -8.053 | -2.689 | 0.823 | 0.894 | -1.481 | 5.521 | -14.772 | 2.614 | 3.776 | 0.259 | -12.419 | -1.378 | 0.73 | 4.494 | -0.488 | -2.099 | -6.122 | -0.945 | -4.377 | -1.369 | -6.277 | -3.438 | -1.583 | -2.35 | -1.767 | -1.975 | -1.713 | -2.437 | -2.545 | -2.337 | 0.31 | -1.402 | -0.488 | -0.539 | -2.18 | 3.888 | -10.162 | -1.53 | -1.078 | -0.656 | -0.358 | -0.431 | -0.849 | -0.825 | -1.233 | 11.37 | 4.603 | 19.865 | 16.479 | 23.71 | 15.062 | -10.614 | -7.842 | -14.619 | -14.825 | 7.441 | 1.602 | -39.493 | 34.297 | 14.076 | -12.953 | -21.519 | -0.5 | -4.188 | -1.159 | 15.147 | 21.462 | -37.395 | 8.496 | -24.229 | -11.102 | -15.182 | 0.008 | -6.792 | 11.692 | -14.532 | 1.127 | 0.527 | -1.381 | -1.5 | -7.9 | -4.3 | -7.2 | 0.4 | -10.5 | -2.4 | -2 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.075 | 0 | -0.037 | -0.035 | 0 | -0.035 | -0.035 | -0.034 | -0.046 | -0.007 | -0.033 | -0.047 | -0.06 | -0.06 | -0.073 | -0.041 | -0.055 | -0.075 | -5.279 | -0.032 | -1.808 | -0.048 | -0.025 | -0.066 | -2.025 | -0.064 | -0.041 | -0.04 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | -2 | 0.9 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.204 | 0 | 0 | 0 | 17.987 | 0 | 0 | 3.081 | 1.058 | 0.06 | 0 | 0.21 | 0.159 | 0 | 1.637 | 0.55 | 1.554 | 0 | 0 | 2.367 | 11.032 | 0 | 0 | 1.102 | 1.948 | 0 | 0.485 | 0.097 | 0.518 | 0 | 0 | 1.18 | 2.324 | 2.564 | 3.649 | 0.733 | 2.36 | 0.616 | 2.136 | 3.524 | 2.088 | 0.972 | 2.564 | 1.093 | 3.273 | 5.474 | 1.117 | 1.446 | 0.8 | 0.2 | 0.1 | 0.4 | 0.6 | 0 | 47.3 | 1 |
Common Stock Repurchased
| -51.604 | -75.712 | -113.834 | -0.331 | -26.601 | -67.427 | -101.688 | -25.431 | -51.242 | -50.679 | -77.108 | -20.176 | -20.756 | -33.084 | -46.402 | -0.038 | -0.368 | -0.123 | -43.032 | -35.028 | -36.221 | -20.078 | -30.16 | -24.764 | -20.844 | -47.899 | -55.815 | -50.007 | -0.08 | -25.001 | -56.619 | -49.965 | -25.156 | -35.021 | -57.791 | -25.299 | -25.509 | -25.297 | -36.033 | -25.498 | -15.401 | -25.126 | -33.179 | -15.484 | -13.813 | -14.428 | -20.474 | -31.488 | -21.432 | -16.748 | -33.487 | -37.575 | -29.573 | -38.415 | -27.581 | -21.142 | -15.54 | -25.084 | -15.938 | -2.845 | -0.05 | -10.056 | -10.484 | -10.054 | -12.702 | 0 | -12.351 | -24.999 | -22.164 | -27.768 | -25 | 0 | -7.069 | 0 | 0 | -19.732 | -21.302 | 0 | 0 | -12.082 | -3.69 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.3 | -1.4 |
Other Financing Activities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.044 | 0.096 | 0.051 | 5.041 | 0.883 | 0.621 | 1.503 | 6.857 | 1.76 | 0.628 | 0.506 | 7.239 | 1.017 | 2.639 | 1.949 | 6.786 | 8.179 | 9.439 | 2.253 | 19.742 | -29.207 | 4.966 | 14.504 | 12.211 | 0.121 | 0.948 | 17.658 | 0.129 | 0.035 | 0.02 | 0.007 | 0.002 | 0.019 | 0.005 | 0.069 | 0.007 | 0.114 | 0.088 | 0.248 | 0.271 | 0.727 | 0.447 | 0.2 | 1.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -51.604 | -75.712 | -113.834 | -0.331 | -26.601 | -67.427 | -101.688 | -25.431 | -51.242 | -50.679 | -77.108 | -20.176 | -20.756 | -33.084 | -46.402 | -0.038 | -0.368 | -0.123 | -43.032 | -35.028 | -36.221 | -20.078 | -30.16 | -24.764 | -20.844 | -47.899 | -55.815 | -50.007 | -0.08 | -25.001 | -56.619 | -49.921 | -25.06 | -34.97 | -52.75 | -24.416 | -24.888 | -23.794 | -29.176 | -23.738 | -14.773 | -24.62 | -25.94 | -14.467 | -11.174 | -12.479 | -13.688 | -23.309 | -11.993 | -14.495 | -13.745 | -14.061 | -24.607 | -23.911 | -15.37 | -3.034 | -14.592 | -10.507 | -12.728 | -1.752 | 0.03 | -9.715 | -10.272 | -9.876 | -11.866 | 1.706 | -11.794 | -23.331 | -18.82 | -23.787 | -22.362 | 11.684 | -2.87 | -8.527 | 2.212 | -15.151 | -19.828 | -19.527 | 0.063 | -11.61 | -3.297 | -4.083 | 1.133 | 2.264 | 2.504 | 3.576 | 0.692 | 2.305 | -3.569 | -3.143 | 3.492 | 0.28 | 0.039 | 2.539 | 1.027 | 1.248 | 5.41 | 1.076 | 1.406 | 0.7 | 0.2 | 0.1 | 0.3 | 0.6 | 0 | 35 | 0.5 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 2.557 | -0.148 | -1.8 | 2.37 | -1.868 | -0.435 | -0.23 | 1.046 | -3.485 | -3.473 | -0.914 | -0.808 | -0.84 | 0.353 | -0.453 | 1.274 | 0.68 | 0.189 | -2.71 | 1.361 | -1.448 | 0.069 | -0.097 | -0.784 | -2.184 | -2.049 | 0.432 | 0.67 | 0.374 | 0.919 | 1.355 | -1.765 | 0.035 | -1.282 | 0.208 | -0.217 | -1.463 | 0.293 | -0.241 | -0.746 | -1.64 | 0.642 | 0.653 | -0.046 | -0.135 | -1.612 | -0.343 | -0.471 | 1.079 | -1.244 | 0.473 | -1.339 | -1.022 | 0.186 | 0.345 | -0.048 | 0.919 | -0.714 | 0.141 | 0.003 | 0.204 | 1.006 | -1.055 | -1.68 | -2.433 | -0.78 | 0.031 | -0.103 | 0.316 | 0.757 | 0.166 | 1.086 | 0.063 | -0.429 | -0.409 | -0.538 | 0.255 | -0.311 | -0.205 | 0.2 | 0.075 | 0.024 | -0.005 | -0.134 | -0.003 | 0.113 | -0.235 | -0.27 | -0.145 | 0.258 | -0.029 | -0.082 | 0.181 | -0.024 | -0.044 | 0.037 | 0.043 | 0.013 | 0.007 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 |
Net Change In Cash
| 12.243 | -4.815 | -63.217 | 88.429 | 29.018 | -28.301 | -43.868 | 28.408 | -16.716 | -2.546 | -47.389 | 17.261 | 37.102 | 12.177 | -7.539 | 38.451 | 42.616 | 48.359 | -35.399 | -2.94 | -5.783 | 14.522 | 5.753 | 9.377 | 10.715 | -27.634 | -18.854 | 0.704 | 48.114 | -12.504 | -6.407 | -15.216 | 17.696 | -12.677 | -12.604 | 9.387 | 8.873 | 3.067 | -18.619 | 14.592 | 9.995 | -25.528 | -7.726 | 6.138 | 19.614 | -2.47 | 4.356 | -2.353 | 3.998 | 2.815 | 0.097 | -1.973 | -9.247 | -8.243 | -9.101 | 15.417 | -12.336 | -2.748 | 0.194 | 16.995 | 15.254 | 1.7 | 0.529 | 5.937 | 2.874 | 33.3 | -1.047 | 12.144 | 4.328 | 13.979 | -4.225 | 4.93 | -0.746 | -1.988 | -3.166 | -3.771 | -9.449 | -44.633 | 39.843 | -93.129 | -6.942 | -15.918 | 12.454 | 4.4 | 9.133 | 32.531 | 30.236 | -22.891 | 14.089 | -10.5 | -0.063 | -3.418 | 10.522 | 8.184 | 17.709 | -8.575 | 18.421 | 11.594 | 9.897 | 6 | -2.5 | -3.8 | -7.7 | 1.8 | -10.2 | 33.9 | 0.5 |
Cash At End Of Period
| 214.952 | 202.709 | 207.524 | 270.741 | 182.312 | 153.294 | 181.595 | 225.463 | 197.055 | 213.771 | 216.317 | 263.706 | 246.445 | 209.343 | 197.166 | 204.705 | 166.254 | 123.638 | 75.279 | 110.678 | 113.618 | 119.401 | 104.879 | 99.126 | 89.749 | 79.034 | 106.668 | 125.522 | 124.818 | 76.704 | 89.208 | 95.615 | 110.831 | 93.135 | 105.812 | 118.416 | 109.029 | 100.156 | 97.089 | 115.708 | 101.116 | 91.121 | 116.649 | 124.375 | 118.237 | 98.623 | 101.093 | 96.737 | 99.09 | 95.092 | 92.277 | 92.18 | 94.153 | 103.4 | 111.643 | 120.744 | 105.327 | 117.663 | 120.411 | 120.217 | 103.222 | 87.968 | 86.268 | 85.739 | 79.802 | 76.928 | 43.628 | 44.675 | 32.531 | 28.203 | 14.224 | 18.449 | 13.519 | 14.265 | 16.253 | 19.419 | 23.19 | 32.639 | 77.272 | 37.429 | 130.558 | 137.5 | 153.418 | 140.964 | 136.564 | 127.431 | 94.9 | 64.664 | 87.555 | 73.466 | 83.966 | 84.029 | 87.447 | 76.925 | 68.741 | 51.032 | 59.607 | 41.186 | 29.592 | 19.7 | 13.7 | -3.8 | 20.1 | 1.8 | -10.2 | 33.9 | 3.7 |