Core Molding Technologies, Inc.
AMEX:CMT
17.25 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 6.419 | 3.759 | 2.101 | 4.354 | 7.936 | 5.852 | 4.832 | 1.319 | 2.188 | 3.864 | 0.441 | -3.312 | 4.086 | 3.456 | -0.867 | 3.343 | -2.272 | 7.961 | -5.462 | -6.125 | 0.209 | -3.845 | -3.943 | -1.802 | 0.445 | 0.518 | 0.755 | 0.856 | 2.16 | 1.688 | 2.032 | 1.029 | 1.46 | 2.89 | 2.331 | 2.484 | 4.039 | 3.196 | 2.566 | 2.428 | 2.52 | 2.12 | 1.636 | 1.96 | 1.589 | 1.681 | 2.063 | 1.151 | 2.341 | 2.635 | 2.559 | 2.856 | 2.842 | 2.269 | 1.821 | 0.307 | 0.441 | -0.137 | 1.718 | 0.827 | -0.867 | -0.66 | 1.375 | 1.688 | 1.716 | 0.864 | 0.53 | 0.717 | 1.266 | 1.213 | 2.688 | 2.938 | 2.503 | 2.282 | 1.084 | 1.511 | 1.735 | 1.956 | 2.802 | 0.478 | 1.31 | 0.545 | -0.034 | 0.056 | 1.048 | 0.594 | 0.28 | 0.485 | 0.667 | 0.574 | -1.254 | -0.786 | 0.176 | 0.004 | -0.44 | -0.082 | 0.415 | 0.822 | -0.329 | -0.9 | 0.1 | 1.2 | 1.1 | 0.5 | 1 | 1.1 | 0.9 | 0.4 | 0.8 | 0.6 |
Depreciation & Amortization
| 3.307 | 3.273 | 3.315 | 3.229 | 2.936 | 3.41 | 2.478 | 3.187 | 3.094 | 3.125 | 2.343 | 3.112 | 3.112 | 3.049 | 3.237 | 2.837 | 2.765 | 2.823 | 2.676 | 2.52 | 2.618 | 2.562 | 2.279 | 2.404 | 2.392 | 2.309 | 1.426 | 1.605 | 1.604 | 1.605 | 1.625 | 1.513 | 1.504 | 1.641 | 1.535 | 1.604 | 1.512 | 1.39 | 1.135 | 1.171 | 1.354 | 1.363 | 1.213 | 1.189 | 1.237 | 1.239 | 1.031 | 1.088 | 1.202 | 1.202 | 1.002 | 0.973 | 0.984 | 0.984 | 0.955 | 1.027 | 0.977 | 0.99 | 0.997 | 1.009 | 0.925 | 0.924 | 0.861 | 0.879 | 0.904 | 0.901 | 0.787 | 0.86 | 0.897 | 0.866 | 0.472 | 0.446 | 0.574 | 0.575 | 0.399 | 0.467 | 0.47 | 0.466 | 0.451 | 0.383 | 0.385 | 0.43 | 0.447 | 0.438 | 0.436 | 0.387 | 0.412 | 0.444 | 0.386 | 0.393 | 0.327 | 0.423 | 0.424 | 0.423 | 0.233 | 0.481 | 0.481 | 0.472 | 0.246 | 0.4 | 0.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.5 | 0.6 | 0.6 |
Deferred Income Tax
| 0 | 0 | 2.473 | 8.204 | 11.825 | 0 | -3.469 | 0 | 0 | 0 | 0.12 | -0.595 | 0 | 0 | 0.58 | 0 | 0.517 | 0.517 | -0.241 | -0.632 | 0 | 0 | -1,739 | -0.001 | 0 | 0 | -597 | -0.241 | -0.541 | -0.25 | 426 | 0 | 0 | 0.086 | 1,229 | 0 | -0.078 | 0.108 | 2.521 | 0 | 0.004 | 0.013 | 0.333 | -0.02 | -0.019 | -0.015 | -0.707 | -0.025 | -0.025 | -0.025 | 0.611 | -0.021 | -0.021 | 0 | -0.249 | 0.453 | 0.1 | 1.022 | 1.123 | 0.002 | 0.001 | 0.065 | 0.032 | -0.019 | -0.011 | -0.012 | 0.147 | -0.011 | -0.006 | -0.003 | 1.651 | 0 | 0 | 0 | -0.396 | 0.733 | 1.452 | 0.966 | -1.151 | 0.194 | 0.67 | 0.256 | -0.218 | -0.032 | 0.533 | 0.288 | 0.597 | 0.123 | 0.176 | 0.117 | 0.286 | -0.335 | 0.075 | 0.002 | -0.209 | -0.035 | 0.178 | 0.35 | -0.131 | -0.4 | 0.1 | 0.5 | 0.4 | 0.2 | 0.5 | 0.5 | 0.6 | 0.2 | 0.4 | 0.3 |
Stock Based Compensation
| 0.766 | 0.739 | 0.7 | 0.736 | 0.756 | 0.731 | 0.624 | 0.623 | 0.581 | 0.501 | 0.47 | 0.612 | 0.486 | 0.318 | 0.296 | 0.355 | 0.388 | 0.316 | 0.3 | 0.398 | 0.516 | 0.35 | 0.515 | 0.259 | 0.638 | 0.331 | 0.27 | 0.271 | 0.525 | 0.265 | 0.225 | 0.196 | 0.407 | 0.175 | 0.18 | 0.183 | 0.312 | 0.11 | 0.305 | 0.135 | 0.213 | 0.091 | 0.084 | 0.083 | 0.156 | 0.09 | 0.096 | 0.095 | 0.13 | 0.089 | 0.098 | 0.091 | 0.12 | 0.073 | 0.078 | 0.085 | 0.113 | 0.076 | 0.067 | 0.089 | 0.106 | 0.072 | 287.502 | 0.086 | 0.101 | 0.067 | 268.274 | 0 | 0 | 0.047 | 338.888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.401 | -2.504 | 0.261 | -0.98 | 2.414 | -5.507 | 5.81 | -0.823 | -1.195 | -9.387 | 4.22 | -3.916 | 1.371 | -7.57 | -6.168 | 5.786 | 12.194 | -6.164 | 15.333 | 0.454 | -2.967 | 3.837 | -12.711 | 2.08 | 7.545 | -10.615 | 0.55 | -4.263 | -1.869 | 0.053 | 1.437 | 2.275 | 4.278 | 3.063 | 3.836 | -2.886 | 0.297 | -2.669 | -0.332 | -0.301 | -2.098 | -4.427 | -2.167 | -3.307 | 1.626 | -1.63 | 7.001 | 1.766 | -2.201 | -4.049 | 2.463 | -0.168 | -0.614 | -5.793 | 2.137 | -1.931 | 0.675 | -1.915 | 0.734 | -0.752 | 1.896 | 0.338 | 1.481 | -1.165 | 1.768 | -4.635 | 2.625 | 3.244 | -3.899 | 2.407 | 3.642 | 1.158 | -6.873 | 4.447 | 1.513 | 0.955 | -1.997 | -3.268 | 3.828 | 0.731 | -0.842 | -2.014 | -0.998 | 0.468 | -0.434 | 0.653 | 0.529 | 0.337 | 0.206 | 0.288 | 0.895 | -1.94 | 0.539 | 4.058 | -1.932 | -0.677 | 4.533 | -1.013 | 2.145 | -2.5 | 1.2 | -0.8 | -0.8 | -1.1 | -1 | -1.4 | -1 | 0.9 | 0.2 | -0.8 |
Accounts Receivables
| -6.906 | 1.629 | 4.227 | 4.43 | 2.133 | -8.24 | 10.036 | -0.205 | -1.8 | -17.031 | 2.891 | 5.227 | -4.452 | -12.618 | -1.278 | -4.724 | 6.453 | 4.389 | 13.422 | 2.367 | 3.099 | -5.844 | -5.417 | -0.065 | 2.672 | -15.135 | 4.447 | -1.579 | -0.593 | -2.57 | 1.639 | 2.732 | 8.031 | 4.933 | 2.177 | -3.696 | 0.096 | 0.512 | -3.35 | -2.585 | -0.978 | -5.379 | -2.63 | -3.323 | 0.987 | -2.48 | 6.219 | 5.412 | -1.21 | -2.996 | 2.361 | -4.026 | -1.409 | -4.228 | -0.457 | -0.146 | -1.02 | -1.187 | 2.455 | -2.154 | -0.376 | 3.574 | -2,965.601 | -2.736 | -1.159 | -3.541 | 9,986.675 | 0 | 0 | 3.125 | -176.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.097 | -1.798 | 2.925 | -0.594 | 0.616 | -1.139 | 2.983 | 2.103 | -0.558 | -3.27 | -2.719 | -0.371 | -1.666 | -2.013 | -3.127 | 0.992 | 3.407 | 2.05 | 1.731 | 0.554 | 2.148 | -0.35 | -3.518 | -2.965 | 0.335 | 0.365 | -0.665 | -0.719 | -0.39 | -0.773 | 0.413 | 0.918 | 0.764 | 0.69 | -1.064 | 0.173 | -0.292 | -0.204 | -0.698 | -0.018 | -0.729 | 0.637 | -0.962 | -1.145 | 0.53 | 0.715 | 2.069 | 0.567 | -0.215 | -0.977 | -0.903 | 0.143 | -1.115 | -1.124 | -0.156 | -0.136 | 2.135 | -3.238 | -0.243 | 0.814 | 1.626 | 0.522 | -1.768 | -0.491 | 0.81 | 0.061 | -0.238 | -0.746 | 0.262 | -0.229 | 0.381 | -0.854 | 0.361 | 0.014 | 0.122 | -0.631 | 0.155 | 0.272 | -0.455 | -0.571 | -0.058 | -0.464 | 0.472 | -0.415 | -0.595 | -0.189 | -0.126 | 0.186 | -0.035 | -0.557 | -0.063 | 0.516 | -0.095 | -0.223 | -0.215 | 0.622 | 0.614 | 0.778 | 2.581 | -1.1 | -2 | -0.7 | -0.5 | -0.3 | 0 | 0 | 0 | -0.4 | 0.3 | 0.4 |
Change In Accounts Payables
| 4.879 | 0.28 | -4.502 | -1.114 | -3.509 | 4.209 | -4.356 | 0.037 | -0.089 | 10.407 | -1.495 | -2.278 | 0.836 | 8.283 | -1.089 | 5.857 | -0.466 | -7.444 | -2.344 | -1.093 | -8.853 | 7.441 | -5.45 | 4.394 | 6.669 | 2.209 | 2.285 | 0.306 | 1.123 | 1.633 | -1.151 | 1.232 | -0.969 | -3.801 | -0.049 | 0.598 | -0.91 | 2.456 | -0.57 | 0.176 | -1.949 | 2.068 | 1.168 | -0.332 | -1.221 | 2.644 | -2.115 | -3.403 | 1.801 | 1.618 | 0.289 | 0.78 | 1.232 | -0.143 | -0.388 | 1.29 | 0.282 | 0.585 | 0.549 | -0.554 | 0.026 | -1.767 | -1,675.948 | 0.907 | 1.092 | -2.184 | -2,442.408 | 0 | 0 | 1.957 | 169.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.331 | -2.615 | -2.389 | -3.702 | 3.174 | -0.337 | -2.853 | -2.758 | -0.081 | 0.507 | 5.543 | -6.494 | 6.653 | -1.222 | -0.674 | 3.661 | 2.8 | -5.159 | 2.524 | -1.374 | 0.639 | 2.59 | 1.674 | 0.716 | -2.131 | 1.946 | -5.517 | -2.271 | -2.009 | 1.763 | 0.536 | -2.607 | -3.548 | 1.241 | 2.772 | 0.039 | 1.403 | -5.433 | 4.286 | 2.126 | 1.558 | -1.753 | 0.257 | 1.493 | 1.33 | -2.509 | 0.828 | -0.81 | -2.577 | -1.694 | 0.716 | 2.935 | 0.678 | -0.299 | 3.139 | -2.939 | -0.723 | 1.925 | -2.027 | 1.143 | 0.62 | -1.991 | 4,644.798 | -0.673 | 0.957 | 1.029 | -7,541.404 | 3.989 | -4.161 | -2.446 | 10.131 | 2.011 | -7.234 | 4.433 | 1.391 | 1.585 | -2.151 | -3.54 | 4.283 | 1.302 | -0.783 | -1.55 | -1.47 | 0.883 | 0.161 | 0.842 | 0.655 | 0.151 | 0.24 | 0.845 | 0.958 | -2.456 | 0.634 | 4.281 | -1.717 | -1.299 | 3.92 | -1.791 | -0.435 | -1.4 | 3.2 | -0.1 | -0.3 | -0.8 | -1 | -1.4 | -1 | 1.3 | -0.1 | -1.2 |
Other Non Cash Items
| 8.288 | 6.979 | -0.157 | -8.298 | -11.61 | 0.161 | 0.218 | 1.237 | -0.143 | 0.24 | -0.096 | 0.651 | -0.047 | 0.235 | 0.034 | 0.248 | -0.488 | -0.074 | 0.122 | 3.429 | 0.036 | -0.019 | 1,739.808 | 0.026 | -0.011 | 0.006 | 596.382 | 0.271 | 0.525 | 0.265 | -425.633 | -0.041 | -0.096 | 0.003 | -1,227.881 | 0.026 | -0.006 | -0.008 | 0.053 | 0.018 | -0.012 | -0.013 | 0.014 | -0.017 | 0.156 | -0.055 | -0.009 | -0.039 | 0.052 | -0.064 | 0.03 | 0.333 | 0.018 | -0.214 | -0.245 | 0.455 | 0.171 | -0.039 | -0.141 | 0.1 | -0.329 | -0.01 | -287.255 | 0.103 | 0.071 | 0.074 | -268.189 | 0.065 | 0.094 | 0.03 | -338.827 | 0.029 | 0.222 | 0.094 | 0.502 | -0 | 0.013 | 0.002 | 0.001 | 0 | 0.017 | -0.001 | 0.093 | 0.062 | 0.029 | 0.026 | -0.046 | 0.055 | -0.035 | 0 | 0.01 | 0 | 0.002 | 0.031 | 0.003 | -0.041 | 0.026 | 0 | 0.115 | 0 | 0.1 | -0.2 | -0.4 | -0.3 | 0.1 | 0.1 | 0.2 | -0.1 | 0 | 0.1 |
Operating Cash Flow
| 15.871 | 5.072 | 8.693 | 7.245 | 14.257 | 4.647 | 10.493 | 5.543 | 4.603 | -1.657 | 7.498 | -3.448 | 9.008 | -0.512 | -2.888 | 12.569 | 13.104 | 5.379 | 12.728 | 0.676 | 0.412 | 2.885 | -13.052 | 2.966 | 11.009 | -7.451 | 2.383 | -1.501 | 2.404 | 3.626 | 5.686 | 4.972 | 7.553 | 7.858 | 9.001 | 1.411 | 6.076 | 2.127 | 6.248 | 3.451 | 1.981 | -0.853 | 1.113 | -0.095 | 4.589 | 1.31 | 9.475 | 4.036 | 1.499 | -0.212 | 6.763 | 4.065 | 3.329 | -2.682 | 4.497 | 0.397 | 2.477 | -0.004 | 4.499 | 1.275 | 1.731 | 0.729 | 3.997 | 1.617 | 4.284 | -2.741 | 4.174 | 4.862 | -1.648 | 4.559 | 8.514 | 4.57 | -3.573 | 7.398 | 3.102 | 3.666 | 1.674 | 0.121 | 5.93 | 1.786 | 1.541 | -0.784 | -0.709 | 0.992 | 1.613 | 1.949 | 1.773 | 1.444 | 1.4 | 1.372 | 0.264 | -2.638 | 1.215 | 4.517 | -2.345 | -0.353 | 5.635 | 0.631 | 2.046 | -3.4 | 1.9 | 1.1 | 0.7 | -0.2 | 1 | 0.6 | 1 | 1.9 | 2 | 0.8 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -2.912 | -1.893 | -2.297 | -2.292 | -2.384 | -2.127 | -4.304 | -3.661 | -6.141 | -2.482 | -3.268 | -2.914 | -2.951 | -2.436 | -0.967 | -1.072 | -1.188 | -0.456 | -1.18 | -1.079 | -1.797 | -3.404 | -1.04 | -1.333 | -1.848 | -1.58 | -2 | -0.878 | -0.837 | -0.544 | -0.962 | -0.275 | -0.379 | -1.247 | -1.642 | -1.633 | -0.873 | -1.535 | -1.28 | -1.919 | -4.044 | -3.436 | -2.205 | -1.644 | -3.175 | -2.308 | -1.155 | -1.802 | -2.832 | -2.469 | -3.866 | -1.553 | -3.043 | -0.344 | -0.361 | -0.125 | -0.988 | -0.753 | -0.288 | -1.074 | -4.123 | -4.58 | -4.303 | -7.222 | -0.36 | -0.213 | -0.235 | -1.437 | -0.759 | -0.311 | -4.317 | -1.638 | -1.855 | -1.416 | -1.703 | -0.525 | -0.588 | -0.228 | -0.184 | -0.502 | -0.111 | -0.523 | -0.065 | -0.582 | -0.459 | -0.263 | -0.25 | -0.212 | -0.095 | -0.124 | -0.203 | -0.175 | -0.35 | -0.573 | 0.753 | -0.629 | -0.745 | -1.356 | -2.385 | -1.6 | -2.2 | -1.2 | -1 | -1 | -2 | -3 | -3.8 | -3.7 | -2.6 | -0.2 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.548 | 0 | 0 | -62.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.512 | 0 | 0 | -14.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.065 | 0.065 | 0.088 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0.004 | 0.006 | 0.197 | 0.304 | 0.321 | 0.129 | 0.297 | 0.254 | 0.007 | 0.008 | 0.007 | 0.277 | 0.007 | -0.04 | 0.1 | 0.2 | 0.4 | 0.3 | 0 | 0.1 | 0.2 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.548 | 0 | 0 | -62.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.512 | 0 | 0 | -14.512 | 0 | 0 | 0 | 0 | 91.908 | 0.017 | 0.075 | 0 | 0.74 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 17.982 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0.001 | 0.005 | 0 | 0 | 0.005 | 0 | -0.623 | 0 | 0 | 0 | -0.526 | 0.001 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | -1.952 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 3.376 | 0 | 0 | 0 | 1.6 | 5.4 | -0.2 | 0.1 | 11.9 | 0 | 0 | 0.1 |
Investing Cash Flow
| -2.912 | -1.893 | -2.297 | -2.292 | -2.384 | -2.127 | -4.304 | -3.661 | -6.141 | -2.482 | -3.114 | -2.914 | -2.951 | -2.436 | -0.967 | -1.072 | -1.188 | -0.456 | -1.18 | -1.079 | -1.797 | -3.404 | -1.588 | -1.333 | -1.848 | -64.037 | -2 | -0.878 | -0.837 | -0.544 | -0.962 | -0.275 | -0.379 | -1.247 | -1.642 | -1.633 | -0.873 | -16.047 | -1.28 | -1.919 | -4.044 | -3.436 | -2.205 | -1.627 | -3.1 | -2.308 | -0.415 | -1.765 | -2.832 | -2.469 | -3.866 | -1.553 | -3.043 | -0.344 | -0.339 | -0.125 | -0.988 | -0.753 | -0.288 | -1.056 | -4.123 | -4.58 | -4.303 | -7.222 | -0.36 | -0.213 | -0.233 | -1.437 | -0.759 | -0.31 | -4.311 | -1.638 | -1.855 | -1.411 | -1.703 | -1.213 | -0.523 | -0.14 | -0.201 | -1.028 | -0.111 | -0.523 | -0.064 | -0.581 | -0.459 | -0.26 | -0.244 | -0.014 | 0.209 | 0.197 | -2.025 | 0.121 | -0.097 | -0.546 | 0.76 | -0.623 | -0.468 | -1.349 | 0.951 | -1.5 | -2 | -0.8 | 0.9 | 4.4 | -2.1 | -2.7 | 8.1 | -3.7 | -2.6 | -0.1 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.323 | -0.322 | -0.327 | -0.318 | -0.319 | -2.188 | -2.515 | -1.085 | -37.216 | -0.681 | -1.147 | -1.43 | -3.488 | -1.893 | -44.359 | -1.132 | -21.501 | -39.939 | -51.946 | -51.05 | -48.04 | -52.121 | -49.723 | -21.923 | -34.184 | -20.768 | -0.75 | -0.75 | -0.75 | -0.75 | -0.75 | -0.75 | -1.036 | -1.178 | -1.179 | -1.178 | -1.179 | -14.572 | -19.747 | -22.892 | -20.279 | -8.39 | -0.428 | -0.429 | -0.639 | -2.238 | -6.612 | -20.332 | -19.401 | -5.128 | -0.618 | -0.614 | -0.784 | -2.136 | -0.925 | -0.92 | -0.915 | -0.915 | -0.91 | -8.185 | -13.97 | -14.23 | 0 | -13.632 | -21.053 | -0.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.981 | 0 | 0 | 0.019 | 0.002 | 0.039 | 0.006 | 0.281 | 0.001 | 0.271 | 0.124 | 0.014 | 80.919 | 0 | 0 | 0.081 | 0.024 | 0.291 | 0.006 | 0.057 | 0.02 | 0.05 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.043 | 0.031 | 0.016 | 0.016 | 0 | 0.022 | 0.32 | 0.384 | 0.008 | 0 | 0.093 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.393 | -0.343 | 2.669 | -0.762 | -1.884 | -0.023 | 0.482 | 0 | -0.482 | 0 | 0.096 | -0.049 | 0 | -0.047 | 0 | -0.02 | 0 | 0 | -0.038 | 0 | -0.06 | 0 | 0 | 0 | -0.25 | 0 | 0.372 | 0 | -0.372 | -0.026 | 0 | 0 | -0.134 | 0 | 0.043 | -0.043 | -0.244 | 0 | -0.102 | -0.026 | -0.15 | 0 | 0.334 | -0.069 | -0.265 | 0 | 0.253 | -0.161 | -0.083 | -0.009 | -0.005 | -0.175 | -0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.18 | -26.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -791.208 | 0 | -0.399 | -0.393 | -0.393 | -0.393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -1.074 | -0.343 | 36.927 | -0.762 | -1.907 | -0.023 | 142.946 | -0.402 | 0 | -0.681 | -0.002 | 0 | 0 | -0.002 | 37.536 | -0.14 | 12.767 | 34.582 | 42.292 | 50.92 | 49.168 | 51.539 | 857.462 | 20.29 | 22.84 | 68.451 | -3,367.107 | -0.393 | 0.026 | -0.026 | -3,857.922 | 0 | -0.15 | -1.178 | 0.063 | 0.026 | -0.881 | -1.746 | 31.552 | 42.445 | 22.525 | 11.421 | 0.409 | 0.271 | 0.124 | 0.014 | 5.39 | 18.222 | 20.817 | 3.103 | 0.322 | 0 | 0.114 | -0.175 | -0.075 | 0 | 0.034 | -0.165 | 5,984.181 | 8.807 | 16.362 | 18.081 | 0.296 | 5.562 | -4.521 | 3.504 | -30.138 | 5.301 | -0.486 | -0.339 | -0.167 | -0.446 | -0.441 | -0.441 | -0.359 | -0.328 | 0.186 | -0.431 | -1.016 | -0.131 | -1.428 | 0.977 | -8.959 | -0.1 | -0.095 | -1.956 | -0.09 | -0.09 | -0.09 | -0.085 | -0.085 | -0.085 | -0.08 | -0.08 | -0.08 | -0.075 | -0.075 | -0.075 | -2.185 | 2 | 0 | -0.1 | 0 | -3.8 | 1.7 | 2.5 | -10.3 | 2.4 | 0 | 0 |
Financing Cash Flow
| -1.79 | -0.665 | -0.327 | -1.08 | -2.203 | -2.211 | -2.515 | -1.487 | 0.326 | -0.681 | 1.147 | 1.381 | -3.488 | 1.844 | -6.823 | -1.292 | -8.734 | -5.357 | -9.692 | -0.13 | 1.128 | -0.582 | 16.531 | -1.633 | -11.743 | 47.29 | -1.143 | -1.143 | -1.096 | -0.776 | -0.75 | -0.75 | -1.186 | -1.178 | -1.116 | -1.195 | -2.304 | 12.826 | -4.016 | -1.65 | 2.252 | 3.312 | -0.018 | -0.227 | -0.78 | -2.224 | -1.222 | -2.271 | 1.333 | -1.953 | -0.278 | -0.497 | -0.664 | -2.253 | -0.98 | -0.87 | -0.881 | -0.915 | -0.91 | 0.622 | 2.392 | 3.851 | 0.305 | 5.605 | -4.49 | 3.52 | -3.941 | -20.879 | -0.464 | -0.019 | 0.217 | -0.438 | -0.441 | -0.348 | -0.359 | -0.328 | 0.186 | -0.426 | -1.016 | -0.131 | -1.428 | 0.977 | -8.959 | -0.1 | -0.095 | -1.956 | -0.09 | -0.09 | -0.09 | -0.085 | -0.085 | -0.085 | -0.08 | -0.08 | -0.08 | -0.075 | -0.075 | -0.075 | -2.185 | 2 | 0 | -0.1 | -0.1 | -3.8 | 1.7 | 2.5 | -10.3 | 2.4 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0.351 | 4.425 | 1.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.088 | -0.07 | -0.001 | -0.017 | 0 | 0 | 0 | 0.031 | 0.042 | -0.042 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 11.169 | 2.514 | 6.069 | 3.873 | 9.67 | 0.309 | 3.674 | 0.395 | -1.212 | -4.82 | 5.531 | -4.981 | 2.569 | -1.104 | -10.678 | 10.205 | 3.182 | -0.434 | 1.856 | -0.533 | -0.257 | -1.101 | 1.891 | 0 | -2.582 | -24.198 | -0.76 | -3.522 | 0.471 | 2.306 | 3.974 | 3.947 | 5.988 | 5.433 | 6.243 | -1.417 | 2.899 | -1.094 | 0.952 | -0.118 | 0.189 | -0.977 | -1.11 | -1.949 | 0.709 | -3.222 | 7.838 | 0 | 0 | -4.634 | 2.62 | 2.014 | -0.378 | -5.279 | 3.179 | -0.599 | 0.607 | -1.672 | 3.301 | 0.841 | 0 | 0 | 0 | 0 | -0.566 | 0.566 | 0 | -17.455 | -2.871 | 4.23 | 4.419 | 2.494 | -5.87 | 5.639 | 1.04 | 2.124 | 1.337 | -0.445 | 4.801 | 0.557 | 0.001 | -0.347 | -9.733 | 0.31 | 1.06 | -0.267 | 1.481 | 1.298 | 1.519 | 1.484 | -1.847 | -2.601 | 1.038 | 3.891 | -1.664 | -1.051 | 5.092 | -0.793 | 0.829 | -2.9 | -0.1 | 0.2 | 1.5 | -0.7 | 0.6 | 0.4 | -1.2 | 0.6 | -0.6 | 0.7 |
Cash At End Of Period
| 37.787 | 26.618 | 24.104 | 18.035 | 14.162 | 4.492 | 4.183 | 0.509 | 0.114 | 1.326 | 6.146 | 0.615 | 5.596 | 3.027 | 4.131 | 14.809 | 4.604 | 1.422 | 1.856 | 0 | 0.533 | 0.79 | 1.891 | 0 | 0 | 2.582 | 26.78 | 27.54 | 31.062 | 30.591 | 28.285 | 24.311 | 20.364 | 14.376 | 8.943 | 2.7 | 4.117 | 1.218 | 2.312 | 1.36 | 1.478 | 1.289 | 2.266 | 3.376 | 5.325 | 4.616 | 7.838 | 0 | 0 | 0 | 4.634 | 2.014 | 0 | 0.378 | 5.657 | 2.478 | 3.077 | 2.47 | 4.142 | 0.841 | 0 | 0 | 0 | 0 | 0 | 0.566 | 0 | 0 | 17.455 | 20.326 | 16.096 | 11.677 | 9.183 | 15.053 | 9.414 | 8.374 | 6.25 | 4.913 | 5.358 | 0.557 | 0.001 | -0.001 | 0.346 | 10.079 | 9.769 | 8.709 | 8.976 | 7.495 | 6.197 | 4.678 | 3.194 | 5.041 | 7.642 | 6.604 | 2.712 | 4.377 | 5.428 | 0.336 | 1.129 | 0.3 | 3.2 | 3.3 | 1.5 | 0.4 | 0.6 | 0.5 | -1.2 | 0.6 | -0.6 | 1.3 |