Stratus Properties Inc.
NASDAQ:STRS
24.36 (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 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q3 | 1992 Q2 | 1992 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -3.381 | -1.725 | 4.611 | -0.861 | -3.217 | -5.309 | -6.273 | -6.327 | -2.574 | 96.457 | 2.187 | 61.984 | -4.197 | -10.204 | 15.666 | -10.86 | -15.271 | 3.803 | -2.147 | 2.023 | -2.962 | -2.39 | 0.862 | 1.113 | -2.372 | -0.857 | -1.87 | -6.869 | 14.308 | -0.885 | -2.67 | -0.174 | -1.659 | -2.483 | -1.683 | 0.31 | 13.741 | -0.24 | 3.784 | 13.223 | 0.778 | 1.264 | 2.892 | 2.093 | -0.997 | 2.967 | 1.831 | 0.095 | -1.6 | -4.616 | 1.808 | -6.477 | -3.685 | 1.874 | 3.055 | -1.292 | -2.989 | -11.652 | -1.78 | -1.243 | -1.597 | -1.548 | -1.843 | -2.333 | -0.215 | -1.273 | 0.089 | 12.721 | -0.345 | 0.241 | 0.738 | 5.03 | 1.181 | 17.775 | 16.302 | 4.747 | 3.319 | 1.32 | -0.912 | 2.409 | 0.557 | -0.489 | -1.805 | -0.699 | 2.22 | -1.161 | -0.34 | -1.174 | -0.089 | 0.376 | 0.366 | -0.226 | 3.056 | 1.09 | 0.02 | 6.205 | 0.164 | 0.575 | 7.278 | 2.1 | 0.7 | 0.6 | -0.5 | -1.1 | 0.5 | -1.1 | -0.9 | -0.2 | 3.5 | 1.7 | 2 | -1.4 | 1.5 | 0.5 | -0.9 | 5.1 | -1.2 | -0.9 | -2.8 | -81.9 | -1.9 | -0.2 | -2.3 | -5.6 | -2.7 | -6 | -4.5 | -9.2 | -1.9 | -12.4 |
Depreciation & Amortization
| 1.365 | 1.402 | 1.401 | 1.392 | 0.967 | 0.97 | 0.928 | 0.922 | 0.907 | 0.884 | 0.873 | 1.206 | 2.832 | 2.924 | 3.002 | 3.331 | 3.329 | 3.377 | 3.633 | 2.838 | 2.835 | 2.703 | 2.63 | 2.405 | 2.171 | 2.053 | 1.942 | 1.93 | 2.026 | 1.756 | 2.141 | 2.228 | 2.189 | 1.983 | 1.682 | 2.03 | 2.063 | 2.346 | 2.304 | 2.264 | 2.241 | 2.225 | 2.247 | 2.263 | 2.252 | 2.308 | 2.23 | 2.243 | 2.639 | 2.166 | 2.117 | 2.304 | 2.198 | 2.109 | 1.815 | 0.676 | 0.381 | 0.409 | 0.42 | 0.407 | 0.403 | 0.384 | 0.44 | 0.441 | 0.434 | 0.394 | 0.383 | 0.378 | 0.271 | 0.084 | 0.539 | 0.536 | 0.458 | 0.399 | 0.186 | -0.501 | 0.422 | 0.419 | 0.418 | 0.572 | 0.398 | 0.362 | 0.345 | 0.366 | 0.358 | 0.361 | 0.347 | 0.365 | 0.252 | 0.251 | 0.096 | 0.033 | 0.035 | 0.033 | 0.032 | 0.041 | 0.035 | 0.029 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.9 | 0 | 0.3 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 3.6 | 20.4 | 24.9 | 23.9 | 23.8 | 6.3 | 13.9 |
Deferred Income Tax
| 0 | 0 | 0 | -0.135 | 0 | -0.141 | 0 | 0.009 | 0.13 | 4.665 | 1.167 | -5.965 | 0 | 0 | -20.283 | -0.01 | 9.546 | 0.254 | 2.477 | 0.235 | -0.515 | -0.329 | 0.291 | 0.708 | -0.428 | -0.149 | -0.504 | 7.169 | 11.343 | -2.832 | -9.775 | 10.933 | -12.789 | -0.016 | -0.022 | -1.134 | 1.423 | -0.051 | 1.88 | -11.358 | 3.9 | 3.74 | 1.903 | 0.03 | 7.459 | 18.641 | 12.623 | -0.142 | 12.644 | 4.322 | 5.071 | 0.018 | 9.983 | 22.346 | 21.119 | 0.002 | -0.002 | 8.871 | -0.898 | 0.337 | 0.367 | -0.757 | -0.913 | -0.317 | 0.219 | -0.679 | 0.003 | 1.581 | -0.109 | -0.249 | 0.091 | 1.623 | -0.012 | -0.033 | -6.386 | -0.282 | 0 | 0 | -0.07 | -0.156 | 0 | -0.037 | -0.042 | -0.119 | 0 | 0 | -0.03 | -0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30.5 | 1.2 | -0.4 | -0.5 | -11.7 | -1.3 | -2.3 | -1.6 | -4.7 | -1 | -6.2 |
Stock Based Compensation
| 0.438 | 0 | 0.442 | 1.857 | -0.205 | 0.141 | 0.529 | 1.454 | 0.135 | 0.119 | 0.015 | 0.795 | 0 | 0 | 0.529 | 2.099 | 0 | 0 | 0.538 | 0.4 | 0 | 0 | 0.296 | 1.859 | 0 | 0 | 0.412 | 0.8 | 0 | 0 | 0.442 | 0.719 | 0 | 0 | 0.365 | 0.107 | 0.152 | 0.133 | 0.136 | 0.132 | 0.128 | 0.122 | 0.098 | 0.093 | 0.088 | 0.086 | 0.071 | 0.071 | 0.089 | 0.054 | 0.055 | 0.091 | 0.118 | 0.105 | 0.108 | 0.14 | 0.156 | 0.143 | 0.146 | 0.183 | 0.206 | 0.175 | 0.171 | 0.26 | 0.278 | 0.241 | 0.242 | 1.534 | 0 | 0 | 0.527 | 1.095 | 0 | 0 | 0.447 | 0.282 | 0 | 0 | 0.07 | 0.156 | 0 | 0.037 | 0.042 | 0.119 | 0 | 0 | 0.03 | 0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 6.626 | -3.102 | -3.524 | -2.287 | 2.653 | 7.236 | -6.758 | -3.397 | -3.369 | -4.798 | -13.188 | 26.509 | 7.815 | 4.212 | -7.325 | 1.809 | -2.031 | 3.777 | -10.98 | 0.002 | -0.366 | -2.735 | -0.903 | -0.167 | 2.884 | -1.634 | -5.58 | 11.892 | -1.316 | -1.631 | 2.09 | -14.234 | 11.174 | -1.718 | -4.006 | -5.738 | 9.056 | 1.716 | 0.581 | 0.811 | 1.233 | 1.385 | -1.626 | 1.462 | 23.015 | -8.255 | -3.123 | -4.601 | -3.4 | -1.352 | -5.436 | 23.203 | 4.49 | -2.634 | 2.114 | 2.424 | 1.123 | 1.379 | -1.91 | -6.104 | 2.567 | 4.203 | -2.906 | 2.795 | 3.369 | -3.229 | -2.2 | -6.948 | 3.201 | 2.256 | -2.902 | -5.747 | 3.177 | 2.941 | -3.422 | 2.516 | 0.288 | 2.777 | 3.269 | -1.205 | 1.039 | 1.343 | 0.361 | -0.302 | 2.284 | 0.93 | -1.256 | -3.008 | 1.249 | 2.632 | -0.635 | 0.349 | 0.013 | 2.229 | -1.422 | 2.303 | -0.034 | 0.97 | -0.434 | 1.5 | 0 | 0.3 | -1.2 | 3.1 | -3 | 0 | -0.1 | 0 | 0 | 0 | -2.9 | 2.1 | 2.7 | 0.3 | -4 | -7.3 | 7.2 | -4.1 | 2.1 | -6.2 | 0 | 8.7 | -16.3 | 41.7 | 15.8 | -2.8 | -5 | -9.8 | -3.5 | -14.3 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.512 | -1.788 | 0 | 0 | -0.239 | -0.754 | 0 | 0 | -0.672 | -0.009 | 0 | 0 | 0.053 | 0.59 | 0 | 0 | 0.73 | -0.162 | 0 | 0 | 0.33 | 0.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.3 | 0 |
Change In Accounts Payables
| 3.65 | -3.172 | -4.472 | -1.725 | 1.031 | 3.69 | -3.813 | -2.344 | -5.115 | -13.469 | -7.629 | 27.724 | 7.861 | 5.381 | -7.543 | 3.91 | 2.108 | -1.636 | -6.828 | -0.716 | 1.067 | -2.104 | -0.083 | 1.641 | 2.898 | -0.542 | -4.963 | 10.446 | 0.575 | -1.707 | 0.812 | -10.228 | 6.973 | 3.28 | -3.182 | -4.623 | 9.841 | 2.599 | -0.577 | 1.055 | 4.567 | 0.671 | -1.904 | -0.477 | 0.974 | 1.895 | -0.529 | -2.608 | -0.724 | 0.749 | -4.524 | 24.102 | 0 | 0 | 3.511 | 4.743 | 0 | 0 | -2.788 | -5.28 | 2.682 | 3.747 | -3.18 | 2.094 | -2.456 | 2.778 | -2.712 | 1.767 | 0 | 0 | -2.663 | -2.297 | 0 | 0 | -2.75 | 8.859 | 0 | 0 | 3.216 | 0.948 | 0 | 0 | -0.369 | 0.047 | 0 | 0 | -1.776 | 0.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.976 | 0.07 | 0.948 | -0.562 | 1.622 | 3.546 | 3.813 | -1.053 | 1.746 | 8.671 | -5.559 | -1.215 | -0.046 | -1.169 | 0.218 | -2.101 | -4.139 | 5.413 | -4.152 | 0.718 | -1.433 | -0.631 | -0.82 | -1.808 | -0.014 | -1.092 | -0.617 | 1.446 | -1.891 | 0.076 | 1.278 | -4.006 | 4.201 | -4.998 | -0.824 | -1.115 | -0.785 | -0.883 | 1.158 | -0.244 | -3.334 | 0.714 | 0.278 | 1.939 | 22.041 | -10.15 | -2.594 | -1.993 | -3.4 | -1.352 | -0.912 | -0.899 | 4.49 | -2.634 | -1.397 | -2.319 | 1.123 | -0.407 | 0.878 | -0.824 | -0.115 | 0.456 | 0.274 | 0.701 | 0 | 0 | 0 | -6.927 | 0 | 0 | 0 | -2.696 | 0 | 0 | 0 | -6.334 | 0 | 0 | 0 | -2.743 | 0 | 0 | 0 | -0.187 | 0 | 0 | 0.19 | -3.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.6 | -3.2 | 0 |
Other Non Cash Items
| -5.734 | -4.838 | 11.333 | -5.554 | -12.949 | -11.247 | -7.014 | 0.548 | -0.777 | -122.848 | -9.674 | -102.982 | -27.829 | -1.551 | -1.96 | -0.886 | -2.446 | -1.876 | 2.045 | -5.039 | -2.614 | -2.208 | -2.485 | -11.214 | -20.603 | -3.708 | -3.384 | 7.715 | -2.642 | -4.101 | -1.116 | -5.036 | 9.547 | -4.171 | -1.042 | -0.709 | -22.5 | -2.663 | -10.517 | -1.553 | -22.794 | -16.826 | -7.991 | 3.135 | -5.326 | -5.06 | -3.945 | 8.036 | 7.658 | -1.131 | -5.498 | -11.68 | -10.418 | -13.573 | -12.681 | -8.009 | -21.023 | -14.092 | -11.864 | -8.982 | -9.446 | -11.264 | -4.856 | -6.915 | 5.558 | -1.488 | 2.086 | 3.097 | -2.562 | -2.409 | 2.273 | 2.198 | -6.531 | 10.038 | -1.787 | 6.993 | 7.592 | 3.807 | 1.307 | 2.538 | 1.293 | 1.64 | 0.641 | 0.479 | 4.126 | 0.02 | 0.319 | 4.282 | 1.995 | 0.699 | -0.402 | 0.224 | -2.998 | 0.062 | 0.715 | 4.609 | 1.675 | 1.272 | -6.791 | 14.1 | 0.1 | 2.1 | 0.8 | 5.5 | 6 | 0.7 | 1.5 | 29.7 | -3.5 | -12.7 | 0 | 6.5 | 31.1 | 18.4 | 10.4 | 9.5 | 21.8 | 14 | 0.1 | 117.8 | 7.7 | -2.1 | 3.4 | -2.3 | 2 | 7.6 | 2.6 | 12.2 | 0 | 8.6 |
Operating Cash Flow
| -0.686 | -8.263 | 6.547 | -11.954 | -12.546 | -8.35 | -18.404 | -5.936 | -5.683 | -25.521 | -18.12 | -17.241 | -21.379 | -4.619 | -10.371 | -4.517 | -4.986 | 9.879 | -4.434 | 1.633 | -2.415 | -2.269 | 0.691 | -5.296 | -17.887 | 0.278 | -8.984 | 23.41 | 0.553 | -4.822 | -8.888 | -4.602 | 11.146 | -5.558 | -4.706 | -5.134 | 3.935 | 1.241 | -1.832 | 3.519 | -14.514 | -8.09 | -2.477 | 9.076 | 26.491 | 10.687 | 9.687 | 5.702 | 18.03 | -0.557 | -1.883 | 7.459 | 2.686 | 10.227 | 15.53 | -6.059 | -22.354 | -14.942 | -15.886 | -15.402 | -7.5 | -8.807 | -9.907 | -6.069 | -8.347 | -2.978 | 0.603 | 12.363 | 7.952 | 4.083 | 1.266 | 4.735 | 3.123 | 31.12 | 5.34 | 13.755 | 11.621 | 8.323 | 4.082 | 4.314 | 3.287 | 2.856 | -0.458 | -0.156 | 8.988 | 0.15 | -0.93 | 0.465 | 3.407 | 3.958 | -0.575 | 0.38 | 0.106 | 3.414 | -0.655 | 13.158 | 1.84 | 2.846 | 0.077 | 17.7 | 0.8 | 3 | -0.9 | 7.5 | 3.5 | -0.4 | 0.5 | 29.5 | 24.5 | -11 | 11 | 7.2 | 35.6 | 19.8 | 6.1 | 8 | 28.4 | 9.6 | 1.7 | -0.2 | 7.6 | 19.8 | -15.2 | 26.1 | 38 | 21.4 | 15.4 | 12.3 | -0.1 | -10.6 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -6.82 | -8.001 | -8.141 | -9.784 | -12.701 | -13.471 | -10.006 | -15.924 | -11.314 | -12.851 | -14.724 | -12.854 | -4.33 | -1.369 | -1.009 | -0.863 | -0.931 | -2.069 | -2.328 | -11.383 | -6.177 | -15.547 | -29.443 | -8.464 | -10.486 | -18.606 | -24.376 | -19.716 | -9.263 | -2.799 | -2.301 | -3.395 | -2.385 | -8.567 | -13.868 | -17.795 | -20.643 | -8.464 | -8.276 | -4.541 | -1.31 | -0.465 | -0.488 | -1.395 | -0.359 | -0.562 | -0.07 | -1.409 | -0.616 | -0.618 | -2.352 | -2.049 | -7.34 | -2.602 | -5.667 | -1.257 | 21.828 | -16.419 | -10.305 | -12.005 | -12.024 | -9.085 | -6.153 | -5.208 | 9.08 | -10.844 | -8.573 | -7.646 | -11.301 | -8.179 | -9.298 | -6.699 | -5.036 | -18.408 | -6.135 | -9.988 | -10.625 | -12.564 | -6.556 | -0.433 | -4.542 | -3.639 | -9.811 | -2.315 | -0.916 | -2.658 | -3.106 | -0.06 | -3.4 | -4.32 | -2.125 | -3.557 | -5.488 | -7.037 | -7.015 | -1.716 | -1.302 | -1.536 | -0.893 | -3.4 | -1.1 | -2.7 | -1.4 | 0.5 | -3.7 | -1.1 | -2 | 0 | 0 | 0 | -2.7 | -1.3 | -0.4 | -1.6 | -2.6 | 0 | -9.5 | -6.9 | -5.7 | -1.7 | 0 | 0 | 0 | 0.1 | -3.2 | -2.1 | -0.8 | -3.5 | -4.7 | -15.4 |
Acquisitions Net
| 0 | 0 | 0 | -0.013 | 0 | 0 | 40 | 0 | 15.032 | 105.813 | 0 | 0 | 27.837 | 0 | 46.401 | -0.448 | 0 | 0 | 0 | -5.765 | 0 | 0 | -4.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.187 | 0 | 0 | -0.187 | -0.684 | -0.056 | 0.027 | 0.035 | 2.701 | 0.023 | 0.07 | 1.275 | 1.1 | -0.4 | -0.7 | 0 | 0 | 0 | 0 | -0.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.067 | 1.067 | 0 | -3.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.1 | -0.4 | -0.7 | 0 | 0.185 | 0 | 0 | -0.185 | 0 | 0 | -0.5 | 0 | 0.015 | 0 | -0.015 | 0 | 1.462 | -1.202 | 0 | -0.26 | 0 | -0.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.4 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.395 | 0.359 | 0.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.391 | 0 | 14.894 | 0.497 | -1.596 | 0 | 0.778 | 1.596 | 0 | 0 | 0 | 0 | -0.458 | 0 | 0.121 | 0.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.337 | -0.149 | -0.251 | -0.267 | -0.25 | -0.249 | -40.226 | -0.247 | -15.364 | -0.236 | -0.182 | 149.997 | -0.377 | -0.331 | 59.213 | -0.529 | -0.411 | -0.404 | -0.287 | 7.078 | -0.456 | -0.464 | 2.864 | -0.988 | -0.079 | -0.601 | -0.418 | 0.728 | -12.354 | -0.553 | 116.839 | -0.2 | -0.002 | 0.17 | -0.187 | -0.684 | 43.266 | 0.027 | 0.035 | 2.701 | 0.023 | 0.07 | 1.275 | -2.2 | 0.041 | 0.138 | -0.07 | -0.185 | 0 | 0 | 5.697 | -17.658 | 5.092 | -1.149 | -4.443 | -23.405 | -46.35 | -4.612 | -2.685 | -25.338 | 0.013 | 0.019 | 0.021 | -13.784 | -4.401 | 0.778 | 3.753 | 11.168 | -0.238 | 0.557 | 2 | -16.557 | -0.449 | 1.328 | 10.022 | -0.261 | 0.38 | 0 | -6.556 | -3.721 | 0.458 | 0 | -9.811 | -8.995 | 0 | 0.191 | -3.106 | 1.067 | -0.333 | 0.505 | 4.208 | 0.829 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | 0.1 | -0.4 | 0 | 0 | -2.5 | 0 | 0 | 0 | -9.5 | 0 | 2.7 | 0 | 0 | 0 | 0 | 0 | -13.1 | 0 | 0 | 0 | 0.4 | -2.3 | -22.7 | 55.3 | 232.7 | -9.7 | -10.2 | 0 | -9.6 | 0 | -5.3 |
Investing Cash Flow
| 1.517 | -8.15 | -8.392 | -10.064 | -12.951 | -13.72 | -10.232 | -16.171 | -11.646 | 92.726 | -14.906 | 137.143 | -4.707 | -1.7 | 58.204 | -1.392 | -1.342 | -2.473 | -2.615 | -10.07 | -6.633 | -16.011 | -31.168 | -9.452 | -10.565 | -19.207 | -24.794 | -18.988 | -21.617 | -3.352 | 114.538 | -3.408 | -2.387 | -8.397 | -14.055 | -18.479 | 22.567 | -8.437 | -8.241 | -1.84 | -1.287 | -0.395 | 0.787 | -1.395 | -0.759 | -1.262 | -0.07 | -1.409 | -0.616 | -0.618 | 3.16 | -2.049 | -2.248 | -3.751 | -10.11 | -24.647 | -24.522 | -16.434 | -10.305 | -12.005 | -13.213 | 5.828 | -5.895 | -20.588 | 4.679 | -10.066 | -3.224 | 3.522 | -11.539 | -7.622 | -7.298 | -23.714 | -5.485 | -16.959 | 4.224 | -10.249 | -10.245 | -12.564 | -6.556 | -4.154 | -4.084 | -3.639 | -9.811 | -2.315 | -0.916 | -2.467 | -3.106 | -0.06 | -2.666 | -3.815 | -1.775 | -2.728 | -5.488 | -7.037 | -9.015 | -1.716 | -1.302 | -1.536 | -0.893 | -3.3 | -1.5 | -2.7 | -1.4 | -2 | -3.7 | -1.1 | -2 | -9.5 | -6.8 | 2.7 | -2.7 | -1.3 | -0.4 | -1.6 | -2.6 | -13.1 | -9.5 | -6.9 | -5.7 | -1.3 | -2.3 | -22.7 | 55.3 | 232.8 | -12.9 | -12.3 | -8.2 | -13.1 | -4.7 | -20.7 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 8.78 | -8.26 | 18.257 | 18.68 | 9.43 | 5.063 | -1.709 | 9.164 | -7.066 | 13.939 | -128.403 | 21.5 | 13.014 | -37.477 | 7.505 | 4.485 | -10.24 | 6.344 | -2.601 | 26.412 | 17.912 | 25.913 | 2.174 | 27.794 | 16.967 | 27.826 | -5.795 | 23.578 | 4.396 | -91.928 | 5.595 | -3.097 | 13.28 | 14.111 | 7.547 | 44.808 | 9.037 | 5.245 | 8.694 | 18.846 | 15.696 | 1.909 | -4.518 | 31.385 | -6.578 | -6.665 | -7.6 | -15.707 | 2.262 | -0.513 | -6.038 | -3.559 | -12.976 | -8.178 | 29.83 | 46.27 | 37.686 | 6.632 | 1.806 | 1.71 | 8.066 | 4.667 | -0.027 | -0.034 | -0.889 | -0.043 | 19.5 | 2.154 | 6.597 | 5.249 | 17.925 | -22.004 | -5.491 | -2.872 | -2.443 | 0.334 | 5.066 | 3.457 | -3.923 | 3.77 | 0.041 | 8.22 | 3.784 | -7.961 | 2.77 | 4.147 | -0.116 | -2.402 | 1.495 | 7.347 | 5.439 | 3.975 | 4.417 | 3.108 | -7.072 | -1.37 | -0.203 | 0.185 | -14.2 | 0.4 | -1 | 2 | -3.9 | 2 | -9 | 3 | 0 | 0 | 0 | -4 | -5.6 | -35.2 | -17.2 | -5 | 5 | -17.5 | -2.8 | 4 | 1.5 | -6.6 | 5.2 | -42.4 | -241.5 | -44.8 | -5.9 | -8.4 | -1.1 | -19.5 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.917 | 0.165 | 0.027 | 0.725 | -0.108 | 0.415 | 0.291 | 0.041 | 0.26 | -0.189 | 0.588 | 0.136 | 0.06 | 0 | 0 | 0.004 | -0.021 | 0 | 0.006 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -0.073 | -0.475 | -0.695 | -0.894 | -7.604 | -0.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.088 | 0 | 0 | 0 | -0.042 | 0 | -0.101 | -0.536 | -0.137 | -0.197 | -0.252 | -0.371 | 0 | 0 | 0 | 0 | -0.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.025 | -0.096 | 0 | -0.404 | -2.012 | 0.025 | -0.176 | -0.252 | -0.335 | -0.93 | 0.003 | -0.191 | -2.461 | -0.037 | -0.251 | -0.254 | -0.035 | -2.289 | -0.683 | -0.335 | -0.248 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.633 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | -0.356 | -0.678 | -0.062 | -0.432 | -0.184 | -0.018 | -38.675 | 0 | 0 | -0.004 | -0.004 | 0 | -0.004 | -0.01 | -0.008 | 0 | -0.008 | -0.031 | -0.014 | 0 | -0.017 | -0.032 | 0 | 0 | 0 | -8.127 | -0.006 | -8.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.544 | 0.066 | -0.443 | -0.137 | -1.396 | -0.877 | 38.726 | -0.166 | 13.881 | -0.188 | -0.469 | 19.019 | 27.323 | -1.053 | -13.293 | -0.462 | 0.02 | 0 | -0.172 | -0.083 | -1.245 | -0.022 | -0.309 | 4.433 | 10.453 | 6.024 | -0.203 | 7.959 | -1.161 | -0.373 | -0.236 | -0.228 | 0.012 | -0.044 | -1.101 | 0 | -63.594 | -1.091 | -0.093 | -7.362 | -0.629 | -2.61 | -1.23 | -27.157 | -29.267 | 0.001 | -0.176 | -0.691 | 0 | 0.013 | 0.309 | 1.122 | 3.976 | 2.397 | 1.867 | -0.015 | 0 | 1.009 | 10.069 | 16.098 | 10.38 | 12.005 | 10.899 | 8.964 | 5.833 | 11.072 | -0.227 | 4.065 | -0.245 | 0.332 | 0.323 | 0.722 | 19.275 | -6.882 | 0 | 0.078 | -0.236 | -0.157 | -0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.187 | 0 | 0 | 0 | 0.018 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | -21.2 | -15.8 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.7 | 21.8 | 0 | 0 | 0 | 28 | 31.4 |
Financing Cash Flow
| 5.544 | 8.846 | -9.059 | 18.06 | 16.747 | 7.426 | 2.711 | -9.497 | -15.892 | -7.254 | 13.47 | -109.384 | 48.823 | 11.961 | -50.774 | 7.043 | 4.505 | -10.24 | 6.164 | -2.715 | 25.153 | 17.89 | 25.587 | 6.575 | 38.247 | 22.991 | 27.623 | -5.963 | 22.411 | -4.104 | -92.164 | 5.367 | -3.085 | 13.236 | 13.01 | 7.459 | -18.786 | 7.946 | 5.152 | 1.29 | 18.217 | 12.985 | 0.143 | -31.812 | 1.921 | -6.829 | -7.212 | -8.291 | -15.707 | 2.275 | 4.613 | -4.916 | 0.417 | -10.579 | -6.311 | 29.815 | 46.27 | 38.695 | 16.701 | 17.879 | 12.09 | 20.071 | 15.162 | 6.925 | 5.804 | 10.007 | -0.522 | 23.217 | 0.992 | 6.932 | 5.381 | 15.269 | -2.601 | -12.597 | -2.401 | -2.508 | -1.776 | 4.517 | 3.127 | -3.911 | 3.581 | 0.629 | 8.356 | 3.844 | -7.961 | 2.77 | 4.151 | -0.137 | -2.402 | 1.501 | -0.245 | 5.474 | 3.92 | 4.23 | 3.108 | -7.072 | -1.37 | -0.185 | 0.185 | -14.3 | 0.4 | -1 | 2 | -3.9 | 2 | 1 | 3 | -21.2 | -15.8 | 4 | -4 | -5.6 | -35.2 | -17.2 | -5 | 5 | -17.5 | -2.8 | 4 | 1.5 | -6.6 | 5.2 | -42.4 | -263.2 | -23 | -5.9 | -8.4 | -1.1 | 8.5 | 31.4 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -20.869 | 7.369 | 13.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.103 | -0.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | 2.3 | -5.5 | 0.2 | 1.5 | 1.5 | -20 | 0 | 8.3 | -8.3 | -5.9 | 0 | -18.2 | -3.5 | 5.1 | -18.9 | -2.7 | 0 | 0 | -5.3 | 2.9 | -40.1 | -258.9 | -25.1 | -9.1 | -7.2 | 0.8 | 4.8 | 31.3 |
Net Change In Cash
| 6.375 | -7.567 | -10.904 | -3.958 | -8.75 | -14.644 | 14.075 | -31.604 | -33.221 | 59.951 | -19.556 | 10.518 | 22.737 | 5.642 | -2.941 | 1.134 | -1.823 | -2.834 | -0.885 | -35.135 | 16.105 | -0.39 | -4.89 | -8.173 | 9.795 | 4.062 | -6.155 | -1.541 | 1.347 | -12.278 | 13.486 | -2.643 | 5.674 | -0.719 | -5.751 | -16.154 | 7.716 | 0.75 | -4.921 | 2.969 | 2.416 | 4.5 | -1.547 | -24.131 | 27.653 | 2.596 | 2.405 | -3.998 | 1.707 | 1.1 | 5.89 | 0.494 | 0.855 | -4.103 | -0.891 | -0.891 | -0.606 | 7.319 | -9.49 | -9.528 | -8.623 | 17.092 | -0.64 | -19.732 | 2.136 | -3.037 | -3.143 | 38.999 | -2.711 | 3.393 | -0.651 | -3.71 | -4.963 | 1.564 | 7.163 | 0.998 | -0.4 | 0.276 | 0.653 | -3.751 | 2.784 | -0.154 | -1.913 | 1.373 | 0.111 | 0.453 | 0.115 | 0.268 | -1.661 | 1.644 | -2.595 | 3.126 | -1.462 | 0.607 | -6.562 | 4.37 | -0.832 | 1.125 | -0.631 | 0.1 | -0.3 | -1 | 2 | -3.9 | 2 | 1 | 3 | -21.2 | 1.9 | 4 | -4 | -5.6 | 0 | -17.2 | -5 | 5 | -17.5 | -2.8 | 0 | 0 | -6.6 | 5.2 | -42.4 | -263.2 | -23 | -5.9 | -8.4 | -1.1 | 8.5 | 31.4 |
Cash At End Of Period
| 20.336 | 13.961 | 21.528 | 32.432 | 36.39 | 45.14 | 59.784 | 45.709 | 77.313 | 110.534 | 50.583 | 70.139 | 59.621 | 36.884 | 31.242 | 34.183 | 33.049 | 34.872 | 37.706 | 14.609 | 49.744 | 33.639 | 34.029 | 38.919 | 47.092 | 37.297 | 33.235 | 14.611 | 16.152 | 14.805 | 27.083 | 13.597 | 16.24 | 10.566 | 11.285 | 17.036 | 33.19 | 25.474 | 24.724 | 29.645 | 26.676 | 24.26 | 19.76 | 21.307 | 45.438 | 17.785 | 15.189 | 12.784 | 16.782 | 15.075 | 13.975 | 8.085 | 7.591 | 6.736 | 10.839 | 11.73 | 12.621 | 13.227 | 5.908 | 15.398 | 24.926 | 33.549 | 16.457 | 17.097 | 36.829 | 34.693 | 37.73 | 40.985 | 1.986 | 4.697 | 1.304 | 1.955 | 5.665 | 10.628 | 9.064 | 1.906 | 0.908 | 1.308 | 1.032 | 0.379 | 4.13 | 1.346 | 1.5 | 3.413 | 2.04 | 1.929 | 1.476 | 1.361 | 1.093 | 2.754 | 1.11 | 3.705 | 0.579 | 2.041 | 1.434 | 7.996 | 3.626 | 4.458 | 3.333 | 4 | 3.9 | 4.2 | 7.2 | -3.9 | 2 | 1 | 3.9 | -21.2 | 1.9 | 4 | -1.9 | -5.6 | 0 | -17.2 | -2.7 | 5 | -17.5 | -2.8 | 1.2 | 0 | -6.6 | 5.2 | -39.9 | -263.2 | -23 | -5.9 | -5.7 | -1.1 | 8.5 | 32.7 |