The Scotts Miracle-Gro Company (SMG) - Quarterly Cash Flow Statement

Home
SMG
Financials

91.55 (USD) • At close November 4, 2024

Overview | Financials

Numbers are in millions (except for per share data and ratios) USD.

	2024 Q3	2024 Q2	2024 Q1	2023 Q4	2023 Q3	2023 Q2	2023 Q1	2022 Q4	2022 Q3	2022 Q2	2022 Q1	2021 Q4	2021 Q3	2021 Q2	2021 Q1	2020 Q4	2020 Q3	2020 Q2	2020 Q1	2019 Q4	2019 Q3	2019 Q2	2019 Q1	2018 Q4	2018 Q3	2018 Q2	2018 Q1	2017 Q4	2017 Q3	2017 Q2	2017 Q1	2016 Q4	2016 Q3	2016 Q2	2016 Q1	2015 Q4	2015 Q3	2015 Q2	2015 Q1	2014 Q4	2014 Q3	2014 Q2	2014 Q1	2013 Q4	2013 Q3	2013 Q2	2013 Q1	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3	2007 Q2	2007 Q1	2006 Q4	2006 Q3	2006 Q2	2006 Q1	2005 Q4	2005 Q3	2005 Q2	2005 Q1	2004 Q4	2004 Q3	2004 Q2	2004 Q1	2003 Q4	2003 Q3	2003 Q2	2003 Q1	2002 Q4	2002 Q3	2002 Q2	2002 Q1	2001 Q4	2001 Q3	2001 Q2	2001 Q1	2000 Q4	2000 Q3	2000 Q2	2000 Q1	1999 Q4	1999 Q3	1999 Q2	1999 Q1	1998 Q4	1998 Q3	1998 Q2	1998 Q1	1997 Q4	1997 Q3	1997 Q2	1997 Q1	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	1992 Q4	1992 Q3	1992 Q2	1992 Q1	1991 Q4	1991 Q3	1991 Q2	1991 Q1	1990 Q4	1990 Q3	1990 Q2	1990 Q1
Operating Activities:
Net Income Numbers are in millions	132.1	157.5	-80.5	-468.4	43.6	109.4	-64.7	-220	-443.9	276.4	-50	-47.9	226	310.1	25.2	4.2	203.3	252.4	-71.3	-58.2	201.6	396.5	-79.7	-146.9	82.8	149	-21.2	-33.5	152	165.2	-64.9	-26.9	212.6	209.9	-80.8	-24.6	133	124.3	-74	-15.5	121.7	125.6	-65.6	-19.4	148.2	100	-67.7	-40.1	93.3	127.2	-73.9	-53.4	111.6	177.6	-67.9	-32.6	175.9	118.5	-57.7	-14.9	147.8	77.4	-57	-34.7	22.6	58	-56.8	-40.3	129.7	83.4	-59.4	-42.7	133.3	94.8	-52.7	-8.4	88.6	83.1	-62.7	-1.8	100.3	73.1	-70.7	-3.1	91.2	62.5	-46.8	-12.7	95.8	46.3	-46.9	-63.4	44.9	85.2	-51.2	-14	53.1	63.6	-29.6	-17.2	41.6	54.7	-10	-15.3	24.3	33.5	-5.5	-3.5	21.1	26	-4.1	-13.6	7.6	10.7	-7.2	2.9	10.5	16.3	-4.6	3	9.4	12	-0.5	1.5	8.3	11.2	0	2	6.5	9.3	-2.7	-3.1	2.8	5.5	-3.5	-9.5	-0.9	7.5	-4
Depreciation & Amortization Numbers are in millions	37.9	36.6	20.1	22.1	22.7	22.5	25.2	26.4	27.1	26.8	24.9	23.8	23.5	23.4	23.1	25.7	23.1	23.5	22.4	22.3	22.3	22.4	22.3	22.6	21.2	19.8	19.8	20.3	19.9	19.8	20.1	19.2	17.5	18.7	18.1	18.5	18.5	15.8	16.2	16.4	15.9	16	16.1	17	16.3	16.5	16.3	15.5	16.6	14.7	15.6	15.7	21.4	9.9	14.7	14.8	14.8	14.7	15.1	15.9	14.9	14.8	14.8	17.4	18.3	17.4	17.2	16.2	17.2	17.7	16.4	16.4	18.2	16.7	15.7	19.1	16.3	15.9	15.9	14.3	15.2	14.8	13.4	14.7	13	12.9	11.6	11.2	11	10.7	10.6	15.7	15.9	15.1	16.9	20.2	14.2	16.9	15	17.4	17.8	13.2	11.8	10.2	10	9.5	8.1	6.4	9.2	7.4	7.4	7.2	7.8	7	7.3	7.3	6.5	6.1	5.8	5.6	5.6	6.5	4.3	4.7	4.6	4.5	4.3	3.8	4	4	4	0	0	0	5	-5.5	5.2	5.2	5.4
Deferred Income Tax Numbers are in millions	43.2	25.9	-7.1	-52.8	-23.4	-5.6	23.1	-20.1	-132.8	6.5	7.3	24.3	-20	1.8	-1.8	-6.3	-1.7	-1	-2.1	-1.5	5.7	-36.2	-1.3	-39.7	-2	1.7	-47.6	-17.4	0	0	0	83.6	0	0	-0.1	1.3	0	0	0	12.1	0	0	0	24.2	0	0	0	24.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-3.7	0	0	0	-3.4	0	0	0	-4.5	0	0	0	1	-20.8	4.8	11.9	-9.5	16.5	1.2	-1.9	1.8	45.3	-6.9	4.9	5	32	-0.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-11.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock Based Compensation Numbers are in millions	21.1	28.6	16	16.2	-5.6	37.4	20.9	5.7	5.5	15.9	7.3	6.6	8.2	17.6	8.2	16.1	22.8	12	7	10	11.4	10.4	6.6	10.4	14.3	9.7	6	4.7	5.4	12.8	2.3	1.9	2.4	9.1	2.2	1.8	2.1	7.2	2.1	2.4	2.3	4.6	1.8	-0.1	1.9	6.6	1.9	1.9	1.7	7.3	1.6	1.7	3.5	6.5	4.3	3.9	4.3	5.3	2.9	2.4	4	0	3.7	0	0	0	3.4	0	0	0	4.2	0	0	0	4.3	0	0.3	2.3	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	0	0	0	0	0	0	0	0	0	0	0	0	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 Numbers are in millions	393.4	59.5	-314.2	674.1	541.7	-347	-451.4	718.8	410.1	-696.6	-761.3	463.2	251.4	-637.1	-462.9	471.4	402.1	-575.6	-289.3	331.8	229.9	-452.4	-180.4	405.3	341.8	-466.4	-166.5	329.6	412	-510.6	-182.5	180.5	506.2	-526.7	-280.2	226.3	518.1	-529.1	-214.9	194.1	478.3	-583.9	-132.6	168.2	521.1	-499.8	-123.7	36.6	623.9	-573.6	-144.5	162.6	448.2	-547.2	-116.6	89	581.8	-573.2	-115.4	262.7	452	-542.5	-133.8	261.6	342.1	-452.2	-143.8	163.4	430.7	-438.9	-165	140.8	406.2	-443	-202.5	137	370.2	-360.7	-137	113.6	328.6	-315.7	-153.5	114.3	313.4	-339.5	-91	58.1	251.2	-140.6	-105.1	34.4	303.8	-197.3	-166.7	10	301.7	-115.7	-154.7	-14.8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-16.9	-1.3	0.4	0.3	0	0	-21.6	-38.8	0	0	0	-27.6	3.3	65	-30.3	-45.1
Accounts Receivables Numbers are in millions	371.7	-590.7	18.2	853.6	299.7	-967.2	-108.4	570.5	477.9	-1,017.2	71.6	573.6	350	-909.2	1.1	651.9	26.8	-939.7	72.9	436.6	287.9	-824.6	100.7	395.1	245.2	-760.6	117.6	417.2	381.3	-889.5	139.6	418	386.8	-969	134.4	463.1	259.1	-883.6	148.9	404.3	341.6	-920.8	145.5	374.4	282.3	-802.4	163.6	286.6	513.9	-949.2	141.8	363.3	448.8	-941.2	139.5	300.6	388.1	-825	125.6	374.1	246.5	0	77	0	0	0	119.7	0	0	0	120.7	0	0	0	82	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Numbers are in millions	216.8	342.9	-286.3	1.9	243.3	382.5	-177.2	52.8	179.8	66.7	-503.1	-159.3	56.6	49	-442.8	-126.7	252.8	118	-324.7	-11.6	143.1	70.6	-267.1	19.4	179	98.6	-282.7	9.1	202.4	100.4	-308.3	23.2	171.7	129.8	-354.1	3.6	194.7	85.4	-301.2	24.6	159.4	56.2	-278.9	64.7	225.5	30.6	-231.8	56.4	133.8	55.9	-269.2	50	114.3	23.2	-225.3	64.7	122.1	64	-200	88	128	-30.2	-233.2	46.3	149.3	43.5	-257	29.3	141.9	57.3	-215.3	22.9	116.6	22.1	-222.2	31.5	123.4	10.5	-181.2	45.4	83.1	23.8	-166.3	48.4	77.4	16.8	-147.9	32.9	124.8	47	-105.3	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	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 Accounts Payables Numbers are in millions	-117.7	107.2	83.6	-117.9	-42.9	51.9	-44.7	117.1	-214.6	71.5	-145.2	114.6	-88.1	49.2	126.8	56.9	-14.5	15.6	114.2	-25.4	-74.8	61.4	93.1	-50.2	-67.6	29.9	84	-52.3	-105.8	66.3	100.8	-96.4	-53.9	62.4	42.6	-118.9	8.1	84.7	33	-93.2	-63	110.3	98.5	-102.3	-94.9	143.8	48.2	-104.5	-103.6	124.8	76.4	-107.8	-109.5	143.4	80	-76.1	-88.3	26.4	106.8	-76.9	-91.9	0	68.3	0	0	0	29.1	0	0	0	18.3	0	0	0	59.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Numbers are in millions	-77.4	200.1	-129.7	-63.5	41.6	185.8	-121.1	-21.6	-33	182.4	-184.6	-65.7	-67.1	173.9	-148	-110.7	137	230.5	-151.7	-67.8	-126.3	240.2	-107.1	41	-14.8	165.7	-85.4	-44.4	-65.9	212.2	-114.6	-164.3	1.6	250.1	-103.1	-121.5	56.2	184.4	-95.6	-141.6	40.3	170.4	-97.7	-168.6	108.2	128.2	-103.7	-201.9	79.8	194.9	-93.5	-142.9	-5.4	227.4	-110.8	-200.2	159.9	161.4	-147.8	-122.5	169.4	-512.3	-45.9	215.3	192.8	-495.7	-35.6	134.1	288.8	-496.2	-88.7	117.9	289.6	-465.1	-122.2	105.5	246.8	-371.2	44.2	68.2	245.5	-339.5	12.8	65.9	236	-356.3	56.9	25.2	126.4	-187.6	0.2	0	303.8	-197.3	-166.7	0	301.7	-115.7	-154.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Non Cash Items Numbers are in millions	-413.6	238.5	22.5	344.1	-16.4	48	15.3	39.8	597.1	-6.5	6.7	8.6	3.7	5	-12.5	4.4	-27	-0.2	15.1	0.1	-2.5	-253.4	-0.9	94.2	21.3	13.9	-1	-32.1	-9.1	24.8	15.2	8	-139.8	-0.2	2.2	-0.6	1.2	0.1	3.6	-2.9	30.7	3.3	0.1	9	0.9	144	4.6	0.2	0	5.1	0.1	9	5.8	-81.1	-4.2	64.6	-9.2	0	-21.6	-5	3.7	3.7	3.7	-3.9	133.2	1.1	3.4	45.1	4.3	22.2	4.2	63.8	5.1	6.8	0.2	26.6	3	2.2	-1.7	27	-0.8	2.4	-16.9	3	10.5	3.6	-5.4	-16.3	-5.5	25.2	0	12	9.4	-9	0	-9.2	9.8	-9.8	0	2.3	291.2	-164.6	-165.2	-16.9	242.4	-138.2	-91.1	19.8	206.7	-108.1	-67.2	12.4	204.2	-79.8	-81.3	-31.4	118.7	-88.6	-45	-18.2	101.7	-72.3	-35.8	2.1	89.4	-40.5	-47.9	-11.7	63.9	4.6	0.1	1	63	-16.5	0	14.2	-4.7	4.8	0
Operating Cash Flow Numbers are in millions	588	304.2	-343.2	535.3	562.6	-135.3	-431.6	550.6	463	-377.5	-765.1	478.6	492.8	-279.2	-420.7	515.5	649.6	-288.9	-318.2	304.5	468.4	-312.7	-233.4	345.9	479.4	-272.3	-210.5	271.6	580.2	-288	-209.8	266.3	598.9	-289.2	-338.6	222.7	672.9	-381.7	-267	206.6	648.9	-434.4	-180.2	198.9	688.4	-376.7	-168.6	38.3	735.5	-419.3	-201.1	135.6	590.5	-434.3	-169.7	139.7	767.6	-434.7	-176.7	261.1	622.4	-446.6	-172.3	240.4	516.2	-375.7	-180	184.4	581.9	-315.6	-204.1	178.3	562.8	-324.7	-234	159.5	483.2	-245.3	-170.7	170.2	448.5	-199.3	-205.2	175.9	422.7	-254.4	-126.2	72.3	351.8	-58.4	-141.4	-1.3	374	-106	-201	7	378.8	-45	-169.3	-12.3	350.6	-96.7	-163.4	-22	276.7	-95.2	-88.5	22.7	237	-74.7	-63.9	6	219.6	-62.1	-81.2	-21.2	135.7	-66.2	-43.8	-9.6	116.7	-53.8	-43.4	-8.6	101	-24.4	-43.3	-5.9	74.4	-3.7	-37.4	-2.1	65.8	-11	-26.1	2.5	64.6	-12.8	-43.7
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-13.2	-16.3	-37.9	-19	-22	-22.2	-29.6	-14.5	-33	-19.9	-46.1	-29	-24.2	-19.1	-34.6	-21	-12.3	-7.5	-21.9	-13.6	-7.9	-8.2	-12.7	-27.5	-7.6	-13.7	-19.4	-27.6	-9.2	-16.7	-16.1	-22.6	-11.3	-8.3	-16.1	-320.5	-13.2	-13.5	-14.5	-19.1	-15.5	-9.6	-43.4	-17.4	-8.1	-9.6	-25	-30.4	-13.3	-9.3	-16.4	-19.4	-8.8	-16.4	-28.1	-36.5	-9	-18.5	-19.4	-47.7	-7.6	-11.2	-8.9	-20.3	-10.7	-10	-15.1	-16.2	-7.7	-13.9	-16.2	-20.4	-10	-12.3	-14.3	-21.1	-7.7	-6.6	-5	-18.7	-5.5	-6.9	-4	-11	-9.5	-12.7	-18.6	-23.1	-11.6	-9.3	-13	-17.2	-19.2	-14.1	-12.9	-35.3	-17.1	-12.9	-7.2	-38.6	-15.3	-344.5	-174.5	-24.6	-20.5	-51.2	-96.4	-19.2	-5.3	-2.8	-1.3	-7.2	-2.6	-4.8	-3.6	-8.5	-4.2	-5.9	-5	-128.8	-9.3	-9.8	-2.6	-6.9	-2.2	-3.5	-2.6	-6.4	-5.5	-5.2	-2.8	-2.6	-1.7	-1.9	-2.6	-3.8	-1.7	-1.5	-1.5
Acquisitions Net Numbers are in millions	0	0	-21.4	0.6	1.2	0.7	0	-237.3	-34.5	-0.3	-202.5	-106	-12.9	-0.5	-110.7	0	0	0	0	-267.7	36.6	237.7	-6.6	528.2	-348.7	-39.4	-140.1	147.8	-11.3	0	-77.9	3	-185.6	0	0	-1.1	-128.6	-39.4	-11.1	-54	3.1	4.1	-60	3.2	0	0	-3.2	7	-7	0	0	-7.1	3.3	0	0	0	0	0	0	0	0	-0.6	-8.7	0	0	0	0	-12.2	-0.2	-3.6	-2.7	0.9	-17.3	-4.3	-97.7	-1	-0.1	-6.3	-70.3	-2.7	-0.2	-4.7	-0.6	-9.3	-5.9	-3.8	-1.4	-27	-0.9	-3	-0.1	0	0	-3.9	-8.1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Numbers are in millions	0	0	-21.4	0	0	0	0	-25	-25	0	0	-193.1	-1.6	0	0	0	0	0	0	-4.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Numbers are in millions	0	0	21.4	0	0	0	0	0	25	0	0	-102.3	0	0	0	0	0	0	0	274.3	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	57.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Numbers are in millions	4.3	-1.6	6.1	-2.7	-3.2	36.9	-6.4	328.1	-11.2	9.6	3.4	103.7	-1	-6	-2.9	-6.5	4.6	115.3	-3.8	3.4	5.1	17.3	2.2	-519.1	14.1	-2.2	-5.3	28.6	0.2	4.6	0	-240.9	180.3	-73.1	-0.7	0.2	0.1	5.2	-25.6	38.6	0.2	4.1	-103.4	-3.1	-1.1	0	0.1	-6.8	0	0.5	0	0	-20	250	-28.1	0.9	0	0	23.6	0.6	0	0.8	-17.6	-4	0.4	0	0.6	0	0.1	0.1	0.3	1.3	0	0	-112	0	0	0	0	-59.8	-0.8	-7	-1.9	-5.1	-4.6	-14.9	-12.1	3.7	-12.7	-0.2	-15.8	-37.6	12	0	0	-14.3	-2.7	1	0	7.8	-0.1	1.2	-7.6	0.6	-0.2	0.2	0	3.2	0	-47.1	0	0.8	0	0	0	11.3	6.3	-0.4	-0.3	119.3	0.1	-102.7	-16.3	0.4	-0.1	0	-16.4	0.1	0	0	0	0.2	0	0	0	-0.4	0	0	0
Investing Cash Flow Numbers are in millions	-8.9	-17.9	-53.2	-21.1	-24	15.4	-36	51.3	-78.7	-10.6	-245.2	-326.7	-38.1	-25.6	-148.2	-27.5	-7.7	107.8	-25.7	-8.3	33.8	246.8	-17.1	-18.4	-342.2	-55.3	-164.8	148.8	-20.3	-12.1	-94	-19.6	-16.6	-81.4	-16.8	-321.4	-141.7	-47.7	-25.6	-34.5	-12.2	-5.5	-103.4	-17.3	-9.2	-9.6	-28.1	-30.2	-20.3	-8.8	-16.4	-26.5	-25.5	233.6	-28.1	-35.6	-9	-18.5	4.2	-47.1	-7.6	-11	-17.6	-24.3	-10.3	-10	-14.5	-28.4	-7.8	-17.4	-18.6	-18.2	-27.3	-16.6	-112	-22.1	-7.8	-12.9	-18.1	-81.2	-6.5	-18.6	-6.5	-25.4	-20	-31.4	-32.1	-46.4	-25.2	-12.5	-28.9	-54.8	-7.2	-18	-21	-49.6	-19.8	-11.9	-7.2	-30.8	-15.4	-343.3	-182.1	-24	-20.7	-51	-96.4	-16	-5.3	-49.9	-1.3	-6.4	-2.6	-4.8	-3.6	2.8	2.1	-6.3	-5.3	-9.5	-9.2	-112.5	-18.9	-6.5	-2.3	-3.5	-19	-6.3	-5.5	-5.2	-2.8	-2.4	-1.7	-1.9	-2.6	-4.2	-1.7	-1.5	-1.5
Financing Activities:
Debt Repayment Numbers are in millions	-332.9	-205.2	-34.7	-506	-600	-381.2	-202.6	-684	-2,157.1	-55.4	-40.8	-296.6	-470.4	-527	-67.5	-295.2	-649.5	-356.3	-513.3	-416.5	-634.8	-277.9	-117.1	-1,644.3	-431.1	-107.4	-139	-413	-825.8	-119.4	-288.8	-388	-803.1	-210.1	-952	-282.8	-725.4	-284.2	-167.1	-242.9	-621.1	-665	-197.1	-334.6	-774.6	-309.5	-264.2	-145.2	-517	-826.7	-205.7	-173.2	-807.9	-417.3	-234	-157	-794.6	-123.4	-317	-538.5	-927.6	0	0	0	0	0	0	0	0	0	0	-156.5	-479.3	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	0	-45	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Numbers are in millions	0.7	1.2	445.4	0.6	0.5	0.6	0.6	0.7	0.8	0.9	0.9	412.2	125	6.4	0	0	0	624.8	0	0	0	0	0	1,371.8	0	0	0	94.2	419.8	486	710.3	191.3	310.1	656.9	0	0	0	0	545.8	198	31.4	1,210	513.4	0	0	0	0	0	0	0	452.6	193	433.1	750.8	464.7	0	0	1.1	2.6	0	0.2	-1.2	2.1	2	1.7	3.9	1.6	5.6	1.8	0	0	2	1.4	6.7	7.5	0	0	3.9	11.8	3.7	7.6	5.1	7.1	5.9	6.5	4.5	4.5	0.7	8.7	4.7	5.6	3.7	3.3	6.7	3.3	0	0	0	0	0.3	0	0	0	0	0	0	0	0	0.9	0	0	0.1	2.3	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1.5	0.1	161.3	0.3	0	0	0	0	0.1	0	0	0.1
Common Stock Repurchased Numbers are in millions	-0.1	-1.8	-3.1	-0.6	-2.9	-5.6	-0.8	-0.2	-1.3	-126.9	-129.5	-38.3	-28.8	-23.8	-38.4	-0.1	-2.7	-50.4	0	-0.1	0	-2.5	-0.5	-14.1	-56.8	-160.6	-96.2	-72.2	-83.4	-46.8	-43.6	-49.6	-38.4	-42.8	0	0	0	0	-14.8	-30.5	-29.9	-51.1	-8.5	0	0	0	0	0	0	0	-17.5	-140	-125	-68.7	-25	0	0	0	0	0	0	0	0	0	0	0	0	-0.1	0	0	0	-14.6	-27.4	-44.7	-1.2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-2.9	-21	-3.7	0	0	0	0	0	0	0	0	0	0	0	-5.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.2	-0.1	-0.4	0	0	0	0
Dividends Paid Numbers are in millions	-37.5	-38.8	-37.4	-37.1	-37.1	-38.3	-36.6	-36.6	-36.4	-56.1	-37.1	-36.9	-35.2	-36.3	-34.6	-313.4	-32.4	-33	-32.4	-32.4	-30.5	-31.2	-30.4	-30.4	-29.3	-29.8	-30.5	-30.9	-29.5	-29.9	-30	-30.2	-28.7	-28.8	-28.9	-28.9	-27.6	-27.4	-27.4	-149.5	-26.8	-27.2	-27.3	-27.1	-20.1	-20.7	-19.9	-19.9	-18.3	-18.3	-18.9	-18.5	-16.1	-16.5	-16.8	-16.7	-8.3	-8.3	-9.3	-8.2	-8.1	-8.2	-8.9	-8.1	-8	-8.1	-8.3	-7.3	-7.9	-519.9	-8.5	-8.3	-8.4	-8.3	-8.5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-6.4	-2.3	-2.5	-2.4	-4.9	0	-2.4	-2.5	-2.4	-2.5	-2.4	-2.5	-2.4	-4.9	-2.4	-2.5	-2.4	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 Numbers are in millions	5.9	13.2	4	34	103.2	543.6	645.6	177.5	1,821.4	627.1	990	-6	-2.1	884.7	714	89	59.9	-0.1	898	135.4	161.8	392.3	387.9	-7.6	380.1	602	574.4	3.3	0.1	-5.3	-2.7	1.5	-0.6	4.1	1,315.1	404.4	245.6	668.2	0.5	0.5	1.6	1	-3.3	198.9	121	705.3	464.9	154.7	-169.3	1,266.4	3.8	-0.2	-13.4	2.9	-2.6	78.8	84.4	573.1	478.3	253.7	422.6	467	161.1	-286.3	-405.1	396	195.7	1.8	-542.1	855.6	220.6	0.6	8.7	380.6	302.8	-229.7	-346.4	249.8	115.4	-6	-425.2	200.3	74.4	-60.4	-366.7	276.7	70	-12.7	-300.7	97.3	154.6	-2	-314.6	114	207	-4.6	-309	74.5	190.2	89.7	-316.9	453.5	348.1	26.6	-235.3	139.6	194.8	-25.4	-212.3	137.7	62.7	3.3	-207.1	69.8	88.3	14.9	-134.5	73	43.9	22.4	-104.3	168.8	62.2	15.5	-99.8	30.2	62.2	1.5	-69.2	-152.5	-0.3	5.5	-64.1	14.3	28.7	-0.2	-63.5	17.4	-0.1
Financing Cash Flow Numbers are in millions	-363.9	-231.4	374.2	-509.1	-536.3	119.1	406.2	-542.6	-373.4	388.7	782.6	34.4	-411.5	297.6	573.5	-519.7	-624.7	185	352.3	-313.6	-503.5	80.7	239.9	-324.6	-137.1	304.2	308.7	-418.6	-518.8	284.6	345.2	-275	-560.7	379.3	334.2	92.7	-507.4	356.6	337	-224.4	-644.8	467.7	277.2	-162.8	-673.7	375.1	180.8	-10.4	-704.6	421.4	214.3	-138.9	-529.3	251.2	186.3	-94.9	-718.5	442.5	154.6	-293	-512.9	457.6	154.3	-292.4	-411.4	391.8	189	-158.4	-548.2	335.7	212.1	-176.8	-505	334.3	300.6	-229.7	-346.4	253.7	127.2	-2.3	-417.6	205.4	81.5	-54.5	-360.2	281.2	74.5	-12	-292	102	160.2	1.7	-311.3	120.7	210.3	-4.6	-309	71.6	162.8	39	-319.4	451.1	343.2	26.6	-237.7	137.1	192.4	-27.9	-213.8	135.2	60.3	-7.1	-207.2	67.3	85.9	14.9	-134.5	73	43.9	22.4	-104.3	168.8	62.2	15.5	-99.8	30.2	62.2	10.7	-69.1	8.8	39.9	5.5	-64.3	14.2	28.3	-0.1	-63.5	17.4	44.7
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	-0.4	-0.2	0.7	-0.6	0.1	0.2	0.2	-0.3	-0.2	0.1	0	-0.5	0.7	0.1	0.3	0	0.3	-0.5	0.2	-0.2	0.2	0.1	-0.7	1.4	-3.5	1.9	0.6	-0.4	3.7	1.1	-2.8	1.2	-1.7	-0.4	-1.2	-2.5	1.3	-2.5	-3.6	-5.6	2.6	0.3	1.2	5.6	0.8	-5.3	-0.4	1.9	-0.7	1.3	0.1	-3.6	-0.1	-0.6	2.2	1.2	-0.7	-2.5	-1.2	1.4	-0.8	-0.3	-0.7	-5	-5.4	6.3	2.1	3.4	-2.5	4.7	-1.4	0.9	6.1	-3.5	3	-4.3	13.2	10	-24.9	-10.2	0.5	0.4	0.6	3.3	1.8	0.5	0.5	9.4	4.3	-3.2	1	0	-0.4	-0.7	0.7	0.8	-0.3	-0.8	-0.8	0.2	-0.5	-0.4	-0.1	0.4	-256	146.2	-0.1	-6.7	-1.5	-4.4	0.1	1.2	-1.3	66.9	-0.2	-0.1	0.7	0.8	-0.1	-1.4	1.1	166.3	62.3	15.1	-98.7	27.9	62.3	12.2	-68.9	8.9	40.2	4.5	-64.1	12.9	28.7	1.7	-62.9	14.3	45.2
Net Change In Cash Numbers are in millions	214.8	54.7	-21.5	4.5	2.4	-0.6	-61.2	59	10.7	0.7	-227.7	185.8	43.9	-7.1	4.9	-31.7	17.5	3.4	8.6	-17.6	-1.1	14.9	-11.3	4.3	-3.4	-21.5	-66	1.4	44.8	-14.4	38.6	-27.1	19.9	8.3	-22.4	-8.5	25.1	-75.3	40.8	-57.9	-5.5	28.1	-5.2	24.4	6.3	-16.5	-16.3	-0.4	9.9	-5.4	-3.1	-33.4	35.6	49.9	-9.3	10.4	39.4	-13.2	-19.1	-77.6	101.1	-0.3	-36.3	-81.3	89.1	12.4	-3.4	1	23.4	7.4	-12	-15.8	36.6	-10.5	-42.4	-96.6	142.2	5.5	-86.5	76.5	24.9	-12.1	-129.6	99.3	44.3	-4.1	-83.3	23.3	38.9	27.9	-9.1	-54.4	55.1	-4	-11	-46.4	49.7	13.9	-14.5	-3.9	15.3	10.7	-2.4	-19	-237.7	137.1	7.4	-27.9	16.4	6.2	-4.8	-6.3	8.5	67.3	0.9	-3.6	4	1.3	-5.3	1.9	4.3	168.8	62.2	15.5	-99.8	30.2	62.2	10.7	-69.1	8.8	39.9	5.5	-64.3	14.2	28.3	-0.1	-63.5	17.4	44.7
Cash At End Of Period Numbers are in millions	279.9	65.1	10.4	31.9	27.4	25	25.6	86.8	27.8	17.1	16.4	244.1	58.3	14.4	21.5	16.6	48.3	30.8	27.4	18.8	36.4	37.5	22.6	33.9	29.6	33	54.5	120.5	119.1	74.3	88.7	50.1	77.2	57.3	49	71.4	79.9	54.8	130.1	89.3	147.2	152.7	124.6	129.8	105.4	99.1	115.6	131.9	132.3	122.4	127.8	130.9	164.3	128.7	78.8	89.1	78.7	39.3	52.5	71.6	149.2	48.1	48.4	84.7	166	76.9	64.5	67.9	66.9	43.5	36.1	48.1	63.9	27.3	37.8	80.2	176.8	34.6	29.1	115.6	39.1	14.2	26.3	155.9	56.6	12.3	16.4	99.7	76.4	37.5	9.6	18.7	73.1	18	22	33	79.4	29.7	15.8	30.3	34.2	10.7	8.2	-19	-237.7	137.1	20.4	-27.9	16.4	6.2	5.8	-6.3	8.5	67.3	7.9	-3.6	4	1.3	5.4	1.9	4.3	168.8	63.1	15.5	-99.8	30.2	63.1	10.7	-69.1	8.8	42.8	5.5	-64.3	14.2	29.4	-0.1	-63.5	17.4	45.5

The Scotts Miracle-Gro Company

NYSE:SMG Add to watchlist

NYSE:SMG