Federal Home Loan Mortgage Corporation
OTC:FMCC
0.622 (USD) • At close November 17, 2023
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 | 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 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 3,105 | 2,765 | 2,766 | 2,914 | 2,685 | 2,944 | 1,995 | 5,463 | 1,313 | 66 | 3,798 | 2,744 | 2,919 | 3,679 | 2,767 | 2,913 | 2,463 | 1,777 | 173 | 2,592 | 1,709 | 1,506 | 1,407 | 1,100 | 2,706 | 2,503 | 2,926 | -2,921 | 4,671 | 1,664 | 2,211 | 4,847 | 2,329 | 993 | -354 | 2,158 | -475 | 4,169 | 524 | 227 | 2,081 | 1,362 | 4,020 | 8,613 | 30,486 | 4,988 | 4,581 | 4,457 | 2,928 | 3,020 | 577 | 619 | -4,422 | -2,139 | 676 | -113 | -2,511 | -4,713 | -6,689 | -7,457 | -5,013 | 767 | -9,851 | -23,852 | -25,295 | -821 | -151 | 6,029 | 1,538 | 1,110 | 1,413 | 1,364 | 1,032 | 914 | 837 | 663 | 642 | 626 | 608 | 586 | 555 | 557 | 520 | 468 | 425 | 414 | 393 | 372 | 354 | 340 | 329 | 321 | 312 | 324 | 301 | 291 | 278 | 264 | 258 | 252 | 249 | 249 | 277 | 204 | 200 | 180 | 202 | 155 | 161 | 165 | 141 | 146 | 149 | 133 | 127 | 62 | 123 | 118 | 111 |
Depreciation & Amortization
| 0 | 0 | 0 | 827 | 0 | 0 | 0 | -1,264 | 0 | 0 | 0 | -1,922 | 0 | 0 | 0 | 214 | 0 | 0 | 0 | -466 | 0 | 0 | 0 | 5,282 | 0 | 0 | 0 | 6,038 | 0 | 0 | 0 | 7,089 | 0 | 0 | 0 | 5,321 | 0 | 0 | 1,318 | 3,518 | 0 | 0 | 684 | 4,627 | 0 | 0 | 1,417 | 4,624 | 0 | 0 | 900 | 2,063 | 0 | 0 | 250 | 326 | 0 | 0 | -97 | 163 | 0 | 0 | -278 | -5,261 | 0 | 2,213 | 2,555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,686 | 3,436 | 3,575 | 2,443 | 2,448 | 3,048 | 1,710 | 2,101 | 1,896 | 1,686 | 2,198 | 1,322 | 1,147 | 990 | 1,993 | 22 | 36 | 38 | 38 | 41 | 36 | 37 | 45 | 48 | 51 | 49 | 57 | 109 | 97 | 110 | 80 | 72 | 68 | 65 | 73 | 71 | 111 | 49 | 59 | 73 | 58 | 60 | 60 | 62 |
Deferred Income Tax
| 0 | 0 | 0 | 1,762 | 0 | 0 | 0 | 528 | 0 | 0 | 0 | 473 | 0 | 0 | 0 | -590 | 0 | 0 | 0 | 817 | 0 | 0 | 0 | 1,391 | 0 | 0 | 0 | 7,773 | 0 | 0 | 0 | 2,787 | 0 | 0 | 0 | 1,638 | 0 | 0 | 17 | -1,029 | 891 | 674 | 1,748 | 619 | -23,960 | -39 | -42 | 50 | 54 | -47 | -54 | -71 | -61 | 80 | -65 | -76 | -326 | -181 | -87 | -87 | -97 | -372 | -114 | -452 | 7,587 | -746 | -882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | -1,389 | 0 | 0 | 0 | -8,444 | 4,410 | 4,034 | 0 | -11,165 | 0 | 16,864 | -5,699 | 12,503 | 60,712 | 19,886 | 13,170 | -16,404 | -23,265 | 5,921 | -24,942 | 17,114 | -11,973 | -2,859 | 19,016 | -4,624 | -1,711 | 11,709 | -6,995 | 5,843 | -1,196 | 9,264 | 28,707 | -121,041 | 0 | 123,110 | -142 | 1,096 | -200 | 3,180 | -4,132 | 602 | -519 | 424 | -514 | -746 | -895 | 539 | -328 | 680 | -643 | 58 | -805 | 1,232 | -900 | 623 | -1,161 | -158 | -2,373 | -2,910 | -2,444 | 1,496 | 4,491 | -1,701 | -5,552 | -35,003 | 16,667 | 1,802 | 15,955 | -131,875 | 17,789 | -362 | 107,385 | -114,600 | 111,567 | 1,351 | -4,829 | 12,975 | -50,892 | -29,537 | -174 | 29,047 | -713 | -5,699 | -21,130 | -27,774 | -12,159 | -2,924 | -2,877 | 3,548 | -5,798 | -1,969 | 3,559 | 17,890 | -5,855 | -8,419 | -43 | -6,545 | -6,417 | -9,400 | -10,321 | -7,635 | 11,843 | -5,885 | -3,377 | 1,773 | -2,481 | -3,665 | 8,749 | 5,366 | -1,844 | 3,322 | 1,368 | -850 | 507 | 728 | -442 |
Accounts Receivables
| 0 | 0 | 0 | -1,389 | 0 | 0 | 0 | -1,038 | 0 | 0 | 0 | 396 | 0 | 0 | 0 | -1,046 | 0 | 0 | 0 | -120 | 0 | 0 | 0 | -373 | 0 | 0 | 0 | -220 | 0 | 0 | 0 | -61 | 0 | 0 | 0 | -36 | 0 | 0 | 36 | 5 | 20 | 38 | 53 | 190 | 118 | 199 | 218 | 299 | 286 | 360 | 242 | 265 | 196 | 0 | 0 | 0 | 0 | 0 | 0 | -175 | 195 | -1,101 | -262 | -2,535 | 121 | -911 | -395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -142 | 0 | 0 | 123,110 | -358,066 | 118,985 | 120,690 | 118,659 | 0 | 143,535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 348,287 | 0 | 347,197 | 457,570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 178 | 0 | 0 | -178 | 125 | -285 | 181 | -461 | 300 | -637 | 227 | -739 | 191 | -775 | 207 | -717 | 381 | -843 | 232 | -850 | 258 | -1,071 | 532 | -1,419 | 752 | -1,157 | 629 | -1,548 | 0 | -988 | 1,325 | -1,525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7,406 | 0 | 0 | 0 | -11,165 | 0 | 0 | -5,699 | 12,503 | 60,712 | 19,886 | 13,170 | -16,404 | -23,265 | 5,921 | -24,942 | 17,114 | -11,973 | -2,859 | 19,016 | -4,624 | -1,711 | 11,709 | -6,995 | 5,843 | -1,196 | 9,264 | 28,707 | -121,041 | 0 | 0 | -123,110 | 359,032 | -118,920 | -117,729 | -122,383 | 112 | -143,535 | -2 | 7 | -1,236 | -406 | 332 | 389 | 34 | 200 | -174 | 45 | 974 | 171 | 91 | 258 | -349,022 | -1,411 | -349,635 | -458,204 | 4,031 | 4,491 | -1,701 | -5,552 | -35,003 | 16,667 | 1,802 | 15,955 | -131,875 | 17,789 | -362 | 107,385 | -114,600 | 111,567 | 1,351 | -4,829 | 12,975 | -50,892 | -29,537 | -174 | 29,047 | -713 | -5,699 | -21,130 | -27,774 | -12,159 | -2,924 | -2,877 | 3,548 | -5,798 | -1,969 | 3,559 | 17,890 | -5,855 | -8,419 | -43 | -6,545 | -6,417 | -9,400 | -10,321 | -7,635 | 11,843 | -5,885 | -3,377 | 1,773 | -2,481 | -3,665 | 8,749 | 5,366 | -1,844 | 3,322 | 1,368 | -850 | 507 | 728 | -442 |
Other Non Cash Items
| 601 | -1,838 | 128 | -1,404 | -1,959 | -1,373 | 1,440 | 3,449 | -1,313 | -66 | -49 | -3,709 | -1,671 | -14,855 | 13,314 | -20,744 | -57,368 | -24,026 | -10,552 | 22,605 | 19,350 | -6,091 | 27,809 | -20,435 | 8,668 | -793 | -17,299 | 7,145 | 1,592 | -12,117 | 4,838 | -10,884 | -223 | -2,028 | -32,439 | 123,392 | -1,695 | -127,045 | -4,612 | -4,529 | -2,479 | 1,588 | 1,876 | 1,102 | -3,055 | -924 | 230 | -2,810 | -2,480 | 1,650 | 266 | 84 | 6,730 | 5,874 | 761 | 169 | 6,574 | 8,872 | -449 | -3,470 | 11,326 | 5,919 | -507 | -4,458 | 10,064 | -922 | 108 | 36,186 | -5,217 | -4,222 | -19,263 | 139,051 | -17,753 | 1,200 | -101,808 | 122,797 | -115,545 | -4,004 | 4,153 | -13,487 | 35,798 | 27,067 | -5,678 | -34,647 | -4,366 | -3,320 | 24,542 | 27,548 | 11,247 | -6,238 | 13,073 | -3,302 | 4,695 | -2,525 | -1,409 | -928 | -1,037 | 3,376 | -4,489 | -640 | 1,085 | 7,066 | 9,292 | 19,435 | -16,325 | 12,225 | -820 | 3,705 | -2,465 | -1,685 | -3,243 | -2,510 | 259 | -477 | -452 | -958 | 144 | 182 | 2,138 |
Operating Cash Flow
| 3,706 | 927 | 2,894 | 1,883 | 726 | 1,571 | 3,435 | -268 | 4,410 | 4,034 | 3,749 | -965 | 1,248 | 5,688 | 10,382 | -5,328 | 5,807 | -2,363 | 2,791 | 8,793 | -2,206 | 1,336 | 4,274 | -2,221 | -599 | -1,149 | 4,643 | -400 | 4,552 | 1,256 | 54 | -194 | 910 | 8,229 | -4,086 | 4,509 | -2,170 | 234 | -3,507 | -2,429 | 293 | 6,804 | 4,217 | 9,171 | 2,952 | 4,449 | 1,960 | 2,293 | -393 | 5,162 | 1,404 | 922 | 1,604 | 3,873 | 3,921 | 361 | 2,837 | 4,601 | 2,062 | -1,101 | 3,843 | 3,404 | -4,858 | -2,872 | -3,153 | 1,570 | -6,043 | 7,212 | 12,988 | -1,310 | -1,895 | 8,540 | 1,068 | 1,752 | 6,414 | 10,546 | 100 | 1,548 | 2,375 | 2,522 | -11,491 | -203 | -3,231 | -3,236 | -2,968 | -6,407 | 5,127 | 1,293 | 432 | -6,829 | 10,547 | 603 | -753 | -4,132 | 2,492 | 17,289 | -6,577 | -4,734 | -4,226 | -6,882 | -5,034 | -2,028 | -643 | 12,101 | -4,172 | 6,600 | -3,923 | 5,701 | -4,720 | -5,112 | 5,718 | 3,113 | -1,387 | 3,037 | 1,116 | -1,688 | 834 | 1,088 | 1,869 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,251 | 0 | 0 | 104,931 | 142,843 | 0 | 91,784 | 89,364 | 0 | 0 | 0 | 0 | 126,760 | 0 | 0 | 56,041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | -2,317 | 0 | 0 | 2,317 | -5,886 | 0 | 3,055 | 2,831 | 0 | 0 | 3,369 | 3,413 | 23 | 0 | 0 | -23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -25,935 | -19,353 | -15,067 | -21,037 | -10,799 | -30,350 | -39,052 | -25,691 | -26,593 | -38,375 | -42,254 | -28,541 | -26,067 | -31,394 | -38,708 | -39,879 | -35,339 | -53,542 | -30,442 | -28,605 | -29,304 | -28,191 | -25,036 | -35,670 | -42,091 | -39,702 | -34,215 | -44,973 | -29,617 | -38,035 | -58,257 | -39,673 | -46,454 | -35,111 | -11,113 | -8,420 | -17,412 | -5,541 | -16,059 | -12,611 | -21,386 | -21,342 | -12,428 | -8,463 | -22,865 | -28,802 | -3,304 | -10,493 | -11,813 | -8,700 | -6,126 | -14,457 | -9,299 | -11,470 | -24,922 | -11,013 | -18,729 | -12,364 | -22,061 | -27,325 | -54,684 | -64,785 | -123,653 | -92,886 | -43,737 | -116,634 | -125,912 | -444,282 | -4,536 | 7,581 | -10,376 | -15,044 | -3,426 | -13,922 | -2,388 | 1,104 | -8,802 | 8,235 | -11,726 | -1,893 | -925 | 48 | -435 | -17,522 | -8,661 | 6,946 | -12,092 | 0 | 0 | 0 | 0 | 798 | -2,468 | 9,083 | -12,590 | 22,366 | -9,166 | -5,708 | -10,796 | 0 | 0 | 1,371 | -1,514 | 228 | 0 | 0 | 0 | 467 | -3,083 | -72 | -275 | 373 | -2,253 | -130 | -448 | -1,336 | 434 | 0 | 0 |
Sales Maturities Of Investments
| 26,812 | 22,431 | 19,742 | 16,654 | 14,466 | 25,869 | 40,383 | 25,858 | 27,996 | 40,454 | 41,955 | 32,242 | 37,047 | 43,779 | 48,985 | 59,909 | 50,490 | 64,346 | 32,181 | 31,321 | 30,954 | 24,968 | 28,817 | 43,415 | 43,155 | 36,921 | 41,850 | 47,072 | 41,794 | 48,502 | 56,442 | 45,234 | 43,550 | 30,985 | 18,138 | 10,032 | 23,492 | 21,103 | 16,304 | 18,913 | 27,982 | 21,734 | 19,798 | 49,416 | 29,189 | 27,276 | 22,346 | 24,143 | 22,197 | 26,909 | 15,744 | 16,529 | 14,439 | 26,417 | 27,853 | 22,895 | 32,452 | 31,575 | 18,281 | 57,556 | 99,197 | 103,667 | 70,758 | 50,934 | 100,221 | 76,092 | 116,211 | 0 | 0 | -1,265 | 8,812 | -612 | 1,255 | 31 | 1,283 | 0 | -1,296 | 1,704 | 113 | -8,354 | -1,063 | 4,185 | 18,002 | 1,776 | -1,263 | 2,728 | 1,985 | -3,270 | 7,828 | -809 | 1,603 | -1,772 | 3,682 | -13,422 | 14,289 | -9,115 | 3,741 | 136 | 12,432 | -1,009 | -1,138 | -4,228 | 8,512 | 0 | 0 | 628 | 4,014 | -1,827 | -62 | 686 | 1,581 | -80 | 1,491 | 1,047 | 2,168 | 0 | -362 | 388 | 265 |
Other Investing Activites
| -2 | 10,323 | 320 | 20,977 | 18,749 | 7,410 | 983 | 12,702 | -3,399 | -83 | -1,172 | 27,360 | 32,252 | -101,414 | 28,709 | -72,921 | -34,609 | -46,052 | 22,503 | 14,322 | 23,011 | 12,049 | -6,154 | 27,576 | 12,928 | 21,096 | 44,385 | 28,788 | 30,262 | 31,900 | 37,566 | 58,451 | 28,645 | 25,651 | 50,925 | 13,689 | 40,250 | 51,141 | 50,367 | 16,553 | 55,258 | 35,553 | 77,244 | 6,281 | 74,897 | 102,226 | 13,872 | -13,590 | 114,259 | 17,728 | 148 | 108,016 | 76,637 | 70,336 | 93,609 | 2,595 | 97,744 | 54,069 | 8,355 | 4,286 | -4,471 | 18,644 | -31,627 | -32,331 | 3,598 | -2,812 | -3,815 | 409,013 | -20,709 | 5,850 | -35,008 | -23,967 | -27,067 | -22,172 | -35,981 | -28,530 | -9,342 | -13,221 | -10,640 | -6,315 | -9,569 | -18,398 | -24,186 | -29,768 | -17,570 | -8,326 | -18,031 | -5,599 | -4,805 | 2,810 | -14,043 | -8,285 | -5,639 | -6,401 | -10,416 | -39,480 | 2,132 | 1,569 | 0 | -1,598 | -815 | -7,198 | -11,698 | -17,239 | -12,432 | -2,201 | -6,716 | -6,321 | 5,676 | -1,145 | 751 | -788 | -800 | -149 | -1,026 | -912 | -707 | -2,958 | -140 |
Investing Cash Flow
| 875 | 13,401 | 8,926 | 16,594 | 22,416 | 2,929 | 2,314 | 12,869 | -1,996 | 1,996 | -1,471 | 31,061 | 43,232 | -89,029 | 38,986 | -52,891 | -19,458 | -35,248 | 24,242 | 17,038 | 24,661 | 8,826 | -2,373 | 35,321 | 13,992 | 18,315 | 52,020 | 30,887 | 42,439 | 42,367 | 35,751 | 64,012 | 25,741 | 21,525 | 57,950 | 15,301 | 46,330 | 66,703 | 50,612 | 22,855 | 61,854 | 35,945 | 84,614 | 69,168 | 81,221 | 100,700 | 140,162 | 137,017 | 124,643 | 130,776 | 101,961 | 110,088 | 81,777 | 85,283 | 96,540 | 141,260 | 111,467 | 73,280 | 60,593 | 34,517 | 40,042 | 57,526 | -84,522 | -74,283 | 60,082 | -43,354 | -13,516 | -35,269 | -25,245 | 12,166 | -36,572 | -39,623 | -29,238 | -36,063 | -37,086 | -27,426 | -19,440 | -3,282 | -22,253 | -16,562 | -11,557 | -14,165 | -6,619 | -45,514 | -27,494 | 1,348 | -28,138 | -8,869 | 3,023 | 2,001 | -12,440 | -9,259 | -4,425 | -10,740 | -8,717 | -26,229 | -3,293 | -4,003 | 1,636 | -2,607 | -1,953 | -10,055 | -4,700 | -17,011 | -12,432 | -1,573 | -2,702 | -7,681 | 2,531 | -531 | 2,057 | -495 | -1,562 | 768 | 694 | -2,248 | -635 | -2,570 | 125 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 4,712 | -10,599 | -17,862 | -23,260 | -23,299 | -9,237 | 1,106 | -16,503 | 487 | -11,298 | -5,827 | -33,302 | -46,172 | -6,465 | 19,793 | 76,832 | 19,992 | 26,549 | -12,336 | -30,447 | -19,856 | -11,257 | -1,457 | -30,305 | -11,522 | -19,030 | -58,168 | -29,572 | -43,394 | -44,459 | -32,949 | -53,077 | -29,918 | -27,769 | -51,560 | -19,213 | -40,708 | -71,134 | -46,775 | -22,901 | -48,727 | -44,195 | -79,066 | -46,154 | -83,683 | -112,257 | -116,223 | -136,772 | -133,840 | -123,536 | -121,577 | -105,079 | -82,556 | -104,349 | -102,071 | -131,026 | -136,200 | -92,956 | -70,602 | -23,061 | -33,637 | -72,973 | 67,381 | 58,823 | -50,249 | 77,364 | 19,813 | 30,709 | 16,179 | -9,139 | 39,216 | 29,995 | 28,864 | 35,164 | 30,695 | 17,170 | 19,193 | 2,623 | 14,925 | 17,142 | 23,701 | 13,549 | 9,740 | 48,777 | 31,145 | 4,937 | 22,910 | 7,908 | -2,813 | 6,176 | -3,251 | 10,006 | 3,571 | 19,043 | 4,300 | 8,333 | 199 | 9,702 | 8,377 | 9,307 | 10,583 | 10,414 | 12,075 | -2,725 | 17,140 | -6,140 | 11,519 | -6,245 | 4,266 | 7,309 | -5,209 | -1,345 | 2,639 | -2,637 | 424 | 2,922 | -3,104 | 4,859 | -34 |
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 | 30,800 | 13,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 440,652 | 3,304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1,665 | -1,477 | -2,560 | -1,585 | 0 | 0 | -2,250 | -1,986 | -2,234 | -4,475 | -2,310 | -933 | 0 | -1,740 | 0 | -3,913 | -746 | -851 | -2,786 | -1,890 | -4,499 | -10,435 | -30,436 | -4,357 | -6,971 | -5,827 | -1,808 | -1,809 | -1,809 | -1,807 | -1,655 | -1,618 | -1,617 | -1,605 | -1,603 | -1,561 | -1,293 | -1,292 | -1,292 | -1,294 | -1,149 | -370 | -173 | -6 | -396 | -436 | -210 | -211 | -211 | -213 | -198 | -196 | -192 | -186 | -164 | -164 | -163 | -163 | -147 | -143 | -140 | -140 | -73 | -304 | -46 | -170 | -154 | -150 | -158 | -119 | -82 | -81 | -82 | -78 | -70 | -70 | -71 | -70 | -64 | -63 | -63 | -63 | -56 | -54 | -51 | -50 | -46 | -46 | -41 | -34 | -30 | -30 | -31 | -30 | -24 | -25 | -24 | -24 |
Other Financing Activities
| -9,968 | -1,728 | 3,554 | 5,448 | -3 | 4,378 | -7,342 | 4,571 | -2,467 | -1 | 3,925 | 3,878 | -1 | -2 | 7,929 | -2,798 | -5,872 | -5,657 | 4,438 | 1,097 | 2,682 | -52 | -1 | 0 | 0 | -1 | 311 | 0 | 0 | -943 | 0 | -2 | 0 | -3 | -1 | -2 | 0 | -3 | 0 | -2 | -1 | -4 | 0 | 0 | 0 | 213 | 0 | 0 | 0 | 20 | 146 | 5,992 | 1,479 | 0 | 501 | 100 | 1,700 | 10,600 | 1 | 0 | 4 | 6,100 | 30,797 | 13,651 | -28 | 23 | -49 | -194 | -129 | -26 | 10 | 2,211 | 36 | -296 | 387 | 0 | 0 | 0 | 0 | 288 | 250 | 0 | 150 | 200 | 620 | 0 | 400 | 150 | 6 | 594 | 3,959 | 0 | 0 | 0 | 0 | -92 | 2,859 | -2,918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -5,256 | -12,327 | -14,308 | -17,812 | -23,302 | -4,859 | -6,236 | -11,932 | -1,980 | -11,299 | -1,902 | -29,424 | -46,173 | -6,467 | 27,722 | 74,034 | 14,120 | 20,892 | -7,898 | -29,350 | -17,174 | -12,974 | -2,935 | -32,865 | -13,107 | -19,031 | -57,857 | -31,822 | -45,474 | -47,636 | -37,495 | -55,389 | -30,851 | -27,772 | -53,301 | -19,215 | -44,621 | -71,883 | -47,626 | -25,689 | -50,618 | -48,698 | -89,501 | -76,590 | -88,508 | -119,015 | -122,902 | -138,580 | -135,649 | -125,325 | -123,238 | -100,742 | -82,695 | -105,966 | -103,175 | -132,529 | -136,061 | -83,649 | -71,893 | -24,353 | -34,927 | -68,022 | 97,808 | 72,301 | -50,302 | 76,991 | 19,331 | 29,777 | 15,839 | -9,376 | 39,013 | 32,008 | 27,780 | 34,676 | 30,914 | 17,022 | 19,046 | 2,221 | 14,765 | 17,192 | 23,826 | 13,414 | 9,453 | 50,029 | 31,461 | 4,789 | 23,130 | 7,828 | -3,636 | 6,395 | 417 | 9,886 | 3,333 | 19,205 | 4,165 | 8,171 | 2,988 | 6,713 | 8,306 | 9,243 | 10,513 | 10,361 | 12,011 | -2,780 | 17,369 | -6,179 | 11,465 | -6,290 | 4,222 | 7,812 | -5,241 | -1,378 | 2,610 | -2,671 | 395 | 2,898 | -3,128 | 4,832 | -157 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8,865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -675 | 2,001 | -2,488 | 665 | -160 | -359 | -487 | 669 | 434 | -5,269 | 376 | 672 | -1,693 | -89,808 | 77,090 | 15,815 | 469 | -16,719 | 19,135 | -3,519 | 5,281 | -2,812 | -1,034 | 235 | 286 | -1,865 | -1,194 | -1,335 | 1,517 | -4,013 | -1,690 | 8,429 | -4,200 | 1,982 | 563 | 595 | -461 | -4,946 | -521 | -5,263 | 11,529 | -5,949 | -670 | 1,749 | -4,335 | -13,866 | 19,220 | 730 | -11,399 | 10,613 | -19,873 | 10,268 | 686 | -16,810 | -2,714 | 9,092 | -21,757 | -5,768 | -9,238 | 9,063 | 8,958 | -7,092 | 8,428 | -4,854 | 6,627 | 35,207 | -228 | 3,676 | 3,582 | 1,480 | 546 | 925 | -390 | 365 | 242 | 142 | -294 | 487 | -5,113 | 3,152 | 778 | -954 | -397 | 1,279 | 999 | -270 | 119 | 252 | -181 | -7,298 | -1,476 | 1,230 | -11,601 | -1,090 | -2,060 | -769 | -6,882 | -2,024 | 5,716 | -246 | 3,526 | -1,722 | 6,668 | -7,690 | 765 | -1,152 | 4,840 | -8,270 | 2,033 | 2,169 | 2,534 | 1,240 | -339 | 1,134 | 2,205 | -1,038 | -2,929 | 3,350 | 1,837 |
Cash At End Of Period
| 4,857 | 5,532 | 3,531 | 6,019 | 5,354 | 5,514 | 5,873 | 6,360 | 5,691 | 5,257 | 10,526 | 10,150 | 9,478 | 11,171 | 100,979 | 23,889 | 8,074 | 7,605 | 24,324 | 5,189 | 8,708 | 3,427 | 6,239 | 7,273 | 7,038 | 6,752 | 8,617 | 6,848 | 8,183 | 6,666 | 10,679 | 12,369 | 3,940 | 8,140 | 6,158 | 5,595 | 5,000 | 5,461 | 10,407 | 10,928 | 16,191 | 4,662 | 10,611 | 11,281 | 9,532 | 13,867 | 27,733 | 8,513 | 7,783 | 19,182 | 8,569 | 28,442 | 18,174 | 17,488 | 34,298 | 37,012 | 27,920 | 49,677 | 55,445 | 64,683 | 55,620 | 46,662 | 53,754 | 45,326 | 50,180 | 43,553 | 8,346 | 10,792 | 7,116 | 3,534 | 2,054 | 1,508 | 583 | 973 | 608 | 366 | 224 | 518 | 31 | 5,144 | 1,992 | 1,214 | 2,168 | 2,565 | 1,286 | 287 | 557 | 438 | 186 | 367 | 7,665 | 1,230 | -1,845 | 4,333 | 5,423 | -769 | -6,882 | -2,024 | 17,158 | -246 | 3,526 | -1,722 | 9,884 | -7,690 | 765 | -1,152 | 11,293 | -8,270 | 2,033 | 2,169 | 10,521 | 1,240 | -339 | 1,134 | 7,064 | -1,038 | -2,929 | 3,350 | 5,476 |