TDK Corporation
TSE:6762.T
2016 (JPY) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 46,083 | 59,627 | 5,196 | 65,303 | 40,143 | 15,258 | -23,207 | 49,953 | 55,795 | 31,760 | 14,102 | 49,403 | 41,634 | 26,676 | 5,982 | 30,865 | 29,103 | 13,255 | -17,357 | 29,476 | 29,383 | 15,655 | 18,881 | 22,408 | 24,963 | 16,298 | 11,159 | 21,771 | 19,873 | 11,174 | 87,733 | 24,778 | 20,462 | 12,587 | 8,471 | 25,438 | 18,925 | 13,789 | 15,904 | 17,288 | 13,300 | 6,287 | 1,065 | 10,143 | 5,946 | 1,080 | -8,414 | 1,432 | 6,430 | 5,082 | 2,006 | -10,952 | 4,829 | 2,416 | 6,244 | 12,636 | 11,638 | 14,486 | 3,478 | 8,825 | 4,292 | -3,713 | -60,711 | -14,272.991 | 7,372.844 | 4,451.147 | 16,017.747 | 20,664.837 | 18,528.92 | 16,042.859 | 20,710.482 | 19,678.157 | 16,408.938 | 13,220.682 | 6,096.247 | 16,597.044 | 10,806.355 | 10,866.175 | 1,724.413 | 11,949.591 | 9,464.43 | 10,234.04 | 27,243.781 | -5,181.465 | 11,336.022 | 8,008.982 | 7,287.514 | -95.549 | 2,471.68 | 2,152.316 |
Depreciation & Amortization
| 47,718 | 47,239 | 47,599 | 48,337 | 47,161 | 47,449 | 50,623 | 52,500 | 52,096 | 51,066 | 53,723 | 41,752 | 40,973 | 40,583 | 39,325 | 36,233 | 32,987 | 31,740 | 33,616 | 31,684 | 30,112 | 29,572 | 26,862 | 27,399 | 26,898 | 25,472 | 24,974 | 23,948 | 22,698 | 20,551 | 23,007 | 23,108 | 20,748 | 20,628 | 20,721 | 20,953 | 21,016 | 20,534 | 20,476 | 20,590 | 19,533 | 19,650 | 21,357 | 20,447 | 20,558 | 20,747 | 21,777 | 19,935 | 18,339 | 17,887 | 24,011 | 18,842 | 18,673 | 18,671 | 20,083 | 19,747 | 18,975 | 18,789 | 21,077 | 21,583 | 21,162 | 19,966 | 28,378 | 22,509.017 | 20,260.485 | 18,419.499 | 21,386.802 | 16,643.974 | 16,886.037 | 16,174.025 | 17,557.209 | 16,788.301 | 15,839.848 | 15,052.107 | 17,177.707 | 15,162.087 | 13,525.12 | 13,026.565 | 14,434.666 | 13,336.037 | 12,756.196 | 12,394.019 | 35,021.683 | -8,382.925 | 12,056.458 | 11,693.653 | 42,511.018 | -14,172.146 | 14,062.957 | 14,411.125 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,103 | 449 | 1,932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15,501 | -39,983 | 52,223 | 18,198 | 53,591 | -530 | 45,082 | 8,718 | -48,535 | -87,860 | 26,793 | -28,136 | -78,854 | -68,117 | 17,627 | 17,767 | -8,188 | -35,851 | 41,298 | 21,801 | -9,286 | -41,048 | 15,939 | 33,411 | -20,001 | -74,793 | 32,861 | -8,027 | -35,555 | -47,077 | 30,800 | 10,704 | 2,089 | -24,133 | 5,535 | 8,790 | -8,365 | -7,787 | 11,793 | 1,310 | -11,364 | -9,018 | 21,521 | -2,347 | 6,434 | 311 | 20,314 | 2,209 | -741 | -3,327 | -8,811 | 866 | -13,592 | -9,168 | -789 | -6,694 | -713 | -12,387 | -4,181 | 3,032 | -428 | 2,626 | 31,148 | -13,736.529 | 4,564.252 | -10,087.723 | 14,725.191 | -15,661.38 | 1,861.011 | -11,775.355 | -968.771 | -4,338.184 | 12,998.201 | 2,218.621 | 27,318.311 | -12,279.07 | -18,387.751 | -12,929.621 | 18,967.281 | -5,518.265 | -111.223 | -3,506.362 | 24,649.455 | -13,645.699 | 1,236.069 | 3,122.874 | 22,717.469 | -6,095.529 | 12,846.665 | -7,735.933 |
Accounts Receivables
| -46,043 | -3,728 | 43,678 | -3,463 | -14,343 | 11,104 | 25,443 | 23,651 | -15,396 | -27,377 | 16,583 | 8,227 | -41,457 | -21,830 | -11,983 | -15,427 | -60,077 | -9,479 | 49,187 | 17,883 | -46,755 | -33,513 | 32,310 | 46,623 | -48,716 | -33,605 | 22,469 | -2,152 | -42,655 | -29,623 | 19,546 | -12,104 | -31,056 | -35,538 | 8,568 | 4,566 | -24,929 | 4,533 | 15,257 | 8,296 | -17,707 | -927 | 15,627 | -4,356 | -2,880 | -4,042 | 15,484 | 7,371 | -4,465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8,190 | -7,014 | 16,297 | 19,974 | 16,086 | 20,593 | 41,469 | 13,582 | 21,527 | -64,617 | -1,609 | -49,019 | -15,493 | -42,315 | -19,893 | -9,255 | 12,387 | -21,842 | 3,457 | -17,711 | 8,930 | -15,033 | 13,033 | -13,485 | -3,861 | -18,639 | -6,758 | -10,372 | -9,496 | -23,105 | -8,089 | -3,786 | -1,977 | -7,857 | 1,922 | -648 | 112 | -11,977 | 4,646 | -89 | -4,076 | -4,849 | 12,389 | 4,537 | -2,205 | -1,710 | 16,452 | 4,056 | 984 | -7,999 | 13,040 | -9,356 | -5,751 | -16,008 | -796 | -3,576 | -5,955 | -12,455 | -4,427 | -5,437 | -90 | 8,007 | 25,515 | -7,614.486 | -1,607.233 | -2,835.28 | -711.156 | -3,392.607 | -417.416 | -10,387.585 | 4,967.028 | -1,528.74 | 736.558 | -3,284.242 | 8,173.132 | 729.112 | -1,977.17 | -7,213.798 | 4,703.728 | 6,377.9 | -3,806.657 | -3,806.417 | -8,235.22 | 6,892.079 | -3,838.984 | -2,512.934 | 7,132.788 | 2,279.08 | 999.552 | 3,624.444 |
Change In Accounts Payables
| 61,941 | 8,680 | -40,625 | 3,931 | 30,932 | -13,982 | -25,443 | -23,651 | 15,396 | 40,933 | 32,819 | 6,010 | -1,285 | 48,887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,793 | -29,241 | 32,873 | -2,244 | 20,916 | -18,245 | 3,613 | -4,864 | -70,062 | -36,799 | 28,402 | 20,883 | -63,361 | -25,802 | 37,520 | 27,022 | -20,575 | -14,009 | 37,841 | 39,512 | -18,216 | -26,015 | 2,906 | 46,896 | -16,140 | -56,154 | 39,619 | 2,345 | -26,059 | -23,972 | 38,889 | 14,490 | 4,066 | -16,276 | 3,613 | 9,438 | -8,477 | 4,190 | 7,147 | 1,399 | -7,288 | -4,169 | 9,132 | -6,884 | 8,639 | 2,021 | 3,862 | -1,847 | -1,725 | 4,672 | -21,851 | 10,222 | -7,841 | 6,840 | 7 | -3,118 | 5,242 | 68 | 246 | 8,469 | -338 | -5,381 | 5,633 | -6,122.042 | 6,171.485 | -7,252.443 | 15,436.347 | -12,268.773 | 2,278.427 | -1,387.77 | -5,935.798 | -2,809.444 | 12,261.643 | 5,502.863 | 19,145.179 | -13,008.181 | -16,410.582 | -5,715.823 | 14,263.554 | -11,896.165 | 3,695.434 | 300.054 | 32,884.675 | -20,537.778 | 5,075.052 | 5,635.808 | 15,584.681 | -8,374.609 | 11,847.113 | -11,360.377 |
Other Non Cash Items
| 23,937 | 5,740 | 84,497 | -3,076 | 6,304 | -4,798 | 6,048 | 17,794 | 3,998 | -3,059 | 6,817 | 6,299 | 3,310 | 2,029 | -2,993 | 4,878 | 9,430 | 654 | 15,312 | 6,688 | 1,860 | 3,624 | -11,777 | -527 | 12,102 | -3,261 | -8,659 | 4,129 | 1,781 | -4,291 | -96,768 | 2,174 | 2,570 | -351 | -692 | 1,437 | 2,777 | 21 | 5,361 | 6,213 | 3,717 | 1,810 | -2,112 | -75 | 1,573 | 660 | 7,585 | 434 | -1,810 | 1,810 | -6,444 | 11,696 | 168 | 2,123 | -371 | 257 | -230 | 208 | 19,236 | 1,292 | 4,078 | -838 | 8,902 | 11,301.526 | -790.198 | 1,480.671 | -781.494 | 3,986.098 | -17,497.075 | 1,865.509 | 237.921 | -3,141.874 | 3,043.605 | -43.747 | 29.511 | 639.342 | 2,128.189 | -539.626 | -1,217.056 | 395.146 | -2,980.723 | -165.09 | 3,465.314 | -2,624.978 | 2,006.634 | 2,808.263 | 10,889.72 | -4,496.735 | 4,952.326 | 888.512 |
Operating Cash Flow
| 133,239 | 72,623 | 113,667 | 128,762 | 147,199 | 57,379 | 78,546 | 128,965 | 63,354 | -8,093 | 101,435 | 69,318 | 7,063 | 1,171 | 59,941 | 89,743 | 63,332 | 9,798 | 72,869 | 89,649 | 52,069 | 7,803 | 49,905 | 82,691 | 43,962 | -36,284 | 60,335 | 41,821 | 8,797 | -19,643 | 44,772 | 60,764 | 45,869 | 8,731 | 34,035 | 56,618 | 34,353 | 26,557 | 53,534 | 45,401 | 25,186 | 18,729 | 41,831 | 28,168 | 34,511 | 22,798 | 41,262 | 24,010 | 22,218 | 21,452 | 10,762 | 20,452 | 10,078 | 14,042 | 25,167 | 25,946 | 29,670 | 21,096 | 39,610 | 34,732 | 25,026 | 18,879 | 7,717 | 5,801.024 | 31,407.382 | 14,263.594 | 51,348.245 | 25,633.529 | 19,778.893 | 22,307.038 | 37,536.841 | 28,986.4 | 48,290.592 | 30,447.664 | 50,621.775 | 20,119.404 | 8,071.912 | 10,423.493 | 33,909.304 | 20,162.509 | 19,128.679 | 18,956.607 | 90,380.233 | -29,835.067 | 26,635.182 | 25,633.773 | 83,405.721 | -24,859.958 | 34,333.627 | 9,716.021 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -50,635 | -42,816 | -61,983 | -42,161 | -53,778 | -60,667 | -55,378 | -66,175 | -84,505 | -69,651 | -80,535 | -76,815 | -72,782 | -61,205 | -57,922 | -57,304 | -50,761 | -46,368 | -43,555 | -39,027 | -39,952 | -50,895 | -56,353 | -40,216 | -34,736 | -42,287 | -45,648 | -48,287 | -41,752 | -42,925 | -33,127 | -46,665 | -34,353 | -53,486 | -45,875 | -42,317 | -43,792 | -28,690 | -31,921 | -27,802 | -22,828 | -19,974 | -20,666 | -18,652 | -14,844 | -14,444 | -22,280 | -19,344 | -20,050 | -23,932 | -23,314 | -22,791 | -26,762 | -26,786 | -24,557 | -20,264 | -19,957 | -13,860 | -16,035 | -15,194 | -17,981 | -15,160 | -12,035 | -19,318.127 | -36,301.534 | -31,163.339 | -26,377.58 | -19,508.565 | -15,983.155 | -22,198.903 | -19,213.266 | -15,130.244 | -19,963.216 | -16,025.996 | -18,661.984 | -21,425.213 | -21,703.642 | -12,563.917 | -18,826.435 | -12,711.55 | -15,154.516 | -14,445.242 | -33,735.675 | -10,530.176 | -12,383.311 | -8,537.964 | -32,383.873 | -6,113.382 | -8,163.777 | -6,316.633 |
Acquisitions Net
| 2,771 | 7,502 | -7,665 | 10,658 | 7,313 | -4,627 | 5,256 | -2,393 | -4,361 | 287 | 1,525 | 427 | 1,105 | 311 | 1,546 | 3,300 | 413 | 6,219 | -234 | 566 | 124,596 | -112 | 20,060 | 1,848 | 908 | 5,120 | 9,666 | 1,861 | 18,047 | -138,847 | 126,347 | -8,788 | -4,803 | 5,411 | -12,852 | 2,160 | 43,792 | 28,690 | 31,921 | 27,802 | 22,828 | 19,974 | 20,666 | 18,652 | 14,844 | 14,444 | 22,280 | 19,344 | 20,050 | 23,932 | 0 | 0 | 0 | 26,786 | 24,557 | 20,264 | 0 | 0 | 780 | 15,194 | 17,981 | 15,160 | -4,374 | 19,318.127 | 0 | 0 | -12,880.843 | -19,500.573 | 1,945.022 | 334.38 | 1,548.776 | 99.109 | 0 | 0 | -52.67 | -24,381.769 | -11,089.224 | 536.631 | -95.016 | 236.562 | 0 | 0 | 4,188.399 | 1,445.255 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -18,852 | -32,134 | -12,118 | -24,679 | -12,587 | -11,717 | -18,880 | -12,413 | -13,538 | -9,388 | -11,084 | -44,815 | -12,527 | -9,856 | -30,853 | -39,705 | -23,161 | -30,702 | -29,476 | -20,256 | -8,686 | -18,627 | -25,979 | -16,696 | -18,441 | -27,268 | -33,440 | -21,874 | -51,954 | -50,561 | -49,423 | -4,966 | -12,412 | -7,668 | -6,886 | -7,602 | -5,312 | -8,664 | -11,649 | -8,337 | -7,283 | -3,840 | -4,777 | -6,028 | -3,568 | -7,605 | -5,258 | -2,844 | -5,841 | -1,301 | -2,951 | -3,840 | -3,828 | -5,621 | -53,733 | -32,043 | -52,977 | -30,136 | -49,001 | -63,406 | -38,667 | -30,646 | -43,660 | 67,191.008 | -79,579.862 | -1,802.145 | 12,166.553 | -6,591.35 | -10,198.7 | -21,674.24 | -6,584.53 | -11,709.39 | -15,037.828 | -1,342.419 | -732.092 | -2.731 | -3,445.544 | -71.987 | -2,231.941 | 0.994 | -0.915 | -197.39 | -384.523 | 45.301 | -86.514 | -9.94 | -7,168.785 | 0 | 0 | -29.88 |
Sales Maturities Of Investments
| 33,866 | 3 | 124 | 562 | 10,100 | 16,621 | 13,217 | 12,726 | 5,518 | 49,264 | 7,268 | 8,848 | 26,471 | 42,108 | 20,296 | 26,519 | 17,207 | 27,664 | 19,069 | 5,871 | 33,609 | 23,387 | 17,041 | 14,588 | 19,580 | 41,423 | 25,304 | 63,402 | 54,126 | 50,357 | 10,428 | 9,313 | 11,883 | 7,596 | 6,917 | 7,346 | 9,585 | 11,333 | 11,188 | 4,978 | 2,214 | 4,155 | 12,060 | 1,893 | 8,166 | 4,994 | 5,328 | 4,786 | 2,553 | 2,031 | 0 | 8,723 | 16,295 | 39,773 | -116,285 | 51,548 | 0 | 42,722 | 28,527 | 54,654 | 29,776 | 19,088 | 5,513 | 4,301.856 | 20.891 | 5,326.253 | -10,169.284 | 13,935.238 | 10,830.534 | 5,031.59 | 9,995.912 | 5,018.301 | 0 | 0 | 1,630.074 | 616.095 | 1,268.992 | 773.446 | 941.461 | 642.191 | 16.91 | 191.3 | 1,783.126 | -1,837.46 | 1,749.563 | 88.862 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -11,389 | -12,946 | 12,862 | 6,352 | -71 | 10,869 | -1,139 | 2,897 | 13,999 | 255 | 1,127 | 58 | 181 | 169 | 332 | 738 | -40 | 1,094 | 803 | -320 | 436 | 839 | 859 | -285 | 1,137 | -482 | 1,679 | 23 | -987 | 5,711 | 12,509 | 803 | 385 | -95 | 21,535 | 4,376 | -45,979 | -28,350 | -33,775 | -44,705 | -21,396 | -18,862 | -19,629 | -16,001 | -11,555 | -13,388 | -21,514 | -20,295 | -26,725 | -21,076 | 17,771 | 10,875 | 17,607 | -26,817 | 139,858 | -19,873 | 43,409 | 42,708 | 7,295 | -14,870 | -17,496 | -15,962 | -254 | -149,929.732 | -182.942 | 1,353.547 | -22,431.626 | -13,973.43 | 9.125 | -55.053 | -55.96 | -35.864 | 6,112.698 | 960.032 | 2,226.953 | 419.29 | 11,811.519 | -10,563.363 | -30.075 | -64.476 | 439.601 | 293.094 | -57.179 | 20,554.962 | 322.06 | 237.485 | 1,899.11 | 11,295.047 | 921.853 | 203.184 |
Investing Cash Flow
| -44,239 | -55,762 | -68,780 | -49,268 | -49,023 | -49,521 | -56,924 | -65,358 | -82,887 | -29,233 | -83,224 | -112,297 | -57,552 | -28,473 | -66,601 | -66,452 | -56,342 | -42,093 | -53,393 | -53,166 | 110,003 | -45,408 | -44,372 | -40,761 | -31,552 | -23,494 | -42,439 | -4,875 | -22,520 | -176,265 | 66,734 | -50,303 | -39,300 | -48,242 | -37,161 | -36,037 | -41,706 | -25,681 | -34,236 | -48,064 | -26,465 | -18,547 | -12,346 | -20,136 | -6,957 | -15,999 | -21,444 | -18,353 | -30,013 | -20,346 | -8,494 | -15,756 | -12,983 | 7,335 | -30,160 | -368 | -29,525 | -1,288 | -28,434 | -23,622 | -26,387 | -27,520 | -54,810 | -78,436.869 | -116,043.447 | -26,285.684 | -59,692.78 | -45,638.68 | -13,397.174 | -38,562.226 | -14,309.069 | -21,758.088 | -28,888.345 | -16,408.383 | -15,589.719 | -44,774.327 | -23,157.899 | -21,889.19 | -20,242.006 | -11,896.28 | -14,698.92 | -14,158.238 | -28,205.852 | 9,677.882 | -10,398.202 | -8,221.557 | -37,653.547 | 5,181.665 | -7,241.924 | -6,143.329 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -62,296 | -52,649 | -48,276 | -30,481 | 38,030 | -3,098 | 14,118 | 41,380 | 9,046 | -4,009 | 0 | 0 | 21,369 | -20,969 | 0 | 15,478 | 37,455 | -32,377 | -1,675 | -93,811 | 32,570 | -20,930 | 16,645 | -25,740 | 34,943 | -2,723 | -22,838 | -15,873 | 175,734 | -80,954 | -10,427 | 32,537 | 20,929 | 8,132 | 57,056 | 6,492 | 6,731 | -27,493 | 7,838 | -17,357 | 148 | -37,081 | 5,392 | -9,874 | 6,809 | 3,376 | -477 | 2,695 | 9,236 | -10,934 | 13,412 | 18,329 | 5,940 | -19,475 | 2,841 | -6,163 | -769 | -17,721 | 754 | -13,644 | 11,025 | 25,559 | 108,154 | 76,998 | 31,298 | -4,308.367 | -247.059 | -655.64 | -440.544 | -784.52 | -30.33 | -567.95 | -2,210.719 | 3,040.711 | 0 | 0 | -18.967 | -42.821 | 5.073 | -294.921 | 56.009 | -1,531.196 | 291.139 | -132.07 | -60.838 | -613.974 | 423.308 | -181.004 | -305.732 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.426 | -5.599 | 83.575 | 775.048 | 402.99 | 254.146 | 200.392 | 299.702 | 0 | 0 | 0 | 140.869 | 0 | 0 | 0 | 59.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -3.039 | -7.943 | -2.018 | -657.461 | 698.502 | 105.537 | -39,283.083 | -9.907 | -7.033 | 6,570.443 | -6,585.433 | -790.491 | 397.148 | 0 | 0 | 124.643 | 103.852 | 0 | 0 | 0 | 0 | -1,791.072 | -1.078 | -1,202.115 | 1,177.288 | -1,213.853 | -2.988 |
Dividends Paid
| -192 | -21,771 | -53 | -22,003 | -134 | -19,962 | -34 | -20,118 | -210 | -16,836 | -23 | -12,600 | -113 | -11,251 | -24 | -11,346 | -162 | -11,206 | -21 | -10,547 | -939 | -9,962 | -20 | -10,085 | -130 | -8,713 | -19 | -7,553 | -141 | -7,425 | -18 | -7,551 | -157 | -7,406 | -21 | -7,545 | -114 | -6,184 | -16 | -5,020 | -141 | -4,892 | -21 | -3,757 | -197 | -3,579 | -31 | -5,002 | -199 | -4,838 | -27 | -5,136 | -186 | -4,972 | -24 | -5,138 | -113 | -3,760 | 0 | -3,870 | 0 | -7,739 | 0 | -9,062.464 | -44.059 | -9,037.596 | -261.547 | -7,442.516 | -22.813 | -7,956.401 | -24.554 | -6,619.795 | 0 | 0 | -53.646 | -5,254.801 | -46.802 | -5,286.229 | -123.661 | -3,893.69 | -61.849 | -3,999.783 | -3,199.493 | -14.823 | -21.836 | -3,309.341 | -2,589.898 | -605.168 | -30.638 | -2,646.412 |
Other Financing Activities
| -10,246 | 61,713 | -3,692 | -2,148 | -2,887 | -2,113 | -2,713 | -1,414 | -2,602 | -2,572 | -9,016 | 84,945 | 37,973 | -2,933 | -19 | 26,154 | -6,043 | -125 | -1 | -114 | -4,910 | 18 | 9,187 | -92 | 14,580 | -210 | -145 | 28 | -8,995 | 38 | 154 | -1,291 | -7,358 | 23,789 | -24,974 | 52 | -20,254 | 9,934 | 11,980 | -3,607 | -3,152 | 6,469 | 367 | 382 | -13,980 | -579 | -17 | -215 | -160 | 27 | -13,264 | -1,490 | 11,244 | 13 | 144 | 71 | 104 | 422 | -641 | -6,036 | 24 | -521 | -743 | 366.039 | -319.739 | -79.982 | -3.136 | -38.322 | -280.389 | -44.091 | 0.226 | -44.911 | -6,685.873 | -43.862 | -219.28 | 607.355 | 132.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -10,438 | -22,354 | -56,394 | -72,427 | -33,502 | 15,955 | -5,845 | -7,414 | 38,568 | -10,362 | -13,048 | 79,102 | 37,860 | 9,829 | -21,012 | 14,808 | 9,273 | 26,124 | -32,399 | -12,336 | -99,660 | 22,626 | -11,763 | 6,468 | -11,290 | 26,020 | -2,887 | -30,363 | -25,009 | 168,347 | -80,818 | -19,269 | 25,022 | 37,312 | -16,863 | 49,563 | -13,876 | 10,481 | -15,529 | -789 | -20,650 | 1,725 | -36,735 | 2,017 | -24,051 | 2,651 | 3,328 | -5,694 | 2,336 | 4,425 | -24,225 | 6,786 | 29,387 | 981 | -19,355 | -2,226 | -6,172 | -4,107 | -18,362 | -9,152 | -13,620 | 2,765 | 24,939 | 99,856.581 | 76,626.259 | 22,381.16 | -5,204.084 | -7,034.994 | -724.105 | -46,949.072 | -366.657 | -6,447.922 | -482.988 | -8,540.311 | 2,869.596 | -4,250.417 | -622.578 | -5,164.328 | -41.839 | -3,784.764 | -1,769.05 | -3,882.98 | -6,385.848 | 2,200.31 | -1,944.978 | -3,371.258 | -4,405.987 | 995.428 | -1,425.496 | -2,955.132 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 38,119 | 35,050 | -23,008 | 21,538 | 26,186 | 15,174 | -38,716 | 11,077 | 35,994 | 26,355 | 13,351 | 2,276 | 5,786 | 24,804 | 2,584 | 1,159 | -1,396 | -7,810 | 8,931 | -4,331 | -11,905 | 1,891 | -5,990 | -1,391 | 5,511 | -14,795 | 2,197 | 4,232 | 2,303 | -10,958 | 34,746 | -5,222 | -24,918 | -17,541 | -139 | -7,929 | 5,690 | -2,280 | 22,826 | 16,863 | -3,448 | -6,183 | 18,800 | -1,164 | 9,956 | 15,587 | 17,115 | -2,396 | -6,815 | 9,007 | 2,241 | -8,888 | -2,801 | 3,643 | -4,007 | -4,672 | -7,535 | -89 | 2,637 | -7,420 | -1,764 | 10,652 | -23,602.895 | -4,238.088 | 9,372.982 | -20,612.753 | -1,897.249 | -10,121.238 | 8,058.501 | -1,844.341 | 2,455.922 | 3,210.784 | -1,806.459 | 258.455 | 4,957.825 | 2,626.132 | 2,933.836 | 2,777.243 | -5,216.598 | 2,591.466 | 2,570.854 | -7,322.178 | 2,202.393 | -6,003.139 | 629.701 | -3,838.635 | 3,305.678 | 1,687.044 | -6,067.672 |
Net Change In Cash
| 14,088 | 32,626 | 23,543 | -15,941 | 86,212 | 49,999 | 30,951 | 17,477 | 30,112 | -11,694 | 31,518 | 49,474 | -10,353 | -11,687 | -2,868 | 40,683 | 17,422 | -7,567 | -20,733 | 33,078 | 58,081 | -26,884 | -4,339 | 42,408 | -271 | -28,247 | 214 | 8,780 | -34,500 | -25,258 | 36,477 | 9,191 | 26,369 | -27,117 | -37,530 | 70,005 | -29,158 | 17,047 | 1,489 | 19,374 | -5,066 | -1,541 | -13,433 | 28,849 | 2,339 | 19,406 | 38,733 | 17,078 | -7,855 | -1,284 | -12,950 | 13,723 | 17,594 | 19,557 | -20,705 | 19,345 | -10,699 | 8,166 | -7,275 | 4,595 | -22,401 | -7,640 | -11,502 | 4,233.914 | -13,058.033 | 19,732.052 | -29,339.211 | -34,142.57 | -5,293.547 | -55,145.759 | 20,571.464 | 3,256.273 | 23,186.361 | 3,692.51 | 39,436.121 | -23,425.308 | -13,189.575 | -13,696.19 | 19,941.34 | -1,829.764 | 1,715.05 | 3,486.243 | 22,370.072 | 6,752.006 | 9,409.162 | 14,670.659 | 14,826.58 | 5,119.293 | 27,916.695 | -5,450.112 |
Cash At End Of Period
| 696,712 | 682,624 | 649,998 | 626,455 | 642,396 | 556,184 | 506,185 | 475,234 | 457,757 | 427,645 | 439,339 | 407,821 | 358,347 | 368,700 | 380,387 | 383,255 | 342,572 | 325,150 | 332,717 | 353,450 | 320,372 | 262,291 | 289,175 | 293,514 | 251,106 | 251,377 | 279,624 | 279,410 | 270,630 | 305,130 | 330,388 | 293,911 | 284,720 | 258,351 | 285,468 | 322,998 | 252,993 | 282,151 | 265,104 | 263,615 | 244,241 | 249,307 | 250,848 | 264,281 | 235,432 | 233,093 | 213,687 | 174,954 | 157,876 | 165,731 | 167,015 | 179,965 | 166,242 | 148,648 | 129,091 | 149,796 | 130,451 | 141,150 | 132,984 | 140,259 | 135,664 | 158,065 | 165,705 | 177,207 | 172,973.086 | 186,031.119 | 165,624.691 | 194,963.902 | 229,106.472 | 234,400.019 | 288,728.709 | 268,157.245 | 264,900.972 | 241,714.611 | 240,451.981 | 201,015.86 | 224,441.168 | 237,630.743 | 252,055.341 | 232,114.001 | 233,943.765 | 232,228.715 | 223,412.439 | 201,042.367 | 194,290.361 | 184,881.199 | 167,670.383 | 152,843.803 | 147,724.51 | 119,807.814 |