Teledyne Technologies Incorporated
NYSE:TDY
515.48 (USD) • At close February 5, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 262.2 | 180.2 | 178.5 | 323.1 | 198.8 | 185.5 | 178.8 | 226.4 | 178.3 | 171.3 | 212.6 | 161.8 | 134.1 | 64.7 | 84.7 | 132.1 | 93.9 | 93.7 | 82.2 | 115.7 | 106.7 | 104.6 | 75.3 | 91.1 | 90.3 | 85.9 | 66.5 | 67.6 | 69 | 60.1 | 30.5 | 53 | 53.8 | 45.7 | 38.4 | 55.5 | 48.3 | 48 | 43.7 | 58.9 | 54.9 | 55.8 | 46 | 54.5 | 46.9 | 43.3 | 39.8 | 44.5 | 118.3 | -35.6 | 35.6 | 36.7 | 34.1 | 38.8 | 32.5 | 36 | 30.4 | 28.6 | 25 | 32.2 | 35.1 | 25.2 | 20.8 | 19.9 | 30.9 | 32.6 | 27.9 | 26.6 | 27.1 | 24.3 | 20.5 | 18.9 | 22.6 | 20.9 | 17.9 | 16.6 | 15.7 | 16.1 | 15.8 | 13.4 | 12.5 | 9.9 | 5.9 | 7.8 | 9.9 | 6.5 | 5.5 | 7.2 | 6.9 | 6.2 | 5.1 | 6.5 | 5.7 | -10.2 | 4.8 | 9.2 | 9.8 | 3.1 | 10.2 | 13.1 | 13.8 |
Depreciation & Amortization
| 76.9 | 77.8 | 78 | 77.4 | 76.9 | 80 | 82.1 | 81.8 | 80.8 | 82.7 | 86.9 | 134 | 125.4 | 83.1 | 29.3 | 28.7 | 29.2 | 29 | 29.3 | 29.3 | 27.9 | 27.1 | 27.6 | 29.3 | 27.3 | 27.6 | 28.8 | 25.6 | 31.4 | 33.2 | 22.8 | 22.3 | 22.4 | 21.5 | 21.1 | 22.4 | 21.9 | 22.8 | 23.2 | 24.2 | 23.5 | 23.4 | 23.2 | 24 | 23.1 | 22.1 | 21.9 | 21.9 | 21.5 | 18.1 | 16.8 | 16.8 | 16.7 | 16.8 | 13.9 | 10.2 | 12.6 | 11.2 | 11.2 | 11.5 | 10.2 | 11.3 | 11.7 | 10.9 | 12.6 | 13.1 | 10.7 | 9.1 | 9 | 8.9 | 7.7 | 11.1 | 7.8 | 6.5 | 6.6 | 7.1 | 6.3 | 6.1 | 6.1 | 6.4 | 7 | 5.8 | 5.6 | 6 | 5.9 | 5.6 | 5.6 | 5.5 | 5.5 | 5.7 | 5.1 | 5.3 | 4.7 | 5.1 | 5.4 | 3.2 | 3.8 | 3.5 | 4.3 | 2.7 | 2.7 |
Deferred Income Tax
| 0 | 0 | 0 | -168 | 0 | -1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.3 | 0.3 | 7.6 | -3.6 | -11 | 0 | -1.9 | 0.6 | -16.9 | -1.9 | 6.8 | 4.1 | -5.1 | -3.4 | 0.2 | 0.4 | -53.7 | -6.7 | 2.9 | 0.5 | -15.8 | 11.7 | 5.3 | 16.2 | -16.1 | 2.2 | 6.4 | -10.4 | 15.6 | 4.7 | -2.8 | 10.6 | 21.4 | 0.7 | -1.5 | -3.5 | 26.2 | 20.6 | 14.3 | 3.5 | -63.8 | 11.8 | 7.3 | 3.7 | -13.7 | 2.7 | -7.2 | -3.1 | -9.1 | -2.2 | -1.7 | 0.9 | -2.7 | -5.5 | 0.2 | -2.2 | -15.3 | 9.1 | -3.4 | -0.6 | 16.4 | -2.8 | -4.6 | -3.3 | -14.2 | 0.2 | -3.1 | 3.4 | 6.6 | 14.9 | -8.8 | 5 | -0.8 | 8.6 | -1.8 | -2.6 | -0.3 | -1.1 |
Stock Based Compensation
| 8.7 | 4.3 | 12 | 8 | 8 | 8.4 | 7.9 | 9.4 | 6.7 | 6.4 | 9 | 8.9 | 8.7 | 9.3 | 7 | 7 | 6.8 | 6.6 | 9.6 | 6.6 | 6.4 | 6.9 | 10.8 | 6.3 | 5.7 | 6.6 | 6.5 | 4.5 | 4.1 | 4.8 | 5.4 | -0.6 | 5.9 | 2.9 | 3.4 | 2.5 | 2.6 | 3.3 | 3.8 | 3.9 | 3.9 | 3.6 | 2.6 | 3.1 | 3 | 2.8 | 1.8 | 6.7 | 2.3 | 2.1 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -98.1 | 51.3 | 21.9 | -244.5 | -12.9 | -84.4 | -57.1 | -63.6 | -13.8 | -58.7 | -529 | 11.2 | -81.3 | 42.7 | -29.5 | 74.1 | 19 | 24.9 | -47.5 | 14.9 | 16.5 | -57.8 | -31.9 | -6.7 | 25.1 | -26.6 | -30.1 | 42.6 | 2 | -8.6 | -13.6 | -3.6 | 22.5 | 29.9 | -2.8 | -14 | 6.1 | -15.6 | -51.5 | 63.3 | 7.8 | 6.9 | -42.4 | 35.6 | -37.4 | 41.4 | -133.9 | 69.1 | -49.5 | 3.3 | -60.3 | 11.3 | -2 | 26.4 | -49.1 | -14.8 | -21.2 | 7.9 | -30.6 | 9.3 | -20.2 | -16.5 | -45.4 | 38.6 | 0.3 | -14 | -21.6 | 20 | 11.7 | 6.3 | 10.4 | -5.7 | -5.1 | 6.4 | -14.7 | 12 | 12 | 7.2 | -18.1 | 22.6 | 1.7 | 6.1 | -2.7 | -12 | 13.8 | 6 | -9.5 | 15.1 | 12.7 | 16.6 | -4.6 | 18.1 | -14.1 | -5.4 | -40.2 | 20.5 | -15.8 | -8.5 | 2.2 | 0.2 | 93.1 |
Accounts Receivables
| -85 | 27 | 12.1 | 9.4 | -45.8 | -29.1 | 50 | -47.7 | 27.3 | -10.3 | -57.2 | -158.9 | -116.4 | 35.4 | -17.2 | 62.4 | 35.2 | 4.9 | -14.6 | -9.7 | -12.5 | -43.3 | 6.7 | -14.3 | -13.9 | -11.5 | -27 | -11.9 | 7.7 | -5.3 | -10.1 | -13.9 | -4.3 | 3.2 | 3.6 | 7.1 | 9.9 | -2.8 | 7.7 | -19.9 | -2.5 | 3.1 | 0.4 | -7 | -15.1 | 25 | -10 | -1.4 | -7.5 | -4.4 | -15.2 | 10.7 | -2.4 | 20.2 | -5.5 | 5.3 | 0.4 | 0.3 | -25 | 16.4 | 10 | 5 | 4.7 | 0 | 0 | -2.4 | -26.6 | 0 | 0 | 0 | -14.5 | 0 | 0 | 0 | -13.2 | 0 | 0 | 0 | -22.2 | 0 | 0 | 0 | -9.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.5 | 0 |
Change In Inventory
| 10.2 | -18 | -25.2 | 62.9 | -1.9 | -17.7 | -57.6 | -20.1 | -31.2 | -47.3 | -56.6 | 3.3 | -16.8 | 2.7 | 17.8 | 27.2 | 33.1 | 10.4 | -16.4 | 14.9 | 7.4 | 2.3 | -12.4 | 8.4 | 2.1 | -6.2 | -6 | 29.5 | 4.1 | -19.3 | -21.7 | 10.6 | -7.1 | -2.4 | -10.2 | 20 | -4.9 | -5.6 | -15.9 | 11.6 | 5.2 | -8.3 | -14.2 | 10.8 | -2.2 | 9.9 | -17.9 | 6.1 | -1 | 1 | -12.9 | 10.1 | -1.6 | -15.9 | -3.5 | 11.1 | -7.8 | 10.5 | -12.5 | 2.8 | 5.3 | 7.3 | 1.4 | 14.6 | -2.4 | -3.8 | -10.7 | 8.4 | 2.2 | -18 | -2.8 | 3 | -1.6 | -5 | -19.6 | -1.1 | -2.4 | 4.3 | -12.4 | -3.9 | -4.8 | 1.1 | -4.3 | 10.9 | 5.4 | -0.3 | -7.5 | 1.1 | -3.3 | -6.9 | 1.1 | 12.1 | 7 | -1.6 | -16.1 | -2.9 | -4.9 | -5.2 | -0.8 | 2.5 | 0 |
Change In Accounts Payables
| 41.9 | -14.4 | 27.7 | -77.5 | 2.3 | -38.9 | -10.8 | 0 | 0 | -0.3 | 33.1 | 39.3 | 32.4 | 3.1 | 24.3 | 5.9 | -31.8 | -19.4 | -1 | 22.3 | 15.1 | -6.7 | -1.1 | 21.6 | -7.6 | 16.2 | 9.7 | -0.2 | -12.8 | 11.4 | 14 | -6.6 | 10.8 | 0.1 | -2.2 | -16.4 | 7.6 | -9.2 | -8.8 | 13.8 | -2 | -3.5 | 5.1 | -14 | 0.8 | -3 | 4.4 | -3.7 | 5.7 | 1.3 | 19 | -14.3 | -12.7 | 5.5 | 10.4 | -14.8 | 11.1 | -9.7 | 9.7 | 1.6 | -2.6 | -1.9 | -1.8 | 0 | 0 | -2.7 | 12.9 | 0 | 0 | 0 | 6.2 | 0 | 0 | 0 | 7.4 | 0 | 0 | 0 | 5.8 | 0 | 0 | 0 | 2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 |
Other Working Capital
| -65.2 | 56.7 | 7.3 | -239.3 | 32.5 | 1.3 | -38.7 | 4.2 | -9.9 | -0.8 | -448.3 | 127.5 | 19.5 | 1.5 | -54.4 | -21.4 | -17.5 | 29 | -15.5 | -12.6 | 6.5 | -10.1 | -25.1 | -22.4 | 44.5 | -25.1 | -6.8 | 25.2 | 3 | 4.6 | 4.2 | 6.3 | 23.1 | 29 | 6 | -24.7 | -6.5 | 2 | -34.5 | 57.8 | 7.1 | 15.6 | -33.7 | 45.8 | -20.9 | 9.5 | -110.4 | 68.1 | -46.7 | 5.4 | -51.2 | 4.8 | 14.7 | 16.6 | -50.5 | -16.4 | -24.9 | 6.8 | -2.8 | -11.5 | -32.9 | -26.9 | -49.7 | 24 | 2.7 | -10.2 | 2.8 | 11.6 | 9.5 | 24.3 | 21.5 | -8.7 | -3.5 | 11.4 | 10.7 | 13.1 | 14.4 | 2.9 | 10.7 | 26.5 | 6.5 | 5 | 7.8 | -22.9 | 8.4 | 6.3 | -2 | 14 | 16 | 23.5 | -5.7 | 6 | -21.1 | -3.8 | -24.1 | 23.4 | -10.9 | -3.3 | 3 | -20.8 | 93.1 |
Other Non Cash Items
| 0.1 | 170.4 | 154 | 168.4 | 7.4 | 2.6 | -8.7 | -16.3 | 16.9 | -4.8 | 3.8 | -20.3 | 5.9 | 11.5 | 33.4 | -5.5 | 1.4 | 1.6 | 2.8 | 1.4 | -6.6 | 2.4 | -1.7 | 9.8 | -6.8 | 6.8 | 3.5 | -2.9 | 1.4 | -0.6 | 7.7 | 12.1 | -4.8 | -23.2 | 5 | -0.3 | -2 | 0.3 | -2.9 | -8.3 | -4.2 | 1.4 | -3.5 | -2.9 | 2.2 | -2.1 | -2.5 | -1.8 | -72.9 | 77.3 | 1.5 | 1.4 | 1.4 | 1.5 | 1.4 | 1.2 | 1.3 | 1.2 | 1.3 | 1.6 | 1.1 | 1.4 | 1.8 | 14.1 | -4 | -1.1 | 2.9 | 3.7 | 1.5 | 0.1 | -0.7 | 0.7 | -1.1 | -2.1 | -4.1 | -0.8 | -0.1 | 0.1 | 0.2 | 0.9 | 0 | 0 | 0.9 | 0 | 0 | 0 | -0.1 | 0.8 | -0.2 | -0.1 | -0.5 | 0 | 0 | 15.2 | -0.9 | -12.9 | 0.3 | 1.7 | 0 | 0.1 | -96.7 |
Operating Cash Flow
| 249.8 | 318.7 | 291 | 164.4 | 278.2 | 190.5 | 203 | 237.7 | 268.9 | 196.9 | -216.7 | 295.6 | 192.8 | 211.3 | 124.9 | 236.4 | 150.3 | 155.8 | 76.4 | 167.9 | 150.9 | 83.2 | 80.1 | 125.5 | 141.9 | 107.9 | 71.6 | 126.4 | 107.9 | 87 | 53.4 | 66.3 | 98 | 83.6 | 69.1 | 61 | 73.5 | 59 | 16.7 | 88.3 | 79.2 | 94 | 26.4 | 98.5 | 49.5 | 112.8 | -56.7 | 121.9 | 18.3 | 69 | -19.7 | 79.8 | 52.9 | 80.3 | 3.6 | 68 | 23.7 | 47.1 | 3 | 79.8 | 46.9 | 35.8 | -7.6 | 7.5 | 51.8 | 38.5 | 22.6 | 43.3 | 54.5 | 32.4 | 36.5 | 15.9 | 21.4 | 33.1 | 8 | 32.2 | 28.4 | 29.7 | 2 | 28 | 30.3 | 18.4 | 8.2 | 18.2 | 26.8 | 13.5 | -1.8 | 14.4 | 25.1 | 25.3 | 8.5 | 36.5 | 11.2 | -4.1 | -25.9 | 19.2 | 6.7 | -2 | 14.1 | 15.8 | 11.8 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -21.1 | -17.7 | -15.9 | -40.2 | -23 | -27.3 | -24.4 | -34.1 | -16.7 | -20.8 | -21 | -34 | -29.2 | -20.8 | -17.6 | -19.4 | -15.2 | -16.6 | -20.2 | -23.9 | -25.1 | -18.1 | -21.3 | -18.7 | -20.9 | -27.4 | -19.8 | -18 | -15.6 | -12.3 | -12.6 | -42.7 | -14.4 | -16.3 | -14.2 | -15.4 | -10.3 | -13.6 | -7.7 | -13.8 | -9.1 | -8.9 | -11.7 | -18.6 | -17.7 | -20 | -16.3 | -22.3 | -15.3 | -17.1 | -10.6 | -14.1 | -9.7 | -11.4 | -6.5 | -13.6 | -6.9 | -5.2 | -5.3 | -9.4 | -9.3 | -4.4 | -13.1 | -13.5 | -9.9 | -9.8 | -8.7 | -9.6 | -8.3 | -10.1 | -12.3 | -10.1 | -7.1 | -4.8 | -4.4 | -7.5 | -4.9 | -4.1 | -3.3 | -8.9 | -3.9 | -2.7 | -3.3 | -7.5 | 14.2 | -24 | -2.9 | -5.4 | -3 | -3.5 | -3.5 | -5.6 | -3.5 | -7.9 | -9.4 | -13.5 | -7.9 | -5.7 | -3.6 | -14.4 | -7.5 |
Acquisitions Net
| -0.1 | -123.6 | 0 | -24.2 | 70.1 | -1 | -52.5 | -87.7 | -11.9 | 5.1 | 0 | 3,723.3 | 0.1 | -3,723.4 | 0 | 29 | 0 | -0.1 | -28.9 | 0.2 | -261.2 | 0 | -222.5 | -1.8 | 0 | 0 | 0 | 1.1 | -31.4 | -1.8 | -740.6 | -4.9 | -0.2 | -58.3 | 0 | 0.8 | -1.3 | -43.6 | -18.8 | -187.1 | -5.2 | -2.9 | 0 | -16 | -32.8 | -3.9 | -69.7 | 0.1 | -325.1 | -28.2 | -34.9 | -49.9 | -4.2 | 187.9 | -363.5 | -4.6 | -46.5 | -12.3 | -4.5 | -5.6 | -19.6 | -1.7 | -5.6 | -35 | -49.2 | -34.7 | -166.2 | 0.2 | -4.8 | -6.6 | -36.1 | 3.1 | -211.6 | -11.4 | -32.1 | -4 | -32.5 | 0 | 0 | -36.4 | -39 | -92.4 | -20 | 0.4 | 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 | -3,723.3 | 0 | 0 | 0 | -29 | 0 | 0 | 0 | -484 | 0 | 0 | 0 | -3.1 | 0 | 0 | 0 | -774.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -69.7 | 0 | 0 | 0 | -34.9 | 0 | 0 | 0 | -4.5 | 0 | 0 | 0 | -4.5 | 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 | 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 | 3.1 | 0 | 0 | 0 | 774.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.5 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.1 | 0.1 | 0 | 1.4 | 0.2 | 0.7 | -52.5 | 10.3 | 0.1 | -0.1 | 1.4 | 0.1 | 0.5 | 0 | 0 | 0.9 | 0 | 0.1 | -28.9 | -0.4 | 0.1 | 0.3 | -222.5 | -1.2 | 0.5 | 0.5 | 0.2 | -1.1 | 0.5 | 0.3 | 0.3 | -10.1 | 9.9 | 0.5 | -0.3 | -3.4 | 0.1 | 3 | 0.3 | -0.2 | -0.1 | 0.3 | 0 | -0.2 | 0.2 | 0.1 | 69.7 | 0.1 | 0 | 0 | 34.9 | 0 | 0 | -0.1 | -0.4 | -2.4 | 0 | 0.1 | 4.5 | -0.1 | 0.1 | 0 | 5.6 | 0.4 | 0 | 0 | -166.2 | -1.3 | 0.4 | 0.4 | 0.5 | 0.7 | -0.2 | 0.2 | -32.1 | 1.3 | 3.1 | -21.9 | 5.2 | -0.8 | 1.1 | 16.7 | -20 | 0 | -20.2 | -0.1 | -0.2 | 1.4 | -23.6 | 0 | 0 | -24.3 | -0.7 | 1.8 | -3.6 | 13 | -0.2 | -1.3 | -0.2 | -1.9 | -0.7 |
Investing Cash Flow
| -21.1 | -141.2 | -15.9 | -63 | -22.8 | -27.6 | -76.9 | -111.5 | -28.5 | -15.8 | -19.6 | -33.9 | -28.6 | -3,744.2 | -17.6 | -18.5 | -15.2 | -16.6 | -49.1 | -24.1 | -286.2 | -17.8 | -243.8 | -21.7 | -20.4 | -26.9 | -19.6 | -18 | -46.5 | -13.8 | -752.9 | -57.7 | -4.7 | -74.1 | -14.5 | -18 | -11.5 | -54.2 | -26.2 | -201.1 | -14.4 | -11.5 | -11.7 | -34.8 | -50.3 | -23.9 | -86 | -22.2 | -340.4 | -45.3 | -45.5 | -64 | -13.9 | 176.4 | -370.4 | -20.6 | -53.4 | -17.4 | -9.8 | -15.1 | -28.8 | -6.1 | -18.7 | -48.1 | -59.1 | -44.5 | -174.9 | -10.7 | -12.7 | -16.3 | -47.9 | -6.3 | -218.9 | -16 | -36.5 | -10.2 | -34.3 | -26 | 1.9 | -46.1 | -41.3 | -78.4 | -23.3 | -7.1 | -6 | -24.1 | -3.1 | -4 | -26.6 | -3.5 | -3.5 | -29.9 | -4.2 | -6.1 | -13 | -0.5 | -8.1 | -7 | -3.8 | -16.3 | -8.2 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.1 | -450 | -0.1 | -0.2 | -110 | -468.6 | -100.1 | 0 | -30.2 | -176.5 | 32 | -345 | -300.1 | 1,000 | 2,448.8 | -22.7 | -75 | -0.1 | -0.3 | -80.1 | 143.6 | -68.8 | 114.1 | -81.9 | -111.9 | -59.8 | -52.9 | -127.6 | -69.2 | -73.5 | 664 | 4 | -78.8 | -26 | -62.3 | 69.8 | -52.1 | -67.4 | 127.1 | 128.2 | 69.2 | -50.8 | 7.9 | -89 | 14.1 | -70.2 | 140.1 | -89 | 313.3 | -83.2 | 88.1 | 23.6 | -36.7 | -253.5 | 313.2 | -1 | 19.3 | -23.9 | 9.7 | -61.3 | -21.1 | -27.6 | 28.4 | 44.9 | -8.1 | -4.1 | 157.2 | -38 | -39 | -24.3 | 12.5 | -26 | 210.4 | -21.8 | 19.5 | -26.9 | 2.7 | -4.2 | -7.4 | 10.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.5 | -10.5 | -1.9 | -6.1 | 10.3 | 27.7 | -7.2 | -83.8 | 7.5 | -13.5 | 0 | 0 |
Common Stock Issued
| 0 | 2.4 | 9.1 | 18.2 | 12.2 | 4.8 | 10.2 | 0 | 0 | 4.8 | 12.7 | 4 | 5.5 | 5.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.6 | 3.7 | 1.8 | 1.5 | 0.8 | 2.6 | 1.6 | 1.2 | 4 | 2.1 | 5 | 1.4 | 3.7 | 0.6 | 4.3 | 3.3 | 2.6 | 0.1 | 1.3 | 0.1 | 0.9 | 0.1 | 1.3 | -0.3 | 0.3 | 0.8 | 0.6 | 0.3 | 0.8 | 0.5 | 0.9 | -0.1 | 85.5 | 0.1 | 0.7 | 0 | 0 |
Common Stock Repurchased
| -138.8 | -193.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -101.8 | 0 | 0 | -142 | 0 | -111 | -12 | -23.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Financing Activities
| 4.4 | -2.6 | 6.2 | 14.4 | 12.1 | -0.6 | -13.5 | 5.2 | 25.6 | 23.3 | 10.6 | 4.8 | -4 | -2.6 | 5.2 | 6.8 | 1.3 | 18 | 10.2 | 5.1 | 8.5 | -1.4 | 10.2 | 1.1 | 12.3 | 11.5 | 10.3 | 6.1 | 5.2 | 4.2 | 4.9 | -7.5 | 15.2 | 7.3 | 3.1 | 5.2 | 3.8 | 11.2 | 1.2 | 4.4 | -0.6 | 10 | 8.7 | 2.6 | 5.3 | 2.4 | 5.8 | 10.9 | 6.9 | 0.7 | 12.6 | -27.9 | 2.4 | 0.1 | 8.4 | 1.6 | 0.9 | 0.3 | 1.4 | 1.1 | 0.5 | 0.2 | 0.1 | 1.3 | 5.9 | 2.9 | 1.1 | 1.2 | 0.3 | 1.5 | 0.6 | 0.8 | 2.6 | 1.3 | 3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.6 | -3.6 |
Financing Cash Flow
| -134.5 | -644 | 6.1 | 14.2 | -97.9 | -464.4 | -103.4 | 5.2 | -4.6 | -153.2 | 42.6 | -340.2 | -304.1 | 997.4 | 2,454 | -15.9 | -73.7 | 17.9 | 9.9 | -75 | 152.1 | -59.7 | 124.3 | -80.8 | -99.6 | -48.3 | -42.6 | -121.5 | -64 | -69.3 | 668.9 | -3.5 | -63.6 | -18.7 | -59.2 | -26.8 | -48.3 | -56.2 | -13.7 | 132.6 | -42.4 | -52.8 | -7 | -86.4 | 19.4 | -67.8 | 145.9 | -78.1 | 320.2 | -82.5 | 100.7 | -4.3 | -34.3 | -253.4 | 321.6 | 0.6 | 20.3 | -23.6 | 11.1 | -60.2 | -20.6 | -27.4 | 27.7 | 46.2 | 4.4 | 2.5 | 160.1 | -35.3 | -37.9 | -20.2 | 14.7 | -24 | 217 | -18.4 | 28.4 | -25.5 | 6.4 | -3.6 | -3.1 | 13.8 | 2.6 | 60.1 | 1.3 | 0.1 | 0.9 | 0.1 | 1.3 | -0.3 | 0.3 | -18.7 | -9.9 | -1.6 | -5.3 | 10.8 | 28.6 | -7.3 | 1.7 | 7.6 | -12.8 | 7.6 | -3.6 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 23.6 | 22 | -17.1 | 24.1 | -13.1 | 0.5 | 4.4 | 27.4 | -35.3 | -33.4 | 3.3 | 1.4 | -3.4 | -3.6 | -0.2 | 16.6 | 10.3 | -5.7 | -5.3 | 2.2 | 3.6 | -3.8 | 3.1 | -6.6 | 2.8 | -11.2 | -0.4 | 1.5 | 3.4 | 8.1 | 1.7 | -6 | -1.9 | -2.3 | 2.7 | -2.6 | -3.5 | 2.5 | -8 | -4.2 | -1 | -1 | -0.7 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 117.8 | -469.2 | 264.1 | 139.7 | 144.4 | -301 | 27.1 | 158.8 | 200.5 | -5.5 | -190.4 | -77.1 | -143.3 | -2,539.1 | 2,561.1 | 218.6 | 71.7 | 151.4 | 31.9 | 71 | 20.4 | 1.9 | -36.3 | 16.4 | 24.7 | 21.5 | 9 | -11.6 | 0.8 | 12 | -28.9 | -0.9 | 27.8 | -11.5 | -1.9 | 13.6 | 10.2 | -48.9 | -31.2 | 15.6 | 22.4 | 29.7 | 7.7 | -22.7 | 18.6 | 21.1 | 3.2 | 21.6 | -1.9 | -58.8 | 35.5 | 11.5 | 4.7 | 3.3 | -45.2 | 48 | -9.4 | 6.1 | 4.3 | 4.5 | -2.5 | 2.3 | 1.4 | 5.6 | -2.9 | -3.5 | 7.8 | -2.7 | 3.9 | -4.1 | 3.3 | -14.4 | 19.5 | -1.3 | -0.1 | -3.5 | 0.5 | 0.1 | 0.8 | -4.3 | -8.4 | 0.1 | -13.8 | 11.2 | 21.7 | -10.5 | -3.6 | 10.1 | -1.2 | 3.1 | -4.9 | 5 | 1.7 | 0.6 | -10.3 | 11.4 | 0.3 | -1.4 | -2.5 | 7.1 | -0 |
Cash At End Of Period
| 561 | 443.2 | 912.4 | 648.3 | 508.6 | 364.2 | 665.2 | 638.1 | 479.3 | 278.8 | 284.3 | 474.7 | 551.8 | 695.1 | 3,234.2 | 673.1 | 454.5 | 382.8 | 231.4 | 199.5 | 128.5 | 108.1 | 106.2 | 142.5 | 126.1 | 101.4 | 79.9 | 70.9 | 82.5 | 81.7 | 69.7 | 98.6 | 99.5 | 71.7 | 83.2 | 85.1 | 71.5 | 61.3 | 110.2 | 141.4 | 125.8 | 103.4 | 73.7 | 66 | 88.7 | 70.1 | 49 | 45.8 | 24.2 | 26.1 | 84.9 | 49.4 | 37.9 | 33.2 | 29.9 | 75.1 | 27.1 | 36.5 | 30.4 | 26.1 | 21.6 | 24.1 | 21.8 | 20.4 | 14.8 | 17.7 | 21.2 | 13.4 | 16.1 | 12.2 | 16.3 | 13 | 27.4 | 7.9 | 9.2 | 9.3 | 12.8 | 12.3 | 12.2 | 11.4 | 15.7 | 24.1 | 24 | 37.8 | 26.6 | 4.9 | 15.4 | 19 | 8.9 | 10.1 | 7 | 11.9 | 6.9 | 5.2 | 4.6 | 14.9 | 3.5 | 3.2 | 4.6 | 7.1 | -0 |