MasTec, Inc.
NYSE:MTZ
145.09 (USD) • At close November 11, 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 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1991 Q3 | 1991 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income
| 121.911 | 33.988 | -41.18 | 0.753 | -0.007 | 16.754 | -80.546 | 3.37 | 49.222 | 16.255 | -34.959 | 76.395 | 112.457 | 75.765 | 66.112 | 112.925 | 116.885 | 56.827 | 36.062 | 100.685 | 130.081 | 120.223 | 43.107 | 31.825 | 120.542 | 80.401 | 26.463 | 160.724 | 64.201 | 83.332 | 40.627 | 55.949 | 56.529 | 24.438 | -2.881 | -76.937 | 7.442 | -3.82 | -6.388 | 22.157 | 45.41 | 31.914 | 16.068 | 41.595 | 46.201 | 35.047 | 18.373 | 36.34 | 26.818 | 30.088 | 14.17 | 8.561 | 31.83 | 44.485 | 21.096 | 38.431 | 30 | 14.561 | 7.395 | 18.184 | 21.644 | 18.991 | 11.929 | 18.157 | 24.114 | 15.736 | 7.781 | 7.258 | -32.157 | 15.901 | 1.67 | -14.845 | -7.622 | -23.657 | -4.224 | -13.058 | 7.893 | 2.118 | -11.569 | -3.852 | 4.321 | -0.611 | -26.075 | -59.726 | 6.25 | 2.765 | -1.588 | -108.531 | 2.363 | 1.798 | -24.436 | -18.247 | -75.242 | -2.162 | 3.297 | 7.239 | 25.089 | 21.342 | 11.477 | 11 | 17.2 | 12.1 | 4.4 | -24.6 | 13.4 | 9.1 | -11.8 | 6.3 | 16.2 | 10.9 | 9.2 | 10.5 | 9.5 | 6.4 | 3.7 | -3.6 | -5.8 | 4.6 | 4.2 | 1.7 | 2.6 | 1.6 | 1.6 | 1.9 | -7.6 | -2.2 | 0.3 | 0.2 | 0.7 | 0 |
| Depreciation & Amortization
| 114.56 | 135.752 | 141.126 | 151.592 | 2.972 | 145.081 | 149.191 | 162.419 | 119.271 | 114.675 | 110.783 | 106.172 | 118.718 | 107.425 | 90.511 | 87.194 | 82.597 | 67.48 | 60.48 | 61.311 | 55.196 | 59.944 | 59.031 | 56.452 | 54.863 | 51.675 | 49.94 | 49.665 | 50.102 | 45.378 | 42.904 | 42.666 | 42.585 | 40.656 | 39.008 | 41.614 | 42.196 | 43.254 | 42.598 | 42.456 | 41.747 | 36.755 | 33.494 | 37.817 | 37.756 | 33.602 | 31.753 | 26.834 | 22.821 | 21.992 | 20.954 | 21.676 | 19.858 | 18.585 | 15.109 | 14.783 | 14.796 | 14.212 | 14.175 | 17.392 | 10.761 | 10.743 | 10.643 | 9.02 | 7.839 | 6.578 | 5.028 | 5.375 | 4.579 | 4.175 | 3.959 | 3.974 | 3.667 | 3.853 | 3.943 | 4.1 | 4.38 | 4.697 | 5.011 | 3.466 | 4.305 | 4.656 | 5.161 | 6.522 | 6.882 | 7.512 | 8.501 | 9.28 | 8.213 | 8.475 | 9.978 | 15.348 | 14.639 | 16.336 | 16.194 | 14.645 | 15.973 | 15.858 | 16.979 | 15.5 | 14.1 | 13.9 | 12.6 | 12.3 | 11.8 | 11.3 | 7.9 | 9.1 | 6.7 | 4.5 | 3.8 | 3 | 3.7 | 3 | 2.3 | 2.1 | 1.4 | 1.8 | 1.6 | 1.4 | 1.8 | 1.7 | 0.6 | 1.3 | 1.5 | 1.5 | 1.6 | 1.6 | 1.7 | 1.7 |
| Deferred Income Tax
| 54.97 | -21.175 | -44.137 | -63.082 | -0.008 | -11.685 | -30.863 | 18.842 | -15.483 | 4.543 | 1.647 | 51.492 | 2.033 | 18.244 | -19.838 | -0.767 | 28.522 | -7.961 | -12.614 | 13.614 | 22.736 | -15.089 | 0.899 | 4.804 | 51.577 | 7.071 | -7.243 | -73.911 | 15.604 | 68.181 | 8.403 | -2.596 | -2.494 | 5.524 | -4.369 | 13.001 | 0.95 | -3.333 | -6.693 | 9.462 | -6.866 | 7.879 | 3.281 | 6,533 | 4.107 | -0.724 | 1.748 | 0 | 0 | 0 | 0 | -3.384 | -2.276 | -27.99 | -0.67 | 3.615 | -0.919 | 0.222 | -0.252 | 6.145 | 0 | 0 | 0.026 | 0 | 0 | 0 | -1.202 | -4.622 | 0 | 0 | -4.715 | -8.743 | 0 | 0 | 0.789 | -0.541 | 0 | 0 | -0.024 | -0.644 | 0 | 0 | -0.416 | -8.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | -0.7 | -9.1 | 0 | -0.3 | 0 | 0 | -1.1 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Based Compensation
| 7.348 | 7.025 | 9.673 | 8.999 | 7.246 | 8.575 | 8.515 | 8.576 | 5.698 | 6.836 | 6.336 | 7.132 | 6.073 | 6.072 | 5.528 | 6.337 | 5.639 | 5.85 | 4.049 | 4.315 | 4.192 | 4.22 | 3.72 | 3.441 | 3.515 | 3.389 | 3.182 | 5.105 | 3.385 | 3.393 | 3.773 | 3.781 | 3.886 | 3.882 | 3.523 | 2.909 | 3.166 | 2.745 | 3.575 | 4.366 | 4.104 | 4.22 | 3.26 | 3.297 | 3.03 | 4.26 | 2.357 | 1.082 | 1.18 | 1.178 | 0.993 | 0.794 | 0.961 | 0.936 | 0.882 | 0.901 | 1.013 | 1.025 | 0.933 | 2.994 | 0.764 | 1.068 | 0.822 | 0 | 0 | 0 | 0.844 | 5.555 | 0 | 0 | 1.967 | 7.643 | 0 | 0 | 1.423 | 0.541 | 0 | 0 | 0.024 | 0.644 | 0 | 0 | 0.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -132.21 | 99.713 | 32.497 | 395.063 | 291.524 | -157.289 | -118.65 | 62.87 | -24.432 | -261.687 | 57.128 | 91.238 | -76.48 | -102.315 | 128.957 | 30.573 | -17.201 | 171.491 | 124.071 | -62.765 | -114.09 | 239.115 | -142.662 | 363.205 | -216.926 | -195.702 | 18.233 | -148.149 | 139.697 | -448.221 | 59.011 | -26.461 | -1.643 | -66.267 | -19.774 | 64.914 | 44.81 | 11.873 | 85.063 | 159.532 | -59.701 | -4.953 | -74.722 | -20.553 | 16.968 | -91.723 | -26.162 | -5.989 | 67.801 | -118.406 | 5.073 | 6.595 | -103.583 | -81.078 | 13.669 | 57.845 | 25.505 | -37.446 | 12.441 | -4.187 | 0.4 | -28.867 | 24.639 | -13.696 | -5.085 | -17.238 | -7.402 | 9.015 | 27.256 | -11.9 | 9.843 | 21.447 | -2.933 | -9.197 | 10.638 | -9.283 | -17.236 | -25.134 | 9.289 | 19.564 | -25.361 | 8.14 | 2.692 | 61.448 | -8.257 | -22.171 | -1.413 | 26.738 | 4.236 | -5.29 | 30.14 | 18.253 | -88.159 | 0.311 | -43.361 | -68.923 | -26.304 | -19.994 | -48.905 | 13.6 | 22.1 | -12.6 | -13.5 | -35.8 | -23.3 | 9 | -13 | -13.3 | -22.2 | -1 | 3.5 | -16.1 | -12 | 38.1 | -9.9 | -5.6 | -6.5 | 1 | 0.1 | -2.1 | -0.1 | -2.8 | 1.7 | -2.3 | 8.7 | 1.2 | 1.4 | -5.9 | -0.3 | -2.7 |
| Accounts Receivables
| -316.865 | 21.088 | 246.717 | 353.61 | -56.842 | -111.688 | 50.082 | 28.363 | -40.64 | -103.071 | 121.646 | 208.817 | -92.375 | 94.703 | -61.993 | 137.174 | 10.444 | -108.583 | 48.337 | 112.33 | -116.292 | 148.478 | -31.455 | 428.692 | -292.177 | -374.476 | -97.24 | -83.108 | 54.435 | -462.541 | 73.723 | 56.171 | -123.218 | -124.38 | -54.992 | 109.942 | 92.949 | 9.378 | 150.006 | 294.948 | -109.905 | 22.17 | -43.44 | 66.68 | -92.444 | -150.069 | -28.497 | 55.907 | 12.755 | -244.251 | -1.724 | 46.154 | -131.919 | -137.935 | 42.861 | -10.922 | -82.2 | -106.909 | 72.307 | 33.663 | -4.91 | -27.078 | 83.369 | 0 | -19.615 | -35.549 | 6.079 | 0.891 | 0 | 0 | 2.129 | 4.172 | 0 | 0 | 16.666 | -20.926 | 0 | 0 | 8.03 | -0.24 | 0 | 0 | 6.556 | -30.154 | 0 | 0 | 5.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change In Inventory
| 8.629 | 4.201 | 5.912 | 8.449 | 20.876 | 9.366 | -5.673 | 15.607 | -16.286 | -10.864 | -8.98 | -1.821 | 6.801 | 4.516 | 0.651 | 2.259 | 20.274 | -10.561 | 5.932 | 2.758 | 21.558 | -9.955 | 9.69 | 7.659 | -28.475 | -7.899 | -0.651 | 2.608 | 5.284 | 6.891 | 21.404 | -3.332 | 7.554 | -17.364 | -9.09 | -0.05 | 13.05 | -2.922 | 12.278 | 14.932 | 9.587 | -23.827 | -13.313 | -7.003 | 3.36 | 4.957 | 12.167 | 5.512 | 16.689 | -6.969 | 0.216 | 7.823 | -8.943 | -19.248 | -8.783 | 5.614 | -14.929 | -4.326 | -11.722 | -0.246 | 2.773 | -3.057 | 1.486 | 6.059 | -8.746 | -11.441 | 5.269 | 18.252 | -1.86 | -3.795 | 12.159 | 5.714 | 1.831 | -8.334 | 9.765 | -5.654 | -2.845 | 2.308 | 2.81 | 4.086 | -6.851 | -3.737 | -7.284 | 0.52 | -1.879 | -1.709 | -0.926 | 4.083 | -1.692 | 3.121 | -8.543 | -1.661 | -2.582 | -1.764 | 0.2 | 1.494 | -3.522 | -7.728 | -3.557 | 12.4 | -6.1 | -17.4 | 11.7 | -22.1 | 1.2 | 6.4 | -2.3 | 0.6 | 3.7 | -3.6 | -1 | 3.3 | -6.1 | 0.8 | -0.4 | -0.9 | 0.1 | -0.7 | -0.1 | -1 | 0.4 | -1 | -3.6 | -0.4 | 2 | -0.5 | 0 | 0 | -0.4 | 0.8 |
| Change In Accounts Payables
| 111.743 | 2.91 | -315.792 | 61.137 | 321.918 | -90.876 | -212.714 | 192,119 | 194.103 | 85.259 | 14.537 | -104,481 | 0.552 | -170.732 | 153.386 | 94,069 | -77.783 | 162.454 | 34.058 | -228,142 | 25.469 | 132.819 | -134.491 | 251,735 | 157.682 | 159.037 | 26.351 | 54,342 | 75.583 | 85.635 | -74.121 | 66,078 | 78.584 | 122.371 | 23.245 | -162,441 | -63.121 | 31.007 | -78,700 | 72,514 | 24.188 | -3.285 | -14,683 | 72,514 | 131.251 | 15.095 | -4,844 | 76,285 | 39.324 | 140.614 | 7.319 | 73,099 | 25.956 | 60.98 | 19.322 | 67,137 | 61.294 | 31.882 | -22.508 | -8.348 | -3.986 | 19.288 | -26.408 | 0 | 0 | 0 | -13.133 | -20.092 | 0 | 0 | -11.69 | -9.81 | 0 | 0 | -19.669 | 3.682 | 0 | 0 | 1.994 | 13.763 | 0 | 0 | -5.121 | 25.423 | 0 | 0 | -2.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.8 | -7.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Working Capital
| -167.174 | 71.514 | 95.66 | -28.133 | 5.572 | 35.909 | 49.655 | -192,100.1 | -161.609 | 1.887 | -70.075 | 104,365.242 | 8.542 | -30.802 | 36.913 | -94,177.86 | 29.864 | 128.181 | 35.744 | 227,964.147 | -44.825 | -32.227 | 13.594 | -251,808.146 | -53.956 | 27.636 | 89.773 | -54,409.649 | 4.395 | -78.206 | 38.005 | -66,157.3 | 35.437 | -46.894 | 21.063 | 162,396.022 | 1.932 | -25.59 | 78,622.779 | -72,664.348 | 16.429 | -0.011 | 14,665.031 | -72,594.23 | -25.199 | 38.294 | 4,834.168 | -76,352.408 | -0.967 | -7.8 | -0.738 | -73,146.382 | 11.323 | 15.125 | -39.731 | -67,073.847 | 61.34 | 41.907 | -25.636 | -29.256 | 6.523 | -18.02 | -33.808 | -19.755 | 3.661 | -5.797 | -5.617 | 9.964 | 29.116 | -8.105 | 7.245 | 21.371 | -4.764 | -0.863 | 3.876 | 13.615 | -14.391 | -27.442 | -3.545 | 1.955 | -18.51 | 11.877 | 8.541 | 65.659 | -6.378 | -20.462 | -3.773 | 22.655 | 5.928 | -8.411 | 38.683 | 19.914 | -85.577 | 2.075 | -43.561 | -70.417 | -22.782 | -12.266 | -45.348 | 1.2 | 28.2 | 4.8 | -25.2 | -13.7 | -24.5 | 2.6 | -10.7 | -13.9 | -25.9 | 2.6 | 4.5 | -19.4 | -5.9 | 37.3 | -9.5 | -4.7 | -6.6 | 1.7 | 0.2 | -1.1 | -0.5 | -5.2 | 33.5 | -1.9 | 6.7 | 1.7 | 1.4 | -5.9 | 0.1 | -3.5 |
| Other Non Cash Items
| 111.148 | 259.476 | 364.859 | -2.62 | -0.007 | -12.975 | -14.018 | -22.451 | -17.146 | 2.082 | -9.417 | -38.452 | -13.046 | -13.013 | -14.106 | -11.466 | -0.486 | -0.451 | -8.782 | -8.276 | -8.182 | -10.145 | -10.902 | 43.459 | -10.018 | -7.118 | -7.074 | -15.796 | -6.371 | 5.771 | -0.545 | 5.113 | -0.21 | 4.404 | 0.344 | 61.31 | -3.815 | -3.692 | -0.898 | 4.019 | 1.006 | -0.102 | -1.775 | -6,519.745 | 2.362 | 2.289 | 3.747 | -0.802 | 15.2 | 2.553 | 2.255 | 11.981 | 7.419 | 0.135 | 0.235 | 1.787 | 2.011 | 0.971 | 0.024 | -1.975 | 0.372 | 2.242 | 1.241 | 2.033 | 1.904 | 1.486 | 2.285 | 2.011 | 17.173 | 3.003 | 3.352 | 12.642 | 20.585 | 25.401 | 1.423 | 16.566 | 3.488 | 0.784 | -0.48 | 3.689 | 0.457 | 1.969 | 2.305 | -1.535 | -2.865 | 0.165 | -0.265 | 73.798 | -0.31 | -5.121 | 25.641 | 37.141 | 160.818 | -0.25 | -0.104 | 28.376 | 2.633 | -7.214 | -0.142 | 4.2 | 0.2 | 4.6 | 0.7 | 19.3 | -0.2 | 0.2 | 0.5 | -9.6 | 0.1 | -0.7 | -0.4 | -3.3 | -0.6 | -1.8 | 0.1 | 8.9 | -1.6 | -0.2 | -2.3 | 0.7 | -0.4 | -1 | -5.4 | -2.6 | 2.6 | -1.3 | -0.5 | -0.2 | -1.4 | -0.2 |
| Operating Cash Flow
| 277.727 | 264.449 | 107.75 | 490.705 | 294.482 | -11.539 | -86.371 | 233.626 | 117.13 | -129.977 | 131.518 | 293.977 | 149.755 | 92.178 | 257.164 | 224.796 | 215.956 | 293.236 | 203.266 | 108.884 | 89.933 | 398.268 | -46.807 | 503.186 | 3.553 | -60.284 | 83.501 | -22.362 | 266.618 | -242.166 | 154.173 | 78.452 | 98.653 | 12.637 | 15.851 | 106.811 | 94.749 | 47.027 | 117.257 | 241.992 | 25.7 | 75.713 | -20.394 | 75.411 | 110.424 | -17.249 | 31.816 | 57.465 | 133.82 | -62.595 | 43.445 | 46.223 | -45.791 | -44.927 | 50.321 | 117.362 | 72.406 | -6.455 | 34.716 | 38.553 | 33.177 | 3.109 | 49.3 | 15.514 | 28.772 | 6.562 | 7.334 | 24.592 | 16.851 | 11.179 | 16.076 | 22.118 | 13.697 | -3.6 | 13.992 | -1.675 | -1.475 | -17.535 | 2.251 | 22.867 | -16.278 | 14.154 | -15.917 | 6.709 | 2.01 | -11.729 | 5.235 | 1.285 | 14.502 | -0.138 | 41.323 | 52.495 | 12.056 | 14.235 | -23.974 | -18.663 | 17.391 | 9.992 | -20.591 | 44.3 | 53.6 | 18 | 4.2 | -28.8 | 1.7 | 29.6 | -16.4 | -7.5 | 0.8 | 13.7 | 16.1 | -5.9 | 0.6 | 45.7 | -3 | 1.1 | -6 | 7.2 | 3.3 | 1.7 | 3.9 | -1.6 | -0.4 | -1.7 | 5.2 | -0.8 | 2.8 | -4.3 | 0.7 | -1.2 |
| Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investments In Property Plant And Equipment
| -43.631 | -31.498 | -25.409 | -35.572 | -38.302 | -55.721 | -63.346 | -50.027 | -23.455 | -106.679 | -83.191 | -37.718 | -35.319 | -48.971 | -48.058 | -30.021 | -50.97 | -72.161 | -60.594 | -41.378 | -27.64 | -23.059 | -34.396 | -46.206 | -46.217 | -65.452 | -22.545 | -40.082 | -26.477 | -27.952 | -28.901 | -28.064 | -25.157 | -50.55 | -13.343 | -13.644 | -22.335 | -28.771 | -19.66 | -18.292 | -23.396 | -32.012 | -35.554 | -24.877 | -30.029 | -45.531 | -25.851 | -29.355 | -21.841 | -14.393 | -14.097 | -14.714 | -25.023 | -17.353 | -14.62 | -7.57 | -8.67 | -8.207 | -5.936 | -5.479 | -5.488 | -4.246 | -6.646 | -10.899 | -8.012 | -8.657 | -7.447 | -11.601 | -5.721 | -8.493 | -6.32 | -6.095 | -5.915 | -7.351 | -2.922 | -1.319 | -1.229 | -1.98 | -1.893 | -1.3 | -2.892 | -2.179 | -2.939 | -4.702 | -1.323 | -2.403 | -2.435 | -4.386 | -3.917 | -5.164 | -5.498 | -11.389 | -8.997 | -10.955 | -12.574 | -11.904 | -12.482 | -14.503 | -13.749 | -17.2 | -22.2 | -30 | -18.8 | -19.8 | -37.2 | -34.1 | -61.1 | -55.3 | -9 | -6.3 | -1.9 | -2.7 | -0.2 | -3.3 | -0.9 | -6.7 | -0.8 | -6.4 | -0.8 | -2 | -0.1 | -1.9 | -0.3 | -1.5 | -0.8 | -0.8 | -1.7 | -1 | -0.9 | -1.4 |
| Acquisitions Net
| -52.197 | 14.432 | 3.954 | 24.785 | -4.937 | -17.374 | -46.506 | -563.922 | -26.933 | -23.068 | -21.84 | -639.696 | -15.852 | -500.409 | -88.646 | -13.72 | -0.758 | -10.493 | 8.363 | -84.834 | 0 | -0.963 | -93.684 | -6,677.316 | 0 | -2.355 | -4.329 | -115,916.449 | -78.551 | -37.444 | 0 | -4,097.898 | 0 | -4.102 | 0 | -147.852 | 0 | 0 | -0.148 | -182.642 | 0 | -139.07 | -23.831 | 12.214 | -30.386 | -123.736 | -9.656 | -135.642 | -1.634 | 86.364 | -4.498 | -0.028 | -7.702 | -60.191 | -17.474 | -46.546 | -9.313 | -10.692 | -9.345 | -131.649 | -7.208 | -11.799 | -6.963 | -42.988 | -21.651 | -52.862 | -6.324 | -22.869 | -1.35 | 0.954 | -12.167 | 0.071 | -0.072 | 0 | -19.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.968 | -0.893 | -1.264 | -3.461 | 0 | 0 | -3.576 | -0.437 | -23.651 | -2.649 | -4.951 | -32.978 | -15.265 | -2.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.884 | -0.821 | -0.063 | 1.899 | -0.272 | -1.422 | -0.205 | -0.258 | -0.758 | -2.005 | -0.96 | -2.885 | -0.914 | -1.847 | -4.35 | -0.02 | -0.659 | -4.777 | -12 | 5.589 | -0.617 | -2.782 | -2.19 | -3.139 | -0.617 | -20.934 | -14.779 | 77.105 | -2.623 | -21.135 | -53.347 | -24.436 | -5.693 | -0.526 | -1.514 | -18.181 | -39.504 | -37.836 | -31.959 | -0.074 | 0 | 0 | -1.098 | -14.999 | -1.08 | 0 | 0 | 0.284 | 0 | -0.284 | 0 | -0.001 | 0.001 | 0.076 | -0.36 | -0.284 | 0 | -0.079 | -0.115 | -15.72 | -0.717 | 0.434 | -0.434 | -1.106 | -0.001 | 0.167 | -16.437 | -567.138 | 0 | -0.1 | -0.925 | 0.118 | -1.968 | -0.925 | -1.905 | 0 | 0 | -1.272 | -1.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.503 | 0 | 0 | -94.448 | 38.302 | 55.721 | 0.425 | 0.4 | 0 | 0 | 0 | -0.557 | 12.505 | 6.925 | 0.557 | -0.648 | 0 | 0 | 0.648 | -14.705 | 0 | 4.292 | 10.413 | -5.415 | 0 | 0 | 5.415 | 10.385 | 1.298 | 0 | 12.118 | 4,097.898 | 0.43 | 0.695 | 0 | 147.852 | 0 | 0 | 1.785 | 14,956 | 0 | 0 | 0 | 9.931 | -1.079 | 0 | 0 | -0.284 | 0 | 0 | 0 | 4,600 | 0 | 4.6 | 0 | 7,044 | 0 | 0 | 15.396 | 34.397 | -0.718 | 0.718 | 0.942 | 2.013 | 0.001 | 0.049 | 29.875 | 573.273 | 0 | 1.285 | 2.259 | 6.177 | 0 | 0 | 1.584 | 9.039 | 0 | 0 | 0 | 8.065 | 0 | 0 | 2.882 | 21.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 51.248 | 0.651 | 1.652 | 1.591 | -25.014 | -33.178 | 20.146 | 34.318 | 29.473 | 11.087 | 4.63 | 40.379 | -1 | 2.8 | 5.885 | 4.981 | 11.883 | -0.995 | 4.843 | 17.029 | 7.535 | 10.913 | 8.654 | 6,692.414 | 15.792 | 8.502 | 5.382 | 115,845.722 | 6.216 | -30.586 | 0.511 | 5.54 | -3.339 | 7.926 | 2.237 | 73.575 | 5.617 | 2.786 | 1.36 | -14,951.549 | 1.833 | 7.05 | 3.373 | 7.57 | -10.69 | 20.498 | 3.411 | 1.577 | 2 | 1.794 | 2.014 | -4,598.229 | 1.94 | 1.182 | 1.334 | -7,046.145 | 1.418 | 1.775 | -13.967 | -18.746 | 1.8 | 1.498 | 1.379 | 1.15 | 0.259 | -0.285 | 1.168 | -3.133 | 0.128 | -0.256 | -0.283 | -4.164 | 1.838 | 0.358 | -0.326 | -7.932 | 0.677 | -0.603 | 2.926 | -8.701 | -0.783 | 3.812 | -0.087 | -20.572 | 9.808 | 4.114 | 4.572 | 2.136 | -2.694 | -0.587 | 1.041 | -5.958 | -2.99 | 1.758 | -1.924 | 0.452 | 38.535 | 4.914 | -4.9 | -8.4 | -10.8 | 28.4 | 8.7 | 21.6 | -33.9 | -10 | -4.1 | 47.5 | -11.3 | -3.3 | -1.1 | 1.9 | -1.6 | -0.4 | 4.6 | -5.9 | -14.2 | 2.6 | 10.2 | 0.4 | -0.1 | -1.1 | 2.9 | 3.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.4 |
| Investing Cash Flow
| -43.696 | -17.236 | -19.866 | -9.196 | -30.223 | -51.974 | -89.486 | -579.489 | -21.673 | -118.66 | -101.361 | -640.477 | -40.58 | -541.502 | -134.612 | -39.428 | -40.504 | -77.933 | -58.74 | -118.299 | -20.722 | -11.599 | -111.203 | -39.662 | -31.042 | -80.239 | -30.856 | -23.319 | -100.137 | -79.673 | -69.619 | -46.96 | -34.189 | -47.252 | -12.62 | 41.75 | -56.222 | -63.821 | -48.622 | -196.557 | -21.563 | -164.032 | -57.11 | -10.161 | -72.185 | -148.769 | -32.096 | -163.42 | -21.475 | 73.481 | -16.581 | -12.972 | -30.784 | -71.686 | -31.12 | -56.545 | -16.565 | -17.203 | -13.967 | -137.197 | -12.331 | -13.395 | -13.101 | -51.83 | -29.404 | -61.588 | 0.835 | -31.468 | -6.943 | -6.61 | -17.436 | -3.893 | -6.117 | -7.918 | -22.853 | -0.212 | -0.552 | -2.583 | 1.033 | -1.936 | -3.675 | 1.633 | -0.144 | -4.074 | 8.485 | 0.743 | 1.244 | -3.514 | -10.072 | -5.751 | -4.457 | -20.923 | -12.424 | -32.848 | -17.147 | -16.403 | -6.925 | -24.854 | -9.494 | -25.6 | -33 | -1.6 | -10.1 | 1.8 | -71.1 | -44.1 | -65.2 | -7.8 | -20.3 | -9.6 | -3 | -0.8 | -1.8 | -3.7 | 3.7 | -12.6 | -15 | -3.8 | 9.4 | -1.6 | -0.2 | -3 | 2.6 | 1.8 | -0.6 | -0.5 | -1.4 | -0.8 | -0.6 | -1 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.817 | 1,566 | 0 | 0 | 925 | 8,355 | 0 | 0 | -1,451 | 8,355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.762 | 7.691 | 0.023 | 0.048 | 4.924 | 5.223 | 3.316 | 0.432 | 0.727 | 0.517 | 1.711 | 158.158 | 0.13 | 1.247 | 0.632 | 0.611 | 1.564 | 0.02 | 0.147 | 0.912 | 0.553 | 0.43 | 0.054 | 0.045 | 0.048 | 0.171 | 0.05 | 0.038 | 0.25 | 0.667 | -0.188 | 0.417 | -2.309 | 3.409 | 1.991 | 130.604 | 3.3 | 3.2 | 0 | 0.1 | 0 | 0 | 0 | 1.6 | 2.3 | 0.2 | 0.6 | 3.2 | 0.6 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -81.291 | 0 | -67.5 | -13.791 | 0 | 0 | 0 | 0 | -120,107.772 | 0 | -0.801 | -119.427 | -5,646.348 | 0 | 0 | -5.652 | -115.501 | -70.137 | -37.431 | -90.88 | -1,552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -99,900 | -0.106 | -16.739 | -83.261 | 0 | 0 | 0.873 | -1.451 | 4.116 | 0 | 0 | -4.116 | -74,960.087 | -39.913 | -35.087 | 0 | -73.05 | -1.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.9 | -5.3 | 0 | 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 | 0 | 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
| 3,361.954 | -9.038 | -7.356 | 0.011 | 1,553.531 | 759.05 | 894.793 | 1,563.433 | 599.89 | -30.815 | 752.458 | 714.461 | 379.633 | 364.943 | 13.9 | 120,157.111 | 769.237 | 523.043 | 676.839 | 6,479.791 | 553.436 | 734.052 | 867.464 | 992.816 | 784.841 | 807.068 | 817.245 | 2,221.679 | 849.987 | 773.143 | 353.729 | 494 | 498.132 | 336.373 | 335.995 | 197,410.699 | 478.131 | 365.654 | 0.925 | -7,288.74 | 503.191 | 522.999 | 1,686.449 | -16.429 | 269.073 | 283.312 | 622.519 | 75,291.592 | 200.562 | 219.404 | 178.396 | 253.481 | 130.517 | 4.659 | 8.429 | 15.85 | 0.315 | 0.176 | 0.717 | 101.625 | 0.61 | 144.168 | 8.25 | 46.402 | -8.874 | 20.442 | -0.792 | -3.089 | -1.501 | -1.947 | 175.429 | 0.366 | -0.685 | 0.283 | -79.294 | 0.893 | -0.117 | 0.035 | -0.091 | -3.552 | 6.636 | -2.248 | -1.199 | 1.189 | 0.047 | -0.277 | -0.494 | -0.942 | -1.081 | 0.881 | -69.965 | -6.627 | 8.458 | 19.322 | 37.492 | 3.125 | 0.783 | -1.03 | -74.416 | -23.3 | -21.7 | -13.9 | 13.5 | 37.2 | 49.5 | -49.9 | 177.8 | 16.4 | 14.7 | -5.3 | -19.1 | 8.3 | 3.2 | -42.2 | -0.3 | 10.3 | 10.5 | -9 | -0.1 | -3.8 | -0.4 | -0.4 | -0.1 | -2.5 | -0.3 | 0 | -2.7 | -0.3 | -0.7 | -1 |
| Financing Cash Flow
| -350.067 | -198.459 | -367.987 | -166.593 | -169.432 | 41.287 | -53.442 | 620.375 | -136.494 | 155.032 | -158.016 | 467.478 | -106.374 | 174.029 | -33.191 | -0.623 | 14.568 | -238.608 | -145.224 | 37.412 | -85.218 | -370.598 | 173.773 | -504.018 | 75.2 | 121.182 | -53.458 | 42.533 | -141.001 | 324.417 | -107.794 | -1.857 | -63.675 | 39.694 | -3.648 | -151.76 | -36.792 | -7.538 | -62.83 | -28.303 | -12.189 | 94.853 | 64.314 | -45.265 | -49.152 | 69.728 | 83.682 | 121.583 | -118.167 | -14.098 | -27.062 | -29.609 | 14.591 | -2.925 | 1.154 | -2.993 | -5.124 | -10.204 | -6.42 | 92.092 | -3.979 | 31.11 | -25.946 | 38.64 | -1.183 | 20.465 | -0.934 | 1.835 | 3.722 | 1.369 | 25.83 | 1.093 | -0.168 | 1.994 | 78.864 | 1.023 | 1.13 | 0.667 | 0.5 | -5.271 | 6.656 | -2.101 | -0.287 | 1.232 | 0.477 | -0.223 | -0.449 | -0.894 | -0.91 | 0.931 | -69.927 | -6.377 | 9.125 | 19.134 | 37.909 | 0.816 | 4.192 | 0.961 | 56.188 | -20 | -18.5 | -13.9 | 13.6 | 33.3 | 44.2 | -49.9 | 179.4 | 18.7 | 14.9 | -4.7 | -15.9 | 8.9 | 3.3 | -42.2 | -0.3 | 10.4 | 10.5 | -9 | -0.1 | -3.8 | -0.4 | -0.4 | -0.1 | -2.5 | -0.3 | -0.1 | -2.7 | -0.3 | -0.7 | -1 |
| Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect Of Forex Changes On Cash
| 0.626 | -0.494 | -0.132 | 0.471 | -0.558 | 0.571 | 0.267 | 0.404 | -2.216 | -0.599 | 0.256 | -0.166 | -0.148 | 0.159 | -0.072 | 0.199 | -0.484 | 0.28 | 0.934 | 0.335 | -0.074 | -0.089 | 0.009 | -0.568 | 0.089 | -0.21 | 0.722 | -0.348 | 0.112 | -0.035 | 0.16 | -0.295 | -0.12 | -0.206 | -0.682 | 1.029 | 0.664 | 0.396 | -1.173 | -0.14 | -0.805 | 0.129 | -0.476 | 0.094 | 0.156 | -0.214 | -0.06 | -0.044 | 0.191 | -0.105 | 0.049 | 0.275 | -0.109 | 0.003 | 0.032 | 0.008 | 0.023 | -0.039 | 0.083 | -0.243 | 0.052 | -0.05 | 0.107 | -0.184 | -0.017 | -0.007 | 0 | -0.009 | 0 | 0 | 0.009 | -0.234 | -0.005 | 0.054 | -0.002 | -0.006 | -0.046 | -0.049 | 0.005 | 0.171 | 0.233 | -0.174 | 0.202 | 0.365 | -0.012 | 0.313 | 0.359 | 0.337 | -1.183 | -0.549 | -0.731 | 1.248 | -1.692 | -0.171 | -0.625 | -0.615 | -1.489 | -0.216 | 0.532 | 0.2 | -0.7 | -0.8 | -2 | -0.8 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change In Cash
| -116.361 | 48.26 | -280.235 | 315.387 | 94.269 | -21.655 | -229.032 | 274.916 | -43.253 | -94.204 | -127.603 | 120.812 | 2.653 | -275.136 | 89.289 | 184.944 | 189.536 | -23.025 | 0.236 | 28.332 | -16.081 | 15.982 | 15.772 | -41.062 | 47.8 | -19.551 | -0.091 | -3.496 | 25.592 | 2.543 | -23.08 | 29.34 | 0.669 | 4.873 | -1.099 | -2.17 | 2.399 | -23.936 | 4.632 | 16.992 | -8.857 | 6.663 | -13.666 | 20.079 | -10.757 | -96.504 | 83.342 | 15.585 | -5.632 | -3.317 | -0.149 | 3.917 | -62.093 | -119.535 | 20.387 | 57.832 | 50.74 | -33.901 | 14.412 | -6.795 | 16.919 | 20.774 | 10.36 | 2.14 | -1.832 | -34.568 | 7.235 | -58.805 | 13.63 | 5.938 | 24.479 | 19.084 | 7.407 | -9.47 | 70.001 | -0.87 | 2.142 | -22.896 | 3.789 | 15.831 | -13.064 | 13.512 | -16.146 | 4.232 | 10.96 | -10.896 | 6.389 | -2.786 | 2.337 | -5.507 | -33.792 | 26.443 | 7.065 | 0.35 | -3.837 | -34.865 | 13.169 | -14.117 | 26.635 | -1 | 1.4 | 1.7 | 5.7 | 5.5 | -64.7 | -64.4 | 97.8 | 3.4 | -4.7 | -0.6 | -3.1 | 2.2 | 2.1 | -0.2 | 0.4 | -1.1 | -10.5 | -5.6 | 12.6 | -3.7 | 3.3 | -5 | 2 | -2.4 | 4.3 | -1.4 | -1.3 | -5.4 | -0.6 | -3.2 |
| Cash At End Of Period
| 181.225 | 297.586 | 249.326 | 529.561 | 214.174 | 119.905 | 141.56 | 370.592 | 95.676 | 138.929 | 233.133 | 360.736 | 239.924 | 237.271 | 512.407 | 423.118 | 238.174 | 48.638 | 71.663 | 71.427 | 43.095 | 59.176 | 43.194 | 27.422 | 68.484 | 20.684 | 40.235 | 40.326 | 43.822 | 18.23 | 15.687 | 38.767 | 9.427 | 8.758 | 3.885 | 4.984 | 7.154 | 4.755 | 28.691 | 24.059 | 7.067 | 15.924 | 9.261 | 22.927 | 2.848 | 13.605 | 110.109 | 26.767 | 11.182 | 16.814 | 20.131 | 20.28 | 16.363 | 78.456 | 197.991 | 177.604 | 119.772 | 69.032 | 102.933 | 88.521 | 95.316 | 78.397 | 57.623 | 47.263 | 45.123 | 46.955 | 81.523 | 74.288 | 133.093 | 119.463 | 113.525 | 89.046 | 69.962 | 62.555 | 72.025 | 2.024 | 2.894 | 0.752 | 23.648 | 19.548 | 3.717 | 16.781 | 3.269 | 19.415 | 15.183 | 4.223 | 15.119 | 8.73 | 11.516 | 9.179 | 14.686 | 48.478 | 22.035 | 14.97 | 14.62 | 18.457 | 53.322 | 40.153 | 54.27 | 27.7 | 28.7 | 27.3 | 25.6 | 5.5 | -25.2 | -64.4 | 103.9 | 3.4 | -4.6 | -0.6 | 1.7 | 2.2 | 2.1 | -0.2 | 1.5 | 1.1 | -10.5 | -5.6 | 18.2 | -3.7 | 3.3 | 5.9 | 10.9 | 7.2 | 4.3 | -1.4 | -1.3 | 7.9 | -0.6 | 7.7 |