Camden National Corporation
NASDAQ:CAC
47.06 (USD) • At close November 7, 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
| 11.992 | 13.272 | 8.475 | 9.787 | 12.389 | 12.727 | 15.351 | 14.267 | 15.026 | 16.795 | 16.491 | 14.64 | 18.143 | 19.74 | 18.278 | 16.775 | 10.94 | 13.493 | 15.238 | 14.488 | 13.204 | 14.273 | 13.977 | 14.057 | 12.217 | 12.82 | -3.173 | 11.339 | 10.234 | 10.076 | 10.902 | 10.903 | 9.928 | 8.334 | 1.692 | 6.456 | 7.193 | 5.611 | 6.088 | 6.451 | 6.316 | 5.715 | 4.424 | 6.366 | 6.331 | 5.662 | 4.178 | 6.255 | 6.412 | 6.583 | 5.839 | 6.929 | 7.07 | 6.339 | 6.426 | 7.441 | 5.586 | 5.313 | 5.227 | 6.328 | 5.004 | 6.214 | 10.054 | -8.02 | 7.107 | 6.194 | 5.56 | 4.998 | 4.943 | 4.782 | 4.944 | 5.136 | 5.259 | 4.937 | 5.591 | 5.492 | 5.456 | 4.841 | 4.767 | 5.256 | 4.95 | 4.52 | 5.36 | 4.748 | 4.495 | 4.325 | 4.66 | 4.572 | 3.759 | 4.06 | 3.315 | 4.48 | 4.003 | 3.62 | 3.318 | 4.024 | 3.323 | 3.194 | 2.3 | 2.7 | 2.6 | 2.6 | 2.6 | 2.5 | 2.3 | 2.2 | 2.4 | 2.3 | 2.3 | 2.1 | 2.12 | 2.14 | 2.1 |
Depreciation & Amortization
| 0.958 | 0.954 | 1.054 | 0.971 | 0.975 | 0.963 | 1.008 | 1.02 | 1.032 | 1.055 | 1.093 | 1.116 | 1.063 | 1.091 | 1.149 | 1.128 | 1.094 | 1.139 | 1.178 | 1.165 | 1.155 | 1.098 | 1.101 | 1.12 | 1.148 | 1.121 | 1.364 | 1.418 | 1.4 | 1.388 | 1.404 | 1.517 | 1.505 | 1.903 | 1.928 | 0.972 | 0.969 | 1.051 | 1.139 | 1.027 | 0.802 | 1.231 | 0.991 | -0.21 | 1.725 | 1.648 | 1.588 | 1.348 | 1.251 | 1.177 | 1.229 | 1.008 | 0.939 | 1.104 | 0.774 | 1.017 | 1.124 | 0.851 | 0.862 | 0.783 | 0.829 | 0.792 | 1.482 | 0.177 | 0.692 | 0.774 | 1.198 | 0.32 | 0.359 | 0.369 | 0.415 | 0.36 | 0.424 | 0.434 | 0.806 | 0.504 | 0.496 | 0.467 | 0.544 | 0.527 | 0.661 | 0.457 | 1.459 | 0.614 | 0.298 | 0.481 | 1.795 | 0.497 | 0.426 | 0.411 | 1.365 | 0.371 | 0.421 | 0.388 | 0.479 | 0.232 | 0.264 | 0.396 | 0.2 | 0.7 | 0 | 0 | 0.4 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.23 | 0.13 | 0.41 | 0.2 | 0.17 |
Deferred Income Tax
| 0 | 0 | 1.307 | 6.766 | 0.339 | 0 | 1.785 | 0 | 0 | 0 | 0 | -21.822 | 17.538 | -6.158 | -2.997 | 28.877 | -25.028 | 1.041 | -1.374 | -0.423 | 0.712 | 0.578 | -0.137 | -1.017 | 0.384 | -0.954 | -0.906 | -0.878 | 0.757 | 0.058 | -0.743 | 0.112 | 2.189 | 0.618 | 1.97 | 0.747 | 0.766 | 0.907 | 1.007 | 0 | 0 | 0 | 0.492 | 1.797 | 0.374 | 0.236 | -6.66 | 0.681 | 9.228 | -2.199 | 0 | 2.159 | -0.911 | 6.68 | -2.054 | -1.182 | 1.862 | 1.975 | 2.99 | 0 | 0 | -8.174 | 15.324 | 0 | 0 | 0 | -0.275 | 0 | 0 | -0.031 | -0.172 | 0 | 0 | -0.04 | 0.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.92 | 0.782 | 0.843 | 0.543 | 0.948 | 0.459 | 0.514 | 0.522 | 0.893 | 0.624 | 0.374 | 0.493 | 0.811 | 0.703 | 0.412 | 0.422 | 0.53 | 0.421 | 0.521 | 0.429 | 0.477 | 0.458 | 0.283 | 0.394 | 0.58 | 0.431 | 0.334 | 0.319 | 0.45 | 0.366 | 0.476 | 0.479 | 0.705 | 0.337 | 0.294 | 0.132 | 0.212 | 0.198 | 0.146 | 0.022 | 0.255 | 0.176 | 0.256 | 0.181 | -0.014 | 0.173 | 0.183 | 0.183 | 0.042 | 0.13 | 0.432 | 0.25 | 0.205 | 0.138 | 0.186 | 0.387 | 0.118 | 0.118 | 1.072 | 0 | 0 | 0.093 | 0.25 | 0 | 0 | 0 | 0.275 | 0 | 0 | 0 | 0.172 | 0 | 0 | 0.04 | 0.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.26 | 3.726 | -28.295 | 27.897 | 9.702 | -2.926 | 0.199 | -2.568 | 3.128 | 25.246 | 5.489 | 26.61 | -25.174 | 22.487 | -24.295 | -5.988 | 29.279 | -33.88 | 7.609 | -4.527 | -13.668 | -17.001 | -10.804 | 4.295 | 2.063 | 4.368 | 12.064 | -2.485 | 0.465 | 3.263 | 2.313 | 3.428 | 5.556 | -1.301 | -2.515 | -1.983 | -1.865 | 0.73 | -0.618 | -1.145 | -0.023 | -1.464 | 1.207 | -2.137 | -1.08 | 0.582 | 4.29 | -1.339 | 1.528 | 1.141 | 0.484 | 0.951 | -1.289 | -0.519 | 7.702 | -0.691 | -5.719 | 2.604 | -9.675 | -0.663 | -4.775 | 2.662 | -7.661 | -1.297 | -3.589 | 1.588 | -1.42 | 0.909 | -1.072 | 0.754 | -1.418 | -0.175 | -3.655 | 3.074 | -1.449 | 1.047 | -1.068 | -0.241 | 1.029 | -1.015 | 0.248 | 0.102 | -0.254 | 1.683 | -1.967 | 0.44 | 3.535 | -5.281 | -0.125 | -0.14 | 2.533 | -0.526 | -0.371 | 1.084 | -2.145 | 0.16 | -2.567 | 0.836 | -0.8 | 1.6 | 0.4 | 0.5 | 4.1 | 0.9 | -2.6 | -5.2 | 0.7 | 0.9 | 34.6 | -169.8 | 0.1 | 0.2 | 0 |
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 | -0.537 | 0.828 | 0.154 | -0.445 | 0.158 | 0.157 | -0.009 | -0.09 | -0.544 | 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 | 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 | 0.3 | -1 | 0.1 | 0.2 | 0 |
Other Working Capital
| 4.89 | 6.46 | -28.295 | 27.897 | 9.702 | -2.926 | 0.199 | -2.568 | 3.128 | 25.246 | 5.489 | 1.52 | -0.794 | 22.487 | 2.245 | -5.988 | 0.239 | -4.84 | 7.609 | -4.527 | -13.668 | -17.001 | -10.804 | 4.295 | 2.063 | 4.368 | 12.064 | -2.485 | 0.465 | 3.263 | 2.313 | 3.428 | 5.556 | -1.301 | -2.515 | -1.983 | -1.865 | 0.73 | -0.618 | -1.145 | -0.023 | -1.464 | 1.744 | -2.965 | -1.234 | 1.027 | 4.132 | -1.496 | 1.537 | 1.231 | 1.028 | 0.407 | -1.289 | -0.519 | 7.702 | -0.691 | -5.719 | 2.604 | -9.675 | -0.663 | -4.775 | 2.662 | -7.661 | -1.297 | -3.589 | 1.588 | -1.42 | 0.909 | -1.072 | 0.754 | -1.418 | -0.175 | -3.655 | 3.074 | -1.449 | 1.047 | -1.068 | -0.241 | 1.029 | -1.015 | 0.248 | 0.102 | -0.254 | 1.683 | -1.967 | 0.44 | 3.535 | -5.281 | -0.125 | -0.14 | 2.533 | -0.526 | -0.371 | 1.084 | -2.145 | 0.16 | -2.567 | 0.836 | -0.8 | 1.6 | 0.4 | 0.5 | 4.1 | 0.9 | -2.6 | -5.2 | 0.7 | 0.9 | 34.3 | -168.8 | -0.1 | -0.2 | 0 |
Other Non Cash Items
| 3.538 | 1.155 | 3.715 | 1.181 | -7.209 | 3.293 | 1.611 | 1.959 | 6.686 | -0.97 | 7.607 | 6.12 | 10.066 | 24.195 | 31.615 | -27.659 | -3.307 | -15.209 | 6.849 | -1.975 | -3.545 | -4.048 | 6.367 | 3.522 | -2.273 | -0.729 | 6.26 | -1.191 | -4.531 | 9.943 | 10.062 | -0.485 | -7.106 | -5.618 | -9.202 | 0.771 | -0.626 | -0.49 | 0.014 | 1.188 | 0.806 | 0.753 | 1.357 | 1.545 | -0.873 | -1.301 | 5.864 | 0.218 | 0.067 | 0.18 | -5.802 | 0.082 | 0.022 | 0.084 | 1.946 | -1.029 | 0.68 | 0.37 | -0.3 | 17.912 | -4.603 | 0.093 | -11.767 | 15.314 | 0.746 | 0.354 | 0.464 | 0.057 | 0.08 | 0.164 | 0.601 | 0.601 | 0.586 | 0.592 | 0.436 | -0.098 | 0.566 | 0.452 | 0.706 | -1.556 | -0.684 | 0.165 | 8.565 | -10.012 | 0.579 | 0.42 | 0.41 | 0.777 | 1.877 | 0.556 | 1.243 | 3.028 | 2.478 | 9.263 | -0.181 | -4.027 | 3.108 | -1.835 | 0.8 | 1.7 | 5.5 | -2.3 | -8.2 | 1.1 | -4.8 | -4.3 | -1.6 | -1.9 | -38.21 | 170.86 | -1.09 | 0.93 | -0.54 |
Operating Cash Flow
| 18.832 | 17.759 | -12.901 | 47.145 | 17.144 | 14.516 | 20.468 | 15.2 | 26.765 | 42.75 | 31.054 | 27.157 | 22.447 | 62.058 | 24.162 | 13.555 | 13.508 | -32.995 | 30.021 | 9.157 | -1.665 | -4.642 | 10.787 | 22.371 | 14.119 | 17.057 | 15.943 | 8.522 | 8.775 | 25.094 | 24.414 | 15.954 | 12.777 | 4.273 | -5.833 | 7.095 | 6.649 | 8.007 | 7.776 | 7.543 | 8.156 | 6.411 | 8.727 | 7.542 | 6.463 | 7 | 9.443 | 7.346 | 18.528 | 7.012 | 2.182 | 11.379 | 6.036 | 13.826 | 14.98 | 5.943 | 3.651 | 11.231 | 0.176 | 24.36 | -3.545 | 1.68 | 7.682 | 6.174 | 4.956 | 8.91 | 5.802 | 6.284 | 4.31 | 6.069 | 4.542 | 5.922 | 2.614 | 9.037 | 5.716 | 6.945 | 5.45 | 5.519 | 7.046 | 3.212 | 5.175 | 5.244 | 15.13 | -2.967 | 3.405 | 5.666 | 10.4 | 0.565 | 5.937 | 4.887 | 8.456 | 7.353 | 6.531 | 14.355 | 1.471 | 0.389 | 4.128 | 2.591 | 2.5 | 6.7 | 8.5 | 0.8 | -1.1 | 4.6 | -4.9 | -7.1 | 1.7 | 1.4 | -1.08 | 3.29 | 1.54 | 3.47 | 1.73 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1.288 | -0.545 | -0.892 | -0.696 | -0.539 | -0.495 | -0.835 | -0.396 | -0.559 | -0.393 | -0.303 | -0.373 | -0.856 | -0.32 | -0.335 | -0.33 | -0.977 | -1.284 | -1.889 | -0.482 | -0.313 | -1.583 | -2.142 | -1.184 | -1.1 | -0.595 | -0.466 | -0.938 | -1.176 | -0.264 | -0.164 | -0.641 | -0.402 | -0.464 | -1.392 | -0.68 | -0.653 | -0.464 | -0.485 | -0.337 | -0.211 | -0.283 | -0.287 | -0.617 | -0.227 | -0.359 | -0.741 | -1.694 | -0.781 | -0.187 | -0.794 | -0.246 | -0.188 | -0.288 | -0.723 | -0.387 | 1.799 | -3.148 | -1.341 | -0.579 | -0.379 | -0.194 | -0.191 | -0.35 | 0.024 | -0.556 | -0.367 | -0.28 | -1.131 | -1.803 | -1.23 | -0.976 | -0.406 | -0.548 | -0.215 | -0.152 | -0.281 | -0.415 | -0.362 | -0.574 | -1.085 | -0.044 | -0.06 | -0.066 | -0.024 | -0.167 | -0.161 | -0.13 | -0.432 | -0.313 | -1.208 | -0.752 | -1.14 | -0.403 | -1.476 | -1.401 | -1.525 | -1.104 | -0.3 | -0.8 | 0 | 0 | -0.1 | -0.3 | -0.2 | -0.6 | -0.1 | -0.1 | -0.28 | -0.32 | -0.75 | -0.34 | -0.25 |
Acquisitions Net
| 0 | 0 | -30.274 | 38.603 | 0 | 0 | 0 | 0.466 | 0 | 0 | 0 | -29.29 | -48.932 | -17.226 | 55.334 | 51.377 | -168.285 | -62.914 | 15.185 | -11.166 | -57.764 | -16.659 | -115.372 | -41.424 | -77.44 | -6.886 | -34.056 | -12.144 | -91.177 | -49.729 | -1.862 | -7.896 | -91.148 | -2.217 | 59.917 | -23.585 | -16.302 | -20.16 | -47.495 | -30.464 | -77.31 | -40.655 | -36.37 | 11.283 | 0.01 | -3.288 | 248.823 | -3.391 | -21.275 | -3.683 | 0 | 0 | 0 | -12.587 | 7.413 | 4.206 | -13.45 | -3.961 | -7.758 | -22.857 | -29.685 | 30.074 | 29.299 | 0 | -0.095 | -29.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -84.536 | -52.592 | 0 | 0 | -32.799 | -0.466 | -27.505 | -77.865 | -140.103 | -136.588 | -363.449 | -118.707 | -92.318 | -134.604 | -147.67 | -58.826 | -118.59 | -121.941 | -72.006 | -26.749 | -83.364 | -48.227 | -50.463 | -50.152 | -42.811 | -30.406 | -19.992 | -77.286 | -90.453 | -32.256 | -37.668 | -70.778 | -38.801 | -44.385 | -55.919 | -36.42 | -24.61 | -35.2 | -13.512 | -25.371 | -70.044 | -29.346 | -40.09 | -68.864 | -195.019 | -71.114 | -101.711 | -94.708 | -93.734 | -45.478 | -8.08 | -71.8 | -101.068 | -51.253 | -107.105 | -19.887 | -9.844 | -20.059 | 4.912 | -30.469 | -97.694 | -68.166 | -65.477 | -70.486 | -63.388 | -53.234 | -51.37 | -9.755 | -64.085 | -0.243 | -8.131 | -62.581 | -23.809 | -50.228 | -19.422 | -52.93 | -50.416 | -39.53 | -30.062 | -5.087 | -111.877 | -69.85 | 0 | -50.633 | 3.336 | -57.904 | -53.059 | -25.362 | -44.499 | -30.461 | 2.233 | -5.434 | -0.5 | 1.345 | -6.376 | -6.925 | -16 | -88.9 | 57.7 | -25.6 | -62.8 | -13.9 | 0 | 0 | 0.3 | -2.8 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 29.685 | 24.252 | 89.662 | 84.125 | 26.236 | 25.104 | 57.773 | 44.895 | 61.433 | 69.572 | 73.439 | 73.15 | 80.339 | 94.697 | 84.347 | 73.093 | 68.208 | 40.188 | 107.62 | 132.276 | 89.36 | 26.355 | 55.526 | 62.018 | 43.733 | 30.486 | 30.425 | 56.898 | 35.093 | 32.557 | 78.701 | 40.319 | 36.964 | 28.58 | 32.784 | 47.608 | 38.91 | 37.132 | 28.54 | 30.301 | 42.312 | 33.205 | 25.58 | 46.124 | 34.304 | 41.365 | 119.913 | 44.064 | 49.605 | 61.039 | 94.873 | 54.434 | 40.205 | 39.398 | 81.878 | 44.255 | 38.02 | 40.784 | 55.818 | 48.164 | 44.312 | 48.33 | 44.574 | 60.997 | 55.648 | 67.252 | 63.576 | 58.2 | 20.826 | 20.738 | 19.062 | 12.401 | 18.334 | 12.961 | 40.304 | 20.164 | 17.253 | 12.837 | 14.777 | 19.253 | 49.16 | 17.92 | 44.687 | 111.478 | 44.842 | 36.005 | 29.072 | 19.053 | 21.65 | 15.523 | 14.181 | 14.586 | 6.898 | 4.14 | 5.227 | 5.765 | 4.487 | 4.032 | 11.1 | 93.4 | -75.1 | 20.8 | 16.3 | 22 | 14.4 | 24.6 | 6.1 | 20.9 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -0.713 | -0.998 | -0.934 | 0.205 | -28.753 | -69.649 | -147.457 | -136.808 | -194.244 | -102.534 | -116.297 | -0.056 | 0.103 | 1.679 | 0.13 | 1.892 | -0.071 | -1.407 | -1.166 | 0.073 | -0.075 | 3.679 | 2.257 | 9.452 | -2.557 | 0.657 | 1.057 | -4.42 | -1.482 | -1.814 | 0.571 | 5.691 | -22.78 | -0.05 | -35.038 | 0.446 | 0.694 | 1.564 | 0.127 | -9.299 | 0.928 | -0.693 | -37.91 | 0.427 | -24.881 | -13.721 | 2.07 | -0.384 | 0.384 | 0.928 | -3.234 | 37.841 | -15.89 | 0.37 | -1.201 | 3.312 | 0.645 | 0.212 | 0.511 | 0.12 | 0.153 | 0.175 | -6.752 | -5.101 | -11.46 | -5.476 | 28.125 | 15.664 | 9.209 | 17.837 | 25.797 | -0.864 | -33.161 | -29.293 | -18.657 | -33.598 | -41.019 | -20.346 | -26.583 | -32.505 | -36.567 | -6.435 | -23.26 | -42.894 | -46.347 | -46.097 | -52.434 | -2.604 | -5.919 | -25.53 | 28.573 | -10.664 | -28.662 | -29.566 | -2.222 | -4.675 | -33.1 | -30.645 | -26 | -13.4 | -17.6 | -13.1 | 60 | -22.4 | -19 | -5.6 | -16.5 | -4.9 | -28.71 | -37.22 | -10.48 | 6.34 | -28.05 |
Investing Cash Flow
| 4.528 | -4.784 | -26.974 | 69.645 | -3.056 | -45.04 | -123.318 | -92.309 | -160.875 | -111.22 | -183.264 | -93.157 | -332.795 | -39.877 | 47.158 | -8.572 | -248.795 | -84.243 | 1.16 | -1.24 | -40.798 | -14.957 | -143.095 | -19.365 | -87.827 | -26.49 | -45.851 | 8.99 | -78.734 | -96.536 | -13.207 | 5.217 | -115.034 | -44.929 | 17.47 | -20.596 | -33.27 | -18.348 | -43.923 | -44.999 | -47.793 | -33.797 | -119.031 | 27.871 | -30.884 | -44.867 | 175.046 | -32.519 | -73.778 | -36.611 | -2.889 | 46.551 | 16.047 | -44.907 | -13.701 | 0.133 | -80.091 | 14 | 37.386 | 4.789 | 19.313 | 47.916 | -30.764 | -12.62 | -21.36 | -38.47 | 27.946 | 20.35 | -22.466 | 27.017 | -20.456 | 10.318 | -23.364 | -79.461 | -2.377 | -63.814 | -43.469 | -60.854 | -62.584 | -53.356 | -18.554 | 6.354 | -90.51 | -1.332 | -1.529 | -60.892 | -20.187 | -41.585 | -37.76 | -35.682 | -2.953 | -27.291 | -20.671 | -31.263 | 1.029 | 1.034 | -36.514 | -34.642 | -31.2 | -9.7 | -35 | -17.9 | 13.4 | -14.6 | -4.8 | 18.4 | -10.2 | 13.1 | -28.99 | -37.54 | -11.23 | 6 | -28.3 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -49.048 | -115.848 | -15.424 | -0.041 | -0.048 | -0.036 | -0.041 | -0.039 | -0.04 | -0.04 | -0.038 | -0.038 | -15.038 | -25.038 | -106.407 | -0.036 | -10.036 | -0.033 | -0.027 | -0.026 | -0.027 | -0.026 | -270.114 | 0 | 0 | -10.816 | -16.699 | -20 | 0 | -37.779 | -52.227 | -15 | -10 | 0 | -6.024 | -0.199 | -22.902 | -0.019 | -60.019 | -0.018 | -32.673 | -32.709 | -52.461 | -7.179 | -13.186 | -46.743 | -65.227 | -28.082 | -22.119 | -21.192 | -35.09 | -60.089 | -90.088 | -127.088 | -19.437 | -33.468 | -12.408 | -43.948 | -16.071 | -91.465 | -7.868 | -73.635 | -189.788 | 0 | -46.376 | -143.412 | -117.883 | -26.052 | -4,982.538 | -5,036.756 | -7,526.353 | -7,842.945 | -6,789.204 | -6,344.916 | -18,719.819 | -6,389.642 | -7,422.534 | -4,907.235 | -9,788.935 | -2,198.782 | -7,588.489 | -3.899 | -2.467 | 0 | 0 | -2.467 | 0 | 0 | 0 | 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 | 3.641 | -19.265 | 0.003 | 12.372 | 6.89 | -0.355 | 0 | 0 | 1.892 | -0.263 | 0 | 0 | 1.329 | 9.665 | 0 | 0 | 7.754 | 1.683 | 0 | 0 | 5.691 | 24.864 | 0 | 0 | 3.472 | 11.823 | 0 | 0 | 0 | 5.652 | 0 | 0 | 0 | 0.471 | 0 | 0 | 0 | 0.328 | 0 | 65.346 | 0 | 1.31 | 0 | 0 | 1.31 | 0.928 | 0 | 0 | 0.928 | -0.134 | 0 | 0 | 0 | 38.874 | 0 | 0 | 0 | 0.055 | 0 | 0 | 0 | 5.946 | 0 | 0 | 0 | 0.248 | 0 | 0 | 0 | 36.983 | 0 | 0 | 0.732 | 3.927 | 0 | 0 | 0 | 1.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.646 | 0 | -0.083 | -0.003 | -2 | 0 | -0.253 | -2.539 | -7.147 | -0.656 | -5.188 | -4.846 | -0.228 | -0.091 | -0.549 | -1.167 | -0.047 | -7.973 | -3.621 | -10.177 | -5.04 | -1.957 | -0.027 | 0.131 | 0.054 | 7.344 | 4.876 | -0.07 | 0.007 | -0.552 | 46.575 | 0 | -0.342 | 0 | 9.904 | 0 | 0 | 0 | -0.328 | 0 | -3.12 | -4.355 | -2.46 | 0 | 0 | -1.31 | -2.097 | 0 | 0 | 48.455 | -0.117 | 0 | -0.003 | -0.269 | -0.005 | 0 | 0 | -0.044 | -0.055 | 0 | 0 | 0 | -3.517 | 0 | 0 | 0 | -4.476 | 0 | 0 | 0 | -36.983 | 0 | 0 | -0.732 | -3.927 | 0 | 0 | 0 | -1.171 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.94 | -0.5 | -1.02 | 0 |
Dividends Paid
| -6.141 | -6.137 | -6.13 | -6.129 | -6.142 | -6.135 | -5.841 | -5.866 | -5.894 | -5.911 | -5.36 | -5.398 | -5.389 | -4.934 | -4.935 | -4.953 | -4.945 | -5.009 | -4.568 | -4.646 | -4.671 | -4.687 | -4.688 | -4.686 | -3.9 | -3.896 | -3.583 | -3.582 | -3.583 | -3.575 | -3.104 | -3.105 | -3.097 | -3.088 | -3.069 | -2.242 | -2.239 | -2.235 | -2.01 | -2.01 | -2.02 | -2.045 | -2.074 | -2.069 | -2.069 | -1.909 | -1.911 | -1.91 | -1.901 | -1.945 | -5.759 | -1.926 | -1.922 | -1.917 | -1.918 | -1.917 | -1.913 | -1.916 | -1.919 | -1.908 | -1.915 | -1.912 | -1.912 | -1.924 | -1.915 | -1.566 | -1.566 | -1.567 | -1.593 | -1.591 | -1.458 | -1.456 | -1.663 | -1.669 | -1.521 | -1.518 | -1.529 | -5.348 | -1.501 | -1.54 | -1.553 | -1.555 | -1.287 | -1.539 | -1.385 | -1.388 | -1.387 | -1.388 | -1.387 | -1.388 | -1.307 | -1.306 | -1.307 | -1.306 | -1.305 | -1.308 | -1.309 | -1.228 | -1.2 | -1 | -1 | -1 | -1 | -1 | -0.9 | -0.9 | -0.8 | -0.8 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -0.18 | 66.436 | -50.281 | 6.616 | 0.267 | 30.119 | 102.4 | 91.142 | 84.231 | -6.165 | 3.765 | 352.205 | 66.489 | 230.355 | -169.709 | 191.734 | 351.887 | 101.072 | -86.544 | 58.228 | -1.131 | 93.147 | 350.93 | -17.124 | 69.645 | 35.467 | 47.027 | 2.472 | 88.48 | 103.184 | -19.854 | -0.051 | 139.596 | 36.457 | -0.075 | 27.091 | 54.183 | 4.856 | 99.539 | 47.469 | 11.692 | 67.017 | 160.258 | -13.975 | 37.704 | 75.097 | -106.825 | 63.62 | 84.016 | -0.24 | -8.134 | 63.666 | 73.645 | 155.316 | -21.166 | 38.455 | 85.098 | 20.804 | -19.881 | 55.648 | 3.907 | 19.521 | 209.434 | 10.111 | 65.303 | 181.513 | 82.886 | 5.189 | 5,004.093 | 5,001.726 | 7,543.014 | 7,828.392 | 6,809.163 | 6,422.98 | 18,715.695 | 6,453.385 | 7,461.708 | 4,963.99 | 9,844.921 | 2,250.741 | 7,608.143 | -15.679 | 84.28 | 5.133 | 0.889 | 56.901 | 5.856 | 50.688 | 38.739 | 18.354 | 7.63 | 22.739 | 17.436 | 12.428 | -4.541 | 5.529 | 28.165 | 41.618 | 33.3 | 5.4 | 30.4 | 16.5 | -14.5 | 11.3 | 6 | -1.5 | 4.1 | -13.3 | 32.37 | 35.52 | 9.82 | -3.93 | 28.69 |
Financing Cash Flow
| -94.519 | 63.94 | -71.835 | 0.446 | 4.449 | 30.838 | 96.265 | 82.698 | 71.15 | -12.772 | -6.821 | 341.923 | 45.834 | 200.292 | -271.935 | 185.578 | 336.906 | 95.811 | -93.077 | 43.379 | -10.869 | 92.168 | 100.965 | -21.81 | 65.745 | 31.571 | 43.444 | -21.11 | 84.897 | 61.83 | -22.958 | -18.156 | 126.499 | 33.369 | 1.207 | 24.65 | 29.042 | 2.602 | 37.51 | 45.441 | 39.225 | 27.908 | 104.573 | -23.223 | 22.449 | 26.445 | -175.132 | 33.628 | 59.996 | 26.006 | -49.234 | 1.651 | -18.368 | 26.042 | -3.652 | 3.07 | 70.777 | -25.104 | -37.871 | -37.725 | -5.876 | -56.026 | 20.163 | 8.187 | 17.012 | 36.535 | -40.791 | -22.43 | 19.962 | -36.621 | 15.203 | -16.009 | 18.296 | 76.395 | -5.645 | 62.225 | 37.645 | 51.407 | 54.485 | 50.419 | 18.101 | -21.133 | 80.526 | 3.594 | -0.496 | 53.046 | 4.469 | 49.3 | 37.352 | 16.966 | 6.323 | 21.433 | 16.129 | 11.122 | -5.846 | 4.221 | 26.856 | 40.39 | 32.1 | 4.4 | 29.4 | 15.5 | -15.5 | 10.3 | 5.1 | -2.4 | 3.3 | -14.1 | 31.45 | 33.84 | 8.7 | -5.56 | 28.1 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | -99.804 | -61.343 | 14.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -71.159 | 76.915 | -111.71 | 117.236 | 18.537 | 0.314 | -6.585 | 5.589 | -62.96 | -81.242 | -159.031 | 275.923 | -264.514 | 222.473 | -200.615 | 190.561 | 101.619 | -21.427 | -61.896 | 51.296 | -53.332 | 72.569 | -31.343 | -18.804 | -7.963 | 22.138 | 13.536 | -3.598 | 14.938 | -9.612 | -11.751 | 3.015 | 24.242 | -7.287 | 12.844 | 11.149 | 2.421 | -7.739 | 1.363 | 7.985 | -0.412 | 0.522 | -5.731 | 12.19 | -1.972 | -11.422 | 9.357 | 8.455 | 4.746 | -3.593 | -49.941 | 59.581 | 3.715 | -5.039 | -2.373 | 9.146 | -5.663 | 0.127 | -0.309 | -8.576 | 9.892 | -6.43 | -2.919 | 1.741 | 0.608 | 6.975 | -7.043 | 4.204 | 1.806 | -3.535 | -0.711 | 0.231 | -2.454 | 5.971 | -2.306 | 5.356 | -0.374 | -3.928 | -1.053 | 0.275 | 4.722 | -9.535 | 5.146 | -0.705 | 1.38 | -2.18 | -5.318 | 8.28 | 5.529 | -13.829 | 11.826 | 1.495 | 1.989 | -5.786 | -3.346 | 5.644 | -5.53 | 8.339 | 6.6 | 1.4 | 2.9 | -1.6 | -3.2 | 0.3 | -4.6 | 8.9 | -5.2 | 0.4 | 1.38 | -0.41 | -0.99 | 3.91 | 1.53 |
Cash At End Of Period
| 105.56 | 176.719 | 99.804 | 211.514 | 94.278 | 75.741 | 75.427 | 82.012 | 76.423 | 139.383 | 220.625 | 379.656 | 103.733 | 368.247 | 145.774 | 346.389 | 155.828 | 54.209 | 75.636 | 137.532 | 86.236 | 139.568 | 66.999 | 98.342 | 117.146 | 125.109 | 102.971 | 89.435 | 93.033 | 78.095 | 87.707 | 99.458 | 96.443 | 72.201 | 79.488 | 66.644 | 55.495 | 53.074 | 60.813 | 59.45 | 51.465 | 51.877 | 51.355 | 57.086 | 44.896 | 46.868 | 58.29 | 48.933 | 40.478 | 35.732 | 39.325 | 89.266 | 29.685 | 25.97 | 31.009 | 33.382 | 24.236 | 29.899 | 29.772 | 30.081 | 38.657 | 28.765 | 35.195 | 38.114 | 36.373 | 35.765 | 28.79 | 35.833 | 31.629 | 29.823 | 33.358 | 34.069 | 33.838 | 36.292 | 30.321 | 32.627 | 27.271 | 27.645 | 31.573 | 32.626 | 32.351 | 27.629 | 37.164 | 32.018 | 32.723 | 31.343 | 33.523 | 38.841 | 30.561 | 25.032 | 38.861 | 27.035 | 25.54 | 23.551 | 29.337 | 32.683 | 27.039 | 32.569 | 24.2 | 17.6 | 16.2 | 13.3 | -3.2 | 0.3 | -4.6 | 22.4 | -5.2 | 0.4 | 1.38 | -0.41 | -0.99 | 3.91 | 1.53 |