Golden Entertainment, Inc.
NASDAQ:GDEN
31.81 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 5.167 | 0.623 | 41.963 | -9.372 | 241.216 | 12.282 | 11.63 | 11.057 | 14.003 | 21.22 | 36.066 | 19.099 | 29.051 | 103.006 | 10.62 | -18.469 | -6.956 | -78.566 | -32.62 | -7.672 | -9.447 | -14.408 | -8.018 | -25.314 | -3.124 | 3.594 | 3.93 | -13.439 | 8.555 | 1.713 | 5.342 | 9.959 | 1.302 | 2.8 | 2.239 | 23.406 | 3.018 | -0.179 | -1.725 | -0.058 | -23.076 | 0.057 | -1.768 | -0.859 | 19.599 | 0.244 | -0.333 | 1.972 | -0.991 | 0.424 | 1.755 | -12.691 | -0.038 | 9.485 | 1.38 | -28.114 | 15.056 | 3.909 | -4.687 | -2.43 | 2.288 | 2.82 | 1.025 | -68.511 | -5.721 | -5.186 | -6.905 | -6.587 | -2.941 | 8.017 | -12.093 | 5.816 | 0.199 | 3.249 | 11.683 | 2.942 | -7.042 | -5.651 | -2.119 | 5.595 | -1.718 | -7.158 | -0.76 | -2.121 | -1.302 | 0.789 | -1.327 | -2.644 | -1.654 | -7.799 | 0.556 | -13.361 | 4.143 | 4.18 | 4.717 | -0.104 | 4.977 | -5.311 | 16.115 | 4.2 | 7.4 | 8.6 | 8.6 | 11.9 |
Depreciation & Amortization
| 22.626 | 22.616 | 22.12 | 21.758 | 22.213 | 21.454 | 23.508 | 24.229 | 24.286 | 25.332 | 26.276 | 26.35 | 26.474 | 26.682 | 27.186 | 29.793 | 31.551 | 31.93 | 31.156 | 29.74 | 29.611 | 29.976 | 27.265 | 23.035 | 23.33 | 22.854 | 25.237 | 19.287 | 7.539 | 7.408 | 6.552 | 7.644 | 7.223 | 6.847 | 5.792 | 3.939 | 5.1 | 0.88 | 0.879 | 0.9 | 0.896 | 0.864 | 0.853 | 0.797 | 0.946 | 0.725 | 0.521 | 0.604 | 0.493 | 0.316 | 0.318 | 0.397 | 0.316 | 9.272 | 2 | 2.848 | 2.85 | 2.851 | 2.85 | 2.855 | 2.693 | 2.596 | 2.552 | 1.342 | 1.961 | 1.955 | 1.934 | 1.928 | 1.391 | 0.275 | 0.406 | 0.909 | 0.005 | 0.702 | 0.434 | -0.059 | 0.192 | 0.244 | 0.092 | 0.142 | 0.163 | 0.15 | 0.143 | 0.153 | 0.135 | 0.131 | 0.128 | 0.132 | 0.131 | 0.119 | 0.099 | 0.346 | 0.323 | 0.329 | 0.331 | 0.332 | 0.329 | 0.328 | 1.921 | 0.5 | 0.4 | 0.5 | 0.5 | 0.91 |
Deferred Income Tax
| 59.366 | 4.248 | -7.843 | -14.749 | -2.99 | 4.248 | 0 | 5.816 | -2.532 | 3.645 | -20.559 | 0.016 | -0.108 | 0.73 | -0.297 | -0.18 | -0.017 | 0.206 | 0.423 | 0.291 | 0.199 | -1.344 | -0.651 | 10.486 | -0.213 | -0.266 | 0.373 | 2.973 | -7.947 | -1.135 | -1.716 | -5.101 | 0.106 | 0.611 | 0.059 | 2.512 | 12.874 | 0.23 | -0.421 | 0.06 | 21.02 | 0.161 | 0.025 | -1.658 | -14.026 | 0.143 | 0 | 9.149 | -9.149 | 0 | 0 | 12.61 | 18.389 | -9.167 | 0.453 | 1.905 | -36.881 | 2.988 | 0.929 | 2.244 | -2.219 | -1.373 | -0.557 | 1.906 | 2.1 | 0.492 | 0.38 | 1.455 | 0.02 | 0.007 | -0.112 | -4.891 | 1.726 | 1.505 | 2.264 | -2.479 | 0.067 | 0.004 | -0.029 | 0.954 | -0.671 | -0.23 | -0.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.04 |
Stock Based Compensation
| 2.924 | 2.346 | 3.041 | 2.8 | 3.434 | 3.288 | 3.29 | 3.162 | 3.282 | 3.295 | 3.141 | 5.639 | 2.95 | 2.586 | 2.669 | 2.107 | 3.51 | 1.755 | 2.153 | 1.205 | 2.578 | 2.122 | 4.14 | 2.578 | 2.501 | 2.718 | 1.844 | 3.402 | 1.603 | 2.322 | 1.427 | 1.369 | 1.654 | 0.45 | 0.405 | 0.399 | 0.291 | 0.06 | 0.059 | 0.06 | 0.067 | 0.071 | 0.072 | 0.082 | 0.113 | 0.161 | 0.122 | 0.09 | 0.094 | 0.094 | 0.108 | 0.143 | 0.107 | 0.184 | 0.176 | 0.111 | 0.106 | 0.109 | 0.179 | 0.124 | 0.07 | 0.168 | 0.083 | 0 | 0.145 | 0.096 | 0.147 | 0 | 0 | 0 | 1.232 | 0 | 0 | 0 | 2.381 | 0 | 0 | 0 | 0.425 | 0 | 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
| -25.618 | -9.707 | 35.325 | -26.331 | 68.204 | 7.608 | 14.86 | -22.66 | -4.163 | -9.202 | -3.032 | -6.945 | 69.932 | -68.076 | 10.24 | -8.491 | 5.976 | -0.634 | 1.881 | -9.207 | 12.659 | 5.826 | 0.271 | 6.505 | -7.464 | -1.808 | 0.542 | -24.622 | -3.661 | 5.749 | -1.095 | -0.329 | 0.251 | -4.268 | 2.139 | 2.975 | 2.978 | -1.54 | 0.009 | 0.715 | -0.692 | 0.551 | 0.004 | -0.058 | 2.908 | -0.113 | 1.129 | 4.151 | 1.234 | 1.561 | -1.372 | -3.755 | -11.048 | 10.041 | -10.594 | -17.074 | 9.915 | -6.055 | 3.553 | 0.019 | 1.654 | -1.362 | -0.45 | 8.963 | -10.19 | 0.614 | -3.677 | -1.436 | 0.466 | -1.088 | -1.49 | 0.242 | 1.641 | -0.857 | 2.968 | -0.268 | -3.634 | 4.589 | 5.536 | -1.875 | 2.098 | -0.105 | 1.592 | 0.118 | -0.645 | -2.907 | -1.004 | 6.032 | 0.527 | -4.555 | 3.854 | -8.665 | 6.792 | 0.227 | -4.158 | 4.021 | -0.669 | -14.751 | 11.039 | 0.9 | 9.3 | -10.6 | 4.7 | 62.7 |
Accounts Receivables
| 3.32 | 0.795 | -0.251 | -0.254 | -4.526 | 1.961 | 2.691 | -0.101 | -4.642 | 1.864 | -2.003 | 1.682 | 59.797 | -65.77 | -1.352 | -0.895 | 0.471 | -2.245 | 4.268 | -2.307 | 1.408 | 0.781 | -1.734 | 2.367 | -1.849 | 0.749 | 0.646 | -0.174 | -1.689 | -0.488 | 0.758 | -2.178 | 0.886 | -0.422 | -1.437 | -0.161 | 1.416 | -0.137 | -0.085 | 0 | 0 | 0 | 0 | -3.983 | 2.058 | 0.898 | 1.027 | 0.306 | -0.399 | -0.327 | 0.42 | -0.069 | -0.01 | 1.32 | -1.168 | 2.264 | -1.563 | 0.978 | -1.918 | 0.762 | 1.47 | -0.102 | -1.18 | 0 | -1.595 | 0.676 | -1.492 | 0 | 0 | 0 | 0.566 | 0 | 0 | 0 | 0.44 | 0 | 0 | 0 | 0.815 | 0 | 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 | 68.892 | -73.187 | 4.295 | 0 | 0 | -6.938 | 12.771 | 0 | 7.095 | 0 | -1.083 | -6.012 | 6.623 | 1.465 | 0.084 | 0.827 | -2.034 | 1.74 | -1.73 | 0.527 | -1.3 | 1.225 | -1.756 | 0.797 | -0.113 | 0.232 | 0.033 | -0.72 | 1.441 | -0.676 | -3.166 | 0.624 | 1.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.758 | -1.257 | -0.57 | -1.286 | 2.12 | 0 | 0 | -2.12 | -0.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.126 | 0 | 0 | 0 | 0 | 0 | 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
| -80.74 | -10.84 | 3.263 | -20.823 | 73.187 | -4.295 | 5.434 | -13.986 | 6.938 | -12.771 | 9.492 | 14.393 | 9.122 | 0.002 | 17.791 | -15.463 | 3.513 | -1.298 | -0.492 | -6.291 | 9.145 | 8.438 | 0.277 | 5.397 | -4.147 | -0.806 | -5.359 | -27.928 | 4.45 | 3.282 | -2.41 | 0.168 | 0.097 | -0.488 | 2.993 | 1.976 | -0.602 | -0.606 | 0.132 | 0.252 | -0.672 | 0.886 | 0.051 | -0.775 | 0.044 | -0.454 | 1.406 | 1.596 | 1.021 | 0.148 | 0.178 | -0.668 | 0 | -0.067 | 0.314 | -0.197 | 0.011 | 0.05 | -0.07 | -0.1 | 0.036 | -0.141 | 0.235 | 0 | -0.297 | 0.28 | 0.266 | 0 | 0 | 0 | -0.041 | 0 | 0 | 0 | -1.122 | 0 | 0 | 0 | -0.348 | 0 | 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
| 51.802 | 0.338 | 32.313 | -5.254 | 72.73 | 5.647 | -8.125 | -8.573 | 0.479 | -11.066 | -10.521 | -30.115 | 10.135 | -1.223 | -0.187 | 1.244 | 0.527 | 2.825 | -2.722 | 1.425 | 0.366 | -1.663 | 1.201 | 0.041 | -2.693 | 0.005 | 4.458 | 3.593 | -6.654 | 2.922 | 1.277 | 0.24 | -0.056 | -0.192 | -0.041 | 0.045 | 3.58 | -0.934 | -0.123 | 0.463 | -0.02 | -0.335 | -0.047 | -2.058 | 2.063 | 0.013 | -0.018 | 4.151 | 1.633 | 1.888 | 0.15 | -2.031 | 0 | 10.108 | -9.74 | -19.141 | 11.467 | -7.083 | 5.541 | -0.643 | 0.148 | -1.119 | 0.495 | 8.963 | 0 | 0 | -2.451 | 0 | 0 | 0 | -2.015 | 0.242 | 0 | -0.857 | -0.476 | 0 | 0 | 0 | 5.069 | 0 | 2.098 | -0.105 | 1.592 | 0.118 | -0.645 | 0 | 0 | 0 | 0 | -4.555 | 3.854 | -8.665 | 6.792 | 0.227 | -4.158 | 4.021 | -0.669 | -14.751 | 11.039 | 0 | 0 | 0 | 0 | 62.7 |
Other Non Cash Items
| -41.949 | 63.246 | -24.542 | 16.772 | -304.615 | -2.563 | 1.258 | 1.298 | 1.367 | 3.244 | 1.626 | 2.318 | 1.628 | 2.249 | 1.776 | 7.359 | 1.007 | 23.697 | 8.164 | 1.504 | 1.075 | 12.434 | 3.756 | 7.639 | 0.8 | 0.04 | -1.867 | 2.695 | -1.228 | 0.187 | 0.191 | -3.951 | -0.152 | 0.193 | 0.153 | -23.131 | -23.493 | 0.004 | 0.218 | 0.118 | 0.124 | 0.036 | 0.225 | -0.115 | -4.625 | -1.125 | -1.048 | -0.786 | 10.312 | 0.669 | 0.26 | -0.838 | -10.986 | 9.467 | -0.684 | 38.959 | 14.308 | -1.625 | -1.165 | 1.561 | -0.974 | -1.532 | -0.028 | 22.592 | 1.065 | 0.398 | 0.877 | 0.807 | -1.108 | 3.481 | 1.006 | -10.517 | -4.058 | -9.518 | -19.784 | -5.179 | 1.603 | 1.18 | -3.425 | 3.055 | 0.358 | 6.606 | -0.325 | 0.315 | 0.05 | 0.959 | -0.812 | -0.955 | 0.085 | 7.108 | 0.123 | 38.711 | 0.104 | 0.817 | 0.109 | -3.057 | 0.737 | 18.397 | 0.808 | 0.5 | 1.9 | -0.8 | -0.1 | -54.9 |
Operating Cash Flow
| 22.516 | 21.501 | 25.795 | -9.122 | 27.462 | 46.317 | 54.546 | 22.902 | 36.243 | 47.534 | 43.518 | 46.477 | 129.927 | 67.177 | 52.194 | 12.119 | 35.071 | -21.612 | 11.157 | 15.861 | 36.675 | 34.606 | 26.763 | 24.929 | 15.83 | 27.132 | 30.059 | -9.704 | 4.861 | 16.244 | 10.701 | 9.591 | 10.384 | 6.633 | 10.787 | 10.1 | 0.768 | -0.545 | -0.981 | 1.795 | -1.661 | 1.74 | -0.589 | -1.811 | 4.915 | 0.035 | 0.391 | 6.031 | 1.993 | 3.064 | 1.069 | -4.134 | -3.26 | 29.282 | -7.269 | -1.365 | 5.354 | 2.177 | 1.659 | 4.373 | 3.512 | 1.317 | 2.625 | -23.763 | -13.371 | -4.37 | -6.93 | -3.26 | -2.431 | 0.459 | -11.051 | -8.855 | -3.993 | -3.938 | -0.054 | -5.043 | -8.814 | 0.366 | 0.48 | 7.871 | 0.23 | -0.737 | 0.042 | -1.535 | -1.762 | -1.028 | -3.015 | 2.565 | -0.911 | -5.127 | 4.632 | 17.031 | 11.362 | 5.553 | 0.999 | 1.192 | 5.374 | -1.337 | 29.883 | 6.1 | 19 | -2.3 | 13.7 | 19.57 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -7.848 | -17.589 | -16.259 | -14.132 | -17.799 | -28.874 | -25.072 | -17.913 | -12.491 | -10.202 | -10.813 | -8.431 | -9.39 | -6.565 | -4.873 | -5.092 | -9.186 | -3.683 | -18.541 | -26.065 | -27.981 | -26.127 | -27.094 | -20.37 | -21.491 | -17.206 | -10.242 | -11.08 | -7.301 | -5.402 | -5.68 | -6.426 | -6.43 | -9.272 | -8.506 | -5.064 | -1.33 | -0.422 | -1.13 | -0.052 | -0.928 | -2.819 | -0.717 | -2.48 | -2.407 | -7.565 | -8.243 | -1.923 | -1.257 | -0.61 | -0.005 | -0.021 | -0.229 | 0.001 | -0.008 | 0.004 | -0.024 | -0.003 | -0.002 | -0.009 | -0.013 | 0.003 | -0.003 | 0.625 | -0.197 | -0.196 | -0.374 | -2.467 | -15.411 | -1.253 | -0.614 | 36.896 | -39.286 | -2.082 | -0.804 | -5.388 | -0.341 | -1.145 | -0.806 | -0.281 | -0.319 | -0.2 | -0.086 | -0.047 | 1.994 | 0 | 0 | -0.016 | -0.411 | 0.116 | -0.832 | -0.428 | -0.335 | -0.534 | -0.019 | -4.213 | -0.016 | -0.004 | -0.022 | -1 | -21.9 | 0 | -0.2 | 0.04 |
Acquisitions Net
| -204.067 | -8.041 | 204.858 | -12.545 | 365.051 | 0.08 | 0.211 | 0.034 | 0.016 | 0.012 | 0.09 | 0.045 | 0.103 | 0.003 | 0.223 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | -148.952 | 0 | 0 | 0 | 0 | -724.473 | 0 | 0 | 0 | 0 | 0 | -25.343 | -15.93 | -25.539 | 24.789 | 4.407 | 0.75 | 0.001 | 0.24 | 0.001 | 0.016 | 0.836 | 0 | 0 | -0.836 | 0 | -6.833 | -4.456 | 0 | 0 | 0 | 0 | 0 | -33.333 | 0 | 0 | 0 | 0.676 | 0 | 0 | -0.676 | 20.772 | 0 | 0 | 0 | 0.649 | 0 | 8.709 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.612 | 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 | 0.75 | -0.996 | -24.141 | -11.772 | -9.724 | -10.515 | -41.875 | -8.438 | -48.96 | 0 | -0.836 | 4.455 | 2.148 | -6.599 | -0.004 | 10.506 | -13.185 | -1.491 | -6.987 | -2.358 | -2.275 | -0.8 | -1.638 | -12.477 | -10.561 | -1.079 | -0.8 | 6.237 | -1.277 | -1.788 | -13.887 | -29.847 | -30.864 | -33.367 | -26.63 | -21.239 | -38.856 | -30.163 | -9.183 | 0 | 0 | 0 | 0 | -21.215 | 0 | 0 | -0.06 | 0 | 0 | 0 | -0.156 | 0 | 0 | 0 | 0 | 0 | -1 | -6.5 | -5.208 | 0 | -25.271 | 0 | 0 | -22.4 | 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 | 39.647 | 6.48 | 25.23 | 12.5 | 7.703 | 13.404 | 42.325 | 8.253 | 0 | 0 | 0.836 | 0 | 0 | 0 | 0 | 0.037 | 1.07 | 1.388 | 1.777 | 36.039 | -6.682 | 32.544 | 4.31 | -0.334 | 4.053 | 0.977 | 1.476 | -17.007 | 3.482 | 3.098 | 21.877 | 32.708 | 26.922 | 29.472 | 33.785 | 21.203 | 25.134 | 21.722 | 5.686 | 43.229 | -0.941 | -7.113 | 9.441 | -1.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.029 | 0 | 0 | 1.046 | 8.97 | 8.72 | 24.882 | 0.23 | 42.197 | 2.55 | 3.103 | -8 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 204.067 | 0.001 | 204.858 | -2.545 | 365.051 | 0.08 | 0.211 | 0.034 | 0.016 | 0.012 | 0.09 | 0.045 | 0.103 | 0.003 | 0.223 | 0.011 | 0.284 | 0 | 0.353 | 0.141 | 0.231 | -0.183 | -0.019 | 1.203 | -1.1 | -0.028 | 0.028 | 0.412 | 0.196 | -2.588 | -0.075 | 2.577 | 0.393 | -0.017 | -2.166 | 48.765 | -1.419 | 0.023 | -0.751 | 0.042 | 0.002 | 0.002 | 0.021 | -0.836 | 59.423 | 0.126 | 0.077 | 0.497 | -8.802 | 1.005 | 0.185 | -11.808 | -0.191 | 0.861 | -0.67 | 0 | 33.809 | -0.699 | -0.38 | -0.676 | 0 | 0 | 0.676 | -1.278 | -1.278 | -0.025 | -2.965 | 3.14 | 10.535 | -3.207 | -6.598 | -35.786 | 26.537 | -25.043 | -4.417 | -49.633 | 2.411 | -4.621 | -1.037 | -3.122 | -10.535 | -4.692 | -3.938 | -5.227 | 7.689 | 18.882 | -5.435 | -1.754 | -5.902 | -9.12 | -5.762 | 2.877 | -5.388 | -6.073 | -23.251 | -8.385 | -24.729 | -35.445 | 0.541 | -4.1 | 7.1 | -12 | -6.8 | 2.16 |
Investing Cash Flow
| -7.848 | -25.63 | 188.599 | -26.677 | 347.252 | -28.794 | -24.861 | -17.879 | -12.475 | -10.19 | -10.723 | -8.386 | -9.287 | -6.562 | -4.65 | -5.081 | -8.902 | -3.683 | -18.188 | -25.925 | -27.75 | -26.31 | -176.065 | -19.167 | -22.591 | -17.234 | -10.214 | -735.141 | -7.301 | -7.99 | -5.755 | -3.849 | -6.037 | -34.632 | -26.602 | 18.162 | 62.437 | 9.492 | -0.042 | 0.719 | -2.707 | 0.073 | -0.23 | -2.665 | 8.056 | -7.439 | -9.002 | -1.426 | -7.911 | -6.204 | 0.176 | -1.286 | -12.535 | 0.759 | -5.888 | 0.352 | 24.828 | 31.042 | 2.672 | -12.82 | -6.521 | -0.099 | 0.673 | 9.349 | 2.007 | 2.877 | 4.651 | 4.183 | -8.818 | 0.354 | -0.008 | 1.074 | -26.471 | -35.566 | -8.718 | -11.792 | 1.129 | -12.879 | 7.598 | -20.187 | -10.854 | -4.892 | -4.084 | -5.274 | 9.683 | 18.882 | -5.591 | -1.77 | -5.284 | -9.004 | -6.594 | 3.495 | 2.247 | -4.387 | -3.596 | -12.368 | -7.819 | -32.899 | 3.622 | -35.5 | -14.8 | -12 | -7 | 2.2 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -1.314 | -277.893 | -1.778 | -61.177 | -185.085 | -0.391 | -0.149 | -27.158 | -25.162 | -37.719 | -25.55 | -25.568 | -50.609 | -53.417 | -2.322 | -2.962 | -11.876 | -190.314 | 197.547 | -2.088 | -1.757 | 11.512 | 141.778 | -2.386 | -2.475 | -2.347 | -2.337 | 800.714 | -4.473 | -3.61 | -6.832 | 1.179 | -2.635 | 22.437 | 12.618 | -2.35 | -56.313 | -0.455 | -0.442 | -0.453 | -0.442 | -0.431 | -0.429 | -0.206 | 2.415 | 11.288 | 0 | 0 | 0 | -0.5 | -0.5 | -0.5 | -0.5 | -1.081 | -0.65 | -0.649 | -6.485 | -16.083 | -2.416 | 0.008 | -2.246 | -0.713 | -0.739 | 8.461 | 8.931 | 2.76 | 0 | 0 | 0 | 0 | -2.886 | -128.95 | 128.95 | -47.227 | 12.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.975 | 0 | -0.35 | -5.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0.003 | 0.001 | 0 | 0.001 | 0.006 | 0 | 0 | 0 | 0.004 | -0.003 | 0.002 | 0.004 | 0.003 | 0 | 0.001 | 0 | 0.002 | 0.001 | 0 | 0.056 | 16.608 | -1.634 | 1.273 | 0 | 25.608 | 0.001 | 0.015 | -0.005 | 0.158 | 0.014 | 0.075 | 0.813 | 0.89 | 0.133 | 0.019 | 0 | 0.016 | -0.001 | 0.002 | 0.12 | 0.013 | 0.647 | 0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | -0.187 | 0.533 | 0.861 | 4.445 | 0.152 | 1.675 | 0.404 | 0.541 | 8.782 | 0.376 | 0.406 | 0.006 | 0.12 | 3.157 | 0.024 | -0.028 | 0 | 0.154 | -0.322 | 32.627 | 0.083 | 3.653 | 0.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.062 | 0.017 | 0.1 | 0.3 | 0 | 0.1 | 0 |
Common Stock Repurchased
| -19.228 | -29.53 | 0 | 0 | -9.134 | 0 | 0 | -13.532 | -0.111 | -22.474 | -15.196 | -10.613 | 0 | 0 | 0 | -0.95 | 0 | 0 | 0 | 0 | -0.01 | 0 | -0.288 | -19.598 | 0 | -0.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.123 | -7.237 | 0 | -57.727 | -57.727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23.529 | -23.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4.368 | 3.092 | -5.881 | -1.28 | 7.562 | -7.811 | -15.373 | 0.043 | -0.111 | -0.271 | -10.31 | -0.651 | -3.271 | -0.122 | -3.341 | 0 | -0.021 | 0 | -0.428 | 0 | -0.028 | -11.434 | -0.288 | 1.56 | 0 | -0.915 | -0.001 | -8.202 | 0 | 0 | 0 | 0 | 0 | 0 | -0.416 | -0.024 | -6.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.333 | -0.5 | -0.5 | -0.918 | -0.5 | -0.59 | 0.139 | 0.181 | 0.205 | 0 | 0 | -0.01 | 0 | 1.128 | 0.406 | 5.229 | 0.798 | -0.045 | 0.604 | 3.057 | 0.119 | -0.137 | 0 | 0 | 0 | 0.109 | 12.735 | 135.977 | -125.762 | 104.659 | 2.805 | -0.15 | 0 | 0 | 0 | 0 | -0.053 | 0 | 0 | 0 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | -0.535 | 0 | 0 | 0 | 0.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.81 |
Financing Cash Flow
| -34.755 | -311.571 | -7.656 | -62.456 | -244.377 | -8.208 | -15.516 | -40.647 | -25.273 | -60.464 | -51.052 | -36.835 | -53.878 | -53.535 | -5.66 | -3.912 | -11.896 | -190.314 | 197.121 | -2.087 | -1.785 | 0.134 | 141.49 | -22.058 | -1.202 | -3.262 | 23.27 | 792.513 | -4.458 | -3.615 | -6.674 | 1.193 | -26.089 | 23.25 | 13.092 | -2.241 | -62.508 | -0.455 | -0.426 | -0.454 | -0.44 | -0.311 | -0.416 | 0.441 | 2.208 | 10.788 | -0.5 | -0.918 | -0.5 | -1.09 | -0.361 | -0.319 | -0.295 | -1.081 | -0.65 | -0.659 | -7.613 | -14.955 | -2.01 | 5.236 | -0.865 | -0.248 | 0.398 | 12.379 | 13.495 | 2.775 | 1.675 | 0.404 | 0.541 | 8.891 | 10.225 | 7.433 | 3.194 | 57.552 | 18.189 | 10.024 | -0.028 | 0 | 0.154 | -0.322 | 32.574 | 0.083 | 3.653 | 0.857 | 0.017 | 0 | 0 | -0.975 | 0 | -0.35 | -5.714 | -0.535 | 0 | 0 | 0 | 0.35 | 0 | 0.062 | 0.017 | 0.1 | 0.3 | 0 | 0.1 | 1.81 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -5.356 | 0 | 31.957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.2 | 0 | -6.7 | 0 |
Net Change In Cash
| -20.087 | -315.7 | 246.788 | -103.611 | 130.337 | 9.315 | 14.169 | -35.624 | -1.505 | -23.12 | -18.257 | 1.256 | 66.762 | 7.08 | 41.884 | 3.126 | 14.273 | -215.609 | 190.09 | -12.151 | 7.14 | 8.43 | -7.812 | -16.296 | -7.963 | 6.636 | 43.115 | 47.668 | -6.898 | 4.639 | -1.728 | 6.935 | -21.742 | -4.749 | -2.723 | 26.021 | 0.697 | 8.492 | -1.449 | 2.06 | -4.808 | 1.502 | -1.235 | -4.035 | 15.179 | 3.384 | -9.111 | 3.687 | -6.418 | -4.23 | 0.884 | -5.739 | -16.09 | 28.96 | -13.807 | -1.672 | 22.569 | 18.264 | 2.321 | -3.211 | -3.874 | 0.97 | 3.696 | -5.887 | 2.131 | 1.282 | -0.604 | 1.327 | -10.708 | 9.704 | -0.834 | -0.348 | -27.27 | 18.048 | 9.417 | -6.811 | -7.713 | -12.513 | 8.232 | -12.638 | 21.95 | -5.546 | -0.389 | -5.952 | 7.938 | 17.854 | -8.606 | -0.18 | -6.195 | -14.481 | -7.676 | 19.991 | 13.609 | 1.166 | -2.597 | -10.826 | -2.445 | -34.174 | 33.522 | -29.3 | 0.3 | -77.9 | 0.1 | 23.58 |
Cash At End Of Period
| 68.551 | 88.638 | 404.338 | 157.55 | 295.855 | 165.518 | 156.203 | 142.034 | 177.658 | 179.163 | 202.283 | 220.54 | 219.284 | 152.522 | 145.442 | 103.558 | 100.432 | 86.159 | 301.768 | 111.678 | 123.829 | 116.689 | 108.259 | 116.071 | 132.367 | 140.33 | 133.694 | 90.579 | 42.911 | 49.809 | 45.17 | 46.898 | 39.963 | 61.705 | 66.454 | 69.177 | 43.156 | 42.459 | 33.967 | 35.416 | 33.356 | 38.164 | 36.662 | 37.897 | 41.932 | 26.753 | 23.369 | 32.48 | 28.793 | 35.211 | 39.441 | 38.557 | 44.296 | 60.386 | 31.426 | 45.233 | 46.905 | 24.336 | 6.072 | 3.751 | 6.962 | 10.836 | 9.866 | 6.17 | 12.057 | 9.926 | 8.644 | 9.248 | 7.921 | 18.629 | 8.925 | 9.759 | 10.107 | 37.377 | 19.329 | 9.912 | 16.723 | 24.436 | 36.949 | 28.717 | 41.355 | 19.405 | 24.951 | 25.34 | 31.292 | 23.354 | 5.5 | 14.106 | 14.286 | 20.481 | 34.962 | 42.638 | 22.647 | 9.038 | 7.872 | 10.469 | 21.295 | 23.74 | 57.914 | 24.4 | 53.7 | -14.3 | 56.9 | 23.58 |