First Capital, Inc.
NASDAQ:FCAP
34.9709 (USD) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 2.828 | 2.952 | 3.11 | 3.138 | 2.73 | 3.819 | 3.543 | 3.128 | 2.714 | 2.53 | 2.822 | 2.939 | 2.734 | 2.942 | 2.856 | 2.749 | 2.442 | 2.097 | 2.406 | 2.918 | 2.864 | 2.15 | 2.499 | 2.527 | 2.104 | 2.136 | 1.59 | 2.112 | 2.194 | 1.556 | 1.744 | 1.761 | 1.787 | 1.585 | 1.109 | 1.401 | 1.232 | 1.469 | 1.258 | 1.527 | 1.522 | 1.3 | 1.247 | 1.429 | 1.214 | 1.197 | 1.252 | 0.722 | 1.039 | 0.922 | 1.045 | 1.096 | 0.945 | 0.899 | 0.969 | 0.913 | 0.992 | 1.004 | 0.37 | 0.01 | -0.405 | 0.803 | 0.978 | 0.803 | 0.889 | 0.899 | 0.901 | 0.893 | 0.869 | 0.749 | 0.986 | 0.852 | 0.936 | 0.934 | 0.985 | 0.975 | 0.872 | 0.856 | 0.881 | 0.856 | 0.861 | 0.833 | 0.926 | 0.886 | 1 | 0.721 | 0.852 | 0.829 | 0.774 | 0.793 | 0.83 | 0.775 | 0.777 | 0.717 | 0.762 | 0.632 | 0.589 | 0.475 | 0.09 | 0.2 | 0.3 | 0.3 |
Depreciation & Amortization
| 0.27 | 0.265 | 0.261 | 0.258 | 0.255 | 0.254 | 0.261 | 0.266 | 0.269 | 0.274 | 0.275 | 0.283 | 0.293 | 0.292 | 0.298 | 0.297 | 0.3 | 0.305 | 0.283 | 0.261 | 0.262 | 0.264 | 0.288 | 0.307 | 0.308 | 0.312 | 0.311 | 0.306 | 0.31 | 0.299 | 0.311 | 0.297 | 0.29 | 0.289 | 0.223 | 0.184 | 0.178 | 0.171 | 0.171 | 0.179 | 0.176 | 0.172 | 0.174 | 0.178 | 0.179 | 0.176 | 0.182 | 0.175 | 0.193 | 0.208 | 0.308 | 0.198 | 0.199 | 0.211 | 0.216 | 0.218 | 0.224 | 0.241 | 0.255 | 0.25 | 0.238 | 0.232 | 0.291 | 0.254 | 0.243 | 0.208 | 0.198 | 0.194 | 0.197 | 0.182 | 0.21 | 0.19 | 0.186 | 0.195 | 0.231 | 0.23 | 0.247 | 0.25 | 0.258 | 0.256 | 0.274 | 0.254 | 0.584 | -0.005 | 0.299 | 0.222 | 0.21 | 0.176 | 0.167 | 0.146 | 0.136 | 0.134 | 0.131 | 0.093 | 0.125 | 0.114 | 0.11 | 0.132 | 0.15 | 0.1 | 0.1 | 0.1 |
Deferred Income Tax
| -0.086 | -0.207 | -0.434 | -0.096 | -0.036 | 0.038 | 0.011 | 0.249 | -0.006 | -0.017 | -0.221 | 0.735 | -0.377 | 0.087 | -0.074 | 0.553 | -0.48 | 0.26 | 0.045 | 0.869 | -0.079 | 0.008 | -0.071 | 0.168 | -0.152 | -0.011 | 0.284 | 0.222 | -0.225 | 0.067 | -0.18 | 0.238 | -0.003 | 0.165 | 0.18 | 0.229 | -0.088 | 0.351 | 0.401 | -0.051 | -0.035 | -0.03 | 0.113 | -0.041 | 0.018 | 0.11 | 0.03 | -0.355 | -0.201 | 0.048 | 0.327 | -0.076 | 0.015 | 0.007 | 0.041 | -0.077 | 0.348 | -0.163 | -0.216 | -0.076 | -0.568 | -0.079 | 0.162 | -0.132 | -0.021 | -0.014 | 0.01 | 0.002 | 0.028 | -0.103 | -0.026 | -0.021 | -0.041 | -0.071 | 0.01 | -0.051 | 0.036 | 0.187 | 0.127 | 0.073 | 0.002 | 0.035 | -0.523 | -0.051 | 0.065 | 0.296 | 0.083 | -0.03 | -0.036 | -0.041 | 0.044 | -0.023 | 0.003 | -0.005 | -0.081 | -0.009 | -0.074 | 0.03 | -0.03 | 0 | 0 | -0.03 |
Stock Based Compensation
| 0.055 | 0.078 | 0.054 | 0.053 | 0.061 | 0.084 | 0.084 | 0.156 | 0.098 | 0.098 | 0.128 | 0.129 | 0.115 | 0.115 | 0.092 | 0.092 | 0.104 | 0.093 | 0.098 | 0.072 | 0.062 | 0.056 | 0.039 | 0.047 | 0.057 | 0.049 | 0.023 | 0.022 | 0.022 | 0.021 | 0.022 | 0.021 | 0.018 | 0.021 | 0.018 | 0.015 | 0.021 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.206 | 0 | 0.047 | 0.05 | 0 | 0 | 0 | 0.045 | 0 | 0 | -0.006 | 0.046 | 0 | -0.006 | -0.006 | 0.041 | 0 | 1.228 | -0.002 | 0.023 | 0 | -0.003 | -0.002 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0.849 | 2.93 | -4.101 | 0.781 | -1.038 | 0.357 | -1.277 | 1.332 | -1.545 | -0.619 | 1.017 | 0.262 | -0.195 | 0.16 | -0.112 | 0.026 | 0.345 | -0.593 | 0.379 | -0.806 | -0.22 | 0.038 | -0.429 | 0.515 | -0.63 | -0.273 | 0.384 | -0.087 | -0.653 | -0.049 | -0.615 | 0.797 | 0.435 | -0.97 | 0.164 | 0.59 | -1.414 | 0.621 | -0.246 | 0.436 | -0.678 | 0.137 | -0.385 | 0.406 | 0.326 | -0.115 | -0.221 | 1.085 | 0.106 | 0.403 | -0.207 | 0.558 | -0.407 | 0.106 | 0.082 | 0.802 | -0.934 | 0.697 | -2.523 | -0.248 | 0.037 | 0.074 | -1.026 | 0.688 | 0.648 | -1.321 | 0.024 | -0.281 | 9.813 | -7.104 | -0.546 | 0.14 | -0.649 | -0.157 | -0.288 | 0.084 | -0.151 | -0.012 | 0.312 | 0.077 | -0.035 | 0.148 | -0.119 | 0.095 | -0.249 | 0.026 | -0.427 | 0.291 | -0.182 | 0.065 | -0.45 | 0.218 | -0.058 | 0.341 | -0.549 | 0.452 | -0.391 | 0.392 | 18.3 | 0.3 | -0.4 | -0.7 |
Accounts Receivables
| -0.133 | 0.346 | -0.471 | 0.019 | -0.18 | 0.129 | -0.571 | 0.094 | -0.359 | -0.019 | -0.226 | 0.111 | -0.214 | 0.333 | -0.114 | -0.017 | -0.44 | 0.213 | -0.226 | 0.137 | -0.152 | -0.007 | -0.139 | -0.013 | -0.026 | 0.044 | -0.099 | -0.11 | -0.048 | -0.074 | -0.002 | -0.019 | 0.131 | -0.229 | 0.41 | 0.015 | 0.033 | 0.009 | 0.027 | -0.056 | 0.047 | 0.118 | -0.041 | 0.026 | 0.021 | 0.035 | 0.025 | -0.088 | 0.033 | 0.074 | 0.14 | -0.12 | 0.08 | -0.007 | 0 | 0.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.048 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.954 | 0.189 | -0.297 | 0.801 | 0.487 | 0.095 | 0.049 | -0.005 | 0.004 | -0.022 | -0.004 | -0.02 | -0.003 | -0.029 | -0.015 | -0.019 | -0.032 | 0.009 | 0.002 | 0.036 | -0.005 | 0.027 | 0.005 | 0.032 | 0.015 | -0.009 | -0.002 | -0.005 | -0.008 | -0.011 | -0.004 | -0.008 | -0.007 | -0.015 | -0.33 | -0.004 | -0.03 | -0.003 | -0.027 | -0.001 | -0.012 | -0.025 | -0.033 | -0.019 | -0.016 | -0.03 | -0.03 | -0.026 | -0.073 | 0.006 | -0.041 | -0.052 | -0.043 | -0.1 | -0.002 | -0.06 | -0.074 | -0.195 | -0.178 | 0.022 | -0.094 | -0.185 | 0 | 0 | -0.139 | -0.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | 0 | 0 | -0.1 |
Other Working Capital
| -0.038 | 2.347 | -3.381 | -0.086 | -1.345 | 0.133 | -0.755 | 1.243 | -1.19 | -0.578 | 1.247 | 0.171 | 0.022 | -0.144 | 0.017 | 0.062 | 0.817 | -0.815 | 0.603 | -0.979 | -0.063 | 0.018 | -0.295 | 0.496 | -0.619 | -0.308 | 0.485 | 0.028 | -0.597 | 0.036 | -0.609 | 0.824 | 0.311 | -0.726 | 0.084 | 0.579 | -1.417 | 0.615 | -0.246 | 0.493 | -0.713 | 0.044 | -0.311 | 0.399 | 0.321 | -0.12 | -0.216 | 1.199 | 0.146 | 0.323 | -0.306 | 5.046 | -0.364 | 0.206 | 0.084 | 0.862 | -0.86 | 0.892 | -2.345 | -0.27 | 0.131 | 0.259 | -1.026 | 0.688 | 0.648 | -1.321 | 0.024 | -0.281 | 9.813 | -7.104 | -0.546 | 0.14 | -0.649 | -0.157 | -0.288 | 0.084 | -0.151 | -0.012 | 0.312 | 0.077 | -0.035 | 0.148 | -0.119 | 0.095 | -0.249 | 0.026 | -0.427 | 0.291 | 0 | 0.065 | -0.45 | 0.218 | -0.058 | 0.341 | -0.549 | 0.452 | -0.391 | 0.392 | 18.7 | 0.3 | -0.4 | 0.1 |
Other Non Cash Items
| 1.407 | 1.667 | 1.403 | 1.646 | 0.437 | 0.702 | 1.51 | 0.167 | 1.653 | 1.036 | 1.909 | 1.917 | -0.694 | 3.964 | -0.151 | 1.192 | -3.001 | 2.37 | 2.717 | -1.264 | -1.721 | 2.415 | 0.579 | 0.575 | 1.259 | 1.145 | -0.863 | 1.694 | 0.948 | 2.931 | -1.389 | -0.795 | 0.709 | 1.702 | -2.405 | 1.516 | -1.285 | 1.509 | -0.355 | 2.836 | -3.101 | 1.207 | -0.744 | 0.66 | 4.01 | -1.086 | 0.483 | -0.043 | -0.047 | -0.048 | -0.048 | -4.366 | 4.265 | -0.053 | 0.129 | -0.054 | -0.054 | -0.056 | -0.055 | -0.055 | -0.055 | -0.056 | -0.24 | 1.081 | 0.343 | 0.268 | -0.114 | 0.289 | -0.253 | 8.443 | 0.079 | 0.381 | -0.345 | 0.686 | 0.144 | 1.452 | -0.323 | -0.168 | -0.417 | -1.418 | -0.062 | 0.75 | 0.172 | 0.887 | 0.007 | 0.233 | 0.16 | 0.133 | -0.286 | 0.369 | 0.153 | 0.032 | -0.01 | 0.204 | 0.061 | 0.117 | -0.066 | 0.01 | -18.89 | 0.3 | 0 | 0.81 |
Operating Cash Flow
| 4.728 | 7.077 | 0.293 | 5.78 | 2.409 | 5.254 | 4.132 | 5.298 | 3.799 | 3.302 | 5.93 | 6.265 | 1.876 | 7.56 | 2.909 | 4.909 | -0.29 | 4.532 | 5.928 | 2.05 | 1.168 | 4.931 | 2.905 | 4.139 | 2.946 | 3.358 | 1.729 | 4.269 | 2.596 | 4.825 | -0.107 | 2.319 | 3.236 | 2.792 | -0.711 | 3.935 | -1.356 | 4.138 | 1.184 | 5.005 | -2.119 | 2.878 | 0.579 | 2.751 | 5.96 | 0.533 | 0.731 | 1.697 | 1.467 | 3.463 | -0.012 | 1.946 | 1.803 | 5.555 | 1.437 | 1.571 | -0.344 | 2.942 | -1.444 | 3.866 | -1.208 | 1.385 | 0.371 | 2.583 | 1.966 | 0.09 | 0.929 | 0.991 | 2.138 | 2.212 | 0.533 | 1.426 | 0.081 | 1.633 | 1.06 | 2.684 | 0.675 | 1.154 | 1.094 | 1.072 | 1.038 | 2.043 | 1.029 | 1.809 | 1.12 | 1.52 | 0.86 | 1.399 | 0.437 | 1.332 | 0.723 | 1.128 | 0.702 | 1.35 | 0.318 | 1.306 | 0.168 | 1.039 | -0.38 | 0.9 | 0 | 0.48 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.152 | -0.159 | -0.185 | -0.15 | -0.16 | -0.132 | -0.092 | -0.137 | -0.127 | -0.059 | -0.112 | -0.104 | -0.043 | -0.029 | -0.202 | -0.133 | -0.069 | -0.198 | -1.539 | -0.799 | -0.421 | -0.214 | -0.173 | -0.106 | -0.073 | -0.05 | -0.131 | -0.174 | -0.593 | -0.371 | -0.608 | -0.474 | -0.319 | -0.591 | -0.544 | -0.182 | -0.167 | -0.212 | -0.045 | -0.041 | -0.252 | -0.221 | -0.059 | -0.049 | -0.07 | -0.119 | -0.346 | -0.158 | -0.168 | -0.09 | -0.257 | -0.14 | -0.115 | -0.068 | -0.033 | -0.138 | -0.039 | -0.017 | -0.031 | -0.189 | -0.497 | -0.415 | -0.254 | -0.875 | -0.056 | -0.376 | -1.122 | -0.474 | -0.239 | -0.235 | 0.136 | -0.035 | -0.071 | -0.1 | -0.028 | -0.038 | -0.03 | -0.043 | -0.021 | -0.136 | -0.09 | -0.104 | -0.188 | -0.028 | -0.403 | -0.689 | -0.362 | -0.252 | -0.814 | -0.113 | -0.034 | -0.034 | -0.012 | -0.096 | -0.047 | -0.039 | -0.002 | -0.17 | -0.01 | 0 | -0.4 | -0.42 |
Acquisitions Net
| 0 | 0 | -11.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.065 | 0 | 0 | 0 | 5.106 | 0 | 0 | 10.781 | 12.91 | -2.752 | -3.771 | -9.474 | 1.104 | -3.999 | -5.835 | 9.71 | -2.055 | 3.474 | -3.16 | 2.832 | -8.409 | 1.764 | 0.264 | 4.413 | -14.748 | -5.412 | 0.39 | 0 | 2.629 | -1.905 | -9.637 | 3.49 | -0.653 | -2.493 | -4.024 | 7.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.004 | 0 | 0 | -5.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -8.378 | -27.03 | -4.292 | -12.793 | -14.005 | -6.389 | -6.979 | -16.753 | -45.21 | -30.483 | -40.812 | -88.12 | -73.324 | -52.436 | -38.858 | -26.302 | -24.374 | -16.238 | -18.053 | -20.062 | -14.334 | -18.014 | -12.063 | -13.956 | -7.586 | -6.762 | -4.965 | -8.792 | -12.318 | -22.815 | -25.414 | -20.537 | -76.689 | -62.112 | -13.653 | -5.009 | -8.03 | -7.336 | -7.158 | -5.188 | -9.597 | -5.872 | -2.964 | -3.538 | -13.901 | -6.021 | -9.508 | -9.855 | -28.462 | -16.516 | -15.944 | -5.947 | -15.757 | -5.838 | -15.764 | -6.995 | -19.662 | -15.349 | -11.702 | -14.84 | -6.113 | -8.959 | -16.846 | -4.281 | -9.052 | -6.288 | -3.121 | -1.643 | -1.242 | -8.152 | -4.707 | -0.335 | -1.852 | -2.203 | -1.173 | -3 | -12.502 | -6.964 | -8.422 | -4.305 | -11.611 | -3.721 | -8.57 | -2.841 | -15.093 | -8.143 | -4.163 | -8.409 | -5.872 | -9.784 | -8.905 | -16.984 | -9.574 | -8.428 | -4.018 | -0.018 | -3.935 | -2.986 | 0 | -0.8 | -5 | 0 |
Sales Maturities Of Investments
| 19.067 | 33.804 | 24.644 | 21.414 | 19.221 | 1.48 | 2.555 | 1.31 | 1.55 | 2.501 | 0.161 | 13.772 | 22.731 | 7.298 | 6.406 | 5.801 | 10.755 | 9.685 | 6.576 | 17.642 | 7 | 21.082 | 0.395 | 2.06 | 13.237 | 1.978 | 2.11 | 1.174 | 3.025 | 0.85 | 4.435 | 16.121 | 34.433 | 36.3 | 48.976 | 5.599 | 5.051 | 5.213 | 4.787 | 8.789 | 8.944 | 4.591 | 3.143 | 0.468 | 10.686 | 8.41 | -5.352 | 11.403 | 12.433 | 18.548 | 10.957 | 10.743 | 11.06 | 1.089 | 4.919 | 13.919 | 13.91 | 4.496 | -8.423 | 10.402 | 9.771 | 4.645 | -1.057 | 6.984 | 8.677 | 7.059 | -1.226 | 3.307 | 2.115 | 5.06 | -1.312 | 1.906 | 4.8 | 4.568 | -3.636 | 2.518 | 5.011 | 2.655 | 4.878 | 9.482 | 7.513 | 6.269 | 7.631 | 9.813 | 8.374 | 10.878 | 6.723 | 3.544 | 5.566 | 3.155 | 8.059 | 10.407 | 7.922 | 6.977 | -2.35 | 0.662 | 0.545 | 5.625 | 0 | 0.3 | 0.4 | 0 |
Other Investing Activites
| -10.008 | -1.532 | -2.048 | -19.414 | -14.772 | -4.45 | -13.525 | -7.554 | -58.967 | -15.72 | 10.681 | 8.709 | 6.632 | 28.532 | 0.063 | 18.696 | -23.503 | 0.17 | 0.102 | 2.937 | 0.069 | 0.008 | -0.003 | 0.69 | 0.233 | -0.901 | 0.038 | 0.1 | 1.154 | 0.193 | 0.355 | 0.072 | 0.287 | 0.508 | 40.637 | 0.083 | 0.765 | 5.506 | 0.671 | 0.036 | 0.184 | 0.191 | 0.052 | 0.142 | 0.131 | 0.026 | 15.263 | -6.825 | -2.732 | 3.753 | 8.66 | 3.725 | -5.188 | 9.785 | 9.158 | 7.508 | 4.187 | 6.649 | 21.022 | -3.225 | -5.889 | 9.088 | 10.014 | 1.66 | -3.324 | 8.545 | 2.147 | -1.077 | -7.31 | 5.437 | 10.584 | -6.147 | -4.628 | -8.453 | 1.609 | -3.032 | -2.904 | 3.311 | 4.688 | -5.802 | -0.418 | -12.081 | -4.516 | -10.757 | 6.837 | 6.597 | -7.849 | -6.306 | -0.618 | -0.519 | -6.018 | -5.065 | -3.323 | -8.18 | -0.115 | -5.945 | -5.059 | -7.122 | -0.66 | -8.6 | -1.4 | -11.04 |
Investing Cash Flow
| 0.529 | 0.244 | 6.63 | -10.943 | -9.716 | -9.491 | -18.041 | -23.134 | -59.094 | -43.761 | -30.082 | -65.743 | -44.004 | -16.635 | -27.485 | -1.938 | -37.191 | 4.2 | -0.004 | -3.034 | -11.457 | -6.612 | -10.74 | -15.311 | -0.024 | 3.975 | -5.003 | -4.218 | -11.892 | -19.311 | -29.641 | -3.054 | -42.024 | -21.482 | 60.668 | -4.921 | -1.991 | 3.171 | 0.884 | 1.691 | -10.358 | 2.179 | -0.481 | -5.47 | -7.178 | 9.786 | 0.057 | -5.435 | -18.929 | 5.695 | 3.416 | 8.381 | -10 | 4.968 | -1.72 | 14.294 | -1.604 | -4.221 | 0.866 | -7.852 | -2.728 | 4.359 | -8.143 | 3.488 | -3.755 | 8.94 | -3.322 | 0.113 | -6.676 | 2.11 | 4.701 | -4.611 | -1.751 | -6.188 | -3.228 | -3.552 | -10.425 | -1.041 | 1.123 | -0.761 | -4.606 | -9.637 | -5.647 | -3.813 | -0.285 | 2.917 | -5.65 | -11.423 | -1.738 | -7.261 | -6.898 | -11.676 | -4.987 | -9.727 | -6.53 | -5.34 | -8.451 | -4.653 | -0.67 | -9.1 | -6.4 | -11.46 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -12.125 | -6.5 | -15 | -13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16 | 0 | 0 | 0 | -10 | -5 | -5 | -5.5 | -5 | 0 | -0.1 | 0 | -1.425 | 0 | 0 | -1.425 | -2 | 0 | 0 | -0.2 | -16.5 | 0 | 0 | -1.05 | -8 | -10.254 | -1.55 | -3.25 | -9.575 | 0 | -5.525 | -4.05 | -5.713 | 0 | -2.688 | -3.025 | -34.9 | -5.862 | -0.948 | -8.95 | -20.7 | -2.626 | -2.126 | -1.7 | -0.307 | 0 | 0 | -0.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 13 | 0 | -13 | 0 | 0.152 | 0 | 0 | 0.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.027 | 0 | 0 | 0 | -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 | 0 | 0 | 0 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.013 | 0 | 0.525 | -0.023 | -0.175 | -0.327 | 0 | -0.026 | 0 | 0 | 0.054 | -0.054 | 0 | -0.04 | 0.134 | -0.133 | -0.014 | 0 | 0.042 | -0.042 | -0.002 | 0 | 0 | -0.034 | 0 | 0 | 0.018 | -0.018 | 0 | 0 | 0.002 | -0.002 | -0.032 | 0 | 0.01 | -0.01 | 0 | 0 | 0.064 | -0.064 | -0.844 | 0 | -0.009 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0 | -0.027 | 0 | 0.043 | -0.008 | -0.01 | -0.025 | -0.042 | -0.238 | -0.112 | -0.234 | 0 | 0 | -0.118 | -0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.919 | -0.905 | -0.903 | -0.905 | -0.919 | -0.907 | -0.876 | -0.876 | -0.891 | -0.877 | -0.876 | -0.877 | -0.891 | -0.878 | -0.81 | -0.811 | -0.81 | -0.811 | -0.807 | -0.807 | -0.822 | -0.773 | -0.771 | -0.772 | -0.786 | -0.772 | -0.734 | -0.734 | -0.701 | -0.701 | -0.702 | -0.7 | -0.701 | -0.701 | -0.702 | -0.579 | -0.579 | -0.576 | -0.575 | -0.576 | -0.589 | -0.585 | -0.557 | -0.557 | -0.57 | -0.557 | -0.528 | -0.53 | -0.542 | -0.53 | -0.528 | -0.53 | -0.543 | -0.529 | -0.529 | -0.531 | -0.514 | -0.502 | -0.502 | -0.497 | -0.504 | -0.501 | -0.501 | -0.503 | -0.504 | -0.477 | -0.475 | -0.477 | -0.479 | -0.48 | -0.483 | -0.478 | -0.436 | -0.436 | -0.409 | -0.41 | -0.384 | -0.385 | -0.385 | -0.417 | -0.416 | -0.417 | -0.417 | -0.389 | -0.39 | -0.324 | -0.324 | -0.324 | -0.324 | -0.324 | -0.324 | -0.298 | -0.298 | -0.274 | -0.274 | -0.248 | -0.251 | -0.245 | 0 | -0.1 | -0.1 | 0 |
Other Financing Activities
| 4.154 | -2.994 | -325.279 | 5.027 | 45.991 | -24.946 | -2.855 | -21.544 | 12.55 | 36.365 | 33.183 | 40.713 | 21.059 | 40.061 | 67.063 | 25.763 | 85.004 | 0.441 | 2.743 | -15.235 | 16.094 | 16.885 | 9.567 | 0.209 | 20.265 | 17.009 | 5.051 | -10.854 | -1.307 | 17.009 | 5.904 | 1.29 | 1.258 | 19.008 | 25.508 | -13.661 | 5.003 | -1.406 | 21.587 | -1.321 | 14.606 | 8.78 | 1.196 | -13.606 | 6.55 | -3.935 | 1.681 | 3.293 | 11.508 | 4.04 | 3.209 | -9.084 | -5.136 | -3.341 | 17.176 | -6.462 | -5.229 | 7.547 | 8.039 | 17.443 | -1.938 | -1.401 | 21.786 | -7.34 | 2.684 | 5.559 | 11.401 | 0.497 | -2.38 | -4.089 | 39.383 | 8.478 | 4.282 | 14.321 | 21.642 | 1.11 | 3.088 | 12.821 | 1.285 | 5.389 | 3.608 | 4.465 | 10.134 | 0.316 | 0.673 | -2.852 | 4.555 | 11.206 | 1.63 | 5.375 | 7.686 | 9.453 | 6.657 | 7.956 | 6.63 | 3.091 | 10.724 | 2.906 | 1.57 | 8.5 | 6 | 11.49 |
Financing Cash Flow
| 3.222 | -3.899 | 0.317 | -10.878 | 18.897 | -26.18 | -3.579 | -22.446 | 11.673 | 35.64 | 32.361 | 39.782 | 20.168 | 39.143 | 66.253 | 24.819 | 84.18 | -0.37 | 1.978 | -16.084 | 15.272 | 16.112 | -1.204 | -0.563 | 19.479 | 6.237 | 4.317 | -11.606 | -2.008 | 16.308 | 5.202 | 0.588 | 0.525 | 18.307 | 24.806 | -14.25 | 4.424 | -1.982 | 11.012 | -1.961 | 9.017 | 2.695 | -4.37 | -14.173 | 5.88 | -4.492 | -0.272 | 2.763 | 10.966 | 2.085 | 0.681 | -9.614 | -5.705 | -4.071 | 0.147 | -7.001 | -5.753 | 5.97 | -0.505 | 6.454 | -4.099 | -5.386 | 11.71 | -7.843 | -3.345 | 1.032 | 5.213 | 0.02 | -5.547 | -7.594 | 4 | 2.138 | 2.898 | 4.935 | 0.533 | -1.926 | 0.578 | 10.736 | 0.593 | 4.972 | 3.192 | 3.741 | 9.717 | -0.073 | 0.283 | -2.996 | 4.231 | 10.882 | 1.306 | 5.051 | 7.362 | 9.155 | 6.359 | 7.682 | 6.356 | 2.843 | 10.473 | 2.661 | 1.44 | 8.4 | 5.9 | 11.4 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 39.205 | -31.43 | -7.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 1.371 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 |
Net Change In Cash
| 8.479 | 3.422 | 7.24 | -16.041 | 11.59 | -30.417 | -17.488 | -40.282 | -43.622 | -4.819 | 8.209 | -19.696 | -21.96 | 30.068 | 41.677 | 27.79 | 46.699 | 8.362 | 7.902 | -17.068 | 4.983 | 14.431 | -9.039 | -11.735 | 22.401 | 13.57 | 1.117 | -11.555 | -11.304 | 1.822 | -24.546 | -0.147 | -38.263 | -0.383 | 84.763 | -15.236 | 1.077 | 5.327 | 13.08 | 4.735 | -3.46 | 7.752 | -5.672 | -16.892 | 4.662 | 5.827 | 0.516 | -0.975 | -6.496 | 11.243 | 4.085 | 0.713 | -13.902 | 6.452 | -0.136 | 8.864 | -7.701 | 4.691 | -1.083 | 2.468 | -8.035 | 0.358 | 3.938 | -1.772 | -5.134 | 10.062 | 2.82 | 1.124 | -10.085 | -3.272 | 9.234 | -1.047 | 1.228 | 0.38 | -1.635 | -2.794 | -9.172 | 10.849 | 4.181 | 5.283 | -0.376 | -3.853 | 5.098 | -2.077 | 1.118 | 1.441 | -0.559 | 0.858 | 0.005 | -0.878 | 1.188 | -1.393 | 2.074 | -0.695 | 0.144 | -1.191 | 2.19 | -0.953 | 0.39 | 0.3 | -0.5 | 0.42 |
Cash At End Of Period
| 50.571 | 42.092 | 38.67 | 31.43 | 47.471 | 35.881 | 66.298 | 83.786 | 124.068 | 167.69 | 172.509 | 164.3 | 183.996 | 205.956 | 175.888 | 134.211 | 106.421 | 59.722 | 51.36 | 43.458 | 60.526 | 55.543 | 41.112 | 50.151 | 61.886 | 39.485 | 25.915 | 24.798 | 36.353 | 47.657 | 45.835 | 70.381 | 70.528 | 108.791 | 109.174 | 24.411 | 39.647 | 38.57 | 33.243 | 20.163 | 15.428 | 18.888 | 11.136 | 16.808 | 33.7 | 29.038 | 23.211 | 22.695 | 23.67 | 30.166 | 18.923 | 14.838 | 14.125 | 28.027 | 21.575 | 21.711 | 12.847 | 20.548 | 15.857 | 16.94 | 14.472 | 22.507 | 22.149 | 18.211 | 19.983 | 25.117 | 15.055 | 12.235 | 11.111 | 21.196 | 24.468 | 15.234 | 16.281 | 15.053 | 14.673 | 16.308 | 19.102 | 28.274 | 17.425 | 13.244 | 7.961 | 8.337 | 12.19 | 7.092 | 9.169 | 8.051 | 6.61 | 7.169 | 6.311 | 6.306 | 7.184 | 5.996 | 7.389 | 5.315 | 6.01 | 5.866 | 7.057 | 4.867 | 0.4 | 1.2 | 0.9 | 0.42 |