Codorus Valley Bancorp, Inc.
NASDAQ:CVLY
24.04 (USD) • At close June 28, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 4.255 | 5.453 | 5.917 | 6.611 | 6.992 | 7.932 | 7.154 | 1.953 | 3.053 | 2.694 | 4.783 | 3.282 | 3.9 | 4.757 | 3.624 | 3.05 | -2.989 | 4.494 | 5.203 | 4.859 | 4.091 | 4.345 | 5.06 | 6.054 | 4.083 | 1.49 | 3.41 | 3.685 | 3.419 | 3.842 | 3.403 | 3.04 | 2.817 | 2.77 | 3.011 | 2.92 | 2.434 | 2.78 | 3.179 | 2.807 | 3.003 | 2.582 | 2.677 | 2.645 | 2.662 | 2.454 | 1.871 | 2.779 | 2.29 | 2.735 | 0.661 | 1.872 | 1.511 | 1.092 | 1.78 | 1.625 | 1.711 | 1.102 | 1.076 | 0.293 | 0.963 | 0.841 | 1.13 | 0.971 | 1.523 | 1.337 | 1.641 | 1.627 | 1.769 | 1.131 | 1.407 | 1.423 | 1.361 | 1.021 | 1.283 | 1.085 | 1.228 | 1.192 | 1.086 | 0.811 | 0.919 | 0.735 | 1.123 | 0.713 | 0.861 | 0.683 | 0.972 | 0.659 | 0.787 | 0.78 | 0.716 | 0.726 | 0.632 | 0.705 | 0.647 | 0.647 | 0.708 | 0.8 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.66 | 0.72 | 0.61 |
Depreciation & Amortization
| 0.6 | 0.632 | 0.612 | 0.349 | 0.519 | 0.792 | 0.799 | 0.815 | 0.815 | 0.776 | 0.799 | 0.817 | 0.823 | 0.836 | 0.846 | 0.872 | 0.874 | 1.172 | 0.767 | 0.826 | 0.817 | 0.643 | 0.597 | 0.592 | 0.591 | 0.602 | 0.6 | 0.593 | 0.562 | 0.581 | 0.599 | 0.589 | 0.574 | 0.573 | 0.573 | 0.563 | 0.557 | 0.461 | 0.438 | 0.437 | 0.436 | 0.43 | 0.387 | 0.37 | 0.359 | 0.517 | 0.353 | 0.359 | 0.338 | 0.398 | 0.336 | 0.331 | 0.34 | 0.373 | 0.341 | 0.344 | 0.345 | 0.347 | 0.346 | 0.348 | 0.353 | 0.463 | 0.438 | 0.428 | 0.406 | 0.395 | 0.407 | 0.414 | 0.41 | 0.404 | 0.41 | 0.418 | 0.417 | 0.408 | 0.405 | 0.4 | 0.374 | 0.31 | 0.306 | 0.295 | 0.309 | 0.296 | 0.296 | 0.292 | 0.305 | 0.423 | 0.431 | 0.442 | 0.439 | 0.228 | 0.238 | 0.249 | 0.23 | 0.236 | 0.231 | 0.223 | 0.218 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.15 | 0.1 | 0.09 | 0.09 | 0.09 | 0.09 | 0.1 |
Deferred Income Tax
| 0 | 0.03 | 0.214 | -0.073 | -0.667 | 0.662 | 0 | 0 | 0 | -0.023 | -2.129 | -0.722 | -1.707 | -1.257 | 0.012 | 1.353 | 8.869 | -0.595 | -0.558 | 0.542 | 0.661 | -0.034 | 0.618 | -0.614 | -0.58 | -1.021 | 1.616 | 0.221 | 0.188 | -1.021 | 0.488 | 0.541 | 0.477 | 0.032 | 0.301 | 0.7 | 0.532 | 0.222 | 0.054 | 0.253 | -0.145 | -0.437 | 0.065 | 0.39 | 0.19 | 0.385 | -0.061 | 4.017 | -0.668 | -0.859 | -0.177 | 1.228 | -0.021 | -1.443 | -2.242 | 1.1 | 0.597 | -2.014 | 3.146 | 2.93 | -2.032 | -0.71 | 0 | 0 | -0.076 | -0.235 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0.028 | -0.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0 | 0 | 0 | -0.3 | 0 | 0 |
Stock Based Compensation
| 0.655 | 0.265 | 0.265 | 0.276 | 0.454 | 0.242 | 0.24 | 0.208 | 0.289 | 0.217 | 0.173 | 0.294 | 0.101 | 0.125 | 0.14 | 0.13 | 0.12 | 0.271 | 0.142 | 0.118 | 0.135 | 0.24 | 0.125 | 0.102 | 0.23 | 0.243 | 0.138 | 0.238 | 0.133 | 0.134 | 0.114 | 0.154 | 0.123 | 0.129 | 0.074 | 0.084 | 0.071 | 0.059 | 0.072 | 0.08 | 0.077 | 0.082 | 0.079 | 0.079 | 0.078 | 0.061 | 0.033 | 0.085 | 0.116 | 0.041 | 0.031 | 0.06 | 0.097 | 0.07 | 0.02 | 0.021 | 0.046 | 0.067 | 0.036 | 0.045 | 0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.595 | -1.5 | 0.556 | 0.03 | -3.759 | -3.393 | 4.815 | 0.185 | -1.569 | -2.967 | 2.909 | -5.35 | 7.943 | 2.988 | -5.932 | -1.437 | -1.364 | 0.573 | -0.074 | 0.296 | 0.037 | -1.96 | -2.166 | 1.624 | 2.062 | -1.767 | -1.569 | -2.481 | 1.868 | 0.564 | -0.535 | 0.987 | 1.212 | -0.82 | -1.636 | -0.094 | 0.154 | 1.178 | -0.541 | -2.951 | 2.094 | 0.11 | -0.26 | 0.838 | -0.027 | 0.603 | -1.027 | 0.824 | -0.96 | 2.804 | -3.579 | -0.878 | 3.387 | -2.986 | -1.119 | 5.981 | -0.514 | -2.162 | -1.892 | 0.038 | -0.502 | 6.091 | -2.789 | -3.875 | 0.131 | -0.946 | -0.636 | -0.444 | 2.575 | 0.31 | -0.353 | -0.14 | 0.329 | 0.265 | -0.125 | -0.533 | 0.406 | -0.216 | 0.008 | -0.214 | 0.296 | 0.335 | -0.094 | -0.043 | 0.405 | 0.445 | -0.203 | -0.619 | -0.254 | 0.535 | -0.131 | -0.107 | -0.083 | 0.024 | -0.098 | -0.061 | -0.232 | 0.3 | -0.3 | -3.3 | -0.9 | -0.2 | 0.3 | -1.7 | -2.2 | -0.3 | 3.7 | -13.2 | 0.3 | -1 | 6.7 | -4.5 | -2.1 | 0.6 | -4 | -7.5 |
Accounts Receivables
| -0.38 | -1.138 | -0.479 | -0.072 | 0.316 | -1.208 | -0.485 | -0.313 | -0.056 | -0.116 | 0.848 | 2.796 | 0.262 | -0.228 | -1.589 | -1.663 | 0.144 | -0.041 | 0.243 | -0.036 | 0.37 | -0.41 | -0.27 | -0.253 | 0.349 | -0.693 | 0.06 | -0.364 | 0.477 | -0.834 | 0.304 | 0.013 | 0.072 | -0.301 | 0.076 | -0.049 | -0.027 | -0.261 | 0.196 | -0.034 | -0.02 | -0.065 | -0.12 | 0.123 | 0.058 | -0.034 | -0.179 | 0 | 0 | -0.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.504 | 0.954 | 0.55 | 0 | 0 | 0 | 0 | 0 | -2.111 | 2.08 | -7.167 | 7.602 | 3.532 | -4.008 | 0.675 | -1.167 | 0.928 | 0.003 | 0.719 | -0.108 | -1.279 | -1.762 | 1.943 | 2.004 | -0.874 | -1.504 | -1.848 | 1.649 | 1.646 | -0.564 | 0 | 1.272 | -0.33 | -1.509 | 0.105 | 0.342 | 1.529 | -0.451 | -2.819 | 2.268 | 0.344 | 0.067 | 0.938 | 0.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.634 | -0.158 | 0.477 | -0.119 | 0.609 | -0.142 | 0.464 | -0.375 | 0.33 | -0.42 | 0.307 | -0.552 | 0.349 | -0.036 | -0.049 | -0.17 | -0.055 | -0.022 | -0.019 | -0.095 | 0.142 | -0.029 | 0.114 | 0.175 | -0.05 | 0.049 | 0.132 | -0.019 | 0.014 | -0.018 | -0.042 | 0 | 0.042 | -0.018 | -0.024 | 0.023 | 0.01 | 0.092 | -0.102 | 0.077 | 0.019 | 0.015 | -0.015 | -0.038 | -0.041 | -0.03 | 0.022 | -0.013 | -0.03 | -0.093 | -0.048 | -0.015 | -0.01 | -0.046 | 0.031 | -0.07 | 0.02 | -0.154 | -0.032 | -0.073 | 0.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.3 | -0.4 | 0.1 | -0.3 | 0.3 |
Other Working Capital
| -0.414 | 1.3 | -0.396 | -0.329 | -4.684 | -2.043 | 4.836 | 0.873 | -1.843 | -0.32 | -0.326 | -0.427 | -0.27 | -0.28 | -0.286 | -0.279 | -0.286 | -0.292 | -0.301 | -0.292 | -0.367 | -0.242 | -0.248 | -0.241 | -0.241 | -0.249 | -0.257 | -0.25 | -0.272 | -0.23 | -0.233 | 0.974 | -0.174 | -0.171 | -0.179 | -0.173 | -0.171 | -0.182 | -0.184 | -0.175 | -0.173 | -0.184 | -0.192 | -0.185 | -0.166 | 0.667 | -0.87 | 0.837 | -0.93 | 3.281 | -3.531 | -0.863 | 3.397 | -2.94 | -1.15 | 6.051 | -0.534 | -2.008 | -1.86 | 0.111 | -0.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.203 | -0.619 | -0.254 | 0.535 | -0.131 | -0.107 | -0.083 | 0.024 | -0.098 | -0.061 | -0.232 | 0.3 | -0.3 | -3.3 | -0.9 | -0.2 | 0.3 | -1.7 | -2.2 | -0.3 | 3.7 | -13.2 | 0.3 | -1.2 | 6.7 | -4.8 | -1.7 | 0.5 | -3.7 | -7.8 |
Other Non Cash Items
| 1.303 | -1.319 | -0.504 | -0.397 | 1.163 | -0.137 | -0.495 | 3.209 | 6.389 | 2.127 | -4.08 | 9.468 | 3.712 | -3.527 | 4.954 | -6.171 | 1.041 | -2.187 | -0.866 | -3.605 | -0.483 | 0.277 | -0.668 | -0.703 | 0.432 | 6.355 | -1.479 | -0.383 | 0.028 | 2.205 | -2.254 | 0.664 | -0.819 | 0.653 | 0.632 | 0.506 | -0.717 | 0.385 | 0.378 | 0.692 | -0.103 | 2.116 | -0.501 | 1.875 | 0.859 | 2.601 | -0.157 | -0.174 | -0.156 | 0.849 | 1.852 | -0.16 | 4.954 | 2.381 | 0.638 | -0.457 | 0.138 | 1.957 | 0.118 | 0.001 | -0.057 | 0.163 | 0.099 | 0.538 | 0.061 | 0.287 | -0.181 | 0.05 | -1.06 | -0.047 | -0.755 | 0.061 | 1.25 | 0.501 | -0.42 | 0.116 | 0.665 | 0.122 | -0.391 | 0.858 | 0.761 | -0.485 | 1.046 | 1.74 | 0.766 | -0.566 | -2.874 | 0.342 | 10.914 | -12.417 | 0.117 | -0.013 | -0.028 | -0.047 | -0.012 | -0.021 | -0.02 | 0.1 | 0 | 3 | 0.9 | 0 | 0.1 | 1.3 | 2.2 | 0.3 | -3.1 | 12.8 | 0.2 | 0.8 | -6.54 | 3.99 | 2.47 | -0.22 | 4.39 | 6.92 |
Operating Cash Flow
| 5.553 | 3.561 | 7.06 | 6.796 | 4.702 | 6.098 | 12.513 | 6.37 | 8.977 | 2.824 | 2.455 | 7.789 | 14.772 | 3.922 | 3.644 | -2.203 | 6.551 | 3.728 | 4.614 | 3.036 | 5.258 | 3.511 | 3.566 | 7.055 | 6.818 | 5.902 | 2.716 | 1.873 | 6.198 | 6.305 | 1.815 | 5.975 | 4.384 | 3.337 | 2.955 | 4.679 | 3.031 | 5.085 | 3.58 | 1.318 | 5.362 | 4.883 | 2.447 | 6.197 | 4.121 | 6.621 | 1.012 | 7.89 | 0.96 | 5.968 | -0.876 | 2.453 | 10.268 | -0.513 | -0.582 | 8.614 | 2.323 | -0.703 | 2.83 | 3.655 | -1.22 | 6.913 | -1.122 | -1.938 | 2.061 | 0.893 | 1.231 | 1.647 | 3.694 | 1.452 | 0.709 | 1.701 | 3.297 | 2.002 | 1.143 | 1.068 | 2.673 | 1.408 | 1.009 | 1.75 | 2.285 | 0.881 | 2.371 | 2.702 | 2.337 | 0.985 | -1.674 | 0.824 | 11.886 | -10.874 | 0.94 | 0.855 | 0.751 | 0.918 | 0.768 | 0.788 | 0.674 | 1.3 | 0.6 | 0.5 | 0.8 | 0.6 | 1.1 | 0.4 | 0.9 | 0.8 | 1.5 | 0.4 | 1.2 | 0.69 | 0.96 | 0.28 | 1.16 | 0.83 | 1.2 | 0.13 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.127 | -5.598 | -0.489 | -0.257 | -0.757 | -0.671 | -0.303 | -0.401 | -0.466 | -0.565 | -0.924 | -0.267 | -0.276 | -0.253 | -0.246 | -0.406 | -1.352 | -0.356 | -0.477 | -0.511 | -1.759 | -0.523 | -1.156 | -0.573 | -0.502 | -0.882 | -0.364 | -0.397 | -0.514 | -0.544 | -0.377 | -0.631 | -0.762 | -2.413 | -1.586 | -0.954 | -1.004 | -3.759 | -0.324 | -1.27 | -0.296 | -0.741 | -1.647 | -0.653 | -1.612 | -1.22 | -0.312 | -0.226 | -0.26 | -0.435 | -0.447 | -0.306 | -0.214 | -0.201 | -0.293 | -0.185 | -0.235 | -0.549 | -0.217 | -0.128 | -0.337 | -0.601 | -1.063 | -0.533 | -0.68 | -0.146 | -0.287 | -0.147 | -0.136 | -0.077 | -0.173 | -0.082 | -0.388 | -0.364 | -0.326 | -0.437 | -1.047 | -0.403 | -0.451 | -0.457 | -0.23 | -0.358 | -0.202 | -0.224 | -0.233 | -0.378 | -0.216 | -0.159 | -0.146 | -0.125 | -0.273 | -0.14 | -0.208 | -0.043 | -0.124 | -0.13 | -0.101 | 0 | -0.7 | -0.1 | -0.3 | 0 | -0.1 | -0.1 | -0.1 | -0.5 | -1.1 | -2.4 | -1.6 | -0.89 | -0.41 | -0.37 | -0.26 | -0.05 | -0.45 | -0.05 |
Acquisitions Net
| 0 | 1.195 | -20.468 | 0 | 0.685 | 0 | 0 | 0 | 0 | -4.392 | 21.654 | 36.112 | -32.445 | 31.976 | 25.09 | -127.985 | 21.093 | -14.281 | -16.434 | 21.378 | -9.166 | 8.647 | -29.613 | -41.773 | -23.577 | 2.091 | -49.963 | -33.349 | -46.288 | -62.552 | -40.423 | -17.452 | -27.114 | -21.091 | -14.114 | -20.673 | 21.091 | -27.926 | -3.9 | -17.268 | -12.846 | 0 | -45.388 | 0 | -22.425 | -14.421 | 0 | 0 | 0 | 0 | 0 | 0 | -5.024 | -0.492 | 3.598 | -2.981 | -6.901 | -13.545 | 0 | 0 | 0 | 0.601 | 1.063 | 0.533 | 0.68 | 0.146 | 0.287 | 0.147 | 0.136 | 0.077 | 0.173 | 0.082 | 0.388 | 0.364 | 0.326 | 0.437 | 1.047 | 0.403 | 0.451 | 0.457 | 0.23 | 0.358 | 0.202 | 0.224 | 0.233 | 0.378 | 0.216 | 0.159 | 0.146 | 0.125 | 0.273 | 0.14 | 0.208 | 0.043 | 0.124 | 0.13 | 0.101 | 0 | 0.7 | 0.1 | 0.3 | 0 | 0.1 | 0.1 | 0.1 | 0.5 | 1.1 | 2.4 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -0.744 | -15.441 | -11.263 | -10.326 | -14.247 | -12.159 | -43.996 | -48.767 | -77.952 | -42.562 | -28.241 | -83.402 | -123.921 | -89.237 | -64.123 | -5.635 | -38.07 | -12.997 | -89.797 | -13.221 | -8.448 | -11.717 | -4.368 | -5.059 | -1.519 | -2.877 | -1.137 | -4.657 | -4.875 | -9.764 | -24.893 | -0.509 | -12.499 | -16.523 | -17.482 | -4.049 | -19.082 | -3.522 | -19.373 | -11.733 | -3.108 | -19.813 | -29.205 | -13.305 | -0.838 | -12.004 | -19.744 | -17.307 | -14.064 | -27.184 | -0.152 | -5.139 | -28.767 | -2.979 | -56.283 | -30.079 | -3.488 | 0.801 | -22.761 | -33.695 | -76.554 | -0.24 | -7.388 | -6.012 | -3.596 | -3.486 | -5.283 | -8.075 | -6.489 | -11.434 | -8.495 | -3.577 | -3.115 | -4.123 | -3.844 | -7.615 | -2.403 | -2.476 | -7.123 | -3.976 | -2.634 | 0.595 | -18.472 | -5.24 | -8.183 | -0.555 | -27.855 | -25.483 | -15.201 | -3.064 | -5.889 | -2.029 | -3.624 | -0.624 | -3.566 | -4.076 | -1.793 | -6.8 | -8.8 | -8 | -1.7 | -8.5 | -8.4 | -9.8 | -12.6 | -1.9 | -2 | -1.1 | -1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 8.581 | 7.009 | 8.77 | 10.262 | 12.366 | 12.349 | 12.579 | 8.909 | 12.165 | 11.882 | 11.187 | 47.263 | 134.063 | 103.105 | 24.513 | 18.554 | 29.413 | 17.208 | 81.472 | 8.985 | 12.178 | 9.408 | 8.563 | 6.112 | 5.941 | 11.282 | 15.616 | 14.607 | 8.702 | 7.764 | 13.185 | 12.056 | 26.999 | 10.717 | 17.189 | 11.269 | 30.574 | 20.447 | 15.669 | 9.501 | 8.919 | 27.675 | 10.733 | 9.775 | 11.883 | 14.198 | 18.216 | 14.457 | 15.519 | 21.857 | 8.655 | 7.281 | 16.291 | 12.802 | 7.315 | 15.522 | 7.569 | 6.762 | 5.767 | 10.341 | 11.171 | 2.557 | 6.875 | 10.941 | 5.524 | 4.097 | 4.774 | 7.24 | 4.217 | 5.907 | 2.982 | 3.464 | 2.893 | 6.22 | 4.404 | 6.811 | 3.81 | 2.095 | 6.042 | 2.893 | 4.437 | 2.899 | 10.675 | 9.257 | 13.371 | 6.774 | 16.43 | 7.148 | 7.896 | 5.377 | 4.014 | 5.223 | 2.641 | 5.896 | 3.211 | 5.935 | 1.73 | 4.6 | 3.5 | 6.2 | 10.2 | 4.1 | 5.9 | 2.6 | 11 | 9.6 | 9.2 | 5.5 | 3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -32.084 | 8.07 | 0.275 | -34.098 | -14.374 | -34.586 | -14.092 | -57.431 | 0.215 | -1.282 | -0.007 | -5.583 | 0.315 | -1.959 | 0.098 | 2.49 | 0.479 | -1.167 | -0.141 | 1.387 | -6.6 | -0.176 | 0.434 | -0.402 | 0.305 | 0.1 | -0.099 | -0.94 | -2.614 | -0.27 | 0.845 | -4.943 | -1.854 | -47.09 | 0.085 | 0.051 | -23.891 | 0.302 | 0.687 | 0.192 | 0.685 | -45.931 | -0.007 | -9.427 | -5.093 | 9.774 | -19.61 | -2.357 | -8.095 | -8.677 | -8.922 | -37.562 | -2.421 | -0.871 | 0.4 | 0.887 | 6.508 | -1.123 | -26.584 | -20.59 | -16.811 | -54.761 | -33.88 | -34.538 | -17.874 | -3.823 | -5.214 | -10.974 | -20.083 | -8.93 | -7.142 | -16.491 | -5.784 | -31.567 | -18.583 | -9.351 | -10.978 | -13.067 | -10.518 | -14.123 | -4.496 | -11.145 | -9.206 | -5.72 | -4.138 | -5.243 | 3.281 | -9.006 | -2.285 | -1.068 | -2.399 | -5.47 | 1.671 | -4.924 | -7.486 | -0.358 | 0.797 | -2 | -2 | -8.3 | -6.3 | -3.9 | -4.7 | 2.4 | 1 | -11.5 | -0.5 | -16.9 | -6.2 | -0.2 | 2.01 | -3.37 | -1.06 | 2.36 | -8.13 | -6.22 |
Investing Cash Flow
| -26.215 | -4.765 | -23.175 | -34.419 | -16.327 | -35.067 | -45.812 | -97.69 | -66.038 | -36.919 | 3.669 | -5.877 | -22.264 | 43.632 | -14.668 | -112.982 | 11.563 | -11.593 | -25.377 | 18.018 | -13.795 | 5.639 | -26.14 | -41.695 | -19.352 | 9.714 | -35.947 | -24.736 | -45.589 | -65.366 | -51.663 | -11.479 | -15.23 | -76.4 | -15.908 | -14.356 | 7.688 | -14.458 | -7.241 | -20.578 | -6.646 | -38.81 | -65.514 | -13.61 | -18.085 | -3.673 | -21.45 | -5.433 | -6.9 | -14.439 | -0.866 | -35.726 | -20.135 | 8.259 | -45.263 | -16.836 | 3.453 | -7.654 | -43.795 | -44.072 | -82.531 | -52.444 | -34.393 | -29.609 | -15.946 | -3.212 | -5.723 | -11.809 | -22.355 | -14.457 | -12.655 | -16.604 | -6.006 | -29.47 | -18.023 | -10.155 | -9.571 | -13.448 | -11.599 | -15.206 | -2.693 | -7.651 | -17.003 | -1.703 | 1.05 | 0.976 | -8.144 | -27.341 | -9.59 | 1.245 | -4.274 | -2.276 | 0.688 | 0.348 | -7.841 | 1.501 | 0.734 | -4.2 | -7.3 | -10.1 | 2.2 | -8.3 | -7.2 | -4.8 | -0.6 | -3.8 | 6.7 | -12.5 | -3.5 | -1.09 | 1.6 | -3.74 | -1.32 | 2.31 | -8.58 | -6.27 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -26.396 | -17.912 | -44.394 | -21.774 | -49.614 | -10.014 | -1.183 | -10.007 | -0.007 | -0.007 | -0.006 | -25.007 | -0.007 | -0.007 | -0.007 | -25 | -10 | -15.04 | -0.011 | -20 | 0 | -20 | 0 | -15 | -10 | -15 | 0 | -10 | -20 | -20 | -15 | 0 | 0 | -0.025 | -5.024 | -0.024 | -0.023 | 9.977 | -0.022 | -0.021 | 9.979 | 19.98 | 9.98 | -0.117 | 9.835 | -5.163 | -0.162 | -0.228 | -10.26 | -0.258 | -12.254 | -0.252 | -17.65 | -0.596 | -1.721 | -5.927 | -15.699 | -3.158 | -0.305 | -16.977 | -16.907 | -0.295 | -0.293 | -0.289 | -0.287 | -10.284 | -0.28 | -1.819 | -2.296 | -0.404 | -0.399 | -0.395 | -0.392 | -6.387 | -0.383 | -0.329 | -0.302 | -0.24 | -0.239 | -0.228 | -2.012 | -0.222 | -0.219 | -0.148 | -1.136 | -3.11 | -0.108 | -0.106 | -0.085 | -1.863 | 0 | 0 | -0.08 | 0 | 0 | 0 | -0.075 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0.144 | 0.385 | 0.171 | 0.382 | 0.475 | 1.758 | 0.139 | -0.612 | 1.137 | 0 | 0 | 0 | 0 | 0.278 | 0.097 | 0.287 | 0.149 | 0.563 | 0.032 | 0.142 | 0.147 | 0.272 | 0.193 | 0.331 | 0.318 | 0.107 | 0.192 | 0.334 | 0.118 | 0.35 | 0.166 | 0.218 | 0.119 | 32.648 | 0.113 | 0.652 | 0.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.216 | 0.084 | 0.226 | 0.101 | 0.108 | 0.077 | 0.189 | 0.103 | 0.099 | 0.062 | 0.084 | 0.027 | 0.066 | 0.03 | 0.104 | 0.085 | 1.054 | 0 | 0 | 0.075 | 0.832 | 0 | 0 | 0 | 0.229 | 0 | 0 | 0 | 0.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.476 | -0.182 | -0.012 | -0.102 | -0.277 | -1.24 | -0.008 | 0.947 | -0.981 | -3.772 | -3.524 | -2.672 | -0.005 | 0.087 | 38.064 | 0.002 | -0.089 | -1.463 | -2.768 | -0.762 | 0 | -0.158 | 0 | 0 | 0 | -0.159 | 0 | 0 | 0 | 12 | 0 | 0 | -12 | -0.047 | 0 | 0 | 0 | -0.035 | 0 | 0 | 0 | -0.164 | 0 | 0 | 0 | 1.016 | 0 | 0 | 0 | -17.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.316 | 0 | 0 | 0 | -1.054 | 0 | 0 | -0.075 | -0.832 | 0 | 0 | 0 | 23.038 | 0 | 0 | 0 | -0.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 | -0.01 |
Dividends Paid
| -1.639 | -1.636 | -1.633 | -1.535 | -1.533 | -1.433 | -1.432 | -1.428 | -1.421 | -1.44 | -1.268 | -1.284 | -1.278 | -0.978 | -0.98 | -1.562 | -1.561 | -1.484 | -1.508 | -1.513 | -1.512 | -1.388 | -1.387 | -1.383 | -1.381 | -1.141 | -1.142 | -1.138 | -1.138 | -1.038 | -1.036 | -1.035 | -1.081 | -0.796 | -0.795 | -0.761 | -0.759 | -0.721 | -0.717 | -0.741 | -0.639 | -0.606 | -0.605 | -0.556 | -0.557 | -0.53 | -0.536 | -0.567 | -0.691 | -0.688 | -0.736 | -0.581 | -0.536 | -0.534 | -0.533 | -0.452 | -0.328 | -0.328 | -0.328 | -0.528 | -0.565 | -0.48 | -0.477 | -0.525 | -0.524 | -0.71 | -0.498 | -0.474 | -0.473 | -0.449 | -0.432 | -0.412 | -0.41 | -0.411 | -0.394 | -0.374 | -0.375 | -0.373 | -0.373 | -0.355 | -0.355 | -0.345 | -0.34 | -0.323 | -0.324 | -0.324 | -0.323 | -0.308 | -0.307 | -0.304 | -0.311 | -0.293 | -0.293 | -0.289 | -0.298 | -0.257 | -0.258 | -0.3 | -0.2 | -0.3 | -0.2 | -0.2 | -0.3 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -0.197 | 2.933 | 23.71 | 37.003 | 45.4 | -62.459 | -25.39 | -52.826 | -47.946 | 93.391 | 93.059 | -2.821 | 99.893 | 47.35 | -0.002 | 171.561 | 47.054 | 29.534 | 25.773 | 32.612 | 7.405 | 23.4 | 23.095 | 58.52 | 22.266 | 60.287 | -7.493 | -2.623 | 53.998 | 95.646 | 32.519 | 73.218 | -21.24 | 26.688 | 31.699 | 41.981 | -14.41 | -2.985 | 2.556 | 14.006 | 18.973 | 12.632 | 6.023 | 35.976 | -8.145 | 0.011 | 16.303 | 15.017 | 23.698 | 11.957 | 49.701 | 13.681 | 16.445 | 10.979 | 35.31 | 22.493 | 14.371 | 19.982 | 27.463 | 35.169 | 134.675 | 51.26 | 12.58 | 28.835 | 12.795 | 14.179 | 7.376 | 9.943 | 24.651 | -0.007 | 6.535 | 26.845 | 12.503 | 32.073 | 12.795 | 16.633 | 11.787 | 8.368 | 6.592 | 12.749 | 8.637 | 10.662 | -3.009 | 9.793 | 3.915 | 1.496 | 6.165 | 3.113 | 12.06 | 6.594 | 3.963 | 12.448 | 8.382 | 0.451 | 1.984 | 2.334 | -2.938 | 6.7 | 5.7 | 3.4 | 1.6 | 11.4 | 1.1 | 2.1 | 2.2 | 4 | -4 | 0.2 | 2.3 | 1.22 | -6.59 | 4.71 | 1.68 | -0.51 | 3.73 | 7.83 |
Financing Cash Flow
| 13.633 | -16.412 | -22.158 | 13.974 | -5.549 | -73.388 | -27.874 | -63.926 | -49.218 | 88.172 | 88.261 | -31.784 | 98.603 | 46.73 | 37.172 | 145.288 | 35.553 | 12.11 | 21.529 | 11.241 | 6.04 | 2.284 | 21.901 | 42.468 | 11.203 | 44.253 | -8.443 | -3.427 | 52.978 | 86.958 | 16.649 | 72.401 | -34.202 | 58.515 | 25.993 | 41.848 | -14.991 | 6.236 | 1.817 | 13.244 | 28.313 | 31.842 | 15.398 | 35.303 | 1.133 | -4.45 | 15.689 | 14.448 | 12.848 | -5.908 | 36.788 | 13.037 | -1.638 | 9.948 | 33.118 | 16.198 | -1.629 | 22.878 | 26.86 | 17.768 | 117.288 | 50.485 | 11.81 | 28.021 | 11.984 | 3.185 | 6.598 | 7.65 | 21.882 | 22.407 | 5.704 | 26.038 | 11.701 | 25.275 | 12.018 | 15.93 | 11.11 | 7.755 | 5.98 | 12.166 | 6.27 | 10.095 | -3.568 | 9.322 | 2.455 | -1.938 | 5.734 | 2.699 | 11.668 | 4.427 | 3.652 | 12.155 | 8.009 | 0.162 | 1.686 | 2.077 | -3.271 | 6.4 | 5.5 | 3.1 | 1.4 | 11.2 | 0.7 | 1.9 | 1.9 | 3.8 | -4.2 | 13.1 | 2.1 | 1.05 | -6.77 | 4.53 | 1.45 | -0.66 | 3.58 | 7.68 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0.036 | -0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 9.6 | -3 | 7.7 | 6.1 | 4.4 | -0.3 | 3 | -8.2 | 12.1 | 2.3 | 0 | 0 | -0 | 0 | 0.01 | 0 | 0 |
Net Change In Cash
| -7.029 | -17.616 | -38.309 | -13.649 | -17.174 | -102.357 | -61.173 | -155.246 | -106.279 | 54.077 | 94.385 | -29.872 | 91.111 | 94.284 | 26.148 | 30.103 | 53.667 | 4.245 | 0.766 | 32.295 | -2.497 | 11.434 | -0.673 | 7.828 | -1.331 | 59.869 | -41.674 | -26.29 | 13.587 | 27.897 | -33.199 | 66.897 | -45.048 | -14.548 | 13.04 | 32.171 | -4.272 | -3.137 | -1.844 | -6.016 | 27.029 | -2.085 | -47.669 | 27.89 | -12.831 | -1.502 | -4.749 | 16.905 | 6.908 | -14.379 | 35.046 | -20.236 | -11.505 | 17.694 | -12.727 | 7.976 | 4.147 | 14.521 | -14.105 | -22.649 | 33.537 | 4.954 | -23.705 | -3.526 | -1.901 | 0.866 | 2.106 | -2.512 | 3.221 | 9.402 | -6.242 | 11.135 | 8.992 | -2.193 | -4.862 | 6.843 | 4.212 | -4.285 | -4.61 | -1.29 | 5.862 | 3.325 | -18.2 | 10.321 | 5.842 | 0.023 | -4.084 | -23.818 | 13.964 | -5.202 | 0.318 | 10.734 | 9.448 | 1.428 | -5.387 | 4.366 | -1.863 | 3.5 | -1.3 | 3.1 | 1.4 | 11.2 | 0.7 | 1.9 | 1.9 | 3.8 | -4.2 | 13.1 | 2.1 | 0.65 | -4.21 | 1.07 | 1.29 | 2.49 | -3.8 | 1.54 |
Cash At End Of Period
| 26.662 | 33.691 | 51.307 | 89.616 | 103.265 | 120.439 | 222.796 | 283.969 | 439.215 | 545.494 | 491.417 | 397.032 | 426.904 | 335.793 | 241.509 | 215.361 | 185.258 | 131.591 | 127.346 | 126.58 | 94.285 | 96.782 | 85.348 | 86.021 | 78.193 | 79.524 | 19.655 | 61.329 | 87.619 | 74.032 | 46.135 | 79.334 | 12.437 | 57.485 | 72.033 | 58.993 | 26.822 | 31.094 | 34.231 | 36.075 | 42.091 | 15.062 | 17.147 | 64.816 | 36.926 | 49.757 | 51.259 | 56.008 | 39.103 | 32.195 | 46.574 | 11.528 | 31.764 | 43.269 | 25.575 | 38.302 | 30.326 | 26.179 | 11.658 | 25.763 | 48.412 | 14.875 | 9.921 | 33.626 | 37.152 | 39.053 | 38.187 | 36.081 | 38.593 | 35.372 | 25.97 | 32.212 | 21.077 | 12.085 | 14.278 | 19.14 | 12.297 | 8.085 | 12.37 | 16.98 | 18.27 | 12.408 | 9.083 | 27.283 | 16.962 | 11.12 | 11.097 | 15.181 | 38.999 | 25.035 | 30.237 | 29.919 | 19.185 | 9.737 | 8.309 | 13.696 | 9.33 | 11.2 | 7.7 | 9 | 12.5 | 11.2 | 0.7 | 1.9 | 15.1 | 3.8 | -4.2 | 13.1 | 9.7 | 0.65 | -4.21 | 1.07 | 1.29 | 2.49 | -3.8 | 1.54 |