Titan International, Inc.
NYSE:TWI
7.54 (USD) • At close November 12, 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
| -16.153 | 2.149 | 9.201 | -2.565 | 19.663 | 31.895 | 33.43 | 42.974 | 42.713 | 68.921 | 24.578 | 28.29 | 10.804 | -2.426 | 13.223 | -19.481 | -13.454 | -4.643 | -27.499 | -25.805 | -20.044 | -6.677 | 1.007 | -14.077 | 6.699 | 5.737 | 14.686 | -35.739 | -11.218 | -6.537 | -10.585 | -14.035 | -10.918 | -2.449 | -8.735 | -55.895 | -37.612 | 4.28 | -1.06 | -83.389 | -17.017 | -24.891 | -5.128 | -20.21 | 7.652 | 22.856 | 19.389 | -4.588 | 18.829 | 44.325 | 35.394 | 14.091 | 21.804 | 25.277 | -3.036 | -10.304 | 4.015 | 4.569 | 2.078 | -26.483 | -11.113 | 5.91 | 7.041 | -18.406 | 10.303 | 13.306 | 8.134 | -8.848 | -0.878 | 4.962 | -2.483 | -9.54 | 0.488 | 5.603 | 8.593 | -5.541 | 1.182 | 4.2 | 11.201 | -1.293 | 1.481 | 5.643 | 5.276 | -9.18 | -13.412 | -8.187 | -5.878 | -15.731 | -17.664 | 0.383 | -2.865 | -21.531 | -9.502 | -3.984 | 0.228 | -7.967 | -7.445 | 18.875 | 1.062 | -5.9 | -5.9 | 0.3 | 0.1 | -5.3 | 0.4 | 4.8 | 8.3 | 4 | 3.7 | 8.1 | 9.3 | 4.7 | 9.2 | 10.5 | 11 | 9.8 | 8.9 | 10 | 9.3 | 5.3 | 4.3 | 5.1 | 3.8 | 1.4 | 1.2 |
Depreciation & Amortization
| 12.636 | 15.422 | 12.001 | 10.836 | 10.033 | 10.735 | 10.83 | 10.464 | 10.038 | 10.897 | 11.348 | 11.646 | 11.427 | 12.358 | 12.56 | 14.279 | 13.257 | 13.334 | 13.785 | 13.029 | 13.538 | 13.136 | 14.673 | 14.223 | 13.22 | 14.845 | 15.33 | 14.415 | 14.543 | 15.02 | 14.466 | 14.879 | 14.274 | 15.366 | 15.249 | 16.637 | 16.377 | 18.124 | 18.48 | 20.915 | 20.974 | 23.54 | 23.275 | 24.289 | 16.302 | 20.047 | 19.984 | 18.23 | 12.312 | 11.71 | 11.843 | 12.155 | 11.607 | 11.847 | 9.299 | 9.95 | 8.982 | 9.354 | 9.281 | 9.537 | 8.47 | 8.323 | 7.966 | 8.825 | 7.151 | 7.239 | 7.153 | 7.153 | 6.745 | 7.257 | 7.465 | 7.39 | 6.972 | 6.245 | 6.243 | 4.892 | 4.939 | 5.453 | 5.462 | 9.644 | 3.914 | 4.614 | 6.735 | 8.673 | 7.824 | 7.913 | 7.867 | 8.522 | 7.305 | 8.918 | 8.877 | 9.585 | 9.2 | 8.992 | 9.486 | 9.999 | 8.419 | 8.677 | 10.126 | 9.9 | 9.1 | 9.7 | 9.9 | 9.4 | 8.7 | 8.1 | 8.5 | 7.1 | 8.3 | 7.9 | 7.6 | 7 | 6.6 | 7.3 | 7.1 | 5.9 | 5.7 | 5.9 | 5.9 | 5.5 | 4.6 | 3.6 | 3.7 | 2.2 | 1.1 |
Deferred Income Tax
| 8.668 | 9.487 | 3.491 | -7.949 | -9.577 | 8.26 | 4.089 | -21.754 | -10.932 | -23.737 | 0.995 | -13.437 | -0.941 | 0.6 | -0.402 | 0.609 | -1.505 | -0.685 | -1.426 | -1.562 | -0.894 | 1.522 | -1.366 | -1.428 | -1.15 | -2.223 | 2.51 | 1.261 | -1.8 | 0.609 | 0.715 | -0.852 | -0.428 | 0.878 | -0.278 | 36.547 | -2.976 | -1.701 | -3.901 | -9.582 | 3.051 | -13.357 | -4.912 | 2.856 | -16.073 | 9.176 | 0.037 | 10.264 | 6.334 | 8.663 | -8.091 | -8.487 | -0.244 | 0.867 | 7.415 | -6.567 | 2.542 | 4.226 | 1.275 | -3.5 | 0.55 | 0 | 0 | 6.45 | 0.158 | 1.993 | 5.386 | 0.088 | -0.153 | 4.905 | -2.845 | -6.148 | -0.071 | 3.196 | 5.62 | -14.476 | 0 | 0 | 0 | 0 | -0.015 | 0 | 0 | 2.453 | 0 | 0 | 0 | 3.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 1.8 | 1.769 | 0.032 | 1.535 | 1.485 | 1.515 | 0.7 | 1.169 | 1.169 | 1.456 | 0.488 | 1.412 | 0.649 | 0.81 | 0.57 | 0.531 | 0.86 | 0.581 | 0.49 | 0.422 | 0.404 | 0.286 | 0.269 | 0.283 | 0.229 | 0.545 | 0.073 | 0.366 | 0.217 | 0.752 | 0.204 | 0.829 | 0.233 | 0.561 | 0.37 | 0.581 | 0.415 | 1.027 | 0.312 | 2.195 | 1.022 | 1.266 | 0.877 | 1.088 | 0.927 | 1.837 | 0.963 | 1.128 | 0.784 | 1.384 | 0.791 | 0.644 | 0.364 | 0.991 | 0.393 | 0.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -21.344 | 44.913 | -23.569 | 13.81 | 26.621 | 17.007 | -25.152 | 18.267 | 9.847 | 8.433 | -61.618 | -18.206 | -4.636 | -29.135 | -32.196 | 2.247 | 40.772 | -1.234 | 4.708 | 30.167 | 53.134 | -7.873 | -23.648 | -2.093 | -17.552 | -17.559 | -72.184 | 0.733 | 14.862 | -29.806 | -18.128 | -11.313 | 17.93 | 2.096 | -0.409 | 24.096 | 46.119 | -7.224 | -21.337 | 64.124 | 26.084 | 3.494 | 3.717 | -46.284 | 37.579 | -1.144 | -26.331 | 46.61 | -2.019 | -11.883 | -19.422 | -0.759 | -14.725 | -63.242 | -35.927 | 38.301 | 0.698 | -20.053 | -22.896 | 29.303 | 31.591 | 21.678 | -27.682 | -0.512 | -30.384 | 15.437 | -11.977 | 21.598 | 5.916 | 10.745 | 0.63 | 15.774 | -23.987 | -11.677 | -15.172 | 4.429 | 1.254 | 2.923 | -8.22 | -6.197 | -7.989 | -4.43 | 2.875 | 0.6 | 15.804 | 16.223 | -17.519 | -3.299 | 19.597 | 4.231 | -5.989 | 12.698 | 8.941 | 33.672 | -25.237 | -17.303 | 4.36 | 26.681 | -32.544 | -13.9 | 7.5 | 6.5 | -19.4 | 6.8 | 17.4 | -4.2 | -27 | 4.6 | 1 | 1.5 | -17.8 | -7.1 | 8.5 | 4.5 | -12.7 | -1.2 | -1.9 | -5.5 | -12.2 | -18.2 | -13.8 | -0.2 | -12 | -13.9 | -4.6 |
Accounts Receivables
| 37.323 | 34.703 | -43.14 | 25.368 | 33.825 | 42.219 | -58.541 | 16.298 | 6.028 | 7.805 | -57.332 | 0.72 | -2.691 | -8.962 | -63.803 | 7.673 | -0.526 | 22.947 | -45.33 | 40.708 | 43.317 | 25.89 | -53.083 | 16.726 | 17.815 | -4.779 | -65.854 | 8.237 | -11.836 | 13.301 | -48.18 | 1.219 | 12.577 | 22.361 | -32.15 | 9.028 | 28.618 | 19.004 | -56.153 | 41.05 | 42.625 | 32.493 | -61.482 | 27.439 | 47.327 | -13.371 | -34.978 | 59.938 | 27.56 | 3.329 | -54.988 | 26.675 | 20.201 | -102.474 | -50.021 | 25.136 | 3.759 | -15.597 | -34.789 | 12.692 | 24.518 | 21.079 | 0.729 | -28.137 | 0 | 0 | -35.426 | -24.512 | 0 | 0 | -47.431 | -26.77 | 0 | 0 | -49.214 | 5.669 | 0 | 0 | -20.463 | -10.822 | 0 | 0 | -24.734 | 4.749 | 0 | 0 | 0 | -0.6 | 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 |
Change In Inventory
| 19.15 | 34.9 | -0.136 | -0.562 | 8.101 | 12.61 | 11.486 | 24.582 | -5.296 | -4.644 | -34.24 | -23.354 | -36.416 | -25.767 | -27.313 | 1.083 | 13.613 | 16.44 | 6.611 | 26.734 | 22.662 | 31.815 | -17.557 | -15.359 | -14.948 | -21.497 | -26.115 | -9.479 | -2.361 | -29.175 | -14.547 | 2.573 | -3.457 | -6.761 | 12.019 | 17.847 | 4.765 | 2.763 | 5.958 | 26.99 | -3.011 | 3.963 | -7.009 | -11.681 | -4 | 1.711 | -16.31 | 60.838 | -10.586 | -3.886 | -22.449 | -8.241 | -12.841 | -28.828 | -5.697 | 7.994 | 2.442 | -8.82 | -19.462 | 14.697 | 25.19 | 17.608 | -20.325 | -3.607 | -25.616 | 6.113 | 3.852 | 4.505 | 2.901 | 8.504 | 10.646 | 18.881 | -13.187 | -8.217 | -16.986 | -3.505 | -0.263 | 5.829 | 0.151 | -10.174 | -5.883 | 3.936 | 3.317 | -6.546 | 3.834 | 8.837 | -5.102 | 2.293 | -7.955 | 2.86 | 12.216 | 1.321 | 9.227 | 31.168 | -0.576 | -11.199 | -8.116 | -6.07 | -11.366 | -3.2 | 2.2 | 8.8 | 2.8 | 14.6 | -7.2 | 4.4 | -16.1 | -8.1 | 4.4 | 3 | 1 | -9.1 | -3 | -5.4 | -9.3 | -3.6 | -1.3 | 2.3 | 9.8 | -13 | -9 | 2.1 | -5.6 | -5.7 | -5 |
Change In Accounts Payables
| -25.572 | -28.126 | 25.196 | 0.026 | -30.746 | -42.242 | 10.237 | 1.762 | -16.996 | -16.438 | 23.918 | 28.805 | 21.333 | 10.47 | 60.581 | 9.591 | 13.919 | -45.574 | 34.006 | -28.185 | -21.135 | -43.233 | 39.37 | 4.151 | -14.337 | 9.757 | 29.793 | 11.212 | -6.777 | -1.164 | 34.313 | -0.391 | 6.337 | 5.26 | 9.747 | -3.244 | 0.223 | -19.643 | 24.066 | -18.32 | -20.474 | -19.021 | 34.038 | -13.823 | -18.712 | 8.112 | 33.902 | -70.435 | -11.453 | 2.012 | 35.334 | -24.549 | -8.196 | 67.831 | 9.905 | -11.854 | -0.901 | 1.358 | 22.432 | -0.818 | -6.268 | -22.629 | -11.586 | 21.555 | 0 | 0 | 18.664 | 18.108 | 0 | 0 | 24.274 | 1.449 | 0 | 0 | 36.954 | -2.298 | 0 | 0 | 7.449 | 4.689 | 0 | 0 | 14.598 | -1.343 | 0 | 0 | 0 | -8.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.053 | 3.436 | -5.489 | -11.022 | 15.441 | 4.42 | 36.818 | -24.375 | 26.111 | 21.71 | 6.036 | -24.377 | 13.138 | -4.876 | -1.661 | -16.1 | 13.766 | 4.953 | 9.421 | -9.09 | 8.29 | -22.345 | 7.622 | -7.611 | -6.082 | -1.04 | -10.008 | -9.237 | 35.836 | -12.768 | 10.286 | -14.714 | 2.473 | -18.764 | 9.975 | 0.465 | 12.513 | -9.348 | 4.792 | 14.404 | 6.944 | -13.941 | 38.17 | -48.219 | 12.964 | 2.404 | -8.945 | -3.731 | -7.54 | -13.338 | 22.681 | 5.356 | -13.889 | 0.229 | 9.886 | 17.025 | -4.602 | 3.006 | 8.923 | 2.732 | -11.849 | 5.62 | 3.5 | 9.677 | -4.768 | 9.324 | 0.933 | 23.497 | 3.015 | 2.241 | 13.141 | 22.214 | -10.8 | -3.46 | 14.074 | 4.563 | 1.517 | -2.906 | 4.643 | 10.11 | -2.106 | -8.366 | 9.694 | 3.74 | 11.97 | 7.386 | -12.417 | 3.4 | 27.552 | 1.371 | -18.205 | 11.377 | -0.286 | 2.504 | -24.661 | -6.104 | 12.476 | 32.751 | -21.178 | -10.7 | 5.3 | -2.3 | -22.2 | -7.8 | 24.6 | -8.6 | -10.9 | 12.7 | -3.4 | -1.5 | -18.8 | 2 | 11.5 | 9.9 | -3.4 | 2.4 | -0.6 | -7.8 | -22 | -5.2 | -4.8 | -2.3 | -6.4 | -8.2 | 0.4 |
Other Non Cash Items
| -56.429 | -11.763 | 42.963 | 23.577 | 2.991 | -4.608 | 0.189 | 7.318 | 0.487 | 1.465 | 5.692 | 3.311 | -2.106 | 16.268 | -9.717 | 11.613 | 2 | -5.824 | 13.914 | -2.021 | -4.925 | 5.224 | -6.554 | -0.378 | -4.225 | 4.411 | 3.902 | 32.887 | -1.263 | 3.948 | -1.211 | 0.008 | 3.221 | 10.887 | -3.864 | 11.428 | 0.371 | 0.303 | 0.539 | 42.462 | 0.178 | 35.012 | 0.162 | 22.721 | -0.808 | 12.558 | 7.238 | -26.564 | 0.165 | -26.164 | 0.133 | -1.535 | 0.143 | -0.777 | 16.261 | 11.482 | 3.327 | 0.127 | 0.123 | 0.106 | 0.13 | 0.113 | -1.329 | 24.645 | -0.084 | -3.774 | 0.127 | 0.867 | 0.342 | -0.365 | 12.892 | 4.769 | -3.422 | -1.993 | 0 | -22.532 | 1.755 | 6.954 | -1.484 | -0.282 | -3.302 | -2.183 | 2.157 | -5.536 | 2.973 | -0.732 | 0.496 | 11.983 | 12.2 | -8.263 | -0.268 | -5.212 | -0.656 | -0.087 | -0.83 | -10.02 | 0 | -38.727 | 0 | -4.3 | 1.3 | 1.3 | -3.1 | -2.7 | 0.1 | -0.1 | -0.5 | -1.2 | 8.6 | -6.8 | -1.9 | 2.8 | -4.2 | -1.1 | 0.1 | -0.5 | -1.3 | -1.2 | -0.1 | -0.2 | 0.1 | -0.8 | 0.8 | 3.8 | 0.3 |
Operating Cash Flow
| -70.822 | 70.841 | 2.005 | 39.244 | 51.216 | 64.804 | 24.086 | 58.438 | 53.322 | 67.435 | -18.517 | 13.016 | 15.197 | -1.525 | -15.962 | 9.798 | 41.93 | 1.529 | 3.972 | 14.23 | 41.213 | 5.618 | -15.619 | -3.47 | -2.779 | 5.756 | -35.683 | 13.923 | 15.341 | -16.014 | -14.539 | -10.484 | 24.312 | 27.339 | 2.333 | 33.394 | 22.694 | 14.809 | -6.967 | 36.725 | 34.292 | 25.064 | 17.991 | -15.54 | 45.579 | 65.33 | 21.28 | 45.08 | 36.405 | 28.035 | 20.648 | 16.109 | 18.949 | -25.037 | -5.595 | 43.063 | 16.842 | 0.945 | -10.139 | 20.665 | 29.628 | 36.024 | -14.004 | 21.002 | -12.856 | 34.201 | 8.823 | 20.858 | 11.972 | 27.504 | 15.659 | 7.822 | -20.02 | 1.374 | 5.284 | -12.72 | 9.13 | 19.53 | 6.959 | 1.872 | -4.41 | 3.644 | 17.043 | -2.99 | 13.189 | 15.217 | -15.034 | -9.554 | 21.438 | 5.269 | -0.245 | -4.46 | 7.983 | 38.593 | -16.353 | -25.291 | 5.334 | 15.506 | -21.356 | -14.2 | 12 | 17.8 | -12.5 | 8.2 | 26.6 | 8.6 | -10.7 | 14.5 | 21.6 | 10.7 | -2.8 | 7.4 | 20.1 | 21.2 | 5.5 | 14 | 11.4 | 9.2 | 2.9 | -7.6 | -4.8 | 7.7 | -3.7 | -6.5 | -2 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -18.119 | -17.592 | -16.607 | -19.319 | -13.913 | -15.869 | -11.698 | -14.219 | -13.291 | -11.827 | -7.637 | -14.552 | -9.613 | -5.776 | -8.861 | -8.33 | -4.948 | -1.982 | -6.42 | -10.16 | -9.529 | -7.272 | -9.453 | -12.502 | -8.082 | -10.609 | -7.807 | -9.046 | -8.428 | -6.763 | -8.389 | -11.102 | -12.796 | -10.901 | -7.149 | -13.216 | -12.708 | -11.086 | -11.419 | -12.11 | -15.446 | -14.129 | -16.754 | -25.175 | -18.888 | -14.894 | -21.174 | -29.421 | -17.313 | -10.851 | -8.155 | -17.843 | -7.705 | -6.727 | -3.469 | -8.798 | -8.321 | -8.227 | -3.508 | -3.055 | -4.78 | -11.769 | -19.933 | -19.809 | -21.232 | -18.039 | -20.873 | -17.179 | -9.292 | -7.513 | -4.064 | 40.562 | -45.877 | -1.452 | -1.515 | -3.669 | -1.154 | -1.217 | -0.712 | -0.276 | -0.611 | -0.429 | -3.012 | -5.434 | -5.494 | -1.836 | -1.8 | -2.058 | -3.005 | -2.365 | -2.331 | -2.349 | -1.765 | -2.534 | -5.217 | -11.168 | -3.874 | -5.453 | -8.274 | -10.5 | -21.4 | -9.7 | -9.7 | -36.4 | -26.5 | -9.2 | -7.5 | -5 | -15.2 | -9 | -9.1 | -17.6 | -5 | -8 | -6.1 | -2.5 | -3.6 | -7.4 | -6.6 | -7.3 | -1.7 | -2.8 | -3.4 | -2 | -1.2 |
Acquisitions Net
| -3.033 | 1.545 | -142.155 | -1.795 | 1.506 | 0.031 | 0.258 | -9.293 | 0.383 | -0.459 | 9.293 | -1.139 | 0.39 | 0.204 | 0.545 | 0 | 0 | 0 | 0 | 0 | -30.722 | -16 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.719 | -12.676 | -94.011 | 0.001 | -9.688 | 0 | 33.54 | -32.76 | 0 | 0 | -99.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.399 | 0 | 0 | -2.399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 9.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.9 | 0 | -20.7 | 0 | -2.8 | 0 | 0 |
Sales Maturities Of Investments
| 1.791 | 0 | 0 | 2.085 | 0 | 0 | 0 | -9.293 | 0 | 0 | 9.293 | -0.569 | 0 | 0 | 0 | -37.004 | 17.13 | 8.805 | 6.917 | -4.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 1.603 | 3.537 | 0.052 | 1.791 | 1.506 | 0.031 | 0.258 | 9.543 | 0.383 | -0.459 | 0.756 | 0.633 | 0.39 | 0.204 | 0.545 | 53.191 | 1.284 | 0.008 | 4.57 | 18.886 | -30.603 | -14.959 | -24.806 | 0.585 | 0.6 | 0.09 | 0.794 | 9.7 | 0.255 | 40.464 | 0.574 | -49.465 | 0.393 | 0.523 | 0.771 | -5.825 | 1.609 | 0.374 | 2.334 | 0.434 | 1.369 | 0.043 | 17.466 | -46.663 | 1.163 | -6.411 | -0.219 | 0.43 | 0.183 | 0.345 | 0.108 | 129.65 | -29.454 | -98.346 | 0.623 | 0.015 | 0.048 | 0.001 | 0.042 | -2.387 | 0.004 | 1.014 | 0.012 | -79.953 | 0.015 | 0.08 | 0.009 | 0.079 | -8.603 | 0.104 | 0.052 | -44.48 | 0 | 0 | 0.036 | -70.379 | 0.349 | 0.03 | 0.009 | 0.981 | 0.134 | 40.839 | 0.157 | -4.373 | 4.72 | 0.005 | 0.058 | 0.085 | 0.454 | 0.05 | 0.029 | -5.336 | 0.004 | 0.703 | 0.008 | 6.931 | -5.614 | 93.709 | 0 | 15.3 | 3.2 | 0 | -3.2 | 0 | 0 | -7.1 | 0 | -3.4 | 6.3 | -6.3 | 0 | 11.2 | -8.6 | 2 | -0.9 | -2.3 | 0 | 0 | 0 | -18.5 | 0 | 1.8 | 0 | -3.6 | -3.8 |
Investing Cash Flow
| -17.758 | -12.51 | -158.762 | -17.238 | -12.407 | -15.838 | -11.44 | -13.969 | -12.908 | -12.286 | 2.412 | -14.488 | -9.223 | -5.572 | -8.316 | 7.857 | 13.466 | 6.831 | 5.067 | 4.031 | -40.132 | -22.231 | -34.259 | -11.917 | -7.482 | -10.519 | -7.013 | -9.346 | 1.827 | 33.701 | -7.815 | -60.567 | -12.403 | -10.378 | -6.378 | -19.041 | -11.099 | -10.712 | -9.085 | -11.676 | -14.077 | -14.805 | -11.964 | -132.657 | -17.724 | -21.305 | -21.393 | 4.549 | -49.89 | -10.506 | -8.047 | 14.275 | -37.159 | -105.073 | -2.846 | -8.783 | -8.273 | -8.226 | -3.466 | -3.043 | -4.776 | -10.755 | -22.32 | -19.809 | -21.217 | -17.959 | -20.864 | -17.1 | -17.895 | -7.409 | -4.012 | -3.918 | -45.877 | -1.452 | -1.479 | -74.048 | -0.805 | -1.187 | -0.703 | 0.705 | -0.477 | 40.41 | -2.855 | -5.171 | -0.774 | -1.831 | -1.742 | -1.973 | -2.551 | -2.315 | -2.302 | -7.685 | -1.761 | -1.831 | -5.209 | -4.237 | -9.488 | 88.256 | -8.274 | 4.8 | -18.2 | -9.7 | -12.9 | -36.4 | -26.5 | -16.3 | -7.5 | -8.4 | -8.9 | -15.3 | -9.1 | -6.4 | -13.6 | -6 | -7 | -4.8 | -3.6 | -7.4 | -21.5 | -25.8 | -20.7 | -1 | -6.2 | -5.6 | -5 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.887 | 0 | 0.441 | 1.347 | 0 | 0 | 0.429 | 0.864 | 0 | 0.763 | 0.36 | 1.235 | 0 | 0 | 0.339 | 1.245 | 0 | 0 | 0.282 | 1.076 | 0 | 0 | 0.141 | 0.561 | 0 | 0 | 0.133 | 0.54 | 0 | 0 | 0.131 | 0.518 | 0 | 0 | 0.136 | 0.583 | 0 | 0 | 0.151 | 0.639 | 0 | 0 | 0.16 | 0.646 | 0 | 0 | 0.154 | 0.588 | 0 | 0 | 0.139 | 0.536 | 0 | 0 | 0.126 | 0.486 | 0 | 0 | 0.123 | 0.418 | 0 | 0 | 0.136 | -2.996 | 0.317 | 1.772 | 1.448 | 0.528 | 0.086 | 2.464 | 3.553 | 1.954 | 0.043 | 0 | 0 | 0.315 | 0.785 | 0 | 0.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 |
Common Stock Repurchased
| -8.344 | -6.36 | -1.402 | -13.515 | -12.674 | -5.097 | -1.293 | 0 | 0 | 0 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.282 | -1.076 | 0 | 0 | -0.141 | -0.561 | 0 | 0 | -0.133 | -0.54 | 0 | 0 | -0.131 | -0.518 | 0 | 0 | -0.136 | 0 | 0 | 0 | 0 | 0.155 | 0 | 0 | 6.805 | 0 | 0 | 0 | 0 | 12.214 | 0 | 0 | 0.231 | -0.536 | 0 | 0 | -0.126 | -0.486 | 0 | 0 | 0.186 | -0.418 | 0 | 0 | 0.664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | -0.244 | -0.111 | 0 | 0 | 0 | -0.032 | -0.066 | -0.197 | -0.08 | -0.172 | -0.019 | 0 | 0 | -0.4 | -0.2 | -2.3 | -0.7 | -3.3 | 0 | 0 | 0 | -4.3 | -0.3 | -2.6 | -69.9 | -4.3 | 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 | -0.301 | -0.302 | -0.303 | -0.302 | -0.298 | -0.301 | -0.301 | -0.302 | -0.299 | -0.299 | -0.299 | -0.298 | -0.299 | -0.271 | -0.271 | -0.27 | -0.27 | -0.27 | -0.27 | -0.269 | -0.269 | -0.269 | -0.269 | -0.268 | -0.268 | -0.268 | -0.268 | -0.267 | -0.268 | -0.243 | -0.211 | -0.211 | -0.212 | -0.211 | -0.211 | -0.211 | -0.21 | -0.177 | -0.177 | -0.177 | -0.177 | -0.176 | -0.177 | -0.176 | -0.176 | -0.175 | -0.173 | -0.138 | -0.137 | -0.137 | -0.137 | -0.136 | -0.134 | -0.099 | -0.098 | -0.099 | -0.098 | -0.098 | -0.097 | -0.097 | -0.082 | -0.082 | -0.081 | -0.082 | -0.106 | -0.106 | -0.106 | -0.105 | -0.104 | -0.104 | -0.104 | -0.105 | -0.103 | -0.104 | -0.106 | -0.103 | -0.309 | -0.309 | -0.31 | -0.311 | -0.31 | -0.309 | -0.3 | -0.3 | -0.3 | -0.3 | -0.3 | -0.3 | -0.4 | -0.3 | -0.3 | -0.4 | -0.3 | -0.4 | -0.4 | -0.3 | -0.4 | -0.3 | -0.4 | -0.3 | -0.2 | -0.2 | -0.2 | -0.1 | -0.1 | -0.1 | 0 | 0 |
Other Financing Activities
| 139.807 | -0.05 | -0.642 | 0.045 | 2.463 | -0.605 | 1.801 | -0.622 | -0.2 | 11.428 | 76.196 | 14.669 | 22.335 | 438.417 | 19.133 | 3.918 | 5.862 | 53.457 | 23.949 | 10.074 | 31.43 | 40.325 | 52.398 | 9.186 | 8.03 | 23.598 | 16.48 | 414.099 | 5.798 | 13.107 | 14.635 | 14.895 | 0.831 | 1.449 | 0.11 | 0.759 | -0.22 | -0.006 | -0.388 | -0.593 | 8.691 | -0.65 | -0.035 | 72.896 | -0.05 | -0.299 | -4.354 | -1.276 | 0.033 | 5.079 | 0.006 | 12.484 | 0 | 14.395 | 0.23 | 200.045 | -0.4 | 0.24 | -0.309 | 172.414 | 0 | 0.361 | 0.067 | 27.995 | 0.148 | 3.913 | 1.321 | -1.161 | -0.214 | 0.129 | -9.543 | 27.371 | 65.995 | -0.156 | -3.728 | 86.548 | -8.961 | -18.964 | -6.459 | 10.343 | -12.747 | -41.53 | -1.833 | 3.017 | -25.215 | -0.586 | 6.43 | -1.763 | 0.443 | 3.825 | 2.429 | -12.561 | 5.924 | -24.125 | 26.354 | 15.154 | 0.199 | -85.203 | 28.435 | 6.4 | 0.2 | 3.3 | 23.2 | 27.7 | -1.6 | 10.6 | 14.9 | -0.8 | -8.5 | 4.2 | 75 | -25.1 | 29.6 | -3.6 | -3.3 | -5.5 | -5.5 | 3.3 | 15.6 | 37.4 | 15.8 | -4.2 | -5 | 36.7 | 3.6 |
Financing Cash Flow
| -40.821 | -31.831 | 145.706 | -16.023 | -14.198 | -15.35 | -10.445 | -3.769 | -34.924 | -34.33 | 11.713 | 6.671 | -3.574 | 3.775 | 7.074 | -4.629 | -36.728 | 11.085 | -8.293 | -31.834 | 13.915 | 13.301 | 36.74 | 0.467 | 2.116 | 4.492 | 10.461 | -15.752 | -6.426 | -6.053 | 4.148 | 6.032 | -3.233 | -1.781 | -7.448 | -2.489 | -2.027 | -5.199 | 8.989 | -0.082 | 1.457 | -50.063 | 2.414 | -106.902 | -6.552 | -123.251 | 319.385 | 4.938 | -0.386 | 3.085 | -12.279 | 4.046 | -0.84 | 14.185 | -1.011 | 45.905 | -7.507 | -49.681 | -0.362 | 166.2 | -0.176 | -24.815 | -5.104 | 24.826 | 0.327 | 5.548 | 1.311 | -0.77 | -0.264 | 2.459 | -6.089 | 29.227 | 65.939 | -0.254 | -3.826 | 86.766 | -8.273 | -19.046 | -6.141 | -4.738 | -12.829 | -41.636 | -1.939 | 2.911 | -25.32 | -0.69 | 6.082 | -1.978 | 0.338 | 3.722 | 2.325 | -12.699 | 5.755 | -24.631 | 25.965 | 14.672 | -0.131 | -85.513 | 28.126 | 5.7 | -0.3 | 0.7 | 22.2 | 24.1 | -1.9 | 10.2 | 14.6 | -5.4 | -9.2 | 1.3 | 4.7 | -29.8 | 29.3 | -4 | -3.6 | -5.9 | -5.8 | 3.1 | 15.4 | 37.2 | 15.7 | -4.3 | -5.1 | 36.7 | 3 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.867 | -6.028 | -5.572 | 2.366 | -9.161 | -1.28 | 2.338 | 2.296 | -5.612 | -2.26 | 4.428 | -1.731 | -3.564 | 3.172 | -4.273 | 5.633 | -0.056 | 0.337 | -7.167 | 1.769 | -2.759 | 1.363 | -0.232 | -0.194 | -1.547 | -5.667 | 1.094 | -0.93 | 1.697 | 0.444 | 1.537 | -2.663 | -0.405 | 0.961 | 2.402 | -5.488 | -3.24 | -1.965 | -3.837 | -3.787 | -4.355 | 2.664 | 2.293 | -2.997 | 1.766 | -4.834 | 0.061 | -0.343 | -0.689 | -0.472 | -0.184 | 0.466 | -0.838 | 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 | 0.216 | 0 | 0 | -0.216 | 0.249 | 0.08 | 0.214 | 0.117 | 0.327 | 0.074 | 0.636 | -0.376 | -0.179 | 0.612 | -0.225 | -0.329 | 0.193 | -0.341 | -0.167 | -0.227 | -0.4 | 0.3 | 0 | -10.9 | 0 | 0 | 0 | -17.6 | 0 | 0 | 0 | -20.2 | 0 | 0 | 0 | -9.1 | 0 | 0 | 0 | -4 | 0 | 0 | 0.1 | -0.1 | 0 | 0 |
Net Change In Cash
| 3.193 | 20.472 | -16.623 | 8.349 | 15.45 | 32.336 | 4.539 | 42.996 | -0.122 | 18.559 | 0.036 | 3.468 | -1.164 | -0.15 | -21.477 | 18.659 | 18.612 | 19.782 | -6.421 | -11.804 | 12.237 | -1.949 | -13.37 | -15.114 | -9.692 | -5.938 | -31.141 | -12.105 | 12.439 | 12.078 | -16.669 | -67.682 | 8.271 | 16.141 | -9.091 | 6.376 | 6.328 | -3.067 | -10.9 | 21.18 | 17.317 | -37.14 | 10.734 | -258.096 | 23.069 | -84.06 | 319.333 | 54.224 | -14.56 | 20.142 | 0.138 | 34.896 | -19.888 | -115.886 | -9.452 | 80.185 | 1.062 | -56.962 | -13.967 | 183.822 | 24.676 | 0.454 | -41.428 | 26.019 | -33.746 | 21.79 | -10.73 | 2.988 | -6.187 | 22.554 | 5.558 | 33.131 | 0.042 | -0.332 | -0.021 | -0.002 | 0.052 | -0.703 | 0.115 | -2.161 | -17.716 | 2.418 | 12.033 | -5.001 | -12.825 | 12.91 | -10.577 | -13.178 | 19.299 | 7.312 | -0.598 | -25.023 | 12.589 | 11.906 | 4.074 | -14.663 | -4.626 | 18.082 | -1.731 | -4.2 | -6.2 | 8.8 | -14.1 | -4.1 | -1.8 | 2.5 | -21.2 | 0.7 | 3.5 | -3.3 | -27.4 | -28.8 | 35.8 | 11.2 | -14.2 | 3.3 | 2 | 4.9 | -7.2 | 3.8 | -9.8 | 2.5 | -15.1 | 24.6 | -4 |
Cash At End Of Period
| 227.293 | 224.1 | 203.628 | 220.251 | 211.902 | 196.452 | 164.116 | 159.577 | 116.581 | 116.703 | 98.144 | 98.108 | 94.64 | 95.804 | 95.954 | 117.431 | 98.772 | 80.16 | 60.378 | 66.799 | 78.603 | 66.366 | 68.315 | 81.685 | 96.799 | 106.491 | 112.429 | 143.57 | 155.675 | 143.236 | 131.158 | 147.827 | 215.509 | 207.238 | 191.097 | 200.188 | 193.812 | 187.484 | 190.551 | 201.451 | 180.271 | 162.954 | 200.094 | 189.36 | 447.456 | 424.387 | 508.447 | 189.114 | 134.89 | 149.45 | 129.308 | 129.17 | 94.274 | 114.162 | 230.048 | 239.5 | 159.315 | 158.253 | 215.215 | 229.182 | 45.36 | 20.684 | 20.23 | 61.658 | 35.639 | 69.385 | 47.595 | 58.325 | 55.337 | 61.524 | 38.97 | 33.412 | 0.281 | 0.239 | 0.571 | 0.592 | 0.594 | 0.542 | 1.245 | 1.13 | 3.291 | 21.007 | 18.589 | 6.556 | 11.557 | 24.382 | 11.472 | 22.049 | 35.227 | 15.928 | 8.616 | 9.214 | 34.237 | 21.648 | 9.742 | 5.668 | 20.331 | 24.957 | 6.875 | 8.6 | 12.8 | 8.8 | 0 | -4.1 | -1.8 | 2.5 | 0 | 0.7 | 3.5 | -3.3 | 0 | -28.8 | 35.8 | 11.2 | 0 | 3.3 | 2 | 4.9 | 0 | 7.2 | 3.4 | 13.2 | 10.7 | 24.6 | -4 |