Willis Lease Finance Corporation
NASDAQ:WLFC
212.15 (USD) • At close January 8, 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 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 24.096 | 42.574 | 20.857 | 10.941 | 14.618 | 13.816 | 4.394 | 14.343 | 6.389 | 5.908 | -21.201 | 1.742 | 2.884 | 0.058 | -1.332 | -2.894 | 2.984 | 5.372 | 4.286 | 4.996 | 24.073 | 16.975 | 20.878 | 18.114 | 9.674 | 8.361 | 7.082 | 42.709 | 5.291 | 5.991 | 8.167 | 2.707 | 3.985 | 3.609 | 3.768 | 2.973 | 2.577 | -0.492 | 2.298 | -0.278 | 0.98 | 2.214 | 4.331 | 6.553 | -2.229 | 9.692 | 1.61 | 2.211 | -7.194 | 3.229 | 3.289 | 3.648 | 2.316 | 3.482 | 5.063 | 4.01 | 3.083 | 1.907 | 3.05 | 1.027 | 9.299 | 5.019 | 7.022 | 4.348 | 10.726 | 6.422 | 5.105 | 5.114 | 3.751 | 4.394 | 4.405 | 4.052 | 1.686 | 1.048 | 0.468 | 2.153 | -0.106 | 1.564 | 0.566 | 1.465 | 0.508 | 0.915 | 0.969 | 1.438 | 0.745 | 1.152 | 0.842 | 2.02 | 0.033 | 0.577 | 0.966 | 0.461 | 1.799 | 2.364 | 2.32 | 2.207 | 2.071 | 1.854 | 1.682 | 2.1 | -4.4 | 2.8 | 2.8 | 2.9 | 2.5 | 2.1 | 2 | 1.6 | 1.4 | 1.3 | 1 | 0.8 |
Depreciation & Amortization
| 23.65 | 22.167 | 22.486 | 22.794 | 23.088 | 22.494 | 22.549 | 22.78 | 22.059 | 21.612 | 21.809 | 21.749 | 21.274 | 23.34 | 24.141 | 23.365 | 24.022 | 23.764 | 23.39 | 23.199 | 22.736 | 20.043 | 20.258 | 21.214 | 19.861 | 18.384 | 17.355 | 17.237 | 16.142 | 16.016 | 16.628 | 17.045 | 16.628 | 15.963 | 16.644 | 17.124 | 17.089 | 17.668 | 17.705 | 17.282 | 16.714 | 15.735 | 15.71 | 15.164 | 15.762 | 14.191 | 13.61 | 13.71 | 13.885 | 12.49 | 12.506 | 12.534 | 12.456 | 13.071 | 13.189 | 12.626 | 13.021 | 11.314 | 11.743 | 11.748 | 11.994 | 9.997 | 10.352 | 5.586 | 11.674 | 10.641 | 9.537 | 10.177 | 9.102 | 8.816 | 7.338 | 7.091 | 6.889 | 8.261 | 7.49 | 7.8 | 5.888 | 7.156 | 7.494 | 2.604 | 7.03 | 6.756 | 7.064 | 5.75 | 5.37 | 4.319 | 6.247 | 4.924 | 5.017 | 4.791 | 4.717 | 5.191 | 4.268 | 4.743 | 3.853 | 3.983 | 3.644 | 3.546 | 3.449 | 4.2 | 3.5 | 2.9 | 3.1 | 3 | 2.2 | 1.7 | 1.4 | 1.2 | 1.1 | 1 | 0.9 | 0.7 |
Deferred Income Tax
| 9.791 | 14.517 | 8.573 | 6.728 | 6.048 | 4.795 | 2.081 | 2.632 | 1.225 | 5.243 | -7.035 | 3.775 | 3.095 | -2.193 | -0.484 | -4.295 | 2.867 | 4.252 | 4.129 | 1.84 | 7.133 | 5.087 | 7.014 | 2.698 | 3.139 | 3.92 | 2.3 | -39.76 | 2.961 | 4.225 | 6.181 | 1.768 | 2.342 | 2.233 | 2.757 | 3.572 | 2.003 | -0.424 | 1.357 | -0.653 | 1.397 | 0.847 | 2.405 | 3.792 | -1.383 | -7.805 | 1.007 | 0.756 | -3.486 | 1.805 | 2.086 | -0.999 | 3.847 | 2.588 | 2.899 | 7.767 | -3.272 | 1.839 | 1.585 | 9.273 | 0.959 | -0.197 | 0.806 | -12.064 | 5.527 | 3.489 | 3.048 | 2.112 | 2.343 | 2.509 | 2.527 | 0.714 | 1.338 | 0.396 | 0.24 | 0.752 | -0.242 | 0.61 | 0.22 | 0.491 | 0.211 | 0.376 | 0.396 | 0.445 | 0.339 | 0.536 | 0.387 | -0.158 | 0.019 | 0.323 | 0.545 | 0.975 | 1.151 | 3.3 | 1.483 | 0 | 0 | 1.186 | 1.075 | 0.7 | -2.9 | 3.8 | -0.5 | 0 | 0 | 1.4 | 0.4 | -0.5 | 0.2 | 0.8 | 2 | 0.5 |
Stock Based Compensation
| 10.389 | 4.149 | 3.813 | 4.132 | 3.871 | 3.862 | 2.937 | 2.735 | 3.146 | 3.041 | 4.629 | 4.703 | 4.577 | 4.536 | 2.762 | 3.133 | 3.113 | 3.015 | 2.117 | 2.199 | 2.201 | 2.122 | 1.265 | 1.406 | 1.419 | 1.66 | 0.925 | 1.042 | 1.154 | 1.2 | 0.874 | 0.962 | 0.906 | 0.905 | 0.944 | 1.189 | 1.014 | 0.873 | 1.074 | 1.062 | 0.805 | 0.884 | 0.758 | 0.866 | 0.858 | 0.932 | 0.783 | 0.798 | 0.743 | 0.852 | 0.751 | 0.872 | 0.824 | 0.765 | 0.712 | 0.808 | 0.697 | 0.598 | 0.575 | 0.686 | 0.585 | 0.589 | 0.575 | 1.693 | 0 | 0 | 0.459 | 0.777 | 0 | 0 | 0.141 | 0.926 | 0 | -0.127 | 0.182 | 0 | -0.168 | -0.19 | 0 | 0 | -0.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.162 | 0 | 0 | 0.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 20.654 | -24.58 | 12.422 | 17.852 | 21.543 | 2.899 | 16.815 | 20.976 | -9.902 | -2.808 | 7.07 | 1.66 | -4.822 | -9.964 | -5.805 | -14.32 | -4.701 | -29.944 | -11.821 | 24.136 | 21.755 | 9.524 | -6.371 | 42.75 | -13.253 | 5.753 | 2.423 | 1.104 | 1.593 | 7.438 | 2.163 | 5.896 | 2.179 | -4.229 | -4.155 | 13.449 | 12.156 | -6.77 | -0.819 | -2.42 | -7.02 | -5.282 | -4.999 | -3.692 | 4.357 | 4.875 | 1.419 | -7.498 | 8.445 | 8.053 | -9.158 | 1.618 | 12.1 | 8.149 | -19.06 | 14.338 | -24.21 | -2.818 | -3.332 | 1.462 | 0.673 | 6.74 | 3.466 | 8.108 | -3.324 | -8.186 | -7.267 | 11.634 | -3.806 | -13.124 | -2.133 | 3.292 | 6.52 | 9.069 | -4.339 | -0.624 | -6.203 | 7.737 | 1.735 | 6.922 | 5.587 | 3.743 | 0.037 | 6.356 | 3.067 | 5.608 | -0.061 | 0.248 | -0.441 | 2.874 | 1.492 | -9.706 | 7.807 | 5.013 | 2.977 | 6.01 | -2.911 | 10.919 | -4.455 | 3.1 | 11.2 | 3.4 | -3.8 | -7.8 | -2.7 | -14.9 | -1.3 | -2.4 | -3.9 | 2.3 | -0.3 | -5.3 |
Accounts Receivables
| 17.728 | 8.198 | -3.707 | -12.712 | 5.945 | -3.92 | -6.688 | -3.168 | -9.921 | 2.031 | -3.28 | -11.191 | 2.601 | -4.88 | -11.988 | -4.215 | -0.528 | -10.704 | -7.232 | -0.517 | 13.377 | -22.355 | -1.99 | -5.925 | -4.988 | 4.063 | -6.026 | 5.366 | -3.565 | -0.805 | 4.15 | -2.287 | 2.319 | 2.048 | -1.827 | -5.857 | -2.987 | 0.689 | -5.751 | 4.454 | -1.668 | 3.806 | -0.366 | -6.351 | 3.882 | 1.697 | 3.041 | -0.292 | 0 | 0 | 1.373 | -1.037 | 0 | 0 | 2.647 | -3.045 | 0 | 0 | 0.588 | 1.657 | 0 | 0 | -1.021 | -3.335 | 0 | 0 | -0.945 | -0.531 | 0 | 0 | 0.661 | -0.105 | 0 | 0 | -0.742 | -3.182 | 0 | 0 | -0.082 | 0.505 | 0 | 0 | -2.079 | 1.144 | 0 | 0 | 0.295 | -1.03 | 0 | 0 | -0.763 | 2.134 | 0 | 0 | 1.619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 3.545 | 3.364 | -46.833 | 4.403 | -3.516 | -4.468 | 1.543 | 4.047 | 1.557 | 5.277 | 3.407 | 3.474 | 1.965 | 1.504 | 0.98 | 1.289 | 1.722 | 3.121 | 0.894 | 5.666 | 5.79 | 9.12 | 8.538 | 39.648 | -22.671 | -1.922 | -2.944 | -6.301 | 3.801 | 0.595 | 0.05 | -6.209 | -0.683 | 0.567 | 1.232 | 2.285 | 2.256 | -0.718 | 0.305 | 3.523 | 1.757 | -10.894 | -0.35 | 0.69 | 0 | 0 | -0.18 | -2.846 | 0 | 0 | 0.293 | 10.198 | 0 | 0 | 0.696 | -0.748 | 0 | 0 | 0.104 | -6.228 | 0 | 0 | 0 | 0 | 0 | 0 | -6.274 | 9.754 | 0 | 0 | -6.541 | -4.918 | 0 | 0 | -3.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.526 | 0 | 0 | 0.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.879 | 0.838 | 3.014 | 1.673 | 1.5 | 12.1 | -1.5 | 1.2 | -6.7 | -3.1 | -14.3 | -1.4 | -0.8 | -2.7 | -2.3 | -0.5 | -0.5 |
Change In Accounts Payables
| 2.701 | -43.344 | 52.175 | 8.824 | 1.717 | -0.999 | 7.612 | 0.942 | -1.664 | -6.168 | 6.122 | 0.058 | 2.246 | 9.696 | -0.648 | -18.441 | 0 | 0 | -12.63 | 2.131 | 0 | 0 | -8.954 | 12.543 | 0 | 0 | -0.484 | 2.37 | 0 | 0 | 3.834 | 2.329 | 0 | 0 | -0.282 | 1.669 | 0 | 0 | -0.917 | -1.881 | 0 | 0 | 1.734 | -0.023 | 0 | 0 | 0.144 | -2.421 | 0 | 0 | -1.377 | -9.066 | 0 | 0 | -2.703 | 3.596 | 0 | 0 | -0.236 | -2.511 | 0 | 0 | 1.436 | 0.611 | 0 | 0 | -1.736 | -5.883 | 0 | 0 | -1.61 | 7.323 | 0 | 0 | -6.258 | 5.586 | 0 | 0 | -1.764 | 1.527 | 0 | 0 | 2.605 | 1.314 | 0 | 0 | -0.937 | -0.686 | 0 | 0 | 0.994 | -2.103 | 0 | 0 | -0.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -3.32 | 7.202 | 10.787 | 17.337 | 17.397 | 12.286 | 14.348 | 19.155 | 0.126 | -3.948 | 0.821 | 9.319 | -6.787 | -11.468 | 5.851 | 7.047 | -6.423 | -33.065 | 7.147 | 16.856 | 15.965 | 0.404 | -3.965 | -3.516 | 9.418 | 7.675 | 11.877 | -0.331 | -2.208 | 6.843 | -5.871 | 12.063 | 2.862 | -4.796 | -3.278 | 15.352 | 9.9 | -6.052 | 5.544 | -8.516 | -8.777 | 5.612 | -6.017 | 1.992 | 0.475 | 4.875 | -1.586 | -1.939 | 8.445 | 8.053 | -9.447 | 1.523 | 12.1 | 8.149 | -19.7 | 14.535 | -24.21 | -2.818 | -3.788 | 8.544 | 0.673 | 6.74 | 3.051 | 8.108 | -3.324 | -8.186 | 1.688 | 8.294 | -3.806 | -13.124 | 5.357 | 0.992 | 6.52 | 9.069 | 6.25 | -3.028 | 0 | 0 | 3.581 | 4.89 | 0 | 0 | -0.489 | 4.424 | 0 | 0 | 0.055 | 1.964 | 0 | 0 | 1.261 | -9.737 | 0 | 0 | 1.985 | 4.131 | -3.749 | 7.905 | -6.128 | 1.6 | -0.9 | 4.9 | -5 | -1.1 | 0.4 | -0.6 | 0.1 | -1.6 | -1.2 | 4.6 | 0.2 | -4.8 |
Other Non Cash Items
| -1.793 | 91.264 | 38.826 | -1.69 | 1.325 | -1.25 | 3.095 | -1.335 | 1.611 | -3.551 | 23.048 | -11.554 | -1.243 | 4.414 | 3.345 | 4.987 | 12.224 | 8.24 | 6.159 | 3.128 | 1.378 | 2.162 | -7.416 | 1.715 | 7.237 | 4.262 | 0.288 | 2.763 | 3.743 | -1.539 | 11.933 | 3.665 | 2.08 | 2.171 | 0.14 | 1.468 | 2.394 | 0.647 | -1.004 | 1.045 | -0.586 | 1.206 | 0.594 | -1.459 | 3.139 | -1.868 | 0.122 | 3.436 | 7.639 | -0.471 | -1.566 | 2.721 | -1.01 | -1.428 | -3.695 | 0.288 | 2.771 | 0.069 | -1.824 | -7.358 | 2.409 | 0.174 | 0.274 | 3.08 | 0.8 | 2.071 | -0.191 | -3.233 | 1.47 | 2.247 | -0.159 | -8.127 | -0.044 | -2.319 | -1.793 | -3.57 | 0.101 | -2.211 | -0.717 | -1.827 | -0.204 | -0.067 | -0.123 | -0.155 | -0.214 | -0.25 | -0.028 | 3.225 | 0.864 | 0.246 | -0.685 | 0.968 | -0.394 | -3.357 | -2.227 | 2.5 | -4.994 | -2.393 | -2.852 | -1.5 | -1.6 | -3.7 | -3.2 | -0.9 | -5.3 | -2.3 | -0.2 | 0.2 | -0.3 | 0.5 | 1.7 | 2.2 |
Operating Cash Flow
| 86.787 | 69.826 | 59.827 | 60.757 | 70.493 | 46.616 | 51.871 | 62.131 | 24.528 | 29.445 | 28.32 | 22.075 | 25.765 | 20.191 | 22.627 | 9.976 | 40.509 | 14.699 | 28.26 | 59.498 | 79.276 | 55.913 | 35.628 | 87.897 | 28.077 | 42.34 | 30.373 | 25.095 | 30.884 | 33.331 | 45.946 | 32.043 | 28.12 | 20.652 | 20.098 | 39.775 | 37.233 | 11.502 | 20.611 | 16.038 | 12.29 | 15.604 | 18.799 | 21.224 | 20.504 | 20.017 | 18.551 | 13.413 | 20.032 | 25.958 | 7.908 | 20.394 | 30.533 | 26.627 | -0.892 | 39.837 | -7.91 | 12.909 | 11.797 | 16.838 | 25.919 | 22.322 | 22.495 | 13.654 | 14.228 | 12.995 | 10.691 | 26.581 | 12.767 | 3.398 | 12.119 | 7.948 | 12.454 | 16.328 | 2.248 | 6.511 | -0.73 | 14.666 | 9.298 | 9.655 | 12.94 | 11.723 | 8.343 | 13.834 | 9.307 | 11.365 | 7.387 | 10.259 | 5.492 | 8.811 | 7.035 | -1.949 | 14.631 | 12.063 | 8.568 | 14.7 | -2.19 | 15.112 | -1.101 | 8.6 | 5.8 | 9.2 | -1.6 | -2.8 | -3.3 | -12 | -0.8 | -2.5 | -1.8 | 5.5 | 5.3 | -1.1 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -165.154 | -260.089 | -63.195 | -22.062 | -31.731 | -57.728 | -57.259 | -67.249 | -141.815 | -59.199 | -24.76 | -36.632 | -106.768 | -37.913 | -26.631 | -327.48 | -5.586 | -1.963 | -77.197 | -69.916 | -78.656 | -54.311 | -92.832 | -123.143 | -77.859 | -104.985 | -138.916 | -206.515 | -65.197 | -77.056 | -35.503 | -61.958 | -51.951 | -21.786 | -44.503 | -51.713 | -57.51 | -56.77 | -21.611 | -89.57 | -28.966 | -15.299 | -8.071 | -42.307 | -1.891 | -12.879 | -79.607 | -14.546 | -22.194 | -10.67 | -15.273 | -51.64 | -22.327 | -35.113 | -36.158 | -66.341 | -5.989 | -40.29 | -9.288 | -63.334 | -47.495 | -61.49 | -33.012 | -95.618 | -52.314 | -45.347 | -42.062 | -79.399 | -60.629 | -26.602 | -35.116 | 116.551 | -36.52 | -51.181 | -28.963 | -45.038 | -28.448 | -12.076 | -13.161 | -30.213 | -24.435 | -8.702 | -3.466 | -11.64 | -1.102 | -18.898 | -0.319 | -11.907 | -21.437 | -14.523 | -0.052 | -20.293 | -22.683 | -43.457 | -41.953 | -89.134 | -3.343 | -34.291 | -11.779 | -12.1 | -30.6 | -54.8 | -24 | -39 | -32.1 | -45.4 | -56.9 | -24.6 | -30.3 | -6.1 | -7.3 | -21.4 |
Acquisitions Net
| 0 | 66.491 | 4.711 | 60.047 | 1.58 | 15.852 | 7.582 | 15.885 | 5.696 | 30.402 | 17.255 | 9.739 | 27.887 | 0 | 0 | 0 | 0 | 0 | 0 | -0.7 | 0 | 0 | -5.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.545 | -0.935 | 0 | -4.61 | 0.63 | 0 | 0 | -0.63 | -15 | -2.623 | 0 | 0 | -9.245 | 2.02 | 0.001 | -6.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.83 | -0.962 | -1 | -1.868 | 0.948 | -0.948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | 0 | 0 | 0.15 | 0.595 | 0 | -0.215 | -0.38 | 0.213 | 0 | 0 | -0.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 24.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -14.797 | -17.646 | -5.28 | 1.381 | 1.049 | 3.114 | -14.605 | 0.758 | 1.098 | 26.35 | 18.458 | 69.5 | 27.386 | 1.906 | -38.843 | 9.332 | 10.776 | -48.554 | -65.998 | 6.011 | 20.346 | 24.476 | 103.151 | 12.639 | 14.316 | 10.765 | 26.709 | 4.828 | 16.095 | 11.043 | 28.591 | -6.245 | 9.021 | 1.716 | 52.31 | 0.23 | 11.376 | 15.601 | 2.405 | 12.863 | 12.03 | 14.777 | 11.175 | -3.993 | 14.312 | 6.926 | 0.959 | -3 | 5.643 | 3.976 | 24.106 | 1.59 | 91.895 | -22.249 | 28.844 | 3.746 | 27.432 | 26.74 | 9.359 | 5.297 | 17.214 | -5.511 | 15.917 | 61.769 | 25.401 | 18.887 | 11.742 | 11.752 | 5.369 | 3.195 | 17.142 | -147.98 | 12.082 | 7.63 | 8.785 | 12.833 | 4.27 | 19.002 | 1.598 | 10.255 | 9.437 | 6.063 | 0.614 | 6.305 | 6.39 | 8.132 | 0.84 | 3.178 | 0.207 | 8.369 | 5.113 | 8.325 | 2.594 | 14.548 | 12.113 | 38.737 | 23.796 | 15.488 | 6.536 | 7.1 | 11.7 | 25.2 | 9 | 13.4 | 12.4 | 6.8 | 6.6 | 13.7 | 1.1 | 0.1 | 1 | 2.8 |
Investing Cash Flow
| -179.951 | -211.244 | -63.764 | 39.366 | -29.102 | -38.762 | -64.282 | -50.606 | -135.021 | -2.447 | -6.302 | 32.868 | -79.382 | -36.007 | -65.474 | -318.148 | 5.19 | -50.517 | -143.195 | -64.605 | -58.31 | -29.835 | 5.306 | -110.504 | -63.543 | -94.22 | -112.207 | -201.687 | -49.102 | -66.013 | -6.912 | -62.658 | -43.865 | -20.07 | 3.197 | -50.853 | -46.134 | -41.169 | -19.836 | -91.707 | -19.559 | -0.522 | 3.104 | -55.545 | 14.441 | -5.952 | -84.794 | -13.716 | -17.513 | -7.694 | 6.965 | -49.102 | 68.62 | -57.362 | -7.314 | -62.595 | 21.443 | -13.55 | 0.071 | -58.037 | -30.281 | -67.001 | -17.095 | -33.999 | -26.913 | -26.46 | -30.17 | -67.052 | -55.26 | -23.622 | -18.354 | -31.216 | -24.438 | -43.551 | -20.391 | -32.205 | -24.178 | 6.926 | -11.563 | -19.958 | -14.998 | -2.639 | -2.852 | -5.335 | 5.288 | -10.766 | 0.521 | -8.729 | -21.23 | -6.154 | 5.061 | -11.968 | -20.089 | -28.909 | -29.84 | -50.397 | 20.453 | -18.803 | -5.243 | -5 | -18.9 | -29.6 | -15 | -25.6 | -19.7 | -38.6 | -50.3 | -10.9 | -29.2 | -6 | -6.3 | -18.6 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 41.716 | 209.249 | -68.868 | 13.25 | -40.051 | -10.925 | -11.458 | -2.9 | 118.745 | -28.428 | -32.257 | -25.075 | -98.092 | 190.518 | 29.383 | 230.019 | -58.276 | -106.979 | 377.626 | -9.049 | -27.629 | -13.665 | -40.76 | -56.633 | 163.907 | 52.511 | 93.221 | 152.577 | 17.215 | 49.095 | -28.847 | 14.223 | 8.297 | 29.388 | -16.889 | 26.528 | -8.823 | 18.802 | 2.377 | 79.725 | 7.411 | -13.289 | -20.506 | 43.314 | -31.698 | -12.637 | 60.147 | 6.948 | 2.224 | -19.137 | -13.265 | 33.923 | -99.903 | 36.936 | 15.015 | 26.153 | -11.564 | 1.156 | -10.941 | 12.488 | 1.962 | 64.351 | 6.508 | 28.796 | 13.008 | 13.495 | 18.123 | 30.158 | 41.189 | 21.756 | 7.958 | 35.577 | 11.172 | 27.435 | -16.916 | 18.818 | 39.528 | -12.703 | -8.118 | 12.516 | 5.687 | 0.809 | -11.823 | -4.176 | -7.816 | -4.391 | 0.781 | -3.659 | 6.631 | 5.931 | -3.77 | 8.922 | 2.624 | 15.152 | 31.503 | 18.61 | -20.088 | 4.564 | 6.092 | -9 | 12.2 | 31.5 | 10.5 | 29.8 | 22.3 | 49.8 | 41.4 | -4 | 22.6 | 7.6 | 2.1 | 10 |
Common Stock Issued
| 0 | 0 | 0.178 | -0.276 | 0.099 | 0 | 0.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | 0.936 | 0 | 0.557 | 0.107 | 0.208 | 0.33 | -0.103 | 0.242 | 0.25 | 0.104 | 0.164 | -0.048 | 0.424 | 0.063 | 0.005 | 0.347 | 0.109 | 0.172 | 0.044 | 0.179 | 0.614 | 0.282 | -0.685 | 0.057 | 0.598 | 31.944 | 0.038 | 0.35 | 0.288 | 0.124 | 0.15 | 0.07 | 0.331 | 0.206 | 0.043 | 0 | 0 | 0.018 | 0 | 0.017 | 0 | 0.023 | 0 | 0.206 | 0.258 | 0.046 | 18.155 | 0.016 | 0 | 0.023 | 0 | 0 | 0.2 | 0.1 | 0.9 | 0.5 | 0.5 | 0.1 | 23.9 | 0.1 | 0 | 0 | 2 |
Common Stock Repurchased
| -1.121 | 0 | 0 | -0.173 | -0.099 | -5.62 | -0.177 | -0.159 | -0.065 | -6.908 | -1.768 | -4.976 | -5.118 | -4.919 | -0.047 | 0.039 | -0.131 | -2.225 | -0.348 | -0.015 | 0 | -4.196 | -0.831 | -1.712 | -4.68 | -10.292 | -0.074 | -0.347 | -0.323 | -3.086 | -0.884 | -4.439 | -2.908 | -18.103 | -4.877 | -13.307 | -1.85 | -1.663 | -1.238 | -1.58 | -3.168 | -1.878 | -0.27 | -1.17 | -5.158 | -0.217 | -0.621 | -11.07 | -0.464 | -0.371 | -2.025 | -0.277 | -0.088 | 0 | -5.296 | -2.379 | -1.495 | -0.247 | -0.035 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.7 | 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 |
Dividends Paid
| -3.355 | -8.039 | -0.92 | -0.801 | -0.819 | -0.802 | -0.819 | -0.837 | -0.81 | -0.802 | -0.819 | -0.82 | -0.81 | -0.802 | -0.819 | -0.819 | -0.811 | -0.81 | -0.819 | -0.792 | -0.838 | -0.801 | -0.819 | -0.908 | -0.829 | -0.694 | -0.917 | -0.42 | -0.295 | -0.291 | -0.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.147 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -0.782 | -1.042 | -0.782 | -0.782 | -0.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Financing Activities
| 13.135 | -6.119 | -0.24 | -0.002 | 0.099 | 0 | 0.177 | 0 | 0.17 | 0 | 0.165 | 0 | 0.017 | -4.556 | 0.169 | 0 | -0.031 | 0.001 | -7.953 | -2.092 | 0.172 | 0.003 | 0.16 | -0.047 | -5.894 | 0 | 0.118 | 0.176 | 19.05 | 0.269 | -0.176 | 20.254 | 0.02 | -3.755 | 0.082 | -1.656 | 12.647 | 13.065 | 0.228 | 0.176 | 1.495 | -3.174 | 1.703 | 0.95 | 1.599 | 1.772 | 2.695 | -5.032 | 9.108 | 0.999 | 0.36 | -4.28 | -0.732 | -0.129 | -0.532 | 0.081 | 0.394 | 0.025 | -0.346 | -4.638 | 0.226 | 0.161 | -0.215 | -0.564 | 0.044 | -0.111 | -2.938 | 17.468 | -0.25 | 0 | 0 | 0 | 0 | -0.842 | 0 | 9 | -15.169 | -0.075 | 0 | -0.43 | -0.123 | -0.729 | 0 | -0.302 | -0.018 | 0.03 | -0.03 | -0.62 | -1.19 | -1.436 | 0 | -1.772 | -1.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | -0.1 | 0.1 | -0.1 | 0 | 0 | 0 | 0.1 | 0.1 |
Financing Cash Flow
| 50.375 | 195.089 | -69.85 | 12.274 | -40.771 | -17.347 | -12.1 | -3.896 | 118.04 | -36.138 | -34.679 | -30.871 | -104.003 | 180.241 | 28.686 | 229.239 | -59.249 | -110.013 | 368.506 | -11.948 | -28.295 | -18.659 | -42.25 | -59.3 | 152.504 | 41.525 | 91.683 | 151.986 | 35.647 | 45.987 | -30.212 | 30.038 | 5.344 | 7.729 | -20.284 | 11.565 | 1.974 | 30.204 | 1.367 | 78.321 | 5.738 | -18.341 | -19.073 | 43.094 | -35.257 | -11.082 | 62.221 | -11.497 | 10.086 | -19.291 | -15.712 | 29.141 | -101.398 | 36.233 | 8.735 | 22.97 | -13.205 | 0.402 | -12 | 7.192 | 1.358 | 64.154 | 5.574 | 27.455 | 12.617 | 12.711 | 14.575 | 46.888 | 40.336 | 21.588 | 7.458 | 23.114 | 10.447 | 26.409 | 14.689 | 27.856 | 24.709 | -12.49 | -7.994 | 12.236 | 5.634 | 0.411 | -11.617 | -4.478 | -7.834 | -4.361 | 0.769 | -4.279 | 5.458 | 4.495 | -3.747 | 7.15 | 2.83 | 15.41 | 31.549 | 36.765 | -20.072 | 4.564 | 6.115 | -8.9 | 12.2 | 31.7 | 10.6 | 30.8 | 22.7 | 50.4 | 41.4 | 19.9 | 22.7 | 7.6 | 2.2 | 11.6 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -5.703 | 13.157 | -7.454 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -46.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.992 | 0 | 0.1 | 0 | 0 | 0 | 28.4 | 23 | 50.6 | 51.1 | 13.4 | 31 | 0.5 | 1 | 19.7 |
Net Change In Cash
| -42.789 | 53.671 | -73.787 | 112.397 | 0.62 | -9.493 | -24.511 | 7.629 | 7.547 | -9.14 | -12.661 | 24.072 | -157.62 | 164.425 | -14.161 | -78.933 | -13.55 | -145.831 | 253.571 | -17.055 | -7.329 | 7.419 | -1.316 | -81.907 | 117.038 | -10.355 | 9.849 | -24.606 | 17.43 | 13.304 | 8.822 | -0.577 | -10.401 | 8.311 | 3.011 | 0.487 | -6.927 | 0.537 | 2.142 | 2.652 | -1.531 | -3.259 | 2.83 | 8.773 | -0.312 | 2.983 | -4.022 | -11.8 | 12.605 | -1.027 | -0.839 | 0.433 | -2.245 | 5.498 | 0.529 | 0.212 | 0.328 | -0.239 | -0.132 | -34.007 | -3.004 | 19.475 | 10.974 | 7.11 | -0.068 | -0.754 | -4.904 | 6.417 | -2.157 | 1.364 | 1.223 | -0.154 | -1.537 | -0.814 | -3.454 | 2.162 | -0.199 | -37.222 | -10.259 | 1.933 | 3.576 | 9.495 | -6.126 | 4.021 | 6.761 | -3.762 | 8.677 | -2.749 | -10.28 | 7.152 | 8.349 | -6.767 | -2.628 | -1.436 | 10.277 | 1.068 | -1.809 | 16.865 | -0.229 | -5.2 | -0.9 | 11.3 | -6 | 30.8 | 22.7 | 50.4 | 41.4 | 19.9 | 22.7 | 7.6 | 2.2 | 11.6 |
Cash At End Of Period
| 105.124 | 147.913 | 94.242 | 168.029 | 55.632 | 55.012 | 64.505 | 89.016 | 81.387 | 73.84 | 82.98 | 95.641 | 71.569 | 229.189 | 64.764 | 78.925 | 157.858 | 171.408 | 317.239 | 63.668 | 80.723 | 88.052 | 80.633 | 81.949 | 163.856 | 46.818 | 57.173 | 47.324 | 71.93 | 54.5 | 41.196 | 10.076 | 10.653 | 21.054 | 12.743 | 9.732 | 9.245 | 16.172 | 15.635 | 13.493 | 10.841 | 12.372 | 15.631 | 12.801 | 4.028 | 4.34 | 1.357 | 5.379 | 17.179 | 4.574 | 5.601 | 6.44 | 6.007 | 8.252 | 2.754 | 2.225 | 2.013 | 1.685 | 1.924 | 2.056 | 36.063 | 39.067 | 19.592 | 8.618 | 1.508 | 1.576 | 2.33 | 7.234 | 0.817 | 2.974 | 1.61 | 0.387 | 0.541 | 2.078 | 2.892 | 6.346 | 4.184 | 4.383 | 41.605 | 51.864 | 49.931 | 46.355 | 36.86 | 42.986 | 38.965 | 32.204 | 35.966 | 27.289 | 30.038 | 40.318 | 33.166 | 24.817 | 31.584 | 34.212 | 35.648 | 25.371 | 24.303 | 26.112 | 9.247 | 9.5 | 14.7 | 15.6 | 4.3 | 30.8 | 22.7 | 50.4 | 54.5 | 19.9 | 22.7 | 7.6 | 8.8 | 11.6 |