Universal Stainless & Alloy Products, Inc.
NASDAQ:USAP
43.95 (USD) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 11.052 | 8.865 | 4.137 | 2.597 | 1.93 | 0.895 | -0.512 | -3.724 | -1.297 | -1.437 | -1.615 | -1.626 | 7.89 | -2.493 | -4.529 | -7.305 | -7 | -3.331 | -1.411 | 0.2 | 0.767 | 2.086 | 1.222 | 0.583 | 3.916 | 4.038 | 2.125 | 7.86 | -0.259 | 1.228 | -1.219 | -1.585 | -0.52 | -0.802 | -2.44 | -3.396 | -17.045 | -0.356 | 0.125 | 1.705 | 1.395 | 1.449 | -0.499 | -2.869 | -1.711 | 0.478 | 0.04 | 1.081 | 2.745 | 4.505 | 6.286 | 4.256 | 3.893 | 5.525 | 4.448 | 3.569 | 4.091 | 4.155 | 1.427 | 0.956 | 0.312 | -0.4 | -3.826 | 1.231 | 2.726 | 5.27 | 4.723 | 4.388 | 5.467 | 5.862 | 6.787 | 6.428 | 5.688 | 4.596 | 3.902 | 3.576 | 3.289 | 3.253 | 2.938 | 2.593 | 2.745 | 1.566 | 0.227 | -0.273 | -0.121 | -0.44 | -0.583 | -0.082 | 0.191 | 0.777 | 1.206 | 1.889 | 2.33 | 1.908 | 1.512 | 2.91 | 1.438 | 1.366 | 0.896 | 1.2 | 0.4 | 0.3 | 0.2 | 0.7 | 1 | 1.5 | 1.8 | 1.6 | 2 | 2 | 1.6 | 1.7 | 1.5 | 1 | 0.6 | 1.2 | 0.4 | 0.8 | 0.3 |
Depreciation & Amortization
| 5.265 | 5.175 | 5.005 | 4.921 | 4.688 | 4.611 | 5.032 | 4.858 | 4.826 | 4.823 | 4.871 | 4.881 | 4.78 | 4.805 | 4.834 | 4.728 | 4.732 | 4.964 | 5.025 | 4.898 | 4.813 | 4.776 | 4.646 | 4.458 | 4.847 | 4.857 | 4.756 | 4.791 | 4.667 | 4.648 | 4.717 | 4.699 | 4.687 | 4.641 | 4.506 | 4.499 | 4.928 | 4.626 | 4.555 | 4.45 | 4.303 | 4.515 | 4.208 | 4.315 | 3.895 | 4.36 | 3.919 | 3.315 | 3.216 | 3.111 | 2.985 | 2.47 | 1.87 | 1.47 | 1.461 | 1.431 | 1.389 | 1.337 | 1.329 | 1.276 | 1.245 | 1.174 | 1.164 | 1.137 | 1.022 | 1.026 | 0.982 | 0.967 | 0.942 | 0.923 | 0.899 | 0.877 | 0.821 | 0.844 | 0.795 | 0.784 | 0.769 | 0.763 | 0.769 | 0.725 | 0.765 | 0.785 | 0.786 | 0.774 | 0.748 | 0.744 | 0.827 | 0.859 | 0.873 | 0.767 | 0.772 | 0.746 | 0.726 | 0.669 | 0.641 | 0.646 | 0.632 | 0.627 | 0.561 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 |
Deferred Income Tax
| 1.664 | 1.659 | 1.008 | -0.155 | 0.389 | 0.049 | -0.068 | -1.02 | -1.623 | 0.07 | -0.122 | 0.408 | -1.136 | -0.992 | -1.518 | -1.851 | -1.937 | -0.918 | -0.525 | -0.598 | -0.031 | 0.373 | 0.235 | -0.477 | 0.442 | 1.113 | 0.772 | -7.911 | 0.334 | 0.28 | -0.296 | -0.839 | -0.321 | -0.437 | -1.928 | -2.475 | -9.583 | -0.002 | 0 | 0.625 | 0.963 | 0.614 | 0.733 | -0.261 | -1.911 | -0.184 | -0.642 | 0.399 | 1.895 | 7.688 | 2.653 | -3.464 | 13.747 | 0.373 | -0.584 | -0.215 | 0.774 | 0.14 | 0.031 | 0.838 | 1.277 | 0.347 | -0.609 | 0.367 | -0.113 | 0.213 | 0.091 | 0.701 | -0.13 | -0.431 | 0.113 | -0.957 | -0.536 | -0.105 | -0.238 | -0.283 | -0.219 | -0.127 | 0.539 | 0.244 | 0.396 | 0.063 | 0.021 | 0.326 | 0.525 | -0.04 | 0.185 | 0.217 | -0.164 | 0.271 | 0.272 | 0.455 | 0.16 | 0.257 | 0.215 | 0.582 | 0.862 | 0 | 0.065 | -0.7 | 0.4 | 0.4 | 0.3 | 0.5 | 0.5 | 0.2 | 0.4 | 0.6 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.577 | 0.52 | 0.454 | 0.328 | 0.336 | 0.311 | 0.361 | 0.288 | 0.306 | 0.286 | 0.409 | 0.288 | 0.252 | 0.272 | 0.309 | 0.326 | 0.295 | 0.323 | 0.511 | 0.29 | 0.332 | 0.336 | 0.432 | 0.322 | 0.368 | 0.352 | 0.326 | 0.197 | 0.396 | 0.437 | 0.534 | 0.433 | 0.288 | 0.279 | 0.405 | 0.378 | 0.526 | 0.422 | 0.539 | 0.518 | 0.532 | 0.507 | 0.525 | 0.617 | 0.405 | 0.348 | 0.457 | 0.335 | 0.307 | 0.262 | 0.41 | 0.254 | 0.409 | 0.345 | 0.4 | 0.343 | 0.907 | 0.283 | 0.286 | 0.292 | 0.267 | 0.249 | 0.25 | 0 | 0 | 0 | 0.195 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 9.29 | -8.956 | -0.334 | -0.293 | -0.868 | 1.806 | -1.308 | -3.026 | 0.486 | -8.773 | -7.522 | -17.049 | -8.36 | -1.506 | 2.521 | 15.309 | 16.931 | 6.317 | -11.372 | -0.126 | 0.711 | -5.395 | -24.376 | 11.001 | -9.049 | 2.199 | -20.333 | -4.628 | -2.659 | -8.214 | -3.728 | -2.803 | -2.404 | 1.498 | 0.621 | 7.616 | 13.581 | -2.737 | -7.299 | 1.319 | -3.351 | -8.854 | -2.768 | 5.677 | 10.804 | 0.292 | 0.59 | 7.595 | 4.266 | -16.077 | -16.156 | 6.042 | -17.972 | -6.807 | -7.429 | -8.673 | 1.402 | -6.746 | -5.839 | -0.984 | 6.851 | 11.371 | 5.658 | 2.434 | 3.124 | -1.388 | -5.886 | 7.916 | 8.963 | -4.688 | -4.565 | -5.652 | -4.607 | -6.888 | 1.222 | -0.103 | -8.289 | -2.815 | -3.088 | -7.407 | -4.7 | -3.355 | -5.026 | 1.239 | -2.576 | 0.377 | 1.943 | 1.253 | -3.004 | -1.736 | 1.838 | 1.629 | 1.494 | -1.374 | -2.061 | 0.384 | -1.167 | -1.3 | -0.671 | 0.9 | -0.7 | 0.3 | -0.1 | 3.7 | 0.4 | -1.1 | -2.4 | -0.5 | -1.1 | -2.7 | -4.1 | 1.8 | -0.3 | -1.9 | -2.4 | -0.5 | -0.1 | -0.8 | -3.3 |
Accounts Receivables
| -8.382 | -3.266 | -2.619 | -2.05 | -5.689 | 2.897 | -3.232 | -7.83 | 7.007 | -1.79 | -7.155 | -1.48 | 1.599 | -0.642 | -2.568 | 8.35 | 6.738 | 3.425 | -1.019 | 0.827 | 4.595 | -6.396 | -2.003 | 11.567 | -8.373 | -2.218 | -8.604 | 1.555 | 2.492 | -3.091 | -6.523 | 2.08 | -1.484 | 1.888 | -4.238 | 5.496 | 7.001 | 3.318 | -4.441 | 4.469 | -1.602 | -3.862 | -6.615 | 8.046 | -5.203 | 5.458 | -4.967 | 9.429 | 7.131 | 4.446 | -10.739 | 4.981 | -6.569 | 2.89 | -6.583 | 0.525 | 0.595 | -6.767 | -6.598 | -1.123 | 3.986 | 9.299 | 3.867 | 0 | 0 | 0 | -7.174 | 0 | 0 | 0 | -3.609 | 0 | 0 | 0 | -1.881 | 0 | 0 | 0 | -4.79 | 0 | 0 | 0 | -2.535 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.618 | -7.165 | 1.874 | 5.626 | 0.443 | -2.604 | 4.32 | 4.264 | -10.288 | -1.689 | -7.365 | -5.486 | -15.212 | -9.649 | -0.639 | 9.233 | 13.814 | 11.267 | 0.012 | -7.337 | -1.134 | 6.468 | -12.962 | -12.483 | 2.194 | -6.252 | -3.832 | -10.685 | -6.895 | -5.299 | -4.499 | -5.713 | -1.301 | -2.793 | 0.652 | 4.641 | 10.277 | -1.082 | 2.093 | -7.635 | 2.055 | -5.505 | -8.99 | -0.487 | 12.269 | 2.201 | -2.258 | 5.831 | 1.506 | -9.413 | -8.585 | -5.815 | 3.845 | -3.108 | -10.3 | -11.825 | -2.237 | -1.449 | -12.877 | 1.222 | 2.631 | 6.222 | 11.825 | 7.202 | 1.975 | -6.864 | 0.037 | -2.623 | 12.628 | -3.937 | -5.621 | -2.564 | -4.326 | -3.436 | -4.295 | -0.191 | -2.934 | -4.551 | -5.404 | -4.51 | -3.23 | -2.018 | -6.279 | 0.624 | -0.968 | -0.27 | 1.05 | 2.114 | -4.305 | 1.004 | 0.328 | 3.094 | 0.066 | -0.048 | -2.224 | 0.321 | 1.374 | -2.054 | -2.699 | 1.5 | -1.7 | 0.6 | 0.1 | 0.8 | -0.4 | -0.3 | -0.8 | -0.3 | 0.4 | -2.8 | -3 | 1.1 | -0.5 | -0.5 | -2.8 | 0 | -0.6 | 0.1 | -0.9 |
Change In Accounts Payables
| -1.786 | 5.425 | -1.733 | -2.157 | 0.89 | 1.469 | -3.102 | 3.252 | 3.805 | -4.422 | 7.872 | -5.587 | 4.198 | 6.178 | 6.149 | 0.117 | -3.816 | -12.422 | -9.161 | 8.316 | -1.613 | -6.801 | -1.314 | 9.257 | -4.607 | 8.342 | -7.699 | 3.512 | 2.011 | -0.768 | 9.423 | 0.987 | -0.031 | 0.702 | 5.438 | -1.638 | -5.54 | -4.059 | -1.772 | 4.18 | -5.956 | 0.048 | 12.449 | 2.631 | -1.852 | -6.151 | 8.763 | -5.469 | -9.836 | -3.026 | -1.799 | 3.654 | -6.651 | -5.626 | 8.618 | 5.079 | 0.536 | -4.499 | 11.123 | 0.951 | -0.668 | -4.435 | -7.415 | 0 | 0 | 0 | 0.767 | 0 | 0 | 0 | 2.071 | 0 | 0 | 0 | 1.496 | 0 | 0 | 0 | 4.544 | 0 | 0 | 0 | 2.658 | 0 | 0 | 0 | 0.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.806 | -3.95 | 2.144 | -1.712 | 3.488 | 0.044 | 0.706 | -2.712 | -0.038 | -0.872 | -0.874 | -4.496 | 1.055 | 2.607 | -0.421 | -2.391 | 0.195 | 4.047 | -1.204 | -1.932 | -1.137 | 1.334 | -8.097 | 2.66 | 1.737 | 2.327 | -0.198 | 0.99 | -0.267 | 0.944 | -2.129 | -0.157 | 0.412 | 1.701 | -1.231 | -0.883 | 1.843 | -0.914 | -3.179 | 0.305 | 2.152 | 0.465 | 0.388 | -4.513 | 5.59 | -1.216 | -0.948 | -2.196 | 5.465 | -8.084 | 4.967 | 3.222 | -8.597 | -0.963 | 0.836 | -2.452 | 2.508 | 5.969 | 2.513 | -2.034 | 0.902 | 0.285 | -2.619 | -4.768 | 1.149 | 5.476 | 0.484 | 10.539 | -3.665 | -0.751 | 2.594 | -3.088 | -0.281 | -3.452 | 5.902 | 0.088 | -5.355 | 1.736 | 2.562 | -2.897 | -1.47 | -1.337 | 1.13 | 0.615 | -1.608 | 0.647 | -0.009 | -0.861 | 1.301 | -2.74 | 1.51 | -1.465 | 1.428 | -1.326 | 0.163 | 0.063 | -2.541 | 0.754 | 2.028 | -0.6 | 1 | -0.3 | -0.2 | 2.9 | 0.8 | -0.8 | -1.6 | -0.2 | -1.5 | 0.1 | -1.1 | 0.7 | 0.2 | -1.4 | 0.4 | -0.5 | 0.5 | -0.9 | -2.4 |
Other Non Cash Items
| -15.976 | 15.876 | 12.942 | -0.013 | 0.194 | 7.771 | 12.439 | 10.318 | 9.434 | 17.833 | 16.799 | 21.955 | -10 | 13.995 | 7.035 | 0.227 | -5.776 | -13.117 | -9.679 | 9.889 | -1.699 | -6.441 | -1.067 | -0.009 | -4.172 | 9.421 | -6.922 | -0.07 | 2.097 | -0.403 | 9.159 | 1.926 | 0.009 | 0.04 | 0.379 | -1.769 | 20.268 | -4.233 | -1.872 | 7.317 | -5.18 | 0.575 | 13.702 | 3.568 | -2.715 | -7.471 | 9.436 | -0.012 | 6.175 | 0 | 0 | 0 | -0.02 | 0 | 0 | -0.027 | -0.091 | -0.017 | 0.009 | 0.084 | 0 | -0.086 | 0 | 0.654 | 0.155 | -0.11 | 0.103 | 0.113 | 0.13 | -0.075 | -0.799 | -0.814 | 0.003 | -0.024 | -0.006 | 0.697 | 0.763 | 0 | 0.115 | -0.749 | 0.558 | 0 | 0.003 | 0.123 | 0 | -0.59 | 0.59 | -0.914 | 0 | 0.428 | 0 | 0.709 | 0 | 0 | 0 | -1.546 | 0 | 0 | 0 | -0.1 | -1 | 0.2 | 0.7 | -1.9 | 0.7 | -1 | 0.1 | -0.2 | -0.2 | -0.3 | 1.1 | 0.6 | 0.4 | -0.1 | 0.2 | -0.1 | -0.1 | 0.2 | -0.2 |
Operating Cash Flow
| 11.872 | 7.263 | 10.27 | 7.385 | 6.669 | 7.672 | 3.505 | -2.624 | 2.698 | -5.031 | -3.979 | -13.098 | -6.574 | 0.086 | 1.617 | 11.207 | 13.021 | 7.355 | -7.772 | 4.664 | 6.592 | 2.176 | -17.841 | 15.878 | 0.524 | 12.559 | -12.354 | 0.239 | 2.479 | -1.621 | 0.008 | -0.095 | 1.739 | 5.219 | 1.543 | 6.622 | 12.675 | 1.953 | -2.08 | 8.617 | 3.842 | -1.769 | 2.199 | 7.479 | 11.482 | 5.294 | 4.364 | 12.713 | 12.429 | -0.511 | -3.822 | 9.558 | 1.927 | 0.906 | -1.704 | -3.572 | 8.472 | -0.848 | -2.757 | 2.462 | 9.952 | 12.655 | 2.637 | 5.823 | 6.914 | 4.725 | 0.208 | 14.125 | 15.372 | 1.591 | 2.535 | 0.793 | 1.369 | -1.577 | 5.716 | 4.671 | -3.687 | 1.074 | 1.273 | -4.551 | -0.236 | -0.941 | -3.989 | 2.189 | -1.424 | 0.051 | 2.962 | 1.333 | -2.104 | 0.507 | 4.088 | 5.428 | 4.71 | 1.46 | 0.307 | 2.976 | 1.765 | 0.693 | 0.851 | 1.9 | -0.3 | 1.7 | 1.6 | 3.5 | 2.9 | 0.3 | 0.5 | 1.8 | 1 | -0.6 | -1.1 | 4.2 | 1.8 | -0.9 | -1.5 | 0.7 | 0.3 | 0.2 | -3.1 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 10.926 | -5.464 | -5.462 | -3.37 | -2.724 | -2.433 | -4.499 | -1.122 | -5.492 | -2.962 | -2.52 | -4.591 | -2.031 | -1.8 | -2.683 | -0.677 | -1.256 | -3.182 | -4.042 | -4.046 | -3.912 | -3.839 | -5.557 | -2.177 | -6.564 | -4.162 | -2.485 | -3.297 | -1.631 | -1.655 | -1.413 | -1.257 | -1.383 | -0.918 | -0.818 | -1.154 | -2.578 | -2.837 | -2.982 | -5.096 | -2.605 | -2.15 | -1.322 | -1.826 | -3.527 | -3.77 | -2.379 | -6.712 | -11.321 | -11.21 | -4.986 | -8.937 | -3.237 | -2.449 | -2.167 | -2.333 | -1.727 | -2.331 | -1.09 | -2.09 | -2.659 | -3.911 | -3.734 | -3.32 | -4.184 | -2.309 | -3.092 | -2.353 | -3.523 | -1.653 | -1.253 | -2.129 | -0.297 | -3.074 | -2.216 | -3.231 | -2.302 | -2.347 | -0.584 | -1.209 | -1.182 | -1.021 | -0.174 | -0.48 | -0.522 | -0.112 | -0.079 | -0.317 | -0.784 | -2.741 | -0.352 | -1.075 | -1.783 | -0.909 | -1.486 | -1.348 | -0.959 | -1.296 | -0.995 | -0.6 | -0.4 | -0.7 | -1.7 | -1 | -3.9 | -2.9 | -4.3 | -3.2 | -2 | -1.4 | -1.5 | -3.3 | -3 | -3 | -2.1 | -1 | -1 | -0.8 | -0.2 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.271 | 0 | 0 | -1.271 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -14.41 | -5.464 | -5.462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 1.571 | 0.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.379 | 0.014 | 0 | 0 | -4.986 | 0 | -91.278 | 0 | 0 | 0.001 | 0 | 0 | 0.017 | -0.06 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.271 | -1.283 | 1.271 | 0 | 0 | 0 | 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 | -0.8 | 0 |
Investing Cash Flow
| -3.484 | -5.464 | -5.462 | -3.37 | -2.724 | -2.433 | -4.499 | -1.122 | -5.492 | -2.962 | -2.52 | -4.591 | -2.031 | -1.8 | -2.683 | -0.677 | -1.256 | -3.182 | -4.042 | -4.046 | -3.912 | -3.839 | -5.557 | -2.167 | -6.564 | -4.162 | -2.485 | -3.227 | -1.631 | -1.655 | -1.413 | -1.257 | -1.383 | -0.918 | 0.753 | -0.936 | -2.578 | -2.837 | -2.982 | -5.096 | -2.605 | -2.15 | -1.322 | -1.826 | -3.527 | -3.77 | -2.379 | -6.698 | -11.321 | -11.21 | -4.986 | -8.937 | -94.515 | -2.449 | -2.167 | -2.332 | -1.727 | -2.331 | -1.073 | -2.09 | -2.599 | -3.911 | -3.734 | -3.32 | -4.184 | -2.309 | -3.092 | -2.353 | -3.523 | -1.653 | -1.253 | -2.129 | -0.297 | -3.074 | -2.216 | -3.575 | -2.302 | -2.347 | -0.584 | -1.209 | -1.182 | -1.021 | -0.174 | -0.48 | -0.522 | -0.112 | -0.079 | -0.317 | -2.067 | -1.47 | -1.623 | -1.075 | -1.783 | -0.909 | -1.486 | -1.348 | -0.959 | -1.296 | -0.995 | -0.6 | -0.4 | -0.7 | -1.7 | -1 | -3.9 | -2.9 | -4.3 | -3.2 | -2 | -1.4 | -1.5 | -3.3 | -3 | -3 | -2.1 | -1 | -1.1 | -1.6 | -0.2 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -9.636 | -3.018 | -4.402 | -4.015 | -41.865 | -55.866 | -64.312 | -41.859 | -34.906 | -27.881 | -22.139 | -27.397 | -24.536 | -25.136 | -36.248 | -24.805 | -30.849 | -47.677 | -37.355 | -31.015 | -39.045 | -55.665 | -31.811 | -15.838 | -5.68 | -42.676 | -23.487 | -107.097 | -83.236 | -83.262 | -70.319 | -55.497 | -53.725 | -64.851 | -102.618 | -2.08 | -23.161 | -27.646 | -30.366 | -25.585 | -37.923 | -26.403 | -16.795 | -18.26 | -26.314 | -28.775 | -20.381 | -61.961 | -23.378 | -20.233 | -38.35 | -22.675 | -18.007 | -0.707 | -0.709 | -0.708 | -0.34 | -0.472 | -0.703 | -0.103 | -0.075 | -0.275 | -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 |
Common Stock Issued
| -0.42 | 0.354 | 0.066 | 0.217 | 0.007 | 0.075 | 0 | 0.061 | 0 | 0.062 | 0 | 0.075 | 0 | 0.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | 0 | 0 | 0.449 | 0 | 0.104 | 0 | 0.08 | 0.071 | 0 | 0.5 | 0.067 | 0 | 0.191 | 0.197 | 0.132 | 0.017 | 0.243 | 0.648 | 0 | 0 | 0 | 0.241 | 0.648 | 0.19 | 0.541 | 0.229 | 0.212 | 0.011 | 0.305 | 0.099 | 0.359 | 0.174 | 0.06 | 0.01 | 0.059 | 0 | 0.313 | 0 | 0.058 | 0.001 | 0.515 | 0.207 | 0.084 | 0 | 0.244 | 0.731 | 1.259 | 0.119 | 0.204 | 0.003 | 0.249 | 0.242 | 0.048 | 0.264 | 0.223 | 0.013 | 0.041 | 0.042 | 0.027 | 0 | 0 | 0 | 0.045 | 0 | 0 | 0 | 0.027 | 0 | 0 | 0 | 0.025 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.6 | 0 | 0 | 0.4 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.099 | 0 | -0.038 | 0 | 0 | -0.001 | 0 | -0.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.1 | 0 | -0.9 | 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 | 0 | 0 | 0 |
Other Financing Activities
| 1.668 | 0.354 | 0.066 | -151.929 | 38.046 | 49.086 | 64.797 | 47.497 | 37.451 | 35.91 | 28.799 | 45.125 | 33.062 | 26.585 | 37.573 | 14.381 | 18.879 | 43.534 | 49.232 | 29.363 | 36.911 | 57.337 | 51.767 | 0.027 | 0.155 | 32.117 | -0.297 | 109.564 | 82.57 | 86.317 | 71.863 | 56.467 | 53.607 | 59.707 | 100.621 | -3.967 | 13.05 | 28.536 | 35.312 | 21.369 | 37.209 | 30.151 | 15.056 | 12.933 | 17.706 | 27.907 | 17.949 | 55.369 | 44.239 | 31.215 | 94.816 | 21.821 | 82.845 | -0.012 | 0.072 | 0.044 | -0.169 | 0.5 | 0.008 | -0.151 | 0.495 | -0.164 | 12.166 | -1.347 | -2.2 | -0.659 | 2.824 | -9.338 | -4.58 | -0.203 | -4.04 | 2.372 | -1.089 | 4.472 | -3.636 | -2.245 | 6.109 | 1.55 | -0.361 | 5.229 | 1.585 | 1.778 | -0.102 | -0.194 | -0.898 | -0.249 | 0.156 | -1.699 | -0.618 | 1.877 | -0.098 | -1.346 | -0.635 | -0.539 | 0.186 | -0.847 | -0.861 | 0.692 | -0.455 | -0.5 | -0.1 | -0.2 | 0 | -1.1 | 0.9 | 2.5 | 4.1 | 1.1 | 1 | 1 | -0.1 | 1.4 | 0 | 0.1 | 0.4 | -3.5 | 0.9 | 0.6 | 2.7 |
Financing Cash Flow
| -8.388 | -2.664 | -4.336 | -3.798 | -3.812 | -6.705 | 0.485 | 5.699 | 2.545 | 8.029 | 6.66 | 17.728 | 8.526 | 1.449 | 1.325 | -10.424 | -11.97 | -4.143 | 11.877 | -1.652 | -2.134 | 1.672 | 19.956 | -15.811 | 5.835 | -10.559 | 23.19 | 2.916 | -0.666 | 3.159 | 1.544 | 1.05 | -0.047 | -5.144 | -1.497 | -5.98 | -10.111 | 1.081 | 5.143 | -4.084 | -0.697 | 3.991 | -1.091 | -5.426 | -8.608 | -0.906 | -2.191 | -5.944 | -1.038 | 11.523 | 8.912 | -0.642 | 64.849 | -0.414 | -0.538 | -0.305 | -0.335 | 0.088 | -0.685 | -0.195 | 0.42 | -0.126 | 12.066 | -1.289 | -2.199 | -0.144 | 3.031 | -9.254 | -4.58 | 0.041 | -3.309 | 3.631 | -0.97 | 4.676 | -3.633 | -1.996 | 6.351 | 1.598 | -0.097 | 5.452 | 1.598 | 1.819 | -0.06 | -0.167 | -0.898 | -0.249 | 0.156 | -1.654 | -0.618 | 1.877 | -0.098 | -1.319 | -0.635 | -0.539 | 0.186 | -0.822 | -0.861 | 0.692 | -0.455 | -0.8 | -0.2 | -0.2 | -0.9 | -1.1 | 0.9 | 2.5 | 4.3 | 1.1 | 1 | 1 | -0.1 | 1.4 | 0 | 0.1 | 0.4 | 10.1 | 0.9 | 0.6 | 3.1 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -8.358 | 6.821 | 1.537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 0 | -0.865 | 0.472 | 0.217 | 0.133 | -1.466 | -0.509 | 1.953 | -0.249 | 0.036 | 0.161 | 0.039 | -0.079 | -0.265 | 0.259 | 0.106 | -0.205 | 0.03 | 0.063 | -1.034 | 0.546 | 0.009 | -3.442 | -2.1 | -0.205 | -2.162 | 8.351 | -0.072 | 0.182 | -0.117 | 0.139 | -0.302 | 0.309 | -0.843 | 0.799 | -0.294 | -0.014 | 0.197 | 0.081 | -0.563 | 0.54 | 0.072 | -0.214 | 0.227 | -0.653 | 0.618 | -0.206 | 0.071 | 0.07 | -0.198 | 0.104 | -0.021 | -27.739 | 1.908 | -4.409 | -6.209 | 6.41 | -3.091 | -4.515 | 0.177 | 7.773 | 8.618 | 10.969 | 1.214 | 0.531 | 2.272 | 0.147 | 2.518 | 7.269 | -0.021 | -2.027 | 2.295 | 0.102 | 0.025 | -0.133 | -0.9 | 0.362 | 0.325 | 0.592 | -0.308 | 0.18 | -0.143 | -4.223 | 1.542 | -2.844 | -0.31 | 3.039 | -0.638 | -4.789 | 0.914 | 2.367 | 3.034 | 2.292 | 0.012 | -0.993 | 0.806 | -0.055 | 0.089 | -0.599 | 0.6 | -1 | 0.8 | -1 | 1.4 | -0.1 | -0.1 | 0.5 | -0.3 | 0 | -1 | -2.7 | 2.3 | -1.2 | -3.8 | -3.2 | 9.8 | 0.1 | -0.8 | -0.2 |
Cash At End Of Period
| 0.001 | 0.001 | 0.866 | 0.394 | 0.177 | 0.044 | 1.51 | 2.019 | 0.066 | 0.315 | 0.279 | 0.118 | 0.079 | 0.158 | 0.423 | 0.164 | 0.058 | 0.263 | 0.233 | 0.17 | 1.204 | 0.658 | 0.649 | 4.091 | 6.191 | 6.396 | 8.558 | 0.207 | 0.279 | 0.097 | 0.214 | 0.075 | 0.377 | 0.068 | 0.911 | 0.112 | 0.406 | 0.42 | 0.223 | 0.142 | 0.705 | 0.165 | 0.093 | 0.307 | 0.08 | 0.733 | 0.115 | 0.321 | 0.25 | 0.18 | 0.378 | 0.274 | 0.295 | 28.034 | 26.126 | 34.944 | 41.153 | 34.743 | 37.834 | 42.349 | 42.172 | 34.399 | 25.781 | 14.812 | 13.598 | 13.067 | 10.795 | 10.648 | 8.13 | 0.861 | 0.882 | 2.909 | 0.614 | 0.512 | 0.487 | 0.62 | 1.52 | 1.158 | 0.833 | 0.241 | 0.549 | 0.369 | 0.512 | 4.735 | 3.193 | 6.037 | 6.347 | 3.308 | 3.946 | 8.735 | 7.821 | 5.454 | 2.42 | 0.128 | 0.116 | 1.109 | 0.303 | 0.358 | 0.269 | 0.9 | 0.3 | 1.3 | 0.4 | 1.4 | -0.1 | -0.1 | 0.7 | -0.3 | 0 | -1 | 1.5 | 2.3 | -1.2 | -3.8 | 6.8 | 9.8 | 0.1 | -0.8 | 2.9 |