Wilhelmina International, Inc.
NASDAQ:WHLM
3.305 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0.247 | 0.091 | -0.071 | 0.359 | -0.014 | 0.159 | -0.018 | 1.887 | 0.921 | 0.739 | 0.023 | 1.153 | 1.121 | 2.221 | 0.397 | 0.022 | -2.7 | -2.66 | -4.962 | -0.166 | 0.451 | -0.109 | 0.059 | 0.208 | 0.364 | 0.225 | 0.18 | 0.026 | -0.052 | 0.009 | -0.585 | 0.227 | 0.577 | -0.124 | 0.094 | 0.667 | 0.373 | 0.373 | 0.142 | 0.336 | 0.391 | 0.332 | 2.573 | 0.522 | 0.353 | -0.056 | -0.065 | 0.332 | 0.585 | 0.21 | 0.148 | 0.063 | 0.721 | 0.637 | 0.145 | 0.408 | 0.461 | -0.03 | -1.433 | -0.328 | -0.736 | -0.841 | -0.919 | -0.021 | -0.033 | 0.006 | 0.037 | 0.034 | -0.003 | -0.013 | -0.123 | -0.092 | 0.178 | -0.554 | 0.013 | -0.193 | -0.089 | -0.274 | -0.216 | -0.263 | 0.428 | -1.852 | -2.194 | -1.638 | -1.326 | -1.328 | -0.703 | -1.342 | -2.29 | -14.203 | -15.719 | -12.224 | -7.016 | -3.467 | -5.086 | -15.831 | -9.057 | -13.833 | -3.7 | 0.7 | 2.3 | 5.8 | 7 | 4.8 | 6.9 | 7.3 | 6.9 | 6.3 | -12.7 | 5.2 | 4.9 | 4.57 | 4.32 |
Depreciation & Amortization
| 0.044 | 0.044 | 0.046 | 0.055 | 0.056 | 0.051 | 0.045 | 0.042 | 0.047 | 0.059 | 0.115 | 0.231 | 0.243 | 0.266 | 0.363 | 0.294 | 0.298 | 0.294 | 0.307 | 0.297 | 0.298 | 0.29 | 0.263 | 0.252 | 0.239 | 0.236 | 0.234 | 0.232 | 0.223 | 0.217 | 0.299 | 0.089 | 0.102 | 0.104 | 0.11 | 0.112 | 0.125 | 0.127 | 0.119 | 0.114 | 0.11 | 0.26 | 0.395 | 0.394 | 0.393 | 0.39 | 0.392 | 0.387 | 0.389 | 0.396 | 0.404 | 0.401 | 0.39 | 0.447 | 0.472 | 0.481 | 0.483 | 0.483 | 0.483 | 0.49 | 0.535 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.002 | 0.002 | 0.002 | 0.004 | 0.005 | 0.016 | 0.032 | 0.041 | 0.04 | 0.04 | -0.673 | 0.276 | 0.263 | 0.291 | 0.208 | 0.551 | 0.541 | 0.501 | 0.444 | -7.941 | 3.278 | 3.294 | 3 | 6.3 | -1.5 | 2.3 | 2.2 | 1.8 | 1.6 | 1.6 | 1.5 | 1.4 | 1.1 | 0.8 | 0.5 | 0.62 | 0.57 |
Deferred Income Tax
| 0.223 | 0.046 | -0.063 | 0.14 | 0.158 | -0.005 | 0 | -1.332 | 0.173 | 0.096 | 0.062 | 0.272 | 0.228 | 0.037 | 0.097 | 0.029 | -0.402 | 1 | 0.071 | -0.055 | 0.062 | 0.016 | 0 | -0.05 | 0.052 | 0.011 | 0.035 | 0.004 | 0.007 | -0.046 | 0.161 | 0.097 | 0.085 | 0.176 | -0.212 | 0.453 | 0.227 | 0.158 | 0.038 | 0.267 | 0.168 | 0.245 | -2.232 | -0.027 | -0.034 | -0.038 | 0 | 0 | 0 | 0 | -0.082 | -0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0.011 | 0.01 | 0.025 | 0.025 | 0.024 | 0.025 | 0.055 | 0.055 | 0.055 | 0.055 | 0.002 | 0.001 | 0.003 | 0.003 | 0.003 | 0.004 | 0.006 | 0.051 | 0.049 | 0.052 | 0.064 | 0.083 | 0.084 | 0.087 | 0.109 | 0.144 | 0.145 | 0.143 | 0.124 | 0.096 | 0.094 | 0.082 | 0.077 | 0.033 | 0.07 | 0.051 | 0.055 | 0.034 | 0.048 | 0.049 | 0.058 | 0.06 | 0.027 | 0.034 | 0.038 | 0.054 | 0.014 | 0 | 0 | 0.023 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.106 | 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
| -0.049 | -1.544 | 1.413 | -0.181 | -0.303 | -1.424 | 1.123 | 1.134 | -0.921 | -1.676 | 2.475 | -0.603 | -0.564 | -0.059 | 0.287 | -0.942 | 1.311 | -0.644 | 1.281 | -0.17 | -0.63 | -0.516 | 1.645 | 0.304 | 0.574 | -1.034 | 1.195 | -0.907 | -0.612 | -1.8 | 2.471 | 0.024 | 0.142 | -1.487 | 2.729 | -1.672 | -1.09 | -2.367 | 1.904 | 0.273 | 1.379 | -1.819 | 0.671 | -0.331 | 0.317 | -0.676 | -1.849 | 0.41 | -2.649 | -0.01 | -1.127 | 0.664 | -0.457 | -0.679 | 0.551 | -0.662 | 0.016 | -1.526 | 1.17 | -0.15 | 0.135 | 1.263 | 0.566 | -0.399 | -0.19 | 0.046 | 0.24 | 0.015 | -0.016 | 0.051 | 0.158 | 0.519 | -0.193 | 0.466 | 0.589 | -0.572 | -0.608 | 0.117 | -0.305 | -0.048 | 0.183 | -0.331 | 0.575 | 0.11 | 0.077 | 0.025 | -0.243 | 0.587 | 0.256 | 0.716 | -0.51 | -0.129 | 4.536 | -1.936 | 1.815 | -5.078 | 8.647 | -7.218 | -0.3 | 9.1 | -6.1 | -6.9 | -0.6 | 8.2 | -2.5 | -7.2 | 3.4 | 11.2 | -4.3 | -6.3 | 1.2 | -10.5 | -6.1 |
Accounts Receivables
| -0.737 | -0.191 | 1.264 | 0.042 | -0.347 | -0.312 | 1.376 | 0.289 | -1.583 | -0.829 | 1.179 | -1.172 | -1.089 | -0.879 | -0.196 | -2.131 | 3.889 | 0.56 | 2.63 | 0.78 | 0.102 | -1.063 | 1.964 | 1.247 | 0.016 | -1.559 | 2.872 | 1.155 | 0.697 | -1.576 | 0.916 | -0.654 | -1.63 | -2.548 | 4.046 | -1.312 | -0.557 | -2.696 | 0.783 | 0.716 | -0.934 | -1.72 | 0.996 | -2.022 | -0.41 | 0.013 | -0.672 | 0.878 | -1.033 | 2.383 | -1.054 | -0.349 | -0.078 | -1.521 | 1.461 | -1.927 | -0.243 | -1.554 | -0.127 | -0.471 | -0.034 | -0.414 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | -0.019 | 0 | 0 | -0.016 | 0.821 | 0 | 0 | 0.466 | 3.981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 2 |
Change In Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.316 | 1.346 | -2.498 | -1.024 | -1.679 | -0.569 | -3.407 | 3.076 | -0.656 | -1.003 | -0.098 | 0.359 | -0.678 | 0 | -1.966 | 0.816 | 1.43 | 0.467 | 1.034 | 0.885 | 0 | 0 | 0 | 0.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.082 | 0.173 | 0.87 | 0 | 0.908 | 0 | 0 | 0 | 0.178 | 1.032 | 0 | -0.148 | 1.499 | 0 | 0 | 0 | 0 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | -0.009 | 0 | 0 | 0.023 | -0.521 | 0.613 | -0.179 | 0.087 | 0.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0.604 | -1.335 | 0.048 | 0.066 | -0.19 | -0.233 | 0.06 | 0.441 | 0.314 | -0.3 | 0.407 | 0.048 | 0.201 | 0.207 | -0.079 | -0.075 | -0.356 | -0.438 | -0.009 | -0.593 | -0.234 | -0.211 | 0.224 | 0.05 | 0.651 | 0.161 | 0.069 | -0.433 | 0.647 | -1.079 | -0.008 | 0.201 | 0.746 | 0.07 | 0.019 | -0.568 | 0.056 | -0.413 | 0.357 | -0.447 | 1.352 | 0.079 | -0.661 | 0.153 | 0.751 | 0.062 | 0 | 0 | 0 | -0.487 | -0.21 | 0.21 | 0 | 0.159 | 0 | 0 | 0 | -0.163 | -0.125 | 0 | 0.032 | 0.093 | 0 | 0 | 0 | 0.096 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.028 | 0 | 0 | -0.007 | -0.001 | 0 | 0 | -0.113 | -0.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28.9 | 1.3 |
Other Working Capital
| 0.084 | -0.018 | 0.101 | -0.289 | 0.234 | -0.879 | -0.313 | 0.404 | 0.348 | -0.547 | 0.889 | 0.521 | 0.324 | 0.613 | 0.246 | -0.082 | 0.276 | 0.258 | 0.339 | 0.212 | 2.909 | -2.318 | 0.113 | 0.01 | 0.005 | 0.005 | -1.068 | -1.629 | 0.01 | 0.039 | 0.133 | 0.01 | -0.008 | 0.106 | -1.336 | 0.208 | -0.589 | -0.031 | 0.764 | 0.004 | 0.961 | -0.178 | 0.336 | 1.538 | -0.024 | -0.751 | -1.177 | -0.468 | -1.616 | 0.176 | -0.036 | -0.067 | -0.379 | -0.225 | -0.91 | 1.265 | 0.259 | 0.013 | 0.39 | 0.321 | 0.285 | 0.085 | 0.566 | -0.399 | -0.19 | -0.05 | 0.24 | 0.015 | -0.016 | 0.051 | 0.158 | 0.519 | -0.193 | 0.466 | 0.589 | -0.572 | -0.608 | 0.117 | -0.305 | -0.048 | 0.183 | -0.331 | 0.575 | 0.11 | 0.077 | 0.025 | -0.542 | -0.026 | 0.435 | 0.276 | -4.346 | -0.129 | 4.536 | -1.936 | 1.815 | -5.078 | 8.647 | -7.218 | -0.3 | 9.1 | -6.1 | -6.9 | -0.6 | 8.2 | -2.5 | -7.2 | 3.4 | 11.2 | -4.3 | -6.3 | 1.2 | 17.7 | -9.4 |
Other Non Cash Items
| 0.249 | 1.661 | 0.058 | 0.026 | 0.101 | 0.06 | 0.106 | -0.071 | -0.074 | 0.049 | 0.064 | 0.141 | 0.243 | -2.194 | 0.042 | 0.038 | 0.057 | 0.836 | 4.857 | -0.025 | -0.381 | 0.024 | -0.025 | -0.005 | 0.03 | 0.045 | 0.044 | 0.049 | 0.041 | 0.038 | 0.113 | 0.05 | 0.02 | 0.077 | 0.068 | 0.07 | 0.051 | 0.055 | 0.034 | -0.18 | 0.049 | 0.058 | 0.06 | 0.027 | 0.034 | 0.038 | -1.795 | 0.424 | 0.585 | 0.21 | 0.1 | 0.138 | 0.099 | 0 | -0.265 | 0.078 | 0.027 | 0.027 | 1.075 | 0.09 | 0 | 0 | -0.008 | 0 | 0 | 0 | -0.017 | 0 | 0.017 | 0 | 0 | 0.051 | 0.017 | 0 | 0 | -0.021 | -0.133 | -0.074 | -0.034 | 0 | -4.034 | 1.23 | 0.877 | 1.11 | 0.764 | 0.827 | 2.712 | 1.75 | 2.273 | 14.158 | 15.686 | 10.733 | 2.203 | 2.438 | 4.22 | 82.622 | 3.567 | 6.686 | 2.7 | 3.4 | -2.8 | 0.6 | 0.3 | 2.1 | 0.4 | 0.1 | 0.3 | 0.6 | 21.2 | -0.1 | 0.1 | 13.16 | 12.5 |
Operating Cash Flow
| 0.493 | -1.316 | 1.393 | 0.424 | 0.023 | -1.135 | 1.281 | 1.715 | 0.201 | -0.678 | 2.794 | 1.196 | 1.272 | 0.274 | 1.189 | -0.556 | -1.432 | -1.168 | 1.605 | -0.07 | 0.233 | -0.231 | 2.025 | 0.793 | 1.346 | -0.408 | 1.832 | -0.451 | -0.25 | -1.458 | 2.555 | 0.581 | 1.008 | -1.254 | 2.822 | -0.37 | -0.314 | -1.654 | 2.237 | 1.038 | 2.097 | -0.924 | 1.527 | 0.612 | 1.097 | -0.304 | -1.468 | 1.143 | -1.675 | 0.596 | -0.534 | 1.226 | 0.753 | 0.405 | 0.903 | 0.305 | 0.987 | -1.046 | 1.295 | 0.102 | -0.066 | 0.622 | -0.353 | -0.42 | -0.223 | 0.052 | 0.277 | 0.049 | -0.002 | 0.038 | 0.035 | 0.478 | 0.002 | -0.088 | 0.602 | -0.783 | -0.828 | -0.229 | -0.553 | -0.307 | -3.418 | -0.937 | -0.71 | -0.377 | -0.445 | -0.436 | 1.093 | 1.271 | 0.502 | 0.962 | -0.335 | -1.069 | 0.264 | -2.464 | 1.393 | 53.772 | 6.435 | -11.071 | 1.7 | 19.5 | -8.1 | 1.8 | 8.9 | 17.5 | 6.4 | 1.8 | 12.1 | 19.5 | 5.3 | -0.4 | 6.7 | 7.85 | 11.29 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.011 | -0.006 | -0.024 | -0.032 | -0.036 | -0.073 | -0.172 | -0.078 | -0.003 | -0.015 | -0.003 | -0.006 | -0.006 | -0.004 | -0.064 | -0.002 | -0.032 | -0.056 | -0.09 | -0.097 | -0.112 | -0.095 | -0.15 | -0.089 | -0.042 | -0.162 | -0.057 | -0.122 | -0.224 | -0.254 | -0.476 | -0.367 | -0.387 | -0.364 | -0.332 | -0.22 | -0.318 | -0.158 | -0.382 | -0.138 | -0.204 | -0.047 | -0.077 | -0.296 | -0.014 | -0.034 | -0.012 | 0 | -0.026 | -0.064 | -0.075 | -0.077 | -0.18 | -0.022 | -0.03 | -0.067 | -0.008 | 0 | -0.027 | -0.015 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | -0.003 | 0 | 0 | -0.014 | 0 | 0 | 0 | -0.001 | -0.12 | -0.019 | -0.476 | -0.185 | 4.769 | -0.709 | 2.29 | -6.4 | -5.7 | -0.5 | -1.9 | -1.4 | -5.4 | -3.2 | -2.2 | -0.5 | -4.1 | -2.9 | -5 | -5.6 | -2.43 | -3.05 |
Acquisitions Net
| 0 | 0 | 6.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.282 | 0 | 0 | -0.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.763 | 0 | 0 | -14.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.513 | 0 | 0 | 0 | 0 | 0.259 | -0.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -1.024 | -6.149 | -6.711 | -0.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.5 | 15 | -16.5 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 1.5 | 6.15 | 0.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.987 | 15.752 | 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 | 0.001 | -6.231 | -0.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.282 | 0 | 0 | 0 | 0.222 | 0 | 0 | 0 | 0 | 0.02 | 0.434 | -0.454 | 0 | 1.735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.388 | 0 | 0 | 0 | 0 | 0 | 0 | -0.388 | -1.191 | 0 | -0.453 | 0 | -12.848 | 0 | 9.444 | 0.005 | 0 | -1.2 | -0.003 | -0.2 | 0.006 | -0.006 | 0.289 | -2.676 | -8.497 | -13.469 | 1.298 | -0.009 | 52.28 | -20.548 | -1.356 | -34.667 | 6.4 | 2.3 | 17.3 | -41.7 | 23.4 | -23 | 47 | -3 | 22 | 14.2 | 5 | -22.5 | 12.5 | 22.07 | -9.28 |
Investing Cash Flow
| 0.465 | -0.005 | -6.255 | -0.327 | -0.036 | -0.073 | -0.172 | -0.078 | -0.003 | -0.015 | -0.003 | -0.006 | -0.006 | -0.004 | -0.064 | -0.002 | -0.032 | -0.056 | -0.09 | -0.097 | -0.112 | -0.095 | -0.15 | -0.089 | -0.042 | -0.162 | -0.057 | -0.122 | -0.224 | -0.254 | -0.476 | -0.367 | -0.387 | -0.364 | -0.332 | -0.22 | -0.318 | -0.44 | -0.16 | -0.138 | -0.204 | -0.047 | -0.077 | -0.276 | 0.42 | -0.488 | -0.012 | 1.735 | -0.026 | -0.064 | -0.075 | -0.077 | -0.18 | -0.022 | -0.03 | -0.067 | -0.008 | 0 | -0.027 | -0.015 | 0 | -14.764 | 0 | 0 | 0 | 0 | -0.386 | 0 | 0 | -0.002 | 0 | 0 | 0 | -0.388 | -1.191 | 13.853 | -0.453 | 0 | -12.848 | 0 | 9.444 | 0.005 | -0.003 | -1.203 | -0.003 | -0.2 | -0.014 | -0.006 | 0.289 | -2.676 | -8.498 | 17.163 | -15.221 | -15.485 | 52.095 | -15.52 | -2.324 | -32.377 | 0 | -3.4 | 16.8 | -43.6 | 22 | -28.4 | 43.8 | -5.2 | 21.5 | 10.1 | 2.1 | -27.5 | 6.9 | 19.64 | -12.33 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.016 | -0.032 | -0.016 | -0.015 | -0.017 | -0.015 | -0.017 | -0.012 | -0.016 | -0.017 | -0.011 | -0.666 | -0.072 | -0.07 | -0.719 | -0.211 | -0.214 | -0.207 | -0.213 | -0.185 | -0.17 | -0.166 | -0.134 | -0.131 | -0.13 | -0.129 | -0.128 | -0.126 | -0.124 | -0.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.8 | 0 | 0 | -0.8 | -0.3 | 0 | -0.4 | -0.25 | -2.25 | -1 | 0 | 0 | -0.5 | -0.5 | -0.2 | -0.4 | -0.4 | -0.25 | -0.25 | -0.541 | -1.838 | -0.072 | -0.069 | -0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0.004 | 0 | 0.01 | 0 | 0.17 | 0.037 | 0 | 0 | 0.5 | 0.4 | 1.2 | 0.6 | 1.8 | 1.8 | 3.2 | 1.7 | 0 | 0 | 1.1 | 0.8 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0 | 0 | -0.019 | -0.032 | -0.054 | -0.149 | -0.024 | -0.412 | -0.706 | -0.046 | -0.036 | 0 | 0 | 0 | 0 | 0 | -2.73 | 0 | -0.045 | -0.028 | -0.35 | -0.025 | -0.072 | -0.006 | 0 | 0 | 0 | -0.103 | -0.307 | 0 | 0 | -0.219 | -1.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.682 | -0.384 | -0.248 | -16.854 | -1.141 | -0.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 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 | -0.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.063 | 0 | 0 | 0 | -0.063 | -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 |
Other Financing Activities
| 0 | 0 | 0.094 | 0 | -0.017 | -0.015 | -0.017 | -0.012 | -0.016 | 0 | 0.721 | 0 | 0.032 | -0.046 | -0.019 | 0 | 1.975 | -0.186 | 1.042 | 0 | 0 | -0.136 | 0.3 | 0.7 | 0 | -0.129 | 0 | 0 | 0 | -0.124 | -0.081 | 2.73 | 0 | -0.045 | 0 | 0 | 0 | -0.072 | 0.8 | 0 | 0 | -0.8 | 1.127 | -0.327 | 0 | 0.5 | 2 | 0.992 | 0 | 0 | 0.5 | 1 | 0 | -0.4 | 2.082 | 0 | 0 | -0.541 | 4.75 | 0 | 0.5 | -0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.207 | 0 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | 5 | 0 | 0 | 0.063 | 0 | 0 | -0.174 | 1.393 | -0.481 | -0.613 | -0.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0.252 | 0 | -1.4 | 1.4 | -0.3 | -3.2 | -0.3 | -0.3 | -0.1 | -0.4 | -14.8 | -10.7 | 26.3 | -18.1 | -23.27 | -1.73 |
Financing Cash Flow
| 0.016 | -0.032 | -0.016 | -0.015 | -0.017 | -0.015 | -0.017 | -0.012 | -0.016 | -0.017 | -0.011 | -0.666 | -0.04 | -0.07 | -0.719 | -0.211 | 1.761 | -0.226 | -0.245 | -0.239 | -0.319 | -0.19 | -0.246 | -0.137 | -0.176 | -0.165 | -0.128 | -0.126 | -0.124 | -0.124 | -0.081 | -2.73 | 0 | -0.045 | -0.028 | -0.35 | -0.025 | -0.072 | -0.006 | 0 | 0 | -0.8 | -0.403 | -0.327 | -0.4 | 0.25 | -0.469 | -0.008 | 0 | 0 | -0.5 | 0.5 | -0.2 | -0.4 | -0.4 | -0.25 | -0.25 | -0.541 | -0.088 | -0.072 | 0.431 | 2.976 | 0 | 0 | 0 | 0 | -0.207 | 0 | 0 | 0 | 0 | -0.207 | 0 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | 5 | 0 | 0 | -0.063 | 0 | 0 | -0.174 | 1.33 | -0.543 | -0.609 | -0.884 | -0.678 | -0.384 | -0.238 | -16.854 | -0.971 | -0.291 | 0.252 | 0 | -0.9 | 1.8 | 0.9 | -2.6 | 1.5 | 1.5 | 3.1 | 1.3 | -14.8 | -10.7 | 27.4 | -17.3 | -23.17 | -1.73 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.004 | -0.03 | 0.122 | -0.152 | 0.112 | 0.086 | 0.377 | -0.407 | -0.299 | -0.113 | 0.01 | -0.042 | 0.016 | -0.019 | 0.198 | 0.12 | -0.005 | -0.234 | 0.202 | -0.076 | -0.059 | 0.028 | -0.041 | -0.024 | -0.075 | 0.043 | -0.031 | 0.02 | 0.02 | 0.045 | 0.012 | -0.012 | -0.023 | -0.015 | -0.008 | -0.015 | 0.009 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.063 | 0 | 0 | -1.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -133.768 | 0 | 0.007 | 0 | 118.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 |
Net Change In Cash
| 0.978 | -1.383 | -4.756 | -0.07 | 0.082 | -1.137 | 1.469 | 1.218 | -0.117 | -0.823 | 2.79 | 0.482 | 1.242 | 0.181 | 0.604 | -0.649 | 0.292 | -1.684 | 1.472 | -0.482 | -0.257 | -0.488 | 1.588 | 0.543 | 1.053 | -0.692 | 1.616 | -0.679 | -0.578 | -1.791 | 2.01 | 0.202 | 0.598 | -1.678 | 2.454 | -0.955 | -0.648 | -2.164 | 2.071 | 0.9 | 1.893 | -1.771 | 1.047 | 0.009 | 1.117 | -0.542 | -1.949 | 1.135 | -1.701 | 0.532 | -0.609 | 1.649 | 0.373 | -0.017 | 0.473 | -0.012 | 0.729 | -1.587 | 1.18 | 0.015 | 0.365 | -11.166 | -0.353 | -0.42 | -0.223 | 0.052 | 0.277 | 0.049 | -0.002 | 0.036 | 0.035 | 0.271 | 0.002 | -0.476 | -0.589 | 13.07 | -1.481 | -0.229 | -13.401 | -0.307 | 11.026 | -0.932 | -0.71 | -1.58 | -0.448 | -0.636 | -0.465 | 2.595 | 0.248 | -2.323 | -9.717 | 15.416 | -15.341 | -18.187 | 36.634 | -96.487 | 3.82 | -43.189 | 1.7 | 133.5 | 10.5 | -40.9 | 28.3 | -9.4 | 51.7 | -0.3 | 34.9 | 14.8 | -3.3 | -0.5 | -3.7 | 4.33 | -2.77 |
Cash At End Of Period
| 5.712 | 4.734 | 6.117 | 10.873 | 10.943 | 10.861 | 11.998 | 10.529 | 9.311 | 9.428 | 10.251 | 7.461 | 6.979 | 5.737 | 5.556 | 4.952 | 5.601 | 5.309 | 6.993 | 5.521 | 6.003 | 6.26 | 6.748 | 5.16 | 4.617 | 3.564 | 4.256 | 2.64 | 3.319 | 3.897 | 5.688 | 3.678 | 3.476 | 2.878 | 4.556 | 2.102 | 3.057 | 3.705 | 5.869 | 3.798 | 2.898 | 1.005 | 2.776 | 1.729 | 1.72 | 0.603 | 1.145 | 3.094 | 1.959 | 3.66 | 3.128 | 3.737 | 2.088 | 1.715 | 1.732 | 1.259 | 1.271 | 0.542 | 2.129 | 0.949 | 0.934 | 0.569 | 11.735 | 12.088 | 12.508 | 12.731 | 12.679 | 12.402 | 12.353 | 12.355 | 12.319 | 12.284 | 12.013 | 12.011 | 12.487 | 13.076 | 0.006 | 1.487 | 1.716 | 15.117 | 15.424 | 4.398 | 5.33 | 6.04 | 7.62 | 8.068 | 8.704 | 9.169 | 6.574 | 6.326 | 8.649 | 18.366 | 2.95 | 18.291 | 36.478 | -0.156 | 96.331 | 92.511 | 135.7 | 134 | 0.5 | -40.9 | 149.3 | -9.4 | 51.7 | -0.3 | 76.3 | 14.8 | -3.3 | -0.5 | 30.4 | 34.13 | 29.83 |