The First Bancshares, Inc.
NASDAQ:FBMS
36.44 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 19.697 | 20.628 | 11.047 | 24.36 | 23.779 | 16.271 | 16.295 | 14.042 | 15.753 | 16.829 | 15.791 | 16.132 | 15.6 | 16.644 | 15.334 | 11.917 | 16.943 | 8.311 | 11.855 | 12.272 | 11.983 | 7.635 | 6.861 | 5.162 | 5.245 | 3.957 | 2.414 | 4.714 | 2.366 | 1.122 | 2.308 | 2.558 | 2.649 | 2.604 | 2.358 | 2.227 | 2.185 | 2.029 | 2.041 | 1.533 | 1.613 | 1.427 | 1.498 | 1.104 | 0.812 | 1.225 | 1.169 | 0.872 | 1.037 | 0.971 | 0.954 | 0.746 | 0.67 | 0.501 | 0.742 | 0.622 | 0.649 | 0.536 | 0.601 | 0.77 | 0.181 | 0.191 | 0.385 | 0.335 | 0.339 | 0.79 | 0.707 | 1.293 | 1.112 | 0.711 | 0.836 | 0.731 | 0.989 | 0.759 | 0.645 | 0.405 | 0.494 | 0.365 | 0.326 | 0.288 | 0.302 | 0.327 | 0.161 | 0.286 | 0.245 | 0.315 | 0.184 | 0.317 | 0.155 | 0.208 | 0.256 | 0.177 | 0.134 | 0.105 | 0.215 | 0.158 | 0.154 | 0.038 |
Depreciation & Amortization
| 4.774 | 3.7 | 4.921 | 1.648 | -1.015 | 3.336 | 6.624 | -0.971 | 2.951 | 3.569 | 3.339 | 3.768 | 3.367 | 3.318 | 5.961 | 2.469 | 2.616 | 1.308 | 2.981 | 1.036 | 0.62 | 0.677 | 1.175 | 1.004 | 0.92 | 1.201 | -0.553 | 1.143 | 1.26 | 1.052 | -0.218 | 0.779 | 0.871 | 0.87 | -0.119 | 0.774 | 0.771 | 0.871 | 0.486 | 0.601 | 0.573 | 0.523 | 0.599 | 0.278 | 0.617 | 0.421 | -0.17 | 0.635 | 0.628 | 0.631 | 0.339 | 0.296 | 0.284 | 0.241 | -0.01 | 0.276 | 0.283 | 0.321 | 0.003 | 0.353 | 0.327 | 0.287 | 0.426 | 0.038 | 0.273 | 0.32 | 0.479 | 0.05 | 0.185 | 0.341 | 0.378 | 0.146 | 0.14 | 0.14 | 0.206 | 0.135 | 0.14 | 0.145 | 0.237 | 0.143 | 0.14 | 0.138 | 0.298 | 0.171 | 0.204 | 0.135 | 0.323 | 0.128 | 0.136 | 0.108 | 0.13 | 0.089 | 0.124 | 0.122 | 0.056 | 0.083 | 0.085 | 0.078 |
Deferred Income Tax
| 0 | 0 | 7.006 | 1.045 | 1.075 | 0 | 0.94 | 0 | 0 | 0 | 0.479 | 0.385 | -0.105 | -0.03 | 0.508 | 6.871 | 7.017 | 6.883 | 1.733 | 0.865 | 0.661 | 1.085 | 2.888 | 0.391 | 0.833 | 0.237 | 6.605 | 0.078 | 0.219 | 0.033 | 0.121 | 0.127 | 0.067 | 0.188 | 0.25 | 0.247 | -0.003 | 0.03 | 0.484 | -0.129 | 2.14 | 0.358 | 1.957 | 0.357 | 0.348 | 0.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.667 | 0.653 | 0.652 | 0.527 | 0.53 | 0.593 | 0.705 | 0.708 | 0.546 | 0.466 | 0.983 | 1.128 | 0.549 | 0.44 | 0.788 | 0.547 | 0.539 | 0.478 | 0.448 | 0.432 | 0.426 | 0.355 | 0.27 | 0.326 | 0.306 | 0.252 | 0.233 | 0.232 | 0.219 | 0.183 | 0.199 | 0.197 | 0.197 | 0.179 | 0.182 | 0.177 | 0.178 | 0.184 | 0.163 | 0.16 | 0.157 | 0.138 | 0.109 | 0.106 | 0.1 | 0.077 | 0.11 | 0.066 | 0.065 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 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
| 1.465 | -12.66 | -7.706 | 13.972 | 12.577 | -25.525 | -2.487 | 0.973 | 1.197 | 3.394 | -0.77 | 0.089 | -3.153 | 6.477 | -2.019 | -9.524 | -2.339 | 0.686 | -1.136 | 5.662 | -3.53 | -1.925 | -2.02 | 4.478 | 7.525 | -8.236 | -4.892 | 2.557 | -0.055 | 0.778 | 3.912 | -3.144 | -3.165 | -2.067 | -1.436 | 1.675 | -2.222 | -1.52 | -5.425 | 1.87 | -2.028 | 0.904 | -2.366 | 4.977 | 1.744 | 3.631 | 0.943 | -0.326 | -1.555 | 2.891 | 0.051 | 0.999 | -0.936 | 0.813 | 5.662 | 0.014 | -2.36 | 0.823 | 2.174 | -0.186 | 0.28 | -0.959 | 4.854 | -0.101 | 0.244 | 1.782 | -3.554 | 4.147 | -0.423 | -2.203 | -0.031 | 0.409 | -2.18 | -0.282 | 0.511 | 0.434 | -3.255 | 1.494 | 1.109 | -0.892 | -1.656 | -0.117 | 4.674 | 0.027 | 0.041 | -0.022 | -4.718 | 0.256 | -0.126 | -0.049 | -2.446 | -0.002 | -0.042 | 0.105 | -1.234 | -0.068 | -0.126 | 0.03 |
Accounts Receivables
| -0.485 | -1.654 | -2.758 | 0.295 | -0.854 | 2.089 | -3.153 | 1.453 | -1.309 | 0.022 | 0.018 | 0.882 | 0.66 | 1.658 | -0.522 | -1.04 | -7.482 | -0.141 | -0.925 | 0.413 | -0.408 | -0.283 | -0.101 | -0.553 | -0.006 | -0.011 | -0.971 | -0.016 | -0.072 | 0.344 | -0.344 | 0.089 | 0.163 | -0.313 | -0.144 | -0.181 | 0.322 | -0.291 | 0.207 | -0.277 | 0.057 | -0.139 | 0.085 | -0.114 | 0.023 | -0.049 | 0.166 | -0.044 | 0.076 | -0.314 | -0.365 | -0.172 | -0.13 | 0.005 | 0 | 0.437 | -0.068 | 0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.022 | 0.249 | -0.271 | 0 | 0 | 0 | 0 | 0 | -0.313 | -0.912 | -0.784 | 0 | -3,998.436 | 0 | 0 | 0 | -3,006.811 | 3.772 | -2.326 | -1.446 | -2,699.875 | 1.602 | -3.669 | 0 | -1,756.4 | 1.36 | -0.526 | 0.502 | -1,346.837 | -0.585 | -2.768 | -2.109 | -926.58 | 0.868 | -0.279 | 0.462 | -843.848 | -0.536 | -0.574 | 1.14 | -697.932 | 1.378 | 1.695 | 1.889 | -532.696 | -1.646 | -0.846 | 0.578 | -447.592 | -1.291 | -0.755 | 1.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.695 | -8.997 | 8.902 | 5.832 | 3.881 | 0.763 | 1.959 | -0.242 | 0.301 | -0.405 | 0.295 | -0.451 | 0.225 | -0.532 | -0.186 | 0.125 | -0.69 | 0.377 | 0.272 | 0.451 | -0.243 | 0.434 | -0.001 | -0.551 | 0.696 | 0 | 0.08 | 0.019 | -0.035 | -0.034 | 0.031 | 0.031 | 0.008 | -0.01 | 0.014 | -0.023 | -0.02 | -0.041 | 0.019 | -0.025 | -0.054 | -0.049 | -0.013 | -0.057 | -0.069 | -0.014 | -0.015 | -0.032 | -0.027 | -0.022 | -0.105 | -0.024 | -0.023 | -0.024 | -0.004 | -0.006 | -0.078 | -0.173 | -0.04 | 0 | 0.034 | -0.172 | 0 | -0.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.063 | -0.054 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0.586 | -2.009 | -13.872 | 7.596 | 9.821 | -28.377 | -1.293 | -0.238 | 2.205 | 3.777 | -0.77 | 0.57 | -3.254 | 5.351 | 3,997.125 | -8.609 | 5.833 | 0.45 | 3,006.328 | 1.026 | -0.553 | -0.63 | 2,697.957 | 3.98 | 10.504 | -8.225 | 1,752.398 | 1.194 | 0.578 | -0.034 | 1,351.062 | -2.679 | -0.568 | 0.365 | 925.275 | 1.011 | -2.245 | -1.65 | 838.197 | 2.708 | -1.457 | -0.048 | 695.493 | 3.77 | 0.095 | 1.805 | 533.487 | 1.396 | -0.758 | 2.649 | 448.113 | 2.486 | -0.028 | -0.194 | 5.667 | 0.02 | -2.282 | 0.996 | 2.213 | -0.186 | 0.246 | -0.787 | 4.854 | -0.101 | 0.244 | 1.782 | -3.554 | 4.147 | 0 | 0 | 0 | 0.409 | 0 | 0 | 0 | 0.434 | 0 | 0 | 0 | -0.892 | 0 | 0 | 0 | 0.027 | 0 | 0 | 0 | 0.256 | 0 | 0 | -2.383 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -2.445 | 7.06 | 9.237 | 0.059 | -2.854 | 9.979 | -0.443 | 8.442 | 1.648 | -1.154 | -0.979 | -2.635 | 9.54 | 5.358 | -5.571 | -3.183 | -11.69 | -3.665 | -1.849 | -6.755 | -0.707 | -0.124 | -0.649 | -0.267 | -0.194 | -0.165 | 1.679 | 0.161 | 0.054 | -0.004 | 0.618 | -0.118 | -0.118 | -0.037 | 1.066 | -0.088 | -0.066 | -0.012 | 0.893 | 0.404 | -1.938 | 0.11 | -0.082 | 0.123 | 0.081 | -0.031 | 1.317 | 0.481 | 0.407 | 0.293 | 1.215 | 0.214 | 0.414 | 0.331 | 1.505 | 0.584 | 0.168 | 0.234 | -3.34 | 1.469 | 1.795 | 1.524 | -2.121 | 1.031 | 0.191 | 2.745 | 1.062 | 1.115 | -1.136 | 0.181 | 1.116 | 0.39 | -0.59 | -0.343 | 0.12 | 0.076 | 0.322 | 0.041 | -0.549 | 0.177 | 2.518 | -1.729 | -3.205 | 5.138 | 0.654 | -2.13 | 1.567 | -1.01 | 0.135 | -0.237 | 0.641 | 0.028 | -0.09 | -0.217 | 0.195 | 0.47 | -0.328 | -0.151 |
Operating Cash Flow
| 25.533 | 11.328 | 25.157 | 41.611 | 34.092 | 4.654 | 21.634 | 23.194 | 22.095 | 23.104 | 18.843 | 18.867 | 25.798 | 32.207 | 15.001 | 9.097 | 13.086 | 14.001 | 14.032 | 13.512 | 9.453 | 7.703 | 8.525 | 11.094 | 14.635 | -2.754 | 5.486 | 8.885 | 4.063 | 3.164 | 6.94 | 0.399 | 0.501 | 1.737 | 2.301 | 5.012 | 0.843 | 1.582 | -1.359 | 4.439 | 0.517 | 3.46 | 1.715 | 6.945 | 3.702 | 5.633 | 3.258 | 1.662 | 0.517 | 4.786 | 2.559 | 2.255 | 0.432 | 1.886 | 7.899 | 1.496 | -1.26 | 1.914 | -0.562 | 2.406 | 2.583 | 1.043 | 3.544 | 1.303 | 1.047 | 5.637 | -1.306 | 6.605 | -0.262 | -0.97 | 2.299 | 1.676 | -1.641 | 0.274 | 1.483 | 1.05 | -2.299 | 2.045 | 1.123 | -0.284 | 1.304 | -1.381 | 1.928 | 5.622 | 1.144 | -1.702 | -2.644 | -0.309 | 0.3 | 0.03 | -1.419 | 0.292 | 0.126 | 0.115 | -0.769 | 0.643 | -0.215 | -0.005 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.613 | -0.717 | -0.939 | 0.167 | -1.85 | -1.066 | -9.766 | -1.631 | -2.942 | -1.183 | -0.677 | -5.661 | -0.504 | -0.283 | 6.034 | -2.062 | -2.559 | -1.413 | -1.879 | -1.586 | -2.879 | -1.548 | -0.883 | -0.75 | -1.412 | -1.012 | -0.438 | -1.822 | -0.293 | -2.122 | -1.652 | -0.338 | -0.566 | -0.151 | -0.371 | -0.452 | -0.211 | -0.197 | -0.598 | -0.374 | -0.017 | 0 | -0.089 | -0.226 | -0.126 | -0.306 | -0.02 | -0.228 | 0.034 | -0.234 | -0.185 | -0.351 | -0.292 | -0.546 | -0.531 | -0.306 | -0.32 | -0.213 | 0 | 0 | 0 | -0.077 | 0 | -0.029 | -0.081 | -0.489 | -3.249 | -1.4 | -1.128 | -0.361 | -0.518 | -0.135 | -0.404 | -0.083 | -0.174 | -0.106 | -0.028 | -0.047 | -0.168 | -0.08 | -0.269 | -0.35 | -0.232 | -0.044 | -0.686 | -0.005 | -0.076 | -0.247 | -0.269 | -0.287 | -0.39 | -0.279 | -0.09 | -0.136 | -0.454 | -1.693 | -0.5 | -0.431 |
Acquisitions Net
| 0 | 0 | -0.18 | -74.238 | -36.719 | 106.973 | 0 | 23.939 | 0 | 0 | 358.916 | 76.675 | 17.79 | 0.283 | -29.245 | 15.33 | 29.245 | -0.925 | 16.117 | 4.151 | -14.974 | 14.743 | 12.549 | 0.75 | 8.998 | 20.903 | 0.497 | 1.822 | -0.314 | 3.727 | 0 | 0 | 0 | 0 | -0.844 | 0 | 0 | 0 | 0.003 | 4.27 | 0 | 0 | 0 | 0 | 43.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.029 | 0.081 | 0.489 | 3.249 | 1.4 | 1.128 | 0.361 | 0.518 | 0.135 | 0.404 | 0.083 | 0.174 | 0.106 | 0.028 | 0.047 | 0.168 | 0.08 | 0.269 | 0.35 | 0.232 | 0.044 | 0.686 | 0.005 | 0.076 | 0.247 | 0.269 | 0.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -77.44 | -128.487 | -15.004 | -1.09 | -1.842 | -7.631 | -2.864 | -12.764 | -232.405 | -372.629 | -351.711 | -257.029 | -198.848 | -180.948 | -118.754 | -86.625 | -118.155 | -36.277 | -79.653 | -44.787 | -20.548 | -46.599 | -10.419 | -7.536 | -20.19 | -36.849 | -22.645 | -5.091 | -27.866 | -36.485 | -23.109 | -3 | -6.753 | -21.974 | -13.322 | -8.833 | -7.976 | -3.52 | -3.296 | -1.008 | -35.83 | -1.622 | -1.696 | -10.771 | -57.594 | -16.135 | -3.239 | -17.443 | -15.418 | -27.901 | -117.447 | -21.651 | -30.892 | -12.333 | -20.682 | -6.715 | -12.195 | -12.25 | -8.907 | -16.731 | -28.468 | -10.798 | -15.682 | -3.55 | -21.458 | -9.393 | -3.848 | -2.171 | -0.985 | -18.576 | -14.568 | -9.058 | -11.632 | -12.628 | -20.54 | -8.207 | -1.247 | -2.485 | -3.997 | -4.717 | -0.56 | -1.877 | -8.523 | -6.691 | -5.239 | -4.578 | -11.725 | -6.184 | -4.516 | -7.496 | -7.594 | -8.43 | -10.333 | -14.528 | -6.636 | -9.189 | -5.566 | -13.601 |
Sales Maturities Of Investments
| 49.659 | 112.497 | 171.41 | 35.02 | 45.367 | 223.821 | 40.71 | 67.861 | 55.161 | 56.465 | 54.104 | 65.726 | 55.615 | 58.922 | 53.853 | 53.801 | 52.978 | 47.024 | 49.716 | 27.791 | 24.922 | 42.448 | 42.634 | 13.926 | 21.008 | 30.022 | 14.53 | 17.145 | 14.654 | 20.08 | 12.513 | 9.563 | 18.428 | 9.15 | 10.729 | 6.396 | 17.544 | 12.188 | 14.602 | 20.75 | 11.427 | 9.615 | 8.389 | 6.491 | 19.486 | 18.66 | 19.671 | 15.692 | 16.739 | 7.716 | 18.866 | 19.318 | 7.961 | 9.622 | 9.021 | 17.763 | 16.244 | 14.874 | 15.847 | 10.082 | 10.914 | 15.795 | 9.492 | 8.694 | 8.441 | 7.34 | 5.43 | 6.281 | 12.635 | 6.471 | 10.727 | 4.395 | 9.117 | 6.624 | 2.423 | 3.514 | 2.511 | 1.205 | 0.688 | 1.49 | 3.566 | 8.415 | 5.274 | 2.075 | 5.122 | 6.653 | 9.249 | 7.628 | 4.966 | 5.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.645 | 0.768 | -79.582 | 0.511 | 0.131 | -32.218 | -46.108 | -108.658 | -152.466 | -7.609 | 42.432 | 0.704 | 3.108 | 54.031 | 55.804 | 1.302 | -173.216 | -5.268 | -0.915 | 1.587 | 0.787 | -29.576 | 5.437 | -38.927 | -26.231 | -20.826 | -26.04 | -12.09 | -48.1 | -30.552 | -14.542 | -30.335 | -32.798 | -26.736 | -26.409 | -15.413 | -14.116 | -11.701 | -40.012 | -20.19 | -21.26 | -15.169 | -8.71 | -16.728 | 32.207 | -13.719 | -19.975 | -8.295 | -3.649 | 1.924 | 13.854 | 119.608 | -10.957 | -6.362 | -0.683 | -4.911 | 2.209 | -16.728 | 0.602 | -1.387 | -2.874 | 4.8 | 11.189 | 14.502 | 12.173 | 3.883 | -3.614 | -26.092 | -42.6 | -17.772 | -18.556 | -11.063 | -28.647 | -9.952 | -3.151 | -1.61 | -18.494 | -14.21 | -10.809 | -12.835 | -12.181 | -12.526 | -3.421 | -5.327 | -3.007 | -2.081 | 1.855 | 1.204 | -11.47 | -4.323 | 10.512 | 1.334 | 4.342 | 11.503 | 2.584 | 2.785 | 2.71 | 2.184 |
Investing Cash Flow
| -136.675 | 15.452 | 75.705 | -39.63 | 5.087 | 289.879 | -18.028 | -31.253 | -332.652 | -324.956 | 103.064 | -119.585 | -122.839 | -67.995 | -32.308 | -18.254 | -211.707 | 3.141 | -16.614 | -12.844 | -12.692 | -20.532 | 49.318 | -32.537 | -17.827 | -7.762 | -34.096 | -0.036 | -61.919 | -45.352 | -26.79 | -24.11 | -21.689 | -39.711 | -30.216 | -18.302 | -4.759 | -3.23 | -29.301 | 3.448 | -45.663 | -7.176 | -2.106 | -21.234 | -6.027 | -11.5 | -3.563 | -10.274 | -2.294 | -18.495 | -84.912 | 116.924 | -34.18 | -9.619 | -12.344 | 6.137 | 6.258 | -14.317 | 7.542 | -8.036 | -20.428 | 9.72 | 4.999 | 19.646 | -0.844 | 1.83 | -2.031 | -21.982 | -30.95 | -29.877 | -22.397 | -15.726 | -31.162 | -15.956 | -21.268 | -6.303 | -17.23 | -15.49 | -14.118 | -16.062 | -9.175 | -5.988 | -6.67 | -9.943 | -3.124 | -0.006 | -0.621 | 2.648 | -11.02 | -6.53 | 2.528 | -7.375 | -6.081 | -3.161 | -4.507 | -8.097 | -3.356 | -11.848 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -72.355 | -279.813 | -259.803 | -25.955 | -26.045 | -0.044 | -204.957 | -205.045 | -0.044 | -0.044 | -0.046 | -114.694 | -110.134 | -110.228 | -213.226 | -108.034 | -98.089 | -98.139 | -31.327 | 0 | -9.5 | -41 | -105.008 | -74.992 | -56.768 | -81.896 | -188.385 | 0 | -19.956 | -129.415 | -251 | 0 | -10.976 | -93.109 | -143.005 | -14.995 | -5.455 | -51.936 | -140.006 | -22.852 | -1.5 | -46.788 | -25 | -13.5 | -0.26 | -20.011 | -113.35 | 0 | 0 | -0.231 | -31.694 | -3.019 | -0.018 | -0.019 | -9.018 | -0.281 | -1.105 | -0.026 | -3.026 | -3.398 | -0.047 | -10.519 | -16.227 | -7.6 | -10.065 | -11.053 | -5.147 | -0.217 | -0.913 | -8.13 | 0 | 0 | 0 | -0.306 | 0 | 0 | -0.87 | -4.473 | 0 | 0 | 0 | 0 | -23.768 | -3.233 | -0.664 | -4.327 | 0 | 0 | 0 | 0 | 0 | 0 | -0.761 | -1.327 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | -51.91 | 51.91 | 0 | 0 | 0 | 0 | 0 | 0.082 | 144.132 | 113.337 | 0 | 0.085 | 0 | 0 | 0 | 0.061 | 31.327 | 0 | 0 | 0.066 | 84.628 | 149.984 | 0 | 0.052 | 0 | 0 | 0 | 0.074 | 0 | 0 | 0 | 0.061 | 147.227 | 0 | 0 | 0.067 | -0.086 | 0.086 | 0 | 0.057 | 0 | -0.039 | -1.003 | 0.035 | 0 | 0 | 0 | 0.042 | 0 | 0 | 0 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.016 | -0.314 | -0.022 | -0.032 | 0 | -0.307 | -0.056 | -22.18 | -0.073 | -22.734 | -0.268 | -0.012 | 0 | -5.612 | -8.124 | 0 | -0.059 | -0.378 | -0.415 | -0.435 | -4.442 | -0.066 | -0.237 | -0.023 | 0 | 0 | -5 | 0 | -0.043 | -0.287 | -15.9 | -0.096 | 0 | -0.105 | -0 | 0 | 0 | -0.128 | 165.393 | 0.085 | -0.021 | -0.064 | -0.027 | -0.039 | -1.003 | 0 | -0.016 | 0 | 0 | -0.042 | 0 | 0 | 0 | -0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.668 | -7.657 | -7.35 | -7.042 | -6.736 | -6.422 | -4.731 | -4.494 | -3.627 | -3.423 | -3.309 | -3.102 | -2.892 | -2.688 | -2.526 | -2.106 | -2.105 | -1.852 | -1.478 | -1.345 | -1.347 | -1.02 | -0.728 | -0.641 | -0.64 | -0.548 | -0.411 | -0.335 | -0.335 | -0.335 | -0.391 | -0.282 | -0.282 | -0.28 | -0.28 | -0.281 | -0.281 | -0.279 | -0.299 | -0.26 | -0.272 | -0.275 | -0.273 | -0.273 | -0.198 | -0.199 | -0.199 | -0.2 | -0.198 | -0.199 | -0.198 | -0.2 | -0.198 | -0.199 | -0.075 | -0.213 | -0.139 | -0.288 | -0.031 | -0.062 | -0.101 | -0.01 | -0.001 | -0.224 | -0.224 | -0.224 | -0.225 | -0.224 | -0.223 | -0.892 | -0 | 0 | 0 | -0.38 | -0 | 0 | 0 | -0.234 | -0 | 0 | 0 | -0.175 | -0 | 0 | 0 | -0.117 | -0 | 0 | 0 | -0.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -85.887 | -0.314 | 375.738 | -17.28 | -145.839 | -99.584 | 187.612 | 46.848 | -131.541 | 210.871 | 0.001 | -0.001 | 159.296 | 404.934 | 200.001 | 75.874 | 453.151 | 201.061 | 13.349 | -4.882 | -68.506 | 144.318 | 0.237 | -50.939 | -38.264 | 81.612 | 32.625 | -7.793 | 2.319 | 258.543 | 28.146 | 39.426 | -19.718 | 186.113 | -0 | 16.783 | -28.256 | 103.78 | -0.172 | -12.709 | 18.904 | 93.512 | -11.849 | -15.476 | -7.088 | 66.606 | 108.018 | 22.394 | -21.804 | 37.867 | 3.137 | -11.035 | -0.883 | 38.185 | 7.309 | 4.615 | -13.896 | 35.321 | -6.742 | 1.635 | 1.27 | 17.735 | 1.195 | -24.124 | -18.319 | 45.706 | 8.278 | 15.184 | 30.556 | 34.88 | 8.112 | 31.108 | 17.338 | 17.06 | 13.555 | 31.834 | 17.618 | 22.325 | 12.789 | 17.028 | 4.625 | 11.594 | 24.675 | 4.537 | 6.25 | 3.163 | 4.917 | -0.263 | 3.046 | 13.33 | -0.547 | 2.645 | 6.992 | 10.401 | 4.119 | 7.409 | 6.487 | 7.186 |
Financing Cash Flow
| -21.216 | -41.963 | 56.653 | 1.601 | -178.62 | -106.357 | -22.132 | -184.871 | -135.285 | 184.752 | 140.51 | -4.472 | 46.27 | 286.491 | -23.875 | 73.768 | 450.987 | 100.753 | 11.456 | -6.662 | -79.353 | 102.298 | -21.108 | 23.389 | -38.904 | 81.116 | 27.215 | -8.128 | 1.941 | 128.58 | 11.855 | 39.048 | -20 | 92.68 | 3.941 | 16.502 | -28.537 | 51.504 | 24.831 | -12.883 | 18.611 | 46.442 | -12.121 | -15.788 | -7.286 | 66.442 | -5.531 | 22.194 | -22.002 | 37.437 | -28.755 | -14.254 | -1.099 | 37.967 | -1.784 | 4.121 | -15.14 | 35.007 | -9.799 | -1.825 | 1.122 | 7.216 | -15.033 | -24.348 | -18.543 | 34.429 | 2.906 | 14.743 | 29.42 | 25.858 | 8.112 | 31.108 | 17.338 | 16.374 | 13.554 | 31.834 | 16.748 | 17.618 | 12.789 | 17.028 | 4.625 | 11.419 | 0.907 | 1.304 | 5.586 | -1.281 | 4.917 | -0.263 | 3.046 | 13.213 | -0.547 | 2.645 | 6.231 | 9.074 | 4.119 | 7.409 | 6.487 | 7.186 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | -262.593 | 57.122 | 205.471 | 0 | 0 | 0 | 0 | 0 | -884.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.001 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 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 | -0.001 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 |
Net Change In Cash
| -132.358 | -15.183 | 157.515 | 3.582 | -139.441 | 188.176 | -18.526 | -192.93 | -445.842 | -117.1 | 262.417 | -105.19 | -50.771 | 250.703 | -41.182 | 64.611 | 252.366 | 117.895 | 8.874 | -5.994 | -82.592 | 89.469 | 36.736 | 1.946 | -42.096 | 70.6 | -1.395 | 0.721 | -55.915 | 86.392 | -7.995 | 15.337 | -41.188 | 54.706 | -23.974 | 3.212 | -32.453 | 49.856 | -5.829 | -4.996 | -26.535 | 42.726 | -12.512 | -30.077 | -9.611 | 60.575 | -5.835 | 13.582 | -23.779 | 23.728 | -111.107 | 104.925 | -34.847 | 30.234 | -6.23 | 11.754 | -10.142 | 22.604 | -2.818 | -7.455 | -16.723 | 17.979 | -6.489 | -3.399 | -18.34 | 41.896 | -0.431 | -0.634 | -1.792 | -4.989 | -11.986 | 17.058 | -15.465 | 0.692 | -6.231 | 26.581 | -2.781 | 4.173 | -0.205 | 0.682 | -3.246 | 4.05 | -3.835 | -3.018 | 3.606 | -2.989 | 1.651 | 2.076 | -7.674 | 6.713 | 0.562 | -4.438 | 0.276 | 6.028 | -1.156 | -0.045 | 2.916 | -4.667 |
Cash At End Of Period
| 207.606 | 339.964 | 355.147 | 197.632 | 194.05 | 333.491 | 145.315 | 163.841 | 356.771 | 802.613 | 919.713 | 657.296 | 762.486 | 813.257 | 562.554 | 603.736 | 539.125 | 286.759 | 168.864 | 159.99 | 165.984 | 248.576 | 159.107 | 122.371 | 120.425 | 162.521 | 91.922 | 93.317 | 92.596 | 148.511 | 62.119 | 70.114 | 54.777 | 95.965 | 41.259 | 65.233 | 62.021 | 94.474 | 44.618 | 50.447 | 55.443 | 81.978 | 39.252 | 51.764 | 81.841 | 91.452 | 30.877 | 36.712 | 23.13 | 46.909 | 23.181 | 134.288 | 29.363 | 64.21 | 33.977 | 40.207 | 28.453 | 38.595 | 15.991 | 18.809 | 26.264 | 42.987 | 25.009 | 31.498 | 34.897 | 53.237 | 11.341 | 11.772 | 12.406 | 14.198 | 19.187 | 31.173 | 14.115 | 29.58 | 28.888 | 35.119 | 8.538 | 11.319 | 7.146 | 7.351 | 6.669 | 9.915 | 5.865 | 9.7 | 12.718 | 9.112 | 12.1 | 10.449 | 8.373 | 16.047 | 9.334 | 8.772 | 13.21 | 12.934 | 6.906 | 8.062 | 8.107 | 5.191 |