CF Bankshares Inc.
NASDAQ:CFBK
21.96 (USD) • At close January 15, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 4.205 | 1.695 | 3.013 | 4.235 | 4.031 | 4.223 | 4.448 | 4.671 | 4.249 | 4.726 | 4.518 | 4.467 | 4.076 | 3.489 | 6.421 | 7.348 | 10.186 | 10.068 | 2.006 | 3.023 | 2.617 | 2.28 | 1.681 | 1.296 | 1.055 | 1.13 | 0.792 | -0.299 | 0.685 | 0.556 | 0.404 | 0.384 | 0.505 | 0.422 | 0.316 | 3.429 | 0.33 | 0.467 | 0.251 | 0.309 | 0.286 | 0.098 | -0.214 | 0.831 | -0.385 | -0.554 | -0.81 | -0.434 | -1.909 | -0.684 | -0.739 | -1.359 | -0.435 | -1.917 | -1.714 | -0.99 | -0.232 | -5.553 | -0.095 | -2.195 | -6.688 | -0.762 | -0.246 | 0.09 | 0.285 | 0.224 | 0.124 | 0.297 | -0.483 | 0.084 | 0.085 | 0.087 | 0.094 | 0.006 | -0.224 | -0.663 | -2.068 | -0.27 | -0.289 | -0.445 | -0.665 | -0.284 | -0.268 | -1.269 | -0.034 | 0.052 | -1.123 | 0.211 | 0.114 | 0.14 | 0.209 | 0.052 | 1.725 | -1.297 | 0.118 | 0.038 | 0.137 | 0.182 | -0.081 | 0 | 0.2 | 0.2 | 0.2 | -0.12 | 0.18 |
Depreciation & Amortization
| 0.119 | 0.122 | 0.13 | 0.141 | -0.189 | 0.016 | -0.072 | -0.086 | -0.135 | -0.094 | -0.07 | -0.334 | -0.315 | -0.807 | -0.614 | -0.483 | -0.319 | -0.254 | -0.073 | -0.003 | 0.092 | 0.104 | 0.027 | 0.038 | 0.051 | 0.076 | 0.042 | 0.049 | 0.037 | -0.001 | 0.031 | 0.04 | 0.023 | 0.037 | 0.045 | 0.043 | 0.096 | 0.051 | 0.046 | 0.073 | 0.092 | 0.134 | 0.122 | 0.143 | 0.148 | 0.163 | 0.188 | 0.198 | 0.226 | 0.242 | 0.244 | 0.299 | 0.358 | 0.471 | 0.114 | 0 | 0.275 | 0.268 | 0.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0.56 | -0.277 | -0.277 | 0.553 | -0.199 | -0.039 | 0.141 | 0.158 | -0.058 | 0.566 | -0.451 | 0.466 | 0.319 | -0.004 | -0.008 | -1.368 | -1.646 | 0.007 | -0.038 | -0.195 | 0.002 | 0.014 | -0.008 | 0.075 | 0.004 | 0.004 | 0.002 | 1.012 | 0.043 | 0.023 | -0.096 | 0.652 | 0.012 | -0.01 | -0.031 | -3.169 | -0.014 | -0.134 | 0.003 | -0.105 | -0.132 | -0.024 | 0.003 | -1.32 | 0.077 | 0.217 | 0.32 | 0.072 | 1.686 | -0.682 | 0.471 | 2.05 | -0.286 | -0.207 | 2.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.326 | 0.283 | 0.233 | 0.297 | 0.293 | 0.299 | 0.283 | 0.251 | 0.246 | 0.222 | 0.18 | 0.18 | 0.171 | 0.195 | 0.161 | 0.121 | 0.24 | 0.207 | 0.143 | 0.137 | 0.136 | 0.138 | 0.116 | 0.086 | 0.098 | 0.096 | 0.096 | 0.065 | 0.059 | 0.061 | 0.061 | 0.03 | 0.033 | 0.029 | 0.03 | 0.032 | 0.031 | 0.036 | 0.035 | 0.047 | 0.069 | 0.075 | 0.074 | 0.077 | 0.032 | 0.029 | 0.021 | 0.005 | -0.004 | 0.004 | 0.006 | 0.007 | 0.008 | 0.012 | 0.013 | 0 | 0.007 | -0.02 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4.332 | -0.008 | -4.518 | 2.943 | -2.508 | -1.797 | 0.875 | 1.79 | -4.457 | -1.433 | -1.342 | 0.152 | 1.542 | 5.736 | -4.722 | 7.54 | -9.935 | -2.189 | 0.635 | -0.129 | -0.342 | -1.349 | -0.259 | 0.154 | -0.293 | 0.113 | -0.359 | 0.31 | -0.093 | -0.168 | -0.348 | -0.624 | 0.627 | -0.019 | 1.105 | -0.006 | 0.225 | 0.416 | -0.147 | -0.336 | -1.908 | 1.33 | 0.876 | -0.505 | 0.319 | -0.344 | -0.048 | -1.15 | 1.104 | -0.073 | 0.046 | -0.426 | -0.258 | 0.522 | -0.109 | -10.356 | 6.773 | -14.423 | 15.062 | -9.409 | -7.988 | -0.946 | 12.646 | -1.132 | 3.103 | 3.805 | -2.213 | 8.985 | 13.193 | 17.651 | 3.085 | 38.913 | 201.324 | -12.764 | -0.993 | -19.652 | -129.26 | -7.673 | 9.621 | 122.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.721 | 0.246 | -11.967 | 6.207 | -6.207 | 0 | 37.088 | 4.08 | -33.501 | -7.667 | 0 | 0 | 0 | 0.6 | 29.5 | -30.1 | -0.1 | 0.2 |
Accounts Receivables
| -0.89 | -0.125 | 1.015 | 0.44 | -2.83 | -1.31 | 1.024 | 0.44 | -3.477 | -1.637 | -1.801 | 1.027 | 2.008 | 9.416 | 5.429 | 4.233 | -7.174 | -8.922 | -6.588 | -0.236 | -0.886 | -1.299 | -0.991 | -0.306 | -0.439 | -0.478 | -0.256 | 0.191 | 0.881 | -1.85 | 0.184 | -0.602 | 0.29 | 0.272 | 0.939 | 0.328 | 0.071 | 0.232 | 0.362 | -0.59 | 0.006 | -0.543 | 0.887 | -0.396 | 0.177 | -0.074 | -0.116 | -0.74 | 1.192 | -0.387 | -0.28 | 0.514 | -0.515 | -0.12 | 0.026 | 0 | 0.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -236.377 | -227.177 | -196.637 | -192.03 | -202.309 | -202.812 | -217.766 | -226.778 | -239.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Accounts Payables
| 5.426 | 0.112 | -5.538 | 2.5 | 0.319 | -0.491 | -0.14 | 1.358 | -0.971 | 0.213 | 0.459 | -0.867 | -0.457 | -3.67 | -10.141 | 3.316 | -2.753 | 6.742 | 7.232 | 0.115 | 0.552 | -0.042 | 0.712 | 0.46 | 0.146 | 0.591 | -0.103 | 0.119 | -0.974 | 1.682 | -0.532 | -0.022 | 0.337 | -0.291 | 0.166 | -0.334 | 0.154 | 0.184 | -0.509 | 0.254 | -1.914 | 1.873 | -0.011 | -0.109 | 0.142 | -0.27 | 0.068 | -0.41 | -0.153 | 0.346 | 0.359 | -0.906 | 0.288 | 0.675 | -0.103 | 0 | 0.933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.2 |
Other Working Capital
| -8.868 | 0.005 | -5.533 | 0.003 | 0.003 | 0.004 | -0.009 | -0.008 | -0.009 | 0.204 | 0.459 | 0.152 | -0.009 | -0.01 | -0.01 | -0.009 | -0.008 | -0.009 | -0.009 | -0.008 | -0.008 | -0.008 | 0.02 | 0.46 | 0.146 | 0.591 | -0.103 | 0.119 | -0.974 | 1.682 | -0.532 | -0.022 | 0.337 | -0.291 | 0.166 | -0.334 | 0.154 | -0.19 | -0.135 | 0.254 | -1.914 | 1.873 | -0.011 | -0.109 | 236.377 | 227.177 | 196.637 | 192.03 | 202.374 | 202.78 | 217.733 | 226.744 | 239.47 | 0.522 | -0.109 | -10.356 | 6.773 | -14.423 | 15.062 | -9.409 | -7.988 | -0.946 | 12.646 | -1.132 | 3.103 | 3.805 | -2.213 | 8.985 | 13.193 | 17.651 | 3.085 | 38.913 | 201.324 | -12.764 | -0.993 | -19.652 | -129.26 | -7.673 | 9.621 | 122.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.246 | -11.967 | 0 | -6.207 | 0 | 0 | 4.08 | -33.501 | -7.667 | 0 | 0 | 0 | 0 | 29.5 | -30.1 | 0.1 | -0.2 |
Other Non Cash Items
| -2.142 | 3.024 | 1.054 | 0.271 | 1.023 | -0.861 | 0.104 | 0.002 | 0.435 | 8.442 | 17.698 | 49.511 | 157.885 | 188.976 | -163.64 | -34.835 | -74.779 | -68.323 | 32.276 | -45.848 | -30.234 | -25.615 | -9.923 | 6.658 | 2.312 | -17.596 | -7.74 | 2.35 | -2.894 | 0.155 | 1.949 | -0.364 | 0.257 | -1.015 | -0.692 | -0.843 | 1.349 | 0.596 | 1.979 | 2.502 | -2.426 | 0.93 | -0.82 | 1.512 | -4.265 | 1.579 | -1.559 | 1.699 | -1.469 | 0.182 | -0.001 | -0.001 | 0.001 | 1.138 | -0.002 | 11.86 | -2.721 | 18.165 | -14.443 | 10.032 | 18.529 | -1.402 | -14.098 | 1.928 | -0.708 | -4.527 | 0.929 | -7.824 | -12.732 | -16.842 | -2.079 | -38.367 | -200.346 | 12.944 | 0.561 | 19.307 | 134.026 | 5.634 | -10.1 | -123.036 | 0.349 | 0.347 | -0.408 | -1.923 | -0.79 | 2.581 | -0.892 | -8.776 | -2.856 | 11.716 | 1.864 | -2.428 | 0.734 | -35.398 | -5.77 | 33.671 | 7.612 | -0.007 | 0.726 | -0.4 | -1.2 | -29.8 | 30.8 | 0.62 | -0.93 |
Operating Cash Flow
| -1.264 | 4.839 | -0.858 | 8.44 | 2.451 | 1.841 | 5.779 | 6.786 | 0.28 | 12.165 | 20.533 | 54.442 | 163.678 | 197.585 | -162.402 | -21.677 | -76.253 | -60.484 | 34.949 | -43.015 | -27.729 | -24.428 | -8.366 | 8.307 | 3.227 | -16.177 | -7.167 | 3.487 | -2.163 | 0.626 | 2.001 | 0.118 | 1.457 | -0.556 | 0.773 | -0.514 | 2.017 | 1.432 | 2.167 | 2.49 | -4.019 | 2.543 | 0.041 | 0.738 | -4.074 | 1.09 | -1.888 | 0.39 | -0.366 | -1.011 | 0.027 | 0.57 | -0.612 | 0.019 | 0.504 | 0.514 | 3.82 | -1.811 | 0.524 | -1.572 | 3.853 | -3.11 | -1.698 | 0.886 | 2.68 | -0.498 | -1.16 | 1.458 | -0.022 | 0.893 | 1.091 | 0.633 | 1.072 | 0.186 | -0.656 | -1.008 | 2.698 | -2.309 | -0.768 | -0.601 | -0.316 | 0.063 | -0.676 | -3.192 | -0.824 | 2.633 | -2.015 | 3.156 | -2.496 | -0.111 | 8.28 | -8.583 | 2.459 | 0.393 | -1.572 | 0.208 | 0.082 | 0.175 | 0.645 | -0.4 | -0.4 | -0.1 | 0.9 | 0.4 | -0.55 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.028 | -0.008 | -0.003 | -0.013 | 0 | -0.147 | -0.501 | -0.107 | -0.315 | -0.205 | -0.278 | -2.049 | -0.302 | -0.472 | -0.139 | -0.161 | -0.03 | -0.059 | -0.135 | -0.024 | -0.102 | -0.235 | -0.082 | -0.201 | -0.112 | -0.157 | -0.142 | -0.019 | -0.227 | -0.036 | -0.03 | -0.003 | -0.016 | -0.022 | -0.006 | -0.007 | -0.02 | -0.012 | -0.006 | -0.005 | -0.042 | -0.155 | -0.259 | -0.143 | -0.156 | -0.036 | -0.006 | -0.002 | 0 | 0 | -0.022 | -0.016 | 0 | -0.052 | -0.001 | -0.007 | -0.004 | -0.03 | -0.015 | -0.01 | -0.008 | -0.01 | -0.012 | -0.107 | -0.068 | -0.034 | -0.002 | -0.037 | -0.199 | -1.46 | -0.573 | -0.206 | -1.078 | -0.009 | -0.113 | -0.2 | -0.233 | -0.203 | -0.026 | -0.02 | -0.053 | -0.555 | -0.399 | -0.731 | -0.403 | 0 | 0 | 0 | 0 | -0.07 | -0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.31 | -0.04 |
Acquisitions Net
| 0 | 0 | 0 | -33.357 | 0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.371 | -75.66 | -54.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32.332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.624 | 0 | 0 | 0 | 0 | 0.107 | 0.068 | 0.034 | 0.002 | 0.037 | 0 | 1.46 | 0.573 | 0.206 | 0 | 0.009 | 0.113 | 0.2 | 0.233 | 0.203 | 0.026 | 0.02 | 0.053 | 0 | 0 | 0.731 | 0.403 | 0 | 0 | 0 | 0 | 0.07 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 |
Purchases Of Investments
| 1.348 | -1.17 | 0 | -1 | 0.794 | -1.2 | 0 | -0.627 | 0.017 | -0.017 | 0 | -1.84 | -0.155 | -10.283 | -3.76 | -5.47 | -0.161 | -0.706 | -7.054 | -0.039 | -0.164 | -2.217 | -0.34 | -0.5 | -0.225 | -1.475 | -0.024 | -0.504 | -0.041 | 0 | -1.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.447 | 0 | -4.463 | -2.537 | -7.923 | -1.059 | 0 | 0 | -2.115 | -11.747 | -2.165 | -12.572 | 0 | -1.667 | 0 | 0 | 0.065 | -0.954 | -3.134 | -2.894 | -0.994 | 0 | -4.124 | -0.749 | -0.642 | 0 | -1.004 | -6.379 | 5.037 | -1.016 | -2.004 | -2.017 | -1.005 | -3.089 | 0 | 0 | -13.23 | -17.365 | -15.383 | -0.936 | -3.55 | -5.486 | -8.196 | -4.566 | -0.156 | -0.002 | 0 | 0 | 0 | 0 | -0.056 | -0.118 | 12.2 | -1.6 | -12.5 | -35.5 | 0 | 0 |
Sales Maturities Of Investments
| 0.001 | 0.501 | 0.603 | 0.67 | 0.774 | 2.486 | 0.634 | 0.688 | 0.641 | 0.658 | 2.112 | 0.763 | 0.692 | 2.188 | 2.143 | 1.263 | 1.258 | 0.646 | 2.518 | 1.018 | 1.023 | 0.563 | 1.067 | 1.256 | 0.531 | 1.028 | 0.53 | 0.539 | 1.034 | 1.072 | 0.042 | 1.055 | 0.058 | 0.062 | 0.086 | 2.106 | 2.123 | 0.207 | 1.073 | 2.675 | 0.453 | 0.406 | 0.539 | 4.013 | 1.566 | 2.222 | 3.076 | 2.669 | 2.974 | 5.092 | 2.906 | 8.376 | 8.984 | 2.066 | 2.671 | 2.881 | 6.337 | 1.111 | 10.476 | 1.38 | 1.882 | 1.846 | 1.311 | 2.016 | 1.977 | 4.104 | 4.07 | 1.84 | 3.045 | 1.425 | 1.784 | 1.053 | 0.883 | 5.778 | 1.874 | 2.03 | 2.906 | 0.535 | 0.544 | 0.611 | 12.226 | 5.41 | 2.058 | 6.334 | 25.624 | 0 | 7.289 | 8.562 | 5.833 | 9.359 | 4.282 | -3.623 | 12.722 | 2.204 | 2.512 | 1.276 | 1.788 | 1.835 | 15.075 | -9.5 | 3.5 | 17 | 5.7 | 0 | 0 |
Other Investing Activites
| -29.577 | 2.534 | 0.091 | -1.892 | -30.057 | -15.606 | -45.098 | -98.385 | -95.698 | -95.872 | -65.292 | -89.673 | -76.006 | 0.003 | -7.342 | -36.753 | -30.497 | -141.42 | -42.993 | -32.774 | -31.781 | -32.868 | 0.05 | -57.17 | -22.958 | -48.077 | -16.07 | -18.644 | -21.879 | -4.62 | -14.821 | -22.907 | -4.988 | -22.475 | -3.443 | -12.597 | -3.916 | -17.949 | -10.049 | -14.495 | 0.184 | -38.907 | -1.311 | -36.783 | 10.28 | -13.478 | -14.012 | 1.764 | 8.767 | 7.659 | 10.708 | 6.22 | 10.598 | 4.091 | 11.396 | 9.232 | 10.795 | 1.206 | 4.302 | -2.393 | -5.089 | 1.307 | -2.969 | -2.535 | -1.045 | -6.466 | 5.6 | -8.895 | -13.748 | -19.346 | -6.352 | -15.327 | -2.112 | -24.804 | -19.705 | -21.153 | 1.418 | -10.861 | -8.627 | -11.089 | -19.163 | -14.55 | -7.611 | -3.087 | 0.29 | 12.23 | 0.146 | -2.437 | 0.824 | 2.645 | 4.652 | 9.642 | 1.396 | 2.481 | 2.159 | -3.352 | -2.039 | -4.651 | -9.896 | -3.6 | -2.9 | -1.5 | -1.2 | 9.04 | 2.47 |
Investing Cash Flow
| -28.256 | 1.857 | -2.085 | -35.592 | -28.489 | -13.267 | -44.965 | -98.431 | -95.355 | -96.077 | -63.458 | -92.799 | -75.771 | -84.224 | -63.936 | -41.121 | -29.43 | -141.539 | -47.664 | -31.819 | -31.024 | -34.757 | -13.802 | -56.615 | -22.764 | -48.681 | -15.706 | -18.628 | -21.113 | -3.584 | -16.053 | -21.855 | -4.946 | -22.435 | -3.363 | -10.498 | -1.813 | -17.754 | -8.982 | -11.825 | 0.595 | -38.656 | -1.031 | -32.913 | 11.69 | -11.292 | -10.942 | -34.348 | 11.741 | 8.288 | 11.055 | 6.657 | 18.523 | 6.105 | 14.066 | 9.991 | 5.381 | 0.122 | 4.815 | -1.023 | -4.882 | 3.143 | -1.67 | -0.454 | -0.022 | -5.496 | 6.776 | -8.049 | -10.902 | -22.045 | -5.317 | -14.916 | -2.307 | -20.03 | -24.21 | -14.086 | 3.308 | -12.33 | -10.1 | -11.483 | -10.026 | -9.695 | -5.952 | -9.983 | 8.549 | -3.153 | 6.499 | 2.575 | 1.171 | 3.808 | 4.368 | 5.863 | 14.116 | 4.685 | 4.671 | -2.076 | -0.251 | -2.872 | 5.061 | -0.9 | -1 | 3 | -31 | 8.73 | 2.43 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -28.5 | 26.151 | 1 | 0 | 0 | -27 | 27.5 | 6.65 | 27.2 | -7.65 | -6.5 | 48.508 | -33.072 | -63.604 | -76.532 | -17.799 | -3.594 | 103.931 | 40.375 | -1 | 4 | 0 | -1 | 7.612 | 2 | 0 | 6 | -5.5 | 5.5 | -8 | 8 | 0 | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 0 | -2.5 | 6.526 | 0 | -6.955 | 6.955 | 3 | 0 | -5.742 | 0 | 0 | -3 | -4.5 | -0.7 | 16.23 | -15.142 | 15.142 | -8.065 | 4.428 | -3 | 5.742 | -0.85 | -9.15 | -8.575 | -8.375 | 5.7 | -0.725 | 2.13 | 9.875 | 5.65 | 6.25 | -10.178 | 12.653 | 0.8 | 9.05 | -7.1 | 5.15 | -27.524 | 8.517 | 8.07 | 12.05 | 6.05 | 1.444 | -0.028 | -0.064 | -5.026 | -0.133 | -2.235 | -0.046 | -6.649 | -9.726 | -4.242 | -4.08 | -4.095 | -1.802 | 1.146 | -2.118 | 2.84 | 2.8 | 3.4 | -0.4 | 13.5 | 0 | 0 |
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 | -0.011 | -0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.85 | 0 | 0 | 0 | 14.558 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Repurchased
| -0.007 | -0.044 | -0.301 | -0.176 | -0.043 | -0.009 | -0.071 | -0.1 | -1.776 | -0.257 | -0.379 | -2.098 | -0.728 | -0.263 | -0.022 | -0.005 | 0 | -0.599 | -0.076 | -0.023 | 0 | 0 | 0 | -0.042 | 0 | 0 | 0 | -0.049 | 0 | 0 | 0 | 0 | -0.001 | -0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.19 | 0 |
Dividends Paid
| -0.388 | -0.387 | -0.386 | -0.386 | -0.385 | -0.385 | -0.32 | -0.318 | -0.321 | -0.257 | -0.257 | -0.26 | -0.196 | -0.196 | -0.196 | -0.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.188 | -0.187 | -0.188 | -0.187 | -0.188 | -0.187 | -0.188 | -0.187 | -0.188 | -0.187 | -0.188 | -0.187 | -0.174 | -0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.09 | -0.091 | -0.09 | -0.09 | -0.09 | -0.091 | -0.275 | -0.205 | -0.21 | -0.223 | -0.222 | -0.222 | -0.361 | -0.41 | -0.409 | -0.409 | -0.409 | -0.409 | -0.202 | -0.202 | -0.202 | -0.201 | -0.196 | -0.186 | -0.182 | -0.184 | -0.183 | -0.179 | -0.152 | -0.176 | -0.149 | -0.092 | -0.151 | -0.153 | -0.155 | -0.097 | -0.14 | -0.123 | -0.122 | -0.11 | -0.112 | -0.107 | -0.111 | -0.1 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 50.16 | -27.533 | -22.073 | 59.546 | 24.629 | 56.172 | 74.538 | 39.134 | 113.188 | 78.636 | 51.76 | 90.637 | -120.071 | -40.791 | 207.308 | 209.607 | 124.685 | 100.715 | 1.889 | 84.414 | 57.729 | -2.485 | 51.857 | 48.632 | 44.166 | 27.201 | 41.771 | 38.42 | 11.72 | 21.038 | -27.395 | 27.564 | 42.972 | 3.407 | 1.661 | 16.994 | -8.209 | 21.283 | 2.315 | 7.532 | 13.286 | 33.416 | 5.908 | -1.976 | 5.972 | 35.948 | -4.86 | -8.972 | -21.723 | -9.61 | -9.234 | -9.607 | -11.531 | -10.746 | 21.413 | -26.475 | 26.64 | -23.663 | 23.55 | -8.17 | 1.009 | -5.503 | 12.645 | 5.499 | 10.46 | 11.285 | -8.074 | 7.873 | 9.344 | 10.779 | -2.14 | 5.07 | 15.863 | 10.291 | 8.781 | 6.883 | 2.201 | 7.773 | 8.885 | 11.389 | 12.406 | 3.161 | 1.424 | -0.252 | -1.032 | 4.05 | 0.656 | -2.808 | -1.231 | 0.508 | 0.893 | -0.283 | 0.486 | -0.134 | 1.974 | -6.886 | 10.45 | 2.278 | -8.297 | -1 | -6.2 | 1.5 | -4.5 | 13.58 | -2 |
Financing Cash Flow
| 21.265 | -1.813 | -21.76 | 58.984 | 24.201 | 28.778 | 101.647 | 45.366 | 138.291 | 70.472 | 44.624 | 136.787 | -154.067 | -104.854 | 130.558 | 191.608 | 121.091 | 204.047 | 42.188 | 83.414 | 61.729 | -2.485 | 50.857 | 56.244 | 46.166 | 27.201 | 47.771 | 32.683 | 17.033 | 12.85 | -19.582 | 27.376 | 42.784 | 11.219 | 1.474 | 16.806 | -8.396 | 20.721 | 2.502 | 7.358 | 14.727 | 33.416 | 3.408 | 4.55 | 5.972 | 28.993 | 2.084 | -6.037 | -1.437 | -15.352 | -9.234 | -9.607 | -14.531 | -15.246 | 20.713 | -10.245 | 11.408 | -8.612 | 15.395 | -3.832 | -2.081 | 0.148 | 11.52 | -3.856 | 1.336 | 2.687 | -2.596 | 6.926 | 11.113 | 20.244 | 3.101 | 10.911 | 5.276 | 22.535 | 23.937 | 15.731 | -5.1 | 12.722 | -18.461 | 19.638 | 20.508 | 15.027 | 7.252 | 1.132 | -2.862 | 3.81 | -4.519 | -3.033 | -3.617 | 0.309 | -5.911 | -10.106 | -3.896 | -4.337 | -2.243 | 2.253 | 0.292 | 0.053 | -5.568 | 1.6 | -2.8 | 1.1 | 9 | 13.58 | -2 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -31.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0.1 | -2.9 | 30.1 | 0 | 0 |
Net Change In Cash
| -8.255 | 4.883 | -24.703 | 31.832 | -1.837 | 17.352 | 62.461 | -46.279 | 43.216 | -13.44 | 1.699 | 98.43 | -66.16 | 8.507 | -95.78 | 128.81 | 15.408 | 2.024 | 29.473 | 8.58 | 2.976 | -61.67 | 28.689 | 7.936 | 26.629 | -37.657 | 24.898 | 17.542 | -6.243 | 9.892 | -33.634 | 5.639 | 39.295 | -11.772 | -1.116 | 5.794 | -8.192 | 4.399 | -4.313 | -1.977 | 11.303 | -2.697 | 2.418 | -27.625 | 13.588 | 18.791 | -10.746 | -39.995 | 9.938 | -8.075 | 1.848 | -2.38 | 3.38 | -9.122 | 35.283 | 0.26 | 20.609 | -10.301 | 20.734 | -6.427 | -3.11 | 0.181 | 8.152 | -3.424 | 3.994 | -3.307 | 3.02 | 0.335 | 0.189 | -0.908 | -1.125 | -3.372 | 4.041 | 2.691 | -0.929 | 0.637 | 0.906 | -1.917 | -29.329 | 7.554 | 10.166 | 5.395 | 0.624 | -12.061 | 4.863 | 3.29 | -0.035 | 2.698 | -4.942 | 4.006 | 6.737 | -12.826 | 12.679 | 0.741 | 0.856 | 0.385 | 0.123 | -2.644 | 0.138 | 0.1 | -4.1 | 1.1 | 9 | 22.71 | -0.12 |
Cash At End Of Period
| 233.52 | 241.775 | 236.892 | 261.595 | 229.763 | 231.6 | 214.248 | 151.787 | 198.066 | 154.85 | 168.29 | 166.591 | 68.161 | 134.321 | 125.814 | 221.594 | 92.784 | 77.376 | 75.352 | 45.879 | 37.299 | 34.323 | 95.993 | 67.304 | 59.368 | 32.739 | 70.396 | 45.498 | 27.956 | 34.199 | 24.307 | 57.941 | 52.302 | 13.007 | 24.779 | 25.895 | 20.101 | 28.293 | 23.894 | 28.207 | 30.184 | 18.881 | 21.578 | 19.16 | 46.785 | 33.197 | 14.406 | 25.152 | 65.147 | 55.209 | 63.284 | 61.436 | 63.816 | 60.436 | 69.558 | 34.275 | 34.015 | 13.406 | 23.707 | 2.973 | 9.4 | 12.51 | 12.329 | 4.177 | 7.601 | 3.607 | 6.914 | 3.894 | 3.559 | 3.37 | 4.278 | 5.403 | 8.775 | 4.734 | 2.043 | 2.972 | 2.335 | 1.429 | 3.346 | 32.675 | 25.121 | 14.955 | 9.56 | 8.936 | 20.997 | 16.134 | 12.844 | 12.879 | 10.181 | 15.123 | 11.117 | 4.38 | 17.206 | 4.527 | 3.786 | 2.93 | 2.545 | 2.422 | 5.066 | 4.9 | 4.8 | 8.9 | 35 | 22.71 | -0.12 |