Motorcar Parts of America, Inc.
NASDAQ:MPAA
7 (USD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 2025 Q1 | 2024 Q4 | 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 | 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 Q2 | 1995 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -2.954 | -18.085 | 1.338 | -47.214 | -1.958 | -1.41 | 1.459 | 1.026 | -6.517 | -0.175 | -0.322 | 3.139 | 3.683 | 0.861 | 0.835 | 8.469 | 15.184 | -3.012 | -8.193 | 0.865 | 6.189 | -6.151 | -2.765 | -3.102 | 3.032 | -5.014 | 9.195 | -6.806 | 6.301 | 7.626 | 9.812 | 11.11 | 9.143 | 7.508 | 2.297 | 7.748 | -1.392 | 1.91 | 3.102 | 2.927 | 1.475 | 3.949 | 3.067 | 1.148 | 2.164 | 0.103 | -73.651 | 0.935 | -8.933 | -9.862 | -13.567 | -23.049 | -5.591 | -2.376 | 2.438 | 3.761 | 3.501 | 2.52 | 2.871 | 2.145 | 3.435 | 1.195 | -1.181 | -0.314 | 2.32 | 3.032 | 2.733 | -0.184 | 0.466 | 1.592 | -2.235 | -2.128 | -1.687 | 1.094 | 2.149 | 1.179 | 1.681 | -1.341 | 1.691 | 2.194 | 2.312 | 0.091 | 2.779 | 1.125 | 1.898 | 0.68 | 3.887 | 3.223 | 1.544 | 1.971 | 6.681 | 1.3 | 2.8 | 0.908 | -3.4 | -1.5 | 0.6 | 0.3 | -32.76 | 0.9 | 2 | 1.6 | 1.902 | 1.7 | 1.8 | 1.2 | 1.634 | 1.5 | 1.4 | 1 | 1.246 | 1 | 0.9 | 0.5 | 0.4 | 0.3 |
Depreciation & Amortization
| 7.473 | 2.729 | 2.775 | 2.878 | 2.933 | 3.033 | 3.122 | 3.108 | 3.09 | 3.124 | 3.295 | 3.227 | 3.219 | 3.145 | 3.054 | 2.857 | 2.682 | 2.551 | 2.542 | 2.4 | 2.24 | 2.379 | 2.396 | 1.715 | 1.632 | 1.586 | 1.186 | 1.169 | 1.114 | 1.039 | 0.996 | 0.948 | 0.91 | 0.86 | 0.723 | 0.782 | 0.74 | 0.691 | 0.656 | 0.617 | 0.615 | 0.633 | 0.651 | 0.675 | 0.683 | 0.733 | 1.294 | 1.263 | 1.342 | 1.386 | 0.625 | 2.329 | 2.496 | 1.9 | 0.989 | 0.949 | 0.977 | 0.985 | 1.012 | 1.008 | 0.958 | 0.904 | 0.766 | 0.781 | 0.732 | 0.662 | 0.677 | 0.59 | 0.697 | 0.478 | 0.436 | 0.461 | 0.388 | 0.52 | 0.497 | 0.477 | 0.49 | 0.498 | 0.468 | 0.458 | 0.428 | 0.578 | 0.606 | 0.568 | 0.591 | 0.604 | 0.594 | 0.578 | 0.606 | 0.606 | 0.709 | 0.734 | 0.735 | 0.711 | 2.97 | -1.48 | 0.74 | 0.74 | 1.55 | -0.6 | -0.5 | -0.4 | 2.037 | -0.3 | -0.3 | -0.2 | 1.217 | -0.2 | -0.2 | -0.1 | 0.729 | -0.1 | -0.1 | -0.1 | 0 | -0.1 |
Deferred Income Tax
| -1.463 | -1.862 | -0.157 | 29.866 | -1.74 | 1.595 | -5.419 | 1.442 | -1.168 | -0.062 | -6.565 | -0.443 | -0.792 | 0.358 | -3.299 | 2.419 | -0.018 | 0.465 | -11.441 | 1.742 | -0.829 | 0.191 | -2.101 | -0.295 | -0.559 | -0.108 | 3.964 | -0.476 | -0.33 | -0.103 | 8.13 | -0.453 | -0.214 | -0.953 | -0.517 | -0.387 | -1.011 | -1.866 | 6.898 | -0.553 | -0.4 | -0.114 | 5.904 | 14.298 | -0.091 | 0.013 | -26.615 | -0.215 | -0.032 | 0.251 | 1.724 | -0.064 | -0.173 | -0.076 | 2.198 | -0.013 | -0.017 | 0.19 | -0.772 | 0.115 | 0.591 | -0.004 | -1.199 | -0.89 | -0.063 | -0.1 | 2.04 | -0.137 | -0.194 | -0.138 | -2.93 | 0.041 | -0.473 | -0.082 | -0.134 | 0.602 | 1.025 | -0.881 | 0.819 | 1.283 | 1.152 | 0.051 | -1.996 | 0.535 | 1.117 | 0.344 | -0.003 | 0.003 | 0 | 0 | -25 | 0 | 0 | 22 | 0 | 0 | 0 | 0.01 | -0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 1.016 | 1 | 0.432 | 1.425 | 1.533 | 1.31 | 1.164 | 1.021 | 1.251 | 1.249 | 1.83 | 2.03 | 1.851 | 1.576 | 1.488 | 1.498 | 1.218 | 1.043 | 1.029 | 1.071 | 1.053 | 0.988 | 2.413 | 1.03 | 1.18 | 0.941 | 1.108 | 0.914 | 0.91 | 0.834 | 0.828 | 0.818 | 1.008 | 0.729 | 0.798 | 0.753 | 0.517 | 0.516 | 0.512 | 0.599 | 0.6 | 0.498 | 0.42 | 0.308 | 0.116 | 0.125 | 0.118 | 0.941 | 0.01 | 0.014 | 0.017 | 0.008 | 0.009 | 0.018 | 0.013 | 0.017 | 0.005 | 0.024 | 0.016 | 0.022 | 0.042 | 0.056 | 0 | 0 | 0 | 0.229 | 0 | 0 | 0 | 0.278 | 0 | 0 | 0 | 0.115 | 1.369 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0.076 | 0.009 | 0 | 0 | -0.009 | 15.004 | 0 | 0 | -15 | 22.075 | 0 | 0 | -22 | 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
| 23.267 | -23.267 | -23.494 | 59.294 | -1.449 | -31.947 | -6.277 | -18.014 | -24.685 | -15.63 | -27.556 | -15.165 | -40.832 | -16.366 | -30.122 | 23.415 | -2.545 | 18.203 | 15.281 | 11.839 | -23.369 | -20.829 | -28.707 | -16.118 | -14.798 | -1.057 | -23.579 | 0.69 | -17.118 | -10.67 | -12.25 | -8.17 | -20.937 | -17.33 | -0.234 | -25.291 | 14.502 | -5.356 | -23.349 | -15.953 | 6.079 | -2.331 | -21.067 | -10.963 | 4.659 | -6.598 | -6.706 | -20.141 | 8.963 | -8.387 | 11.515 | 19.017 | -9.31 | -28.642 | -3.193 | -7.403 | 4.328 | -3.974 | -1.339 | 9.604 | -4.134 | 0.442 | -5.438 | 3.653 | -6.234 | -11.484 | -3.805 | 3.4 | -10.894 | -9.137 | -3.426 | 7.565 | -7.873 | -8.477 | -6.314 | -0.773 | -8.202 | -2.254 | -10.249 | -3.031 | -0.207 | 5.344 | -8.974 | -2.159 | 6.269 | 4.843 | 1.569 | 3.583 | 10.919 | -4.076 | 0.959 | -3.013 | -2.385 | -3.766 | -1.2 | -83.2 | 3.5 | 3 | 4.367 | -3.5 | -2.9 | -4.4 | -1.096 | -7.5 | -6.2 | -8.8 | -1.429 | -2.1 | -3.4 | -5.3 | -7.019 | -7 | -3.6 | -1.8 | -3.3 | -2.5 |
Accounts Receivables
| -34.423 | 17.207 | -7.086 | 68.848 | -15.058 | -27.518 | -44.736 | 4.19 | -8.057 | 11.427 | -27.771 | 2.223 | -7.617 | 9.02 | -18.702 | 46.405 | -25.186 | 25.847 | -39.431 | 16.025 | -25.196 | 10.524 | 1.782 | 1.834 | -16.355 | 22.953 | -12.273 | 8.444 | -1.355 | 16.038 | -3.46 | -7.192 | -4.697 | -2.796 | -6.834 | -5.092 | 9.676 | 6.897 | -25.188 | 1.112 | 6.919 | 14.367 | -19.849 | -1.278 | -1.152 | 3.937 | -10.38 | 15.877 | -5.146 | 2.681 | 1.867 | 9.483 | -0.908 | -4.925 | -8.165 | -3.228 | 3.262 | 2.237 | -0.788 | 12.403 | -4.722 | 2.025 | 0 | 0 | 0 | -6.979 | 0 | 0 | 0 | -4.564 | 0 | 0 | 0 | 0.169 | -3.148 | 0 | 0 | 2.52 | 0 | 0 | 0 | 1.336 | -1.729 | 0 | 0 | 1.729 | 10,202 | 0 | 0 | -10,202 | 10,502.99 | 0 | 0 | -10,514 | 8 | 0 | 0 | 0 | 8.3 | 1.9 | 6.8 | -2.7 | 0 | -5.6 | 3.3 | -0.7 | 0 | -1.1 | -3.7 | -0.8 | 0 | -0.9 | -3.4 | -0.2 | -1.2 | -1.7 |
Change In Inventory
| 20.17 | -9.061 | -10.693 | -29.687 | -6.089 | -10.782 | 29.78 | 5.398 | -2.034 | -24.252 | -30.663 | -31.118 | -13.56 | -20.625 | -10.355 | -59.038 | -1.651 | -8.034 | 25.521 | -8.716 | 7.905 | -31.374 | -24.505 | -18.697 | -4.557 | -29.415 | -4.561 | -24.056 | -6.056 | -17.94 | -0.721 | -6.706 | -6.38 | -18.276 | -5.4 | -10.429 | -28.851 | -8.361 | -34.188 | -7.973 | -8.146 | -6.697 | -13.877 | -14.83 | -8.789 | -4.053 | 12.865 | 22.106 | 8.144 | 7.081 | 4.863 | -4.895 | -8.287 | -12.135 | -4.134 | -3.849 | -3.622 | -2.298 | -1.463 | -6.186 | -2.482 | -0.03 | -1.533 | -9.581 | 6.199 | -0.704 | -0.953 | -6.706 | -0.066 | 6.384 | 4.426 | -10.98 | 8.412 | -5.457 | -3.913 | 2.668 | -4.79 | -8.955 | -4.283 | -0.601 | -7.943 | -9.917 | -6.856 | 0.975 | 0.68 | 1.575 | 0.935 | 2.247 | 0.822 | 2.682 | 0.603 | -1.521 | -0.103 | 1.96 | 1 | 0 | 0 | 0 | 35.8 | -6 | -5 | -6.2 | 4.85 | -1.3 | -6.2 | -10.2 | -6.911 | -3.7 | -1 | -1.7 | -5.834 | -7.4 | -2.1 | -1.1 | -1.1 | -1 |
Change In Accounts Payables
| 7.696 | -20.367 | 8.53 | 14.225 | 23.582 | 0.927 | -4.239 | -23.694 | -1.722 | 5.898 | 18.33 | 20.635 | -11.329 | -10.183 | 9.76 | 23.453 | 16.267 | 6.478 | 0.152 | -4.805 | -2.676 | -3.924 | -11.396 | 10.128 | 6.723 | 11.117 | 4.026 | -12.182 | 1.789 | -5.254 | 8.501 | 3.657 | -7.342 | 7.63 | 10.45 | -16.233 | 11.016 | 1.387 | 1.881 | 6.168 | 6.376 | -10.804 | 10.089 | 9.574 | 4.673 | -5.371 | -3.042 | -67.45 | 13.51 | -20.774 | -11.218 | 21.67 | 0.162 | -4.326 | 7.418 | -0.973 | 5.588 | -5.51 | -2.487 | 0.89 | 8.66 | -0.895 | 0 | 0 | 0 | -4.529 | 0 | 0 | 0 | -17.183 | 0 | 0 | 0 | 3.004 | -0.951 | 0 | 0 | 6.629 | 0 | 0 | 0 | 8.237 | -1.598 | 0 | 0 | 1.598 | -1,730 | 0 | 0 | 1,730 | -6,260.066 | 0 | 0 | 6,264 | 2.3 | 0 | 0 | 0 | 0.6 | -0.8 | -4.4 | 3.5 | 0 | -1.6 | -2.7 | 1.6 | 0 | 2.9 | 0.2 | -1.8 | 0 | 0.9 | 1.8 | -0.7 | -0.8 | 0.2 |
Other Working Capital
| 29.824 | -11.046 | -14.245 | 5.908 | -3.884 | 5.426 | 12.918 | -3.908 | -12.872 | -8.703 | 12.548 | -6.905 | -8.326 | 5.422 | -10.825 | 12.595 | 8.025 | -6.088 | 29.039 | 9.335 | -3.402 | 3.945 | 5.412 | -9.383 | -0.609 | -5.712 | -10.771 | 28.484 | -11.496 | -3.514 | -16.57 | 2.071 | -2.518 | -3.888 | 1.55 | 6.463 | 22.661 | -5.279 | 34.146 | -15.26 | 0.93 | 0.803 | 2.57 | -4.429 | 9.927 | -1.111 | -6.149 | 9.326 | -7.545 | 2.625 | 16.003 | -7.241 | -0.277 | -7.256 | 1.688 | 0.647 | -0.9 | 1.597 | 3.399 | 2.497 | -5.59 | -0.658 | -3.905 | 13.234 | -12.433 | 0.728 | -2.852 | 10.106 | -10.828 | 6.226 | -7.852 | 18.545 | -16.285 | -6.193 | -2.401 | -3.441 | -3.412 | -2.448 | -5.966 | -2.43 | 7.736 | 5.688 | -2.118 | -3.134 | 5.589 | -0.059 | 0.634 | 1.336 | 10.097 | 8,465.242 | 0.356 | -1.492 | -2.282 | 4,244.274 | -12.5 | -83.2 | 3.5 | 3 | -40.333 | 1.4 | -0.3 | 1 | -5.946 | 1 | -0.6 | 0.5 | 5.482 | -0.2 | 1.1 | -1 | -1.185 | 0.4 | 0.1 | 0.2 | -0.2 | 0 |
Other Non Cash Items
| -4.472 | 18.644 | 23.708 | 7.366 | 15.981 | 6.949 | 5.625 | 6.943 | 12.057 | 10.512 | 6.63 | 9.377 | 13.271 | 5.687 | 11.649 | -5.504 | 0.421 | 3.138 | 23.987 | 4.409 | 6.359 | 5.043 | 8.764 | 2.851 | 4.028 | 2.728 | 3.985 | 2.854 | 1.619 | 0.63 | 8.025 | -2.747 | 1.613 | -4.653 | 2.304 | 7.181 | 2.487 | 7.439 | -0.202 | 2.696 | 1.587 | 0.002 | 3.838 | 6.739 | 3.061 | 3.531 | 102.228 | 4.031 | 0.866 | -0.161 | 6.546 | 1.645 | -6.261 | 2.772 | 0.656 | 1.243 | 0.219 | 0.322 | 0.704 | 0.236 | -1.137 | 0.377 | -2.092 | 2.668 | 0.016 | 0.319 | 0.425 | 0.148 | 5.938 | -4.846 | 6.418 | 1.003 | 2.266 | -0.309 | -0.06 | 0.22 | 1.442 | -0.018 | 0.824 | 0.016 | 0.174 | -0.076 | 4.326 | 0 | 0 | 0.009 | -3.978 | 0.001 | 0 | 15 | -3.911 | 0 | 0 | 0.36 | 5.92 | 84.43 | 1.07 | -5.56 | 26.023 | 1.2 | 0.9 | 1 | -1.559 | 0.6 | 0.7 | 0.4 | -0.8 | 0.2 | 0.3 | 0.3 | -0.5 | 0.2 | 0.1 | 0.2 | 0.3 | 0 |
Operating Cash Flow
| 22.867 | -20.841 | -10.629 | 53.615 | 15.3 | -20.47 | -0.326 | -4.474 | -15.972 | -0.982 | -22.688 | 2.165 | -19.6 | -4.739 | -16.395 | 33.154 | 16.942 | 22.388 | 23.205 | 22.326 | -8.357 | -18.379 | -20 | -13.919 | -5.485 | -0.924 | -4.141 | -1.655 | -7.504 | -0.644 | 15.541 | 1.506 | -8.477 | -13.839 | 5.371 | -9.214 | 15.843 | 3.334 | -12.383 | -9.667 | 9.956 | 2.637 | -7.187 | 12.205 | 10.592 | -2.093 | -3.332 | -13.186 | 2.216 | -16.759 | 6.86 | -0.114 | -18.83 | -26.404 | 3.101 | -1.446 | 9.013 | 0.067 | 2.492 | 13.13 | -0.245 | 2.97 | -6.405 | 5.898 | -3.229 | -7.342 | 1.859 | 3.862 | -3.987 | -11.773 | -1.737 | 6.942 | -7.379 | -7.139 | -3.862 | 1.705 | -4.905 | -3.978 | -6.441 | 0.92 | 3.904 | 6.064 | -1.263 | 0.069 | 9.875 | 6.471 | 2.072 | 7.384 | 13.069 | -1.499 | 4.438 | -0.979 | 1.15 | -1.787 | 4.29 | -1.75 | 5.91 | -1.51 | -0.97 | -2 | -0.5 | -2.2 | 1.284 | -5.5 | -4 | -7.4 | 0.622 | -0.6 | -1.9 | -4.1 | -5.544 | -5.9 | -2.7 | -1.2 | -2.6 | -2.3 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0.49 | -0.49 | -0.538 | -0.293 | -0.129 | -0.04 | -0.594 | -0.963 | -1.269 | -1.375 | -2.439 | -1.873 | -1.316 | -1.922 | -1.899 | -5.233 | -3.827 | -2.983 | -3.31 | -3.903 | -2.967 | -3.976 | -2.601 | -3.289 | -3.713 | -1.546 | -5.168 | -2.305 | -1.863 | -0.597 | -0.802 | -1.533 | -1.026 | -1.568 | -0.579 | -0.438 | -2.111 | -0.619 | -1.183 | -1.334 | -0.607 | -0.61 | -0.824 | -0.671 | -1.102 | -0.381 | -1.002 | -1.166 | -1.259 | -0.601 | -0.486 | -0.39 | -0.321 | -0.357 | -0.447 | -0.579 | -0.352 | -0.188 | -0.239 | -0.332 | -0.331 | -0.153 | -0.512 | -0.573 | 3.464 | -4.696 | -0.605 | -0.466 | -0.296 | -0.595 | -2.5 | -1.179 | -0.93 | -1.278 | -1.097 | -0.743 | -1.095 | -1.437 | -0.883 | -1.302 | -0.133 | -0.231 | 1.018 | -0.698 | -0.049 | -0.593 | -0.325 | -0.14 | -0.04 | -0.164 | -0.094 | -0.341 | -0.194 | -0.127 | -0.4 | -0.16 | -0.05 | -0.12 | 1.87 | -1.2 | -0.9 | -0.9 | -0.641 | -1 | -0.8 | -0.8 | -0.985 | -0.8 | -0.2 | -0.1 | -0.357 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 |
Acquisitions Net
| 0 | 0 | 0.088 | 0 | -0.088 | 0 | -0.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.689 | -4.417 | 0 | 0 | 0.019 | -0.019 | -4.974 | 0 | 0.705 | -0.105 | -0.6 | 0 | 2.701 | 0.499 | 0 | -3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.946 | 0 | 0 | 4.946 | 0.464 | 0 | 0 | -0.464 | 0 | -0.133 | -2.196 | -0.293 | -0.292 | -0.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.022 | -0.022 | 0 | 0 | 0.027 | -0.027 | 0.248 | -0.075 | -0.087 | -0.086 | -0.073 | -0.07 | -0.078 | -0.167 | -0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.076 | -0.057 | -0.067 | -0.155 | -0.065 | -0.061 | -0.053 | -0.173 | 0.27 | 0 | -0.137 | -0.133 | -0.296 | -0.099 | -0.551 | -0.188 | -0.057 | -0.013 | -0.053 | -0.011 | -0.019 | -0.017 | -0.008 | -0.01 | -0.01 | -0.009 | 0 | 0 | 0 | 0 | 0 | 0 | -0.464 | 0 | 0 | 0.464 | 0 | 0.133 | 2.196 | 0.293 | -0.012 | -0.018 | -0.025 | -0.012 | 0 | -0.04 | -0.073 | -0.027 | -0.027 | -0.024 | -0.045 | -0.021 | 0.019 | -0.081 | -0.067 | -0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.081 | 0 | 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
| 0.068 | 0 | 0.479 | -0.019 | 0.061 | 0 | 0.01 | 0 | 0 | 0 | -0.388 | 0 | 0 | 0 | -0.28 | 0 | 0 | 0 | 1.364 | -0.061 | -0.092 | 1.308 | 6.689 | 4.417 | 0 | 0 | -0.019 | 0.019 | 0 | 0 | -0.6 | 0 | 0.6 | 0 | -2.701 | -0.499 | 0 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.008 | -0.008 | -0.013 | 0.199 | -0.011 | -0.015 | -0.017 | 0.054 | 0.292 | 0.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.4 | 0.9 | 0 | -0.5 | 0.8 | 6.6 | 0 | 0 | 0 | 0.4 | 0 | 0 |
Other Investing Activites
| -1.047 | 0 | -1.088 | -0.019 | 0.088 | -0.027 | 0.258 | -0.075 | -0.087 | -0.086 | -0.073 | -0.07 | -0.078 | -0.167 | -0.02 | -0.06 | -0.137 | -0.055 | 1.366 | 0.015 | 0.026 | 1.308 | -6.689 | -4.417 | -0.067 | -0.155 | -0.065 | -0.019 | -4.974 | -0.173 | -0.06 | 0.281 | -0.6 | -0.133 | -0.296 | 0.499 | -0.551 | -3.2 | -0.057 | -0.013 | -0.053 | -0.011 | -0.019 | -0.017 | -0.008 | -0.295 | -0.307 | -0.965 | -0.015 | -0.007 | -0.008 | -0.008 | -0.013 | -4.954 | 5.327 | -2.969 | -1.894 | -0.464 | 0 | -0.133 | -2.196 | -0.293 | -0.292 | -0.279 | -6.891 | -4.176 | 0.626 | 0 | 0 | -0.027 | 0 | 0 | 0 | -0.021 | -4.11 | 4.11 | 0 | -0.028 | -0.039 | -0.052 | -0.025 | -0.083 | -0.016 | -0.049 | -0.018 | -0.043 | 0.149 | -0.042 | -0.012 | 0.015 | -0.063 | -0.06 | -0.002 | 0.044 | 0.03 | 0.02 | -0.03 | 0.02 | 0.72 | 0 | 0 | 0 | -0.026 | 0.1 | -0.1 | 0 | 1.855 | 0.1 | -0.1 | 0.1 | -2.813 | -7.7 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -0.467 | -0.512 | -0.059 | -0.312 | -0.041 | -0.067 | -0.336 | -1.038 | -1.356 | -1.461 | -2.512 | -1.943 | -1.394 | -2.089 | -1.919 | -5.293 | -3.964 | -3.038 | -1.944 | -3.949 | -3.033 | -2.668 | -9.366 | -7.763 | -3.78 | -1.701 | -5.233 | -2.385 | -6.89 | -0.77 | -0.862 | -1.357 | -1.763 | -1.701 | -0.875 | -0.038 | -2.662 | -4.007 | -1.24 | -1.347 | -0.66 | -0.621 | -0.843 | -0.688 | -1.11 | -0.686 | -1.012 | -1.175 | -1.274 | -0.608 | -0.494 | -0.398 | -0.334 | -0.365 | -0.455 | -3.556 | -2.259 | -0.453 | -0.25 | -0.48 | -2.544 | -0.392 | -0.816 | -0.87 | -3.452 | -4.708 | 0.021 | -0.506 | -0.369 | -0.622 | -2.527 | -1.203 | -0.975 | -1.299 | -1.078 | 3.286 | -1.162 | -1.465 | -0.922 | -1.354 | -0.158 | -0.314 | 1.002 | -0.747 | -0.067 | -0.636 | -0.176 | -0.182 | -0.052 | -0.149 | -0.157 | -0.401 | -0.196 | -0.083 | -0.37 | -0.14 | -0.08 | -0.1 | 2.59 | -1.2 | -0.9 | -0.9 | -0.667 | -0.3 | -0.5 | 0.1 | 0.87 | -1.2 | 0.5 | 6.6 | -3.17 | -7.8 | -0.1 | 0.3 | -0.1 | -0.1 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 15.362 | 12.563 | -50.463 | -14.657 | 20.37 | -31.292 | -1.557 | 15.444 | -10.542 | 40.421 | -8.585 | -1.686 | -1.616 | 23.396 | -36.53 | -19.571 | -41.487 | -1.46 | -15.471 | -1.562 | 23.579 | 30.668 | 24.203 | 7.138 | 3.869 | 16.926 | -1.001 | 20.017 | -0.972 | -7.967 | -1.965 | -2.919 | 13.135 | -0.888 | -8.885 | -0.097 | -44.567 | -2.116 | -2.117 | -2.118 | -2.113 | -2.14 | -8.338 | -0.654 | -0.664 | -0.807 | -0.3 | -0.066 | 9.91 | 29.532 | 2.313 | 18.447 | 25.957 | -0.893 | -0.296 | -2.633 | 0.847 | -1.612 | -13.404 | 3.194 | -1.908 | 6.698 | -3.612 | 6.346 | 10.3 | -0.44 | -4.334 | 3.492 | -23.182 | 4.014 | -5.401 | 8.066 | 8.29 | 4.437 | -5.691 | 6.674 | -0.122 | -0.202 | 0.003 | -0.095 | -3.117 | 14.801 | 0.523 | -1.472 | -5.46 | 59.972 | 6.363 | -5.966 | -1.248 | 46.441 | 1.436 | 1.115 | -0.284 | 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 | 0 | 0 | 0 | 0 | 0.042 | 0.121 | 0 | 0 | 0.035 | 0 | 0.078 | 0.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 15.004 | -0.001 | 0.001 | 0 | 0 | -0.001 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.072 | 0.15 | 40.098 | -0.097 | -0.149 | 0.317 | 0.057 | 0.006 | 0.257 | 0 | 0 | 0.043 | 0.007 | 0.171 | 0.07 | 0.027 | 0.401 | 0.006 | 0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0.181 | -0.181 | 0.279 | 0 | 0 | -0.279 | 0 | 0 | -0.075 | -0.894 | 0 | -1.914 | -1.203 | -0.542 | -1.139 | -0.004 | -0.14 | -0.207 | 0 | 0 | -0.7 | -0.362 | 0 | -0.002 | -4.062 | -0.192 | -4.775 | -0.002 | -2.497 | -1.979 | -1.99 | -0.001 | -0.707 | -0.35 | 0 | 0 | -0.913 | 0 | 0 | 0 | 0 | 0 | 0 | -0.627 | 0 | 0 | -0.655 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -19.546 | -0.196 | -1.356 | -1.191 | -1.008 | -0.697 | 30.702 | 11.766 | 0.511 | -0.724 | 0.024 | -0.014 | 17.078 | 18.252 | -1.604 | 0.108 | -0.067 | -0.187 | 20.067 | -0.042 | 8.993 | -0.889 | -0.022 | -0.025 | 0.081 | -1.914 | 0.186 | -0.019 | 3.849 | 3.409 | 0.198 | -0.001 | -1.023 | 0.255 | 4.548 | 0.101 | 1.446 | 1.36 | 0.301 | 0.871 | 57.193 | 0.18 | 1.431 | 7.231 | -0.464 | -0.772 | 0.113 | 7.499 | -4.639 | -4.058 | -6.559 | 0.089 | 0.371 | 0.032 | 0.081 | 0.098 | 0 | 0.094 | 0.11 | -0.414 | 0.087 | 0 | 0 | 0 | 0 | 0 | -0.15 | -0.034 | -0.003 | -2.851 | 0.065 | 0.166 | -0.028 | 0.028 | -5.584 | 0 | 0.023 | 0 | 0 | 0 | 0 | 0 | -7.884 | 0.404 | -0.699 | -0.713 | -61.131 | -17.247 | -3.028 | 3.028 | -50.741 | 0 | -2.074 | 2.074 | -3.81 | 1.95 | -5.83 | 0.47 | -1.54 | 3.3 | 1.4 | 3.1 | -0.169 | 6.1 | 3.6 | 6.9 | 0.883 | 1.6 | 2.6 | -2.5 | 6.067 | 15.9 | 2.9 | 0.8 | 2.5 | 0.4 |
Financing Cash Flow
| -19.546 | 15.166 | 12.563 | -51.654 | -15.665 | 19.673 | -0.59 | 10.209 | 15.955 | -11.266 | 40.445 | -10.513 | 14.189 | 16.094 | 21.167 | -36.422 | -19.638 | -41.674 | 18.607 | -15.513 | 6.731 | 22.328 | 30.646 | 24.178 | 3.157 | 1.955 | 12.337 | -1.022 | 21.369 | 0.458 | -9.759 | -1.538 | -3.942 | 13.39 | 3.66 | -8.784 | 1.349 | -43.207 | -1.815 | -1.246 | 55.075 | -1.933 | -0.706 | -1.734 | -1.118 | -1.436 | -1.349 | 7.1 | -4.705 | 20.856 | 22.973 | 2.402 | 19.203 | 25.604 | -0.812 | -0.198 | -2.722 | 0.942 | -1.502 | -13.818 | 3.281 | -1.908 | 6.698 | -3.612 | 6.346 | 10.3 | -0.587 | -4.296 | 3.639 | 14.065 | 3.982 | -5.384 | 8.355 | 8.375 | 4.443 | -5.434 | 6.697 | -0.122 | -0.159 | 0.01 | 0.076 | -3.047 | -1.441 | 1.328 | -2.165 | -6.107 | -1.159 | -10.884 | -8.994 | 1.78 | -4.3 | 1.436 | -0.959 | 1.79 | -3.81 | 1.95 | -5.83 | 0.47 | -1.54 | 3.3 | 1.4 | 3.1 | -0.169 | 6.1 | 3.6 | 6.9 | 0.883 | 1.6 | 2.6 | -2.5 | 6.067 | 15.9 | 2.9 | 0.8 | 2.5 | 0.4 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.028 | -0.256 | -0.056 | 0.213 | -0.188 | 0.155 | 0.269 | 0.271 | -0.233 | -0.09 | 0.002 | 0.149 | -0.167 | 0.094 | -0.13 | 0.474 | 0.083 | 0.172 | 0.29 | 0.139 | -0.093 | 0.015 | 0.04 | -0.08 | 0.041 | -0.137 | 0.054 | 0.004 | -0.005 | 0.047 | 0.168 | -0.122 | -0.083 | -0.03 | 0.04 | 0.039 | -0.181 | -0.001 | -0.05 | -0.067 | -0.018 | 0.01 | 0.005 | -0.002 | -0.006 | -0.028 | 0.057 | 0.003 | 0.009 | -0.024 | 0.145 | 0.046 | -0.117 | -0.037 | 0.021 | 0.007 | 0.024 | -0.007 | 0.005 | 0 | -0.006 | 0.025 | 0.097 | -0.667 | 0.11 | 0.169 | 0.178 | 0.059 | 0.013 | 0.03 | -0.214 | 0.145 | 0.247 | -0.24 | 0.278 | -0.195 | -0.018 | -0.001 | -0.001 | 0.004 | 0 | -0.001 | -0.001 | 0.022 | 0.02 | -0.037 | 0.113 | -0.017 | 0.02 | -0.111 | -0.023 | -0.006 | 0.002 | 0.003 | -0.02 | 0.01 | -0.01 | 0.02 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 2.882 | -6.443 | 1.819 | 1.862 | -0.594 | -0.709 | -0.983 | 4.968 | -1.606 | -13.799 | 15.247 | -10.142 | -6.972 | 9.36 | 2.723 | -8.087 | -6.577 | -22.152 | 40.158 | 3.003 | -4.752 | 1.296 | 1.32 | 2.416 | -6.067 | -0.807 | 3.017 | -5.058 | 6.97 | -0.909 | 5.088 | -1.511 | -14.265 | -2.18 | 8.196 | -17.997 | 14.349 | -43.881 | -15.488 | -12.327 | 64.353 | 0.093 | -8.731 | 9.781 | 8.358 | -4.243 | -5.636 | -7.258 | -3.754 | 3.465 | 29.484 | 1.936 | -0.078 | -1.202 | 1.855 | -5.193 | 4.056 | 0.549 | 0.745 | -1.168 | 0.486 | 0.695 | -0.426 | 0.749 | -0.225 | -1.581 | 1.471 | -0.881 | -0.704 | 1.7 | -0.496 | 0.5 | 0.248 | -0.303 | -0.219 | -0.638 | 0.612 | -5.566 | -7.523 | -0.42 | 3.822 | 2.702 | -1.703 | 0.672 | 7.663 | -0.309 | 0.85 | -3.699 | 4.043 | 0.021 | -0.042 | 0.05 | -0.003 | -0.077 | 0.1 | 0.06 | 0 | -1.12 | 0.08 | 0.1 | 0 | 0 | 0.448 | 0.3 | -0.9 | -0.4 | 2.375 | -0.2 | 1.2 | 0 | -2.647 | 2.2 | 0.1 | -0.1 | -0.2 | -2 |
Cash At End Of Period
| 10.413 | 7.531 | 13.974 | 12.155 | 10.293 | 10.887 | 11.596 | 12.579 | 7.611 | 9.217 | 23.016 | 7.769 | 17.911 | 24.883 | 15.523 | 12.8 | 20.887 | 27.464 | 49.616 | 9.458 | 6.455 | 11.207 | 9.911 | 8.591 | 6.175 | 12.242 | 13.049 | 10.032 | 15.09 | 8.12 | 9.029 | 3.941 | 5.452 | 19.717 | 21.897 | 13.701 | 31.698 | 17.349 | 61.23 | 76.718 | 89.045 | 24.692 | 24.599 | 33.33 | 23.549 | 15.191 | 19.434 | 25.07 | 32.328 | 36.082 | 32.617 | 3.133 | 1.197 | 1.275 | 2.477 | 0.622 | 5.815 | 1.759 | 1.21 | 0.465 | 1.633 | 1.147 | 0.452 | 0.878 | 0.129 | 0.354 | 1.935 | 0.464 | 1.345 | 2.049 | 0.349 | 0.845 | 0.345 | 0.097 | 0.4 | 0.619 | 1.257 | 0.645 | 6.211 | 13.734 | 14.154 | 10.332 | 7.63 | 9.333 | 8.661 | 0.998 | 1.307 | 0.457 | 4.156 | 0.113 | 0.092 | 0.134 | 0.084 | 0.087 | 1.2 | 9.518 | 9.458 | 8.338 | 3.28 | 0.1 | 0 | 3.1 | 0.448 | 0.3 | -0.9 | 3.1 | 2.375 | -0.2 | 1.2 | 0.2 | -2.647 | 2.2 | 0.1 | 0.5 | -0.2 | 1.8 |