RCI Hospitality Holdings, Inc.
NASDAQ:RICK
50.2 (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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -5.233 | 0.774 | 7.244 | 2.119 | 9.017 | 7.693 | 10.271 | 10.581 | 13.942 | 10.973 | 10.564 | 2.288 | 12.321 | 6.032 | 9.509 | -2.885 | -5.568 | -3.493 | 5.634 | 0.5 | 5.679 | 6.743 | 6.404 | -2.662 | 5.407 | 4.694 | 14.355 | -2.229 | 3.85 | 3.756 | 2.905 | -0.024 | 2.632 | 5.293 | 2.439 | 0.752 | 8.08 | -3.108 | 3.265 | 4.364 | 0.629 | 3.646 | 2.358 | 1.658 | 2.372 | 2.801 | 2.714 | 1.524 | 1.898 | 2.254 | 2.286 | 2.061 | 3.086 | 3.018 | 2.087 | -12.531 | 0.873 | 2.866 | 0.892 | 2.106 | 1.889 | 1.843 | 0.791 | 1.443 | 1.829 | 2.605 | 1.783 | 1.178 | 1.032 | 0.492 | 0.353 | -0.115 | 0.636 | 0.706 | 0.525 | -0.26 | -0.154 | 0.062 | -0.006 | 0.077 | 0.091 | 0.368 | 0.239 | 0.096 | 0.276 | -0.029 | 0.095 | -3.027 | 0.223 | 0.286 | 0.247 | 0.303 | 0.602 | 0.158 | 0.251 | 0.159 | 0.073 | -0.129 | 0.1 | 0 | -0.2 | 0.1 | 0.3 | -0.3 | -0.1 | -0.2 | 0 | -0.6 | 0.1 | -0.1 | -0.4 | -0.3 | -0.3 |
Depreciation & Amortization
| 3.901 | 3.884 | 3.853 | 4.043 | 4.041 | 3.76 | 3.307 | 4.755 | 2.565 | 2.877 | 2.194 | 2.041 | 2.057 | 2.117 | 2.023 | 2.14 | 2.235 | 2.257 | 2.204 | 2.354 | 2.465 | 2.2 | 2.053 | 1.916 | 1.998 | 1.899 | 1.909 | 1.984 | 1.71 | 1.608 | 1.618 | 1.705 | 1.825 | 1.826 | 1.817 | 1.44 | 1.923 | 1.886 | 1.645 | 1.878 | 1.532 | 1.516 | 1.39 | 1.345 | 1.337 | 1.312 | 1.32 | 1.213 | 1.398 | 1.19 | 1.12 | 1.049 | 0.648 | 1.135 | 1.072 | 1.027 | 0.992 | 0.882 | 0.842 | 0.781 | 0.809 | 0.746 | 0.87 | 0.731 | 0.635 | 0.655 | 0.52 | 0.471 | 0.393 | 0.395 | 0.373 | 0.358 | 0.258 | 0.236 | 0.232 | 0.182 | 0.142 | 0.13 | 0.138 | 0.148 | 0.131 | 0.139 | 0.126 | 0.137 | 0.134 | 0.131 | 0.13 | 0.14 | 0.104 | 0.126 | 0.12 | 0.246 | 0.221 | 0.199 | 0.184 | 0.181 | 0.145 | 0.16 | 0.1 | 0.3 | 0.1 | 0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 |
Deferred Income Tax
| -4.508 | -1.911 | -0.003 | -0.991 | -0.79 | 0 | 0 | 3.489 | -0.409 | 0 | 0 | -0.823 | -0.43 | 0 | 0 | 0.249 | -0.362 | -1.005 | -0.15 | -0.416 | 0.106 | 0.673 | 0.458 | 2.884 | 0 | 0.038 | -9.697 | 2.171 | 0 | 0 | 0 | 0.253 | 0.388 | 0.11 | 0.676 | 0.476 | -6.169 | -0.062 | 1.523 | 0.712 | -0.509 | -0.156 | 0.89 | 0.364 | 0.019 | -0.013 | -0.109 | 0.525 | -0.834 | 1.035 | 1.129 | -1.352 | 4.09 | 1.062 | -0.024 | -7.478 | 0.573 | 1.336 | 0.063 | 0.268 | 0.109 | 0.256 | 0.22 | 0.816 | 0.474 | 0.211 | -0.053 | -0.285 | 0 | 0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.471 | 0.471 | 0.47 | 0.471 | 0.47 | 0.706 | 0.941 | 2.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.126 | 0.002 | 0.151 | 0.003 | 0.002 | 0.282 | 0.281 | 0.282 | 0.282 | 0.012 | 0.013 | 0.008 | 0.008 | 0 | 0 | 0 | 0.273 | 0.044 | 0.044 | 0.044 | 0.036 | 0.02 | 0.02 | 0.02 | 0.157 | 0 | 0 | 0 | 0.197 | 0 | -0.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.177 | -1.352 | 1.122 | -3.782 | -0.791 | 3.107 | 0.263 | -2.842 | 0.484 | -2.477 | 3.414 | -5.107 | 0.944 | 1.207 | -0.495 | 1.431 | 2.644 | -4.868 | 2.173 | 0.617 | -0.552 | 0.847 | 3.029 | -4.128 | 0.839 | -2.383 | 0.516 | -5.087 | 0.824 | -0.255 | 0.873 | -2.204 | 2.432 | 0.103 | -0.834 | -6.014 | 1.038 | 9.159 | -2.232 | 2.85 | 0.279 | 0.598 | 1.173 | 0.662 | -0.588 | 0.282 | 1.985 | 0.695 | -0.712 | 2.392 | 0.732 | 2.961 | -2.605 | 0.587 | -0.271 | 3.231 | 0.825 | -0.135 | 1.391 | 0.114 | -0.448 | 1.253 | -2.817 | 1.543 | 0.285 | 0.611 | 0.091 | -0.525 | 0.803 | -0.332 | -0.073 | 0.492 | -0.198 | -0.359 | -0.338 | 1.158 | 0.166 | 0.761 | -0.326 | -0.116 | -0.348 | -0.156 | -0.187 | -0.085 | 0.136 | -0.145 | 0.091 | 0.434 | -0.098 | -0.195 | 0.06 | 0.673 | -0.43 | -0.242 | -0.056 | 0.202 | 0.105 | -0.063 | 0.1 | 0.3 | -0.3 | -1.2 | 0.1 | 0.5 | -0.3 | 0.5 | -0.2 | 0 | -0.4 | 0.7 | -0.1 | -0.5 | 0.1 |
Accounts Receivables
| 1.985 | -0.162 | 1.229 | -3.863 | 0.772 | -0.739 | 1.447 | -3.586 | 2.346 | -0.279 | 1.344 | -5.078 | 1.172 | 1.704 | 1.433 | -0.241 | -1.97 | -0.428 | 2.345 | -0.729 | 0.578 | 0.004 | 1.723 | -1.834 | 0.245 | -1.107 | -0.926 | -0.875 | -0.086 | 1.195 | 0.644 | -4.178 | 0.737 | 0.049 | -0.594 | 0.1 | 2.405 | -2.623 | -0.221 | 0.496 | 0.214 | -0.768 | 0.022 | 0.656 | -0.118 | -0.216 | 0.015 | -0.082 | 0 | 0 | 0 | 2.031 | -2.743 | -0.347 | -0.016 | 0.112 | 0.027 | -0.306 | -0.013 | -58.296 | 0 | 0 | 0 | 0.116 | 0 | 0 | 0 | -0.438 | 0 | 0 | 0 | -0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| -0.07 | 0.076 | -0.218 | 0.098 | 0 | 0.173 | -0.094 | -0.062 | -0.216 | 0.169 | -0.445 | -0.18 | -0.076 | -0.009 | -0.022 | 0.255 | 0.108 | 0.004 | -0.141 | -0.129 | 0.095 | -0.019 | -0.163 | 0.058 | 0.026 | -0.013 | -0.27 | 0.115 | -0.093 | 0.046 | -0.087 | 0.167 | 0.079 | -0.049 | -0.321 | 0.464 | 0.018 | -0.002 | -0.426 | -0.083 | -0.024 | -0.258 | -0.042 | 0.013 | 0.045 | -0.121 | -0.139 | 0.197 | -0.192 | 0.068 | -0.107 | -0.015 | -0.059 | 0.2 | -0.217 | 0.1 | -0.036 | -0.169 | 0.096 | 470.269 | 0 | 0 | 0 | -0.832 | 0 | 0 | 0 | -0.04 | 0 | 0 | 0 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.009 | 0 | 0 | 0 | -0.007 | 0.012 | -0.013 | -0.005 | 0.01 | -0.065 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 |
Change In Accounts Payables
| -2.674 | -3.875 | 9.14 | -3.253 | -3.666 | 2.17 | 6.118 | -2.852 | -3.735 | -3.526 | 9.034 | -1.623 | -1.004 | -0.857 | -3.031 | -0.185 | 0 | 0 | -1.596 | 3.262 | 0 | 0 | -0.47 | 1.254 | 0 | 0 | 0.668 | -2.978 | 0 | 0 | -0.272 | 3.625 | 0 | 0 | -0.197 | 1.384 | 0 | 0 | -2.634 | 7.599 | 0 | 0 | 2.649 | 4.156 | 0 | 0 | 0 | 4.443 | 0 | 0 | 0 | 2.144 | 0 | 0 | -0.165 | 5.548 | 0 | 0 | 1.319 | -1,267.013 | 0 | 0 | 0 | 3.494 | 0 | 0 | 0 | 0.449 | 0 | 0 | 0 | -0.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.936 | 2.609 | -9.029 | 7.018 | 2.894 | -1.604 | -7.208 | 3.658 | 2.089 | 1.159 | -6.519 | 1.774 | -0.152 | -0.488 | 1.125 | 1.602 | 4.506 | -4.444 | 1.565 | -1.787 | -1.225 | 0.862 | 1.939 | -3.606 | 0.568 | -1.263 | 1.044 | -1.349 | 1.003 | -1.496 | 0.588 | -1.818 | 1.616 | 1.441 | 0.278 | -7.962 | -1.385 | 11.784 | 1.049 | -5.162 | 0.089 | 1.624 | -1.456 | -4.163 | -0.515 | 0.619 | 2.109 | -3.863 | -0.52 | 2.324 | 0.839 | -1.199 | 0.197 | 0.734 | 0.127 | -2.529 | 0.834 | 0.34 | -0.011 | 855.154 | 0 | 0 | 0 | -1.235 | 0.285 | 0.611 | 0.091 | -0.496 | 0.803 | -0.332 | -0.073 | 0.739 | -0.198 | -0.359 | -0.338 | 0 | 0.166 | 0.761 | -0.326 | 0 | -0.348 | 0 | 0 | 0 | 0.136 | 0 | 0.101 | 0 | -0.098 | 0 | 0.067 | 0.661 | -0.417 | -0.237 | -0.066 | 0.267 | 0.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 27.834 | 21.034 | 0.947 | 10.266 | 3.373 | 1.523 | 0.113 | -0.581 | 1.902 | 0.224 | 0.092 | -0.445 | 0.493 | 1.616 | -4.763 | 1.087 | 0.484 | 0.551 | 0.37 | -0.277 | 0.214 | 0.154 | 0.237 | 0.07 | 0.09 | 0.134 | 0.922 | 0.13 | 0.483 | 0.4 | 0.125 | 0.874 | -0.011 | -0.542 | -0.016 | 1.31 | 0.169 | 0.032 | 0.771 | -3.293 | 0.268 | 0.012 | 0.016 | 0.185 | -0.194 | 0.05 | 0.032 | 0.052 | 0.392 | -0.119 | -0.06 | 0.412 | 0.016 | -0.036 | 0.069 | 20.672 | 0.819 | -0.169 | 0.002 | -0.498 | 0.698 | -0.5 | 0.34 | 0.272 | 0.247 | -0.022 | 0.09 | 0.695 | -0.879 | 0.127 | 0.058 | 0.243 | 0.029 | 0.012 | 0.008 | -0.313 | 0.144 | -0.11 | -0 | -0.002 | 0.015 | -0.018 | -0.01 | -0.051 | -0.386 | 0.059 | -0.002 | 2.866 | 0 | -0.001 | 0.001 | 0.048 | 0.003 | 0.007 | 0.002 | -0.367 | 0.016 | -0.007 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | -0.1 | 0.2 | 0 | -0.4 | 0.2 | 0.3 | 0 |
Operating Cash Flow
| 15.61 | 10.7 | 13.633 | 12.126 | 15.32 | 16.789 | 14.895 | 17.755 | 18.893 | 11.597 | 16.264 | 9.774 | 14.971 | 10.972 | 6.274 | 3.485 | 0.166 | 1.708 | 10.273 | 8.76 | 7.443 | 9.519 | 11.452 | 3.358 | 8.334 | 5.932 | 8.145 | 3.197 | 6.867 | 5.509 | 5.521 | 4.533 | 7.386 | 6.91 | 4.202 | -1.916 | 5.161 | 8.027 | 5.092 | 6.637 | 2.201 | 5.767 | 5.83 | 4.216 | 3.228 | 4.713 | 6.224 | 4.291 | 2.154 | 6.765 | 5.215 | 5.139 | 5.452 | 5.459 | 2.831 | 5.194 | 4.126 | 4.823 | 3.234 | 2.806 | 3.078 | 3.618 | -0.576 | 4.962 | 3.422 | 4.177 | 2.258 | 1.731 | 1.349 | 0.592 | 0.712 | 0.979 | 0.725 | 0.594 | 0.428 | 0.767 | 0.297 | 0.843 | -0.195 | 0.107 | -0.111 | 0.333 | 0.169 | 0.098 | 0.16 | 0.016 | 0.313 | 0.413 | 0.229 | 0.215 | 0.429 | 1.271 | 0.396 | 0.122 | 0.381 | 0.175 | 0.338 | -0.039 | 0.3 | 0.4 | -0.4 | -1.1 | 0.6 | 0.3 | -0.2 | 0.5 | -0.2 | -0.3 | -0.2 | 0.3 | -0.3 | -0.5 | -0.2 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -6.417 | -7.667 | -5.135 | -9.265 | -9.029 | -8.337 | -12.553 | -6.83 | -3.183 | -4.14 | -9.85 | -2.723 | -4.07 | -5.429 | -1.289 | -0.171 | -0.242 | -1.265 | -4.058 | -3.807 | -2.999 | -6.607 | -7.295 | -6.436 | -9.816 | -6.242 | -2.769 | -2.201 | -3.368 | -2.672 | -3.008 | -10.572 | -4.015 | -12.672 | -0.889 | -15.292 | -1.098 | -2.077 | -0.792 | -4.212 | -3.624 | -2.585 | -10.938 | -4.178 | -2.221 | -0.838 | -2.438 | -1.809 | -0.34 | -3.572 | -1.177 | -4.441 | -3.6 | -2.834 | -0.658 | 1.207 | -4.932 | -0.839 | -1.392 | -0.798 | -0.438 | -0.266 | -0.613 | -0.522 | -0.879 | -1.168 | -0.57 | -0.503 | -0.274 | -0.179 | -0.254 | -0.512 | -0.84 | -0.147 | -0.143 | -1.773 | -1.481 | -0.849 | -0.139 | -0.13 | -0.124 | -0.119 | -0.052 | 0.184 | -0.017 | -0.266 | -0.062 | -0.489 | -0.273 | -0.041 | -0.13 | -1.279 | -0.321 | -0.029 | -0.107 | -0.202 | -0.1 | -0.051 | -0.2 | 0 | 0 | 0.1 | -0.3 | 0.4 | -0.1 | 0.4 | -1.8 | 0.3 | 0.1 | -1.4 | -3.3 | -0.4 | -0.9 |
Acquisitions Net
| 1.95 | 0 | 0 | 1.434 | 0.001 | -26.174 | -1.216 | -4.933 | -3.299 | 2.107 | -38.499 | 2.202 | 3.205 | 0.008 | 0 | 0.18 | 1.936 | 0.054 | 0.051 | 2.117 | 2.24 | 2.866 | -13.5 | -1.55 | -0.484 | 0 | 0 | -9.527 | -9.527 | 0 | 0 | 0 | 0 | 0 | 0 | -0.111 | -0.973 | -1.044 | -0.2 | 0 | 0 | 0 | -0.5 | 1.855 | -0.645 | -3 | 0 | -3.448 | 0 | -1.054 | -0.38 | -2.314 | -0.817 | -1.15 | 0 | -2.71 | -0.481 | 0.012 | -2.672 | -2.385 | 0 | 0 | -0.048 | -11.947 | -4.739 | -3.5 | -15.486 | -0.042 | -5.03 | 0 | -0.5 | -0.658 | 0 | 0 | 0 | -0.062 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0 | 0 | -0.505 | -0 | 0 | 0 | -1.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 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
| 0.063 | 0.061 | 0.055 | 0.054 | 0.057 | 0.085 | 0.119 | 0.188 | 0.075 | 0.348 | 0.219 | 0.893 | 0.034 | 0.079 | 0.276 | 0.021 | 1.152 | 0.059 | 1.289 | 0.151 | 0.039 | -1.629 | 1.277 | 0.211 | -0.457 | 0.04 | 0.68 | 9.556 | -9.406 | 2.082 | 0.02 | 3.427 | 0 | 0.628 | 0 | -19.259 | 0 | 0 | 0 | -0.285 | 0.223 | 0 | -5.325 | -0.46 | 0 | -5.776 | 0.5 | -3.448 | 1.245 | 0 | 0 | 2 | -2.021 | 0 | 0 | -0.002 | 0.001 | -0.001 | 0.002 | 0.734 | 0.002 | 0.001 | 0.002 | 0 | 0 | 0.001 | 0.099 | -0.033 | 0.002 | 0.002 | 0.019 | 0.043 | -0.876 | 0.002 | 0.02 | 0.014 | 0.031 | -2.191 | 0.081 | 0.008 | 0.004 | -0.243 | 0.003 | -0.042 | 0.108 | 0.001 | 0.011 | 0.008 | 0.14 | -0.08 | -0.059 | 0 | 0 | 0.157 | -0.157 | 0.24 | 0 | 0 | 0 | -2 | 1 | 1.5 | 0 | 2.1 | 0.1 | -1 | -0.4 | 0.1 | 0 | 0.1 | -0.2 | 0.1 | -0.1 |
Investing Cash Flow
| -4.404 | -7.606 | -5.08 | -7.777 | -8.971 | -34.426 | -13.65 | -11.575 | -6.407 | -1.685 | -48.13 | 0.372 | -0.831 | -5.342 | -1.013 | 0.03 | 2.846 | -1.152 | -2.718 | -1.539 | -0.72 | -5.37 | -19.518 | -7.775 | -10.273 | -6.202 | -2.089 | -2.172 | -12.774 | -0.59 | -2.988 | -7.152 | -4.015 | -12.044 | -0.889 | -15.403 | -2.071 | -3.121 | -0.992 | -3.997 | -3.401 | -2.585 | -11.438 | -2.783 | -2.866 | -3.838 | -1.938 | -5.257 | 0.405 | -4.626 | -1.557 | -4.755 | -6.438 | -3.984 | -1.163 | -1.505 | -5.412 | -0.828 | -5.071 | -2.449 | -0.437 | -0.264 | -0.659 | -12.47 | -5.618 | -4.666 | -15.957 | -0.578 | -5.302 | -0.176 | -0.735 | -1.127 | -1.716 | -0.145 | -0.123 | -1.821 | -1.388 | -3.04 | -0.059 | -0.122 | -0.117 | -0.361 | -0.049 | 0.141 | 0.091 | -0.266 | -0.052 | -0.481 | -0.134 | -0.122 | -0.19 | -1.279 | -0.321 | 0.128 | -0.264 | 0.038 | -0.1 | -0.051 | -0.2 | -2 | 1 | 1.6 | -0.3 | 2.5 | 0 | -0.6 | -2.2 | 0.4 | 0.1 | -1.3 | -3.5 | -0.3 | -1 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 13.493 | -2.322 | -5.651 | -4.219 | -4.95 | 6.975 | -1.861 | -4.18 | -3.373 | 13.938 | 14.514 | -2.019 | -4.868 | -2.056 | -1.745 | -1.343 | 2.231 | -1.454 | -1.763 | -3.109 | -3.313 | -3.364 | 0.373 | 9.46 | 3.008 | 1.271 | -3.135 | -0.962 | 3.896 | -3.363 | -0.252 | 5.464 | -0.538 | 8.064 | -0.1 | 10.663 | -1.683 | -3.522 | 0.246 | -2.574 | -1.564 | -2.568 | 5.258 | 0.376 | 0.039 | 2.144 | -2.402 | -0.502 | -3.556 | -1.463 | -1.394 | -1.31 | -3.192 | -2.499 | -0.613 | -1.091 | 9.046 | -0.624 | -0.685 | 6.548 | -0.61 | -0.468 | -1.078 | -0.335 | -0.266 | -1.198 | 0.595 | -0.41 | -0.379 | -0.95 | 0.281 | -0.324 | 0.608 | 0.16 | -0.245 | 0.603 | -0.043 | -0.107 | 3.42 | -0.073 | -0.055 | 0.044 | -0.075 | -0.118 | -0.07 | -0.266 | -0.057 | -1.083 | 0.957 | 0.032 | -0.081 | 0.167 | 0.054 | -0.119 | -0.132 | -0.211 | -0.216 | -0.114 | -0.1 | 1.3 | -1.8 | 0.1 | -0.3 | -2.9 | -0.1 | 0 | 2.3 | 0 | 0.2 | 0.1 | 1.7 | 0 | -0.1 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.169 | 12.376 | -0.162 | 15.138 | 0.077 | 0 | 5.583 | 0.351 | 0.173 | 0.064 | 0.303 | 0.021 | 0.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.067 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.7 | 0.1 |
Common Stock Repurchased
| -9.173 | -1.53 | -2.072 | -2.125 | 0 | 0 | -0.098 | -3.04 | -9.212 | -2.845 | 0 | 1.794 | 0 | 0 | -1.794 | -0.996 | 0 | -2.047 | -6.441 | -0.537 | -0.403 | -1.606 | -0.355 | 0 | 0 | 0 | 0 | 1.099 | 0 | 0.002 | -1.101 | -1.53 | -1.077 | -1.909 | -2.795 | 2.296 | -0.371 | -0.84 | -1.085 | -1.15 | 0 | 0 | 0 | -0.145 | -0.549 | -0.524 | -0.405 | -0.716 | -0.654 | -0.305 | -0.417 | -1.129 | -0.743 | -0.501 | -0.894 | -0.708 | -0.347 | -0.291 | -0.253 | -0.268 | -0.632 | -0.349 | -0.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -0.022 | 0 | 0 | 0.998 | -1.13 | 0 | -0.024 | -0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -0.552 | -0.56 | -0.562 | -0.566 | -0.565 | -0.553 | -0.462 | -0.462 | -0.468 | -0.474 | -0.38 | -0.36 | -0.36 | -0.36 | -0.36 | -0.366 | -0.273 | -0.368 | -0.279 | -0.385 | -0.285 | -0.291 | -0.291 | -0.292 | -0.293 | -0.291 | -0.292 | -0.293 | -0.293 | -0.294 | -0.29 | -0.271 | -0.295 | -0.296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.154 | 0 | -0.136 | 0 | -0.034 | -0.109 | -0.696 | -0.018 | 0 | -0.418 | 0 | -1.149 | 0 | -0.025 | 0 | 0 | 0 | -0.021 | -0.01 | -0.049 | -0.021 | -0.02 | 0 | -0.196 | -0.105 | -0.164 | -0.597 | -0.665 | -0.078 | -0.129 | -0.153 | -0.179 | -0.054 | -0.054 | -0.054 | -0.054 | 0.033 | -0.054 | -0.054 | -0.054 | 2.228 | 0.79 | -0.054 | -0.053 | -0.055 | -0.118 | -0.128 | -1.948 | -0.361 | 0.356 | -0.608 | -0.588 | 0.135 | 0.502 | -0.61 | -1.14 | -1.213 | -0.332 | -0.604 | 0.286 | -0.837 | -0.075 | -0.075 | 0.423 | -0.075 | 0.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.176 | 0.475 | 0 | 0 | -0.016 | 0 | 0 | 0 | 0 | -0.026 | -0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0 | 0 | 0 | 0.217 | 0 | 0.1 | 0.6 | 0 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0.1 | -0.1 | 0 | 0.5 | 0.1 |
Financing Cash Flow
| 3.768 | -4.276 | -8.421 | -6.91 | -5.549 | 6.313 | -3.117 | -7.7 | -13.053 | 10.201 | 14.134 | -3.553 | -5.228 | -2.441 | -3.899 | -2.705 | 1.958 | -3.89 | -8.493 | -4.08 | -4.022 | -5.281 | -0.273 | 8.972 | 2.61 | 0.816 | -4.024 | -1.92 | 3.525 | -3.784 | -1.796 | 3.484 | -1.964 | 5.805 | -2.949 | 10.609 | -2.021 | -4.416 | -0.893 | -3.778 | 0.664 | -1.778 | 5.204 | 0.178 | -0.565 | 1.502 | -2.935 | -3.166 | -4.571 | -1.412 | -2.419 | -3.027 | -3.799 | -2.499 | -2.117 | -2.94 | 7.486 | -1.248 | -1.542 | 6.566 | -2.08 | -0.892 | -1.39 | -0.081 | 12.034 | -1.191 | 15.734 | -0.333 | -0.379 | 4.633 | 0.631 | -0.151 | 0.671 | 0.463 | -0.223 | 1.057 | -0.043 | 0.374 | 3.414 | -0.073 | -0.072 | 0.044 | -0.075 | -0.128 | -0.091 | -0.292 | -0.12 | -0.085 | -0.174 | 0.032 | -0.105 | 0.112 | 0.012 | -0.095 | -0.131 | -0.278 | -0.19 | 0.103 | -0.1 | 1.4 | -1.2 | 0.1 | -0.3 | -2.7 | 0.4 | 0.1 | 2.3 | -0.1 | 0.3 | 0 | 1.9 | 1.2 | 0.1 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.015 | -0.203 | -0.351 | 0 | -0 | 0 | 0 | 0 | -0.065 | 0 | -0.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0.002 | -0.001 | 0 | 0 | -0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 14.974 | -1.182 | 0.132 | -2.561 | 0.8 | -11.324 | -1.872 | -1.52 | -0.567 | 20.113 | -17.732 | 6.593 | 8.912 | 3.189 | 1.362 | 0.81 | 4.97 | -3.334 | -0.938 | 3.141 | 2.701 | -1.132 | -8.339 | 4.555 | 0.671 | 0.546 | 2.032 | -0.895 | -2.382 | 1.135 | 0.737 | 0.865 | 1.407 | 0.671 | 0.364 | -6.71 | 1.069 | 0.49 | 3.207 | -1.138 | -0.536 | 1.386 | -0.404 | 1.611 | -0.203 | 2.377 | 1.351 | -4.132 | -2.012 | 0.727 | 1.239 | -2.658 | -4.988 | -1.375 | -0.449 | 0.749 | 6.2 | 2.748 | -3.379 | 6.859 | 0.562 | 2.353 | -2.625 | -7.588 | 9.838 | -1.68 | 2.035 | 0.82 | -4.332 | 5.048 | 0.608 | -0.299 | -0.319 | 0.912 | 0.081 | 0.003 | -1.134 | -1.826 | 3.16 | -0.088 | -0.3 | 0.016 | 0.045 | 0.111 | 0.16 | -0.542 | 0.142 | -0.153 | -0.078 | 0.126 | 0.133 | 0.104 | 0.086 | 0.156 | -0.015 | -0.065 | 0.048 | -0.009 | 0 | -0.2 | -0.6 | 0.6 | 0 | 0.1 | 0.2 | 0 | -0.1 | 0 | 0.2 | -1 | -1.9 | 0.4 | -1.1 |
Cash At End Of Period
| 34.947 | 19.973 | 21.155 | 21.023 | 23.584 | 22.784 | 34.108 | 35.98 | 37.5 | 38.067 | 17.954 | 35.686 | 29.068 | 20.156 | 16.967 | 15.605 | 14.795 | 9.825 | 13.159 | 14.097 | 10.956 | 8.255 | 9.387 | 17.726 | 13.171 | 12.5 | 11.954 | 9.922 | 10.817 | 13.199 | 12.064 | 11.327 | 10.462 | 9.055 | 8.384 | 8.02 | 14.73 | 13.661 | 13.171 | 9.964 | 11.102 | 11.638 | 10.252 | 10.656 | 9.045 | 9.248 | 6.871 | 5.52 | 9.652 | 11.664 | 10.937 | 9.698 | 12.356 | 17.344 | 18.719 | 19.168 | 18.419 | 12.219 | 9.471 | 12.751 | 5.892 | 5.331 | 2.978 | 5.603 | 13.191 | 3.353 | 5.033 | 2.999 | 2.179 | 6.511 | 1.463 | 0.855 | 1.154 | 1.473 | 0.561 | 0.48 | 0.478 | 1.612 | 3.438 | 0.278 | 0.366 | 0.666 | 0.65 | 0.605 | 0.494 | 0.334 | 0.875 | 0.733 | 0.886 | 0.964 | 0.838 | 0.705 | 0.601 | 0.515 | 0.359 | 0.375 | 0.439 | 0.391 | 0.4 | 0.4 | 0.6 | 0.6 | 0.6 | 0.1 | 0.2 | 0 | 0.3 | 0 | 0.2 | -1 | 1.3 | 0.4 | -1.1 |