Triumph Group, Inc.
NYSE:TGI
18.31 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 16.547 | -14.091 | 5.461 | -15.902 | -6.706 | -12.753 | -17.543 | 10.952 | 106.526 | -10.342 | -10.575 | 7.238 | -9.07 | -30.351 | -73.519 | -68.116 | -31.961 | -277.314 | -75.069 | -13.846 | 42.701 | 18.088 | -199.612 | -30.945 | -14.676 | -76.534 | -304.83 | -113.252 | -5.378 | -1.931 | -126.824 | 29.331 | 34.807 | 19.734 | -1,083.655 | -88.648 | 61.611 | 62.732 | 82.839 | -39.832 | 67.447 | 128.243 | 42.304 | 35.393 | 49.516 | 79.043 | 65.602 | 75.222 | 80.191 | 76.332 | 106.251 | 65.903 | 58.488 | 50.215 | 52.343 | 44.644 | 41.54 | 11.372 | 24.672 | 5.6 | 19.451 | 18.039 | 22.132 | 21.128 | 24.976 | 24.831 | 19.41 | 16.717 | 17.23 | 13.917 | 14.226 | 10.801 | 12.611 | 9.433 | 10.955 | 9.347 | 7.044 | 7.169 | 5.038 | -2.141 | 5.672 | 2.859 | 1.197 | 2.656 | 7.289 | 7.08 | 8.71 | 7.906 | 10.055 | 10.046 | 14.536 | 11.836 | 10.104 | 12.961 | 11.768 | 10.002 | 9.173 | 8.271 | 9.402 | 8.8 | 8.2 | 8.2 | 9.1 | 8.4 | 8 | 7.6 | 7.9 | 5.9 | 5.7 | 4.5 | 4.4 | 3.8 |
Depreciation & Amortization
| 7.487 | 7.367 | 7.563 | 9.528 | 8.042 | 8.118 | 8.46 | 8.624 | 8.685 | 9.806 | 9.6 | 11.659 | 12.945 | 15.431 | 20.515 | 22.119 | 22.098 | 28.602 | 34.056 | 29.843 | 30.219 | 44.05 | 35.555 | 37.404 | 38.133 | 38.812 | 39.05 | 39.319 | 40.868 | 39.131 | 41.866 | 44.332 | 45.286 | 45.462 | 50.618 | 41.028 | 42.575 | 43.534 | 41.95 | 39.808 | 39.014 | 37.551 | 43.996 | 44.103 | 38.244 | 37.934 | 33.362 | 32.331 | 31.998 | 31.815 | 40.261 | 30.131 | 29.466 | 29.467 | 32.128 | 25.652 | 27.08 | 14.797 | 13.56 | 12.485 | 14.297 | 14.076 | 12.326 | 11.727 | 11.967 | 12.591 | 11.895 | 11.154 | 10.861 | 10.926 | 10.624 | 10.333 | 8.976 | 8.931 | 8.173 | 8.277 | 8.196 | 8.14 | 8.127 | 7.73 | 7.694 | 7.754 | 8.148 | 7.219 | 6.748 | 6.595 | 5.083 | 6.926 | 6.331 | 6.462 | 5.895 | 5.684 | 5.258 | 5.26 | 7.096 | 6.821 | 6.194 | 6.415 | 5.297 | 5.1 | 4.8 | 4.8 | 4 | 4.2 | 3.4 | 2.9 | 2.8 | 2.6 | 2 | 1.9 | 1.7 | 1.7 |
Deferred Income Tax
| 0 | 0 | 0.607 | -0.985 | 4.025 | -3.647 | 0.014 | 0 | 0 | 0 | 0.025 | -0.073 | 8.008 | 5.941 | -0.176 | -3.512 | 2.156 | 255.662 | -5.285 | -7.051 | 11.852 | 3.307 | -7.939 | 0.41 | 13.344 | 4.705 | -18.676 | -24.01 | 0.638 | -1.06 | -9.223 | 2.806 | 10.901 | 4.996 | -120.989 | -39.018 | 21.242 | 20.463 | 36.184 | -31.214 | 29.201 | 71.106 | 21.265 | 17.894 | 21.786 | 41.924 | 52.145 | 43.551 | 46.611 | 44.46 | 56.921 | 36.867 | 33.455 | 26.21 | 19.18 | 60.259 | 0.806 | 0.487 | 5.959 | -2.856 | 3.229 | 1.192 | 5.911 | 2.418 | 2.595 | 4.324 | 1.948 | 3.64 | 1.491 | 1.301 | 3.396 | 0 | 0 | 0 | -0.913 | -1.376 | 0.9 | 0.9 | 2.727 | 0 | 0 | 0 | 8.525 | 0 | 0 | 0 | 6.009 | 0 | 0 | 0 | 7.596 | 0 | 0 | 0 | 1.755 | 1.933 | 2.607 | 1.567 | 0.462 | 0.6 | 1.2 | 2.1 | -1.1 | 2.7 | 0.3 | 0.4 | 1 | 1.8 | 0.2 | 0.6 | 0.2 | 0.6 |
Stock Based Compensation
| 3.35 | 3.015 | 0.657 | 1.442 | 3.724 | 3.622 | 2.493 | 0.89 | 3.952 | 1.578 | 2.118 | 2.592 | 2.825 | 2.247 | 3.615 | 3.679 | 2.621 | 2.786 | 2.817 | 2.955 | 2.864 | 2.426 | 1.75 | 2.781 | 3.266 | 2.462 | 1.812 | 2.719 | 3.459 | -0.041 | 1.782 | 2.164 | 2.02 | 1.956 | 0.749 | -0.082 | 1.198 | 0.792 | 0.064 | -0.848 | 1.06 | 0.996 | 0.958 | 1.432 | 0.935 | 1.328 | 1.513 | 1.692 | 1.63 | 1.532 | 1.236 | 1.355 | 1.199 | 1.198 | 1.184 | 0.956 | 0.841 | 0.641 | 0.712 | 0.814 | 0.814 | 0.88 | 7.703 | 0 | 0 | 0.805 | 7.07 | 0 | 0 | 0.54 | 2.524 | 0 | 0 | 0 | -0.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 101.9 | -101.9 | 82.326 | 31.401 | -39.886 | -63.012 | 71.998 | -20.06 | -35.271 | -95.566 | 2.633 | -7.297 | -53.932 | -161.369 | 14.555 | 46.064 | -37.258 | -197.808 | 15.386 | -6.077 | -64.352 | -51.106 | -22.461 | 8.309 | -163.229 | -17.908 | -118.324 | 51.593 | -232.748 | -105.441 | 311.49 | -99.385 | -124.201 | -125.057 | 811.214 | -108.947 | -136.286 | -239.984 | 32.054 | 95.634 | 190.095 | -289.713 | -2.065 | -100.851 | -68.655 | -137.505 | -93.155 | -48.557 | -124.757 | -47.239 | -65.994 | -46.068 | -149.27 | -20.751 | -72.34 | -125.855 | 35.845 | -12.299 | -7.518 | 19.742 | 0.253 | -7.956 | 15.211 | -5.633 | -4.355 | -27.125 | -9.981 | -8.056 | -13.104 | -38.766 | -4.292 | -8.702 | -17.991 | -16.273 | -0.1 | 0.545 | -12.679 | -15.297 | -3.388 | 16.769 | -5.566 | 5.514 | 4.578 | -5.379 | 6.471 | -18.346 | 10.038 | 6.418 | -1.278 | -19.884 | 2.16 | 15.062 | -4.513 | -19.303 | -11.916 | -9.034 | -8.362 | -20.046 | -9.937 | 3.2 | -10.1 | -7.2 | 0.5 | -6.1 | -12.8 | 1.1 | -1.4 | -2.1 | -3.8 | -13 | 3.8 | -1.3 |
Accounts Receivables
| 7.329 | -7.329 | 4.681 | -5.205 | -10.388 | 32.519 | -17.854 | -2.78 | -10.273 | 4.474 | -27.238 | 21.792 | 9.589 | -1.321 | -43.45 | 52.31 | 31.43 | 86.004 | -67.277 | 42.842 | -11.811 | 41.247 | -98.397 | 13.391 | -32.32 | 27.598 | -97.413 | 4.823 | 12.806 | -0.363 | 5.161 | -7.022 | 55.304 | -0.207 | 32.017 | 59.607 | 3.52 | -0.294 | -62.846 | 72.592 | 143.925 | -0.04 | -38.314 | -29.221 | -24.556 | 0.678 | -103.257 | 82.93 | -33.525 | 1.014 | 0.901 | 0 | 0 | 0.381 | -98.632 | 20.28 | 28.107 | 34.37 | -49.024 | 15.705 | 11.36 | 15.787 | 2.123 | 0 | 0 | 0.283 | 1.235 | 0 | 0 | 0.408 | 0.786 | 0 | 0 | 0.261 | 0.944 | 0 | 0 | 0.146 | 1.006 | 0 | 0 | 1.068 | 1.997 | 0 | 0 | 0.164 | 1.946 | 0 | 0 | 0.215 | 2.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| -34.064 | -40.989 | 32.085 | -4.151 | -5.576 | -39.818 | 11.642 | -0.505 | -20.134 | -19.19 | 30.807 | -6.948 | 11.137 | -9.354 | 37.564 | 24.793 | 6.385 | -33.33 | 18.962 | -25.957 | 14.816 | -56.623 | 45.633 | -11.582 | -19.148 | -30.833 | -9.327 | -124.821 | -147.512 | 118.243 | 50.736 | -83.028 | -116.772 | -123.589 | 660.408 | -92.523 | -107.778 | -166.59 | 3.026 | 121.478 | -31.283 | -50.838 | 11.736 | -22.2 | -19.826 | -70.864 | -18.099 | -46.754 | -22.793 | -50.696 | 18.367 | -29.2 | -75.809 | 39.155 | 16.873 | -26.589 | 0.384 | -11.713 | 19.793 | 14.81 | -3.093 | -1.318 | 5.853 | 5.541 | -1.242 | -17.871 | -6.563 | -10.099 | -16.471 | -21.77 | -12.45 | -11.683 | -16.059 | -12.513 | -0.599 | -5.658 | -2.713 | -8.634 | -1.524 | -3.067 | -5.606 | -0.757 | 5.263 | -0.28 | -0.036 | -5.877 | 0.161 | -2.746 | 0.073 | -5.491 | 2.098 | -6.869 | 0.722 | -3.876 | -8.475 | -1.717 | -5.902 | -10.461 | 0 | 0.2 | -2 | -5.6 | -4.8 | -5.9 | -2.4 | -5.9 | 1.6 | 0.6 | -3.2 | -7.2 | 1.5 | -3.4 |
Change In Accounts Payables
| 0.081 | -46.272 | 44.008 | 39.293 | -27.354 | -42.441 | 78.382 | -4.527 | -2.135 | -56.352 | 12.064 | -11.324 | -61.23 | -128.922 | 44.975 | -56.523 | -135.33 | -184.114 | 82.38 | -22.606 | -85.686 | -35.426 | 0.872 | 28.821 | -124.801 | 23.341 | 9.512 | 192.91 | -73.2 | -172.918 | 282.792 | 14.537 | -38.35 | -47.419 | 145.7 | -54.932 | -12.47 | -24.384 | 164.383 | -80.447 | 104.888 | -93.657 | 41.997 | -36.025 | 8.309 | -74.49 | 43.612 | 0 | 0 | -37.012 | 5.418 | 0 | 0 | -5.418 | -267.89 | -496.214 | -497.511 | -34.804 | -466.067 | -480.711 | -392.978 | -489.182 | 8.573 | 0 | 0 | -8.573 | 385.55 | 0 | 0 | -385.55 | 272.783 | 0 | 0 | -272.783 | 8.437 | 0 | 0 | -8.437 | 242.743 | 0 | 0 | -242.743 | 9.34 | 0 | 0 | -9.34 | 13.854 | 0 | 0 | -13.854 | 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
| 128.554 | -7.31 | 1.552 | 1.464 | 3.432 | -13.272 | -0.172 | -12.248 | -8.751 | -24.498 | -13 | -10.817 | -13.428 | -21.772 | -24.534 | 25.484 | 60.257 | -66.368 | -18.679 | -0.356 | 18.329 | -0.304 | 29.431 | -22.321 | 13.04 | -38.014 | -21.096 | -21.319 | -24.842 | -50.403 | -27.199 | -23.872 | -24.383 | 46.158 | -26.911 | -21.099 | -19.558 | -48.716 | -72.509 | -17.989 | -27.435 | -145.178 | -17.484 | -13.405 | -32.582 | 7.171 | -15.411 | -1.803 | -101.964 | 39.455 | -84.361 | -16.868 | -73.461 | -54.869 | 277.309 | 376.668 | 504.865 | -0.152 | 487.78 | 469.938 | 384.964 | 466.757 | 9.358 | -11.174 | -3.113 | -0.964 | -3.418 | 2.043 | 3.367 | 368.146 | 8.158 | 2.981 | -1.932 | 268.762 | 0.499 | 6.203 | -9.966 | 1.628 | -1.864 | 19.836 | 0.04 | 247.946 | -0.685 | -5.099 | 6.507 | -3.293 | 9.877 | 9.164 | -1.351 | -0.754 | 0.062 | 21.931 | -5.235 | -15.427 | -3.441 | -7.317 | -2.46 | -9.585 | -9.937 | 3 | -8.1 | -1.6 | 5.3 | -0.2 | -10.4 | 7 | -3 | -2.7 | -0.6 | -5.8 | 2.3 | 2.1 |
Other Non Cash Items
| -167.685 | 1.082 | -85.648 | 2.186 | -1.42 | 3.948 | -5.382 | -0.321 | 0.462 | 1.494 | 29.189 | 1.426 | 3.212 | 18.587 | 57.762 | 43.618 | 0.154 | -9.461 | 85.473 | 44.057 | -38.895 | -11.747 | 211.403 | -13.896 | -8.303 | -17.251 | 310.353 | 144.417 | -6.856 | -29.706 | 235.082 | -20.663 | -16.014 | -31.126 | 600.645 | 199.403 | -20.405 | -35.927 | -35.723 | -11.999 | -16.35 | -0.235 | -4.665 | -8.249 | -10.086 | -10.842 | 30.826 | -6.529 | -5.305 | -4.353 | -54.413 | -5.779 | -3.479 | 4.912 | -4.937 | -8.618 | -11.069 | 7.667 | 5.813 | 17.407 | 2.73 | 6.253 | -6.156 | 1.69 | 0.692 | -0.512 | 1.623 | 0.897 | 0.984 | 1.237 | 2.891 | 3.098 | 0.985 | -1.507 | -4.004 | 1.987 | 2.574 | 0.146 | -2.276 | 4.492 | 1.621 | 1.068 | -0.217 | 2.415 | -4.11 | 0.164 | 2.779 | 5.362 | -0.47 | 0.52 | 5.792 | 0.838 | 4.763 | 1.493 | 1.232 | 0.254 | 0.247 | 0.246 | 4.332 | -3.3 | -0.4 | 0.3 | 0.7 | 0.2 | 0.2 | -0.1 | -0.4 | -0.3 | -1.2 | 0.6 | 1.6 | 0.9 |
Operating Cash Flow
| -38.401 | -104.527 | 75.35 | 27.67 | -32.221 | -63.724 | 60.04 | 0.085 | -19.346 | -93.03 | 32.965 | 15.545 | -36.012 | -149.514 | 22.752 | 43.852 | -42.19 | -197.533 | 57.378 | 49.881 | -15.611 | 5.018 | 18.696 | 4.063 | -131.465 | -65.714 | -90.615 | 100.786 | -200.017 | -99.048 | 454.173 | -41.415 | -47.201 | -84.035 | 258.582 | 3.736 | -30.065 | -148.39 | 157.368 | 51.549 | 310.467 | -52.052 | 101.793 | -10.278 | 31.74 | 11.882 | 90.293 | 97.71 | 30.368 | 102.547 | 84.262 | 82.409 | -30.141 | 91.251 | 27.558 | -2.962 | 95.043 | 22.665 | 43.198 | 53.192 | 40.774 | 32.484 | 58.206 | 25.795 | 36.082 | 14.914 | 24.954 | 21.859 | 15.154 | -10.845 | 25.549 | 15.53 | 4.581 | 0.584 | 14.111 | 19.167 | 6.035 | 1.058 | 11.529 | 26.85 | 9.421 | 17.195 | 26.845 | 6.911 | 16.398 | -4.507 | 26.61 | 26.612 | 14.638 | -2.856 | 28.383 | 33.42 | 15.612 | 0.411 | 9.935 | 9.976 | 9.859 | -3.547 | 9.86 | 14.9 | 3.7 | 8.2 | 13.2 | 9.4 | -0.6 | 12.2 | 9.3 | 8 | 1.7 | -5.4 | 11.7 | 5.2 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -6.286 | -8.172 | -5.569 | -5.23 | -4.627 | -6.401 | -8.402 | -5.107 | -4.123 | -3.044 | -3.843 | -8.336 | -5.369 | -2.112 | -6.19 | -6.184 | -5.081 | -7.723 | -12.584 | -10.255 | -8.905 | -8.09 | -12.275 | -10.57 | -12.054 | -12.2 | -10.118 | -9.157 | -10.69 | -12.085 | -18.709 | -9.156 | -11.244 | -12.723 | -16.684 | -25.235 | -20.112 | -18.016 | -24.734 | -26.096 | -35.444 | -23.077 | -44.617 | -38.483 | -60.868 | -53.36 | -34.682 | -27.887 | -22.06 | -37.105 | -31.85 | -24.762 | -18.256 | -15.664 | -21.334 | -27.463 | -24.288 | -16.94 | -9.899 | -7.721 | -6.972 | -7.073 | -14.169 | -6.372 | -13.517 | -11.363 | -24.115 | -16.72 | -11.699 | -9.834 | -19.555 | -13.964 | 29.065 | -55.24 | -11.489 | -6.815 | -5.477 | -4.996 | -4.903 | -3.871 | -6.854 | -2.974 | -5.272 | -5.957 | -7.006 | -7.211 | -6.624 | -10.466 | -8.895 | -5.582 | -11.636 | -6.851 | -7.736 | -6.419 | -9.173 | -7.225 | -5.338 | -5.337 | 34.464 | -19.7 | -12 | -17.5 | -77.8 | 24.4 | -30.4 | -4.7 | -3.3 | -3.5 | -3.5 | -3.9 | -2.8 | -3.4 |
Acquisitions Net
| -0.572 | 0 | 720.253 | -0.131 | -0.012 | -1.515 | -0.272 | -3.838 | 0 | -2.322 | 3.968 | 244.201 | -2.101 | -21.55 | 13.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | -0.096 | -47.969 | 0 | -5.986 | 0.199 | 111.983 | -13 | -60.901 | 0 | -63.127 | 0 | -31.329 | -208.65 | -140.982 | 0 | 0 | 0.246 | -7.5 | 20.005 | -0.8 | 0 | -0.634 | -14.05 | -333.228 | -25.118 | -1.063 | -4.434 | -0.878 | 0 | 0 | 0 | 0 | -61.302 | 0 | -0.087 | -1.44 | -45.78 | -46.505 | 0 | 0 | 9.259 | 0 | -3.489 | -5.77 | -5.217 | -0.062 | -1.716 | -0.062 | -36.081 | 0.567 | 0.497 | -15.019 | -42.241 | -4.542 | -14.506 | -14.383 | -0.083 | -24.981 | -3.343 | -1.082 | -28.563 | -33.658 | -36.628 | -54.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | -0.003 | -0.131 | -0.012 | -1.515 | -0.272 | 0 | 0 | 0 | 0 | 0 | -2.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -6.888 | 5.361 | 0.012 | 1.515 | 0.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.328 | 0.572 | 720.253 | -5.285 | 0.063 | -6.848 | -0.06 | 3.839 | -3.839 | -2.322 | 3.968 | -209.273 | 5.144 | 180.478 | 13.508 | 0.859 | 0.729 | 0.792 | -2.727 | 50.53 | 1.996 | -2.57 | 206.23 | 0.38 | 40.373 | 0.664 | 14.67 | 0.53 | 66.531 | 1.351 | 63.002 | 13.141 | 9.096 | 0.948 | 4.233 | 0.275 | 1.007 | 0.554 | 1.3 | 0.675 | 0.541 | 0.651 | 33.274 | 0.06 | 1.392 | 10.321 | 3.053 | 0.48 | 0.453 | 0.007 | 0.235 | 1.073 | 4.682 | 2.768 | 0.234 | 2.847 | 0.922 | 0.21 | 0.086 | 0.529 | 0 | -0.878 | -140.929 | 0.415 | 0.251 | 0.071 | -5.28 | 0.27 | 4.979 | 0.031 | 0.442 | 0.233 | -47.977 | 0.035 | -2.615 | -3.419 | 0.03 | 0.026 | 9.381 | 17.319 | 0.113 | 0.136 | 0.096 | 0.718 | -0.024 | 0.305 | 0.635 | 0.06 | 0.039 | 0.331 | 0.721 | 0 | 0 | 0 | 0.064 | 11.866 | 0 | 0 | -49.862 | 0.2 | 5.8 | 0 | 61.7 | -53.9 | 0 | 0 | -9 | -32.6 | -25.5 | -2.1 | 0 | 0 |
Investing Cash Flow
| -9.186 | -7.6 | 714.681 | -5.416 | -4.576 | -14.764 | -8.734 | -5.106 | -7.962 | -5.366 | 0.125 | 26.592 | -2.326 | 156.816 | 7.318 | -5.325 | -4.352 | -6.931 | -15.311 | 40.275 | -6.909 | -10.66 | 193.955 | -10.19 | 28.319 | -11.536 | 1.734 | -8.627 | 55.841 | -10.734 | 44.293 | 3.985 | -2.148 | -11.766 | -12.547 | -72.929 | -19.105 | -23.448 | -23.235 | 86.562 | -47.903 | -83.327 | -11.343 | -101.55 | -59.476 | -74.368 | -240.279 | -168.389 | -21.607 | -37.098 | -31.369 | -31.189 | 6.431 | -13.696 | -21.1 | -25.25 | -37.416 | -349.958 | -34.931 | -8.255 | -11.406 | -7.951 | -155.098 | -5.957 | -13.266 | -11.292 | -90.697 | -16.45 | -6.807 | -11.243 | -64.893 | -60.236 | -18.912 | -55.205 | -14.104 | -10.234 | -8.936 | -10.74 | -0.739 | 13.386 | -8.457 | -2.9 | -41.257 | -4.672 | -6.533 | -21.925 | -48.23 | -14.948 | -23.362 | -19.634 | -10.998 | -31.832 | -11.079 | -7.501 | -37.672 | -29.017 | -41.966 | -59.58 | -15.398 | -19.5 | -6.2 | -17.5 | -16.1 | -29.5 | -30.4 | -4.7 | -12.3 | -36.1 | -29 | -6 | -2.8 | -3.4 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -120.789 | -559.988 | -30.72 | -19.242 | -0.201 | 70.506 | 0 | -0.819 | -0.99 | -0.988 | -27.02 | -2.825 | -350.688 | -64.596 | -22.811 | 467.225 | -246.168 | 398.147 | -60.155 | 37.91 | -54.972 | -146.767 | 4.405 | 107.18 | 78.47 | 57.519 | -58.908 | 155.454 | 85.693 | -463.022 | 42.016 | 64.16 | 127.102 | -264.266 | 79.706 | 50.737 | 179.447 | -63.285 | -113.803 | -208.778 | 192.816 | -71.221 | 117.168 | 33.219 | 53.749 | 154.722 | 73.387 | -8.691 | -57.772 | -290.527 | -52.645 | 24.803 | -76.096 | -85.263 | 3.091 | -49.586 | 230.316 | 25.257 | 85.059 | -29.021 | -8.153 | 95.658 | -15.269 | -22.272 | -3.789 | 81.231 | -4.512 | -6.983 | 17.6 | 33.752 | -57.107 | 120.384 | 49.496 | -0.984 | -9.761 | 4.048 | 10.332 | -12.121 | -40.788 | -1.576 | -13.575 | 15.025 | -3.846 | -11.841 | 26.918 | 22.851 | -13.16 | 11.754 | 21.537 | -19.987 | 0.865 | -3.138 | -7.868 | -80.293 | 19.35 | 30.859 | 64.297 | 4.689 | 6.1 | 1.3 | 15.5 | 1.7 | 21.6 | 32.9 | -8.1 | 2.9 | -39.5 | 31.8 | 11.4 | -8.8 | -53.8 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | -0.803 | 4.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 145.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -265.096 | 0 | 0 | 0 | -195.473 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -59.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.372 | 0 | 0.348 | 0.2 | 0 | 0.819 | 0.326 | 0.027 | 0.062 | 1.059 | -7.241 | 1.198 | 2.131 | 3.912 | 4.266 | 5.59 | 1.356 | 4.772 | 2.053 | 0.087 | 0.051 | 0.123 | 0.23 | 0.573 | 0 | 0 | 0.133 | 0.161 | 0.038 | 0.008 | 0 | 0 | 0 | 0.939 | 0.208 | 0.036 | 0.035 | 16.277 | 106.519 | 0.067 | 0.044 | 0.08 | 0.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 2.132 | -2.132 | -0.342 | -0.005 | 0.756 | -2.038 | -0.057 | 0 | -0.048 | -3.442 | -0.114 | -0.017 | -0.782 | -2.336 | -0.733 | -0.057 | -0.021 | -0.474 | -0.263 | -0.131 | -0.005 | -1.043 | -0.215 | -0.097 | -0.016 | -0.532 | -0.114 | -0.035 | -0.038 | -0.296 | 0.182 | 0 | -0.011 | -0.171 | 0.096 | 0 | 0 | -0.096 | -69.746 | -21.616 | -41.975 | -51.716 | -16.408 | 0 | 0 | -2.726 | 1.84 | 0 | 0 | -1.84 | 0.608 | 0 | -0.126 | -0.482 | 1.861 | 0 | -0.058 | -1.803 | 0 | 0 | 0 | -0.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.011 | 0 | -1.7 | -2.9 | 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 | -2.073 | -2.004 | -2.003 | -1.998 | -1.996 | -1.994 | -1.993 | -1.988 | -1.987 | -1.986 | -1.986 | -1.984 | -1.983 | -1.982 | -1.981 | -1.981 | -1.973 | -1.973 | -1.972 | -1.971 | -1.978 | -2.032 | -2.034 | -2.056 | -2.098 | -2.097 | -2.08 | -2.069 | -2.004 | -2.004 | -2 | -1.997 | -1.979 | -1.977 | -1.962 | -0.981 | -0.969 | -0.969 | -0.968 | -0.668 | -0.666 | -0.667 | -0.666 | -0.667 | -0.663 | -0.663 | -0.663 | -0.663 | -0.66 | -0.669 | -0.666 | -0.666 | -0.658 | -0.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.946 | -3.6 | 0 | -0.15 | 0 | 0 | -17.097 | 35 | 0 | 0 | 0 | -0.4 | 0 | -7.489 | -0.501 | 17.342 | -13.065 | -4.277 | -0.173 | -1.27 | -16.171 | -0.104 | -0.041 | -0.019 | -1.858 | -0.064 | 0 | -0.609 | -9.96 | -7.16 | -0.022 | -2.933 | -7.675 | -17.974 | -0.014 | -5.028 | 0.01 | -0.153 | -0.296 | -0.314 | -0.319 | -8.036 | 3.19 | -2.51 | 0.056 | -0.248 | -3.874 | 1.686 | -0.161 | -0.813 | 236.702 | 2.249 | -0.003 | -3.226 | 82.188 | 1.668 | 13.93 | -21.526 | -27.82 | -3.333 | -3.919 | -0.006 | -0.199 | -0.118 | -0.655 | -0.068 | 0 | -0.072 | -0.666 | 0 | -0.15 | -0.472 | -6.265 | -0.014 | 0 | -0.003 | -1.314 | 0 | -0.01 | -0.368 | 0.255 | -0.906 | 15.517 | 0 | 0 | 0 | 0.101 | -1.576 | 0 | -0.113 | 0 | 0 | 0 | 0 | -0.009 | -0.362 | 0 | 0 | 0.9 | -0.9 | 0.9 | -0.9 | 0.2 | -0.2 | 0.2 | -0.1 | 0 | 66.8 | 0 | 0 | -0.1 | 52.4 |
Financing Cash Flow
| -0.946 | -126.521 | -560.33 | -30.875 | 61.475 | -2.239 | 57.442 | 13.645 | -0.867 | -4.432 | -1.102 | -27.437 | -3.607 | -360.513 | 79.553 | -5.526 | 454.139 | -250.919 | 395.638 | -63.56 | 19.731 | -58.117 | -149.019 | 2.295 | 103.313 | 75.886 | 55.418 | -61.538 | 143.47 | 76.253 | -465.027 | 37.101 | 54.493 | 106.976 | -266.253 | 72.705 | 48.775 | 177.227 | -135.305 | -137.765 | -253.106 | 131.008 | -89.263 | 112.561 | 31.195 | 48.706 | 148.844 | 73.069 | -10.852 | -62.422 | -55.805 | -52.373 | 22.712 | -80.785 | -1.01 | 4.424 | -36.682 | 206.319 | -2.881 | 80.24 | -33.606 | -8.477 | 95.122 | -16.023 | -23.528 | -3.461 | 68.495 | -4.055 | -5.518 | 20.846 | 37.21 | -52.643 | 115.475 | 54.254 | 1.069 | -9.677 | 2.785 | 10.455 | -11.901 | -40.583 | -1.321 | -14.481 | 15.158 | -3.685 | -11.803 | 26.926 | 22.732 | -14.736 | 11.754 | 22.363 | -19.779 | 0.901 | -3.853 | 8.409 | 26.217 | 19.055 | 30.903 | 64.377 | 5.764 | 5.2 | 0.6 | 11.7 | 0.5 | 21.4 | 33.1 | -8.1 | 2.9 | 27.3 | 31.8 | 11.4 | -8.9 | -1.4 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.822 | -1.259 | -0.089 | 1.635 | -1.111 | -0.358 | 2.246 | 3.335 | -2.011 | -3.414 | 2.751 | -2.683 | -1.419 | 0.815 | 2.983 | 4.064 | 1.705 | 0.829 | -5.836 | 2.146 | -1.286 | -0.121 | 0.511 | -0.731 | 0.005 | -1.4 | 4.894 | 0.098 | -2.593 | 0.864 | 0.733 | -0.425 | -0.228 | -0.86 | -0.488 | -0.911 | -0.187 | 1.665 | -0.392 | 0.469 | -1.557 | 0.838 | 2.396 | 2.239 | 0.455 | 0.272 | -0.273 | 0.411 | 0.746 | -0.693 | -0.108 | -0.915 | -0.677 | 0.327 | 0.617 | -0.36 | 0.76 | -0.538 | -0.452 | 0.134 | 0.357 | 0.32 | -0.58 | -0.052 | -0.111 | -0.011 | 0.371 | 0.133 | 0.26 | 0.038 | 0.042 | 0.131 | -0.012 | 0.104 | 0.044 | -0.013 | -0.02 | -0.146 | -0.134 | 0.195 | 0.03 | -0.012 | -0.046 | 0.338 | -0.009 | 0.044 | 0.144 | 0.257 | -0.023 | 0.432 | 0 | 0 | -0.001 | 0.001 | 0 | 0 | 0 | 0 | 0.053 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -47.711 | -239.907 | 229.612 | -6.986 | 23.567 | -81.085 | 110.994 | 11.959 | -30.186 | -106.242 | 34.739 | 12.017 | -43.364 | -352.396 | 112.606 | 37.065 | 409.302 | -454.554 | 431.869 | 28.742 | -4.075 | -63.88 | 64.143 | -4.563 | 0.172 | -2.764 | -28.569 | 30.719 | -3.299 | -32.665 | 34.172 | -0.754 | 4.916 | 10.315 | -20.706 | 2.601 | -0.582 | 7.054 | -1.564 | 0.815 | 7.901 | -3.533 | 3.583 | 2.972 | 3.914 | -13.508 | -1.415 | 2.801 | -1.345 | 2.334 | -3.02 | -2.068 | -1.675 | -2.903 | 6.065 | -24.148 | 21.705 | -121.512 | 4.934 | 125.311 | -3.881 | 16.376 | -2.35 | 3.763 | -0.823 | 0.15 | 3.123 | 1.487 | 3.089 | -1.204 | -2.092 | -97.218 | 101.132 | -0.263 | 1.12 | -0.757 | -0.136 | 0.627 | -1.245 | -0.152 | -0.327 | -0.198 | 0.7 | -1.108 | -1.947 | 0.538 | 1.173 | -2.815 | 3.007 | 0.305 | -2.394 | 2.489 | 0.679 | 1.32 | -1.52 | 0.014 | -1.204 | 1.25 | 0.279 | 0.5 | -1.9 | 2.4 | -2.4 | 1.3 | 2.1 | -0.6 | -0.1 | -0.8 | 4.5 | 0 | 0 | 0.4 |
Cash At End Of Period
| 104.893 | 152.604 | 392.511 | 162.899 | 169.885 | 146.318 | 227.403 | 116.409 | 104.45 | 134.636 | 240.878 | 206.139 | 194.122 | 237.486 | 589.882 | 477.276 | 440.211 | 30.909 | 485.463 | 53.594 | 24.852 | 28.927 | 92.807 | 28.664 | 33.227 | 33.055 | 35.819 | 64.388 | 33.669 | 36.968 | 69.633 | 35.461 | 36.215 | 31.299 | 20.984 | 41.69 | 39.089 | 39.671 | 32.617 | 34.181 | 33.366 | 25.465 | 28.998 | 25.415 | 22.443 | 18.529 | 32.037 | 33.452 | 30.651 | 31.996 | 29.662 | 32.682 | 34.75 | 36.425 | 39.328 | 33.263 | 57.411 | 35.706 | 157.218 | 152.284 | 26.973 | 30.854 | 14.478 | 16.828 | 13.065 | 13.888 | 13.738 | 10.615 | 9.128 | 6.039 | 7.257 | 9.349 | 106.567 | 5.435 | 5.698 | 4.578 | 5.335 | 5.471 | 4.844 | 6.089 | 6.241 | 6.568 | 6.766 | 6.066 | 7.174 | 9.121 | 8.583 | 7.41 | 10.225 | 7.218 | 6.913 | 9.307 | 6.818 | 6.139 | 4.819 | 6.339 | 6.325 | 7.529 | 6.279 | 6 | 5.5 | 7.4 | -2.4 | 1.3 | 2.1 | 4 | -0.1 | -0.8 | 4.5 | 1 | 0 | 0.4 |