Black Hills Corporation
NYSE:BKH
60.78 (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 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 31.9 | 22.8 | 127.9 | 79.6 | 45.383 | 26.544 | 117.38 | 76.054 | 37.834 | 35.846 | 121.024 | 74.324 | 48.162 | 28.287 | 100.487 | 80.496 | 40.349 | 24.694 | 97.224 | 72.872 | 15.395 | 17.693 | 107.362 | 91.604 | 21.801 | 27.167 | 138.977 | 71.32 | 31.598 | 25.311 | 80.146 | 27.829 | 14.131 | 0.669 | 40.002 | -14.176 | -9.943 | -55.886 | 47.894 | 34.007 | 26.836 | 19.82 | 48.118 | 19.007 | 23.124 | 30.518 | 43.197 | 30.934 | 34.623 | -12.323 | 35.271 | 16.228 | -10.525 | 7.752 | 26.91 | 33.52 | 12.39 | -8.659 | 31.434 | 32.403 | -3.853 | 24.581 | 25.625 | -98.818 | 164.91 | 22.197 | 16.791 | 23.756 | 17.465 | 25.051 | 32.5 | 27.891 | 22.199 | 12.368 | 18.561 | 29.112 | -23.903 | 14.89 | 15.661 | 19.415 | 17.102 | 11.437 | 9.698 | 7.854 | 22.387 | 16.602 | 14.121 | 16.075 | 17.395 | 13.751 | 14.008 | 4.712 | 16.236 | 34.552 | 32.05 | 19.404 | 16.322 | 8.061 | 9.061 | 10.6 | 9.7 | 7.8 | 9 | 0.1 | 9.6 | 7.6 | 8.5 | 8.4 | 8.6 | 6.8 | 8.6 | 8.2 | 8.2 | 5.9 | 8 | 7 | 7 | 5.6 | 6 | 6.6 | 7 | 4.4 | 5.8 |
Depreciation & Amortization
| 69.3 | 66.6 | 65.9 | 65.6 | 64.878 | 35.831 | 61.643 | 126.318 | 64.019 | 64.128 | 60.463 | 63.893 | 61.004 | 61.073 | 57.269 | 55.044 | 59.986 | 61.084 | 56.402 | 59.054 | 73.907 | 54.141 | 51.028 | 50.056 | 49.711 | 54.604 | 48.59 | 60.473 | 54.118 | 51.138 | 48.647 | 112.846 | 62.575 | 72.501 | 44.407 | 123.289 | 100.749 | 161.092 | 39.002 | 39.394 | 44.959 | 38.758 | 36.083 | 38.764 | 34.566 | 22.482 | 34.781 | 38.082 | 20.102 | 69.416 | 38.559 | 48.517 | 36.974 | 35.939 | 31.987 | 0.58 | 41.716 | 58.09 | 28.395 | 0 | 0 | 0 | 33.325 | 0 | 0 | 0 | 25.644 | 0 | 0 | 0 | 23.168 | 0 | 0 | 0 | 20.889 | 0 | 0 | 0.054 | 23.519 | 0 | 0 | 0 | 22.272 | 0 | 0 | 0 | 20.511 | 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 |
Deferred Income Tax
| 3 | 19.9 | 16.7 | 9.286 | 6.911 | -5.655 | 14.858 | 9.53 | 2.202 | -0.602 | 14.462 | 1.417 | 5.152 | 0.539 | 0.153 | 9.589 | 2.101 | 4.525 | 21.876 | 13.639 | 2.446 | 2.333 | 19.602 | -9.843 | 7.023 | 4.011 | -25.43 | 16.32 | 13.519 | 8.958 | 42.195 | -2.361 | 5.972 | 0.027 | 32.579 | -5.22 | -14.531 | -28.325 | 22.048 | 20.995 | 12.493 | 9.561 | 25.953 | 8.919 | 18.258 | 16.066 | 20.541 | 10.998 | 17.518 | -6.883 | 18.083 | 7.32 | -5.429 | 6.03 | 25.679 | -13.16 | 38.444 | -9.57 | 3.492 | 34.579 | 5.185 | 5.406 | -5.427 | -74.488 | 61.719 | 5.997 | 8.83 | 21.401 | 1.956 | -5.79 | 13.842 | 1.191 | 20.233 | 6.781 | 5.028 | 9.055 | -26.708 | 3.717 | 5.551 | 8.042 | 10.862 | 6.396 | 3.886 | 36.357 | -49.911 | 6.909 | 2.965 | -1.166 | 30.105 | 4.291 | -0.159 | 8.204 | 2.315 | 1.511 | -2.238 | 0.628 | 1.528 | -0.828 | 0.609 | 2.5 | 0.4 | -0.3 | -0.3 | -3.3 | 0.3 | 0.3 | 0.2 | 1.6 | 0.1 | 0.2 | 0.6 | 0.8 | 0.2 | 0.3 | 0.6 | 0.4 | 1.2 | 0 | 0.5 | 1.1 | 0.7 | 0.5 | 0.2 |
Stock Based Compensation
| 2.8 | 3 | 2.4 | 2.437 | 0.252 | 2.5 | 1.8 | 1.821 | 2.945 | 0.196 | 3.638 | 2.41 | 2.201 | 1.787 | 3.257 | 2.677 | 1.583 | 0.822 | 0.291 | 3.763 | 1.239 | 3.797 | 3.296 | 4.846 | 2.323 | 3.012 | 2.209 | 0.032 | 1.005 | 3.498 | 3.091 | 1.761 | 2.07 | 2.593 | 4.461 | 1.208 | -0.23 | 1.015 | 2.083 | 2.351 | 0.07 | 3.192 | 3.716 | 3.495 | 2.204 | 3.118 | 3.778 | 2.297 | 2.705 | 1.452 | 1.817 | 0.712 | 1.672 | 0.889 | 2.37 | 2.941 | 0.937 | 0.982 | 0.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -126.2 | 114.8 | 11.4 | 12.202 | 25.419 | 192.868 | 132.284 | -66.745 | -52.665 | 98.973 | 53.86 | -70.821 | -4.245 | 40.195 | -557.566 | -37.369 | -1.734 | 33.83 | 6.091 | -41.389 | 7.533 | 33.804 | -16.763 | -31.587 | -8.288 | 49.501 | -1.065 | -36.674 | -18.121 | 27.741 | -26.666 | -49.798 | -47.696 | 9.767 | 9.749 | -34.744 | 52.99 | 22.58 | 28.984 | -22.011 | -8.101 | 3.696 | -27.211 | 3.179 | -18.112 | 5.025 | 5.553 | -28.62 | 14.047 | 42.333 | -18.329 | -17.18 | -61.781 | 26.799 | 19.373 | 2.995 | -104.725 | 7.367 | 27.194 | -102.002 | -14.447 | 8.281 | 138.864 | 17.33 | -39.252 | -53.41 | -6.266 | -22.558 | 74.047 | -63.882 | 40.607 | 27.511 | -0.514 | -5.033 | 24.66 | -7.736 | -27.941 | -0.862 | 44.001 | 17.555 | -38.128 | -62.445 | 51.474 | -154.118 | 57.044 | 15.35 | -4.243 | 65.533 | -10.092 | -6.027 | 4.685 | 2.379 | -11.204 | -11.332 | 44.159 | -3.83 | -13.501 | -1.498 | -1.921 | 7.9 | -6.3 | -5 | 11.9 | -3.9 | -5.1 | -1.1 | 4 | 0.7 | -2.7 | -1.6 | 2.5 | 7.6 | 0.3 | -6 | -3.7 | 2.5 | -4.8 | -0.7 | 0.9 | 0.4 | 3.6 | -3.1 | 0.8 |
Accounts Receivables
| 6.8 | 128.4 | -11.3 | -98.264 | 35.944 | 238.091 | 28.729 | -248.728 | 8.639 | 126.882 | -71.241 | -140.518 | 8.835 | 100.112 | -11.599 | -86.803 | 2.658 | 36.197 | 8.171 | 242.013 | 316.146 | 232.882 | -15.857 | 15.44 | 354.104 | 437.433 | -25.113 | -41.075 | 166.341 | 136.134 | 41.052 | -56.905 | 54.573 | 1,059.351 | 27.559 | -442.63 | 55.026 | -30.371 | 47.947 | 132.215 | 358.881 | 381.953 | -78.576 | -9.577 | 376.121 | 358.851 | -9.166 | 286.576 | 328.626 | 490.225 | 9.439 | -33.833 | -14.909 | 80.145 | -35.605 | -60.197 | -85.119 | 69.829 | 24.044 | -78.232 | -7.6 | 40.725 | 123.993 | 0 | 0 | 0 | -17.972 | 0 | 0 | 0 | 26.965 | 0 | 0 | 0 | 115.76 | 0 | 0 | 0 | 20.651 | 0 | 0 | 0 | 12.329 | 0 | 0 | 0 | -82.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -29 | -1.4 | 30.4 | 7.854 | -29.476 | -3.1 | 76.122 | 13.002 | -81.412 | -41.988 | 34.995 | -5.759 | -33.922 | -11.958 | 15.932 | 13.66 | -18.408 | -11.719 | 19.222 | 6.178 | -19.037 | -14.476 | 29.387 | 5.461 | -26.872 | -12.704 | 31.196 | 9.471 | -27.28 | -14.725 | 22.445 | 6.265 | -22.888 | -8.1 | 25.822 | 3.579 | -16.6 | -5.471 | 25.689 | 12.685 | -24.562 | -14.977 | 22.291 | 6.752 | -21.462 | -9.579 | 18.519 | 3.258 | -19.524 | 1.781 | 20.828 | -33.977 | -29.955 | -37.17 | 79.717 | 15.079 | -20.448 | -41.651 | 21.755 | -23.21 | -8.728 | -33.9 | 65.838 | 61.907 | -4.892 | -64.864 | 22.374 | -6.68 | 39.955 | -26.782 | 11.838 | -1.911 | -21.061 | 7.289 | 7.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.6 | -17.8 | -59.6 | 76.6 | 14.889 | -74.156 | -127.233 | 83.442 | 30.093 | -15.708 | -8.422 | 30.754 | 39.546 | -36.038 | -23.602 | 35.795 | 51.949 | -19.788 | -43.297 | 48.53 | 24.127 | -65.874 | -41.689 | 91.909 | 9.79 | -25.245 | -71.149 | 73.249 | 12.07 | -14.059 | -99.482 | 61.96 | -16.732 | -17.322 | -68.101 | 4.185 | 61.039 | -21.642 | -44.652 | 30.334 | 10.671 | -54.052 | 29.074 | 39.11 | 2.965 | -13.102 | -13.637 | 11.329 | 32.973 | -12.647 | -42.368 | 42.398 | 4.337 | -4.524 | -73.302 | 52.067 | 28.716 | -25.295 | -24.716 | 48.745 | 10.171 | -28.079 | -83.994 | 0 | 0 | 0 | -6.233 | 0 | 0 | 0 | 1.804 | 0 | 0 | 0 | -103.131 | 0 | 0 | 0 | 16.028 | 0 | 0 | 0 | 38.966 | 0 | 0 | 0 | 78.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -57.5 | 5.6 | 51.9 | 26.012 | 4.062 | 32.033 | 154.666 | 85.539 | -9.985 | 29.787 | 98.528 | 44.702 | -18.704 | -11.921 | -538.297 | -0.021 | -37.933 | 29.14 | 21.995 | -338.11 | -313.703 | -118.728 | 11.396 | -144.397 | -345.31 | -349.983 | 64.001 | -78.319 | -169.252 | -79.609 | 9.319 | -61.118 | -62.649 | -1,024.162 | 24.469 | 400.122 | -46.475 | 80.064 | 33.993 | -197.245 | -353.091 | -309.228 | 0 | -33.106 | -375.736 | -331.145 | 9.837 | -329.783 | -328.028 | -437.026 | -6.228 | 8.232 | -21.254 | -11.652 | 48.563 | -3.954 | -27.874 | 4.484 | 6.111 | -49.305 | -8.29 | 29.535 | 33.027 | -44.577 | -34.36 | 11.454 | -4.435 | -15.878 | 34.092 | -37.1 | 0 | 29.422 | 20.547 | -12.322 | 4.648 | -7.736 | -27.941 | -0.862 | 7.322 | 17.555 | -38.128 | -62.445 | 0.179 | -154.118 | 57.044 | 15.35 | -1.078 | 65.533 | -10.092 | -6.027 | 4.685 | 2.379 | -11.204 | -11.332 | 44.159 | -3.83 | -13.501 | -1.498 | -1.921 | 7.9 | -6.3 | -5 | 11.9 | -3.9 | -5.1 | -1.1 | 4 | 0.7 | -2.7 | -1.6 | 2.5 | 7.6 | 0.3 | -6 | -3.7 | 2.5 | -4.8 | -0.7 | 0.9 | 0.4 | 3.6 | -3.1 | 0.8 |
Other Non Cash Items
| 121.3 | 30.5 | 183.8 | 19.223 | 8.138 | 24.211 | 0.796 | -56.415 | -2.078 | -20.842 | 10.674 | 8.972 | -6.861 | 4.032 | 10.314 | 11.967 | 8.168 | -7.918 | 10.085 | 11.499 | -4.224 | 2.118 | 11.368 | 5.013 | -4.549 | 2.531 | 6.594 | -2.64 | -25.558 | -0.617 | -0.573 | 5.509 | -35.15 | -1.119 | 7.139 | -8.226 | -17.57 | 2.445 | 11.476 | 9.564 | -10.935 | 0.71 | 11.439 | -0.501 | -5.659 | 10.944 | 1.382 | -6.387 | 3.973 | -13.361 | 20.664 | -38.42 | 63.599 | -6.663 | 4.952 | -4.885 | -6.991 | 6.861 | -2.585 | 34.595 | 37.802 | 7.637 | -12.952 | 221.532 | -148.552 | 12.795 | 7.464 | 23.749 | 27.118 | 37.051 | 5.813 | 28.691 | 25.847 | 19.133 | 17.558 | 15.46 | 72.42 | 6.843 | 45.13 | 7.16 | 31.857 | 21.294 | 20.989 | 39.406 | 117.436 | 19.949 | 22.404 | 23.607 | 17.466 | 9.231 | 20.071 | 21.439 | 15.635 | 12.046 | 6.932 | 19.695 | 7.254 | 8.079 | 5.407 | 12.7 | 1.6 | 7.5 | 6 | 21.3 | 4.8 | 5.9 | 5.5 | 6.8 | 4.7 | 5.4 | 5.3 | 5.8 | 7.6 | 6 | 5.6 | 6.6 | 4.3 | 3.7 | 5.1 | 9.1 | 4.7 | 3.2 | 3.9 |
Operating Cash Flow
| 102.1 | 230.6 | 233.4 | 188.348 | 150.981 | 276.326 | 328.745 | 90.514 | 52.257 | 177.909 | 264.121 | 80.195 | 105.413 | 135.913 | -386.086 | 122.404 | 110.453 | 117.037 | 191.969 | 119.438 | 96.296 | 113.886 | 175.893 | 110.089 | 68.021 | 140.826 | 169.875 | 108.831 | 56.561 | 116.029 | 146.84 | 95.786 | 1.902 | 84.438 | 138.337 | 62.131 | 111.465 | 102.921 | 151.487 | 84.3 | 65.322 | 75.737 | 98.098 | 72.863 | 54.381 | 88.153 | 109.232 | 47.304 | 92.968 | 80.634 | 96.065 | 17.177 | 24.51 | 70.746 | 111.271 | 21.991 | -18.229 | 55.071 | 88.919 | -0.425 | 24.687 | 45.905 | 200.335 | 65.556 | 38.825 | -12.421 | 53.681 | 46.348 | 120.586 | -7.57 | 92.715 | 85.284 | 67.765 | 33.249 | 73.397 | 45.891 | -6.132 | 24.668 | 110.422 | 52.172 | 21.693 | -23.318 | 86.135 | -70.501 | 146.956 | 58.81 | 35.304 | 104.049 | 54.874 | 21.246 | 38.605 | 36.734 | 22.982 | 36.777 | 80.903 | 35.897 | 11.603 | 13.814 | 13.156 | 33.7 | 5.4 | 10 | 26.6 | 14.2 | 9.6 | 12.7 | 18.2 | 17.5 | 10.7 | 10.8 | 17 | 22.4 | 16.3 | 6.2 | 10.5 | 16.5 | 7.7 | 8.6 | 12.5 | 17.2 | 16 | 5 | 10.7 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -188.1 | -166.2 | -176.2 | -133.83 | -160.031 | -142.634 | -119.105 | -138.063 | -172.499 | -157.024 | -136.779 | -179.643 | -178.373 | -173.174 | -146.302 | -231.411 | -187.68 | -176.431 | -171.882 | -225.839 | -274.851 | -173.56 | -144.126 | -179.392 | -121.384 | -86.776 | -69.972 | -69.872 | -92.37 | -94.459 | -69.309 | -140.685 | -134.244 | -115.969 | -83.885 | -106.01 | -142.999 | -88.949 | -117.523 | -108.195 | -112.997 | -93.693 | -83.609 | -115.264 | -92.255 | -83.291 | -63.939 | -87.715 | -112.607 | -81.155 | -67.652 | -112.202 | -102.633 | -103.319 | -122.544 | -148.798 | -152.768 | -89.825 | -81.29 | -101.758 | -81.506 | -92.336 | -71.272 | -109.572 | -92.314 | -52.747 | -74.289 | -101.583 | -48.399 | -72.831 | -38.558 | -154.63 | -3.619 | -60.517 | -89.684 | -49.876 | -24.977 | -35.47 | -28.305 | -25.402 | -27.013 | -25.015 | -13.544 | -12.441 | -30.872 | -21.802 | -25.238 | -58.128 | -65.026 | -52.18 | -57.74 | 74.083 | -216.647 | -207.053 | -28.862 | -29.858 | -44.809 | -45.339 | -14.849 | -51.1 | -22 | -15.9 | -15.2 | -11.2 | -5.8 | -7.3 | -3 | -6 | -13 | -6.5 | -2.8 | -9.7 | -7.3 | -5 | -2.4 | -9.2 | -9.5 | -12.8 | -16.7 | -41.7 | -31.4 | -19.9 | -7.7 |
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 | 8.08 | -1,132.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.326 | 0 | 0 | 108.837 | 0 | 0 | 0 | 0 | 2.25 | 0 | 0 | 0 | 0 | 0 | 0 | 51.878 | -0.541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116.16 | 0 | 0 | 0 | 2.213 | 0 | 0 | -67.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.183 | -3.617 | 0 | -23.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 | 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 | -0.929 | -23.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.95 | -0.185 | -7.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.546 | -1.795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.3 | -2.1 | -2.6 | -0.9 | -0.6 | -1.1 | -11.5 | -9.2 | -11 | -8.2 | -6.5 | -6.2 | -27.7 | -3.3 | -0.2 | -9.7 | -8.2 | -2.7 | -0.6 | -7.8 | -14.3 | -12.6 | -7.5 | -7.5 |
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 | 0.583 | 0 | 0 | 0 | 62 | 0 | 6.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.927 | 1.14 | 1.365 | 5.082 | 6.2 | 3.3 | 9 | 4.5 | 1.9 | 0.6 | 7.3 | 3.9 | 11.7 | 11.7 | 3.7 | 2.3 | 26.9 | 3.2 | 3.1 | 3 | 6.5 | 7.8 | 8.6 | 14 | 19.2 | 6.6 | 11.5 | 9.7 |
Other Investing Activites
| -3.2 | 2.4 | -0.7 | 0.915 | 1.618 | -1.233 | 17.6 | 0.504 | -2.437 | 3.483 | -1.065 | -0.481 | 4.004 | 9.661 | 0.078 | -0.529 | 7.681 | -0.21 | -1.202 | 2.901 | -1.124 | 1.29 | -0.901 | -4.686 | 3.139 | -2.267 | 19.918 | 8.596 | -0.228 | 0.163 | -0.185 | 11.139 | -0.211 | -0.32 | -0.329 | -13.719 | -6.537 | -0.304 | -0.348 | -22.631 | 22.972 | 0.226 | -3.22 | 2.625 | 0.84 | 0.976 | 1.03 | 1.904 | 247.612 | 2.99 | 0.281 | -7.943 | 0.252 | 0.013 | 0.786 | 11.135 | 0.034 | 4.854 | -2.865 | -16.643 | 6.798 | 26.981 | 8.035 | 10.89 | -99.573 | -33.332 | 0.951 | 1.624 | 0.275 | -1.695 | 0.895 | -40.088 | -78.888 | 0.46 | 42.709 | -14.586 | 0.516 | 109.494 | -1.385 | -5.036 | -0.021 | 1.636 | 1.529 | -3.111 | 178.005 | -0.897 | -5.801 | -35.05 | -1.751 | 0 | 0 | -163.209 | -39.572 | -9.889 | -0.578 | -36.834 | 24.437 | -2.932 | -21.505 | -52.5 | 0.1 | 0 | 0 | 0.1 | 0 | 0.1 | -0.1 | -0.1 | 0.3 | -0.3 | 0.1 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | -0.1 | 0.1 | 0.1 | -0.1 | 0 | 0 |
Investing Cash Flow
| -191.3 | -163.8 | -176.9 | -132.915 | -158.413 | -143.867 | -101.505 | -137.559 | -174.936 | -153.541 | -137.844 | -180.124 | -174.369 | -163.513 | -146.224 | -231.94 | -179.999 | -176.641 | -173.084 | -222.938 | -275.975 | -172.27 | -145.027 | -184.078 | -118.245 | -89.972 | -73.554 | -61.276 | -92.598 | -94.296 | -69.494 | -129.546 | -134.455 | -108.209 | -1,216.532 | -119.729 | -149.536 | -89.253 | -117.871 | -130.826 | -90.025 | -93.467 | -86.829 | -112.639 | -91.415 | -82.315 | -62.909 | -87.137 | 135.005 | -78.165 | 41.466 | -120.145 | -101.798 | -103.306 | -121.758 | -135.413 | -90.734 | -84.971 | -78.05 | -118.401 | -74.708 | -65.355 | -11.359 | -99.223 | -190.937 | -86.264 | -80.628 | -99.959 | -48.124 | -74.526 | -37.663 | -78.558 | -82.507 | -60.057 | -46.975 | -62.249 | -24.461 | 74.024 | -97.021 | -30.438 | -27.034 | -23.379 | -12.015 | -15.552 | 147.133 | -22.699 | -31.039 | -103.361 | -70.394 | -48.634 | -82.764 | -89.126 | -256.219 | -216.942 | -29.44 | -69.619 | -19.232 | -46.906 | -31.272 | -96.2 | -20.7 | -9.5 | -11.6 | -9.8 | -6.3 | -11.4 | -8.4 | -5.4 | -9.2 | -9.6 | -6.6 | -10.5 | -7.4 | -2.1 | -9.1 | -11 | -4.3 | -4.9 | -10.4 | -36.7 | -37.5 | -15.9 | -5.5 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -450 | -450 | 0 | -525 | -450 | 0 | -185.6 | -30.29 | -166.3 | -6.43 | -78.7 | -87.655 | -607 | -18.17 | -219.606 | -1.434 | -1.436 | -1.436 | -4.291 | -601.436 | -1.436 | -301.435 | -1.436 | -277.116 | -510.936 | -43.835 | -48.536 | -1.436 | -51.436 | -51.435 | -1.436 | -197.136 | -1,121.436 | -182.036 | -69.3 | -150.5 | -121.31 | -348.6 | -50.1 | -109 | -143.05 | -94.6 | -69.3 | -463.576 | -100.394 | -301.849 | -112.237 | -317.73 | -7.229 | -8.521 | -178.35 | -263.513 | -129.117 | -262.897 | -174.155 | -301.376 | -264.062 | -181.271 | -83.217 | -772.149 | -79.977 | -211.279 | -224.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 108.6 | 41.8 | 31.2 | 10.92 | 52.691 | 27.289 | 27.4 | 70.017 | -0.068 | 16.304 | 3.791 | 56.002 | 22.94 | 40.037 | 0 | -0.038 | -0.119 | 0.114 | 99.321 | -0.003 | 29.602 | 51.81 | 19.949 | 299.755 | 0.005 | 0.702 | 0.372 | 0.846 | 0.597 | 0.794 | 2.171 | 13.929 | 50.2 | 49.669 | 7.821 | 536.305 | 0.782 | 0.703 | 0.999 | 0.858 | 0.7 | 0.812 | 0.881 | 0.748 | 1.036 | 1.339 | 1.231 | 0.891 | 2.325 | 0.746 | 0.764 | 120.842 | 0.762 | 0.832 | 0.605 | 0.173 | 0.792 | 0.759 | 1.522 | 2.481 | 0.785 | 0.789 | 0.764 | 0.072 | 0.227 | 0.386 | 1.998 | 0.927 | 1.197 | 2.025 | 146.638 | 0.499 | 1.327 | 0.996 | 1.237 | -0.61 | 6.611 | 6.17 | 0.041 | 0.353 | 0.632 | 0.406 | 2.64 | 1.867 | 1.309 | 118.593 | 1.304 | 1.774 | -1.722 | 1.054 | 3.978 | 0.863 | 2.594 | 164.606 | 0.78 | -0.396 | 3.513 | 0.199 | 0.538 | 0 | 0.1 | 0.1 | 0.2 | 0 | 0.1 | 0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0 | 0.8 | 0.8 | 0.8 |
Common Stock Repurchased
| 0 | 0 | 0 | -1,085.6 | 0 | 0 | 0 | 0 | -166.3 | 0 | 0 | 0 | 702.675 | -4.19 | 0 | 149.72 | 84.32 | 80.875 | -30.375 | 754.6 | 192.4 | 337.85 | -20.97 | 99.2 | 600.8 | 0 | 0 | 0 | 0 | 0 | 0 | 217.3 | 1,192.936 | 28.713 | 754.059 | 109.4 | 133.45 | 376.76 | 77.7 | 160 | 182.15 | 127.3 | 86.8 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 56.453 | 247.142 | 206 | 354 | 210 | 403 | 383 | 160 | 108.5 | 880.569 | 159.954 | 248.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.7 | 0.2 | -0.3 | -3.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -46.5 | -44.9 | -44.4 | -42.654 | -42.332 | -41.7 | -41.4 | -40.85 | -38.714 | -38.603 | -38.533 | -38.066 | -35.865 | -35.578 | -35.514 | -35.44 | -33.559 | -33.538 | -32.902 | -32.868 | -30.827 | -30.62 | -30.332 | -30.282 | -25.43 | -25.435 | -25.444 | -25.41 | -23.79 | -23.79 | -23.754 | -22.323 | -21.982 | -21.728 | -21.537 | -18.154 | -18.158 | -18.144 | -18.148 | -17.418 | -17.415 | -17.404 | -17.399 | -16.909 | -16.904 | -16.892 | -16.882 | -16.358 | -16.321 | -16.307 | -16.276 | -16.033 | -13.639 | -15.159 | -14.371 | -14.136 | -14.129 | -14.113 | -14.089 | -13.813 | -13.796 | -13.789 | -13.753 | -13.474 | -13.459 | -13.455 | -13.275 | -13.232 | -12.85 | -12.841 | -11.377 | -11.006 | -10.995 | -10.991 | -10.968 | -10.759 | -10.59 | -10.454 | -10.409 | -10.067 | -10.067 | -10.06 | -10.016 | -9.679 | -9.619 | -9.633 | -8.094 | -7.79 | -7.793 | -7.784 | -7.749 | -19.299 | -7.323 | -7.149 | -6.28 | -16.391 | -6.29 | -5.876 | -5.87 | -5.6 | -5.7 | -5.7 | -5.6 | -5.4 | -5.4 | -5.5 | -5.4 | -5.1 | -5.1 | -5.2 | -5.1 | -5 | -4.9 | -5 | -5 | -4.8 | -4.8 | -4.9 | -4.8 | -4.7 | -4.8 | -4.7 | -4.7 |
Other Financing Activities
| -135 | -11.7 | -6.6 | -6.216 | -10.972 | -4.612 | -9.5 | 58.084 | 495.791 | -1.624 | -83.998 | 80.869 | -4.594 | 33.31 | 794.616 | -3.745 | -4.161 | -8.862 | -6.132 | -19.91 | -3.529 | -4.696 | -6.503 | -6.665 | -12.687 | -4.477 | -7.048 | -18.737 | 113.183 | 53.729 | -54.383 | -11.72 | -21.006 | 218.984 | -2.409 | -1.759 | -5.062 | -0.562 | -1.9 | 21.365 | -0.44 | -1.322 | -2.451 | 513.717 | 136.3 | 329.8 | 78.5 | 141.3 | -5.666 | 5.591 | -2.758 | -1.481 | -0.012 | -0.159 | -0.014 | -0.776 | -1.696 | -7.465 | -0.463 | -3.042 | -1.615 | -3.982 | 1.065 | 63.144 | 276.993 | 76.466 | 33.065 | 65.945 | -19.783 | 54.872 | -149.603 | -6.628 | 25.46 | 33.738 | -0.935 | 8.955 | 26.914 | -101.409 | 0.09 | -27.456 | -9.517 | -30.886 | -48.031 | -3.148 | -90.764 | -133.877 | -8.945 | 10.361 | 45.467 | 21.972 | 84.466 | 48.759 | 254.113 | -31.366 | 18.786 | 63.32 | 8.864 | 38.21 | 21.169 | 72.4 | 19.1 | 0.8 | -0.1 | 3.5 | 1 | -3.5 | -0.6 | -1.6 | 0.7 | 0.1 | -0.9 | -1.2 | -0.3 | 0.2 | -0.4 | -4.5 | 8.5 | 1.4 | -5.5 | 29.5 | 18.9 | 11.5 | 7.6 |
Financing Cash Flow
| -522.9 | 435.2 | -19.8 | -562.95 | 449.387 | -19.037 | -209.1 | 56.938 | 124.409 | -30.353 | -118.74 | 98.805 | 78.156 | 15.409 | 539.496 | 109.063 | 45.045 | 37.153 | 25.621 | 100.383 | 186.21 | 52.909 | -39.292 | 84.892 | 51.752 | -73.045 | -80.656 | -45.583 | 37.957 | -21.496 | -79.573 | 0.05 | 78.712 | 93.602 | 668.634 | 475.292 | -10.298 | 10.157 | 8.551 | 55.805 | 21.945 | 14.786 | -1.469 | 33.98 | 20.038 | 12.398 | -49.388 | -191.897 | -20.891 | -18.491 | -140.167 | 86.957 | 63.994 | 76.617 | 22.065 | 86.885 | 103.905 | -42.09 | 12.253 | 94.046 | 65.351 | 20.239 | -235.946 | 49.742 | 263.761 | 63.397 | 21.788 | 53.64 | -31.436 | 44.056 | -14.342 | -17.135 | 15.792 | 23.743 | -10.666 | -2.414 | 22.935 | -105.693 | -10.278 | -37.17 | -18.952 | -40.54 | -55.407 | -10.96 | -99.074 | -24.917 | -15.735 | 4.345 | 35.952 | 15.242 | 80.695 | 30.323 | 249.384 | 126.091 | 13.286 | 46.533 | 6.087 | 32.533 | 15.837 | 65.1 | 13.7 | -5.1 | -9.7 | -1.7 | -4.3 | -9 | -5.8 | -6.6 | -4.3 | -5 | -5.9 | -6.1 | -5.1 | -4.7 | -5.2 | -9.1 | 3.8 | -3.3 | -10.1 | 24.8 | 14.9 | 7.6 | 3.7 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0.015 | -406.184 | -77.586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.062 | 0 | 0 | 0 | -15.674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.012 | 0 | 0 | -4.766 | 0 | 0 | 0 | 0 | 0.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0.1 | -0.1 | 0 | 0 | 0.1 | -0.2 | 0.2 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0.1 | -0.1 | 0 | 0 |
Net Change In Cash
| -612.1 | 502 | 36.7 | -507.502 | 441.955 | 113.417 | 18.145 | 9.893 | 1.73 | -5.985 | 7.537 | -1.124 | 9.2 | -12.191 | 7.186 | -0.473 | -24.501 | -22.451 | 44.506 | -3.117 | 6.531 | -5.475 | -8.426 | 10.903 | 1.528 | -22.191 | 15.665 | 1.91 | 1.92 | 0.237 | -2.227 | -49.384 | -53.841 | 69.831 | -409.561 | 417.694 | -48.369 | 23.825 | 42.167 | 9.279 | -2.758 | -2.944 | 9.8 | -5.796 | -16.996 | 18.236 | -3.065 | -231.73 | 207.082 | -16.022 | -2.636 | -16.011 | -13.294 | 44.057 | 11.578 | -26.537 | -5.058 | -71.99 | 23.122 | -24.78 | 15.33 | 0.789 | -46.97 | 16.075 | 111.649 | -35.288 | -5.159 | 0.029 | 41.026 | -38.04 | 40.71 | -10.409 | 1.05 | -3.065 | 15.756 | -18.772 | -7.658 | -7.001 | 3.123 | -15.436 | -24.293 | -87.249 | 18.713 | -97.013 | 190.249 | 11.194 | -11.47 | 5.033 | 20.432 | -11.856 | 36.536 | -22.069 | 16.147 | -54.074 | 64.749 | 12.811 | -1.542 | -0.559 | -2.279 | 2.6 | -1.5 | -4.7 | 5.3 | 2.8 | -1.1 | -7.7 | 4 | 5.6 | -3 | -3.6 | 4.5 | 5.8 | 3.7 | -0.6 | -3.8 | -3.5 | 7.1 | 0.4 | -8 | 5.4 | -6.7 | -3.3 | 8.9 |
Cash At End Of Period
| 19.6 | 631.7 | 129.7 | 93 | 600.502 | 158.547 | 45.13 | 26.985 | 17.092 | 15.362 | 21.347 | 13.81 | 14.934 | 5.734 | 17.925 | 10.739 | 11.212 | 35.713 | 58.164 | 13.658 | 16.775 | 10.244 | 15.719 | 24.145 | 13.242 | 11.714 | 33.905 | 15.42 | 13.51 | 11.59 | 11.353 | 13.58 | 62.964 | 116.805 | 46.974 | 456.535 | 38.841 | 87.21 | 63.385 | 21.218 | 11.939 | 14.697 | 17.641 | 7.841 | 13.637 | 30.633 | 12.397 | 15.462 | 247.192 | 40.11 | 56.132 | 58.768 | 74.779 | 88.073 | 44.016 | 32.438 | 58.975 | 64.033 | 136.023 | 112.901 | 137.681 | 122.351 | 121.562 | 168.532 | 152.457 | 40.808 | 76.096 | 81.255 | 81.226 | 40.2 | 78.24 | 37.53 | 47.939 | 46.889 | 49.954 | 34.198 | 52.97 | 60.628 | 67.629 | 64.506 | 79.942 | 104.235 | 191.484 | 172.771 | 269.784 | 79.535 | 68.341 | 79.811 | 74.778 | 54.346 | 66.202 | 29.666 | 51.735 | 35.588 | 89.662 | 24.913 | 12.102 | 13.644 | 14.203 | 16.5 | 13.9 | 15.4 | 20.1 | 14.8 | 12 | 13.1 | 20.8 | 16.8 | 11.2 | 14.2 | 17.8 | 13.3 | 7.5 | 3.8 | 4.4 | 8.2 | 11.7 | 4.6 | 4.2 | 12.2 | 6.8 | 13.5 | 16.8 |