Consumer Portfolio Services, Inc.
NASDAQ:CPSS
10.86 (USD) • At close January 14, 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 | 1996 Q3 | 1996 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 4.796 | 4.672 | 4.59 | 7.187 | 10.379 | 13.954 | 13.823 | 14.135 | 25.413 | 25.32 | 21.115 | 18.965 | 13.682 | 9.713 | 5.164 | 4.145 | 3.768 | 2.972 | 10.792 | 0.029 | 1.838 | 1.8 | 1.739 | 5.352 | 3.198 | 3.167 | 3.145 | -9.951 | 4.664 | 4.572 | 4.48 | 7.465 | 7.349 | 7.272 | 7.214 | 8.968 | 8.843 | 8.537 | 8.333 | 8.01 | 7.775 | 7.026 | 6.705 | 6.522 | 5.873 | 4.825 | 3.785 | 64.828 | 2.728 | 1.34 | 0.512 | 0.235 | -4.046 | -6.443 | -4.206 | -14.542 | -4.498 | -8.968 | -5.818 | -46.438 | -4.307 | -5.953 | -0.509 | -23.368 | -6.326 | 1.489 | 2.114 | 3.462 | 3.677 | 3.488 | 3.231 | 30.873 | 4.265 | 2.627 | 1.79 | 1.668 | 1.398 | 0.545 | -0.239 | -12.246 | -2.061 | -0.174 | -1.407 | -5.673 | -2.852 | 2.642 | 6.278 | 1.938 | 1.3 | 0.739 | 16.431 | -0.36 | 0.253 | 0.241 | 0.186 | -6.686 | -1.178 | -3.186 | -11.097 | -18.9 | -16.6 | -6.9 | -2.1 | 7.9 | 6.2 | 5.9 | 5.6 | 5.2 | 4.8 | 4.4 | 4.1 | 3.9 | 3.9 | 3.3 |
Depreciation & Amortization
| 0.214 | 0.221 | 0.215 | 0.205 | 0.2 | 0.211 | 0.231 | 0.411 | 0.405 | 0.385 | 0.417 | 0.421 | 0.409 | 0.417 | 0.428 | 0.44 | 0.438 | 0.487 | 0.419 | 0.287 | 0.276 | 0.262 | 0.251 | 0.246 | 0.256 | 0.25 | 0.24 | 0.242 | 0.244 | 0.22 | 0.228 | 0.209 | 0.201 | 0.192 | 0.175 | 0.166 | 0.17 | 0.153 | 0.148 | 0.089 | 0.118 | 0.127 | 0.094 | 0.092 | 0.088 | 0.114 | 0.143 | 0.142 | 0.117 | 0.132 | 0.152 | 0.177 | 0.169 | 0.162 | 0.164 | 0.171 | 0.179 | 0.171 | 0.128 | 0.181 | 0.182 | 0.196 | 0.148 | -5.728 | 3.708 | 2.583 | -0.026 | 15.472 | -0.121 | 0.24 | -0.356 | 0.227 | -0.435 | -0.688 | -0.631 | -1.499 | -1.123 | -1.286 | -1.371 | -4.325 | 0.866 | 1.023 | 0.563 | 0.98 | 0.825 | 0.871 | 1.019 | 0.933 | 0.969 | 1.192 | 2.591 | 0.484 | 0.404 | 0.425 | 0.596 | 0.3 | 0.3 | 0.3 | 5.6 | 0.4 | 9.7 | 4.9 | 10.8 | 16.5 | 9.3 | 5.7 | 5.3 | 4.6 | 3.7 | 3.1 | 3 | 1.9 | 1.9 | 1.5 |
Deferred Income Tax
| 1.92 | 0 | 0.251 | 2.027 | 0.464 | -7.303 | 0.385 | 9.398 | 5.005 | 0 | 0.662 | 8.937 | 0.172 | 1.725 | 1.009 | 21.493 | 12.553 | 14.679 | -8.364 | 3.708 | 21.369 | 22.571 | 0.907 | 13.258 | 34.076 | 37.708 | 0.144 | 10.399 | 49.528 | 50.758 | -0.194 | -5.248 | 48.347 | 46.553 | 0.054 | 5.25 | 39.135 | 37.468 | 2.5 | 16.368 | 29.077 | 27.595 | 5.059 | 16.425 | 21.566 | 7.94 | 17.388 | -60.64 | -0.424 | 6.006 | 10.513 | 10.575 | 9.848 | 0 | 0 | 18.449 | 0 | 0 | 0 | 19.277 | 0 | 0 | 0 | 6.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -6.3 | 0 | -20.9 | 0 | 0 | 0 | 14.1 | 0 | 0 | 0 | 6.1 | 0 | 0 | 0 | 5.4 | 0 | 0 |
Stock Based Compensation
| 0.727 | 0.809 | 0.832 | 0.83 | 0.817 | 0.905 | 0.912 | 1.461 | 1.448 | 0.728 | 0.79 | 0.735 | 0.53 | 0.327 | 0.408 | 0.498 | 0.539 | 0.411 | 0.487 | 0.576 | 0.377 | 0.481 | 0.638 | 0.699 | 0.663 | 0.967 | 1.186 | 1.449 | 1.644 | 1.228 | 1.394 | 1.549 | 1.409 | 1.346 | 1.249 | 1.415 | 1.433 | 1.08 | 1.096 | 1.257 | 1.119 | 0.688 | 0.771 | 0.925 | 1.119 | 1.144 | 0.676 | 0.333 | 0.183 | 0.325 | 0.293 | 0.241 | 0.465 | 0.453 | 0.371 | 0.398 | 0.382 | 0.48 | 0.338 | 0.609 | 0.368 | 0.357 | 0.302 | 1.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.076 | -14.144 | -0.123 | 1.395 | 5.753 | 0.92 | 9.3 | -0.151 | -6.937 | 6.229 | 24.792 | -7.288 | 2.2 | 2.687 | 17.784 | -1.272 | 9.742 | 12.007 | 6.242 | -2.736 | 8.98 | 7.285 | 10.616 | 10.488 | 10.196 | -9.333 | 15.135 | 9.131 | -2.98 | -4.51 | 6.837 | -17.533 | -10.932 | -1.698 | 6.926 | 2.623 | 1.612 | -5.698 | 8.025 | -3.906 | -0.444 | 0.128 | 6.828 | -2.064 | 7.367 | 0.943 | 4.074 | -59.419 | -1.595 | -3.578 | -0.404 | -1.214 | -0.848 | -0.193 | 2.934 | 7.362 | 6.463 | 8.688 | 13.425 | 3.188 | 6.422 | 16.378 | 9.274 | -22.853 | -13.589 | 11.756 | 0.186 | 80.672 | -18.97 | -15.317 | -35.228 | -53.524 | 5.515 | 1.077 | -54.242 | -21.206 | -23.893 | 4.927 | -31.036 | -31.281 | -42.216 | -53.602 | 43.488 | 25.194 | 0.985 | 23.606 | 17.363 | 41.218 | 30.978 | 42.642 | 7.446 | -0.283 | -0.946 | 3.953 | 11.089 | -2.9 | 0.7 | 8.3 | -1.9 | 8.9 | 88.3 | 218.9 | -142 | 141.7 | -62.9 | -118.9 | -65.5 | 0.2 | -34.8 | -9.2 | -20.9 | -3.9 | -5.2 | -1.1 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.127 | 0.607 | 0.29 | 0.596 | 0.661 | 0.671 | 0.143 | 1.273 | 1.274 | 0.938 | 1.566 | 2.85 | 1.084 | 3.665 | 4.651 | 10.924 | 4.263 | 1.285 | 1.56 | 7.676 | -4.605 | -5.196 | -5.071 | 4.352 | -3.155 | 0.52 | -2.981 | 0.93 | 0.26 | -3.728 | -3.583 | -1.124 | -1.772 | -2.1 | -2.043 | 1.213 | -3.524 | -2.241 | -2.303 | -0.191 | -1.592 | -1.539 | -0.9 | 0.052 | -1.173 | 0.105 | -0.085 | 0.631 | -7.738 | 0.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.8 | 3.8 | -1.4 | 1.5 | -0.2 | -3.9 | 5.8 | -0.5 | -2.8 | -1.1 | -1.8 | 0 | -0.7 | 1 | 0.1 | -2.7 | -0.4 | 0 | -0.5 |
Change In Inventory
| 0 | 0 | 0.009 | -0.101 | 0 | 0 | 0.101 | 1.899 | 0 | 0 | 0.481 | 1.329 | 0 | 0 | 0.275 | 3.746 | 0 | 0 | 0.382 | 1.354 | 0 | 0 | -0.893 | 0.757 | 0 | 0 | -1.764 | 1.49 | 0 | 0 | 0.36 | 1.629 | 0 | 0 | 1.042 | -2.369 | 0 | 0 | 0.882 | -0.441 | 0 | 0 | -1.8 | -4.246 | 0 | 0 | -1.318 | -1.237 | 0 | 0 | 0.258 | 0.287 | 0 | 0 | -1.754 | 4.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.233 | -12.73 | 16.579 | 1.399 | 4.925 | -2.441 | 4.404 | 16.797 | -6.433 | 5.427 | 13.34 | 7.485 | -0.221 | 1.772 | 7.258 | -4.115 | 0 | 0 | 9.855 | -7.351 | 0 | 0 | 1.243 | 4.007 | 0 | -6.256 | 4.854 | 3.238 | 0 | 0 | -1.257 | -4.564 | 0 | 0 | 3.381 | 6.25 | 0 | 0 | 0.005 | -7.135 | 0 | 0 | 0.026 | 4.337 | 0 | 0 | 4.269 | -6.002 | 0 | 0 | -0.982 | 2.779 | 0 | 0 | 1.123 | 2.769 | 0 | 0 | 1.946 | -2.404 | 0 | 0 | 0.01 | -1.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.843 | -1.414 | -16.702 | -0.004 | 0.828 | 3.361 | -4.505 | -18.974 | -1.111 | -0.588 | 10.375 | -16.763 | 1.529 | 2.544 | 8.978 | -2.177 | 8.804 | 10.441 | -6.845 | 2.177 | 5.315 | 2.634 | -0.658 | 1.461 | 8.911 | -4.637 | 4.369 | 9.008 | 2.216 | 0.561 | 3.382 | -11.443 | -11.452 | 1.283 | 1.573 | -1.518 | 5.34 | -2.115 | 8.262 | 5.442 | 1.656 | 2.171 | 7.389 | 1.369 | 9.608 | 3.246 | 1.314 | -50.588 | -0.056 | -2.678 | 0.268 | -3.107 | -0.953 | -0.193 | 2.934 | 7.362 | 6.463 | 8.688 | 11.479 | 5.592 | 6.422 | 16.378 | 9.264 | -21.586 | -13.589 | 11.756 | 0.186 | 80.672 | -18.97 | -15.317 | -35.228 | -53.524 | 5.515 | 1.077 | -54.242 | -21.206 | -23.893 | 4.927 | -31.036 | -31.281 | -42.216 | -53.602 | 43.488 | 25.194 | 0.985 | 23.606 | 17.363 | 41.218 | 30.978 | 42.642 | 7.446 | -0.283 | -0.946 | 3.953 | 11.089 | -5.7 | -3.1 | 9.7 | -3.4 | 9.1 | 92.2 | 213.1 | -141.5 | 144.5 | -61.8 | -117.1 | -65.5 | 0.9 | -35.8 | -9.3 | -18.2 | -3.5 | -5.2 | -0.6 |
Other Non Cash Items
| 52.029 | 65.714 | 31.623 | 44.418 | 43.644 | 46.833 | 40.49 | 25.934 | 19.74 | 24.862 | 20.524 | 13.348 | 33.677 | 32.187 | 40.557 | 22.897 | 34.173 | 34.743 | 54.478 | 44.931 | 24.731 | 21.515 | 44.353 | 27.536 | 8.942 | 5.338 | 43.348 | 36.126 | 0.467 | 0.225 | 49.447 | 50.759 | -0.572 | -0.861 | 44.908 | 31.096 | -2.047 | -2.465 | 29.714 | 13.035 | -3.955 | -4.435 | 16.698 | 6.32 | -5.234 | 4.362 | -5.021 | 73.316 | 6.5 | 0.237 | -6.608 | -3.426 | -2.66 | 3.822 | 4.217 | -14.331 | 7.863 | 8.214 | 13.587 | 24.685 | 15.763 | 21.108 | 18.269 | 60.92 | 40.768 | 30.92 | 35.054 | 1.676 | 54.148 | 31.021 | 26.32 | 56.679 | 24.153 | 19.841 | 19.584 | 29.839 | 30.428 | 26.089 | 23.441 | 47.512 | 20.212 | 25.932 | 17.672 | 15.106 | 16.117 | -2.683 | -0.016 | -8.239 | 7.532 | -8.647 | 7.87 | 0.687 | 1.656 | -5.557 | -9.105 | 10.186 | 17.378 | 14.186 | 18.697 | 38.1 | -80.8 | -221.1 | 129.1 | -206.1 | 18.6 | 94.3 | 51.2 | -11.6 | 27.3 | -30.4 | 14.3 | -6.4 | -0.5 | -3.2 |
Operating Cash Flow
| 69.762 | 43.291 | 52.705 | 56.062 | 61.257 | 55.52 | 65.141 | 51.188 | 45.074 | 51.37 | 68.3 | 35.118 | 50.67 | 47.056 | 65.35 | 48.201 | 61.213 | 65.299 | 64.054 | 46.795 | 57.571 | 53.914 | 58.504 | 57.579 | 57.331 | 38.097 | 63.198 | 47.396 | 53.567 | 52.493 | 62.192 | 37.201 | 45.802 | 52.804 | 60.526 | 49.518 | 49.146 | 39.075 | 49.816 | 34.853 | 33.69 | 31.129 | 36.155 | 28.22 | 30.779 | 19.328 | 21.045 | 18.56 | 7.509 | 4.462 | 4.458 | 6.588 | 2.928 | -2.199 | 3.48 | -2.493 | 10.389 | 8.585 | 21.66 | 1.502 | 18.428 | 32.086 | 27.484 | 16.337 | 24.561 | 46.748 | 37.328 | 101.282 | 38.734 | 19.432 | -6.033 | 34.255 | 33.498 | 22.857 | -33.499 | 8.802 | 6.81 | 30.275 | -9.205 | -0.34 | -23.199 | -26.821 | 60.316 | 35.607 | 15.075 | 24.436 | 24.644 | 35.85 | 40.779 | 35.926 | 34.338 | 0.528 | 1.367 | -0.938 | 2.766 | -3.1 | 17.2 | 13.3 | 11.3 | 7.6 | 0.6 | -4.2 | -4.2 | -25.9 | -28.8 | -13 | -3.4 | 4.5 | 1 | -32.1 | 0.5 | 0.9 | 0.1 | 0.5 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0.256 | -0.145 | -0.111 | -0.282 | -0.211 | -0.032 | -0.034 | -0.371 | -0.75 | -0.753 | -0.275 | -0.429 | -0.523 | -0.598 | -0.426 | 0.796 | -0.16 | -0.365 | -0.295 | -0.097 | -0.25 | -0.23 | -0.174 | -0.282 | -0.158 | -0.5 | -0.137 | -0.084 | -0.06 | -0.388 | -0.137 | -0.308 | -0.327 | -0.323 | -0.121 | -0.162 | -0.197 | -0.428 | -0.404 | -0.184 | -0.178 | -0.296 | -0.165 | -0.251 | -0.149 | -0.077 | 0 | -0.068 | -0.15 | -0.146 | -0.03 | -0.077 | -0.184 | -0.123 | -0.02 | 0.283 | 0 | -0.232 | -0.051 | -0.28 | 0 | -0.038 | -0.494 | -0.295 | -0.09 | 0.086 | -0.143 | -0.395 | -0.213 | -0.393 | -0.086 | -0.151 | -0.025 | -0.115 | -0.121 | -0.037 | -0.069 | -0.038 | -0.022 | -0.57 | -0.08 | -0.757 | -0.001 | -0.025 | -0.001 | -0.032 | -0.035 | -0.032 | -0.083 | -0.085 | -0.085 | -0.174 | -0.246 | -0.291 | -0.055 | -0.4 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | -0.6 | -0.7 | -0.5 | 0.6 | -1 | -0.2 | -0.4 | -0.1 | 0 | -0.1 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 341.261 | 0 | 0 | 0 | -0.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 162.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -29.467 | 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 | -229.642 | 0 | 0 | 0 | -312.3 | -1,060.538 | 0 | 0 | -233.89 | -944.944 | 0 | 0 | -189.886 | -764.087 | 0 | 0 | -180.123 | -551.742 | 0 | 0 | -119.902 | -234.201 | 0 | 0 | -50.036 | -33.633 | -35.253 | -26.727 | -17.41 | -6.061 | -0.507 | -0.936 | -1.096 | -7.057 | -33.836 | -79.834 | -176.09 | 0 | 0 | -346.03 | -330.273 | -241.396 | -254.391 | -267.645 | -255.586 | -188.109 | -205.048 | -153.93 | -144.165 | -134.059 | -119.295 | -162.018 | -93.404 | -82.886 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -16.239 | 6.811 | 9.428 | 11.181 | 14.094 | 18.146 | 24.746 | 23.839 | 29.648 | 36.406 | 43.84 | 50.732 | 55.902 | 68.984 | 73.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -93.83 | 0 | 0 | 93.83 | 87.059 | 88.986 | 92.414 | 108.236 | 0 | 98.023 | 104.653 | 119.145 | 288.334 | 147.578 | 0 | 0 | -421.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -203.035 | -215.851 | -117.949 | -94.679 | -96.576 | -90.014 | -145.871 | -170.844 | -197.026 | 0.606 | -139.242 | -64.755 | -62.395 | -10.548 | 24.316 | 46.844 | 40.623 | 66.395 | -60.807 | -51.569 | -62.061 | -52.924 | -62.049 | -84.237 | -56.474 | -33.373 | -67.034 | -28.445 | -47.31 | -55.687 | 151.917 | -53.247 | -77.962 | -141.503 | 141.593 | 1,037.957 | -155.949 | -153.476 | 125.8 | 792.718 | -188.257 | -102.974 | 93.01 | 679.787 | -120.815 | -88.621 | 64.77 | 491.524 | -27.113 | -31.744 | 147.878 | -30.335 | -195.755 | 23.409 | -8.918 | 1.116 | 0.602 | 6.21 | 1.594 | 105.014 | 105.367 | 116.741 | 120.956 | -145.56 | 169.797 | 157.291 | 175.152 | 340.711 | -186.167 | 142.528 | 136.127 | 121.823 | 119.793 | 107.563 | 101.858 | 77.721 | 69.692 | 67.962 | 64.355 | 61.752 | 47.087 | 77.1 | 10.187 | 4.058 | -90.706 | -10.181 | 0 | 0 | 0.011 | -0.004 | -0.007 | 0.204 | -0.007 | 0.005 | 0.028 | 0.1 | -0.1 | 0 | 0 | 0.1 | 0 | 1.7 | 1.5 | 3.6 | 1.3 | -2.5 | 1.9 | -5.7 | 14.3 | -15.4 | 0.3 | -1.6 | 0 | -1.9 |
Investing Cash Flow
| -219.018 | -209.185 | -108.632 | -83.78 | -82.693 | -71.9 | -121.159 | -147.376 | -168.128 | -258.879 | -139.517 | -65.184 | -62.918 | -11.146 | 23.89 | 47.64 | 40.463 | 66.03 | -61.102 | -51.666 | -62.311 | -53.154 | -62.223 | -84.519 | -56.632 | -33.873 | -67.171 | -28.529 | -47.37 | -56.075 | -77.862 | -53.555 | -78.289 | -141.826 | -170.828 | -22.743 | -156.146 | -153.904 | -108.494 | -152.41 | -188.435 | -103.27 | -97.041 | -84.551 | -120.964 | -88.698 | -115.353 | -60.286 | -27.263 | -31.89 | 27.946 | -17.182 | -195.939 | 23.286 | 34.856 | 54.542 | 54.335 | 71.665 | 92.369 | 98.673 | 104.86 | 115.767 | 119.366 | 297.729 | 283.449 | 77.543 | -1.081 | -80.884 | -186.38 | -203.895 | -194.232 | -119.724 | -134.623 | -160.197 | -153.849 | -110.425 | -135.425 | -86.006 | -79.832 | -72.877 | -72.288 | -85.675 | -83.218 | -78.853 | -90.707 | -10.213 | -0.035 | -0.032 | -0.072 | -0.089 | -29.559 | 0.03 | -0.253 | -0.286 | -0.027 | -0.3 | -0.3 | 0 | 0 | 0.1 | 0 | 1.7 | 1.5 | 4.1 | 0.7 | -3.2 | 1.4 | -5.1 | 13.3 | -15.6 | -0.1 | -1.7 | 0 | -2 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 167.04 | 293.593 | 84.342 | 13.369 | 10.8 | 6.888 | 64.717 | 92.145 | 138.562 | 204.401 | 92.219 | 52.746 | -9.679 | -3.304 | -62.762 | -163.085 | -35.433 | -125.427 | -0.089 | 11.165 | 8.58 | -8.65 | 22.206 | 38.482 | -5.251 | 5.934 | 5.102 | -16.418 | -3.525 | 12.096 | 17.804 | 22.453 | 32.781 | 94.541 | 112.133 | -24.046 | 112.663 | 116.81 | 62.605 | 123.96 | 155.253 | 73.102 | 53.563 | 57.224 | 95.698 | 75.701 | 96.154 | -52.765 | 21.158 | 28.68 | -29.112 | 210.58 | -8.72 | -12.353 | -44.028 | -44.054 | -65.433 | -87.646 | -102.088 | -105.936 | -124.183 | -146.933 | -148.044 | -314.748 | -288.352 | -132.2 | -37.012 | -14.891 | 164.156 | 191.969 | 199.913 | 90.027 | 106.97 | 126.618 | 197.334 | 110.746 | 125.977 | 62.995 | 85.237 | 76.903 | 93.18 | 86.566 | 34.688 | 50.665 | 67.439 | -19.308 | -14.428 | -28.074 | -32.624 | -35.914 | 10.576 | -0.356 | -0.482 | -4.324 | -8.894 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.656 | -9.475 | -1.697 | -1.157 | -0.652 | -11.171 | -7.293 | -4.561 | -7.25 | -20.181 | -14.104 | -21.717 | -2.377 | -0.827 | -0.755 | -0.248 | -0.762 | -0.205 | 0 | 0 | 0 | 0 | -1.44 | -0.87 | -1.177 | -1.841 | -1.419 | -1.81 | -5.157 | -2.479 | -2.9 | -2.455 | -1.69 | -3.374 | -2.949 | -3.08 | -1.073 | -1.773 | 0 | 0 | 0 | 0 | 0 | 2.484 | 1.138 | -1.018 | -0.12 | 0 | 0 | -0.191 | -0.244 | -0.261 | -0.177 | -0.077 | -0.008 | 0.746 | -0.106 | -0.502 | -1.586 | -0.48 | -0.215 | -0.18 | -0.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.1 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0.5 | 1.5 | 0.4 | 0 | 0.1 | 0.7 | 0.1 | 0.6 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.687 | 2.642 | -0.489 | -1.156 | -1.763 | 6.724 | 4.888 | -1.313 | -3.921 | 5.382 | 2.83 | 1.82 | -0.838 | -1.473 | -1.274 | -0.521 | 0.018 | -1.1 | -1.626 | -2.817 | -1.716 | -1.301 | -2.735 | -1.572 | -2.661 | -2.455 | -0.868 | 0.054 | -1.287 | -2.296 | -1.099 | -1.202 | -2.862 | -2.584 | -2.013 | -1.242 | -2.111 | -1.974 | -1.584 | -1.68 | -1.798 | -1.102 | -0.222 | -5.393 | -1.107 | -0.595 | -0.826 | 96.989 | -1.176 | -1.435 | -2.528 | -199.01 | 194.819 | -1.416 | -1.325 | -3.782 | -1.334 | -1.447 | -0.001 | -1.722 | 0 | 0 | 0 | 0.027 | -17.642 | 12.397 | -0.163 | -0.274 | -4.536 | -3.571 | -3.532 | -3.598 | -1.931 | -2.278 | -2.181 | -3.056 | -1.343 | -1.303 | -1.094 | -0.708 | -2.218 | -1.862 | -2.258 | -1.616 | -0.533 | -0.25 | -1.05 | 0 | 0 | 0 | -1.037 | -0.576 | 0 | 0.281 | -4.281 | -6 | -5.5 | -0.7 | -8.2 | -7 | -1 | 3.1 | 1.1 | 23.2 | 27.7 | 16.3 | 1.1 | 2 | -14.4 | 47.7 | -0.1 | 0.7 | 0.1 | 0.6 |
Financing Cash Flow
| 161.697 | 281.55 | 81.451 | 11.056 | 8.385 | 2.441 | 62.312 | 86.271 | 127.391 | 189.602 | 80.945 | 32.849 | -12.894 | -5.604 | -64.791 | -163.854 | -36.177 | -126.732 | -1.715 | 8.348 | 6.864 | -9.951 | 18.031 | 36.04 | -9.089 | 1.638 | 2.815 | -18.174 | -9.969 | 7.321 | 13.805 | 18.796 | 28.229 | 88.583 | 107.171 | -28.368 | 109.479 | 113.063 | 61.021 | 122.28 | 153.455 | 72 | 53.341 | 54.315 | 95.729 | 74.088 | 95.208 | 44.224 | 19.982 | 27.054 | -31.884 | 11.309 | 185.922 | -13.846 | -45.361 | -47.09 | -66.873 | -89.595 | -103.675 | -108.138 | -124.398 | -147.113 | -148.168 | -315.212 | -306.579 | -121 | -38.619 | -16.425 | 151.116 | 187.504 | 196.446 | 84.382 | 104.485 | 123.778 | 195.063 | 107.836 | 124.52 | 61.672 | 84.401 | 76.631 | 91.147 | 84.875 | 32.606 | 49.362 | 69.114 | -22.068 | -16.1 | -28.059 | -32.605 | -35.661 | 9.561 | -1.109 | -0.975 | -4.421 | -13.163 | -6 | -5.5 | -0.7 | -8.2 | -7 | -1 | 3.1 | 1.1 | 23.2 | 27.7 | 16.3 | 1.1 | 2 | -14.4 | 47.7 | -0.1 | 0.7 | 0.1 | 0.6 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 7.139 | -36.593 | 29.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 111.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0.1 | -0.1 | -0.1 | 0 | 0 | -0.1 | 0.2 | 0 | -0 |
Net Change In Cash
| 12.441 | 115.656 | 25.524 | -16.662 | -13.051 | -13.939 | 6.294 | -9.917 | 4.337 | -17.907 | 9.728 | 2.783 | -25.142 | 30.306 | 24.449 | -68.013 | 65.499 | 4.597 | 1.237 | 3.477 | 2.124 | -9.191 | 14.312 | 9.1 | 103.575 | 5.862 | -1.158 | 0.693 | -3.772 | 3.739 | -1.865 | 2.442 | -4.258 | -0.439 | -3.131 | -1.593 | 2.479 | -1.766 | 2.343 | 4.723 | -1.29 | -0.141 | -7.545 | -2.016 | 5.544 | 4.718 | 0.9 | 2.498 | 0.228 | -0.374 | 0.52 | 0.715 | -7.089 | 7.241 | -7.025 | 4.959 | -2.149 | -9.346 | 10.355 | -7.963 | -1.11 | 0.74 | -1.318 | -1.146 | 1.431 | 3.291 | -2.372 | 3.973 | 3.47 | 3.041 | -3.819 | -1.087 | 3.36 | -13.562 | 7.715 | 6.213 | -4.095 | 5.941 | -4.636 | 3.414 | -4.34 | -27.621 | 9.704 | 6.116 | -6.518 | -7.845 | 8.509 | 7.759 | 8.102 | 0.176 | 14.34 | -0.551 | 0.139 | -5.645 | -10.424 | -9.3 | 11.4 | 12.6 | 3.1 | 0.7 | -0.4 | 0.6 | -1.6 | 1.3 | -0.3 | 0.2 | -1 | 1.3 | 0 | 0.1 | 0.2 | 0.1 | 0 | -0.9 |
Cash At End Of Period
| 279.052 | 266.611 | 150.955 | 125.431 | 142.093 | 155.144 | 169.083 | 162.789 | 172.706 | 168.369 | 186.276 | 176.548 | 173.765 | 198.907 | 168.601 | 144.152 | 212.165 | 146.666 | 142.069 | 140.832 | 137.355 | 135.231 | 144.422 | 130.11 | 121.01 | 17.435 | 11.573 | 12.731 | 12.038 | 15.81 | 12.071 | 13.936 | 11.494 | 15.752 | 16.191 | 19.322 | 20.915 | 18.436 | 20.202 | 17.859 | 13.136 | 14.426 | 14.567 | 22.112 | 24.128 | 18.584 | 13.866 | 12.966 | 10.468 | 10.24 | 10.614 | 10.094 | 9.379 | 16.468 | 9.227 | 16.252 | 11.293 | 13.442 | 22.788 | 12.433 | 20.396 | 21.506 | 20.766 | 22.084 | 23.23 | 21.799 | 18.508 | 20.88 | 16.907 | 13.437 | 10.396 | 14.215 | 15.302 | 11.942 | 25.504 | 17.789 | 11.576 | 15.671 | 9.73 | 14.366 | 10.952 | 15.292 | 42.913 | 33.209 | 27.093 | 33.611 | 41.456 | 32.947 | 25.188 | 17.086 | 16.91 | 2.57 | 3.121 | 2.982 | 8.627 | 19.4 | 28.7 | 17.3 | 4.4 | 1.2 | 0.5 | 1 | 0.3 | 1.9 | 0.7 | 1 | 0.7 | 1.7 | 0.4 | 0.5 | 0.4 | 0.2 | 0.1 | 0.1 |