Shenandoah Telecommunications Company
NASDAQ:SHEN
12.62 (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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 213.424 | -12.773 | -4.09 | 2.589 | 1.593 | 1.79 | 2.066 | -1.823 | -2.728 | -3.225 | -0.603 | -3.708 | 6.732 | 1.856 | 3.049 | 1.6 | -41.501 | 29.247 | 13.28 | 13.521 | 14.354 | 13.15 | 13.91 | 14.852 | 19.09 | 7.824 | 4.829 | 60.595 | 3.534 | -0.08 | 2.341 | -0.184 | -7.596 | -6.996 | 13.881 | 12.108 | 7.996 | 10.474 | 10.286 | 8.649 | 8.003 | 8.615 | 8.616 | 6.676 | 6.717 | 7.842 | 8.351 | 4.916 | 1.361 | 5.56 | 4.466 | 3.972 | 3.002 | 2.992 | 3.027 | 2.714 | 4.034 | 4.573 | 6.754 | 6.258 | 6.307 | 6.662 | -4.135 | 5.556 | 6.807 | 7.25 | 4.792 | 3.678 | 5.107 | 5.947 | 4.071 | 3.212 | 3.384 | 2.781 | 8.545 | 2.669 | 3.159 | 2.512 | 2.395 | 1.939 | 3.111 | 2.88 | 2.313 | 4.069 | 2.717 | 1.044 | 1.931 | -5.159 | 2.224 | -2.114 | 2.156 | 11.793 | 2.094 | 1.996 | 0.489 | -1.001 | 2.456 | 6.31 | 2.09 | 1.2 | 2 | 1.9 | 1.3 | 0.8 | 2 | 1.7 | 1.2 | 0.9 | 1.3 | 1.2 | 1 | 1.1 | 1.3 | 1.3 | 1.4 | 1.3 | 1.6 | 1.4 | 1.9 | 1.3 | 1.2 | 1.2 | 1.1 | 1.7 | 1.1 |
Depreciation & Amortization
| 27.681 | 25.579 | 17.443 | 16.834 | 16.67 | 16.185 | 15.782 | 21.891 | 17.873 | 14.451 | 14.684 | 14.393 | 14.248 | 13.299 | 13.266 | 12.693 | -36.584 | 35.258 | 37.336 | 39.92 | 36.626 | 42.353 | 41.179 | 41.773 | 40.028 | 41.117 | 43.487 | 44.71 | 42.568 | 44.925 | 44.804 | 46.724 | 46.807 | 32.415 | 17.739 | 17.583 | 19.118 | 17.664 | 16.337 | 17.176 | 16.731 | 16.596 | 15.387 | 15.688 | 14.992 | 16.07 | 13.972 | 16.553 | 16.794 | 15.259 | 15.807 | 13.615 | 13.773 | 14.444 | 13.938 | 13.704 | 12.203 | 8.397 | 8.327 | 8.514 | 8.151 | 8.182 | 7.783 | 7.307 | 7.312 | 7.775 | 7.508 | 7.342 | 7.543 | 7.225 | 7.088 | 7.025 | 6.612 | 7.116 | 6.537 | 6.113 | 5.355 | 5.492 | 5.422 | 5.573 | 4.715 | 4.395 | 4.337 | 4.303 | 4.18 | 4.127 | 4.021 | 3.442 | 3.907 | 3.638 | 3.495 | 3.325 | 3.117 | 2.909 | 2.483 | 1.725 | 1.819 | 1.934 | 1.841 | 1.9 | 1.6 | 1.6 | 1.6 | 1.5 | 1.4 | 1.3 | 1.3 | 1.1 | 1.2 | 1.2 | 1.1 | 1 | 0.9 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.7 | 0.6 | 1.9 |
Deferred Income Tax
| -1.542 | -5.2 | -1.026 | -0.238 | 0.72 | 0.756 | 1.735 | -0.04 | -0.982 | -0.043 | -0.349 | 17.879 | 1.133 | -2.005 | 5.256 | 15.589 | -8.993 | 6.579 | 2.135 | 6.645 | 1.565 | 6.812 | -3.378 | 8.197 | 7.336 | -4.989 | -4.336 | -41.804 | -0.297 | -9.044 | -2.91 | 4.321 | -3.958 | -51.749 | -1.489 | 7.012 | -3.807 | -2.046 | -1.61 | 9.236 | -1.278 | -2.97 | -2.013 | 9.316 | 4.697 | 1.647 | -1.394 | 10.977 | 1.633 | -0.802 | -5.304 | 9.892 | 5.502 | 1.92 | -1.341 | 4.476 | -0.052 | 0.705 | -0.501 | 8.42 | -1.01 | 0.309 | -6.762 | 6.512 | 2.562 | -0.376 | -0.789 | 1.722 | -1.304 | -0.368 | -1.258 | -0.639 | 0.016 | -0.617 | -0.453 | 0.079 | 0.441 | 0.019 | -2.05 | 4.881 | -1.736 | 2.793 | 0.022 | 2.687 | 1.294 | 0.129 | 1.554 | 1.487 | 0.818 | -2.133 | 0.117 | 6.378 | 2.081 | 0.007 | 0.2 | 0.152 | -0.079 | 1.64 | -1.583 | -0.7 | 0 | 0.1 | -0.2 | 1.1 | -0.3 | 0 | 0.3 | 0.7 | -0.4 | 0.4 | 0 | 0.8 | 0 | -0.1 | 0 | 0.1 | 0 | 0 | 0.2 | -0.2 | 0 | 0.1 | 0 | -0.4 | -0.1 |
Stock Based Compensation
| 1.384 | 2.27 | 3.966 | 1.669 | 2.044 | 2.603 | 3.717 | 1.229 | 1.771 | 2.385 | 3.143 | 1.455 | 1.119 | 0.192 | 0.642 | 0.601 | 0.786 | 1.615 | 2.905 | 0.659 | 0.851 | 0.593 | 1.714 | 0.381 | 1.171 | 1.37 | 2.037 | 0.527 | 0.635 | 0.852 | 1.566 | 0.451 | 0.613 | 0.909 | 1.048 | 0.44 | 0.463 | 0.605 | 0.825 | 0.472 | 0.422 | 0.583 | 1.147 | 0.398 | 0.495 | 0.62 | 0.425 | 0.417 | 0.429 | 0.593 | 0.403 | 0.383 | 0.433 | 0.592 | 0.31 | 0.253 | 0.26 | 0.137 | 0.142 | 0.178 | 0.179 | 0.18 | 0.116 | 0 | 0 | 0 | -0.047 | 0 | 0 | 0 | 0.078 | 0 | 0 | 0 | 0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.41 | -0.46 | -3.95 | 0.492 | -0.5 | -1.256 | 24.284 | -2.964 | 0.165 | 3.715 | -1.826 | -7.057 | -20.759 | 5.695 | -12.875 | -22.001 | 4.347 | -6.283 | 4.508 | -4.733 | -0.095 | -5.326 | -1.734 | 3.854 | -16.703 | 10.655 | 4.721 | -6.673 | 13.374 | 15.252 | -32.019 | -2.137 | -1.695 | 35.932 | 8.716 | -0.825 | -1.07 | 8.68 | -2.124 | -13.217 | -2.611 | 10.77 | 10.102 | -12.262 | -6.53 | 2.425 | 0.403 | -25.602 | 10.874 | 0.621 | 6.722 | -2.132 | -2.777 | -4.33 | 0.54 | -1.9 | 5.065 | 1.244 | 0.795 | 1.777 | -9.865 | 6.84 | 5.404 | -1.914 | -9.538 | -1.823 | 2.564 | -1.742 | -0.912 | -1.922 | 0.8 | -1.412 | -1.498 | -3.607 | 5.586 | -4.066 | -2.192 | -0.763 | 7.978 | -5.075 | 6.754 | -2.733 | -0.116 | -2.766 | -2.443 | 1.063 | 1.887 | 0.623 | 1.197 | -0.962 | -0.321 | -1.248 | -1.783 | -0.873 | -4.455 | 1.352 | 0.943 | 2.053 | 0.172 | -3.1 | -0.9 | 0.5 | 0.3 | -1.6 | 0.2 | -0.9 | 1.1 | -0.9 | 0.5 | -1 | 1.5 | 1.6 | -2 | -0.3 | -0.3 | -4.7 | 3.9 | -0.2 | -0.8 | 0.3 | 12.5 | 12.5 | 0 | 0 | 0.2 |
Accounts Receivables
| -1.595 | -0.761 | 1.726 | -1.596 | -3.092 | 0.011 | 4.488 | -1.74 | -3.273 | -1.46 | 5.89 | 1.358 | -5.564 | 2.508 | 1.861 | -6.129 | 27.384 | -31.116 | 2.543 | -2.77 | -0.333 | -1.434 | -3.127 | 5.731 | 5.568 | -14.331 | 3.271 | 10.033 | 1.222 | 3.567 | 1.629 | 6.678 | 12.235 | -6.802 | 2.47 | 1.942 | -2.65 | -2.112 | 1.773 | -3.147 | -1.508 | -1.622 | 0.052 | -2.084 | 0.212 | -0.952 | 0.23 | -2.948 | -1.657 | -2.937 | -0.704 | 0.985 | -0.957 | -1.899 | -0.02 | 0.911 | -1.711 | -0.517 | -1.803 | 0.607 | 1.187 | -2.621 | 2.119 | 0 | 0 | 0 | 0.688 | 0 | 0 | 0 | 0.676 | 0 | 0 | 0 | 2.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | -0.6 | -0.1 | -9.2 | 4.4 | -2 | -0.3 | -0.7 | -0.2 | -0.7 | -0.7 | 0.1 | -0.9 | -0.1 | -0.1 | 0 | -0.2 | -0.5 | -0.1 | 0.6 | -0.3 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | -3.545 | 0.578 | 2.967 | 0 | 0 | 0 | 0 | 0 | 2.496 | -2.103 | -0.868 | -6.084 | 0 | -5.276 | 3.776 | -1.343 | -1.167 | 2.005 | 0.674 | -1.975 | -0.302 | 1.244 | 1.954 | -2.457 | 1.735 | 6.555 | 10.861 | 14.188 | -24.154 | 5.29 | -11.157 | -0.267 | 0.206 | 0.7 | 1.053 | -1.467 | -1.19 | -0.009 | 0.982 | 2.138 | -1.909 | -0.796 | -0.825 | 2.603 | -2.541 | 0.271 | -0.262 | 0.211 | -2.13 | 1.266 | -1.666 | 1.45 | -0.969 | 0.036 | -0.496 | 1.167 | -1.224 | -0.107 | 1.136 | 0.665 | -1.276 | -0.663 | 0.255 | 0.022 | -1.02 | 0.062 | -1.357 | 0.15 | 0.273 | -0.425 | 0.342 | 0.013 | 0.01 | -0.511 | -0.036 | -0.052 | 0.192 | 0.145 | -0.465 | 0.203 | -0.158 | -0.171 | -0.011 | 0.065 | -0.012 | 0.353 | 2.89 | -2.084 | 0.267 | 0.304 | 0.145 | -0.859 | 0.478 | 0.337 | 0.232 | 0.186 | -0.2 | -0.6 | -0.2 | 0.4 | -0.4 | 0.7 | 1 | -0.8 | -9 | -1 | -0.1 | -10.8 | -0.3 | -0.2 | -0.1 | -0.4 | -0.2 | 0.1 | -0.4 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0.557 | -1.102 | -0.038 | 0.562 | -0.419 | -2.175 | -0.837 | 0.627 | -0.735 | 4.257 | -4.13 | 8.602 | -6.186 | 0.841 | -0.281 | -0.387 | 10.055 | -5.931 | -4.4 | 5.798 | 0.712 | 1.67 | 4.641 | 0.536 | -4.399 | 2.27 | 0.216 | -5.93 | 9.763 | -1.159 | -39.399 | 38.945 | -1.978 | 3.634 | 1.895 | 6.927 | -1.263 | 2.916 | -5.827 | 2.629 | 0.044 | 2.751 | -0.384 | -3.03 | -1.559 | 5.259 | -2.815 | -3.019 | -0.242 | 0.666 | -2.095 | 3.853 | -3.225 | 2.393 | -3.617 | 4.369 | 3.012 | -0.327 | -3.526 | 4.093 | -2.14 | 1.039 | 0.186 | 0 | 0 | 0 | 0.588 | 0 | 0 | 0 | -3.423 | 0 | 0 | 0 | -0.268 | 0 | 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 | -1.1 | -0.3 | -0.1 | 2.6 | -9 | -0.7 | 0.7 | -1.8 | -0.5 | -10.7 | 0.7 | -1.1 | -0.5 | 0.3 | 0 | -0.2 | -0.1 | -0.2 | -13.5 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 5.448 | 1.403 | -5.638 | 5.071 | 2.433 | -2.059 | 20.633 | -1.851 | 3.327 | 0.918 | -3.586 | -19.513 | -6.906 | 3.214 | -8.371 | -15.485 | -27.816 | 26.988 | 7.708 | -6.594 | -2.479 | -6.236 | -1.273 | -2.111 | -19.116 | 20.762 | 3.691 | -12.511 | -4.166 | 1.983 | -8.437 | -23.606 | -17.242 | 50.257 | 4.618 | -9.9 | 2.143 | 6.823 | 3.397 | -11.509 | -1.138 | 8.659 | 8.296 | -5.239 | -4.387 | -1.057 | 0.385 | -17.094 | 12.502 | 3.154 | 9.31 | -4.84 | 0.139 | -3.158 | 2.727 | -6.211 | 3.728 | 2.584 | 4.957 | -1.699 | -8.805 | 7.286 | 2.434 | -0.638 | -8.875 | -2.078 | 1.266 | -0.722 | -0.974 | -0.565 | 3.397 | -1.685 | -1.073 | -3.949 | 3.764 | -4.076 | -1.681 | -0.727 | 8.03 | -5.267 | 6.609 | -2.268 | -0.319 | -2.608 | -2.272 | 1.074 | 1.822 | 0.635 | 0.844 | -3.852 | 1.763 | -1.515 | -2.087 | -1.018 | -3.596 | 0.874 | 0.606 | 1.821 | -0.014 | -2.2 | 1.4 | 1.1 | 9.2 | -8.2 | 10.5 | -0.9 | 1.9 | 10.1 | 2.7 | 10.5 | 11.5 | 3.9 | -1.2 | -0.4 | 0.1 | -4.1 | 4.4 | 0.5 | 12 | 0.4 | 0 | 12.5 | 0 | 0 | 0 |
Other Non Cash Items
| -210.29 | 44.026 | 39.979 | 0.739 | 1.362 | 1.398 | 0.74 | 0.397 | -0.347 | 5.375 | 1.017 | -426.535 | -3.019 | 49.482 | 75.328 | 67.086 | 180.305 | 1.415 | 0.944 | 9.674 | 10.526 | 10.387 | 9.972 | 7.79 | 10.734 | 10.307 | 10.122 | 6.87 | 12.097 | 10.391 | 10.716 | 6.505 | 10.882 | 7.112 | 3.275 | -0.12 | 0.153 | 1.072 | 0.107 | 1.339 | 3.495 | 0.385 | -0.642 | 0.93 | 0.992 | 0.842 | 0.952 | 12.258 | 1.888 | 0.795 | 0.356 | 0.676 | 0.247 | 0.773 | 1.476 | 2.26 | -2.933 | 4.075 | 0.472 | -10.582 | 11.114 | 1.223 | 18.83 | -4.465 | 0.293 | 0.226 | 0.242 | 2.291 | -0.03 | -0.045 | 0.53 | -0.27 | -0.026 | -0.353 | -10.028 | -0.569 | 5.438 | -0.896 | 0.713 | -0.519 | 1.06 | -0.526 | 0.348 | -4.077 | 0.064 | -7.025 | 34.85 | 4.395 | 1.843 | 11.155 | 0.961 | -17.053 | 4.018 | -0.008 | 1.286 | 1.099 | -0.346 | -7.436 | 0.063 | 6.7 | 1.4 | -1.5 | 0.3 | 1.8 | -1.1 | 2.7 | -3.5 | 1.2 | -1.1 | -0 | -1.4 | -1.7 | 2.6 | -0.7 | 0.2 | 4.9 | -4.4 | -0.9 | 1 | -0.2 | -12.4 | -12.9 | 0.1 | -0.4 | 2 |
Operating Cash Flow
| 35.067 | -1.849 | 15.158 | 22.085 | 21.889 | 21.476 | 48.324 | 18.69 | 17.481 | 22.658 | 16.066 | -403.573 | -0.546 | 68.519 | 84.666 | 75.568 | 98.36 | 67.831 | 61.108 | 65.686 | 63.827 | 67.969 | 61.663 | 76.847 | 61.656 | 66.284 | 60.86 | 64.225 | 71.911 | 62.296 | 24.498 | 55.68 | 45.053 | 17.623 | 43.17 | 36.198 | 22.853 | 36.449 | 23.821 | 23.655 | 24.762 | 33.979 | 32.597 | 20.746 | 21.363 | 29.446 | 22.709 | 19.519 | 32.979 | 22.026 | 22.45 | 26.406 | 20.18 | 16.391 | 17.95 | 21.507 | 18.577 | 19.131 | 15.989 | 14.565 | 14.876 | 23.396 | 21.236 | 18.862 | 4.684 | 12.258 | 14.27 | 12.085 | 10.011 | 10.338 | 11.309 | 9.144 | 9.508 | 5.32 | 10.378 | 4.226 | 12.201 | 6.364 | 14.458 | 6.799 | 13.904 | 6.809 | 6.904 | 4.216 | 5.812 | -0.662 | 44.243 | 4.788 | 9.989 | 9.584 | 6.408 | 3.195 | 9.527 | 4.031 | 0.003 | 3.327 | 4.792 | 4.501 | 2.583 | 6 | 4.1 | 2.6 | 3.3 | 3.6 | 2.2 | 4.8 | 0.4 | 3 | 1.5 | 1.8 | 2.2 | 2.8 | 2.8 | 1 | 2.1 | 2.4 | 1.8 | 1 | 3 | 1.9 | 2 | 1.5 | 1.9 | 1.5 | 5.1 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -75.538 | -80.861 | -70.053 | -66.196 | -54.196 | -68.487 | -67.671 | -57.252 | -43.651 | -43.013 | -45.693 | -41.301 | -39.238 | -40.08 | -39.482 | -37.71 | -16.114 | -34.327 | -32.299 | -31.754 | -44.656 | -34.704 | -44.42 | -44.332 | -29.987 | -37.94 | -24.382 | -37.054 | -34.669 | -36.179 | -38.587 | -70.381 | -42.727 | -39.586 | -20.537 | -30.035 | -14.509 | -15.635 | -9.5 | -17.035 | -18.393 | -15.608 | -17.196 | -36.244 | -32.302 | -22.458 | -26.024 | -35.442 | -21.312 | -17.468 | -14.831 | -22.158 | -20.874 | -15.51 | -16.121 | -15.112 | -21.56 | -9.694 | -9.57 | -15.56 | -12.142 | -16.429 | -9.077 | -26.669 | -20.166 | -10.977 | -7.757 | -11.008 | -9.257 | -5.361 | -3.458 | -5.03 | -5.898 | -4.703 | -5.564 | -8.992 | -8.457 | -7.883 | -4.195 | -12.377 | -16.229 | -3.868 | -1.621 | -3.311 | -4.767 | -2.371 | -2.027 | -3.84 | -3.939 | -9.08 | -5.753 | -13.386 | -5.449 | -5.257 | -4.303 | -7.713 | -16.457 | -11.178 | -8.919 | -2.9 | -8.2 | -3.1 | -2.1 | -3 | -3.8 | -4.1 | -2.8 | -3.6 | -3 | -1.8 | -2.3 | -1.5 | -6.8 | -3.9 | -3 | -2.3 | -1.8 | -1.4 | -1.2 | -0.8 | -0.9 | -1 | -0.7 | -0.8 | -3 |
Acquisitions Net
| -349.126 | 1.715 | 0 | -17.211 | 17.358 | 0.407 | 0.101 | 0.512 | 0 | 0.193 | 0.086 | 0.166 | 0.011 | 0.175 | 0.014 | -1.89 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 0 | -52 | -52 | 0 | -6 | 0 | 0 | 8.636 | -11.158 | -652.352 | -2.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.306 | -0.265 | 0 | 0.128 | 0 | 0 | 0 | 0 | 0 | 3.05 | 0.235 | 0 | -11.385 | 6.884 | 0.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.008 | 0 | 0.002 | 0 | 52 | 0 | -0.008 | -0.001 | -0.014 | -0.287 | 8.517 | 652.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | -0.001 | 0 | -0.012 | 0 | 0 | 0 | 0 | 0 | -3.174 | -0.235 | -0.084 | -0.013 | -0.048 | -0.023 | -0.043 | -0.248 | -0.029 | -0.29 | -0.041 | -0.209 | -0.005 | -0.274 | -0.063 | -0.253 | -0.034 | 0 | 0 | -0.153 | 0 | -0.268 | -0.032 | -0.38 | 0.106 | 0 | 0 | -0.068 | -0.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.026 | -1.345 | -0.196 | -0.424 | -0.606 | -0.024 | 0 | 0 | 0 | -0.329 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | -0.013 | 0.005 | 0.019 | 0.003 | 0.099 | 2.743 | 0.008 | 0.045 | 0.016 | 0.035 | 0.003 | 0 | 0.003 | 0.013 | 0.024 | 0.003 | 0.011 | 0.046 | 0.019 | 0.045 | 0.024 | 0.342 | 0.449 | 0.412 | 0.031 | 0.058 | 0.069 | 0.317 | 0.008 | 0.008 | 0.012 | 0.034 | 0.597 | 0.004 | 0.007 | 0.003 | 0.079 | 0 | 0 | 0.056 | 0.484 | 0.018 | 0.316 | 0.141 | 0.025 | 0.017 | 11.391 | 0.056 | 0.27 | 0.067 | 0.042 | 0.024 | 0.019 | 0.119 | 0.182 | 0.096 | 0.201 | 0 | 0.362 | 0.151 | 0.234 | 1.353 | 0.01 | 1.704 | 4.738 | 0.051 | 1.014 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 352.698 | -342.468 | 308.537 | 19.204 | 0.058 | 0.407 | 0.101 | 3.203 | 0.643 | 0.193 | 0.086 | 0.192 | 1,945.002 | 0.129 | -0.868 | 0.412 | -32.746 | -1.188 | 0.274 | 0.044 | 0.051 | 0.06 | 0.053 | 0.302 | 0.093 | 0.18 | -51.737 | 0.647 | 0.087 | 0.152 | 0.117 | 7.677 | -8.415 | -652.344 | 0.145 | 0.121 | 0.19 | 0.028 | 0.024 | 0.161 | 0.167 | 0.139 | 0.084 | -0.246 | 0.246 | 0.162 | 0.025 | 0.479 | 0.005 | 2.204 | 1.217 | 2.431 | 0.25 | 1.034 | 0.07 | -0.245 | -150.243 | -0.226 | 0.24 | 0.847 | 0.009 | 0.009 | 0.057 | -10.485 | 0.663 | 0.016 | 0.108 | 0.013 | 0.031 | -2.377 | 0.151 | 0 | 0.252 | 0.071 | -5.508 | -0.547 | 0.064 | -0.149 | -0.083 | -9.153 | 0.01 | -0.409 | -0.041 | -0.204 | -0.132 | -0.174 | -0.177 | -0.346 | -0.046 | 0.065 | 0 | 0.482 | -0.459 | 0 | 1.592 | -1.044 | -0.714 | 6.681 | 0.389 | -0.5 | 0.1 | 0.5 | 0.8 | 0.7 | 0.9 | 0.3 | 0.6 | 0.2 | 2 | -0.4 | 0.9 | -3.2 | -6.9 | 1.2 | 0.5 | 0.7 | -0.7 | -1.5 | -1.2 | -0.8 | 0.3 | -1.3 | 0 | 1.8 | -1.5 |
Investing Cash Flow
| -71.966 | -421.614 | 238.484 | -64.203 | -36.838 | -68.08 | -67.57 | -53.537 | -42.215 | -42.82 | -45.607 | -41.109 | 1,905.764 | -39.951 | -40.35 | -39.188 | -48.86 | -35.515 | -32.025 | -31.71 | -44.605 | -34.644 | -54.375 | -44.03 | -29.892 | -37.76 | -76.118 | -36.42 | -40.585 | -36.009 | -38.481 | -54.256 | -51.04 | -691.89 | -22.827 | -29.898 | -14.284 | -15.604 | -9.476 | -16.871 | -18.213 | -15.445 | -17.109 | -36.172 | -32.276 | -22.277 | -25.838 | -34.939 | -20.965 | -14.815 | -13.202 | -19.696 | -20.69 | -14.407 | -15.818 | -26.747 | -164.959 | -9.696 | -9.339 | -14.364 | -12.158 | -16.703 | -9.058 | -37.284 | -19.508 | -11.235 | -7.656 | -10.764 | -9.242 | -7.422 | -3.166 | -5.158 | -5.629 | 6.491 | -5.54 | -9.649 | -8.22 | -7.99 | -4.254 | -21.579 | -16.289 | -4.095 | -1.566 | -3.314 | -4.899 | -2.183 | -2.053 | -3.952 | -2.632 | -9.031 | -5.394 | -8.362 | -6.281 | -4.849 | -2.696 | -8.757 | -17.172 | -4.497 | -8.859 | -3.4 | -8.1 | -2.6 | -1.3 | -2.3 | -2.9 | -3.8 | -2.2 | -3.4 | -1 | -2.2 | -1.4 | -4.7 | -13.7 | -2.7 | -2.5 | -1.6 | -2.5 | -2.9 | -2.4 | -1.6 | -0.6 | -2.3 | -0.7 | 1 | -4.5 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -1.306 | -1.312 | 150 | 0 | 25 | 25 | 50 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.531 | -8.53 | 0 | 0 | -4.888 | -19.889 | 0 | -22.125 | -12.125 | -12.125 | -12.125 | -12.125 | -6.063 | 18.938 | 19.023 | -6.559 | -195.507 | -5.75 | -5.75 | -5.75 | -5.75 | -5.75 | 0 | 0 | 0 | 0 | 0 | -0.517 | -0.721 | -0.739 | -0.742 | 63.227 | -5.448 | -5.434 | -5.423 | -3.061 | -3.022 | -3.032 | -3.025 | 166.464 | -1.134 | -1.125 | 3.885 | -1.104 | -12.095 | 0.915 | 22.624 | -1.066 | -1.058 | -1.048 | -1.04 | -1.032 | -1.022 | -1.015 | -1.007 | -5.474 | -1.126 | -2.295 | -1.106 | -1.098 | -13.089 | -1.08 | 0.443 | -1.061 | -1.055 | -1.045 | -1.036 | -1.028 | -1.799 | -8.337 | -2.266 | -4.487 | 1.572 | -1.909 | 3.862 | 0.353 | -1.158 | 4.092 | 7.375 | 11.003 | -1.851 | 5.93 | 0 | 0 | 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 | -0.005 | 0.005 | 0.005 | 0.42 | 0.139 | 2.809 | 0.181 | 0.296 | 0.484 | 0.046 | 0.001 | 0.022 | 0.012 | 1.112 | 0 | 0.942 | 0.003 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.192 | 0.046 | 0.14 | -0.872 | 0.173 | 0.439 | 0.26 | 0.5 | 0.301 | 0.283 | 0.284 | 0.468 | 0.232 | 0.214 | 0.255 | 0.265 | 0.038 | 0.134 | 0.149 | 0.1 | 0.07 | 0.091 | 0.226 | 0.192 | 0.04 | 0.011 | 0.053 | 0.07 | 0.028 | 0.02 | 0.015 | 0.021 | 0.027 | 0.007 | 0.028 | 0 | 0 | 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 Repurchased
| 1.671 | -0.215 | -1.456 | -0.07 | 0 | -0.161 | -1.156 | -0.09 | -0.151 | -0.232 | -0.603 | 0 | 0 | -0.141 | -1.486 | -0.035 | 0 | -0.237 | -1.945 | -7.229 | 0 | -0.214 | -2.698 | -1.212 | -0.001 | -0.278 | -1.754 | -0.305 | -3.508 | -0.372 | -1.226 | 0 | -0.914 | -0.657 | -3.526 | -0.086 | -0.349 | -0.687 | -0.763 | 0 | -0.014 | -0.231 | -1.54 | -0.303 | -0.967 | -0.175 | -0.155 | 0.001 | -0.001 | -0.096 | -0.047 | 0 | 0 | -0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | -4.523 | 0 | 0 | 0 | -3.991 | 0 | 0 | 0 | -3.406 | -936.85 | 0 | 0 | -16.424 | 0 | 0 | 0 | -13.943 | 0 | 0 | 0 | -12.866 | 0 | 0 | 0 | -12.257 | 0 | 0 | 0 | -11.705 | 0 | 0 | 0 | -11.085 | 0 | 0 | 0 | -10.761 | 0 | 0 | 0 | -8.191 | 0 | 0 | 0 | -7.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 42.624 | 78.813 | -1.85 | -0.07 | 24.611 | -0.488 | -1.419 | -0.134 | -0.568 | -0.484 | -0.822 | -0.112 | -684.613 | -8.961 | -10.531 | -10.791 | -6.98 | -0.068 | -0.027 | -15.797 | -19.898 | -0.205 | -2.626 | -10.072 | 0 | 0 | 0 | -5.411 | 0 | 0 | -1.226 | -0.085 | 0 | 821.703 | -1.528 | -0.036 | -7.615 | 0.093 | 0.357 | -16.511 | 0.001 | 0.089 | 0.305 | -6.963 | 0.008 | 0.031 | 0.03 | -7.4 | -2.316 | 0.004 | 0 | -7.275 | 0.002 | 0.008 | 0 | -7.426 | -3.442 | 0.005 | 0.619 | -6.95 | 0.038 | 0.015 | 0.32 | -6.28 | 0.009 | 0.001 | 0.044 | -5.778 | 0.036 | 0.056 | 0.039 | -5.112 | 0 | 0 | 0 | -3.532 | 0 | 0 | 0 | -3.279 | 0 | 0 | 0 | -2.96 | 0 | 0 | 0 | 1.133 | -1.394 | -2.533 | 0 | 0.302 | -1.292 | -1.82 | 0 | -2.481 | -2.804 | -0.001 | 0 | -2.2 | 4.2 | -0.2 | -0.1 | -2 | 0 | 0 | 1.9 | -0.3 | 0.5 | 0.3 | 0.5 | 1.3 | 10.3 | 1 | -0.1 | -1.9 | 0.9 | -0.1 | -0.1 | -0.6 | -0.1 | -0.1 | -1 | -0.4 | 0.7 |
Financing Cash Flow
| 42.624 | 77.507 | -3.162 | 145.407 | 24.611 | 24.512 | 23.581 | 45.875 | 24.432 | -0.484 | -0.822 | -3.518 | -1,621.463 | -8.961 | -10.531 | -25.033 | -9.162 | -8.836 | -10.502 | -29.74 | -19.898 | -5.093 | -22.515 | -22.938 | -22.126 | -12.403 | -13.879 | -24.687 | -15.633 | -6.44 | 17.717 | 7.238 | -7.053 | 625.678 | -7.995 | -16.776 | -13.418 | -5.86 | -6.11 | -16.51 | 0.009 | -0.13 | -0.123 | -8.213 | -0.534 | -0.862 | -0.862 | -8.141 | 61.321 | -5.542 | -5.479 | -12.698 | -3.059 | -3.11 | -3.028 | -10.451 | 163.022 | -1.129 | -0.506 | -3.065 | -1.066 | -12.08 | 1.235 | 16.344 | -0.865 | -1.011 | -0.864 | -7.278 | -0.823 | -0.527 | -0.716 | -5.619 | -5.173 | -0.843 | -2.011 | -4.17 | -0.866 | -12.875 | -0.825 | -2.571 | -1.023 | -0.921 | -0.896 | -3.896 | -0.958 | -1.708 | -8.111 | -0.941 | -5.841 | -0.95 | -1.856 | 4.234 | -2.731 | -1.138 | 4.107 | 4.915 | 11.031 | -1.845 | 5.958 | -2.2 | 4.2 | -0.2 | -0.1 | -2 | 0 | 0 | 1.9 | -0.3 | 0.5 | 0.3 | 0.5 | 1.3 | 10.3 | 1 | -0.1 | -1.9 | 0.9 | -0.1 | -0.1 | -0.6 | -0.1 | -0.1 | -1 | -0.4 | 0.7 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -6.067 | 6.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 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 | -0.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | -0 | 0 | 0 | 0 | -0.1 | -0 | 0 | 0 | 0.2 | -0.1 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | 0 |
Net Change In Cash
| -0.68 | -345.956 | 250.48 | 103.289 | 9.662 | -22.092 | 4.335 | 11.028 | -0.302 | -20.646 | -30.363 | -448.2 | 283.755 | 19.607 | 33.785 | 11.347 | 40.338 | 23.48 | 18.581 | 4.236 | -0.676 | 28.232 | -15.227 | 9.879 | 9.638 | 16.121 | -29.137 | 3.118 | 15.693 | 19.847 | 3.734 | 8.662 | -13.04 | -48.589 | 12.348 | -10.476 | -4.849 | 14.985 | 8.235 | -9.726 | 6.558 | 18.404 | 15.365 | -23.639 | -11.447 | 6.307 | -3.991 | -23.561 | 73.335 | 1.669 | 3.769 | -5.988 | -3.569 | -1.127 | -0.895 | -15.691 | 16.64 | 8.306 | 6.144 | -2.864 | 1.652 | -5.387 | 13.413 | -2.078 | -15.689 | 0.012 | 5.75 | -5.957 | -0.054 | 2.389 | 7.427 | -1.633 | -1.294 | 10.968 | 2.827 | -9.593 | 3.115 | -14.501 | 9.379 | -17.351 | -3.408 | 1.793 | 4.442 | -2.994 | -0.045 | -4.553 | 34.079 | -0.241 | 1.516 | -0.397 | -0.842 | -0.933 | 0.515 | -1.956 | 1.414 | -0.515 | -1.348 | -1.841 | -0.318 | 0.4 | 0.1 | 0 | 1.8 | -0.7 | -0.8 | 1.1 | 0.1 | -0.8 | 1 | -0.1 | 1.3 | -0.4 | -0.7 | -0.7 | -0.5 | -1.1 | 0 | -1.9 | 0.5 | -0.3 | 1.2 | -0.8 | 0.2 | 2.1 | 1.3 |
Cash At End Of Period
| 43.099 | 43.779 | 389.735 | 139.255 | 35.966 | 26.304 | 48.396 | 44.061 | 33.033 | 33.335 | 53.981 | 84.344 | 532.544 | 248.789 | 229.182 | 195.397 | 184.05 | 143.712 | 120.232 | 101.651 | 97.415 | 98.091 | 69.859 | 85.086 | 75.207 | 65.569 | 49.448 | 78.585 | 75.467 | 59.774 | 39.927 | 36.193 | 27.531 | 40.571 | 89.16 | 76.812 | 87.288 | 92.137 | 77.152 | 68.917 | 78.643 | 72.085 | 53.681 | 38.316 | 61.955 | 73.402 | 67.095 | 71.086 | 94.647 | 21.312 | 19.643 | 15.874 | 21.862 | 25.431 | 26.558 | 27.453 | 43.144 | 26.504 | 18.198 | 12.054 | 14.918 | 13.266 | 18.653 | 5.24 | 7.318 | 23.007 | 22.995 | 17.245 | 23.202 | 23.256 | 20.867 | 13.44 | 15.073 | 16.367 | 5.399 | 2.572 | 12.165 | 9.05 | 23.551 | 14.172 | 31.523 | 34.931 | 33.138 | 28.696 | 31.69 | 31.735 | 36.288 | 2.209 | 2.45 | 0.934 | 1.331 | 2.173 | 3.106 | 2.591 | 4.547 | 3.133 | 3.648 | 4.996 | 6.838 | 7.2 | 6.8 | 6.7 | 6.7 | 4.9 | 5.6 | 6.4 | 5.3 | 5.1 | 6 | 5 | 5.1 | 3.9 | 4.2 | 4.9 | 5.6 | 3.8 | 4.8 | 4.9 | 6.8 | 6 | 1.2 | 119.432 | 120.432 | 122.332 | 121.532 |