Enterprise Bancorp, Inc.
NASDAQ:EBTC
31.95 (USD) • At close November 4, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 9.512 | 8.507 | 7.907 | 9.699 | 9.684 | 10.768 | 12.306 | 11.962 | 8.161 | 10.287 | 10.848 | 9.832 | 11.139 | 10.352 | 9.857 | 10.326 | 7.256 | 4.017 | 8.739 | 9.002 | 7.763 | 8.696 | 6.5 | 7.982 | 7.574 | 6.825 | 2.72 | 5.506 | 5.595 | 5.572 | 4.953 | 4.714 | 4.771 | 4.313 | 4.721 | 4.292 | 3.515 | 3.62 | 4 | 3.831 | 3.314 | 3.506 | 3.484 | 3.533 | 3.079 | 3.433 | 3.234 | 3.063 | 2.905 | 3.173 | 2.858 | 2.937 | 2.685 | 2.464 | 2.422 | 2.729 | 2.603 | 2.886 | 2.785 | 2.269 | 1.374 | 1.518 | 0.029 | 1.719 | 1.783 | 2.017 | 2.735 | 2.623 | 2.318 | 2.222 | 2.545 | 2.451 | 2.182 | 2.056 | 2.329 | 2.253 | 1.981 | 1.851 | 2.004 | 2.044 | 1.744 | 1.715 | 1.88 | 1.863 | 2.698 | 0.504 | 1.691 | 1.818 | 1.416 | 1.381 | 1.27 | 1.251 | 1.202 | 1.181 | 0.907 | 0.849 | 0.879 | 0.969 |
Depreciation & Amortization
| 1.438 | 1.484 | 1.488 | 1.42 | 1.62 | 1.66 | 1.744 | 1.781 | 1.778 | 1.733 | 1.915 | 1.959 | 2.045 | 1.89 | 1.838 | 1.677 | 1.66 | 1.609 | 1.589 | 1.572 | 1.505 | 1.476 | 1.678 | 1.724 | 1.694 | 1.74 | 1.778 | 1.782 | 1.738 | 1.73 | 1.694 | 1.514 | 1.448 | 1.425 | 1.441 | 1.403 | 1.37 | 1.389 | 1.369 | 1.333 | 1.372 | 1.384 | 1.329 | 1.228 | 1.226 | 1.232 | 1.194 | 1.158 | 1.097 | 1.036 | 1.044 | 1.033 | 1.028 | 1.02 | 0.983 | 0.953 | 0.999 | 0.95 | 0.908 | 0.848 | 0.829 | 0.797 | 0.699 | 0.706 | 0.659 | 0.573 | 0.649 | 0.564 | 0.692 | 0.718 | 0.695 | 0.677 | 0.694 | 0.638 | 0.589 | 0.738 | 0.733 | 0.725 | 0.678 | 0.756 | 0.782 | 0.885 | 0.953 | 1.33 | 1.182 | 1.045 | 1.077 | 1.14 | 0.273 | 0.855 | 0.814 | 0.818 | 0.743 | 0.728 | 0.661 | 0.605 | 0.409 | 0.393 |
Deferred Income Tax
| 0 | 0 | -2.022 | 1.919 | 4.492 | 0 | 0 | 0 | 0 | 0 | 0.893 | 1.693 | -0.516 | 0.34 | 1.421 | 1.122 | 2.271 | 6.098 | -0.717 | 0.874 | 0.662 | -0.621 | 2.64 | 0.737 | 0.252 | 1.515 | -0.532 | 1.421 | -0.087 | -0.548 | 0.09 | 0.642 | 0.099 | 0.759 | 0.583 | 0.154 | 0.641 | 0.074 | -0.682 | 0.415 | -0.002 | -0.361 | 1.107 | 0.352 | -0.156 | -0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0.75 | 7.181 | -0.999 | -0.584 | -0.383 | 0.078 | 1.807 | 2.955 | -0.172 | 0.784 | -1.28 | 0 | 0 | -0.215 | 0 | 0 | 0 | -0.277 | 0 | 0 | 0 | 0 | 0.109 | -0.205 | -0.425 | -0.082 | -0.069 | -0.112 | 0.327 | -0.338 | 0.217 | -0.12 | -0.035 | -0.534 | 0.01 | -0.188 | -0.186 | -0.173 | -0.767 | 0.323 | -0.218 | -0.105 | -0.061 | -0.1 | -0.101 | -0.063 |
Stock Based Compensation
| 0.566 | 0.503 | 0.534 | 0.584 | 0.629 | 0.522 | 0.592 | 0.609 | 0.637 | 0.478 | 0.51 | 0.559 | 0.54 | 0.451 | 0.496 | 0.477 | 0.506 | 0.426 | 0.467 | 0.461 | 0.518 | 0.426 | 0.462 | 0.501 | 0.5 | 0.385 | 0.466 | 0.467 | 0.496 | 0.324 | 1.031 | 0.444 | 0.462 | 0.443 | 0.438 | 0.411 | 0.466 | 0.488 | 0.427 | 0.409 | 0.435 | 0.481 | 0.423 | 0.38 | 0.52 | 0.339 | 0.315 | 0.304 | 0.334 | 0.318 | 0.239 | 0.249 | 0.241 | 0.306 | 0.216 | 0.223 | 0.245 | 0.196 | 0.165 | 0.173 | 0.215 | 0.154 | 0 | 0.128 | 0.122 | 0.137 | 0 | 0 | 0 | 0.184 | 0 | 0 | 0 | 0 | 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
| 2.263 | -7.816 | 8.623 | 15.921 | -14.081 | -9.359 | 8.529 | -10.346 | 5.666 | -15.002 | 14.225 | -4.571 | -0.06 | -1.068 | -5.415 | 2.697 | -10.626 | 1.57 | 4.206 | 3.273 | -1.912 | -4.257 | 3.759 | -4.928 | 5.528 | -4.362 | 4.583 | 4.122 | -1.409 | 1.087 | -0.164 | -0.16 | 3.419 | -4.852 | -6.637 | -0.335 | 1.997 | 5.913 | -10.04 | 5.739 | 3.946 | -6.613 | -3.325 | 9.923 | 1.599 | -1.404 | 1.457 | -6.153 | 4.749 | -2.653 | 0.341 | 1.889 | -2.121 | -0.976 | -2.472 | 1.606 | 0.151 | -0.672 | -9.4 | 7.352 | 3.414 | 1.603 | -2.597 | -0.651 | -1.668 | 3.753 | -2.917 | 2.204 | 1.1 | -2.844 | -0.183 | 3.52 | -0.374 | 0.353 | -2.631 | 1.348 | 0.474 | 6.274 | -5.274 | 1.313 | 0.853 | -1.06 | 0.44 | 2.012 | -4.809 | 5.639 | -2.795 | 1.406 | 0.672 | -1.512 | 0.143 | 2.483 | -2.394 | 0.329 | 1.199 | 0.84 | -0.969 | -1.703 |
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 | -0.325 | -0.629 | 0.555 | -0.603 | -0.056 | -0.854 | 0.121 | -0.268 | -0.049 | -0.583 | 0.287 | -0.202 | -0.351 | 0.257 | 0.021 | -0.285 | 0.002 | -0.2 | 0.068 | 0.123 | -0.403 | 0.029 | 0.222 | -0.137 | 0 | -0.095 | 0.126 | -0.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.089 | 0.524 | 2.875 | -4.242 | -6.617 | 0 | 0 | 6.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.069 | -0.058 | -0.014 | -0.01 | 0.024 | -0.001 | -0.031 | -0.282 | 0.315 | -0.3 | 0.288 | -0.302 | 0.298 | -0.312 | 0.278 | -0.302 | 0.28 | -0.259 | 0.242 | -0.411 | 0.385 | -0.449 | 0.253 | -0.352 | 0.249 | -0.346 | 0.285 | -0.594 | 0.05 | -0.443 | 0.404 | -0.54 | 0 | -1.265 | -0.304 | -0.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.042 | -0.047 | -0.037 | -0.163 | 0.052 | -0.214 | 0.006 | -0.017 | -0.003 | 0.164 | -0.37 | 0.371 | -0.255 | 0 | 0 |
Other Working Capital
| 2.263 | -7.816 | 8.623 | 15.921 | -14.081 | -9.359 | 8.529 | -10.346 | 5.667 | -15.003 | 14.225 | -4.571 | -0.06 | -1.068 | -5.415 | 2.697 | -10.626 | 1.57 | 4.206 | 3.273 | -1.912 | -4.257 | 3.747 | -4.914 | 5.531 | -4.367 | 4.583 | 4.122 | -1.409 | 1.087 | 0.003 | 0.003 | 0.003 | 0.003 | 0.012 | 0.52 | 1.907 | -0.19 | -10.306 | 6.622 | 3.371 | -6.109 | -3.272 | 9.978 | 1.3 | -0.817 | 1.175 | -5.694 | 4.439 | -2.365 | 0.359 | 2.309 | -2.596 | -0.487 | -2.721 | 1.952 | -0.134 | -0.078 | -9.45 | 7.795 | 3.01 | 2.143 | 0 | 0 | 0 | 3.753 | 0 | 0 | 0 | -2.844 | -0.183 | 3.52 | -0.374 | 0.353 | 0 | 2.157 | 0.474 | 6.274 | 0 | 0 | 0 | -1.06 | 0 | 2.054 | -4.762 | 5.676 | -2.632 | 1.354 | 0.886 | -1.518 | 0.16 | 2.486 | -2.558 | 0.699 | 0.828 | 1.095 | 0 | 0 |
Other Non Cash Items
| 2.931 | 3.148 | 3.527 | -0.313 | 0.052 | 2.083 | 4.413 | 0.89 | 2.543 | -0.761 | -0.978 | 0.818 | 6.599 | -7.182 | 5.394 | -3.648 | -0.813 | 0.119 | 2.765 | -1.974 | -1.137 | 0.243 | -0.169 | -0.081 | -0.779 | 0.124 | 0.595 | -0.106 | -0.143 | 0.774 | 0.628 | -0.184 | -1.287 | 0.837 | -0.623 | -0.068 | -0.173 | 0.643 | -0.703 | 0.822 | -1.077 | -0.165 | -0.243 | 2.916 | -0.313 | 5.154 | -2.474 | -2.783 | 2.64 | 1.042 | -0.395 | -2.047 | -0.135 | -0.138 | 0.368 | -0.143 | -0.143 | -0.136 | -0.138 | -0.136 | -0.135 | -0.136 | 3.718 | 0.479 | 0.503 | 0.314 | -1.288 | -0.234 | -0.432 | 0.132 | -0.475 | 0.257 | 0.328 | 0.317 | 0.219 | 0.656 | 0.275 | 0.2 | 0.3 | 0.3 | 0.3 | 0.75 | 0.149 | 1.939 | -2.874 | 1.861 | 0.18 | -2.784 | -1.648 | 1.246 | 0.414 | 0.11 | 0.731 | -0.301 | 0.362 | -0.138 | 0.71 | 0.116 |
Operating Cash Flow
| 13.268 | 2.355 | 20.057 | 29.23 | 2.396 | 5.674 | 27.584 | 4.896 | 18.785 | -3.265 | 27.413 | 10.29 | 19.747 | 4.783 | 13.591 | 12.651 | 0.254 | 13.839 | 17.049 | 13.208 | 7.399 | 5.963 | 14.87 | 5.935 | 14.769 | 6.227 | 9.61 | 13.192 | 6.19 | 8.939 | 8.232 | 6.97 | 8.912 | 2.925 | -0.077 | 5.857 | 7.816 | 12.127 | -5.629 | 12.549 | 7.988 | -1.768 | 2.775 | 18.332 | 5.955 | 8.722 | 3.726 | -4.411 | 11.725 | 2.916 | 4.087 | 4.061 | 2.448 | 9.857 | 0.518 | 4.784 | 3.472 | 3.302 | -3.873 | 13.461 | 5.525 | 4.72 | 0.498 | 2.253 | 1.277 | 6.579 | -0.821 | 5.157 | 3.678 | 0.135 | 2.582 | 6.905 | 2.83 | 3.364 | 0.6 | 4.67 | 2.968 | 8.736 | -2.737 | 4.227 | 3.883 | 1.236 | 0.52 | 7.024 | -3.838 | 8.515 | 0.163 | 1.392 | 0.527 | 1.797 | 1.874 | 4.985 | 0.064 | 1.832 | 3.068 | 2.056 | 0.928 | -0.288 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.771 | -1.029 | -2.85 | -1.111 | -1.114 | -0.944 | -1.423 | -0.712 | -0.984 | -1.719 | -1.522 | -1.168 | -0.693 | -0.804 | -1.003 | -1.915 | -1.158 | -2.603 | -3.13 | -5.116 | -2.283 | -1.969 | -1.119 | -0.853 | -1.954 | -1.371 | -1.958 | -2.304 | -1.435 | -2.514 | -0.885 | -1.069 | -2.958 | -3.006 | -0.968 | -0.934 | -1.25 | -0.786 | -1.718 | -1.555 | -0.649 | -0.745 | -2.299 | -0.949 | -1.464 | -1.868 | -1.6 | -1.768 | -0.349 | -0.613 | -1.637 | -1.199 | -1.083 | -1.514 | -1.332 | -0.973 | -2.058 | -1.066 | -1.428 | -0.207 | -1.206 | -1.586 | -1.929 | -0.882 | -1.13 | -1.119 | -1.362 | -3.455 | -0.734 | -0.369 | -2.808 | -1.466 | -1.586 | -1.085 | -0.378 | -0.241 | -0.821 | -0.567 | -0.864 | -0.198 | -0.417 | -0.393 | -0.223 | -0.307 | -0.516 | -0.79 | -0.835 | -0.954 | -0.36 | -1.429 | -1.057 | -0.686 | -1.058 | -0.557 | -1.134 | -2.669 | -0.595 | -0.548 |
Acquisitions Net
| 0 | 0 | -163.832 | 1.111 | 0 | 0 | 0 | 0 | 0 | 0 | -72.465 | 1.168 | 0.693 | 0.804 | 1.003 | 1.915 | 0 | -118.465 | 3.13 | 5.116 | 2.283 | 1.969 | 1.119 | 0.853 | 1.954 | 1.371 | 1.958 | 2.304 | 1.435 | 2.514 | 0.885 | 1.069 | 2.958 | 3.006 | 0.968 | 0.934 | 1.25 | 0.786 | 1.718 | 1.555 | 0.649 | 0.745 | 2.299 | 0.949 | 1.464 | 1.868 | 1.6 | 0 | -43.378 | -3.144 | -20.517 | 0 | 0 | 1.514 | 0 | 0 | 0 | -10.117 | 0 | 0 | -42.121 | -28.629 | 1.929 | 0.882 | 1.13 | 1.119 | 1.362 | 3.455 | 0.734 | 0.369 | 2.808 | 1.466 | 1.586 | 1.085 | 0.378 | 0.241 | 0.821 | 0.567 | 0.864 | 0.198 | 0.417 | 0.393 | 0.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -0.321 | -0.579 | -0.346 | -0.321 | -0.334 | -1.122 | -48.359 | -7.792 | -24.639 | -68.076 | -190.805 | -205.035 | -40.232 | -55.934 | -110.841 | -28.137 | 0 | -6.669 | -43.289 | -22.991 | -21.389 | -39.203 | -119.356 | -24.305 | -22.843 | -44.126 | -95.268 | -60.737 | -15.213 | -15.94 | -52.409 | -44.889 | -11.747 | -9.21 | -35.022 | -33.871 | -30.192 | -9.877 | -16.166 | -33.479 | -34.772 | -6.501 | -35.362 | -16.004 | -9.263 | -10.034 | -13.849 | -33.241 | -19.946 | -16.928 | -29.474 | -19.033 | -13.738 | -0.84 | -26.057 | -15.562 | -12.599 | -13.125 | -11.099 | -30.581 | -23.012 | -6.771 | -25.415 | -8.164 | -9.626 | -9.304 | -4.458 | -15.773 | -16.685 | -2.319 | -3.373 | -6.372 | -1.331 | -3.264 | -2.043 | -0.513 | -1.245 | -10.412 | -9.703 | -2.935 | -24.811 | -5.135 | 9.904 | -60.353 | -28.955 | -33.209 | -52.89 | -55.146 | -37.598 | -30.731 | -26.777 | -54.798 | -29.877 | -36.26 | -10.646 | -23.132 | -48.42 | -19.005 |
Sales Maturities Of Investments
| 14.833 | 14.225 | 41.918 | 13.83 | 100.774 | 16.433 | 51.59 | 16.275 | 25.807 | 58.782 | 22.568 | 22.627 | 20.103 | 25.108 | 25.565 | 27.924 | 16.042 | 13.91 | 13.713 | 13.726 | 25.461 | 10.876 | 132.138 | 8.987 | 11.984 | 19.052 | 80.13 | 62.825 | 7.405 | 16.019 | 14.293 | 9.784 | 6.562 | 5.091 | 16.893 | 8.769 | 9.59 | 16.594 | 11.228 | 9.452 | 31.219 | 13.969 | 15.464 | 6.622 | 7.066 | 8.335 | 15.256 | 12.962 | 8.47 | 4.14 | 17.155 | 22.565 | 18.395 | 8.975 | 10.563 | 21.483 | 12.945 | 9.337 | 13.838 | 17.812 | 15.059 | 47.105 | 4.248 | 11.484 | 10.067 | 10.882 | 6.991 | 7.475 | 8.026 | 4.942 | 15.545 | 10.631 | 7.258 | 6.424 | 15.014 | 7.587 | 12.968 | 14.047 | 11.303 | 6.418 | 10.967 | 23.77 | 18.047 | 44.221 | 45.305 | 44.841 | -33.628 | 31.521 | 26.575 | 17.607 | -28.168 | 23.634 | 7.995 | 14.128 | 16.777 | 3.546 | 3.552 | 1.488 |
Other Investing Activites
| -99.685 | -0.08 | 0.001 | -59.445 | -115.718 | -49.594 | -71.315 | -24.506 | -122.405 | -42.026 | 2.756 | 72.784 | 151.814 | -38.245 | 74.58 | 23.457 | -488.72 | -1.14 | -98.84 | -64.744 | -32.166 | 4.791 | -81.182 | -13.738 | -10.651 | -18.786 | -67.548 | -93.137 | -52.179 | -45.5 | -38.707 | -87.884 | -36.37 | -7.022 | -69.422 | -66.668 | -56.428 | -10.226 | -61.481 | -24.142 | -43.36 | -25.253 | -54.07 | -26.554 | -44.794 | -45.709 | -62.372 | -8.442 | 0.259 | 1.106 | 0.275 | -52.081 | -23.608 | -16.145 | -27.77 | 0.969 | -22.609 | 0.982 | -25.875 | -41.739 | -0.263 | 0.555 | -41.176 | -25.151 | -25.661 | -27.438 | -23.358 | -21.403 | -15.714 | -20.804 | -17.615 | -13.787 | -24.856 | -20.157 | -35.744 | -42.228 | -34.098 | -20.514 | -21.248 | -19.907 | -26.139 | -17.072 | -78.002 | 38.91 | 1.711 | 29.307 | 59.071 | 0 | 0 | 0 | 57.671 | 0 | 0 | 0 | -0.095 | -7.593 | 0 | 0 |
Investing Cash Flow
| -100.012 | -74.454 | -125.109 | -45.936 | -16.392 | -35.227 | -69.507 | -16.735 | -122.221 | -53.039 | -239.468 | -109.624 | 131.685 | -69.071 | -10.696 | 23.244 | -473.836 | -114.967 | -128.416 | -74.009 | -28.094 | -23.536 | -68.4 | -29.056 | -21.51 | -43.86 | -82.686 | -91.049 | -59.987 | -45.421 | -76.823 | -122.989 | -41.555 | -11.141 | -87.551 | -91.77 | -77.03 | -3.509 | -66.419 | -48.169 | -46.913 | -17.785 | -73.968 | -35.936 | -46.991 | -47.408 | -60.965 | -30.489 | -54.944 | -15.439 | -34.198 | -49.748 | -20.034 | -8.01 | -44.596 | 5.917 | -24.321 | -13.989 | -24.564 | -54.715 | -51.543 | 10.674 | -62.343 | -21.831 | -25.22 | -25.86 | -20.825 | -29.701 | -24.373 | -18.181 | -5.443 | -9.528 | -18.929 | -16.997 | -22.773 | -35.154 | -22.375 | -16.879 | -19.648 | -16.424 | -39.983 | 1.563 | -50.051 | -16.439 | 15.834 | 10.842 | -28.282 | -24.579 | -11.383 | -14.553 | 1.669 | -31.85 | -22.94 | -22.689 | 4.902 | -29.848 | -45.463 | -18.065 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -1.461 | -37.478 | -21.478 | -0.956 | -0.135 | -0.017 | -0.282 | -0.02 | -0.02 | -2.505 | -3.121 | -0.02 | -0.011 | -11.743 | -3.095 | -2.486 | -80.004 | -12.004 | -91.996 | -3.693 | -0.004 | -100.004 | 0 | -0.004 | -0.501 | -89 | -60.255 | -105 | -2.416 | -36 | -10 | 0 | 0 | -53 | -29.5 | -22.855 | -0.416 | -68.825 | 0 | -0.52 | -7 | -29.05 | 0 | 0 | 0 | -17.81 | 0 | -0.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -59.498 | -17.006 | 0 | 0 | 0 | 0 | 0 | -24.989 | 0 | 0 | 0 | -5.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.729 | -11.63 | -4.986 | 0 | -0.017 | -5.01 | -5.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0.017 | 0.094 | 0.068 | 0.006 | 0.017 | 0.007 | 0.006 | 0.011 | 0.02 | 0.01 | 0.07 | 0.106 | 0.033 | 0.007 | 0.016 | 0.02 | 0.048 | 0.007 | -0.871 | 0.019 | 0.028 | 0.008 | 0.282 | 0.306 | 0.426 | 0.435 | 0.411 | 0.394 | 0.401 | 0.384 | 0.367 | 0.371 | 20.093 | 0.352 | 0.362 | 0.356 | 0.362 | 0.368 | 0.366 | 0.308 | 0.307 | 0.302 | 0.291 | 0.318 | 0.316 | 0.314 | 0.318 | 0.321 | 0.318 | 0.317 | 0.312 | 0.316 | 0.314 | 0.312 | 0.296 | 0.299 | 0.303 | 0.3 | 9.038 | 0.272 | 0.27 | 0.267 | 0 | 0.251 | 0.25 | 0.257 | 0 | 0 | 0 | 0.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 1.082 | 0.017 | 0 | 0 | 0 | 0.008 | 0 | 0 | 0 | 0.006 | 0.639 | -0.478 | 1.152 | 0.383 |
Common Stock Repurchased
| -0.048 | -0.283 | -82.882 | -0.049 | -0.047 | -0.348 | -0.101 | -0.046 | 0 | -0.286 | -0.086 | -0.008 | -0.093 | -0.159 | -58.797 | 0 | -0.042 | -0.182 | 0 | -0.049 | -0.113 | -0.24 | -1.171 | -48.621 | 89.037 | 130.242 | -0.106 | -0.023 | -0.108 | -0.694 | 47.467 | 0.022 | -0.069 | 0 | 54.557 | 45.71 | 0.832 | 112.128 | 0 | 1.04 | 0 | 43.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -2.561 | -2.546 | -2.438 | -2.439 | -2.433 | -2.424 | -2.141 | -2.129 | -2.128 | -2.123 | -1.912 | -1.914 | -1.905 | -1.896 | -1.782 | -1.78 | -1.777 | -1.766 | -1.606 | -1.595 | -1.593 | -1.577 | -1.697 | -1.696 | -1.692 | -1.686 | -1.565 | -1.563 | -1.561 | -1.552 | -1.488 | -1.484 | -1.362 | -1.35 | -1.295 | -1.294 | -1.29 | -1.279 | -1.221 | -1.217 | -1.214 | -1.201 | -1.146 | -1.145 | -1.127 | -1.117 | -1.06 | -1.057 | -1.054 | -1.044 | -0.992 | -0.99 | -0.986 | -0.977 | -0.927 | -0.923 | -0.921 | -0.911 | -0.783 | -0.781 | -0.777 | -0.763 | -0.719 | -0.716 | -0.716 | -0.714 | -0.629 | -0.627 | -0.623 | -0.619 | -0.538 | -0.537 | -0.534 | -0.532 | 0 | -10.368 | -9.454 | 0 | 0 | -8.648 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -0.048 | -0.283 | 42.953 | -13.26 | 59.726 | -19.561 | -101.658 | 121.251 | -17.663 | 54.033 | 9.373 | 6.409 | 148.505 | 265.62 | 6.181 | 21.952 | 655.217 | 113.95 | 2.362 | -45.718 | 74.022 | 191.536 | 52.94 | -0.072 | 0.926 | -0.286 | 78.345 | 53.954 | 76.43 | 41.465 | 20.56 | 37.43 | 96.844 | 69.649 | 59.213 | 4.121 | 94.227 | 0.004 | 58.282 | 22.025 | 68.282 | 0.003 | 16.874 | 75.61 | 52.75 | 27.579 | 28.446 | 17.05 | 48.651 | 70.279 | -12.26 | 25.247 | 34.389 | 30.977 | -20.909 | 39.993 | 7.031 | 63.678 | 10.953 | 28.937 | 28.328 | 32.688 | 41.686 | 21.446 | 28.628 | 28.053 | 21.951 | 9.733 | 48.101 | 14.197 | 5.022 | -10.445 | 32.51 | 28.699 | 5.951 | 21 | 36.04 | 18.149 | 22.583 | 23.071 | 46.658 | 27.732 | -2.356 | -0.713 | 27.397 | 13.4 | 10.171 | 28.568 | 33.552 | 10.536 | -2.146 | 4.04 | 25.468 | 23.444 | 13.067 | 36.347 | 50.877 | 17.739 |
Financing Cash Flow
| 138.629 | 163.341 | -63.777 | -16.698 | 57.128 | -22.343 | -104.176 | 119.067 | -19.791 | 49.415 | 4.254 | 4.467 | 146.496 | 251.822 | -57.477 | 17.706 | 653.488 | 112.191 | 92.752 | -43.669 | 72.312 | 89.715 | 51.525 | -50.087 | 88.196 | 39.705 | 77.191 | 52.785 | 75.27 | 40.297 | 56.906 | 36.317 | 115.575 | 15.651 | 83.337 | 26.038 | 93.715 | 42.396 | 57.427 | 21.636 | 60.375 | 13.121 | 16.019 | 74.783 | 51.939 | 26.776 | 27.704 | 16.314 | 47.915 | 69.552 | -12.94 | 24.573 | 33.717 | 30.312 | -21.54 | 39.369 | 6.413 | 63.067 | 19.208 | 28.428 | 27.821 | 32.192 | 40.967 | 20.73 | 27.912 | 27.596 | 21.322 | -15.883 | 47.478 | 13.845 | 4.484 | -16.905 | 31.976 | 28.167 | 5.951 | 10.632 | 26.586 | 18.149 | 22.583 | 9.694 | 35.028 | 22.746 | -2.357 | -0.73 | 22.387 | 7.617 | 10.171 | 28.568 | 33.552 | 10.544 | -2.147 | 4.04 | 25.468 | 23.45 | 13.706 | 35.869 | 52.029 | 18.122 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 4.685 | 0 | -4.685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 51.885 | 91.242 | -168.829 | -33.404 | 43.132 | -51.896 | -146.099 | 107.228 | -123.227 | -6.889 | -207.801 | -94.867 | 297.928 | 187.534 | -54.582 | 53.601 | 179.906 | 11.063 | -18.615 | -104.47 | 51.617 | 72.142 | -2.005 | -73.208 | 81.455 | 2.072 | 4.115 | -25.072 | 21.473 | 3.815 | -11.685 | -79.702 | 82.932 | 7.435 | -4.291 | -59.875 | 24.501 | 51.014 | -14.621 | -13.984 | 21.45 | -6.432 | -55.174 | 57.179 | 10.903 | -11.91 | -29.535 | -18.586 | 4.696 | 57.029 | -43.051 | -21.114 | 16.131 | 32.159 | -65.618 | 50.07 | -14.436 | 52.38 | -9.229 | -12.826 | -18.197 | 47.586 | -20.878 | 1.152 | 3.969 | 8.315 | -0.324 | -40.427 | 26.783 | -4.201 | 1.623 | -19.528 | 15.877 | 14.534 | -16.222 | -19.852 | 7.179 | 10.006 | -9.802 | -2.503 | -1.072 | 25.545 | -51.888 | -10.145 | 34.383 | 26.974 | -17.948 | 5.381 | 22.696 | -2.212 | 1.396 | -22.825 | 2.592 | 2.593 | 21.676 | 8.077 | 7.494 | -0.231 |
Cash At End Of Period
| 199.719 | 147.834 | 56.592 | 225.421 | 258.825 | 215.693 | 267.589 | 413.688 | 306.46 | 429.687 | 436.576 | 644.377 | 739.244 | 441.316 | 253.782 | 308.364 | 254.763 | 74.857 | 63.794 | 82.409 | 186.879 | 135.262 | 63.12 | 65.125 | 138.333 | 56.878 | 54.806 | 50.691 | 75.763 | 54.29 | 50.475 | 62.16 | 141.862 | 58.93 | 51.495 | 55.786 | 115.661 | 91.16 | 40.146 | 54.767 | 68.751 | 47.301 | 53.733 | 108.907 | 51.728 | 40.825 | 52.735 | 82.27 | 100.856 | 96.16 | 39.131 | 82.182 | 103.296 | 87.165 | 55.006 | 120.624 | 70.554 | 84.99 | 32.61 | 41.839 | 54.665 | 72.862 | 25.276 | 46.154 | 45.002 | 41.033 | 32.718 | 33.042 | 73.469 | 46.686 | 50.887 | 49.264 | 68.792 | 52.915 | 38.381 | 54.603 | 74.455 | 67.276 | 57.27 | 67.072 | 69.575 | 70.647 | 45.102 | 96.99 | 107.135 | 72.752 | 45.778 | 63.726 | 58.345 | 35.649 | 37.861 | 36.465 | 59.29 | 56.698 | 54.105 | 32.429 | 24.352 | 16.858 |