Auburn National Bancorporation, Inc.
NASDAQ:AUBN
23.915 (USD) • At close December 27, 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
| 1.732 | 1.734 | 1.371 | -3.985 | 1.488 | 1.928 | 1.964 | 4.466 | 1.998 | 1.801 | 2.081 | 1.872 | 1.875 | 2.286 | 2.006 | 2.056 | 1.936 | 1.661 | 1.801 | 2.684 | 2.207 | 2.307 | 2.543 | 2.4 | 1.975 | 2.264 | 2.195 | 1.825 | 2.136 | 1.995 | 1.89 | 2.077 | 1.951 | 1.931 | 2.191 | 1.936 | 1.91 | 2.15 | 1.862 | 1.896 | 1.872 | 1.859 | 1.821 | 1.73 | 1.792 | 1.907 | 1.689 | 1.66 | 1.609 | 2.029 | 1.465 | 1.165 | 1.367 | 1.457 | 1.549 | 0.878 | 1.244 | 1.607 | 1.617 | 0.203 | 1.023 | 0.932 | 0.246 | 0.947 | 1.972 | 1.867 | 1.851 | 1.78 | 1.749 | 1.711 | 1.678 | 1.547 | 1.661 | 1.733 | 1.644 | 1.73 | 1.626 | 1.535 | 1.579 | 1.873 | 1.603 | 1.499 | 1.535 | 1.441 | 1.318 | 1.317 | 1.342 | 1.447 | 1.494 | 1.21 | 0.903 | 0.595 | 1.061 | 1.206 | 1.717 | 0.513 | 0.698 | 0.879 | 0.924 | 0.5 | 0.5 | 0.9 | 1 | 0.9 | 1 | 0.6 | 0.9 | 0.8 | 0.8 | 0.9 | 0.6 | 0.8 | 0.6 |
Depreciation & Amortization
| 0.5 | 0.468 | 0.434 | 0.422 | 0.42 | 0.435 | 0.423 | 0.43 | 0.467 | 0.387 | 0.244 | 0.277 | 0.338 | 0.332 | 0.297 | 0.33 | 0.347 | 0.531 | 0.458 | 0.452 | 0.257 | 0.236 | 0.212 | 0.226 | 0.245 | 0.25 | 0.217 | 0.244 | 0.236 | 0.252 | 0.284 | 0.324 | 0.332 | 0.296 | 0.248 | 0.303 | 0.318 | 0.303 | 0.242 | 0.223 | 0.191 | 0.184 | 0.182 | 0.188 | 0.191 | 0.215 | 0.233 | 0.228 | 0.206 | 0.195 | 0.208 | 0.169 | 0.187 | 0.155 | 0.154 | 0.312 | 0.203 | 0.254 | 0.133 | 0.192 | 0.186 | 0.185 | 0.142 | 0.793 | 0.084 | 0.108 | 0.067 | 0.072 | 0.098 | 0.115 | 0.154 | 0.181 | 0.189 | 0.211 | 0.285 | 0.339 | 0.373 | 0.366 | 0.36 | 0.392 | 0.398 | 0.482 | 0.467 | 0.542 | 0.681 | 0.544 | 0.502 | 0.282 | 0.54 | 0.017 | 0.254 | -0.081 | 0.136 | 0.131 | 0.141 | 0.055 | 0.446 | -0.019 | 0.023 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0 | 0.1 | 0.2 | -0.1 | 0.2 | 0.1 | 0.2 | 0 | 0.2 |
Deferred Income Tax
| 0 | 0 | 0 | -0.195 | 0 | 0 | 0 | 0.686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.153 | 0 | 0 | 0 | 0.071 | 0 | 0 | 0 | 0.356 | 0 | 0 | 0 | 0.461 | 0 | 0 | 0 | 0.62 | 0 | 0 | 0 | 0.786 | 0 | 0 | 0 | 1.537 | 0 | 0 | 0 | 0.624 | 0 | 0 | 0 | -0.368 | 0 | 0 | 0 | -0.777 | 0 | 0 | 0 | -2.19 | 0 | 0 | 0 | -0.668 | 0 | 0 | 0 | 0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.035 | 0.541 | 0.845 | -2.078 | 0.701 | -0.123 | 1.882 | -1.766 | 0.189 | -0.629 | -1.322 | 0.796 | -0.364 | -3.19 | 0.606 | 1.461 | -0.588 | 0.024 | -1.596 | 0.156 | 0.476 | -0.481 | 0.347 | 0.042 | -0.19 | -0.135 | -0.775 | 0.468 | 0.428 | -0.578 | -1.263 | 0.292 | 0.574 | -0.135 | -0.005 | -0.737 | 0.304 | 0.041 | -0.125 | -7.753 | 7.229 | 0.315 | 0.199 | -1.905 | 0.403 | 1.273 | 0.507 | -0.713 | 0.95 | 1.078 | -0.8 | 0.808 | 3.65 | -1.132 | -2.086 | 0.749 | -0.511 | -0.739 | -0.339 | -2.098 | -1.402 | 1.051 | -2.2 | -0.611 | 0.521 | 0.288 | -0.879 | 1.481 | -1.055 | 0.791 | -1.415 | -1.026 | -1.664 | -1.046 | -2.464 | 2.867 | 0.041 | 0.941 | -2.824 | 3.59 | -0.551 | -0.271 | -0.001 | -2.411 | 0.021 | 0.759 | 0.488 | 0.892 | -1.446 | 0.181 | -0.047 | -10.278 | 0.295 | 0.486 | 0.663 | -0.726 | -0.47 | 0.007 | -0.335 | 0 | -0.6 | -0.4 | 0.2 | 0.5 | -0.3 | 3.1 | -13 | -0.1 | 0.3 | 0.3 | -0.4 | 0.4 | -0.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.035 | -0.099 | -0.102 | -2.078 | 0.701 | -0.123 | 1.882 | -1.766 | 0.189 | -0.629 | -1.322 | 0.796 | -0.364 | -3.19 | 0.606 | 1.461 | -0.588 | 0.024 | -1.596 | 0.156 | 0.476 | -0.481 | 0.347 | 0.042 | -0.19 | -0.135 | -0.775 | 0.468 | 0.428 | -0.578 | -1.263 | 0.292 | 0.574 | -0.135 | -0.005 | -0.737 | 0.304 | 0.041 | -0.125 | -7.753 | 7.229 | 0.315 | 0.199 | -1.905 | 0.403 | 1.273 | 0.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.749 | -0.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.1 | -13 | -0.1 | 0.3 | 0.3 | -0.4 | 0.4 | -0.2 |
Other Non Cash Items
| -0.314 | 1.023 | 1.429 | 7.921 | 0.709 | 0.244 | 0.622 | -0.876 | 1.894 | 0.612 | 1.004 | 0.416 | 1.697 | 0.121 | 2.955 | 1.729 | -1.311 | -0.258 | 1.147 | -1.049 | 1.242 | -0.287 | -0.554 | 1.199 | 0.854 | -0.547 | 1.464 | -0.912 | 0.945 | 0.174 | 0.938 | -0.898 | 0.89 | 0.982 | -1.103 | 2.178 | 0.708 | -0.109 | -1.203 | 1.451 | 4.161 | -5.724 | 1.374 | 1.759 | 3.32 | 0.912 | -1.039 | 3.5 | 2.913 | -4.672 | 3.461 | 0.185 | 1.191 | 0.232 | 4.286 | -0.452 | -0.094 | 0.757 | 1.534 | -0.118 | 6.636 | -1.49 | 3.129 | -1.09 | -0.307 | -0.553 | -0.157 | 0.055 | -0.162 | -0.187 | -0.184 | -2.071 | 1.944 | -1.731 | 0.073 | -3.672 | 2.205 | 0.275 | 0.137 | 0.976 | 0.139 | 0.13 | 0.152 | 1.587 | 0.13 | -0.559 | 0.204 | 3.91 | 0.027 | 0.543 | 0.653 | -0.231 | 0.474 | 0.375 | -0.47 | 2.404 | 0.273 | 0.474 | 0.315 | -2.8 | 1.1 | 0.4 | 0.1 | -0.7 | 0.3 | -3.6 | 13 | 0.1 | 0.1 | 0 | 0.1 | -1.2 | 5.3 |
Operating Cash Flow
| 1.883 | 2.83 | 3.211 | 1.241 | 3.318 | 2.484 | 4.891 | 2.254 | 4.548 | 2.171 | 2.007 | 3.361 | 3.546 | -0.451 | 5.864 | 5.576 | 0.384 | 1.958 | 1.81 | 2.345 | 4.182 | 1.775 | 2.548 | 4.324 | 2.884 | 1.832 | 3.101 | 1.964 | 3.745 | 1.843 | 1.849 | 2.335 | 3.747 | 3.074 | 1.331 | 4.451 | 3.24 | 2.385 | 0.776 | -3.132 | 13.453 | -3.366 | 3.576 | 2.318 | 5.706 | 4.307 | 1.39 | 6.415 | 5.678 | -1.37 | 4.334 | 3.078 | 6.395 | 0.712 | 3.903 | 4.717 | 0.842 | 1.879 | 2.945 | -4.117 | 6.443 | 0.678 | 1.317 | 1.154 | 2.27 | 1.71 | 0.882 | 3.388 | 0.63 | 2.43 | 0.233 | -1.369 | 2.13 | -0.833 | -0.462 | 1.264 | 4.245 | 3.116 | -0.747 | 6.83 | 1.589 | 1.841 | 2.153 | 1.159 | 2.15 | 2.061 | 2.535 | 6.532 | 0.615 | 1.952 | 1.763 | -9.994 | 1.966 | 2.198 | 2.051 | 2.246 | 0.947 | 1.341 | 0.927 | -2.2 | 1.1 | 1 | 1.5 | 0.9 | 1 | 0.2 | 1.1 | 0.7 | 1.4 | 1.3 | 0.5 | 0 | 5.9 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.05 | -0.837 | -1.043 | -0.248 | -0.13 | -0.035 | -0.005 | -1.509 | -1.481 | -3.51 | -0.549 | -6.888 | -5.361 | -2.349 | -5.577 | -6.828 | -1.155 | -0.268 | -0.104 | -0.205 | -0.145 | -0.013 | -1.446 | -0.07 | -0.134 | -0.016 | -0.02 | -0.069 | -0.934 | -0.589 | -0.026 | -0.033 | -1.116 | -0.05 | -0.007 | -0.345 | -0.774 | -0.185 | -0.23 | -0.725 | 0 | -0.019 | 0 | 0.516 | -0.045 | -0.034 | -0.437 | -0.421 | -0.388 | -0.379 | -0.361 | -0.757 | -0.516 | -0.286 | -0.009 | -0.071 | 0 | -0.051 | -0.024 | -0.001 | -0.01 | -0.047 | -0.766 | -0.4 | -1.697 | -0.106 | -0.007 | -0.027 | -0.177 | -0.63 | -0.137 | 0 | -1.779 | -0.482 | -0.002 | -25.546 | -0.027 | 0 | -0.037 | -0.085 | -0.014 | -0.015 | -0.032 | 0 | -0.008 | -0.054 | -0.115 | 0 | -0.21 | -0.125 | -0.168 | 0 | -0.188 | -0.184 | -0.178 | -0.101 | -0.018 | -0.007 | -0.072 | 0 | -0.1 | -0.1 | -0.2 | -0.1 | -0.2 | 0 | -0.1 | 0 | 0 | -0.4 | -0.1 | 0 | -0.1 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.222 | 0 | 0 | 0 | 0 | 0 | 0 | -0.115 | 0 | -8.162 | -20.415 | 17.015 | 0 | 10.909 | 0 | 4.276 | 0 | -3.85 | -14.11 | 9.822 | -3.785 | 0 | -6.457 | 0.338 | -3.908 | 3.504 | 0.775 | -4.468 | -4.685 | -14.036 | -11.718 | 6.227 | -8.446 | 0 | -8.738 | 0 | -2.164 | 0 | -0.493 | 6.652 | -8.499 | 0.388 | 0.379 | 8.499 | 0.757 | 0.516 | 0.286 | 0.009 | 0.603 | 0 | 2.989 | -6.102 | 5.105 | -12.588 | 0 | -5.452 | 0.4 | 1.697 | 0.106 | 0.007 | 0.027 | 0.177 | 0.63 | 0.137 | 0 | 1.779 | 0.482 | 0.002 | 25.546 | 0.027 | 0 | 0.037 | 0.085 | 0.014 | 0.015 | 0.032 | 0 | 0.008 | 0.054 | 0.115 | 0 | 0.21 | 0.125 | 0.168 | 0 | 0.188 | 0.184 | 0.178 | 0.101 | 0.018 | 0.007 | 0.072 | 0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0 | 0.1 | 0 | 0 | 0.4 | 0.1 | 0 | 0.1 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.222 | -15.33 | -37.278 | -40.498 | -39.99 | -41.137 | -37.888 | -56.409 | -36.972 | -49.396 | -42.571 | -48.747 | -26.631 | -21.373 | -24.865 | -8.974 | -0.551 | -2.166 | -1.778 | -15.346 | -1.063 | -6.763 | -12.775 | -38.559 | -34.938 | -59.392 | -2.041 | -1.123 | -0.503 | -2.612 | -3.041 | -1.596 | -7.335 | -36.67 | -19.056 | -15.217 | -23.526 | 0 | -51.626 | -48.297 | -33.35 | -12.131 | -27.641 | -57.23 | -52.651 | -28.308 | -95.074 | -24.073 | -77.114 | -96.225 | -81.175 | -105.033 | -31.219 | -37.388 | -93.963 | -126.17 | -31.639 | -13.376 | -29.824 | -44.815 | -56.617 | -13.33 | -12.02 | -23.456 | -36.035 | -9.428 | -15.179 | -29.094 | -9.833 | -12.473 | -13.235 | -36.85 | -21.996 | -15.901 | -31.304 | -46.968 | -95.122 | -37.185 | -100.854 | -74.425 | -41.116 | -33.501 | -39.035 | -12.763 | -36.726 | -29.904 | -14.395 | -38.815 | -7.061 | -16.693 | -10.881 | -20.867 | -8.4 | -10.9 | -2.9 | -8 | -19.8 | -5.3 | -13.2 | -8.6 | -3.8 | -3.1 | -2 | -16.3 | -12.2 | 2 |
Sales Maturities Of Investments
| 6.823 | 5.933 | 6.836 | 122.221 | 6.907 | 6.174 | 6.296 | 11.91 | 9.301 | 10.047 | 19.523 | 19.883 | 15.52 | 14.059 | 24.145 | 22.112 | 29.791 | 21.572 | 9.575 | 40.968 | 20.688 | 19.62 | 10.264 | 6.397 | 7.771 | 8.088 | 9.187 | 7.036 | 18.672 | 9.638 | 7.973 | 33.46 | 25.138 | 20.074 | 10.848 | 7.353 | 7.283 | 8.938 | 7.76 | 6.526 | 47.892 | 26.362 | 10.119 | 7.786 | 10.164 | 41.285 | 35.753 | 35.084 | 35.638 | 51.37 | 56.062 | 36.526 | 45.589 | 123.758 | 18.483 | 74.628 | 109.036 | 83.278 | 107.834 | 31.576 | 55.43 | 98.446 | 67.011 | 52.504 | 16.651 | 22.291 | 43.918 | 30.227 | 23.655 | 9.568 | 30.027 | 23.981 | 16.724 | 13.978 | 10.545 | 9.163 | 11.508 | 19.439 | 32.292 | 17.144 | 34.227 | 23.884 | 42.918 | 25.774 | 42.153 | 77.098 | 60.752 | 33.379 | 23.783 | 8.587 | 21.789 | 15.799 | 10.239 | 19.108 | 38.68 | 5.588 | 2.82 | 1.583 | 10.264 | 1.4 | 4.4 | 6.5 | 7.7 | 9.4 | 9.4 | 9.5 | 2.8 | 12.5 | 1.4 | 3.2 | 15.8 | 12.8 | -0.8 |
Other Investing Activites
| 12.299 | -4.565 | 0.032 | -11.899 | -22.381 | -15.225 | -0.33 | -26.402 | -33.163 | -11.861 | 29.842 | -5.686 | 3.764 | 4.92 | 0.267 | 10.796 | 0.035 | 0.116 | 0.685 | 4.036 | 0.394 | -3.45 | 0.032 | -16.611 | 0.13 | 1.223 | -0.02 | 0.097 | -12.387 | 0.06 | -0.013 | 0.025 | 0.492 | 0.153 | 0.025 | 0.04 | 0.22 | 0.657 | 0.883 | 1.158 | -8.435 | 1.89 | 6.714 | -0.225 | 8.474 | 1.684 | 1.468 | -0.96 | -0.168 | -17.142 | -9.637 | 2.888 | -6.277 | -7.093 | 4.534 | 0.291 | -0.686 | 0.136 | 0.435 | 0.374 | -0.037 | -4.658 | 0.258 | -14.373 | -10.165 | -14.536 | -9.093 | -5.71 | -14.867 | -19.967 | -0.915 | 2.298 | 9.147 | -12.919 | 0.913 | 1.668 | -7.97 | -11.193 | -9.239 | 6.142 | -5.883 | -4.802 | -3.004 | -4.44 | 5.377 | 0.425 | 0.337 | -3.243 | 11.07 | 3.793 | -5.397 | -1.234 | -3.803 | 3.542 | -8.297 | -0.971 | 4.003 | 2.694 | -5.123 | 1.4 | -9.1 | -21.6 | -12.7 | -8.1 | -6.4 | -13 | -5.6 | -8.7 | -4.7 | -7 | -5.9 | 1.3 | -16.7 |
Investing Cash Flow
| 19.072 | -5.187 | -4.513 | 110.074 | -15.604 | -9.086 | 5.961 | -16.001 | -40.673 | -42.602 | 8.318 | -32.681 | -27.214 | -21.258 | -37.689 | -10.892 | -28.887 | -41.566 | -21.576 | 18.168 | 10.473 | -8.708 | 4.152 | -10.835 | 1.751 | -6.593 | 3.623 | 2.216 | -1.412 | -10.123 | -30.287 | -5.394 | -31.374 | 18.911 | 5.275 | 1.86 | -9.919 | -5.349 | 13.044 | -8.822 | 2.787 | 0.439 | 1.616 | -17.613 | 18.593 | -9.184 | -4.861 | -8.146 | 23.339 | 6.587 | -2.667 | -13.237 | 11.004 | 21.591 | -1.056 | -1.663 | 12.125 | 5.177 | -2.89 | 5.835 | 5.407 | -0.222 | -65.119 | 6.492 | -6.89 | -22.069 | -9.99 | -32.1 | -4.542 | -22.419 | 5.656 | -9.756 | 16.443 | -14.12 | -17.636 | 0.998 | -8.936 | -4.989 | -13.798 | 1.29 | 12.443 | -12.223 | -7.055 | -73.788 | 10.345 | -23.331 | -13.336 | -10.98 | 1.351 | -26.656 | 3.628 | -22.161 | -23.467 | 8.256 | -8.432 | -2.444 | -9.87 | -6.605 | -15.726 | -5.6 | -15.6 | -18 | -13 | -18.5 | -2.3 | -16.7 | -11.4 | 0 | -6.4 | -5.8 | -6.4 | 1.9 | -15.5 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.362 | 0 | 0 | 0 | 0 | -11.016 | -5.541 | -11.046 | -10.425 | 0 | 0 | -0.103 | -41.713 | -0.004 | -0.005 | -0.005 | -8.004 | -15.004 | -5.386 | -5.303 | -0.004 | -0.006 | -0.003 | -5.005 | -0.005 | -6.893 | 20.622 | 3.034 | -8.781 | 41.293 | -13.409 | 14.089 | -17.458 | 0 | -6.536 | 3.193 | 3.586 | -2.351 | 1.515 | -0.096 | -4.968 | 6.247 | -0.304 | -0.546 | -4.587 | 50.369 | 3.803 | 1.907 | -9.261 | 1.824 | 7.915 | -0.147 | -7.884 | 7.785 | 4.94 | -5.799 | 3.681 | 4.861 | 1.165 | -3.49 | -2.155 | 5.6 | 7.9 | -1.5 | -3.2 | 6.1 | 2.8 | 10.9 | 11.8 | -0.9 | 1 | -1.9 | -2.5 | -2.2 | 2.8 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0.001 | 0.002 | 0.001 | 0 | 0 | 0.001 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.13 | -0.035 | -0.064 | -0.044 | -0.129 | -0.211 | -0.12 | -0.299 | -0.57 | -0.75 | 0 | 0 | 0 | 0 | 0 | 2.721 | -0.224 | -0.35 | -2.147 | 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 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | -0.023 | 0 | -0.023 | -0.044 | -0.002 | 0 | 0 | 0 | -1.146 | 0 | 0 | -1.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.943 | -0.944 | -0.943 | -0.943 | -0.943 | -0.945 | -0.945 | -0.929 | -0.929 | -0.93 | -0.932 | -0.916 | -0.917 | -0.922 | -0.927 | -0.91 | -0.909 | -0.909 | -0.91 | -0.892 | -0.892 | -0.893 | -0.898 | -0.874 | -0.875 | -0.875 | -0.874 | -0.838 | -0.838 | -0.838 | -0.838 | -0.82 | -0.819 | -0.82 | -0.82 | -0.801 | -0.802 | -0.801 | -0.802 | -0.783 | -0.784 | -0.785 | -0.782 | -0.766 | -0.764 | -0.766 | -0.764 | -0.747 | -0.746 | -0.748 | -0.746 | -0.728 | -0.729 | -0.729 | -0.728 | -0.71 | -0.711 | -0.71 | -0.711 | -0.692 | -0.692 | -0.693 | -0.693 | -0.674 | -0.68 | -0.681 | -0.681 | -0.691 | -0.646 | -0.653 | -0.653 | -0.602 | -0.604 | -0.605 | -0.606 | -0.551 | -0.555 | -0.557 | -0.557 | -0.481 | -0.482 | -0.484 | -0.486 | -0.467 | -0.467 | -0.467 | -0.467 | -0.428 | -0.428 | -0.428 | -0.428 | -0.389 | -0.388 | -0.392 | -0.392 | -0.392 | -0.392 | -0.392 | -0.392 | -0.4 | -0.4 | -0.3 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 | -0.2 | -0.2 | -0.1 | -0.2 | -0.1 |
Other Financing Activities
| -44.681 | 45.219 | 3.457 | -68.614 | 13.434 | 11.262 | -11.241 | -27.663 | -26.294 | -14.891 | 24.045 | 39.41 | 31.286 | 43.067 | 41.744 | 16.128 | -5.755 | 83.645 | 22.939 | 1.178 | -17.564 | 0.337 | 14.771 | 5.299 | -2.543 | -19.689 | -20.114 | 24.096 | -9.704 | -8.008 | 11.424 | -16.123 | 5.305 | 10.268 | 13.271 | -1.18 | 8.852 | 16.221 | 4.614 | 12.974 | -2.4 | -2.857 | 18.146 | 19.043 | -18.28 | 9.921 | 22.016 | 7.135 | -14.66 | 3.001 | 21.673 | 10.674 | -18.6 | -3.332 | 23.803 | 4.615 | -2.709 | -3.089 | 15.626 | -11.308 | -19.306 | 5.404 | 58.826 | 12.153 | -15.139 | 2.959 | 44.858 | -17.493 | 19.6 | -2.74 | 23.57 | -2.212 | -10.996 | 18.915 | 16.354 | -7.818 | 15.894 | 3.085 | 14.495 | -15.258 | -9.294 | 2.478 | 17.28 | 18.892 | -1.865 | 8.894 | 12.934 | -2.427 | 1.994 | 16.441 | 10.375 | 11.716 | 14.402 | 22.96 | 4.949 | -3.094 | 4.679 | -5.75 | 25.085 | 7.6 | 13.7 | 22.1 | 17.8 | 10.5 | -5.9 | 2.4 | 2.5 | 2 | 2.1 | 4 | -0.8 | 5.5 | 20.5 |
Financing Cash Flow
| -45.624 | 44.275 | 2.514 | -69.557 | 12.361 | 10.282 | -12.25 | -28.636 | -27.352 | -16.032 | 22.993 | 38.195 | 29.799 | 41.395 | 40.817 | 15.218 | -6.659 | 82.737 | 22.029 | 0.286 | -18.679 | -0.901 | 11.726 | 4.425 | -3.418 | -20.558 | -20.988 | 23.258 | -10.542 | -8.846 | 10.586 | -16.943 | 4.486 | 9.448 | 12.451 | -1.981 | 8.05 | 15.42 | -1.55 | 12.191 | -3.184 | -3.642 | 17.365 | 7.263 | -24.583 | -1.89 | 10.827 | 6.389 | -15.404 | 2.152 | -20.786 | 9.942 | -19.334 | -4.066 | 15.072 | -11.099 | -8.806 | -9.109 | 14.911 | -12.029 | -20.001 | -0.315 | 58.085 | 3.887 | 4.781 | 5.312 | 35.396 | 22.883 | 4.629 | 10.458 | 5.226 | -3.605 | -18.411 | 21.46 | 19.093 | -11.335 | 16.488 | 2.325 | 8.88 | -9.492 | -10.558 | 1.289 | 11.986 | 68.736 | 1.47 | 10.333 | 3.207 | -1.888 | 9.48 | 15.866 | 2.063 | 19.027 | 18.882 | 16.769 | 8.055 | 1.375 | 5.452 | -9.632 | 22.537 | 12.8 | 21.2 | 20.3 | 14.4 | 16.4 | -3.3 | 13.1 | 14.1 | 1 | 2.9 | 1.9 | -3.4 | 3.1 | 23.2 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 11.5 | 17.6 | 1.3 | 16.5 | 10.3 | 0 | 5 | 4.5 | 5.9 | 0 | 9.6 |
Net Change In Cash
| -24.669 | 41.918 | 1.212 | 41.758 | 0.075 | 3.68 | -1.398 | -42.383 | -63.477 | -56.463 | 33.318 | 8.875 | 6.131 | 19.686 | 8.992 | 9.902 | -35.162 | 43.129 | 2.263 | 20.799 | -4.024 | -7.834 | 18.426 | -2.086 | 1.217 | -25.319 | -14.264 | 27.438 | -8.209 | -17.126 | -17.852 | -20.002 | -23.141 | 31.433 | 19.057 | 4.33 | 1.371 | 12.456 | 12.27 | 0.237 | 13.056 | -6.57 | 22.558 | -8.032 | -0.284 | -6.767 | 7.356 | 4.658 | 13.613 | 7.369 | -19.119 | -0.217 | -1.935 | 18.237 | 17.919 | -8.045 | 4.161 | -2.053 | 14.966 | -10.311 | -8.151 | 0.141 | -5.717 | 11.533 | 0.161 | -15.047 | 26.288 | -5.829 | 0.717 | -9.531 | 11.115 | -14.731 | 0.161 | 6.508 | 0.995 | -9.073 | 11.797 | 0.451 | -5.665 | -1.372 | 3.474 | -9.093 | 7.084 | -3.893 | 13.965 | -10.937 | -7.594 | -6.336 | 11.447 | -8.837 | 7.454 | -13.129 | -2.618 | 27.222 | 1.675 | 1.176 | -3.471 | -14.896 | 7.738 | 5 | 6.7 | 20.3 | 14.4 | 16.4 | -3.3 | 13.1 | 14.1 | 1.7 | 2.9 | 1.9 | -3.4 | 5 | 23.2 |
Cash At End Of Period
| 89.83 | 114.499 | 72.581 | 71.369 | 29.611 | 29.536 | 25.856 | 27.254 | 69.637 | 133.114 | 189.577 | 156.259 | 147.384 | 141.253 | 121.567 | 112.575 | 102.673 | 137.835 | 94.706 | 92.443 | 71.644 | 75.668 | 83.502 | 65.076 | 67.162 | 65.945 | 91.264 | 105.528 | 78.09 | 86.299 | 103.425 | 121.277 | 141.279 | 164.42 | 132.987 | 113.93 | 109.6 | 108.229 | 95.773 | 83.503 | 83.266 | 70.21 | 76.78 | 54.222 | 62.254 | 62.538 | 69.305 | 61.949 | 57.291 | 43.678 | 36.309 | 55.428 | 55.645 | 57.58 | 39.343 | 21.424 | 29.469 | 25.308 | 27.361 | 12.395 | 22.706 | 30.857 | 30.716 | 36.433 | 24.9 | 24.739 | 39.786 | 13.498 | 19.327 | 18.61 | 28.141 | 16.875 | 31.606 | 31.444 | 24.936 | 23.942 | 33.015 | 21.218 | 20.767 | 26.431 | 27.803 | 24.329 | 33.422 | 26.338 | 30.231 | 16.265 | 27.202 | 34.796 | 41.133 | 29.686 | 38.523 | 31.069 | 44.198 | 46.816 | 19.594 | 17.919 | 16.743 | 20.214 | 35.111 | 27.4 | 22.4 | 15.7 | 23.9 | 16.4 | -3.3 | 13.1 | 29 | 1.7 | 2.9 | 1.9 | 23.8 | 5 | 23.2 |