ChoiceOne Financial Services, Inc.
NASDAQ:COFS
35.89 (USD) • At close December 20, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 7.348 | 6.586 | 5.634 | 5.293 | 5.122 | 5.213 | 5.633 | 6.684 | 5.813 | 5.615 | 5.528 | 5.013 | 5.748 | 5.043 | 6.238 | 4.1 | 3.829 | 4.43 | 3.254 | 3.027 | 1.021 | 1.486 | 1.637 | 1.828 | 2.014 | 1.833 | 1.658 | 1.367 | 1.72 | 1.635 | 1.446 | 1.688 | 1.683 | 1.445 | 1.274 | 1.22 | 1.45 | 1.431 | 1.642 | 1.556 | 1.554 | 1.337 | 1.248 | 1.346 | 1.201 | 1.312 | 1.235 | 1.104 | 1.122 | 1.021 | 1.015 | 1.019 | 0.886 | 0.904 | 0.704 | 0.659 | 0.739 | 0.669 | 0.644 | 0.023 | 0.409 | 0.305 | 0.741 | -0.659 | 0.612 | 0.723 | 0.759 | 1.004 | 0.674 | 0.901 | 1.001 | 0.558 | 0.45 | 0.545 | 0.535 | 0.535 | 0.57 | 0.546 | 0.515 | 0.521 | 0.417 | 0.404 | 0.512 | 0.532 | 0.558 | 0.505 | 0.506 | 0.525 | 0.377 | 0.31 | 0.431 | 0.401 | 0.351 | 0.281 | 0.425 | 0.073 | 0.487 | 0.483 | 0.483 | 0.509 | 0.487 | 0 |
Depreciation & Amortization
| 3.088 | 0.839 | 0.839 | 0.826 | 0.871 | 3.091 | 3.109 | 3.156 | 3.324 | 3.517 | 3.345 | 3.487 | 3.303 | 3.04 | 2.595 | 2.303 | 1.996 | 2.126 | 1.281 | 1.401 | 0.581 | 0.578 | 0.567 | 0.522 | 0.515 | 0.532 | 0.507 | 0.692 | 0.566 | 0.59 | 0.602 | 0.653 | 0.676 | 0.629 | 0.651 | 0.636 | 0.609 | 0.609 | 0.629 | 0.577 | 0.627 | 0.649 | 0.626 | 0.637 | 0.635 | 0.646 | 0.645 | 0.64 | 0.619 | 0.623 | 0.587 | 0.584 | 0.565 | 0.551 | 0.544 | 0.566 | 0.548 | 0.521 | 0.441 | 0.567 | 0.499 | 0.511 | 0.499 | 0.469 | 0.468 | 0.478 | 0.425 | 0.44 | 0.455 | 0.427 | 0.488 | 0.403 | 0.234 | 0.237 | 0.244 | 0.272 | 0.27 | 0.281 | 0.294 | 0.27 | 0.287 | 0.294 | 0.275 | 0.277 | 0.337 | 0.278 | 0.269 | 0.332 | 0.326 | 0.42 | 0.276 | 0.162 | 0.302 | 0.209 | 0.197 | 0.302 | 0.176 | 0.18 | 0.16 | 0.032 | 0.189 | 0 |
Deferred Income Tax
| -0.065 | -0.07 | 0.301 | -0.162 | 0.079 | -0.193 | 0.252 | -0.184 | 0 | -0.079 | 0.248 | 0.29 | 0.128 | -1.488 | 0.506 | 1.459 | -0.95 | -0.026 | -0.281 | 0.216 | -0.51 | 0.088 | 0.006 | 0.169 | -0.223 | -0.022 | 0.062 | 0.091 | -0.167 | 0.134 | 0.004 | 0.004 | -0.536 | -0.133 | 0.047 | -0.422 | 0.094 | -0.128 | -0.175 | -0.21 | -0.131 | -0.042 | -0.077 | 0.376 | -0.559 | 0.129 | 0.113 | -0.027 | -0.148 | 0.052 | -0.009 | 0.516 | 0.084 | 0.019 | -0.241 | -0.163 | 0.072 | 0.056 | -0.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.625 | 0 | 0 | 0.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 0 |
Stock Based Compensation
| -0.035 | 0.281 | 0.295 | 0.264 | 0.254 | 0.252 | 0.235 | 0.232 | 0.233 | 0.267 | 0.226 | 0.216 | 0.192 | 0.19 | 0.214 | 0.175 | 0.154 | 0.071 | 0.112 | -0.055 | 0.283 | 0.066 | 0.079 | 0.11 | 0.086 | 0.065 | 0.083 | 0.076 | 0.078 | 0.092 | 0.071 | 0.123 | 0.11 | 0.1 | 0.047 | 0.049 | -0.005 | 0.059 | 0.015 | 0.033 | 0.01 | 0.009 | 0.008 | 0.007 | 0.009 | 0.003 | 0.003 | 0.003 | 0.002 | 0.003 | 0.003 | 0 | 0.005 | 0.005 | 0.005 | 0.004 | 0.007 | 0 | 0.007 | 0.006 | 0.008 | 0.007 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -16.378 | 6.266 | 8.085 | -19.501 | 19.987 | 13.331 | -0.826 | -0.965 | -1.75 | 7.204 | -2.492 | 1.305 | -1.709 | 1.529 | -0.828 | -2.279 | 2.956 | -4.023 | -3.372 | 0.28 | 0.244 | 0.524 | -0.413 | 0.558 | -0.226 | 0.261 | -0.895 | -0.406 | 0.199 | -0.242 | 0.083 | -0.494 | -0.349 | 0.683 | 0.012 | 0.094 | -0.794 | -0.264 | -0.11 | 0.392 | -0.494 | 0.721 | -0.014 | -0.632 | -0.108 | 0.215 | 0.147 | 0.454 | -0.496 | 0.798 | -0.085 | -0.196 | 0.005 | 0.45 | -0.326 | 1.209 | -0.168 | 0.605 | -0.414 | -1.657 | -3.096 | 2.127 | 0.096 | -0.124 | -1.068 | 0.811 | -0.707 | -0.582 | 0.543 | -0.445 | -1.209 | -10.832 | 0.814 | -0.555 | 0.135 | -0.803 | 1.442 | 0.048 | -0.437 | 1.341 | 0.229 | 0.292 | 0.702 | -0.191 | -0.098 | 0.975 | 0.284 | -0.283 | 0.373 | 0.177 | 0.294 | -0.276 | -0.301 | -0.27 | 0.214 | -0.135 | -0.086 | 0.023 | -0.042 | 0.009 | -0.128 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 | -0.012 | 0.162 | -0.248 | 0.098 | -1.338 | -0.243 | 0.792 | 0.133 | -0.259 | 0.379 | -0.134 | 0.104 | -0.001 | -0.061 | 0 |
Other Working Capital
| -16.378 | 6.266 | 8.085 | -19.501 | 19.987 | 13.331 | -0.826 | -0.965 | -1.75 | 7.204 | -2.492 | 1.305 | -1.709 | 1.529 | -0.828 | -2.279 | 2.956 | -4.023 | -3.372 | 0.28 | 0.244 | 0.524 | -0.413 | 0.558 | -0.226 | 0.261 | -0.895 | -0.406 | 0.199 | -0.242 | 0.083 | -0.494 | -0.349 | 0.683 | 0.012 | 0.094 | -0.794 | -0.264 | -0.11 | 0.392 | -0.494 | 0.721 | -0.014 | -0.632 | -0.108 | 0.215 | 0.147 | 0.454 | -0.496 | 0.798 | -0.085 | -0.196 | 0.005 | 0.45 | -0.326 | 1.209 | -0.168 | 0.605 | -0.414 | -1.657 | -3.096 | 2.127 | 0.096 | -0.124 | -1.068 | 0.811 | -0.707 | -0.582 | 0.543 | -0.445 | -1.209 | -10.832 | 0.814 | -0.555 | 0.135 | -0.803 | 1.442 | 0.048 | -0.437 | 1.341 | 0.229 | 0 | 0 | -0.191 | -0.098 | 0.975 | 0.284 | -0.271 | 0.211 | 0.425 | 0.196 | 1.062 | -0.058 | -1.062 | 0.081 | 0.124 | -0.465 | 0.157 | -0.146 | 0.01 | -0.067 | 0 |
Other Non Cash Items
| -0.37 | 2.713 | 3.213 | 1.66 | 1.813 | -5.652 | 0.766 | 4.069 | 2.101 | 3.111 | -4.053 | -2.174 | 4.756 | 6.62 | -6.515 | 22.976 | -22.942 | -5.386 | -3.485 | -1.087 | 1.345 | -1.013 | -1.149 | -0.23 | 0.088 | 0.391 | 0.269 | 0.6 | -0.173 | -0.881 | -0.087 | 0.772 | 0.156 | -1.575 | 3.261 | -2.419 | 0.218 | -0.794 | 0.334 | -0.386 | -0.495 | -0.386 | 0.361 | 0.771 | 1.107 | 2.463 | -1.337 | -0.49 | 0.698 | 0.601 | 1.552 | 0.091 | 0.866 | 2.59 | 1.929 | 0.528 | 1.204 | 0.043 | 1.3 | 3.621 | 1.522 | 2.78 | 0.255 | 2.619 | 0.914 | 1.053 | 0.457 | 2.274 | 0.48 | 0.039 | 0.024 | 0.185 | 0.034 | 0.673 | -0.826 | -0.233 | 0.621 | -0.404 | 0.315 | -0.025 | 0.591 | -0.832 | -0.14 | 0.204 | 3.637 | -0.665 | -1.931 | 5.412 | -5.091 | 0.225 | 0.106 | -0.452 | -0.477 | 1.675 | 0.15 | 0.733 | 0.325 | -0.064 | 0.025 | -0.956 | 0.273 | 0 |
Operating Cash Flow
| -6.412 | 14.656 | 16.394 | -11.62 | 28.126 | 16.042 | 9.169 | 12.992 | 9.721 | 19.502 | 2.802 | 8.137 | 12.418 | 14.934 | 2.21 | 28.734 | -14.957 | -2.808 | -2.491 | 3.782 | 2.964 | 1.729 | 0.727 | 2.957 | 2.254 | 3.06 | 1.684 | 2.42 | 2.223 | 1.328 | 2.119 | 2.746 | 1.74 | 1.149 | 5.292 | -0.842 | 1.572 | 0.913 | 2.335 | 1.962 | 1.071 | 2.288 | 2.152 | 2.505 | 2.285 | 4.768 | 0.806 | 1.684 | 1.797 | 3.098 | 3.063 | 3 | 2.411 | 4.519 | 2.615 | 2.803 | 2.402 | 2.17 | 1.85 | 2.56 | -0.658 | 5.73 | 1.603 | 2.305 | 0.926 | 3.065 | 0.934 | 3.136 | 2.152 | 0.922 | 0.304 | -9.686 | 1.532 | 0.9 | 0.088 | -0.229 | 2.903 | 0.471 | 0.687 | 1.99 | 1.524 | 0.158 | 1.885 | 0.822 | 4.434 | 1.093 | -0.872 | 5.986 | -4.015 | 1.132 | 1.107 | -0.165 | -0.125 | 1.895 | 0.986 | 0.973 | 0.902 | 0.622 | 0.64 | -0.406 | 0.821 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0.794 | -0.483 | -0.311 | -0.78 | -1.242 | -1.187 | -1.025 | 0.074 | -0.537 | -0.175 | -0.526 | -0.566 | -0.732 | -0.423 | -1.038 | -0.3 | -0.624 | -0.516 | -0.412 | -0.309 | -0.134 | -0.161 | -0.484 | -1.397 | -1.667 | -0.524 | -0.619 | -1.243 | -0.122 | -0.1 | -0.191 | -0.707 | -0.824 | -0.115 | -0.173 | -0.212 | -0.324 | -0.355 | -0.147 | -0.171 | -0.194 | -0.224 | -0.197 | -0.094 | -0.085 | -0.272 | -0.35 | -0.606 | -0.157 | -0.097 | -0.061 | -0.086 | -0.12 | -0.191 | -0.102 | -0.026 | -0.232 | -0.685 | -0.619 | -0.355 | -0.207 | -0.215 | -0.039 | -0.042 | 0 | -1.825 | -0.172 | -0.301 | -0.187 | 0 | -0.073 | -0.08 | -0.015 | -0.114 | -0.092 | -0.04 | -0.388 | -0.626 | -0.171 | -0.569 | -0.12 | -0.363 | -0.429 | -0.044 | -0.059 | -0.104 | -0.018 | -0.07 | -0.159 | -0.057 | -0.045 | -0.046 | -0.231 | -0.095 | -0.016 | -0.395 | -0.158 | -0.113 | -0.435 | -0.347 | -0.75 | 0 |
Acquisitions Net
| 0 | 0 | 0 | -100.201 | -37.809 | -53.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.636 | 0 | 0 | 20.638 | 0 | 0.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.226 | 0 | 0 | 0 | -9.375 | 0 | 0 | 0 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.042 | 0 | 1.825 | 0.172 | 0.301 | 0.187 | 0 | 0.073 | 0.08 | 0.015 | 0.114 | 0.092 | 0.04 | 0.388 | 0.626 | 0.171 | 0.569 | 0.12 | 0.363 | 0.429 | -0.186 | 0.059 | 0.104 | 0.186 | -0.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0.385 | -1.015 | -0.486 | -1.536 | 0.664 | -0.054 | -5.556 | 12.859 | -23.23 | -23.812 | -31.357 | -123.739 | -192.195 | -142.788 | -179.221 | -192.561 | -38.253 | -114.902 | -29.954 | -195.859 | -4.149 | -4.966 | -4.789 | -3.974 | -6.299 | -5.825 | -15.352 | -22.125 | -9.697 | -11.117 | -13.184 | -5.746 | -16.405 | -29.315 | -18.06 | -23.731 | -28.202 | -9.528 | -9.441 | -11.559 | -10.492 | -5.779 | -13.94 | -19.605 | -5.628 | -9.262 | -6.192 | -11.155 | -17.928 | -11.32 | -29.161 | -8.129 | -13.458 | -7.11 | -14.954 | -5.108 | -15.933 | -10.935 | -12.087 | -12.153 | -5.325 | -9.808 | -3.984 | -2.865 | -4.415 | -5.311 | -8.016 | -8.279 | -13.837 | -5.443 | -5.323 | -7.357 | -5.45 | -4.556 | -4.86 | -5.882 | -3.324 | -0.299 | -0.499 | -5.414 | -2.78 | -3.5 | -6.441 | -8.363 | -3.429 | -6.949 | -4.347 | 11.09 | -5.072 | -5.677 | -7.924 | -2.102 | -5.765 | -1.774 | -0.1 | -1.782 | -1.712 | -0.937 | -4.152 | -4.087 | 0 | 0 |
Sales Maturities Of Investments
| -7.939 | 17.638 | 15.41 | 16.662 | 12.794 | 10.25 | 10.042 | 14.36 | 29.751 | 48.482 | 14.235 | 44.172 | 11.668 | 15.186 | 12.918 | 11.198 | 39.917 | 109.981 | 9.633 | 196.018 | 13.13 | 13.034 | 4.547 | 2.817 | 4.563 | 7.788 | 1 | 38.516 | 16.153 | 12.518 | 8.013 | 4.072 | 13.958 | 26.173 | 7.819 | 17.162 | 25.207 | 8.311 | 2.28 | 10.17 | 8.845 | 10.393 | 6.785 | 10.513 | 8.393 | 9.076 | 6.88 | 14.076 | 9.418 | 8.676 | 16.297 | 3.919 | 7.312 | 7.62 | 3.146 | 3.575 | 8.983 | 7.142 | 8.63 | 12.588 | 2.778 | 10.649 | 9.336 | 5.142 | 3.228 | 7.862 | 8.514 | 9.746 | 7.758 | 5.639 | 3.95 | 18.362 | 2.403 | 1.747 | 1.626 | 2.158 | 3.859 | 0.687 | 2.972 | 0.442 | 3.52 | 1.667 | 4.355 | 1.661 | 2.542 | 1.075 | 0.712 | -16.397 | 5.026 | 8.003 | 8.172 | -8.575 | 7.458 | 8.25 | 4.762 | 0.467 | 0.16 | 1.076 | 0.621 | 1.793 | 2.44 | 0 |
Other Investing Activites
| -53.537 | -0.497 | 0.987 | 1.35 | 0.43 | -3.171 | -22.379 | -57.299 | -13.719 | -67.079 | 32.147 | -42.683 | -22.732 | 37.715 | 63.084 | 28.891 | 32.305 | -106.93 | 1.776 | 28.023 | -11.327 | 3.774 | -0.318 | -11.567 | -13.485 | -12.877 | 13.563 | 2.512 | -23.857 | -6.112 | -8.266 | -8.454 | -5.851 | -5.74 | -2.109 | -6.413 | -7.193 | 2.236 | 7.69 | -9.159 | -8.855 | -9.295 | -4.996 | -1.681 | -0.067 | -2.78 | -2.284 | 0.311 | 1.26 | 1.85 | 12.18 | 9.785 | -8.738 | -4.338 | 3.701 | -3.686 | -5.555 | 4.853 | 5.263 | -4.226 | -5.153 | -0.639 | 5.637 | -4.802 | 1.688 | -5.303 | 2.893 | -4.875 | 5.409 | -4.669 | 3.481 | 21.669 | -3.867 | 0.165 | 2.148 | -2.413 | -4.659 | -2.617 | -6.785 | 0.973 | -6.368 | -6.954 | -0.972 | 0.173 | -5.214 | 4.743 | 9.341 | 5.256 | -4.596 | -6.514 | -5.89 | 14.019 | -5.569 | -6.23 | -2.26 | -1.209 | -0.027 | 0.416 | -0.416 | -4.195 | -12.853 | 0 |
Investing Cash Flow
| -60.297 | -2.524 | 6.534 | -84.505 | -25.163 | -48.014 | -18.918 | -30.006 | -7.735 | -67.254 | 14.499 | -122.816 | -203.991 | -90.31 | -104.257 | -152.772 | 33.345 | -112.367 | -18.957 | 27.873 | -2.48 | 12.003 | -1.044 | -14.121 | -16.888 | -11.438 | -1.408 | 17.66 | -17.523 | -4.811 | -13.628 | -10.835 | -9.122 | -8.997 | -12.523 | -13.194 | -10.512 | 0.664 | 0.382 | -10.719 | -10.696 | -4.905 | -12.348 | -10.867 | 2.613 | -3.238 | -1.946 | -7.6 | -7.407 | -0.891 | -0.745 | -3.886 | -15.004 | -4.019 | -8.209 | -5.193 | -12.737 | 0.375 | 1.187 | -4.146 | -7.907 | -0.013 | 10.95 | -2.525 | 0.501 | -2.752 | 3.391 | -3.408 | -0.67 | -4.473 | 2.108 | 32.674 | -6.914 | -2.644 | -1.086 | -6.137 | -4.124 | -2.229 | -4.312 | -3.999 | -5.628 | -8.787 | -3.058 | -6.759 | -6.101 | -1.131 | 5.874 | -0.469 | -4.801 | -4.245 | -5.687 | 3.296 | -4.107 | 0.151 | 2.386 | -2.892 | -1.737 | 0.442 | -4.382 | -6.836 | -11.163 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0.036 | 0.037 | 10.036 | 20 | 20 | 75 | 0 | 50 | -7 | 7 | 0 | 50.71 | 29.149 | 0 | -5.843 | -0.843 | -0.009 | -23.009 | -10.01 | 9.991 | -5.009 | -15.009 | 10.192 | -11.009 | -4.009 | 9.992 | -10.009 | -6.654 | 5.992 | -2.314 | 11.992 | -23.512 | -6.97 | 32.992 | 0.993 | 4.492 | -39.035 | 10.993 | 2.517 | -1.297 | 5.992 | 7.993 | -0.007 | -3.007 | -3.007 | 11.993 | -0.007 | -5.007 | -0.007 | -3.006 | -0.007 | -0.007 | -0.006 | -0.007 | -0.006 | -7.006 | -0.007 | -4.466 | -2.046 | -0.502 | -6.25 | 2.25 | -13.5 | -0.014 | -2.469 | 4.544 | -0.985 | 7.873 | 4.364 | 3 | 3 | -12.305 | -6.871 | 2.046 | -5.75 | 0.494 | -3.277 | 1.505 | 1.697 | 0.834 | -5.984 | 3.723 | -3.641 | 11.169 | -0.653 | -0.598 | -1.648 | -19.893 | 9.291 | 2.82 | 4.422 | -5.232 | 2.652 | -0.193 | -0.685 | 2.784 | 2.544 | -1.061 | 3.906 | 8.885 | 9.515 | 0 |
Common Stock Issued
| 32.479 | 0.059 | 0.056 | 0.063 | 0.052 | 0.064 | 0.052 | 0.092 | 0 | 0.045 | 0.035 | 0.035 | 0.038 | 0.037 | 0.029 | 0.024 | 0.041 | 0.046 | 0.023 | 0.035 | 0.019 | 0.069 | 0.019 | 0.02 | 0.017 | 0.022 | 0.018 | 0.022 | 0.021 | 0.022 | 0.033 | -0.052 | 0.007 | 0.096 | 0.034 | 0.053 | 0.051 | 0.067 | 0.035 | 0.031 | 0.026 | 0.043 | 0.032 | 0.026 | 0.028 | 0 | 0.03 | -0.097 | 0.029 | 0.049 | 0.019 | 0.023 | 0.024 | 0.051 | 0.029 | 0.026 | 0.026 | 0.048 | 0.025 | 0.024 | 0.026 | 0.049 | 0.027 | 0 | 0 | 0 | 0.031 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.042 | 0.039 | 0.033 | 0.033 | 0.033 | 0.04 | 0.073 | 0.027 | 0.012 | 0.107 | 0.011 | 0.016 | 0.011 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.085 | 0 | 0 | -0.682 | -2.225 | -2.664 | -2.897 | 0 | 0 | 0 | 0 | 0 | -0.067 | 0 | 0 | 0 | 0 | 0 | -0.271 | -0.252 | -0.115 | -0.088 | 0 | 0 | 0 | -0.116 | -0.678 | 0 | 0 | 0 | -0.028 | -0.343 | -0.134 | -0.069 | 0 | 0 | 0 | -0.067 | -0.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.145 | 0 | 0 | 0 | -29 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.026 | -0.029 | 0 | 0 | -0.115 | -0.001 | 0 |
Dividends Paid
| -2.419 | -2.044 | -2.039 | -2.038 | -1.959 | -1.958 | -1.955 | -1.954 | -1.877 | -1.875 | -1.872 | -1.878 | -1.903 | -1.703 | -1.716 | -1.715 | -1.559 | -1.451 | -1.449 | -1.459 | -2.906 | -0.726 | -0.724 | -0.652 | -0.65 | -0.659 | -0.619 | -0.586 | -0.586 | -0.595 | -0.557 | -0.557 | -0.551 | -0.562 | -0.561 | -0.56 | -0.559 | -0.559 | -0.492 | -0.494 | -0.495 | -0.495 | -0.461 | -0.46 | -0.462 | -0.429 | -0.429 | -0.428 | -0.429 | -0.396 | -0.395 | -0.396 | -0.394 | -0.395 | -0.393 | -0.394 | -0.393 | -0.392 | -0.393 | -0.391 | -0.392 | -0.39 | -0.39 | -0.552 | -0.55 | -0.55 | -0.55 | -0.547 | -0.55 | -0.552 | -0.551 | -0.552 | -0.283 | -0.281 | -0.281 | -0.28 | -0.28 | -0.283 | -0.266 | -0.268 | -0.265 | -0.267 | -0.265 | -0.265 | -0.266 | -0.264 | -0.264 | -0.249 | 0 | 0 | -0.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -233 | 0 | 0 | 0 |
Other Financing Activities
| 81.549 | -59.311 | 63.771 | -11.14 | 46.807 | -19.513 | 22.898 | -38.589 | 18.088 | -7.097 | 43.307 | 40.144 | 131.415 | 39.929 | 165.386 | 88.208 | 34.231 | 160.955 | 18.797 | 3.126 | 10.318 | -0.675 | -12.564 | 28.088 | 21.826 | -2.814 | -12.266 | 11.365 | 5.637 | 12.126 | -3.453 | 34.375 | 14.19 | -23.106 | 8.15 | 8.851 | 45.479 | -6.407 | -11.336 | 16.508 | -5.777 | 1.388 | 4.582 | 18.588 | 1.963 | -20.42 | 0.258 | 3.468 | 12.899 | -4.436 | 6.606 | 8.323 | 5.73 | -12.017 | 11.065 | 6.141 | 23.448 | 0.099 | -3.249 | 9.621 | 20.183 | -14.725 | 4.831 | 4.098 | -1.292 | -4.593 | -3.059 | -4.839 | -5.357 | 2.661 | -7.001 | 5.458 | 12.784 | 0.544 | 5.236 | 5.943 | 6.514 | 0.497 | 2.092 | 1.162 | 9.462 | 6.2 | 3.979 | -4.298 | 1.787 | 0.897 | 258.834 | 16.541 | -0.263 | -0.265 | 0 | -0.249 | -0.248 | -0.251 | -0.25 | -0.895 | -0.556 | -0.14 | -0.233 | -1.862 | 1.397 | 0 |
Financing Cash Flow
| 111.645 | -61.259 | 71.768 | 6.885 | 64.9 | 53.593 | 20.995 | 9.464 | 9.211 | -1.927 | 40.788 | 86.786 | 156.035 | 35.366 | 157.856 | 85.674 | 32.704 | 136.495 | 7.361 | 11.329 | 2.403 | -16.341 | -3.077 | 16.427 | 17.184 | 6.27 | -23.128 | 4.032 | 10.975 | 9.218 | 8.015 | 10.254 | 6.56 | 8.742 | 8.616 | 12.836 | 5.936 | 4.066 | -9.619 | 14.614 | -0.323 | 8.929 | 4.146 | 15.147 | -1.545 | -8.935 | -0.148 | -2.016 | 12.492 | -7.789 | 6.223 | 7.943 | 5.354 | -12.368 | 10.695 | -1.233 | 23.074 | -4.711 | -5.663 | 8.752 | 13.567 | -12.816 | -9.032 | 3.56 | -4.276 | -0.546 | -4.563 | 2.518 | -2.047 | 5.177 | -4.515 | -17.307 | 5.707 | 2.397 | -0.715 | 6.173 | 2.969 | 1.75 | 3.449 | 1.795 | 3.217 | 9.697 | 0.103 | 6.654 | 0.92 | 0.081 | -6.764 | -3.338 | 9.07 | 2.594 | 4.206 | -5.448 | 2.437 | -0.409 | -0.862 | 1.89 | 1.971 | -1.215 | 3.684 | 6.924 | 10.922 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 89.646 | -144.673 | 0 | 0 | -0.001 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 44.936 | -49.127 | 94.696 | -89.24 | 67.863 | 21.621 | 11.246 | -7.551 | 11.198 | -49.68 | 58.089 | -27.893 | -35.538 | -40.01 | 55.809 | -38.364 | 51.092 | 21.32 | -14.087 | 42.984 | 2.887 | -2.609 | -3.394 | 5.263 | 2.55 | -2.108 | -22.852 | 24.112 | -4.325 | 5.735 | -3.494 | 2.165 | -0.822 | 0.894 | 1.385 | -1.2 | -3.004 | 5.643 | -6.902 | 5.857 | -9.948 | 6.312 | -6.05 | 6.785 | 3.353 | -7.405 | -1.288 | -7.932 | 6.882 | -5.582 | 8.541 | 7.057 | -7.239 | -11.868 | 5.101 | -3.623 | 12.739 | -2.166 | -2.626 | 7.166 | 5.002 | -7.099 | 3.521 | 3.34 | -2.849 | -0.233 | -0.238 | 2.246 | -0.565 | 1.626 | -2.103 | 5.681 | 0.325 | 0.653 | -1.713 | -0.193 | 1.748 | -0.008 | -0.176 | -0.214 | -0.887 | 1.068 | -1.07 | 0.717 | -0.747 | 0.043 | -1.762 | 2.179 | 0.254 | -0.519 | -0.374 | -2.317 | -1.795 | 1.637 | 2.51 | -0.029 | 1.136 | -0.151 | -0.058 | -0.318 | 0.58 | 0 |
Cash At End Of Period
| 145.938 | 101.002 | 150.129 | 55.433 | 144.673 | 76.81 | 55.189 | 43.943 | 51.494 | 40.296 | 89.976 | 31.887 | 59.78 | 95.318 | 135.328 | 79.519 | 117.883 | 66.791 | 45.471 | 59.558 | 16.574 | 13.687 | 16.296 | 19.69 | 14.427 | 11.877 | 13.985 | 36.837 | 12.725 | 17.05 | 11.315 | 14.809 | 12.644 | 13.466 | 12.572 | 11.187 | 12.387 | 15.391 | 9.748 | 16.65 | 10.793 | 20.741 | 14.429 | 20.479 | 13.694 | 10.341 | 17.746 | 19.034 | 26.966 | 20.084 | 25.666 | 17.125 | 10.068 | 17.307 | 29.175 | 24.074 | 27.697 | 14.958 | 17.124 | 19.75 | 12.584 | 7.582 | 14.681 | 11.16 | 7.82 | 10.669 | 10.902 | 11.14 | 8.894 | 9.459 | 7.833 | 9.936 | 4.255 | 3.93 | 3.277 | 4.99 | 5.183 | 3.435 | 3.443 | 3.619 | 3.833 | 4.72 | 3.652 | 4.722 | 4.005 | 4.752 | 4.709 | 6.471 | 4.292 | 4.038 | 4.557 | 4.931 | 7.248 | 9.043 | 7.406 | 4.896 | 4.925 | 3.789 | 3.94 | 3.998 | 4.316 | 0 |