Newtek Business Services Corp.
NASDAQ:NEWT
14.48 (USD) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 11.934 | 10.945 | 9.65 | 13.361 | 9.974 | 6.853 | 11.718 | -2.222 | 11.362 | 13.519 | 9.652 | 20.03 | 16.614 | 17.374 | 30.124 | 15.858 | -0.453 | 25.47 | -7.256 | 12.737 | 10.637 | 8.678 | 9.083 | 7.561 | 12.384 | 7.621 | 8.112 | 18.064 | 8.077 | 6.931 | 5.904 | 6.289 | 10.04 | 5.372 | 5.604 | 16.108 | 4.749 | 4.876 | 10.003 | -1.455 | 2.589 | 1.378 | 1.367 | 2.329 | 1.816 | 1.701 | 1.305 | 1.579 | 1.465 | 1.204 | 1.309 | 2.366 | 0.836 | -0.311 | 0.478 | 1.33 | -0.342 | 0.884 | -0.577 | 0.154 | 0.05 | -0.637 | -0.976 | -3.04 | -2.747 | -1.981 | -2.695 | -1.966 | -3.967 | -2.387 | -2.899 | 3.949 | -1.054 | -2.287 | -2.728 | 8.616 | -1.977 | 3.913 | -2.825 | 6.169 | 4.317 | 1.833 | -1.704 | -4.471 | 9.474 | 2.706 | 1.673 | 2.552 | 5.453 | -0.545 | -0.16 | -1.516 | 0.461 | 1.224 | 0.76 | 0.645 | -1.799 |
Depreciation & Amortization
| 0.992 | 0.521 | 0.532 | 0.613 | 0.812 | 0.832 | 0.873 | 0.058 | 0.057 | 0.06 | 0.064 | 0.068 | 0.072 | 0.079 | 0.085 | 0.09 | 0.094 | 0.103 | 0.115 | 0.123 | 0.125 | 0.124 | 0.129 | 0.126 | 0.122 | 0.116 | 0.12 | 0.11 | 0.107 | 0.096 | 0.089 | 0.087 | 0.084 | 0.085 | 0.04 | 0.069 | 0.087 | 0.085 | 0.085 | 0.515 | 0.917 | 0.896 | 0.855 | 0.83 | 0.83 | 0.817 | 0.807 | 0.761 | 0.763 | 0.711 | 0.801 | 0.875 | 1.021 | 1.029 | 1.03 | 1.123 | 1.155 | 1.175 | 1.256 | 1.315 | 1.313 | 1.57 | 1.649 | 2.229 | 1.772 | 1.767 | 1.809 | 1.89 | 1.939 | 1.803 | 1.728 | 1.629 | 1.728 | 1.597 | 1.415 | 1.721 | 0.555 | 1.184 | 1.089 | 1.2 | 0.642 | 0.327 | 0.29 | 0.226 | 0.192 | 0.022 | 0.045 | 0.057 | 0.033 | 0.034 | 0.024 | 0.068 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 |
Deferred Income Tax
| 8.959 | 0.774 | 2.513 | 4.134 | -6.595 | 2.524 | -4.863 | 6.289 | 0.175 | -0.883 | 0.943 | -0.793 | 2.843 | -1.356 | 0.633 | 0 | 0 | 0 | 0 | 2.372 | 0.027 | 1.294 | -0.529 | 0.66 | 0.444 | -0.326 | 0.299 | 2.924 | -0.335 | -0.976 | 0.566 | 0.659 | 2.028 | 0.833 | 1.608 | 0.85 | -0.019 | 0.002 | -0.008 | 0.9 | -0.326 | -0.261 | -0.332 | 0.269 | -0.622 | -0.712 | -0.337 | -0.305 | -0.917 | -0.681 | -0.864 | -1.074 | -1.151 | -0.31 | -0.24 | -0.371 | 0.494 | -0.395 | -0.361 | -0.199 | -0.314 | -0.128 | -1.069 | -0.422 | -0.401 | -0.871 | -1.29 | -2.778 | -1.076 | -1.106 | -1.589 | 2.49 | -0.668 | -1.067 | -1.368 | 5.659 | 0.22 | 2.469 | -1.556 | 3.377 | 3 | 1.274 | -1.184 | -1.767 | 6.057 | 1.73 | 1.069 | -0.253 | 3.342 | -0.334 | -0.098 | -1.356 | 0.104 | 1.412 | 0.376 | -1.145 | 0 |
Stock Based Compensation
| 0.924 | 0.662 | 0.681 | 0.799 | 0.593 | 0.697 | 0.739 | 0.7 | -1.248 | 0.5 | 0.8 | 2.103 | 0 | 0.48 | 0.694 | 0.128 | 0.129 | 0.139 | 0.171 | 0.174 | 0.184 | 0.118 | 0.16 | 0.167 | 0.176 | 0.176 | 0.065 | 0.059 | 0.152 | 0.367 | 0.385 | 0.351 | 0.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0.255 | 0.078 | 0.374 | 0.158 | 0.218 | 0.214 | 0.186 | 0.166 | 0.137 | 0.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.669 | -26.355 | 11.963 | 2.614 | 60.862 | -86.606 | -64.988 | 77.476 | -47.377 | -93.317 | -1.577 | 10.471 | 24.074 | 39.223 | 56.735 | -43.9 | -6.289 | 0.42 | 43.6 | -11.702 | 6.277 | -4.964 | -10.046 | -7.108 | -25.724 | 14.789 | -17.718 | 23.028 | -5.091 | -2.83 | -22.682 | 22.658 | -21.267 | 16.805 | 11.543 | -16.248 | -9.528 | 6.536 | -22.999 | 6.688 | 0.989 | -1.092 | 4.151 | 1.498 | -10.831 | 5.266 | -5.098 | -4.955 | -6.959 | 6.61 | -8.234 | 0.296 | 2.205 | -3.557 | 0.272 | -2.897 | -1.238 | 1.425 | -4.316 | -4.36 | -1.368 | -0.203 | 4.954 | -0.472 | 1.356 | -6.146 | -2.515 | 1.713 | 3.089 | 1.472 | -2.826 | 0.316 | 4.495 | -0.38 | -0.728 | 3.34 | 2.102 | -2.28 | -9.489 | -0.394 | -1.432 | -0.259 | -1.366 | 0.766 | 1.007 | 0.065 | 0.638 | -0.653 | 0.416 | -0.794 | 0.913 | -0.512 | 1.147 | 0.453 | -0.906 | -2.665 | 0.491 |
Accounts Receivables
| 17.698 | 0 | 5.34 | -1.594 | 55.509 | -78.43 | -41.427 | 71.634 | 7.087 | -61.996 | 27.812 | 16.413 | -25.223 | -14.885 | 31.888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.066 | -0.087 | 0.012 | 0.109 | 0.019 | -0.151 | 0.963 | -0.263 | 0.877 | 0.773 | -0.144 | -2.784 | 0.865 | -1.284 | -0.335 | -2.012 | -0.361 | 0.804 | -0.133 | -0.823 | -0.535 | -1.21 | -1.455 | -1.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.152 | 0.038 | 3.447 | 0.397 | -0.271 | -0.984 | 3.021 | 3.511 | -1.933 | 2.487 | 5.937 | -2.988 | -7.037 | 0.829 | -0.991 | -0.328 | -1.203 | -0.496 | 1.036 | -0.421 | 0.509 | 0.474 | 0.227 | -0.896 | 0.453 | 0.278 | 0.265 | 0.259 | 0.385 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | -22.921 | -55.509 | 78.43 | 0 | -71.634 | -7.087 | 61.996 | -0.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.047 | 0 | 0 | 0 | -0.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.75 | 3.828 | 2.952 | 0 | -2.655 | 4.807 | 0.788 | 0.019 | 0 | 0 | -4.601 | -8.828 | 1.463 | -1.481 | 0.226 | -1.488 | 1.068 | 1.466 | 0.614 | 1.101 | 0 | 0 | -1.69 | 1.366 | -0.234 | 1.411 | 0.713 | -0.521 | 0 | 0 |
Change In Accounts Payables
| -6.083 | 4.277 | 4.955 | 1.53 | -1.578 | -1.901 | -20.603 | 8.298 | 0.723 | 3.013 | 0.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.57 | 0 | 0 | 0 | 1.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.425 | 0 | 0 | 0 | 0 | 0 | 0 | -1.363 | 0.431 | -0.358 | 1.075 | -2.555 | 0.556 | 1.046 | -3.463 | 1.205 | -1.238 | 1.507 | 0.708 | -2.452 | -1.223 | -0.441 | 0.069 | -0.163 | 1.263 | -0.029 | 0.485 | 0.129 | -0.967 | 0.029 | 0.102 | 0.46 | -0.79 | 0.882 | 0.194 | -1.291 | 0 | 0 |
Other Working Capital
| 7.054 | -30.632 | 1.668 | 2.678 | 62.44 | -84.705 | -2.958 | 69.178 | -48.1 | -96.33 | -30.082 | -5.942 | 49.297 | 54.108 | 24.847 | -50.259 | -9.236 | -1.138 | 47.877 | -11.702 | 6.277 | -4.964 | -10.046 | -7.108 | -25.724 | 14.789 | -17.718 | 23.028 | -5.15 | -2.83 | -22.682 | 22.658 | -21.267 | 16.805 | 11.543 | -16.314 | -9.441 | 6.524 | -23.108 | 6.669 | 1.14 | -2.055 | 4.414 | -0.251 | -11.604 | 5.41 | -2.314 | -5.82 | -5.675 | 6.945 | -6.222 | 0.657 | 1.401 | -3.424 | 1.095 | -2.362 | -1.238 | 1.425 | -4.316 | -3.935 | -0.021 | 0.671 | 4.954 | -0.472 | 1.356 | -6.146 | 2.515 | 2.994 | -3.828 | -2.952 | 2.826 | 3.399 | -4.379 | -1.216 | -0.019 | 2.091 | -5.342 | 4.601 | 8.828 | -1.463 | 1.481 | -0.226 | 1.488 | -1.068 | -1.466 | -0.614 | -1.101 | -0.16 | 0.16 | 1.69 | -1.366 | 0.234 | -1.411 | -0.713 | 0.521 | 0 | 0 |
Other Non Cash Items
| -114.372 | -13.154 | -25.337 | 11.706 | 22.516 | -5.375 | -59.799 | -18.937 | -25.381 | 8.079 | -1.661 | -41.346 | -11.369 | 30.402 | -51.713 | -30.577 | 12.106 | 15.398 | -7.016 | 4.392 | 2.78 | 2.475 | 0.7 | 4.441 | 2.177 | 1.836 | 2.719 | 4.747 | 1.605 | 0.292 | 2.171 | 1.516 | 3.067 | 3.133 | 2.393 | 1.191 | 0.904 | 0.559 | 0.601 | -36.707 | 1.932 | 0.677 | 0.727 | 0.609 | 1.088 | 0.461 | 0.32 | -3.54 | 1.199 | 1.188 | 0.62 | -7.045 | 1.621 | 3.208 | 1.588 | 0.782 | 2.281 | -1.063 | 0.308 | -7.573 | 3.579 | 2.768 | 2.01 | -5.499 | 5.74 | 0.337 | 0.703 | -4.821 | 1.448 | 1.916 | 1.451 | -6.409 | -0.653 | 1.357 | 1.794 | -15.201 | 2.951 | -5.325 | -1.007 | -10.444 | -8.128 | -4.737 | 2.357 | -2.859 | -15.521 | -7.272 | -5.756 | -3.804 | -11.981 | -1.502 | -2.608 | 1.714 | -2.419 | -4.24 | -2.612 | -0.714 | 0.909 |
Operating Cash Flow
| -72.894 | -26.607 | 8.552 | 31.138 | 88.162 | -88.493 | -116.359 | 65.175 | -62.412 | -71.659 | 6.478 | -10.777 | 29.391 | 87.078 | 35.231 | -58.529 | 5.458 | 41.391 | 29.443 | -43.284 | -18.961 | -9.572 | -17.14 | -24.122 | -36.906 | 8.18 | -20.818 | 7.653 | -21.385 | -26.428 | -28.326 | 12.136 | -29.404 | -2.437 | 8.793 | -16.962 | -24.422 | 13.865 | -10.432 | -30.704 | 4.982 | 3.524 | 7.828 | 6.231 | -7.236 | 8.506 | -2.527 | -2.128 | -4.571 | 8.904 | -6.559 | 4.64 | 4.208 | -0.258 | 2.815 | -0.971 | 0.876 | 2.323 | -4.436 | -2.509 | 0.988 | -0.383 | 5.032 | 0.349 | 0.993 | -6.894 | -3.988 | 0.07 | 1.392 | 0.666 | -4.135 | 0.428 | 3.848 | -0.78 | -1.615 | 4.135 | 3.851 | -0.039 | -13.786 | -0.091 | -1.602 | -1.562 | -1.606 | -8.104 | 1.209 | -2.75 | -2.332 | -2.101 | -2.737 | -3.142 | -1.929 | -1.602 | -0.707 | -1.149 | -2.38 | -3.877 | -0.397 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.247 | -0.071 | -0.057 | -0.165 | -0.164 | 0.036 | -0.165 | 0 | -0.011 | -0.011 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -0.006 | -0.004 | 0.001 | -0.016 | 0.021 | -0.132 | -0.173 | -0.246 | -0.125 | -0.083 | -0.101 | -0.061 | -0.148 | -0.136 | -0.081 | 1.249 | -1.467 | -0.076 | -0.012 | -0.023 | -0.058 | -0.012 | -0.076 | -0.418 | -0.307 | -0.588 | -0.587 | -0.361 | -0.52 | -0.564 | -1.742 | -0.5 | -0.374 | -0.439 | -0.467 | -0.333 | -0.323 | -0.375 | -0.677 | -0.47 | -0.426 | -0.502 | -0.466 | -0.399 | -0.399 | -0.5 | -0.764 | -0.715 | -1.017 | -1.001 | -1.403 | -0.788 | -0.849 | -0.81 | -0.672 | -0.707 | -0.769 | -0.623 | -1.41 | -0.985 | -0.097 | -1.342 | -0.748 | -0.554 | -0.075 | -0.216 | -0.004 | -0.192 | -0.116 | -0.012 | -0.056 | -0.073 | -0.093 | -0.057 | -0.083 | -0.024 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | -0.11 | -8.204 | 0.242 | 11.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.105 | 0 | -0.072 | -0.145 | 0.01 | 0.537 | 0.985 | 0.233 | -1.651 | 0.001 | 0.1 | 0.242 | 0 | 0 | 0 | 0.238 | 0 | 0 | 0 | 2.086 | 0 | 0 | 0 | 0.313 | 0.001 | -0.796 | -0.09 | 4.628 | -1.031 | 0 | 0 | 5.353 | -2.088 | -0.699 | -5.551 | -1.538 | -0.1 | -2.153 | -0.438 | -6.548 | -6.281 | -5.007 | 1.332 | -0.908 | -4.571 | -0.851 | -1.682 | -0.392 | -2.588 | -3.354 | -4.558 | -3.926 | -5.94 | -5.09 | -9.632 | 0 | -3.839 |
Purchases Of Investments
| 542.42 | -279.312 | -263.108 | -263.604 | -0.231 | -0.002 | -27.901 | -217.161 | -230.724 | -217.813 | -165.841 | -216.287 | -188.643 | -405.408 | -543.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.4 | -0.105 | 0 | -0.072 | 0 | 0 | 0 | 0 | -7.085 | -6.182 | -5.085 | -5.838 | -7.233 | -6.213 | -5.665 | -3.158 | -2.483 | -2.653 | -1.632 | -1.476 | -1.107 | -0.176 | -0.524 | -0.304 | -1.976 | -1.71 | -3.369 | -0.09 | -9.887 | -2.815 | -0.114 | -0.052 | 5.258 | -2.529 | -5.113 | -2.441 | -13.38 | -5.57 | -8.1 | -3.295 | -3.102 | -3.113 | -5.179 | -3.154 | -2.642 | 0.761 | -1.34 | -3.2 | 0.349 | 0 | 4.558 | -4.558 | -0.048 | -0.4 | -0.042 | 0 | -14.287 | -0.078 |
Sales Maturities Of Investments
| -502.82 | 0.092 | 212.569 | 700.056 | 8.204 | -0.242 | 0.242 | 205.646 | 210.804 | 236.143 | 168.592 | 187.554 | 196.213 | 434.702 | 503.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 1.637 | 1.175 | 1.141 | 1.046 | 0.93 | 1.805 | 0.879 | 1.058 | 0.37 | 1.439 | 0.729 | 0.674 | -0.821 | 0.656 | 2.351 | 1.82 | 0.479 | 1.831 | 2.137 | 0.993 | 1.953 | 0.143 | 7.235 | 4.855 | -4.054 | 11.749 | 4.532 | 18.827 | 4.336 | 5.027 | 9.131 | 1.55 | -15.162 | 12.562 | 39.375 | 0.136 | -4.14 | -1.854 | 2.349 | 5.565 | -4.838 | 2.711 | 0.615 | 10.255 | 4.246 | 0.927 | 0.655 | 6.245 | 2.062 | 0.71 |
Other Investing Activites
| -17.197 | 254.863 | -0.138 | -48.943 | -50.076 | -48.682 | -7.326 | 0 | 19.92 | -18.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.407 | 0 | 0 | 0 | -4.803 | -8.104 | -6.337 | -9.226 | -11.158 | -9.482 | -7.107 | -7.729 | 0.167 | 0.631 | -1.157 | 1.525 | -0.774 | 0.03 | 1.073 | 0.876 | 1.634 | 0.519 | -0.76 | -0.86 | 1.17 | 0.12 | 0.408 | -0.515 | 1.355 | 1.42 | 0.268 | 1.201 | 0.335 | 1.133 | -0.399 | -0.311 | -9.148 | 0.693 | 1.102 | 5.288 | -3.318 | -0.698 | 1.073 | 0.338 | 25.775 | -11.169 | -14.77 | 1.021 | 10.231 | 3.79 | 0.111 | 1.409 | 8.159 | -1.146 | 0.023 | 4.311 | 0.03 | 5.4 | -5.745 | 5.703 | 10.487 | 0.144 |
Investing Cash Flow
| 22.156 | -24.428 | -91.031 | -132.885 | -50.471 | -48.648 | -23.898 | -11.515 | -0.011 | -0.011 | 2.751 | -28.733 | 7.57 | 29.294 | -40.471 | 0 | -0.01 | -0.006 | -0.004 | 0.001 | -0.016 | 0.021 | -0.132 | -0.173 | -0.246 | -0.125 | -0.083 | -0.101 | -0.061 | -0.148 | -0.136 | -0.081 | 1.249 | -1.467 | -0.076 | 0.395 | -0.023 | -0.058 | -0.012 | -4.879 | -8.627 | -6.644 | -9.886 | -11.89 | -9.833 | -7.09 | -7.308 | -6.79 | -6.527 | -5.475 | -3.706 | -7.302 | -4.711 | -4.036 | -1.599 | -0.918 | -1.165 | -2.089 | -2.164 | 0.862 | 0.201 | 1.836 | 0.501 | -0.593 | 0.827 | -2.777 | 1.013 | -4.374 | -3.358 | 5.873 | 3.682 | -3.263 | 7.118 | -0.947 | 15.5 | -15.31 | -2.326 | 2.007 | -3.087 | 0.216 | -8.555 | 14.344 | -0.88 | 2.537 | -2.066 | 0.153 | 2.08 | 3.222 | -1.096 | 1.748 | 5.391 | 0.22 | -0.038 | -4.477 | 2.317 | -1.738 | -3.064 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -9.121 | 17.376 | 34.242 | -48.454 | 0.8 | 62.56 | -6.772 | 34.707 | 52.59 | -13.594 | -21.388 | 45.055 | -10.82 | 8.672 | 64.773 | 1.837 | -32.674 | 10.564 | 40.963 | 23.527 | 16.986 | 20.485 | 35.314 | 45.942 | 0.098 | 35.048 | -11.882 | 25.003 | 28.862 | 2.908 | -5.457 | 21.413 | 22.604 | 2.508 | -11.306 | 28.281 | -1.941 | -2.95 | 30.017 | -0.731 | 2.152 | -6.436 | 18.334 | 11.305 | -3.898 | 13.113 | 4.282 | 6.396 | 5.731 | 7 | 6.447 | 2.467 | 3.221 | -0.827 | 9.209 | -0.199 | 1.212 | 0.639 | -0.503 | -3.994 | 0.654 | -5.857 | -0.687 | -0.931 | 6.845 | -2.026 | 1.123 | 2.2 | -8.345 | 1.698 | -9.149 | -0.816 | -5.391 | -3.724 | 2.615 | -1.407 | 10.864 | 15.24 | 10.534 | -9.223 | -14.785 | 7.847 | 5.277 | -5.054 | -0.037 | -1.017 | 4.288 | -3.976 | 8.958 | -0.77 | 0.863 | -0.013 | -0.013 | 3.854 | 16.639 | 0 |
Common Stock Issued
| -13.927 | 13.927 | 0 | -110.964 | 91.023 | 0 | 19.493 | 1.293 | 0.726 | 0 | 0 | 41.038 | 0 | 0 | 8.969 | 9.12 | 9.141 | 1.107 | 6.203 | 23.612 | 6.478 | 1.106 | 2.544 | 0.907 | 1.642 | 2.647 | 0 | 11.954 | 5.258 | 2.408 | 37.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.432 | -0.054 | 0.486 | 0.141 | 0 | 0 | 0 | 0 | -0.208 | 0 | 2.213 | 0 | 0.142 | 20.729 | 0.12 | 1.848 | 0.826 | 0.18 | 0.69 | 0.766 | -0.38 | 1.171 | 0 | 1.3 | 0 | 0 | 0 | 0.726 | 0.19 | 0 |
Common Stock Repurchased
| 0.253 | -0.253 | 0 | 0.521 | -0.073 | -0.448 | 0 | 0 | 0 | -0.299 | -0.48 | 0 | 1.535 | -0.271 | 0 | 0 | 0 | 0 | 0 | -0.016 | 0 | -0.077 | 0 | 0 | 0 | 0 | -0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.866 | 0 | 0 | 0 | 0 | 29.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | 0 | 0 | -0.056 | -0.028 | 0 | 0 | 0 | -0.037 | 0 | 0 | -1.5 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -9.343 | -5.017 | -4.771 | -4.769 | -4.766 | -4.612 | 0 | -16.225 | -15.324 | -17.635 | -15.36 | -23.791 | -19.895 | -15.432 | -11.026 | -10.144 | -23.557 | 0 | -8.882 | -14.034 | -10.899 | -8.482 | -7.354 | -9.05 | -8.544 | -7.637 | -7.202 | -7.362 | -7.769 | -6.916 | -6.151 | -5.132 | -6.228 | -5.068 | -10.872 | -15.519 | -4.802 | -3.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.008 | 0 | 0 | 0 | -0.205 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -146.503 | 108.305 | 49.074 | 0.013 | -17.039 | 202.733 | 143.832 | 0.003 | -1.591 | -0.713 | -0.93 | -1.328 | -0.008 | -0.059 | -5.204 | -0.272 | 0 | -26.745 | 6.197 | -1.798 | 4.417 | -0.117 | 2.528 | -1.69 | 0 | -0.443 | -1.893 | -1.713 | -0.644 | 1.928 | -0.001 | -1.267 | 12.467 | -14.025 | -0.181 | 44.602 | -2.028 | -10.382 | 4.174 | 22.343 | -0.223 | -0.265 | 6.22 | -7.928 | -0.474 | 4.483 | -5.509 | 0.602 | -0.222 | -1.44 | 7.243 | -6.1 | 0.013 | -1.077 | 3.08 | -4.239 | -0.001 | -0.063 | -0.213 | -0.841 | -0.217 | -0.004 | -0.037 | -0.042 | -0.003 | -0.458 | -0.141 | 0.876 | -0.056 | -0.366 | 1.795 | 8.519 | -7.401 | -1.292 | 1.747 | 0.371 | -5.173 | -1.796 | -0.471 | -0.489 | 1.612 | -3.032 | 1.911 | -2.091 | 2.705 | -2.699 | 2 | -0.04 | -0.575 | 0.575 | 0.099 | -0.518 | -0.001 | 0 | -0.402 | 1.039 | -0.66 |
Financing Cash Flow
| -155.846 | 94.167 | 61.679 | 29.486 | -70.332 | 198.921 | 186.899 | -21.701 | 18.518 | 34.242 | -29.884 | -5.469 | 25.152 | -26.582 | 1.411 | 63.477 | -12.579 | -58.312 | 7.879 | 48.743 | 17.045 | 9.493 | 15.659 | 25.481 | 39.04 | -5.335 | 25.919 | -8.496 | 21.848 | 23.874 | 33.798 | -12.722 | 27.652 | 3.511 | -9.411 | 17.777 | 21.451 | -16.308 | 1.224 | 52.36 | -0.954 | 1.887 | -0.216 | 10.406 | 10.831 | 0.585 | 7.604 | 4.843 | 6.503 | 4.291 | 14.243 | 0.347 | 2.48 | 2.144 | 2.253 | 4.97 | -0.2 | -1.59 | 3.165 | -1.344 | -4.211 | 0.65 | -5.894 | -0.729 | -0.941 | 6.387 | -2.167 | 1.511 | 2.116 | -8.39 | 3.634 | -0.63 | -8.254 | -6.683 | -1.977 | 2.778 | -7.39 | 9.321 | 14.247 | 10.187 | 13.118 | -17.697 | 11.606 | 4.012 | -2.17 | -2.045 | 1.75 | 3.861 | -3.381 | 9.533 | 0.629 | 0.139 | -0.014 | -0.013 | 4.178 | 17.868 | 0.856 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 32.574 | 0 | -2.59 | 24.896 | 11.515 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.382 | 0.003 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 0 | 43.132 | -20.8 | -39.687 | -32.641 | 59.19 | 71.538 | 43.474 | -43.894 | -37.428 | -23.406 | -16.246 | 54.543 | 60.496 | 36.642 | 4.948 | -7.121 | -16.927 | 37.318 | 5.46 | -1.932 | -0.058 | -1.613 | 1.186 | 1.888 | 2.72 | 5.018 | -1.451 | 0.365 | -2.445 | 3.944 | -0.667 | -0.503 | -0.393 | -0.694 | 1.21 | -2.994 | -2.501 | -9.22 | 21.51 | -4.599 | -1.233 | -2.274 | 4.747 | -6.238 | 2.001 | -2.231 | -4.075 | -4.757 | 7.72 | 3.978 | -2.315 | 1.977 | -2.15 | 3.469 | 3.081 | -0.489 | -1.356 | -3.435 | -2.991 | -3.022 | 2.103 | -0.361 | -0.973 | 0.879 | -3.284 | -5.142 | -2.793 | 0.15 | -1.851 | 3.181 | -3.465 | 2.712 | -8.41 | 11.908 | -29.779 | -5.862 | 11.285 | -2.626 | 10.311 | 2.961 | -4.915 | 9.119 | -1.556 | -3.027 | -4.642 | 1.498 | 4.982 | -7.213 | 8.139 | 4.091 | -1.243 | -0.759 | -5.638 | 4.115 | 12.252 | -2.605 |
Cash At End Of Period
| 0 | 206.338 | 163.206 | 184.006 | 223.693 | 256.334 | 197.144 | 125.606 | 82.132 | 126.026 | 163.454 | 186.86 | 203.106 | 148.563 | 88.067 | 51.425 | 46.477 | 53.598 | 70.525 | 33.207 | 27.747 | 29.679 | 29.737 | 31.35 | 30.164 | 28.276 | 25.556 | 2.464 | 3.915 | 3.55 | 5.995 | 2.051 | 2.718 | 3.221 | 3.614 | 4.308 | 3.098 | 6.092 | 8.593 | 25.912 | 4.402 | 9.001 | 10.234 | 12.508 | 7.761 | 13.999 | 11.998 | 14.229 | 18.304 | 23.061 | 15.341 | 11.363 | 13.678 | 11.701 | 13.851 | 10.382 | 7.301 | 7.79 | 9.146 | 12.581 | 15.572 | 18.594 | 16.491 | 16.852 | 17.825 | 16.946 | 20.23 | 25.372 | 28.165 | 28.015 | 29.866 | 26.685 | 30.15 | 27.438 | 35.848 | 23.94 | 53.719 | 59.581 | 48.296 | 50.922 | 40.61 | 37.65 | 42.564 | 33.445 | 35 | 38.027 | 42.669 | 41.171 | 36.189 | 43.403 | 35.263 | 31.172 | 32.415 | 33.174 | 38.812 | 34.697 | 22.445 |