Medallion Financial Corp.
NASDAQ:MFIN
9.99 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 13.146 | 7.101 | 10.024 | 15.829 | 12.742 | 15.682 | 16.873 | 14.575 | 9.147 | 14.812 | 11.353 | 20.268 | 16.724 | 11.591 | 9.071 | 8.392 | -20.033 | -2.265 | -13.001 | -0.191 | 7.435 | -6.643 | 1.395 | 9.865 | -3.846 | -13.884 | -14.874 | 3.345 | 0.619 | -4.797 | 1.111 | 7.057 | 5.042 | 4.568 | 6.848 | 6.91 | 7.312 | 8.086 | 7.068 | 8.128 | 6.694 | 7.104 | 6.766 | 6.658 | 6.397 | 6.249 | 6.472 | 6.524 | 6.611 | 5.916 | 5.466 | 5.632 | 4.836 | 4.415 | 4.28 | 4.668 | 3.467 | 3.035 | 0.109 | -5.759 | 2.89 | 2.002 | 1.889 | 2.832 | 4.118 | 4.377 | 3.921 | 3.781 | 3.603 | 4.272 | 3.78 | 5.845 | 1.401 | 4.076 | 1.786 | 0.603 | 3.576 | 0.447 | 2.236 | 3.588 | 20.055 | 0.249 | -1.38 | -0.278 | 1.111 | 0.755 | 0.43 | 0.188 | -8.384 | -3.007 | -1.409 | 0.274 | -8.986 | 2.364 | 2.289 | -3.633 | 2.768 | 4.19 | 4.216 | -5.7 | 5.9 | 5.1 | 4.5 | 0.3 | 4.2 | 3.4 | 3.8 | 3.7 | 3.4 | 2.5 | 1.8 | 1.63 | 1.6 | 0.5 |
Depreciation & Amortization
| 3.442 | 0.462 | 0.461 | 1.365 | 1.34 | 1.238 | 1.3 | 0.821 | 1.564 | 1.204 | 1.64 | 1.23 | 1.207 | 2.761 | 1.321 | 2.654 | 2.127 | 1.343 | 1.59 | 1.485 | 1.828 | 2.14 | 2.046 | 2.569 | 1.712 | 1.037 | 0.246 | 0.609 | 0.134 | 0.144 | 0.132 | 0.139 | 0.124 | 0.11 | 0.112 | 0.103 | 0.102 | 0.106 | 0.104 | 0.129 | 0.112 | 0.119 | 0.123 | 0.225 | 0.282 | 0.324 | 0.264 | 0.282 | 0.238 | 0.258 | 0.44 | 0.322 | 0.363 | 0.285 | 0.346 | 0.339 | 0.498 | 0.291 | 0.293 | 0.359 | 0.566 | 0.377 | 0.416 | -0.038 | 0.473 | 0.29 | 0.747 | 7.55 | -7.982 | 0.303 | 8.371 | 0.02 | 0.225 | 0.989 | 0.283 | 1.182 | 0.366 | 0.35 | 0.741 | -2.884 | 4.076 | 0.7 | 0.448 | 0.532 | 0.573 | -0.957 | 1.872 | 0.647 | 0.376 | 0.566 | 0.535 | 1.007 | 0.745 | 0.415 | 0.691 | 1.107 | 0.932 | 0.256 | 0.611 | 1.2 | 0.3 | 0.3 | 0.3 | -2.3 | 0.2 | 0.2 | 0.2 | 0 | 0.2 | 0.1 | 0.1 | 0.13 | 0 | 0 |
Deferred Income Tax
| -6.29 | 0 | 6.29 | 2.451 | 17.568 | 8.513 | 6.437 | 1.946 | 0.026 | 1.139 | 4.17 | 18.327 | 3.803 | 5.829 | 1.252 | -2.863 | 6.114 | 6.958 | 20.095 | 10.96 | 0 | 0 | 8.6 | -9.601 | 0 | -2.692 | 45.997 | 13.083 | 0 | 0 | 24.405 | 27.531 | 0 | 0 | -14.343 | -1.306 | 0 | 0 | -4.98 | -0.425 | 0 | 0 | -1.241 | -3.078 | 0 | 0 | -3.44 | -11.248 | 2.673 | -0.31 | 0.119 | 1.892 | -0.666 | -0.581 | -0.041 | -4.399 | 0.762 | 1.555 | 9.387 | 3.874 | 0.355 | 0.001 | 0 | -0.433 | 0 | 0 | -1.204 | -2.355 | 0 | 0 | 28.695 | -345.754 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.509 | 1.596 | 1.496 | 1.231 | 1.232 | 1.214 | 1.036 | 0.981 | 1.034 | 0.863 | 0.598 | 0.587 | 0.602 | 0.574 | 0.498 | 0.535 | 0.508 | 0.521 | 0.466 | 0.368 | 0.348 | 0.34 | 0.165 | 0.13 | 0.149 | 0.145 | 0.152 | 0.234 | 0.222 | 0.2 | 0.128 | 0.146 | 0.137 | 0.081 | 0.204 | 0.346 | 0.371 | 0.187 | 0.39 | 0.378 | 0.382 | 0.38 | 0.351 | 0.33 | 0.366 | 0.366 | 0.398 | 0.298 | 0.219 | 0.221 | 0.172 | 0.056 | 0.056 | 0.057 | 0.059 | 0.053 | 0.057 | 0.058 | 0.055 | 0.055 | 0.056 | 0.061 | 0.062 | 0.31 | 0 | 0 | 0.057 | 0.323 | 0 | 0 | -38.707 | 342.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.426 | -0.305 | -6.121 | -6.936 | -1.506 | -1.636 | 1.579 | 0.896 | 0.986 | 3.026 | 4.239 | 0.143 | 5.073 | 5.442 | 3.585 | 1.527 | -10.713 | -3.631 | -2.196 | 4.104 | -2.094 | -1.086 | -5.816 | 14.889 | 4.17 | -2.774 | 3.118 | -21.368 | -3.315 | -5.605 | -2.69 | 45.965 | 2.822 | -0.917 | 1.001 | 1.503 | -4.332 | 1.481 | -4.599 | 2.12 | 13.187 | 3.56 | -6.765 | 3.321 | -1.453 | 2.097 | -3.742 | 0.108 | 0.736 | 0.43 | -2.179 | -2.626 | -0.147 | 1.195 | -1.38 | -0.915 | -1.547 | 0.787 | -2.79 | 1.248 | 0.886 | 2.237 | -4.521 | -1.589 | -0.551 | 1.475 | 0.678 | -1.134 | -1.148 | 0.956 | -3.559 | -1.435 | -2.22 | 2.965 | -0.369 | -0.617 | -2.368 | 4.437 | -1.536 | 5.194 | -0.643 | 2.323 | -0.747 | 0.92 | -2.164 | -4.997 | 0.835 | 5.054 | -0.413 | 1.307 | -2.638 | 3.617 | 4.819 | -1.886 | -0.729 | -2.234 | 4.839 | -2.703 | 0.591 | -9.9 | 4.7 | 3.2 | 2.1 | 3.6 | 0.4 | -0.1 | -6 | 4.2 | -1.4 | 0.9 | -1.2 | -170 | -0.8 | -1.5 |
Accounts Receivables
| -0.239 | -0.626 | 0.865 | 0.055 | -0.248 | -1.11 | 0.378 | -0.654 | -0.425 | -0.931 | 0.018 | -0.975 | -0.121 | -0.31 | 1.123 | 0.252 | -4.034 | 1.981 | 0.125 | -0.622 | -0.298 | -0.634 | 0.305 | 0.311 | 0.356 | 0 | 0.13 | 0.013 | 0.195 | 0.039 | -0.025 | -0.072 | 0.169 | 0.079 | 0.058 | -0.053 | 0.05 | 0.016 | -0.028 | -0.046 | -0.021 | -0.071 | 0.057 | 0.03 | 0.017 | 0.134 | -0.132 | 0.005 | 0.106 | 0 | 0 | -0.094 | 0 | 0 | 0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Change In Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.465 | 37.848 | 37.917 | 97.837 | 119.347 | 106.982 | 79.783 | 81.822 | 68.811 | 998.257 | 950.209 | 903.971 | 7.988 | 1,100.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -527.26 | 0 | 0 | -524.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.757 | 1.659 | -6.763 | 0.907 | -1.166 | 5.131 | 3.369 | -2.118 | 1.556 | 5.833 | 2.506 | -0.319 | 1.553 | -0.751 | 1.07 | -11.163 | 3.554 | 0.638 | 0.187 | -5.23 | -2.596 | 4.534 | -4.042 | 0.098 | 0.29 | 0 | -0.675 | 0.353 | 0 | 0 | -0.614 | 0.353 | 0 | 0 | -1.699 | -1.481 | 0 | 0 | -3.442 | 1.176 | 0 | 0 | -2.235 | 2.332 | 0 | 0 | 0.699 | -1.763 | -0.81 | 0.619 | -0.943 | 0.932 | -1.074 | 1.084 | -1.148 | -1.275 | -1.336 | 1.272 | -1.321 | 1.356 | -1.238 | 1.31 | -1.237 | 2.87 | 0 | 0 | -0.349 | -0.854 | 0 | 0 | -2,417.253 | 731.433 | 0 | 0 | -1,133.978 | -4,511.859 | 0 | 0 | -1,580.538 | 1,074.536 | 0 | 0 | -334.213 | -39.192 | 0 | 0 | -135.253 | -39.192 | 0 | 0 | 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
| 1.561 | -1.338 | -0.223 | -7.898 | -0.092 | -5.657 | -2.168 | 3.668 | -0.145 | -1.876 | 1.715 | 1.902 | -34.207 | -31.414 | -96.445 | -106.909 | -117.215 | -86.033 | -84.33 | -58.855 | -997.457 | -955.195 | -906.05 | 6.492 | -1,097.16 | -2.774 | 3.793 | -21.721 | -3.315 | -5.605 | -2.076 | 45.612 | 2.822 | -0.917 | 2.7 | 2.984 | -4.332 | 1.481 | -1.157 | 0.944 | 13.187 | 3.56 | -4.53 | 0.989 | -1.453 | 2.097 | -4.441 | 1.871 | 1.546 | -0.189 | -1.236 | 523.796 | 0.927 | 0.111 | 524.165 | 0.36 | -0.211 | -0.485 | -1.469 | -0.108 | 2.124 | 0.927 | -3.284 | -4.459 | -0.551 | 1.475 | 1.027 | -0.28 | -1.148 | 0.956 | 2,413.694 | -732.868 | -2.22 | 2.965 | 1,133.609 | 4,511.242 | -2.368 | 4.437 | 1,579.002 | -1,069.342 | -0.643 | 2.323 | 333.466 | 40.112 | -2.164 | -4.997 | 136.088 | 44.246 | -0.413 | 1.307 | -2.638 | 3.617 | 4.819 | -1.886 | -0.729 | -2.234 | 4.839 | -2.703 | 0.591 | -9.9 | 4.7 | 3.2 | 2.1 | 3.6 | 0.4 | -0.1 | -6 | 4.2 | -1.4 | 0.9 | -1.2 | -169.9 | -0.8 | 0 |
Other Non Cash Items
| 9.015 | 20.278 | 28.421 | 5.683 | 4.481 | 4.146 | 1.902 | 10.532 | 14.796 | 5.738 | 6.824 | -23.805 | -5.252 | -7.438 | 5.333 | 11.893 | 45.162 | 13.687 | 9.836 | -9 | 14.336 | 24.518 | 9.697 | 18.76 | 14.756 | 37.468 | -29.348 | -0.307 | 2.695 | 11.81 | -7.378 | -79.995 | 73.598 | -10.728 | -8.115 | -3.182 | -2.703 | -3.617 | 2.799 | -6.197 | -1.092 | -2.946 | -2.1 | -1.13 | -1.6 | -4.082 | -0.494 | 8.754 | -7.894 | -3.801 | -3.913 | -2.382 | -2.773 | -2.361 | -1.43 | 1.982 | -1.975 | -1.708 | -7.343 | 3.974 | -1.243 | 0.089 | 0.051 | 2.193 | -0.614 | -0.256 | 0.462 | -5.541 | 6.367 | -2.682 | -2.241 | -8.416 | 1.472 | -1.497 | 1.98 | 3.133 | -0.596 | 2.895 | 0.285 | 1.203 | -21.373 | 1.076 | 1.105 | 0 | -0.556 | 0.481 | -1.785 | -0.679 | 1.575 | 0.925 | 1.321 | 0.737 | 4.46 | -0.609 | 0.432 | 1.669 | 0.138 | 0.008 | -0.019 | 6.9 | -5.4 | -0.8 | -1.1 | -5.5 | -0.6 | -0.5 | -0.3 | -0.6 | 0.1 | -0.2 | -0.1 | 169.71 | -0.1 | 0.1 |
Operating Cash Flow
| 27.248 | 27.645 | 32.255 | 19.623 | 35.857 | 29.157 | 29.127 | 29.751 | 27.553 | 26.782 | 24.654 | 16.75 | 22.157 | 18.759 | 21.06 | 22.138 | 23.165 | 16.613 | 16.79 | 7.726 | 21.853 | 19.269 | 16.087 | 36.612 | 16.941 | 19.3 | 5.291 | -4.07 | 0.133 | 1.552 | 15.708 | 1.265 | 81.586 | -6.967 | -14.293 | 5.322 | 0.379 | 6.056 | 0.782 | 5.245 | 18.901 | 7.837 | -2.866 | 7.455 | 3.626 | 4.588 | -0.542 | 4.718 | 2.583 | 2.714 | 0.105 | 2.894 | 1.669 | 3.01 | 1.834 | 1.728 | 1.262 | 4.018 | -0.289 | 3.751 | 3.51 | 4.767 | -2.103 | 3.275 | 3.426 | 5.886 | 4.661 | 2.624 | 0.839 | 2.848 | -3.66 | -7.717 | 0.878 | 6.533 | 3.68 | 4.301 | 0.978 | 8.128 | 1.725 | 7.1 | 2.116 | 4.349 | -0.575 | 1.174 | -1.036 | -4.718 | 1.353 | 5.21 | -6.846 | -0.208 | -2.191 | 5.635 | 1.038 | 0.284 | 2.684 | -3.091 | 8.677 | 1.751 | 5.399 | -7.5 | 5.5 | 7.8 | 5.8 | -3.9 | 4.2 | 3 | -2.3 | 7.3 | 2.3 | 3.3 | 0.6 | 1.47 | 0.7 | -0.9 |
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 | -0.082 | 0 | 0 | -0.052 | 0.029 | -0.012 | -0.012 | 0.005 | -0.023 | 0.035 | -0.03 | -0.061 | 0.046 | -0.246 | -1.139 | -0.101 | -0.216 | 0 | 0.787 | 0.023 | -0.084 | -0.206 | -0.006 | -0.04 | -0.044 | -0.058 | -0.035 | -0.012 | -0.08 | -0.044 | -0.08 | -0.036 | -0.065 | -0.094 | -0.225 | -0.104 | -0.059 | -0.098 | -0.194 | -0.136 | -0.112 | -0.069 | -0.124 | -0.146 | -0.067 | -0.127 | -0.057 | -0.031 | -0.132 | -0.029 | -0.038 | -0.103 | -0.068 | -0.029 | -0.049 | -0.066 | -0.172 | -0.107 | -0.039 | -0.176 | -0.359 | -0.044 | -0.107 | -0.117 | -0.1 | -0.3 | -0.3 | -0.2 | -12.2 | 0 | -12.4 | -0.4 | -1.1 | 0 | 0 | 0 | -0.01 | 0 | -31.2 |
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 | -1.942 | -5.128 | -2.713 | 13.227 | -2.611 | -0.87 | -9.883 | 0.783 | -4.776 | -0.349 | -0.432 | 1.077 | -3.002 | -3.017 | 1.139 | -0.375 | 0.456 | 0.355 | -0.787 | 0.45 | -1.468 | 0.321 | -0.595 | -0.437 | -1.357 | 0.599 | -0.66 | -1.782 | 0.16 | 0.044 | 0.08 | 0.036 | 0.488 | 0.094 | 0.225 | 0.104 | 0.059 | 0.098 | 0.194 | -35.703 | 0.112 | 0.069 | 0.124 | 146.398 | 0.067 | 0.127 | 0.057 | 30.604 | 0.132 | 0.029 | 0.038 | 103.085 | 0.068 | 0.029 | 0.049 | 0.066 | 0 | 0.107 | 0.039 | 0.176 | 0 | 0.044 | 0.107 | 0.117 | 0 | 0.3 | 0.3 | 0.2 | 0 | 0 | 12.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 31.2 |
Purchases Of Investments
| -0.132 | -5.264 | -0.795 | -1.404 | -1.945 | -7.774 | -0.45 | -2.055 | -2.849 | -7.402 | -8.407 | -1.375 | -2.661 | -13.318 | -2 | -4.1 | -3.684 | -1.255 | -6.541 | -3.658 | -5.199 | -1.6 | -0.05 | -2.072 | -3.364 | -4.94 | 0 | 28.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45.005 | -35.574 | -19.763 | -17.198 | -15.779 | -31.125 | -30.727 | -32.846 | -32.966 | -52.165 | -72.075 | -62.025 | -24.661 | -77.076 | -33.534 | -33.78 | -66.407 | -28.363 | -35.85 | -67.464 | -80.885 | -53.732 | -54.183 | -30.937 | -44.701 | -43.425 | 0.66 | 0 | -21.873 | -57.807 | -88.08 | -81.19 | -63.022 | -103.7 | -83.368 | -84.625 | -1.614 | -116.134 | -129.151 | -65.52 | 271.121 | -74.001 | -119.476 | -77.644 | 228.132 | -140.919 | -29.264 | -57.949 | 188.621 | -50.652 | -83.683 | -54.286 | 99.366 | -36.531 | -17.76 | -45.074 | 0 | -42.337 | -27.762 | -20.411 | 0 | -36.539 | -55.427 | -63.379 | 0 | -67 | -75.9 | -51.1 | 0 | -37.7 | -59 | -60.6 | 0 | -43.2 | -29.4 | -44.1 | 0 | -17.6 | -11 |
Sales Maturities Of Investments
| -5.79 | 10.738 | 4.862 | 8.977 | -0.933 | 0.962 | 0.438 | 2.792 | 2.033 | 6.081 | 3.856 | 14.258 | 7.382 | 5.727 | 8.28 | 2.416 | 4.586 | 0.705 | 7.692 | 1.217 | 3.025 | 0.421 | 2.456 | 3.942 | 1.743 | 0.828 | 13.279 | 393.104 | 0 | 0 | 16.965 | 390.524 | 0 | 0 | 62.786 | 15.106 | 17.046 | 9.004 | 15.87 | 0.798 | 38.537 | 23.801 | 20.857 | 30.165 | 50.975 | 68.327 | 62.315 | 11.79 | 70.414 | 48.922 | 46.506 | 67.316 | 41.513 | 42.856 | 82.19 | 72.233 | 65.185 | 33.566 | 42.155 | 66.261 | 77.937 | 66.023 | 52.749 | 34.381 | 62.243 | 151.591 | 94.308 | 60.904 | 82.636 | 64.646 | 67.282 | 11.591 | 93.053 | 145.102 | 44.175 | 41.238 | 54.019 | 86.354 | 43.771 | 30.424 | 42.58 | 53.275 | 18.556 | 64.383 | 44.347 | 64.013 | 59.428 | 79.397 | 52.183 | 51.585 | 65.012 | 59.32 | 42.172 | 46.747 | 41.832 | 53.752 | 22.347 | 56.258 | 37.728 | 92.9 | 49.6 | 46.9 | 35.3 | 83.7 | 25.6 | 43.4 | 41.7 | 28.9 | 21.1 | 10.2 | 36.3 | 0 | 12 | 4.2 |
Other Investing Activites
| -100.647 | 3.106 | 3.759 | -20.043 | -60.01 | -177.085 | -81.429 | -68.978 | -129.712 | -161.23 | -83.134 | -49.079 | -75.036 | -96.672 | -33.827 | 2.335 | -52.062 | -85.275 | -35.774 | -16.706 | -67.999 | -88.123 | -30.294 | -15.313 | 54.556 | -70.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.015 | -0.003 | -0.052 | 0.024 | -0.012 | -0.017 | 0.005 | 0.056 | 0.035 | -0.03 | -0.061 | -0.032 | -9.679 | 1.171 | -34.155 | 0.228 | -0.158 | -0.88 | -67.014 | -221.205 | 0 | 0 | -31.374 | -179.391 | 0 | -36.066 | -51.336 | -5.619 | -13.611 | -0.08 | -0.036 | 1.251 | -1.833 | -0.225 | -0.104 | -0.059 | -0.098 | -0.194 | -101,223.374 | -317.525 | -0.069 | -0.124 | -146.398 | -303.436 | 58.022 | -146.845 | -30.788 | -248.899 | -1.065 | -0.859 | -103.789 | -158.775 | -0.693 | -0.709 | -0.737 | -46.646 | -3.074 | -2.156 | -0.864 | -39.428 | -0.736 | -0.78 | 0.581 | -103.7 | -0.3 | -0.2 | -0.3 | -75.2 | -0.5 | -12.4 | -0.4 | -78.1 | -6.7 | -11.5 | 0 | -14.74 | -0.1 | -31.2 |
Investing Cash Flow
| -106.569 | -171.611 | -32.906 | -12.47 | -62.888 | -183.897 | -81.441 | -68.241 | -130.528 | -162.551 | -87.685 | -36.196 | -70.315 | -104.263 | -27.547 | 0.651 | -51.16 | -85.825 | -34.623 | -19.147 | -70.173 | -89.302 | -27.888 | -13.443 | 52.935 | -74.782 | 13.279 | 421.476 | 0 | 0 | 16.965 | 390.524 | 0 | 0 | 62.786 | -31.883 | -23.641 | -13.475 | 11.847 | -17.539 | 6.53 | -16.826 | -11.201 | -7.544 | -1.504 | -4.21 | 1.306 | -15.859 | -9.925 | 16.559 | 12.25 | 1.377 | 13.347 | 6.126 | 15.199 | -10.204 | 11.568 | -21.218 | 10.741 | 20.159 | 35.053 | 29.922 | -0.381 | 6.969 | -9.175 | 63.431 | 13.082 | -0.444 | -22.897 | -18.947 | -17.448 | 9.918 | -23.18 | 15.757 | -57.184 | -5.166 | -20.051 | -33.247 | -34.019 | -44.879 | -40.317 | -122.834 | -39.607 | 4.105 | -7.37 | -20.53 | 4.335 | 19.988 | 14.959 | 33.116 | 19.201 | 12.502 | -3.239 | 16.828 | 20.557 | 13.965 | -14.928 | 0.051 | -25.07 | -10.9 | -17.7 | -29.2 | -16.1 | -3.7 | -12.6 | -28 | -19.3 | -50.3 | -28.8 | -30.7 | -7.8 | -14.75 | -5.7 | -38 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -164.967 | -138.06 | -26.907 | -18.771 | -33.311 | -150.217 | -82.956 | -111.871 | -83.646 | -288.154 | -81.302 | -627.263 | -43.37 | -38.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.961 | 0 | 0 | -6.961 | -2.515 | -2.978 | -5.058 | -10.899 | -3.122 | -96.524 | -197.963 | -52.507 | -26.612 | -16.955 | -7.631 | -4.547 | -9.014 | -16.444 | -28.402 | -36.783 | -23.413 | -4.327 | -23.054 | -3.126 | -25.237 | -23.167 | -58.393 | -33.537 | -76.795 | -44.327 | -28.296 | -82.511 | -44.386 | -47.267 | -35.513 | -40.614 | -63.3 | -76.889 | -104.676 | -121.546 | -134.888 | -59.856 | -307.158 | -107.216 | -99.586 | -43.285 | -113.889 | -52.017 | -87.082 | -100.792 | -133.501 | -68.223 | -74.588 | -46.563 | -81.393 | -26.596 | -48.024 | -47.081 | -10.062 | -82.82 | -21.979 | -40.265 | -93.105 | -10.331 | -42.137 | -131.768 | -39.052 | -14.711 | -14.55 | 0 | 0 | 0 | -29.59 | -18.2 | -2.15 | -14.95 | -9.1 | -16.6 | -5.2 | -9.3 | -13.2 | -4 | 0 | 0 | 0 | -28.7 | 0 | 0 | 0 | -0.4 | -10.7 |
Common Stock Issued
| -0.106 | 0.018 | 0.088 | 0.034 | 0.116 | 0 | 0.292 | 0.155 | 0 | 0 | 0.152 | 0.241 | 0.124 | 0.116 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -354.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.117 | 0 | 0 | 0 | 45.407 | 0 | 0 | 0 | -0.002 | -0.304 | 0 | 0 | 0 | 0 | 0 | 0 | -0.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 182.325 | 1,244.739 | 0 | -0 | 0 | 1,166.83 | -0 | -0 | 0 | 264.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.641 | -1.515 | -2.126 | -18.805 | -33.427 | 0 | -0.768 | -1.797 | -8.231 | -9.974 | -0.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.687 | -0.837 | -0 | 0 | 3.212 | -1.602 | -1.153 | -0.457 | 16.237 | 23.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0.842 | -0.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,244.739 | 0 | 0 | 0 | -1,166.83 | 0 | 0 | 0 | -264.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.22 | -2.249 | -2.482 | -2.244 | -1.796 | -1.793 | -1.87 | -1.777 | -1.87 | -1.912 | -1.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | 0 | -0.064 | -0.006 | 0 | -0.007 | -0.132 | -1.202 | -1.167 | -12.106 | -0.095 | -6.087 | -6.147 | -6.203 | -5.935 | -6.041 | -6.039 | -6.038 | -5.774 | -5.071 | -4.842 | -4.886 | -4.742 | -4.52 | -4.505 | -3.769 | -3.589 | -3.339 | -3.146 | -2.971 | -2.795 | -2.61 | -2.628 | -2.637 | -2.636 | -3.339 | -3.34 | -3.339 | -3.337 | -3.334 | -3.331 | -3.325 | -3.324 | -3.326 | -3.326 | 0 | 0 | -3.137 | -2.943 | -2.763 | -2.583 | -2.403 | -2.221 | -2.035 | -1.869 | -1.756 | -1.452 | -1.45 | -1.275 | -0.914 | -0.547 | 0 | 0 | -2,188.747 | -0.547 | -0 | -1.644 | -0 | -2.739 | -2.044 | -5.244 | -2.185 | -5.056 | -4.91 | -5.61 | -4.5 | -4.3 | -3.9 | -4.8 | -4.2 | -4.2 | -3.6 | -3.6 | -3.1 | -2.9 | -1.8 | -1.7 | 0 | 0 | 0 |
Other Financing Activities
| 272.941 | -1.512 | -2.456 | 54.836 | 98.537 | 298.922 | 164.4 | 161.176 | 168.594 | 423.345 | 79.942 | 685.578 | 41.979 | 36.78 | 34.724 | 39.52 | -26.158 | 117.599 | 5.509 | 24.227 | 31.187 | 56.06 | 40.209 | -109.015 | 38.104 | 50.284 | -6.961 | -2.515 | -2.978 | -5.058 | -11.031 | 354.514 | 2 | 226.001 | 66.668 | 81.408 | 0 | 0 | 0.281 | 0.055 | 0.004 | 41.369 | 38.017 | 45.739 | 0.595 | 1.506 | 1.635 | 52.962 | 23.956 | 44.498 | 19.985 | 86.328 | 28.68 | 28.479 | 67.286 | 51.25 | 38.542 | 56.4 | 19.237 | 46.543 | 51.776 | 68.699 | 119.396 | 140.763 | 63.193 | 235.271 | 90.271 | 104.467 | 78.975 | 121.119 | -96.316 | 95.849 | 114.899 | 120.04 | 114.14 | 90.17 | 69.688 | 107.041 | 53.888 | 96.676 | 74.421 | 137.976 | 109.088 | 48.421 | 42.691 | 111.022 | -10,330.711 | 2,220.007 | 116.33 | 3 | 6 | 4.496 | -59.546 | 42.23 | -9.136 | 28.352 | 28.159 | 4.87 | 42.709 | 34.5 | 28.7 | 30.5 | 26.2 | 24.6 | 8.2 | 26 | 27.5 | 47 | 57.7 | 28.6 | 9.9 | 15.15 | 0.3 | 56.1 |
Financing Cash Flow
| 109.289 | 132.802 | 19.931 | 15.05 | 30.119 | 146.912 | 79.098 | 45.886 | 74.847 | 123.305 | 77.341 | 58.556 | 41.979 | 36.78 | 34.724 | 39.52 | -26.158 | 117.599 | 5.509 | 24.227 | 31.187 | 56.06 | 40.209 | -109.016 | 38.103 | 50.284 | -7.025 | -2.521 | -2.978 | -5.065 | -11.031 | -5.011 | -96.528 | 15.932 | 14.066 | 20.525 | 9.206 | 0.275 | -1.564 | 1.12 | 1.321 | 6.929 | -4.54 | 17.255 | -8.574 | 19.674 | -6.233 | 23.203 | -4.02 | -17.664 | -17.141 | 6.194 | -18.793 | -2.788 | -18.02 | 4.254 | -12.195 | 18.25 | -24.013 | -20.096 | -28.453 | -39.316 | -5.487 | 2.541 | 0.006 | -75.212 | -20.269 | 1.555 | 32.364 | 7.23 | 33.991 | 5.631 | 11.165 | -16.224 | 43.334 | 13.18 | 20.904 | 23.614 | 25.422 | 46.896 | 25.887 | 126.464 | 24.993 | 25.528 | 1.879 | 17.917 | -10.331 | -10.877 | -15.985 | -36.052 | -10.355 | -10.054 | -62.285 | 40.186 | -14.38 | -3.423 | 4.903 | -2.19 | 22.15 | 20.9 | 7.8 | 21.4 | 12.1 | 7.2 | 8 | 22.4 | 23.9 | 43.9 | 26.1 | 26.8 | 8.2 | 13.5 | -0.1 | 45.4 |
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 | 29.823 | -13.279 | -421.476 | 0 | 0 | -16.965 | -390.524 | 0 | 0 | -62.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.227 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.498 | 0 | 0 | 0 | 0.1 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.1 | 0 | 0 | -6.4 |
Net Change In Cash
| 100.21 | 32.941 | 2.187 | 22.203 | 3.088 | -7.828 | 26.784 | 7.396 | -28.128 | -12.464 | 14.31 | 39.11 | -6.179 | -48.724 | 28.237 | 62.309 | -54.153 | 48.387 | -12.324 | 12.806 | -17.133 | -13.973 | 28.408 | -85.847 | 107.979 | 24.625 | -1.734 | -6.591 | -2.845 | -3.513 | 4.677 | -3.746 | -14.942 | 8.965 | -0.227 | -6.036 | -14.056 | -7.144 | 11.065 | -11.174 | 26.752 | -2.06 | -18.607 | 17.166 | -6.452 | 20.052 | -5.469 | 12.062 | -11.362 | 1.609 | -4.786 | 10.465 | -3.777 | 6.348 | -0.987 | -4.222 | 0.635 | 1.05 | -13.561 | 3.814 | 10.11 | -4.627 | -7.971 | 12.785 | -5.743 | -5.895 | -2.526 | 3.735 | 10.306 | -8.869 | 12.884 | -12.396 | -11.137 | 6.066 | -10.17 | 12.315 | 1.831 | -1.505 | -6.872 | 9.117 | -12.314 | 7.978 | -15.189 | 30.808 | -6.528 | -7.33 | -4.643 | 14.321 | -7.871 | -3.145 | 6.655 | 8.083 | -64.486 | 57.298 | 8.861 | 8.948 | -1.348 | -0.388 | 2.479 | 2.6 | -4.9 | 0 | 1.8 | -0.4 | -0.4 | -2.6 | 2.3 | 0.9 | -0.4 | -0.6 | -0.1 | 0.22 | -5.1 | 0.1 |
Cash At End Of Period
| 187.929 | 87.719 | 54.778 | 149.845 | 127.642 | 124.554 | 132.382 | 105.598 | 98.202 | 126.33 | 138.794 | 124.484 | 85.374 | 91.553 | 140.277 | 112.04 | 49.731 | 103.884 | 55.497 | 67.821 | 55.015 | 72.148 | 86.121 | 57.713 | 143.56 | 35.581 | 10.956 | 12.69 | 19.281 | 22.126 | 25.639 | 20.962 | 24.708 | 39.65 | 30.685 | 30.912 | 36.948 | 51.004 | 58.148 | 47.083 | 58.257 | 31.505 | 33.565 | 52.172 | 35.006 | 41.458 | 21.406 | 26.875 | 14.813 | 26.175 | 24.566 | 29.352 | 18.887 | 22.664 | 16.316 | 17.303 | 21.525 | 20.89 | 19.84 | 33.401 | 29.587 | 19.477 | 24.104 | 32.075 | 19.29 | 25.033 | 30.928 | 33.454 | 29.719 | 19.413 | 28.282 | 15.399 | 27.794 | 38.932 | 32.865 | 43.036 | 30.721 | 28.89 | 30.395 | 37.267 | 28.15 | 40.464 | 32.486 | 47.676 | 16.868 | 23.396 | 30.726 | 35.369 | 21.048 | 28.919 | 32.064 | 25.409 | 17.326 | 81.812 | 24.514 | 15.653 | 6.705 | 8.053 | 8.441 | 6 | 3.4 | 0 | 7.8 | -0.4 | -0.4 | -2.6 | 4.8 | 0.9 | -0.4 | -0.6 | 1.6 | 1.62 | -5.1 | 0.1 |