Matthews International Corporation
NASDAQ:MATW
24.4 (USD) • At close November 7, 2024
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 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 1.777 | 9.027 | -2.303 | 17.693 | 8.671 | 9.125 | 3.647 | -80.957 | 2.875 | -1.936 | -19.81 | -3.668 | 3.366 | 5.152 | -1.992 | 7.4 | 1.849 | -86.595 | -10.306 | -71.491 | 14.424 | 15.194 | 2.984 | 29.536 | 24.345 | 18.072 | 35.158 | 20.783 | 29.308 | 14.868 | 8.974 | 23.6 | 23.792 | 14.266 | 4.503 | 17.002 | 22.022 | 9.428 | 14.836 | 5.524 | 19.639 | 11.251 | 7.906 | 14.816 | 17.898 | 14.055 | 8.003 | 12.207 | 16.385 | 15.192 | 11.42 | 20.647 | 22.171 | 17.119 | 13.523 | 20.614 | 21.209 | 16.295 | 13.656 | 15.633 | 18.068 | 12.742 | 11.289 | 20.392 | 21.378 | 20.283 | 17.431 | 20.225 | 12.029 | 18.501 | 13.971 | 18.979 | 17.706 | 16.852 | 12.907 | 15.682 | 16.154 | 15.263 | 12.725 | 16.631 | 14.38 | 13.801 | 11.383 | 11.719 | 12.289 | 11.612 | 9.273 | 10.22 | 10.558 | 6.407 | 7.821 | 7.972 | 8.761 | 8.124 | 6.742 | 7 | 7.725 | 7.098 | 6.1 | 6.3 | 6.9 | 6.4 | 5.4 | 5.6 | 6.4 | 5.6 | 4.9 | 4.8 | 5.5 | 5 | 4.3 | 4.2 | 4.5 | 7.4 | 4.2 | 3.4 | 4.1 | 4.1 | 3.9 |
Depreciation & Amortization
| 23.657 | 23.261 | 23.523 | 24.717 | 23.936 | 24.148 | 23.729 | 23.893 | 22.938 | 23.724 | 33.501 | 35.593 | 35.389 | 35.179 | 27.351 | 30.64 | 30.168 | 29.317 | 28.933 | 30.034 | 20.483 | 21.05 | 19.226 | 19.922 | 20.066 | 19.748 | 17.238 | 17.171 | 18.516 | 17.135 | 15.159 | 16.202 | 17.12 | 16.41 | 15.748 | 15.549 | 15.183 | 16.46 | 15.428 | 14.844 | 9.099 | 9.657 | 9.264 | 11.384 | 9.167 | 9.164 | 8.15 | 6.963 | 7.326 | 7.417 | 7.115 | 7.214 | 6.82 | 6.866 | 6.761 | 7.301 | 7.478 | 6.212 | 6.331 | 7.174 | 7.264 | 8.903 | 6.951 | 7.735 | 6.95 | 5.207 | 5.043 | 5.083 | 5.171 | 4.963 | 5.311 | 5.298 | 5.459 | 5.306 | 5.4 | 5.169 | 4.892 | 4.904 | 4.928 | 4.49 | 3.63 | 3.726 | 3.782 | 3.828 | 3.721 | 3.681 | 3.642 | 3.485 | 3.645 | 3.773 | 2.953 | 3.93 | 3.163 | 2.891 | 2.947 | 2.779 | 2.998 | 3.131 | 3.1 | 3.2 | 2.7 | 2.4 | 2.3 | 2.1 | 2.1 | 1.9 | 1.9 | 1.7 | 1.6 | 1.4 | 1.3 | 1.3 | 1.2 | 3.6 | 1.2 | 1.4 | 1.2 | 1.2 | 1.1 |
Deferred Income Tax
| -24.298 | 0.03 | -0.001 | -22.306 | 0.412 | 0.314 | -0.046 | -30.25 | -2.696 | -0.063 | 0.047 | 3.191 | 0.037 | 0.223 | 0.707 | -4.621 | -5.831 | -8.547 | 2.392 | -2.752 | -0.855 | -4.226 | 1.05 | 20.147 | -4.843 | -0.377 | -38.052 | 13.327 | -2.773 | -0.202 | -0.627 | -2.976 | -1.102 | 0.736 | -0.629 | 21.716 | -1.566 | -3.357 | -7.605 | 6.202 | 0.342 | -0.741 | 0.09 | 3.675 | 0.924 | -0.715 | -0.072 | 8.761 | -1.362 | 0.066 | -1.06 | 10.099 | -0.189 | -0.532 | -0.867 | 8.772 | -0.798 | -0.364 | -1.083 | 9.263 | -0.464 | -0.677 | -0.616 | 9.145 | -0.482 | 0.634 | -2.027 | 6.364 | 1.131 | 0.512 | -0.181 | -1.201 | -0.05 | -0.612 | -0.287 | 2.089 | -0.241 | -0.459 | 0.413 | 0.85 | -0.007 | -0.108 | 0.28 | 4.789 | 0.151 | 0.071 | 0.117 | 5.345 | 0.957 | -0.809 | -0.207 | 0.553 | 0.098 | 0.081 | -0.023 | 1.039 | -0.004 | 0 | 0 | 0.9 | 0.1 | -0.3 | -0.1 | -1.3 | -0.1 | -0.1 | -0.7 | -0.6 | 0.5 | 0.1 | 0.1 | -0.7 | -0.2 | 0.5 | -0.2 | -0.8 | -0.2 | -0.2 | -0.1 |
Stock Based Compensation
| 5.331 | 4.327 | 4.651 | 3.673 | 5.023 | 4.278 | 4.334 | 3.304 | 5.197 | 5.222 | 3.709 | 2.621 | 5.713 | 4.001 | 3.246 | 1.018 | 2.539 | 2.508 | 2.031 | 1.56 | 1.156 | 1.366 | 3.647 | 2.929 | 2.399 | 2.658 | 5.474 | 2.708 | 2.837 | 2.92 | 6.097 | 2.672 | 2.673 | 2.741 | 2.526 | 2.259 | 2.274 | 2.039 | 2.525 | 1.906 | 1.667 | 1.665 | 1.574 | 1.409 | 1.396 | 1.378 | 1.379 | 1.375 | 1.366 | 1.319 | 1.412 | 1.671 | 1.693 | 1.851 | 1.757 | 1.641 | 1.633 | 1.684 | 1.609 | 1.464 | 1.5 | 0 | 1.336 | 0 | 0 | 0 | 1.115 | 0 | 0 | 0 | 0.872 | 0 | 0 | 0 | 1.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.669 | 18.153 | -49.82 | -19.372 | -6.896 | 31.413 | -41.083 | 42.585 | -21.001 | 60.519 | -77.825 | 20.495 | -29.193 | 11.649 | 6.599 | 17.883 | 25.898 | 39.614 | -15.75 | 11.615 | 5.141 | 2.772 | -19.793 | -5.503 | -2.515 | 8.051 | -14.433 | 4.099 | -4.487 | 3.05 | -11.595 | 0.709 | 13.679 | 7.903 | -11.235 | -14.893 | 7.631 | 21.438 | -12.252 | 2.723 | 7.63 | -9.272 | -6.115 | 5.803 | 14.242 | 3.088 | -9.88 | -2.908 | 6.57 | -0.25 | -11.579 | -6.542 | -0.554 | -10.389 | -1.693 | -14.93 | 1.573 | 8.072 | 2.354 | 0.943 | -5.071 | 1.942 | -0.147 | -16.19 | -3.526 | -5.903 | 9.356 | -1.407 | -2.65 | -8.383 | -9.178 | 9.015 | -13.054 | -21.23 | 0.86 | -11.469 | -3.789 | 4.903 | -3.313 | -2.708 | 10.28 | 3.391 | -1.592 | -1.169 | -2.563 | -13.835 | 5.107 | -3.715 | 5.913 | -9.46 | -1.634 | 7.869 | -4.494 | -1.703 | -0.903 | 1.793 | 0.732 | -5.843 | 0.4 | -9.3 | 2.8 | -0.2 | 0.2 | -3.6 | 3.8 | 0.4 | -0.1 | 0.6 | 11.9 | -4.4 | -0.1 | 1.3 | 0.2 | -1.7 | 0.2 | -0.2 | 0.3 | 1.2 | -0.1 |
Accounts Receivables
| 0 | 0 | 0 | 26.457 | 0 | 0 | 0 | 74.013 | 0 | 0 | 0 | -13.423 | 0 | 0 | 0 | 24.055 | 0 | 0 | 0 | 8.779 | 0 | 0 | 0 | -0.79 | 0 | 0 | 0 | -7.045 | 0 | 0 | 0 | -10.632 | 0 | 0 | 0 | 7.566 | 0 | 0 | 0 | -13.492 | 0 | 0 | 0 | -2.786 | 0 | 0 | 0 | -7.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -23.99 | 0 | 0 | 0 | -23.459 | 0 | 0 | 0 | -12.839 | 0 | 0 | 0 | 5.976 | 0 | 0 | 0 | 0.83 | 0 | 0 | 0 | -2.869 | 0 | 0 | 0 | -2.289 | 0 | 0 | 0 | 10.453 | 0 | 0 | 0 | 17.001 | 0 | 0 | 0 | 4.429 | 0 | 0 | 0 | 3.827 | 0 | 0 | 0 | -3.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.1 | 0 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | -2.467 | 0 | 0 | 0 | -50.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.669 | 18.153 | -49.82 | -19.372 | -6.896 | 31.413 | -41.083 | 42.585 | -27.235 | 60.519 | -77.825 | 20.495 | -29.193 | 11.649 | 6.599 | 17.883 | 25.898 | 39.614 | -15.75 | 11.615 | 5.141 | 2.772 | -19.793 | -5.503 | -2.515 | 8.051 | -14.433 | 4.099 | -4.487 | 3.05 | -11.595 | 0.709 | 13.679 | 7.903 | -11.235 | -14.893 | 7.631 | 21.438 | -12.252 | 2.723 | 7.63 | -9.272 | -6.115 | 5.803 | 14.242 | 3.088 | -9.88 | -2.908 | 6.57 | -0.25 | -11.579 | -6.542 | -0.554 | -10.389 | -1.693 | -14.93 | 1.573 | 8.072 | 2.354 | 0.943 | -5.071 | 1.942 | -0.147 | -16.19 | -3.526 | -5.903 | 9.356 | -1.407 | -2.65 | -8.383 | -9.178 | 9.015 | -13.054 | -21.23 | 0.86 | -11.469 | -3.789 | 4.903 | -3.313 | -2.708 | 10.28 | 3.391 | -1.592 | -1.169 | -2.563 | -13.835 | 5.107 | -3.715 | 5.913 | -9.46 | -1.634 | 7.869 | -4.494 | -1.703 | -0.903 | 1.793 | 0.732 | -5.843 | 0.4 | -9.3 | 2.8 | -0.2 | 0.2 | -3.6 | 3.8 | 0.4 | -0.1 | 0.6 | 11.9 | -4.4 | -0.1 | 1.3 | 0.2 | -1.7 | 0.4 | -0.1 | 0.3 | 1.2 | -0.1 |
Other Non Cash Items
| 55.004 | 53.158 | -3.316 | -1.787 | 1.049 | 11.657 | -26.805 | 83.918 | 4.787 | 12.413 | 33.222 | -2.278 | -0.637 | 0.652 | -0.585 | 4.519 | 2.99 | 84.341 | -1.943 | 72.703 | 3.776 | 0.747 | 1.272 | -2.263 | -12.916 | 0.481 | 2.252 | -4.551 | 8.075 | -9.531 | -1.962 | 1.662 | -9.648 | -0.184 | -0.894 | -2.908 | 2.679 | -1.184 | -3.64 | -2.347 | 1.562 | -1.224 | -0.447 | -0.699 | -4.129 | -0.769 | -0.341 | -0.624 | -0.122 | -4.613 | -0.253 | 0.466 | -1.71 | -0.967 | 0.349 | -0.449 | -3.237 | 0.136 | 0.778 | -13.114 | 3.48 | 2.172 | 0.823 | 3.195 | -2.551 | 3.14 | 0.575 | 2.313 | -0.524 | 0.848 | -0.115 | 1.662 | 1.356 | 7.215 | -4.836 | 1.773 | 15.64 | -13.663 | 1.825 | -1.332 | -3.35 | 4.873 | 0.872 | 6.389 | -0.77 | -0.367 | 0.801 | -0.745 | 5.904 | 1.093 | 0.75 | -2.884 | 0.467 | -2.403 | -2.788 | 0.4 | 0.58 | -1.162 | 0.1 | 8.3 | 2 | -10.1 | -0.1 | 0.4 | -1.1 | 1.2 | -0.2 | -0.3 | -1.6 | 1.4 | 0.1 | 2.3 | 9.5 | -9.7 | 0.1 | 2.1 | 1.9 | -1 | -2.5 |
Operating Cash Flow
| 13.495 | 57.107 | -27.266 | 2.618 | 32.195 | 80.935 | -36.224 | 42.493 | 11.644 | 99.879 | -27.156 | 55.954 | 14.675 | 56.856 | 35.326 | 56.839 | 57.613 | 60.638 | 5.357 | 41.669 | 44.125 | 36.903 | 8.386 | 64.768 | 26.536 | 48.633 | 7.637 | 53.537 | 51.476 | 28.24 | 16.046 | 41.869 | 46.514 | 41.872 | 10.019 | 38.725 | 48.223 | 44.824 | 9.292 | 28.852 | 39.939 | 11.336 | 12.272 | 36.388 | 39.498 | 26.201 | 7.239 | 25.774 | 30.163 | 19.131 | 7.055 | 33.555 | 28.231 | 13.948 | 19.83 | 22.949 | 27.858 | 32.035 | 23.645 | 21.363 | 24.777 | 25.082 | 19.636 | 26.039 | 22.7 | 24.312 | 31.493 | 32.088 | 15.688 | 16.142 | 10.68 | 31.727 | 11.417 | 7.531 | 15.405 | 13.244 | 32.656 | 10.948 | 16.578 | 17.931 | 24.933 | 25.683 | 14.725 | 25.556 | 12.828 | 1.162 | 18.94 | 14.59 | 26.977 | 4.23 | 9.683 | 17.44 | 7.995 | 6.99 | 5.975 | 13.01 | 12.032 | 3.224 | 9.7 | 8.8 | 11.7 | 1.1 | 4.8 | 8.7 | 11.3 | 9 | 5.8 | 10.5 | 17.8 | 3.5 | 5.7 | 7.8 | 5.7 | 3.7 | 2 | 5.3 | 7.3 | 5.3 | 2.3 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -9.147 | -9.96 | -14.073 | -13.491 | -13.335 | -11.374 | -12.398 | -20.724 | -12.501 | -15.456 | -12.64 | -9.818 | -8.676 | -8.284 | -7.535 | -9.363 | -6.404 | -9.36 | -9.722 | -5.725 | -12.793 | -10.712 | -8.458 | -11.05 | -10.296 | -10.207 | -11.647 | -12.72 | -18.965 | -8.181 | -5.069 | -8.985 | -8.751 | -9.788 | -14.158 | -13.586 | -15.067 | -10.33 | -9.268 | -10.483 | -8.895 | -5.29 | -4.569 | -7.656 | -6.321 | -5.69 | -5.257 | -8.595 | -8.72 | -10.193 | -5.728 | -6.59 | -8.163 | -3.939 | -3.748 | -10.387 | -2.64 | -4.234 | -4.176 | -7.854 | -4.951 | -3.518 | -3.087 | -4.186 | -3.395 | -2.342 | -2.13 | -6.451 | -3.519 | -7.148 | -3.531 | -7.419 | -4.49 | -3.684 | -3.804 | -6.43 | -13.727 | -4.746 | -3.163 | -3.577 | -3.67 | -1.394 | -1.762 | -2.519 | -2.561 | -1.389 | -2.811 | -3.242 | -2.931 | -2.204 | -1.686 | -1.909 | -1.884 | -1.924 | -1.547 | -1.959 | -1.452 | -1.863 | -2.4 | -2.2 | -12.9 | -5.2 | -3.8 | -12.2 | -8.4 | -1.7 | -1.3 | -2 | -0.8 | -2 | -1.4 | -2.1 | -5.2 | -1 | -1.3 | -1.6 | -2.1 | -1.6 | -0.7 |
Acquisitions Net
| 0 | -5.825 | 0 | 6.7 | -7.755 | -5.827 | -1.759 | -44.125 | 0.035 | 0.059 | 0.301 | -1.195 | -2.523 | -13.1 | 0 | -1 | 42.21 | 0 | 0 | 0.021 | 0 | -3.121 | -0.15 | -1.112 | -0.264 | -33.725 | -85.964 | -1.915 | -3.756 | -81.831 | -10.733 | -0.001 | -0.855 | -6.081 | 0 | -211.767 | -1.703 | 0 | 10.418 | -382.104 | 0 | 0 | 0 | -6.372 | -3.818 | -3.135 | -60.634 | 0 | -11.153 | -1.331 | -0.057 | -52.911 | 0.235 | -5.034 | -26.659 | -4.074 | -13.643 | -5.095 | -9.511 | -6.11 | -3.978 | -0.844 | -0.021 | -7.151 | -89.393 | 0 | 0 | -11.933 | -3.49 | -0.604 | -7.757 | -2.332 | -0.046 | -20.367 | -9.533 | -95.142 | -7.517 | -5.481 | -1.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.53 | -2.364 | -1.009 | -84.864 | -6.374 | -49.732 | -3.732 | -3.729 | -2.724 | -3.721 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -0.825 | 0 | 0 | -0.07 | -1.536 | 0 | 0 | 0 | -2.068 | 0 | -0.13 | 0 | 0 | 0 | 0 | 0.02 | -0.086 | -5.067 | -4.57 | -0.001 | -21.585 | -4.117 | -7.371 | -0.063 | -0.125 | -0.016 | -11.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.008 | 0 | -0.95 | 0 | 6.59 | 0.002 | -0.035 | -1.606 | 10.387 | -0.004 | 4.234 | -1.612 | -0.005 | -0.004 | -0.005 | -2.606 | -0.941 | -0.012 | -2.492 | -1.673 | -2.969 | -0.468 | -0.529 | -0.067 | -0.066 | -0.062 | -0.055 | -0.049 | -0.204 | -11.087 | -0.423 | -0.044 | -0.067 | -15.05 | -0.06 | -0.083 | -0.04 | -0.042 | -0.049 | -0.054 | -0.032 | -0.143 | -0.079 | -4.517 | -1.451 | -0.355 | -0.361 | -10.715 | -0.25 | -0.23 | -0.287 | -6.2 | -0.3 | -0.1 | -0.2 | -0.2 | -0.5 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.8 | -35.7 | -6.4 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | -6.7 | 1.536 | 0 | 0 | 18.71 | 0 | 3.127 | 0 | 19.167 | 0 | 0 | 0 | 9.363 | 6.404 | 0 | 0 | 5.725 | 0 | 10.712 | 0 | 11.05 | 10.296 | 10.207 | 11.647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.193 | 0 | 0.172 | -0.001 | 3.939 | 3.748 | 0.17 | 0.118 | 0.638 | 4.176 | 7.854 | 4.951 | 3.518 | 0.065 | 0.08 | 89.393 | 0 | 0 | 2.782 | 0.003 | -0.131 | 0.265 | 0.004 | 0.004 | 20.367 | 9.533 | 7.6 | 0.005 | 1.503 | 0.011 | 15.812 | 0.005 | 0.006 | 0.006 | 0.005 | 0.005 | 0.006 | 0.005 | 0.006 | 0.005 | 0.006 | 13.713 | 0.007 | 0.014 | 8.018 | 2.514 | 0.021 | 0.019 | 0 | 0 | 0 | 0 | 0 | 2.2 | 10 | 2.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 1.104 | 0.208 | -0.113 | 8.553 | -1.424 | 0.151 | 0.004 | 4.216 | 0.379 | 3.186 | 0.301 | 0.565 | 0.146 | 2.276 | 1.689 | -9.137 | -6.187 | 0.118 | 0.063 | 6.02 | 1.046 | -10.611 | 0.361 | -0.545 | -8.669 | -9.639 | -10.484 | 0.719 | -0.126 | 0.953 | 0.007 | 0.134 | 0.223 | 0.272 | 0.849 | 0.15 | 0.222 | -12.864 | 0.629 | 0.217 | 0.016 | 0.017 | 0.012 | 0.001 | 0.03 | 0.171 | 0.05 | 0.232 | 0.872 | -9.915 | 0.079 | -6.301 | 0.182 | -3.1 | -3.593 | -10.363 | 0.072 | -4.192 | -4.118 | -7.87 | -4.8 | -3.531 | 0.108 | 0.058 | -83.347 | -1.447 | 0.254 | 2.889 | 0.206 | 2.98 | 0.784 | 2.924 | 0.1 | -20.323 | -9.48 | 0.232 | 0.132 | 0.702 | 0.033 | -73.853 | 0.717 | 0.133 | 0 | -6.099 | 0.96 | 0.315 | 0.941 | 0.025 | 0.179 | 2.569 | 0.455 | 0.038 | 0.004 | 18.618 | 0.004 | -0.094 | 0.46 | -3.838 | 0.1 | 2.3 | 0.1 | 2.2 | 0.1 | 0.1 | 4.5 | 4.1 | -2.7 | -1.7 | -2.5 | 1.5 | 1.2 | -1.7 | 3.8 | 35.6 | -19.5 | 1.9 | 0.7 | 0.4 | 0.3 |
Investing Cash Flow
| -8.868 | -15.577 | -14.186 | -5.008 | -22.514 | -17.05 | -14.153 | -41.923 | -14.19 | -12.27 | -12.469 | 9.914 | -11.053 | -6.008 | -5.846 | -10.117 | 35.937 | -14.309 | -14.229 | 6.04 | -33.332 | -17.849 | -15.618 | -1.72 | -9.058 | -43.38 | -108.178 | -13.916 | -22.847 | -89.059 | -15.795 | -8.852 | -9.383 | -15.597 | -13.309 | -225.203 | -16.548 | -23.194 | 1.779 | -392.37 | -8.879 | -5.273 | -4.557 | -14.027 | -10.109 | -8.654 | -65.841 | -8.371 | -19.001 | -12.196 | -5.706 | -59.04 | -7.745 | -8.169 | -31.858 | -14.267 | -16.097 | -8.649 | -15.241 | -13.985 | -8.782 | -4.38 | -5.541 | -12.14 | -86.754 | -6.281 | -3.549 | -15.682 | -7.268 | -5.432 | -10.306 | -6.889 | -4.494 | -24.062 | -13.333 | -93.944 | -32.194 | -8.445 | -4.375 | -61.685 | -17.998 | -1.315 | -1.839 | -8.653 | -1.638 | -1.117 | -1.919 | -3.773 | -5.254 | -0.717 | -76.899 | -9.69 | -51.953 | 20.618 | -13.473 | -5.006 | -4.924 | -5.988 | -8.5 | -0.2 | -12.9 | -3.2 | -1.7 | -2.5 | -1.6 | 2.4 | -4 | -3.7 | -3.3 | -0.5 | -0.2 | -3.8 | -2.1 | -1.1 | -27.2 | 0.3 | -1.4 | -1.2 | -0.4 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -13.853 | -25.65 | -211.696 | -13.218 | -4.322 | -59.842 | -32.722 | -190.476 | -198.26 | -250.871 | -102.514 | -268.306 | -130.308 | -164.146 | -139.635 | -217.633 | -142.1 | -789.428 | -131.931 | -111.284 | -241.12 | -38.668 | -128.659 | -84.275 | -71.782 | -98.788 | -396.321 | -76.729 | -142.741 | -101.444 | -67.533 | -59.085 | -23.335 | -27.594 | -10.366 | -17.893 | -29.51 | -34.89 | -17.925 | -29.952 | -13.995 | -8.221 | -6.263 | -9.171 | -20.067 | -38.662 | -15.393 | -34.005 | -11.384 | -4.328 | -3.339 | -10.685 | -14.55 | -10.931 | -12.048 | -20.517 | -7.978 | -25.99 | -12.822 | -13.482 | -20.383 | -16.594 | -16.004 | -2.841 | -66.045 | -13.831 | -6.311 | -7.887 | -0.3 | -2.803 | -7.356 | -13.156 | -6.241 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 211.696 | 43.985 | 0 | 0 | 0 | 0 | 0 | 0 | 174.859 | 240.563 | 135.232 | 128.237 | 121.596 | 340.558 | 28.707 | 789.125 | 153.567 | 78.851 | 243.248 | 32.228 | 149.366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.933 | 59.041 | 0 | 23.432 | 0.108 | 0.129 | 0.051 | 3.727 | 5.906 | 0.217 | 0.173 | 1.655 | 0.018 | 0.432 | 0.041 | 0.483 | 0.003 | -0.001 | 0.237 | 0.028 | 0.289 | 1.079 | 0.338 | 0.153 | 0.753 | 0.023 | 0.054 | 0.672 | 0.063 | 0 | 0.888 | 0.255 | 12.561 | 1.233 | 4.685 | 0.713 | 0.47 | 10.274 | 3.659 | 2.121 | 0.159 | 0.448 | 1.095 | 0.326 | 0.543 | 0.874 | 1.275 | 3.202 | 3.358 | 1.648 | 3.271 | 2.352 | 2.11 | 7.073 | 2.261 | 1.351 | 0.027 | 2.147 | 4.535 | 0.11 | 0.049 | 0.052 | 0.13 | 0.038 | 3.105 | 0.102 | 0 | 0 | 2.3 | 0.6 | 0 | 0.2 | 1.6 | 0.3 | 1.3 | 0.8 | 2 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -3.305 | -0.035 | -17.185 | -0.039 | -0.079 | -0.288 | -2.451 | -7.731 | -21.848 | -9.703 | -2.435 | -5.709 | -1.663 | -0.249 | -4.237 | -2.056 | -0.021 | -0.506 | -1.845 | -4.312 | -8.529 | -5.535 | -7.751 | -1.09 | -1.786 | -13.89 | -4.415 | -2.374 | -2.478 | -2.674 | -6.499 | -0.095 | -49.694 | -1.479 | -6.73 | -4.67 | -0.007 | -1.874 | -8.016 | -5.266 | -0.372 | -0.272 | -3.995 | -8.093 | -6.27 | -2.729 | -4.53 | -12.109 | -7.61 | -4.009 | -7.289 | -30.224 | -6.943 | -4.657 | -2.743 | -14.363 | -11.556 | -4.243 | -5.143 | -1.414 | -4.215 | -3.865 | -19.268 | -17.378 | -16.755 | -4.816 | -4.318 | -19.8 | -24.825 | -9.256 | -2.645 | -16.614 | -0.841 | 0 | 0 | -0.001 | -0.854 | -15.095 | -11.983 | -2.324 | -6.319 | -0.138 | -6.113 | -4.424 | -0.089 | 0 | 0 | 0 | 0 | 0 | -0.124 | -0.932 | -2.52 | -6.396 | -2.457 | -5.553 | -3.314 | -2.959 | -1.4 | -4.5 | -6.6 | -3.3 | -1.3 | -2.5 | -6.2 | -8.1 | -6.3 | -8.3 | -1.2 | -5.8 | -1.9 | -6.4 | -1.7 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -7.372 | -7.411 | -9.28 | -7.018 | -7.058 | -7.123 | -7.003 | -6.873 | -6.86 | -7.128 | -6.824 | -6.848 | -6.877 | -7.171 | -6.808 | -6.624 | -6.63 | -6.648 | -6.535 | -6.366 | -6.394 | -6.446 | -6.414 | -6.109 | -6.418 | -6.039 | -6.071 | -5.569 | -5.384 | -5.42 | -5.389 | -5.038 | -4.729 | -4.732 | -4.914 | -4.933 | -4.304 | -4.308 | -4.302 | -4.278 | -3.075 | -3.017 | -3.026 | -2.982 | -2.737 | -2.819 | -2.744 | -2.728 | -2.504 | -2.544 | -2.549 | -2.554 | -2.351 | -1.772 | -2.955 | -2.352 | -2.092 | -2.351 | -2.127 | -4.412 | -1.969 | -1.982 | -2.127 | -1.856 | -1.847 | -1.87 | -1.864 | -1.861 | -1.736 | -1.742 | -1.744 | -1.737 | -1.605 | -2.119 | -5.329 | -2.715 | -5.831 | -1.437 | -1.449 | -1.46 | -1.281 | -1.298 | -1.28 | -1.288 | -0.886 | -0.867 | -0.862 | -0.857 | -0.819 | -0.811 | -0.795 | -0.795 | -0.756 | -0.759 | -0.768 | -0.774 | -0.729 | -0.775 | -0.7 | -0.8 | -0.7 | -0.7 | -0.7 | -0.2 | -1.1 | -0.8 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.6 | -0.7 | -0.6 | -0.6 | -0.5 | -0.6 | -0.5 |
Other Financing Activities
| 17.416 | -4.704 | 62.579 | 0.001 | 0.001 | 0.032 | -0.946 | 211.643 | -0.694 | 166.666 | -0.725 | -2.722 | -0.761 | -0.749 | -2.291 | -163.407 | -3.631 | -3.874 | -1.34 | -1.768 | -2.003 | -2.762 | -0.724 | 16.588 | 54.105 | 117.57 | 509.622 | 44.275 | 133.341 | 105.973 | 133.468 | -1.338 | -2.385 | 0.421 | -4.161 | 212.506 | 20.033 | 16.365 | 10.928 | 395.357 | 5.017 | 3.784 | 7.683 | -0.171 | -0.156 | 28.739 | 75.015 | 32.327 | 13.016 | 2.734 | 5.083 | 82.097 | -10.195 | 15.159 | 23.896 | 20.008 | 12.987 | 11.282 | 14.266 | 11.276 | 9.82 | 0.04 | 29.775 | 1.906 | 132.014 | 0.676 | -0.938 | 15.573 | 1.86 | 6.049 | 14.843 | -1.196 | -0.238 | 22.031 | -3.749 | 81.738 | 2.85 | -4.778 | -4.074 | 0.269 | 26.984 | -10.182 | -10.643 | -12.498 | -10.271 | -12.53 | -10.804 | -9.11 | -9.203 | -10.816 | 84.252 | -0.445 | 32.699 | -0.667 | -0.476 | -1.702 | 3.504 | -1.864 | -1.3 | -0.7 | 11.5 | 2.3 | 0.5 | -0.2 | -0.2 | -0.2 | -0.1 | -0.5 | -1.9 | -1.3 | 0.1 | -0.2 | -0.2 | -1 | -0.1 | -0.2 | -0.1 | -0.1 | -0.1 |
Financing Cash Flow
| -7.114 | -33.096 | 36.114 | 6.162 | -11.458 | -67.221 | 22.322 | 6.563 | -5.101 | -101.036 | 62.361 | -43.022 | -4.377 | -44.078 | -31.375 | -49.162 | -123.675 | -11.331 | 11.916 | -44.879 | -14.798 | -21.183 | 5.818 | -74.886 | -25.881 | -1.147 | 102.815 | -40.397 | -17.262 | -3.565 | 54.047 | -51.623 | -21.102 | -33.384 | -2.739 | 185.118 | -13.659 | -24.656 | -15.588 | 361.767 | -12.208 | -7.553 | -3.946 | -20.399 | -28.798 | -15.43 | 52.831 | -16.512 | -8.483 | -7.91 | -8.066 | 38.923 | -32.96 | -1.863 | 6.303 | -16.471 | -8.616 | -21.248 | -5.154 | -7.969 | -16.747 | -21.513 | -7.369 | -7.608 | 48.6 | -15.156 | -12.718 | -13.505 | -14.727 | -4.093 | 5.219 | -32.544 | -8.477 | 21.007 | -8.752 | 79.565 | -2.961 | -20.035 | -14.304 | -0.157 | 21.032 | -8.347 | -15.684 | -16.1 | -4.173 | -11.136 | -10.315 | -9.94 | -7.875 | -7.092 | 83.443 | -2.123 | 29.475 | -7.693 | -3.664 | -4.923 | -0.437 | -5.598 | -3.4 | -3.7 | 4.8 | -1.7 | -1.6 | -1.3 | -7.2 | -7.8 | -6.8 | -7.5 | -3.8 | -7.8 | -2.6 | -7 | -2.5 | -1.7 | -0.7 | -0.8 | -0.6 | -0.7 | -0.6 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.265 | -0.858 | 1.158 | -0.966 | -0.844 | 0.136 | 1.757 | -1.862 | -2.282 | -0.652 | -0.928 | -0.733 | 0.005 | -0.965 | 1.736 | 0.87 | 0.691 | -2.044 | 1.038 | -1.131 | -0.122 | 0.023 | -0.322 | -0.305 | -2.713 | 0.583 | 0.353 | 1.539 | 1.782 | 1.58 | -3.602 | -0.166 | -0.878 | 1.335 | -1.061 | 3.768 | 1.298 | -3.383 | -1.603 | -3.261 | 0.174 | 0.215 | 0.137 | 1.163 | 2.742 | -4.195 | 1.118 | 2.676 | -2.658 | 1.172 | -0.471 | -7.887 | 6.863 | 2.691 | -0.266 | 11.53 | -8.105 | -1.032 | -1.154 | 6.43 | 3.065 | -2.76 | -4.242 | -6.479 | 0.489 | 3.542 | 0.175 | 4.108 | -0.21 | 0.832 | 0.748 | 0.475 | 1.865 | -0.112 | -0.599 | 0.427 | -3.385 | -0.784 | 0.734 | 0.26 | -0.632 | -1.317 | 3.286 | 2.213 | 1.65 | 3.719 | -1.164 | -0.909 | 2.247 | -0.069 | -0.232 | 0.184 | -0.038 | -0.814 | 0.31 | -0.682 | -0.165 | -0.223 | -0.5 | 0.1 | -0.1 | 0 | 0 | 0 | -0.2 | 0 | -0.4 | -0.2 | -0.2 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -2.752 | 7.576 | -4.18 | 2.806 | -2.621 | -3.2 | -26.298 | 5.271 | -9.929 | -14.079 | 21.808 | 22.113 | -0.75 | 5.805 | -0.159 | -1.57 | -29.434 | 32.954 | 4.082 | 1.699 | -4.127 | -2.106 | -1.736 | -12.143 | -11.116 | 4.689 | 2.627 | 0.763 | 13.149 | -62.804 | -5.015 | -18.772 | 15.151 | -5.774 | -79.286 | 2.408 | 19.314 | -6.409 | -69.123 | -5.012 | 19.026 | -1.275 | -44.172 | 3.125 | 3.333 | -2.078 | -62.912 | 3.567 | 0.021 | 0.197 | -7.188 | 5.551 | -5.611 | 6.607 | -5.991 | 3.741 | -4.96 | 1.106 | 2.096 | 5.839 | 2.313 | -3.571 | 2.484 | -0.188 | -14.965 | 6.417 | 15.401 | 0.089 | -6.517 | 14.369 | 6.341 | -7.939 | 1.019 | 4.364 | -7.279 | -0.708 | -5.884 | -18.316 | -1.367 | -43.651 | 27.335 | 14.704 | 0.488 | 3.016 | 8.667 | -7.372 | 5.542 | -0.032 | -18.501 | 30.948 | 15.995 | -2.438 | -6.271 | 19.101 | -10.851 | 2.398 | 15.037 | -17.185 | -2.6 | 5 | 3.5 | -3.8 | 1.5 | 4.9 | 2.3 | 3.6 | -5.4 | -0.9 | 10.5 | -4.9 | 2.8 | -3 | 1.1 | 0.9 | -25.9 | 4.8 | 5.3 | 3.4 | 1.3 |
Cash At End Of Period
| 42.745 | 45.497 | 37.921 | 42.101 | 39.295 | 41.916 | 45.116 | 71.414 | 66.143 | 76.072 | 90.151 | 68.343 | 46.23 | 46.98 | 41.175 | 41.334 | 42.904 | 72.338 | 39.384 | 35.302 | 33.603 | 37.73 | 39.836 | 41.572 | 53.715 | 64.831 | 60.142 | 57.515 | 56.752 | 43.603 | 50.696 | 55.711 | 2.287 | 59.332 | -7.09 | 72.196 | 6.785 | 63.075 | -6.12 | 75.604 | 21.657 | 61.59 | 3.906 | 57.986 | -3.398 | 51.528 | -4.653 | 58.259 | -6.97 | -6.991 | 54.474 | 60.271 | 54.72 | 60.331 | 53.724 | 59.715 | 55.974 | 60.934 | 59.828 | 57.732 | 51.893 | 49.58 | 53.151 | 50.667 | 50.855 | 65.82 | 59.403 | 44.002 | 43.913 | 50.43 | 36.061 | 29.72 | 37.659 | 36.64 | 32.276 | 39.555 | 40.263 | 46.147 | 64.463 | 65.83 | 109.481 | 82.146 | 67.442 | 66.954 | 63.938 | 55.271 | 62.643 | 57.101 | 57.133 | 75.634 | 44.686 | 28.691 | 31.129 | 37.4 | 18.299 | 29.15 | 26.752 | 11.715 | 28.9 | 31.5 | 3.5 | -3.8 | 26.9 | 4.9 | 2.3 | 3.6 | 14.6 | -0.9 | 10.5 | -4.9 | 15.3 | -3 | 1.1 | 0.9 | 13.3 | 4.8 | 5.3 | 3.4 | 25.5 |