Miller Industries, Inc.
NYSE:MLR
67.06 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 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 Q1 | 1994 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 20.514 | 17.023 | 16.695 | 17.461 | 14.915 | 9.22 | 9.292 | 5.232 | 3.757 | 2.065 | 2.715 | 3.846 | 6.516 | 3.178 | 12.02 | 6.553 | 5.826 | 5.431 | 11.692 | 8.076 | 10.683 | 8.66 | 10.799 | 8.677 | 7.6 | 6.67 | 9.296 | 4.456 | 5.425 | 3.839 | 4.453 | 5.522 | 6.587 | 3.36 | 3.878 | 3.168 | 5.866 | 3.064 | 5.657 | 3.494 | 3.387 | 2.3 | 2.168 | 2.524 | 2.789 | 1.207 | 1.676 | 2.89 | 2.546 | 2.01 | 4.917 | 4.872 | 5.776 | 7.444 | 3.617 | 2.924 | 3.158 | 2.008 | 2.017 | 1.7 | 1.386 | 0.913 | 0.696 | 0.917 | 1.046 | 0.927 | 2.465 | 3.598 | 4.873 | 5.395 | 27.231 | 6.687 | 5.542 | 5.883 | 5.974 | 5.422 | 5.165 | 2.025 | 1.588 | 1.522 | 1.753 | 0.612 | -6.266 | -6.834 | -0.494 | -0.559 | -22.342 | -0.962 | -0.343 | -22.047 | 0.02 | -2.548 | -1.185 | -1.325 | -1.83 | -2.094 | -74.243 | 0.8 | -1.1 | 1.4 | -7.8 | 2.3 | 4 | 3.7 | 3.2 | 2.4 | 2.3 | 4.8 | 4.8 | 3.9 | 3.3 | 2.5 | 2.6 | 1.7 | 1 |
Depreciation & Amortization
| 3.465 | 3.506 | 3.562 | 3.32 | 3.213 | 3.148 | 3.134 | 3.005 | 2.83 | 2.793 | 2.912 | 2.79 | 2.894 | 2.44 | 2.683 | 2.325 | 2.337 | 2.253 | 2.515 | 2.398 | 2.107 | 2.107 | 2.168 | 2.059 | 1.772 | 1.746 | 1.978 | 1.483 | 1.34 | 1.346 | 1.469 | 1.161 | 1.095 | 1.103 | 1.279 | 1.007 | 0.999 | 1.032 | 1.157 | 0.985 | 0.937 | 0.936 | 0.961 | 0.953 | 0.951 | 0.898 | 1.025 | 0.932 | 0.936 | 0.914 | 1.097 | 0.846 | 0.856 | 0.876 | 0.993 | 0.868 | 0.842 | 0.83 | 0.833 | 0.874 | 0.88 | 0.888 | 0.81 | 0.905 | 0.88 | 0.921 | 1.038 | 0.749 | 0.741 | 0.729 | 0.633 | 0.729 | 0.752 | 0.73 | 0.625 | 0.784 | 0.904 | 0.927 | 1.087 | 0.829 | 1.103 | 1.011 | 2.222 | 3.328 | 1.257 | 1.258 | 0.258 | 2.064 | 1.85 | 2.382 | 2.966 | 3.593 | 3.655 | 3.095 | 3.22 | 3.586 | 4.893 | 4.3 | 4.3 | 4.3 | 4.8 | 4.3 | 3.4 | 3 | 3.8 | 2.7 | 2 | 1.7 | 4.7 | 0.4 | 0.5 | 0.2 | 0.5 | 0.1 | 0.1 |
Deferred Income Tax
| 0.048 | 0.037 | -2.039 | -0.098 | 0.022 | -0.066 | 1.042 | -0.037 | 0.093 | -0.037 | 1.003 | -0.104 | 0.116 | -0.003 | 0.353 | 0.45 | -0.021 | -0.03 | 1.649 | -0.1 | 0.118 | 0.041 | 0.445 | -0.059 | -0.025 | 0.207 | -0.882 | -0.049 | 0.088 | -0.025 | 3.214 | -0.037 | 0.065 | -0.023 | 0.513 | 0.078 | 0.001 | -0.019 | 0.302 | -0.031 | 0.057 | -0.181 | -0.329 | 0.092 | 0.009 | 0.003 | 0.128 | 1.033 | 0.076 | -0.027 | -0.211 | -0.026 | 0.025 | 0.418 | 1.59 | 1.713 | 1.767 | 0.938 | 0.866 | 0.503 | 0.239 | 0.127 | 0.371 | 0.331 | 0.167 | -0.197 | 1.582 | 1.524 | 2.733 | 1.877 | 0 | 0 | 0 | -0.077 | 0 | 0.635 | -0.006 | -0.013 | 0 | 0 | 0.145 | 0 | -0.003 | 0.038 | 0 | 0 | 3.62 | 0.007 | 0.004 | 0.095 | 0.008 | 0.006 | -1.322 | 0.001 | 0.11 | 0.009 | -12.83 | 0.2 | 0 | -0.1 | 4.9 | 0 | 0 | 0.2 | 2.5 | -2.3 | 0.6 | 0.1 | -0.9 | 0 | 0 | 0 | 0.7 | -0.5 | 0 |
Stock Based Compensation
| 1.302 | 0.383 | 0.259 | 0.569 | 0.008 | 0.223 | 0.223 | 0.423 | 0.222 | 0.075 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0.194 | 0 | 0 | 0 | 0.15 | 0 | 0 | 0 | 0.15 | 0 | 0 | 0 | 0.15 | 0 | 0 | 0 | 0.096 | 0 | 0 | 0 | 0.096 | 0 | 0 | 0 | 0.096 | 0 | 0 | 0 | 0.075 | 0.032 | 0.1 | 0.1 | 0.1 | 0.1 | 0.099 | 0.1 | 0.1 | 0.1 | 0.099 | 0.1 | 0.1 | 0.1 | 0.099 | 0.1 | 0.1 | 0 | 0 | 0 | 0.077 | 0 | 0 | 0 | 0.077 | 0 | 0 | 0 | 0.077 | 0 | 0 | 0 | 0 | 0 | 0 | -0.145 | 0 | 0 | -0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -36.083 | -11.803 | -11.698 | -19.839 | -8.592 | -19.395 | -1.291 | -5.227 | -12.793 | -34.077 | 1.902 | -4.77 | -7.168 | -3.024 | 1.464 | 11.716 | 16.7 | -9.757 | -8.783 | 9.464 | 13.23 | -28.869 | -6.96 | -1.445 | -1.578 | -10.699 | -5.219 | 1.327 | -1.64 | -8.438 | 12.994 | 4.583 | -12.002 | -12.27 | 0.431 | 5.024 | -5.541 | -1.067 | 0.32 | -3.354 | -2.406 | -4.003 | -0.028 | -4.365 | -5.265 | -1.435 | 3.306 | -0.055 | 2.787 | -14.305 | 19.186 | -10.791 | 10.117 | -16.518 | -2.535 | -1.206 | -1.498 | 0.832 | -6.491 | 7.437 | 4.41 | 1.84 | -0.801 | -2.247 | -2.603 | 1.635 | 7.836 | -1.632 | -4.782 | -0.742 | 3.087 | -0.921 | -7.347 | -6.872 | -0.281 | 1.499 | -2.419 | -6.056 | -0.515 | -5.416 | -2.641 | -7.722 | 5.102 | 9.246 | -1.271 | 1.23 | -5.218 | 4.985 | 3.442 | -1.609 | 0.382 | 6.371 | 2.782 | 7.793 | 2.237 | 4.039 | 3.358 | -9.3 | 4.3 | 2.1 | 12.7 | -4.1 | -18.2 | -8.8 | -12.7 | -9.2 | -7.8 | -13.2 | -7.2 | -6.4 | -11.2 | -5.6 | -4.8 | -1.9 | 0.1 |
Accounts Receivables
| -52.901 | -52.972 | -45.512 | 24.14 | -28.992 | -55.235 | -9.198 | 22.561 | 2.252 | -39.96 | -23.035 | 30.096 | 6.028 | -25.812 | 8.187 | -25.977 | 45.507 | -0.342 | -2.764 | 32.021 | -14.216 | -34.646 | 6.454 | -10.222 | -11.841 | -3.744 | 2.65 | -0.863 | -1.102 | -7.353 | -0.063 | 11.567 | -9.022 | -19.735 | 5.951 | 15.686 | -15.629 | -0.272 | -17.954 | -3.056 | -14.097 | -1.259 | 2.431 | -3.832 | -15.703 | -4.889 | 3.866 | 4.57 | 6.977 | -13.529 | 11.055 | -5.318 | 17.2 | -24.302 | 1.495 | -4.086 | -5.676 | -8.111 | -4.277 | -2.893 | 3.352 | 11.447 | 0 | 0 | 0 | 12.638 | 0 | 0 | 0 | -1.471 | 0 | 0 | 0 | -7.494 | 0 | 0 | 0 | -9.761 | 0 | 0 | 0 | 3.914 | 0.452 | 0 | 0 | 6.965 | 0 | 0 | 0 | 6.929 | 0 | 2.041 | 0 | 0 | 0 | 10.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| -2.981 | 5.003 | -12.76 | -8.254 | 0.913 | -10.32 | -8.123 | -5.143 | -18.048 | -9.434 | -7.081 | -17.676 | -6.746 | -0.568 | 3.63 | 5.057 | 1.503 | -4.724 | 10.516 | -7.469 | 4.513 | -2.107 | -10.019 | -0.822 | -4.585 | -8.439 | -3.804 | 4.408 | 0.009 | -3.457 | -0.095 | 3.909 | 2.566 | -5.362 | -2.416 | -6.532 | 4.004 | -6.071 | 8.314 | -10.854 | 2.885 | -3.629 | 0.101 | -2.03 | -1.478 | -5.099 | 0.42 | 2.675 | 3.916 | -3.978 | 5.908 | -4.905 | 3.611 | -13.974 | -8.885 | 4.07 | -0.533 | 1.267 | 0.235 | 2.645 | 8.024 | -1.665 | -0.707 | -0.632 | -2.523 | -2.965 | -2.055 | 6.58 | 2.477 | -1.846 | 3.731 | 0.615 | -4.34 | -3.502 | -1.857 | 2.047 | 2.274 | -7.043 | -1.202 | -0.821 | -1.883 | -3.382 | 3.555 | 4.355 | -0.938 | -4.772 | -2.552 | 6.399 | 6.571 | -5.132 | -2.423 | 6.787 | 8.611 | 6.206 | 1.995 | -1.78 | 4.322 | -4.9 | -4.3 | -1.5 | 9.8 | 1.4 | -9.6 | -7.8 | -1.3 | -0.5 | 2 | -2.5 | -6.4 | -7.9 | -5.6 | -0.5 | -1.6 | -2.2 | -2.9 |
Change In Accounts Payables
| 13.945 | 37.588 | 44.945 | -42.517 | 18.505 | 44.003 | 14.675 | -29.384 | -1.078 | 20.272 | 31.735 | -19.911 | -5.442 | 27.557 | -7.526 | 32.707 | -37.548 | 1.486 | -19.351 | -14.415 | 22.027 | 9.574 | -2.367 | 8.969 | 9.819 | 3.004 | 0.855 | -3.69 | -5.162 | 2.191 | 16.462 | -9.395 | -8.536 | 14.4 | -2.872 | -5.248 | 2.061 | 9.878 | 6.079 | 8.145 | 7.684 | 2.754 | -4.357 | 2.18 | 9.243 | 9.098 | -0.955 | -4.869 | -9.366 | 6.297 | 0.777 | 1.204 | -12.173 | 16.078 | 5.68 | -1.8 | 3.061 | 8.421 | -2.139 | 7.738 | -6.474 | -8.007 | 0 | 0 | 0 | -7.006 | 0 | 0 | 0 | 0.568 | 0 | 0 | 0 | 5.653 | 0 | 0 | 0 | 10.268 | 0 | 0 | 0 | -8.67 | 0.007 | 0 | 0 | 0.975 | 0 | 0 | 0 | 1.419 | 0 | -2.001 | 0 | 0 | 0 | -7.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 5.854 | -1.422 | 1.629 | 6.792 | 0.982 | 21.552 | 1.355 | 6.739 | 4.081 | -4.955 | 0.283 | 2.721 | -1.008 | -4.201 | -2.827 | -0.071 | 7.238 | -6.177 | 2.816 | -0.673 | 0.906 | -1.69 | -1.028 | 0.63 | 5.029 | -1.52 | -4.92 | 1.472 | 4.615 | 0.181 | -3.31 | -1.498 | 2.99 | -1.573 | -0.232 | 1.118 | 4.023 | -4.602 | 3.881 | 2.411 | 1.122 | -1.869 | 1.797 | -0.683 | 2.673 | -0.545 | -0.025 | -2.431 | 1.26 | -3.095 | 1.446 | -1.772 | 1.479 | 5.68 | -0.825 | 0.61 | 1.65 | -0.745 | -0.31 | -0.053 | -0.492 | 0.065 | -0.094 | -1.615 | -0.08 | -1.032 | 9.891 | -8.212 | -7.259 | 2.007 | -0.644 | -1.536 | -3.007 | -1.529 | 1.576 | -0.548 | -4.693 | 0.48 | 0.687 | -4.595 | -0.758 | 0.416 | 1.088 | 4.891 | -0.333 | -1.938 | -2.666 | -1.414 | -3.129 | -4.825 | 2.805 | -0.456 | -5.829 | 1.587 | 0.242 | 2.261 | -0.964 | -4.4 | 8.6 | 3.6 | 2.9 | -5.5 | -8.6 | -1 | -11.4 | -8.7 | -9.8 | -10.7 | -0.8 | 1.5 | -5.6 | -5.1 | -3.2 | 0.3 | 3 |
Other Non Cash Items
| 50.239 | -0.214 | -0.029 | -0.11 | 0.108 | 0.106 | 0.047 | 0.029 | 22.756 | 0.245 | -0.3 | 0.055 | 0.014 | 0.2 | 0.06 | 0.05 | 0.045 | 0.194 | 0.035 | -0.139 | 0.041 | 0.057 | 0.074 | 0.048 | 0.231 | 0.017 | 0.134 | 0.037 | -0.744 | 0.051 | -0.624 | 0.091 | 0.046 | 0.043 | 0.171 | 0.079 | 0.049 | -0.049 | 0.041 | 0.063 | 0.05 | 0.106 | -0.001 | 0.016 | 0.045 | 0.126 | -0.25 | 0.045 | 0.093 | 0.017 | -0.623 | -0.117 | -0.35 | 0.145 | 0.053 | 0.085 | 0.075 | 0.125 | 0.263 | 0.175 | 0.05 | 0.41 | 0.565 | 0.045 | 0.033 | 0.132 | 0.164 | 0.152 | 0.152 | 0.15 | -19.741 | 0.587 | 0.426 | 0.722 | -0.302 | -1.003 | -0.108 | -0.412 | 0.296 | -0.039 | -0.795 | 1.614 | 3.68 | 3.205 | 0.044 | -1.75 | 13.905 | 8.295 | 8.848 | 22.356 | -0.001 | -0.011 | -0.166 | -0.006 | -0.067 | -0.661 | 76.842 | -0.4 | -0.5 | 0.1 | -0.1 | -0.2 | -0.1 | -0.1 | 0.1 | -0.2 | -0.7 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | 0 |
Operating Cash Flow
| -10.684 | 8.977 | 6.75 | 1.303 | 9.674 | -6.764 | 12.447 | 3.225 | -5.891 | -28.936 | 8.232 | 1.817 | 2.372 | 2.847 | 16.58 | 21.094 | 24.887 | -1.852 | 7.108 | 19.699 | 26.179 | -17.854 | 6.526 | 9.28 | 8 | -1.909 | 5.307 | 7.254 | 4.469 | -3.077 | 21.506 | 11.32 | -4.209 | -7.691 | 6.272 | 9.356 | 1.374 | 3.057 | 7.477 | 1.157 | 2.025 | -0.746 | 2.771 | -0.78 | -1.471 | 0.672 | 5.917 | 4.945 | 6.538 | -11.291 | 24.466 | -5.117 | 16.524 | -7.535 | 3.765 | 4.483 | 4.444 | 4.833 | -2.412 | 10.788 | 7.065 | 4.278 | 1.641 | -0.049 | -0.477 | 3.495 | 13.085 | 4.282 | 3.717 | 7.486 | 11.21 | 7.082 | -0.627 | 0.463 | 6.016 | 7.337 | 3.536 | -3.529 | 2.456 | -3.104 | -0.58 | -4.485 | 4.735 | 8.928 | -0.464 | 0.179 | -9.777 | 14.389 | 13.801 | 1.177 | 3.375 | 7.411 | 3.764 | 9.558 | 3.67 | 4.879 | -1.98 | -4.4 | 7 | 7.9 | 14.5 | 2.3 | -10.9 | -2.4 | -3.5 | -6.6 | -3.6 | -6.6 | 1.4 | -2.1 | -7.4 | -2.9 | -1 | -1 | 1.2 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -3.122 | -4.672 | -2.363 | -3.124 | -4.861 | -1.749 | -3.812 | -2.287 | -18.749 | -4.091 | -1.293 | -2.439 | -2.929 | -2.489 | -4.809 | -5.146 | -4.019 | -3.526 | -1.957 | -6.997 | -5.282 | -3.155 | -0.691 | -3.259 | -5.512 | -3.88 | -5.447 | -4.942 | -7.911 | -6.393 | -5.871 | -5.955 | -7.451 | -5.749 | -6.023 | -2.805 | -1.656 | -1.416 | -1.647 | -1.686 | -1.81 | -0.202 | -0.358 | -0.351 | -0.906 | -0.815 | -0.853 | -0.744 | -0.601 | -0.691 | -2.517 | -0.518 | -0.318 | -0.608 | -0.812 | -0.873 | -3.286 | -0.308 | -0.149 | -0.155 | -0.229 | -0.222 | -0.355 | -0.724 | -1.507 | -2.264 | -1.317 | -1.573 | -3.025 | -2.803 | -5.875 | -3.51 | -2.295 | -0.884 | -0.594 | 0 | 0 | -0.226 | -0.428 | -0.143 | -0.061 | -0.063 | -0.106 | -0.178 | -0.792 | -0.102 | 3.97 | -1.759 | -1.495 | -1.806 | -1.173 | -0.982 | -1.222 | -0.609 | -0.794 | -0.997 | 0.088 | -1.5 | -4.3 | -2.9 | -9.1 | -10.6 | -4.5 | -14.7 | -37 | -5.1 | -0.9 | -8.8 | -15.7 | -2.8 | 0.1 | -0.4 | -3.3 | -0.8 | -0.6 |
Acquisitions Net
| 0.092 | 0.009 | 0.796 | -0.211 | -17.563 | 0 | 0 | 0 | 0 | 0.008 | 0.085 | 0.002 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.013 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0.142 | 0 | 0 | 0 | 0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.068 | 0.009 | 0.37 | -0.211 | 0.239 | 0 | 0 | 0 | 0 | 0.008 | 0.085 | 0.002 | 0.004 | 0 | 0.233 | 0.001 | 0.032 | 0.01 | 0.297 | 0.024 | 0.007 | 0 | 0.024 | -0.015 | 0.072 | 0.06 | 0 | -0.002 | 1.305 | 0 | 0.633 | 0.015 | -0.645 | 0 | -0.001 | 0 | 0 | 0.001 | 0.021 | 0.004 | 0.01 | 0.009 | 0.021 | 0.017 | 0.047 | 0.01 | 0.021 | 0.023 | 0.004 | 0.001 | 0.028 | 0.004 | 0.031 | 0.989 | 0.099 | 0.075 | 0.119 | 0.121 | 0.073 | 0.103 | 0.016 | 0.021 | 0.027 | 0.031 | 0.039 | 0.085 | 0.096 | 0.106 | 0.239 | 0.189 | 0.44 | 0.112 | -0.012 | 0.187 | 1.361 | -0.294 | -0.158 | 0.134 | 0.231 | 1.516 | 0.107 | 2.737 | 2.034 | 1.007 | 4.39 | 2.603 | 19.016 | 0.066 | -1.171 | 1.417 | 1.326 | 0.569 | 3.499 | 2.488 | 1.831 | 4.098 | -1.799 | 1.3 | 0.8 | 0.7 | 4.8 | 0.8 | 0.7 | 0.6 | 18.7 | -12.1 | -0.3 | -0.8 | 13.5 | -17.8 | 0.2 | 0 | -0.9 | -0.1 | 0 |
Investing Cash Flow
| -3.03 | -4.663 | -1.567 | -3.335 | -22.424 | -1.749 | -3.812 | -2.287 | -18.749 | -4.083 | -1.208 | -2.437 | -2.925 | -2.489 | -4.576 | -5.145 | -3.987 | -3.516 | -1.66 | -6.973 | -5.275 | -3.155 | -0.667 | -3.274 | -5.44 | -3.82 | -5.447 | -4.944 | -6.606 | -6.393 | -5.238 | -5.94 | -8.096 | -5.749 | -6.023 | -2.805 | -1.656 | -1.415 | -1.626 | -1.682 | -1.8 | -0.193 | -0.337 | -0.334 | -0.859 | -0.805 | -0.832 | -0.721 | -0.597 | -0.686 | -2.489 | -0.514 | -0.287 | 0.523 | -0.713 | -0.798 | -3.167 | -0.187 | -0.076 | -0.052 | -0.213 | -0.201 | -0.328 | -0.693 | -1.468 | -2.179 | -1.221 | -1.467 | -2.786 | -2.614 | -5.435 | -3.398 | -2.307 | -0.697 | 0.767 | -0.294 | -0.158 | -0.092 | -0.197 | 1.373 | 0.046 | 2.674 | 1.928 | 0.829 | 3.598 | 2.501 | 22.986 | -1.693 | -2.666 | -0.389 | 0.153 | -0.413 | 2.277 | 1.866 | 1.037 | 3.101 | -1.711 | -0.2 | -3.5 | -2.2 | -4.3 | -9.8 | -3.8 | -14.1 | -18.3 | -17.2 | -1.2 | -9.6 | -2.2 | -20.6 | 0.3 | -0.4 | -4.2 | -0.9 | -0.6 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -15 | -5 | -15 | 0 | -15 | 0 | 0 | -0.004 | -0.005 | -0.006 | -0.006 | -0.005 | -0.006 | -0.005 | -0.005 | -5.004 | -0.005 | -0.005 | -5.007 | -5.005 | -0.005 | -0.005 | -4.775 | -5.093 | -4.875 | -0.499 | -9.997 | -0.001 | -10.142 | -5 | -15 | 0 | -10 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.004 | -0.003 | -0.007 | -0.018 | -0.019 | -0.023 | -0.017 | -0.068 | -0.07 | -0.076 | -0.086 | -1.842 | -2.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Issued
| 0 | -0.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.666 | 0.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0.275 | 0.218 | 0.124 | 0.841 | 0.058 | 0.3 | 0.126 | 0.234 | 0.397 | 0.064 | 0.025 | -0.077 | 0.005 | 4.322 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.4 | 0.4 | 29.4 | 0.3 | 0 | 0 | -0.8 | 0 | 0 |
Common Stock Repurchased
| -2.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.327 | -12.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -2.193 | -2.179 | -2.071 | -2.059 | -2.06 | -2.059 | -2.055 | -2.056 | -2.054 | -2.055 | -2.054 | -2.054 | -2.054 | -2.054 | -2.053 | -2.053 | -2.053 | -2.053 | -2.052 | -2.053 | -2.051 | -2.052 | -2.051 | -2.051 | -2.049 | -2.049 | -2.049 | -2.048 | -2.048 | -2.043 | -1.929 | -1.928 | -1.929 | -1.929 | -1.815 | -1.814 | -1.815 | -1.809 | -1.695 | -1.696 | -1.695 | -1.692 | -1.577 | -1.575 | -1.573 | -1.569 | -1.447 | -1.439 | -1.439 | -1.437 | -1.337 | -1.365 | -1.429 | -1.415 | 0 | 0 | 0 | -1.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15 | -4.786 | 15 | 0 | 30 | 0 | 0 | 5 | 30 | 10 | -0 | -0 | -0 | -0 | -0.103 | -0.113 | -25.092 | 24.908 | -0.092 | -5.09 | -10.09 | 14.905 | 4.898 | -5.037 | 4.875 | 0.499 | -9.391 | 0.001 | 10.142 | 5 | -14.997 | 0 | 10 | 10 | 0 | 0.01 | 0.096 | 0.186 | 0.011 | 0 | 0.008 | 0.194 | 0.189 | 0.115 | 0.01 | 0.532 | 0.807 | 0.001 | 0.043 | 0.416 | 0.728 | 0.161 | 0.485 | 0.611 | 0.081 | 0.066 | 0.231 | 0.014 | 0.121 | 0.044 | 0 | -2.09 | -0.48 | -0.317 | -0.464 | -0.461 | -0.479 | -0.457 | -5.416 | -0.493 | -3.241 | -2.308 | -0.313 | -0.417 | -8.368 | -6.319 | 0.638 | 3.087 | -1.534 | -0.064 | -3.166 | -1.982 | -6.461 | -8.232 | -4.193 | -1.372 | -19.526 | -11.487 | -9.17 | -4.167 | -2.092 | -6.205 | -8.787 | -11.681 | -5.113 | -3.587 | 0.349 | 4.2 | -4.6 | -0.1 | -12 | 12 | 10.9 | 21.1 | 24 | 26.6 | 4.9 | 9 | -37.6 | 26.8 | -1.4 | -0.2 | -2 | 3.1 | -0.3 |
Financing Cash Flow
| 10.76 | -7.179 | -2.071 | -2.059 | 12.94 | -2.059 | -2.055 | 2.94 | 27.941 | 7.939 | -2.06 | -2.059 | -2.06 | -2.059 | -2.161 | -7.17 | -27.15 | 22.85 | -7.151 | -12.148 | -12.146 | 12.848 | 2.847 | -7.088 | 2.826 | -1.55 | -11.44 | -2.047 | 8.094 | 2.957 | -16.926 | -1.928 | 8.071 | 8.071 | -1.815 | -1.804 | -1.719 | -1.623 | -1.684 | -1.696 | -1.687 | -1.498 | -1.388 | -1.46 | -1.563 | -1.037 | -0.64 | -1.438 | -1.397 | -1.025 | -6.273 | -13.485 | -0.962 | -0.823 | 0.058 | 0.049 | 0.163 | -1.219 | 0.045 | -0.042 | -1.842 | -2.09 | -0.48 | -0.317 | -0.464 | -0.461 | -0.48 | -0.182 | -5.198 | -0.369 | -2.4 | -2.25 | -0.013 | -0.291 | -8.134 | -5.922 | 0.702 | 3.112 | -1.611 | -0.059 | 1.156 | -1.97 | -6.461 | -8.232 | -4.193 | -1.372 | -19.526 | -11.487 | -9.17 | -4.167 | -2.092 | -6.205 | -8.786 | -11.681 | -5.113 | -3.581 | 0.349 | 4.2 | -4.6 | -4 | -12.4 | 11 | 10.9 | 21.1 | 24 | 26.8 | 5.3 | 9.4 | -8.2 | 27.1 | -1.4 | -0.2 | -2.8 | 3.1 | -0.3 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.039 | -0.235 | -0.05 | 0.436 | 0.592 | 0.139 | 0.365 | -1.799 | -1.464 | 0.04 | -1.039 | -0.848 | 0.348 | 0.379 | 0.166 | 1.617 | 0.272 | -0.46 | 0.316 | -0.355 | -0.501 | 0.103 | -0.334 | 0.034 | -0.729 | 0.44 | -0.024 | 1.206 | 1.574 | -0.103 | -1.067 | -0.164 | 0.44 | 0.266 | -0.95 | 0.247 | -0.333 | -1.311 | -0.849 | -0.552 | -0.03 | 0.117 | 0.613 | 0.366 | -0.121 | 0.006 | 0.654 | -0.054 | -1.371 | 0.436 | -1.204 | -0.162 | 0.583 | 0.574 | 0.262 | 0.461 | -1.15 | -1.11 | 0.391 | 0.128 | 0.966 | -0.018 | -1.815 | -0.68 | 0.342 | 0.096 | 0.594 | 0.107 | 0.097 | 0.027 | 0.177 | 0.048 | 0.405 | 0.067 | -0.199 | 0.011 | -0.188 | -0.1 | 0.502 | 0.124 | -0.154 | -0.179 | 0.389 | -0.267 | 0.78 | 0.667 | 0.061 | 0.068 | 0.457 | -0.078 | -0.06 | -0.015 | -0.258 | 0.166 | -0.343 | 0.081 | -0.099 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -2.993 | -3.1 | 3.062 | -3.655 | 0.782 | -10.433 | 6.945 | 2.079 | 1.837 | -25.04 | 3.925 | -3.527 | -2.265 | -1.322 | 10.009 | 10.396 | -5.978 | 17.022 | -1.387 | 0.223 | 8.257 | -8.058 | 8.372 | -1.048 | 4.657 | -6.839 | -11.604 | 1.469 | 7.531 | -6.616 | -1.725 | 3.288 | -3.794 | -5.103 | -2.516 | 4.994 | -2.334 | -1.292 | 3.318 | -2.773 | -1.492 | -2.32 | 1.659 | -2.208 | -4.014 | -1.164 | 5.099 | 2.732 | 3.173 | -12.566 | 14.5 | -19.278 | 15.858 | -7.261 | 3.372 | 4.195 | 0.29 | 2.317 | -2.052 | 10.822 | 5.976 | 1.969 | -0.982 | -1.739 | -2.067 | 0.951 | 11.978 | 2.74 | -4.17 | 4.53 | 3.654 | 1.423 | -2.384 | -0.458 | -1.55 | 1.034 | 4.008 | -0.609 | 0.576 | -1.182 | -0.016 | -3.96 | 0.591 | 3.01 | -2.031 | 1.975 | -5.488 | 1.246 | 1.685 | -3.457 | 1.376 | 0.778 | -3.003 | -0.091 | -0.749 | 4.48 | -3.51 | -0.4 | -1.1 | 1.7 | -2.4 | -4.8 | -3.8 | 4.6 | 2.2 | 3 | 0.5 | -6.8 | -9 | 4.4 | -8.5 | -3.5 | -8 | 1.2 | 0.3 |
Cash At End Of Period
| 23.816 | 26.809 | 29.909 | 26.847 | 30.502 | 29.72 | 40.153 | 33.208 | 31.129 | 29.292 | 54.332 | 50.407 | 53.934 | 56.199 | 57.521 | 47.512 | 37.116 | 43.094 | 26.072 | 27.459 | 27.236 | 18.979 | 27.037 | 18.665 | 19.713 | 15.056 | 21.895 | 33.499 | 32.03 | 24.499 | 31.115 | 32.84 | 29.552 | 33.346 | 38.449 | 40.965 | 35.971 | 38.305 | 39.597 | 36.279 | 39.052 | 40.544 | 42.864 | 41.205 | 43.413 | 47.427 | 48.591 | 43.492 | 40.76 | 37.587 | 50.153 | 35.653 | 54.931 | 39.073 | 46.334 | 42.962 | 38.767 | 38.477 | 36.16 | 38.212 | 27.39 | 21.414 | 19.445 | 20.427 | 22.166 | 24.233 | 23.282 | 11.304 | 8.564 | 12.734 | 8.204 | 4.55 | 3.127 | 5.511 | 6.153 | 7.703 | 6.669 | 2.661 | 2.812 | 2.236 | 3.418 | 3.434 | 7.394 | 6.803 | 3.793 | 5.824 | 3.849 | 9.337 | 8.091 | 6.406 | 8.781 | 7.405 | 6.627 | 9.63 | 9.721 | 10.47 | 5.99 | 9.5 | 9.9 | 11 | -2.4 | 3.5 | -3.8 | 12 | 2.2 | 3 | 0.5 | 1.7 | -9 | 4.4 | -8.5 | 21 | -8 | 1.2 | 0.8 |