Rayonier Inc.
NYSE:RYN
31.64 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 32.54 | 1.903 | 1.357 | 126.9 | 22.766 | 19.063 | 7.4 | 34.7 | 31.8 | 25.3 | 31 | 21.5 | 110.5 | 63.5 | 15 | 12.4 | -9.5 | 0.5 | 26.4 | 17.5 | 1.5 | 20.9 | 27.8 | 4.6 | 30.7 | 39.3 | 42.7 | 66.8 | 28.8 | 30.8 | 35.1 | 50.5 | 40.7 | 111.5 | 15.1 | 9.4 | 19.2 | -2.9 | 18.2 | 8.336 | 28.078 | 56.2 | 43.3 | 80.5 | 58.3 | 87.9 | 105 | 75.6 | 80.561 | 69.078 | 53.437 | 56.231 | 104.909 | 56.453 | 58.412 | 59.171 | 62.9 | 38.5 | 57 | 97.727 | 81.1 | 107.753 | 25.921 | 44.315 | 29.754 | 37.416 | 40.551 | 34.421 | 71.458 | 33.31 | 35.08 | 55.3 | 55.036 | 42.778 | 23.304 | 56.486 | 74.894 | 41.956 | 34.459 | 13.529 | 24.124 | 43.713 | 75.535 | 1.972 | 8.092 | 31.672 | 8.236 | 12.869 | 15.478 | 17.169 | 9.401 | 7.858 | 6.025 | 31.463 | 12.252 | 13.178 | 12.105 | 17.431 | 35.473 | 19.4 | 17.1 | 17.1 | 15.1 | 14.1 | 12.9 | 18.4 | 18.2 | 25.9 | 23.2 | 19.8 | 18.4 | -160.8 | 15.5 | 15.4 | 31.5 | 33.8 | 57 | 26.4 | 25.1 | 17.8 | 16.4 | 14.1 | 21.7 | 3.2 | 7.7 | 24.8 | 16.8 |
Depreciation & Amortization
| 33.523 | 36.094 | 37.083 | 43.9 | 36.981 | 35.49 | 37.599 | 64.17 | 31 | 83.169 | 47.4 | 21.2 | -5.1 | 18.628 | 45.213 | 164.996 | 62.793 | 46.368 | 34.329 | 34.198 | 29.762 | 23.304 | 36.491 | 31.616 | 28.151 | 50.817 | 34.537 | -9.278 | 27.208 | 28.763 | 30.773 | -11.54 | 33.613 | -82.585 | 29.342 | 26.668 | 38.954 | 24.35 | 29.975 | 35.056 | 41.814 | 2.616 | 48.728 | 152.684 | 43.342 | 23.447 | 35.992 | 26.803 | 158.731 | -19 | 31.168 | 53.487 | 41.012 | 32.214 | 31.87 | 29.436 | 21.064 | 29.244 | 43.329 | 33.046 | 33.654 | 48.774 | 38.519 | 0 | 40.138 | 38.396 | 33.503 | 39.742 | 36.947 | 37.052 | 40.945 | 37.697 | 32.187 | 34.21 | 32.401 | 38.193 | 37.197 | 34.513 | 37.485 | 38.105 | 36.814 | 41.866 | 37.002 | 38.518 | 38.469 | 39.352 | 41.57 | 42.974 | 40.966 | 37.061 | 44.714 | 37.574 | 39.73 | 59.325 | 40.495 | 60.109 | 43.416 | 35.954 | 37.434 | 28.1 | 27.2 | 23.4 | 26.7 | 26.5 | 26.8 | 24.9 | 22.9 | 28.1 | 23.6 | 22.8 | 24.8 | 25.3 | 24.9 | 22.6 | 24.1 | 23.8 | 25 | 22.7 | 24.5 | 20.6 | 24.2 | 21.4 | 24 | 21.1 | 18.8 | 19.4 | 19 |
Deferred Income Tax
| -1.881 | -1.315 | -1.004 | 3.155 | -0.525 | -1.245 | -1.2 | 1.3 | 0.6 | 0.7 | -8 | 0.9 | 0.3 | 8.428 | -1.128 | -2.726 | 1.042 | 5.864 | 3.361 | 3.181 | 0.876 | 3.552 | 3.705 | 1.813 | 7.366 | 6.671 | 6.982 | 5.266 | 1.5 | 9.225 | 5.989 | 0.698 | 1.632 | 3.385 | -0.545 | 3.27 | -3.288 | -1.133 | -0.189 | 1.343 | -16.215 | 4.507 | 5.596 | -36.974 | 8.691 | 38.107 | -18.8 | 21.193 | -2.644 | -18.072 | 3.028 | 8.465 | -5.022 | -8.29 | 7.345 | 0.065 | 14.486 | 0.34 | 0.045 | -0.539 | -2.544 | -1.939 | -1.238 | 1.297 | 5.32 | 3.157 | 3.786 | -3.514 | -5.931 | 2.677 | -1.689 | -9.983 | -5.746 | -3.079 | -0.492 | -13.615 | -21.393 | -12.537 | -0.047 | -5.521 | -2.304 | 9.872 | -53.823 | -4.688 | -1.067 | 8.665 | -0.766 | -3.802 | 12.076 | -2.072 | -1.197 | -3.282 | 2.371 | -4.433 | 4.117 | 5.04 | 2.795 | 2.52 | 2.319 | -5 | 2.1 | 2.9 | 2.8 | 4.3 | 0 | 0 | 4.9 | 4 | -0.9 | 3.7 | 7.2 | -87.7 | 3.5 | 2.4 | 1.6 | 2.7 | 6 | 5.4 | 2.5 | -8.9 | 9.4 | 0 | 0 | 30.4 | 6.6 | 0.7 | 9.9 |
Stock Based Compensation
| 3.878 | 4.904 | 3.218 | 3.801 | 3.365 | 4.337 | 2.499 | 2.512 | 2.635 | 4.412 | 2.797 | 2.183 | 2.086 | 2.852 | 2.156 | 1.883 | 1.965 | 2.668 | 1.51 | 1.521 | 1.562 | 2.344 | 1.477 | 1.471 | 1.483 | 2.212 | 1.262 | 1.312 | 1.192 | 2.012 | 0.88 | 1.242 | 1.055 | 2 | 0.839 | 0.962 | 0.934 | 1.783 | 0.805 | 1.089 | 0.8 | 2.877 | 3.103 | 2.69 | 2.767 | 2.946 | 3.28 | 2.904 | 2.752 | 2.994 | 6.466 | 4.388 | 3.772 | 3.746 | 4.275 | 3.613 | 3.65 | 3.616 | 4.344 | 3.802 | 3.79 | 3.824 | 4.338 | 0 | 3.112 | 3.346 | 3.729 | 4,791 | 0 | 0 | 4.751 | 0 | 0 | 0 | 3.599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -6.999 | 6.829 | 0.17 | -2.518 | 5.053 | -7.882 | 10.5 | -7.5 | -10.5 | 22.6 | -26.8 | 8.1 | -0.2 | 7.2 | -5.8 | 4 | -7.7 | 0.5 | -9 | -6.8 | 12.7 | -9.6 | -4.2 | 12.2 | -6.1 | 7 | -15.3 | -0.7 | 1.8 | 9.7 | -17.5 | -3.8 | 6 | 5.5 | -17.3 | -11.3 | 3 | 8 | -0.2 | -11.459 | -3.133 | 50.5 | -3.2 | 18.8 | -35.4 | -14.5 | 32.3 | -61.3 | 21.2 | 0.9 | 11.4 | 4.412 | -13.38 | -10.511 | 15.996 | -74.853 | -9.6 | 186.8 | -5.1 | -42.097 | -41.1 | -98.649 | -7.558 | -16.25 | 13.828 | -26.705 | 15.644 | -16.543 | 27.661 | -9.391 | -29.919 | 3.496 | 6.574 | 5.329 | -5.403 | 3.917 | -16.764 | -14.007 | -0.091 | 14.163 | 17.012 | -21.005 | 15.34 | -0.563 | 13.184 | -9.541 | -10.747 | -15.482 | 1.943 | 17.659 | 6.729 | -25.144 | 19.334 | -6.538 | 1.228 | 12.365 | 3.818 | -5.629 | -0.509 | 27.2 | 0.4 | 10 | 2.8 | 1.6 | -3.7 | -13.3 | -9.6 | 15.3 | 16.6 | 39.5 | -25.8 | 14.1 | 14.8 | 20.6 | -24.3 | 20.1 | -8.1 | -25.4 | -38.2 | 50.6 | -5.8 | 85.4 | 59.8 | 0 | 0 | 0 | 3.9 |
Accounts Receivables
| 4.76 | 2.733 | -7.493 | 4.187 | 10.633 | -14.177 | 3.73 | 7.951 | 4.215 | -17.06 | -27.837 | 14.005 | 3.649 | 3.254 | -3.697 | -15.378 | -6.45 | -2.309 | -5.316 | 1.018 | 19.169 | -12.83 | -8.195 | 16.095 | 10.888 | -15.721 | -10.473 | 12.241 | -5.076 | -2.104 | -11.442 | 6.355 | 5.53 | -2.506 | -6.904 | 0.116 | -0.573 | -1.022 | 3.544 | 4.037 | -9.725 | 23.356 | -15.95 | 9.356 | -9.873 | -5.483 | -8.778 | -45.238 | 17.858 | 16.804 | -1.911 | -4.008 | 16.286 | 2.018 | -14.766 | -9.298 | -4.043 | 195.877 | 11.202 | -68.121 | -33.003 | -95.128 | -1.408 | 0 | 0 | 0 | 0.941 | -492 | 0 | 0 | -3.541 | 0 | 0 | 0 | -7.981 | 0 | 0 | 0 | -1.499 | 0 | 0 | 0 | -4.837 | 0 | 0 | 0 | -2.438 | 0 | 0 | 0 | -6,973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0.379 | -0.944 | 0.565 | 1.703 | -0.107 | 3.015 | -4.098 | 1.903 | -3.84 | 2.477 | -4.875 | 0.578 | 0.556 | 1.875 | -3.512 | 0.862 | 1.404 | -0.096 | -3.618 | 2.331 | -0.113 | 0.349 | -1.343 | 0.688 | 0.071 | 2.282 | -1.268 | -0.767 | 1.155 | 1.709 | -3.481 | 3.416 | -2.459 | 2.487 | -4.619 | -0.346 | -1.296 | -4.974 | -3.133 | 1.319 | -2.158 | 5.715 | -0.95 | -10.946 | -36.365 | 16.128 | 11.197 | -10.003 | -7.742 | -9.939 | 17.035 | 4.567 | -9.502 | -8.094 | 9.161 | -24.212 | 3.878 | -6.913 | -0.446 | 13.324 | 4.261 | -1.913 | -6.47 | -13.851 | -10.221 | 4.281 | 3.845 | -11.292 | -2.089 | -10.505 | 16.516 | 2.716 | -6.789 | -0.686 | 7.501 | -0.865 | -6.047 | -1.787 | -0.925 | 9.841 | -9.09 | -1.144 | 1.452 | 7.384 | -6.145 | -5.143 | 3.444 | 0 | 0 | -13.004 | 3.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| -2.385 | -6.152 | 8.537 | -2.125 | 3.518 | -8.801 | 8.913 | -5.689 | -0.126 | -0.417 | 7.376 | -4.943 | -0.863 | -2.471 | 6.684 | -0.885 | 1.658 | 1.542 | 3.353 | -3.575 | -3.537 | -0.831 | 6.389 | -3.801 | -5.273 | 0.527 | 3.921 | -1.583 | -0.123 | -0.745 | 5.886 | -1.142 | -1.732 | 0.946 | 1.369 | 0.009 | -2.02 | 1.017 | 2.857 | -3.376 | 5.998 | 13.378 | 13.929 | -15.367 | -5.823 | 4.149 | 15.386 | 5.359 | -3.808 | -13.496 | 3.978 | 0.001 | -3.768 | -4.53 | 14.644 | 4.387 | -9.834 | -2.176 | 3.017 | 3.855 | -12.419 | -2.233 | -1.755 | 0 | -2.755 | 7.325 | 2.684 | 1,529 | 0 | 0 | -11.657 | 0 | 0 | 0 | 4.404 | 0 | 0 | 0 | -3.043 | 0 | 0 | 0 | 5.594 | 0 | 0 | 0 | -2.292 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -9.753 | 11.192 | -1.439 | -6.283 | -8.991 | 12.081 | 1.955 | -11.665 | -10.749 | 37.6 | -1.464 | -1.54 | -3.542 | 4.542 | -5.275 | 19.401 | -4.312 | 1.363 | -3.419 | -6.574 | -2.819 | 3.712 | -1.051 | -0.782 | -11.786 | 19.912 | -7.48 | -10.591 | 5.844 | 10.84 | -8.463 | -12.429 | 4.661 | 4.573 | -7.146 | -11.079 | 6.889 | 12.979 | -3.468 | -13.439 | 2.752 | 8.051 | -0.229 | 35.757 | 16.661 | -29.294 | 14.495 | -11.418 | 14.892 | 7.531 | -7.702 | 3.852 | -16.396 | 0.095 | 6.957 | -45.73 | 0.399 | 0.012 | -18.873 | 8.845 | 0.061 | 0.625 | 2.075 | -2.399 | 24.049 | -30.986 | 8.174 | -1,042.251 | 29.75 | 1.114 | -31.237 | 0.78 | 13.363 | 6.015 | -9.327 | 4.782 | -10.717 | -12.22 | 5.376 | 4.322 | 26.102 | -19.861 | 13.131 | -7.947 | 19.329 | -4.398 | -9.461 | -15.482 | 1.943 | 17.659 | 6.729 | -25.144 | 19.334 | -6.538 | 1.228 | 12.365 | 3.818 | -5.629 | -0.509 | 27.2 | 0.4 | 10 | 2.8 | 1.6 | -3.7 | -13.3 | -9.6 | 15.3 | 16.6 | 39.5 | -25.8 | 14.1 | 14.8 | 20.6 | -24.3 | 20.1 | -8.1 | -25.4 | -38.2 | 16.9 | -5.8 | 85.4 | 59.8 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -168.688 | 87.054 | 87.249 | -85.774 | 14.938 | 12.622 | 7.201 | -35.97 | 5.9 | -37.369 | 3.3 | -6.2 | 5.2 | 10.1 | -1.541 | -114.353 | 6.8 | -2.5 | -27.4 | 0.5 | 0.8 | 5.6 | 5.627 | -2.7 | 17.9 | -2.6 | 8.019 | 6 | -1.9 | 13.9 | -21.342 | 2.8 | 3.9 | 6.2 | 3.564 | 4.8 | -1.3 | 2.4 | 4.809 | 1.453 | 2.989 | 10.4 | 1.773 | -6.7 | 20.8 | 8.1 | -68.072 | 27.1 | -115.9 | 61.6 | 5.901 | -20.983 | 0.112 | 5.55 | -2.193 | 4.751 | 24.9 | 5.9 | -8.218 | 1.042 | 12.2 | 2.659 | 4.81 | 62.648 | 8.22 | 0.858 | 3.023 | -4,784.817 | 6.658 | 14.631 | 3.234 | 5.523 | 8.614 | 3.058 | -2.593 | -37.018 | 15.188 | 23.279 | 3.965 | 1.05 | 0.711 | 1.317 | 7.928 | 0.172 | 5.325 | -0.679 | 1.035 | 58.829 | -1.869 | -1.106 | -1.175 | 14.089 | -1.002 | 6.819 | -1.019 | 14.582 | 4.557 | 3.372 | -21.391 | 0.3 | 0.2 | -0.6 | 0.5 | 7 | 6.2 | -8.9 | 3.9 | 1.9 | 4.1 | 0.5 | 0.2 | 1.4 | 4 | -0.1 | 0.2 | 2 | 9.9 | -13.2 | 1.2 | 4.9 | 10.1 | -104.1 | -71.9 | -22.8 | 20.9 | -39.1 | -12.7 |
Operating Cash Flow
| -107.627 | 55.329 | 52.298 | 89.464 | 82.577 | 62.349 | 64 | 59.3 | 61.4 | 98.8 | 49.7 | 47.7 | 112.8 | 110.7 | 53.9 | 66.2 | 55.4 | 53.4 | 29.2 | 50.1 | 47.2 | 46.1 | 70.9 | 49 | 79.5 | 103.4 | 78.2 | 69.4 | 58.6 | 94.4 | 33.9 | 39.9 | 86.9 | 46 | 31 | 33.8 | 57.5 | 32.5 | 53.4 | 35.818 | 54.333 | 127.1 | 99.3 | 211 | 98.5 | 146 | 89.7 | 92.3 | 144.7 | 97.5 | 111.4 | 106 | 131.403 | 79.162 | 115.705 | 22.183 | 117.4 | 264.4 | 91.4 | 92.981 | 87.1 | 62.422 | 64.792 | 92.01 | 93.305 | 54.637 | 100.236 | 60.289 | 132.131 | 79.198 | 52.402 | 84.579 | 89.237 | 82.296 | 50.816 | 47.963 | 90.049 | 48.124 | 75.771 | 61.326 | 76.357 | 75.763 | 81.982 | 35.411 | 64.003 | 69.469 | 39.328 | 95.41 | 78.694 | 88.181 | 61.172 | 31.304 | 66.249 | 86.636 | 57.073 | 105.274 | 66.691 | 53.648 | 53.326 | 70 | 46.6 | 52.8 | 47.9 | 53.5 | 42.2 | 21.1 | 40.3 | 75.2 | 66.6 | 86.3 | 24.8 | 77.5 | 62.8 | 60.9 | 34.3 | 91.2 | 87.7 | 18.6 | 15.1 | 85 | 54.3 | 16.8 | 33.6 | 31.9 | 54 | 5.8 | 36.9 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -16.258 | -18.074 | -18.868 | -28.272 | -21.007 | -18.625 | -27.4 | -481.9 | -17.9 | -15.1 | -18.4 | -155.7 | -15.3 | -38.4 | -45.7 | -22.1 | -15.5 | -12.3 | -41.3 | -79.1 | -71.3 | -29.5 | -26.4 | -36.8 | -26 | -43.9 | -13.2 | -23.5 | -18.2 | -246.9 | -25.7 | -37.5 | -91.2 | -275.2 | -27.6 | -28.7 | -12.5 | -78.1 | -36.4 | -55.738 | -43.536 | -107.9 | -47.4 | -45.1 | -29.7 | -70.2 | -34.3 | -140.5 | -47.4 | -25.4 | -50.8 | -57.366 | -21.945 | -27.508 | -37.703 | -48.195 | -24.3 | -35.1 | -36.2 | 0 | -15 | -20.279 | -29.828 | -34.466 | -15.072 | -237.907 | -51.398 | -35.694 | -21.352 | -22.784 | -40.046 | -285.861 | -52.54 | -25.155 | -40.785 | -57.333 | -7.81 | -23.331 | -20.314 | -124.997 | -18.022 | -16.061 | -19.493 | -37.272 | -20.62 | -14.548 | -18.192 | -19.568 | -23.509 | -17.284 | -16.313 | -18.325 | -18.868 | -18.773 | -20.998 | -25.276 | -15.691 | -21.89 | -25.53 | -259.1 | -15.6 | -32.8 | -15.8 | -34.7 | -11.8 | -77.5 | -24.3 | -29.5 | -41.3 | -37.3 | -39.6 | -51.6 | -34.9 | -58.5 | -30.2 | -43.8 | -27.3 | -37.5 | -30.8 | -31.8 | -21.4 | -25.3 | -20.5 | -22.3 | -17.1 | -19.7 | -12.5 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 428.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -231.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | -1.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.1 | -42.1 | -214.1 | 47 | -189.727 | -2.945 | 0.002 | -8.689 | 0 | -81.186 | -10.034 | -2.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.124 | -4.641 | -5.483 | -4.455 | -8.693 | -7.57 | -16.482 | -458.051 | -4.927 | -3.283 | -5.967 | -130.55 | -2.935 | -25.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 239.9 | 0 | 0 | 0 | 29.496 | 0 | 0 | 0 | 69.4 | 135.746 | 35.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.379 | -0.681 | 0.302 | -3.397 | 6.472 | 1.894 | 11.682 | 21.4 | 1.427 | 2.783 | -0.5 | -9.3 | 133.7 | 33.7 | 1.3 | -6.7 | 1.5 | -233.2 | 116 | -7.5 | -0.7 | -5.5 | 0.6 | -8.2 | -0.4 | 2.218 | -4.4 | -0.6 | -5.6 | 105.2 | -7.9 | 8.2 | 2.3 | 130.3 | 7.3 | 5.3 | -23.1 | 14.5 | -7.3 | 14.938 | -15.81 | 15.7 | 46.9 | -75.5 | -23.4 | 15.8 | 11.8 | 94.227 | -22.455 | -65.002 | -14.211 | -250.707 | -87.782 | -12.485 | 6.882 | 8.151 | -1.8 | -3.8 | -1.4 | -21.224 | -3.2 | -4.435 | 1.154 | 12.248 | -8.877 | -8.085 | 13.166 | -6.745 | 43.747 | -36.293 | -6.818 | 0.057 | 0.887 | 17.881 | 0.323 | 111.588 | 15.329 | 17.858 | -20.13 | 87.052 | -58.802 | -30.462 | -19.493 | 5.363 | -5.363 | 0 | -18.192 | -0.077 | 0 | 0 | -16,313 | -13.248 | 1.344 | 2.178 | 2.579 | -29.477 | 0.784 | -1.528 | 54.603 | 2 | -1.3 | 0.4 | 4 | 8.6 | -3.1 | 49 | -57.4 | -15.6 | 13.5 | -8.2 | -0.4 | -13 | 16.7 | -7.6 | 0.4 | -7.1 | 5.8 | -3.3 | -1.5 | -17 | -5.7 | -9.8 | -4.9 | -8.5 | -2.1 | -12.1 | -11.2 |
Investing Cash Flow
| -5.755 | -23.396 | -24.049 | 203.776 | -23.228 | -24.301 | -32.2 | -460.5 | -21.4 | -15.6 | -18.9 | -95.6 | 118.4 | -4.7 | -44.4 | -28.8 | -14 | -245.5 | 74.7 | -86.6 | -72 | -35 | -25.8 | -45 | -26.4 | -43.9 | -17.6 | -24.1 | -23.8 | -141.7 | -33.6 | -29.1 | -88.9 | -144.9 | -20.3 | -23.4 | -35.6 | -63.6 | -43.7 | -40.8 | -59.346 | -92.2 | -0.5 | -129.7 | -95.2 | -268.5 | 24.5 | -236 | -72.8 | -90.4 | -73.7 | -308.073 | -109.727 | -39.993 | -30.821 | -40.044 | -26.1 | -38.9 | -37.6 | -21.224 | -18.2 | -24.714 | -28.674 | -22.218 | -23.949 | -245.992 | -38.232 | -42.439 | 22.395 | -59.077 | -46.864 | -285.804 | -51.653 | -7.274 | -40.462 | 54.255 | 7.519 | -5.473 | -40.444 | -37.945 | -76.824 | -46.523 | -19.493 | -31.909 | -25.983 | -14.548 | -18.192 | -19.568 | -23.509 | -17.284 | -16.313 | -31.573 | -17.524 | -16.595 | -18.419 | -54.753 | -14.907 | -23.418 | 29.073 | -257.1 | -16.9 | -32.4 | -11.8 | -26.1 | -14.9 | -28.5 | -81.7 | -45.1 | -27.8 | -45.5 | -40 | -64.6 | -18.2 | -66.1 | -29.8 | -50.9 | -21.5 | -40.8 | -32.3 | -48.8 | -27.1 | -35.1 | -25.4 | -30.8 | -19.2 | -31.8 | -23.7 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | -150 | 0 | 0 | 0 | -249.26 | -408.298 | -6.35 | -122.9 | -0.414 | -70 | -350 | -1.355 | -20 | -15 | -97 | -20 | 0 | 0 | 0 | -0.036 | 0 | -0.027 | -25.014 | -29.375 | -4.9 | -34.794 | -39.892 | -20.53 | -2.176 | -12.075 | -182.802 | -44.8 | -63.531 | -269.399 | -20.101 | -11.371 | -116.588 | -65.987 | -997.062 | -78.2 | -81.022 | -27.491 | -251.913 | -70 | -614.957 | -10.543 | -23.11 | -165 | -321.084 | -35 | -70 | -75 | -0.024 | -30.002 | -0.138 | -67.047 | -122.023 | -155.62 | -10 | -20 | -23.3 | -35.585 | -100 | -55 | -446.994 | 0 | 0 | 0 | -102.375 | -1.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.8 | 0 | 0 | 0 | -66.6 | -11.3 | -15.5 | -12.2 | -31.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0.081 | 0 | 0 | 0 | 29.7 | -0.038 | 1 | 30.9 | 64.3 | 55.8 | 78.2 | 32.5 | 1.368 | 0.105 | 301.572 | 0.066 | 0 | 0 | 0 | 0.597 | 0 | 0.541 | 0.079 | 5.455 | 4.751 | 0 | 0.1 | 152.3 | 0.687 | 0.3 | 0.6 | 0 | 0.8 | 0.6 | 0.2 | 0.5 | 0.934 | 1.298 | 1.3 | 2 | 0.896 | 2.562 | 2.552 | 4.091 | 4.8 | 16.7 | 1.9 | 2.1 | 5.203 | 0.354 | 2.495 | 5.399 | 4.782 | 9.3 | 5 | 7.2 | 1.887 | 5.5 | 3.48 | 0.218 | 0.011 | 3.919 | 3.739 | 0.596 | 24.547 | 3.758 | 6.205 | 5.051 | 3.758 | 1.668 | 1.246 | 4.099 | 3.787 | 3.367 | 4.356 | 3.611 | 3.074 | 4.639 | 2.562 | 7.468 | 4.57 | 14.113 | 4.896 | 0.12 | 0.087 | 0.585 | 3.908 | 9.732 | 3.588 | 3.032 | 3.758 | 1.183 | 0.773 | 0.136 | 0.425 | 1.298 | 0.7 | 1 | 2.1 | 0.9 | 1.6 | 0.3 | 1.3 | 0.7 | 2.7 | 0.8 | 0.9 | 0.5 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.2 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 4.163 | -4.132 | -0.031 | 0.001 | 4.17 | -0.049 | -0.041 | -249.26 | -0.021 | -3.99 | -0.214 | 1.614 | -0.006 | -1.453 | -0.155 | -0.028 | -0.005 | -1.572 | -3.2 | -0.001 | -4.2 | -4.208 | -0.033 | -0.004 | -0.014 | -2.948 | -0.018 | -0.176 | 0 | -0.133 | 0.06 | 0 | 0 | 0 | -0.69 | -26.4 | -64.5 | -9 | -0.1 | -0.024 | 0 | -0.08 | -1.8 | -0.023 | -0.062 | 0 | -11.241 | 872.557 | -0.057 | 15.01 | -7.8 | 280 | -0.081 | -0.002 | -7.826 | 0 | -0.031 | -0.062 | -6 | 10 | 235.92 | 10 | -1.388 | -0.241 | 0 | -0.25 | -3.488 | -356 | 0 | 0 | 0 | -0.034 | -0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.998 | -1.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.274 | -5.807 | -3.543 | -7.4 | -10.8 | -4.1 | -1.5 | -4.6 | -13.2 | -6.4 | -2.3 | -13.1 | -12.2 | -14.9 | -8.2 | -6.7 | -2.9 | -4.6 | -2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -42.609 | -43.233 | -72.258 | -42.403 | -42.398 | -43.04 | -42.149 | -42.088 | -41.852 | -42.323 | -39.444 | -39.254 | -38.585 | -38.186 | -37.49 | -37.212 | -36.932 | -37.297 | -34.907 | -34.946 | -35.018 | -36.23 | -34.877 | -34.933 | -34.786 | -34.93 | -32.123 | -32.061 | -32.183 | -32.207 | -30.618 | -30.75 | -30.686 | -30.734 | -30.675 | -30.656 | -30.859 | -31.754 | -31.667 | -31.64 | -101.249 | -62.083 | -62.545 | -61.937 | -61.857 | -55.478 | -57.744 | -54.225 | -54.157 | -48.952 | -49.249 | -48.709 | -48.692 | -43.977 | -43.894 | -43.517 | -40.166 | -40.08 | -39.91 | -39.678 | -39.611 | -39.513 | -39.416 | -39.339 | -39.296 | -39.215 | -39.128 | -38.998 | -38.879 | -36.449 | -36.3 | -36.063 | -35.979 | -35.947 | -35.894 | -35.703 | -31.301 | -31.137 | -31.108 | -27.934 | -27.873 | -27.739 | -27.651 | -72.612 | -11.447 | -11.293 | -9.998 | -9.978 | -9.995 | -9.997 | -9.94 | -9.823 | -9.832 | -9.784 | -9.768 | -9.791 | -9.742 | -9.803 | -9.849 | -9.8 | -8.7 | -8.6 | -8.6 | -8.5 | -8.7 | -8.7 | -8.8 | -8.5 | -8.5 | -8.7 | -8.8 | -8.5 | -8.5 | -8.6 | -8.6 | -7.4 | -7.4 | -7.4 | -7.4 | -5.3 | -5.4 | -5.3 | -5.3 | -29.4 | -5.7 | -14.9 | -9.6 |
Other Financing Activities
| 163.524 | -6.758 | -2.829 | -2.418 | -4.934 | -4.839 | -0.959 | 743.92 | 397.457 | 1.54 | -3.086 | -90.3 | -11.494 | 437.253 | -7.29 | 27.16 | -7.4 | -12.1 | 19.334 | 80.601 | -8 | 0.308 | -3.528 | -6.196 | -2.7 | 3.383 | -0.062 | -3.675 | 0.494 | 34.625 | 31.97 | 0.525 | 0.245 | -0.315 | 0.002 | 93.331 | 318.199 | 47.101 | 12.071 | 131.301 | 56.774 | 1,164.142 | -1.9 | 0.407 | 3.352 | 3.76 | 10.282 | 0.5 | 2.9 | 0.3 | 340.3 | 2.757 | 109.687 | 69.267 | 3.97 | 0.34 | 31.133 | 0.9 | 130.147 | -0.116 | -22.1 | 0.823 | 20.068 | -0.158 | 0.733 | 201.134 | 0.954 | 888.554 | -43.941 | -2.503 | 14.178 | 206.388 | 0.294 | -0.804 | 0.998 | -33.634 | -96.258 | 24.228 | 4.227 | 44.227 | -1.227 | -0.772 | -0.773 | -0.773 | -1.202 | -5.946 | -25.772 | -88.321 | -41.174 | -49.119 | -35.772 | -5 | -26.411 | -64.795 | -29 | -36.306 | -43.693 | -22.371 | -60.828 | 212.2 | -13.3 | -9.7 | -0.1 | -18 | -12.5 | 28.3 | 116.2 | -0.1 | -1.3 | -0.1 | 62.8 | -1.2 | -31.1 | 17.5 | 1.1 | -33.1 | -53.7 | 22.5 | 27 | -31.3 | -21.7 | 23.7 | 0.4 | 58.8 | -28.1 | 35.8 | -5.4 |
Financing Cash Flow
| 125.078 | -49.991 | -75.087 | -194.749 | -43.175 | -47.939 | -43.1 | 233 | -52.7 | -50.2 | -134.7 | -64 | -64.3 | 125.8 | -13.8 | -28.7 | -59.2 | 153.6 | -38.7 | 45.6 | -47.2 | -40.1 | -37.9 | -41.2 | -36.9 | -59.5 | -56.1 | -36.1 | -66.5 | -37.5 | 133.2 | -32.401 | -18.366 | 151.753 | 13.437 | -26.4 | -46 | -13.5 | -30.6 | -16.017 | -34.164 | 31.2 | -142.4 | -142.575 | -86.058 | 200.195 | -128.703 | 208.7 | -45.2 | -54.9 | 120.4 | -81.833 | 26.268 | -42.217 | -117.351 | -38.419 | -29.8 | -34.4 | 24.4 | -149.93 | 24.1 | -35.21 | -40.518 | -63.027 | -34.644 | 65.408 | -96.066 | 71.109 | -79.062 | -32.747 | -17.071 | 71.674 | -35.211 | -35.505 | -30.797 | -65.55 | -124.192 | -2.553 | -23.27 | 19.367 | -24.461 | -25.949 | -20.956 | -68.815 | 1.464 | -12.343 | -35.65 | -98.212 | -52.582 | -55.208 | -35.98 | -11.235 | -33.211 | -70.821 | -37.585 | -45.324 | -61.573 | -37.556 | -72.922 | 195.7 | -31.8 | -20.3 | -37.1 | -29.5 | -34.1 | 14.5 | 39.2 | -30.3 | -36.7 | -35 | 14.7 | -16.4 | -42.5 | 4.3 | -9.8 | -40.2 | -60.8 | 15.3 | 20.3 | -36.6 | -27.1 | 18.4 | -4.9 | 29.4 | -33.8 | 20.9 | -15 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.595 | 0.061 | -0.956 | 0.307 | 0.067 | -0.438 | -0.4 | 4.1 | -3.9 | -2.7 | 0.6 | -0.6 | -0.3 | 0.1 | -0.1 | 0.2 | 1.1 | 1 | -2.4 | 1 | -2.8 | -0.8 | 0.8 | 1.9 | -0.7 | -1.5 | 0.8 | -0.6 | -0.8 | 2 | -0.067 | -2.5 | 0.7 | 0.6 | 0.3 | 2 | -1.7 | -2.8 | -1.7 | -0.274 | -0.053 | -0.1 | 0.1 | 0.1 | -0.1 | -0.1 | -0.1 | 0.1 | -0.3 | 0.3 | -0.1 | 0.224 | 0.161 | 0.116 | 0.116 | 0.078 | -0.051 | 0.1 | -0.2 | -0.008 | 0.2 | -0.063 | 0.169 | -0.072 | -0.728 | 0.086 | -0.15 | -0.023 | 0.379 | 0.457 | -0.167 | 0.837 | 1.492 | -0.676 | 0.395 | -0.025 | -0.107 | 0.031 | 0.012 | -0.181 | 0.436 | -0.147 | -0.032 | 0.291 | -0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | 0.1 | -0.1 | 0.1 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -34.8 | 26 | -13.2 |
Net Change In Cash
| 12.291 | -17.997 | -47.793 | 99.916 | 16.234 | -10.336 | -11.7 | -164.1 | -16.6 | 30.3 | -103.3 | -112.5 | 166.6 | 231.9 | -4.4 | 8.9 | -16.7 | -37.5 | 62.8 | 10.1 | -74.8 | -29.8 | 8 | -35.2 | 15.5 | -1.5 | 5.3 | 8.6 | -32.5 | -82.8 | 133.5 | -24.1 | -19.7 | 53.5 | 24.4 | -14 | -25.8 | -47.4 | -22.6 | -21.273 | -39.23 | 66 | -43.5 | -61.1 | -82.9 | 77.6 | -14.6 | 65.1 | 26.4 | -47.5 | 158 | -283.682 | 48.105 | -2.932 | -32.351 | -56.202 | 61.5 | 191.2 | 78 | -78.181 | 93.2 | 2.435 | -4.231 | 6.693 | 33.984 | -125.861 | -34.212 | 88.936 | 75.843 | -12.169 | -11.7 | -128.714 | 3.865 | 38.841 | -20.048 | 36.643 | -26.731 | 40.129 | 12.069 | 42.567 | -24.492 | 3.144 | 41.501 | -65.022 | 39.431 | 42.578 | -14.514 | -22.37 | 2.603 | 15.689 | 8.879 | -11.504 | 15.514 | -0.78 | 1.069 | 5.197 | -9.789 | -7.326 | 9.477 | 8.6 | -2 | 0.1 | -1 | -2.1 | -6.9 | 7.2 | -2.2 | -0.2 | 2.1 | 5.9 | -0.6 | -3.4 | 2 | -0.8 | -5.3 | 0.1 | 5.4 | -6.9 | 3.1 | -0.4 | 0.1 | 0.1 | 3.3 | 30.5 | -33.8 | 20.9 | -15 |
Cash At End Of Period
| 154.197 | 141.906 | 159.903 | 207.7 | 109.6 | 93.4 | 103.7 | 115.4 | 279.5 | 296.1 | 265.8 | 369.1 | 481.6 | 315 | 83.1 | 87.5 | 78.6 | 95.3 | 132.8 | 70 | 59.9 | 134.7 | 164.5 | 156.5 | 191.7 | 176.2 | 177.7 | 112.7 | 104.1 | 136.6 | 219.4 | 85.9 | 110 | 129.7 | 76.2 | 51.8 | 65.8 | 91.6 | 139 | 161.558 | 182.831 | 222.1 | 156.1 | 199.6 | 260.7 | 343.6 | 266 | 280.6 | 215.5 | 189.1 | 236.6 | 78.603 | 362.285 | 314.18 | 317.112 | 349.463 | 405.7 | 344.2 | 153 | 74.964 | 153.1 | 59.889 | 57.454 | 61.685 | 54.992 | 21.008 | 146.869 | 181.081 | 92.145 | 16.302 | 28.471 | 40.171 | 168.885 | 165.02 | 126.179 | 146.227 | 109.584 | 136.315 | 96.186 | 84.117 | 41.55 | 66.042 | 62.898 | 21.397 | 86.419 | 46.988 | 4.41 | 18.924 | 41.294 | 38.691 | 23.002 | 14.123 | 25.627 | 10.113 | 10.893 | 9.824 | 4.627 | 14.416 | 21.742 | 12.3 | 3.7 | 5.7 | 5.6 | 6.7 | 8.8 | 15.7 | 8.5 | 10.6 | 10.8 | 8.7 | 2.8 | 3.4 | 6.8 | 4.8 | 5.6 | 0.1 | 5.4 | -6.9 | 12.3 | -0.4 | 0.1 | 0.1 | 9.3 | 30.5 | -33.8 | 20.9 | -4.3 |