
Farmers & Merchants Bancorp, Inc.
NASDAQ:FMAO
28.19 (USD) • At close July 3, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 | 1999 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 6.952 | 8.381 | 6.516 | 5.682 | 5.359 | 5.543 | 4.777 | 6.001 | 6.466 | 7.188 | 8.954 | 8.271 | 8.102 | 7.683 | 5.92 | 4.983 | 4.909 | 6.776 | 4.41 | 4.804 | 4.105 | 4.723 | 4.275 | 6.18 | 3.224 | 3.193 | 3.875 | 4.114 | 3.767 | 3.436 | 3.222 | 3.223 | 2.839 | 3.194 | 3.015 | 2.974 | 2.481 | 2.772 | 2.62 | 2.597 | 2.351 | 2.661 | 2.474 | 2.553 | 1.958 | 2.287 | 2.066 | 2.502 | 2.152 | 2.525 | 2.441 | 2.538 | 2.284 | 2.885 | 2.081 | 1.567 | 1.981 | 2.185 | 2.199 | 1.341 | 1.256 | 2.198 | 1.275 | 1.402 | 1.73 | 1.333 | 1.783 | 2.039 | 1.568 | 1.96 | 1.704 | 1.994 | 2.076 | 2.032 | 2.118 | 1.968 | 2.018 | 2.112 | 2.224 | 2.207 | 2.033 | 2.042 | 2.142 | 2.04 | 2.006 | 2.066 | 2.592 | 3.097 | -0.129 | 3.592 | 3.445 | 3.32 | 3.062 | 2.954 | 3.162 | 3.16 | 3.041 | 2.674 | 2.828 | 2.804 | 2.714 | 2.187 | 2.403 | 2.313 | 2.313 |
Depreciation & Amortization
| 1.558 | 1.412 | 1.737 | 1.62 | 1.603 | 1.424 | 1.471 | 1.441 | 1.438 | 1.146 | 0.91 | 0.997 | 0.965 | 1.033 | 1.204 | 1.398 | 1.355 | 0.975 | 1.161 | 1.193 | 0.969 | 0.666 | 0.994 | 0.95 | 0.911 | 0.447 | 0.615 | 0.611 | 0.575 | 0.316 | 0.583 | 0.692 | 0.62 | 0.541 | 0.581 | 0.547 | 0.537 | 0.368 | 0.57 | 0.573 | 0.551 | 0.408 | 0.584 | 0.562 | 0.563 | 0.434 | 0.473 | 0.503 | 0.519 | 0.552 | 0.577 | 0.544 | 0.561 | 0.503 | 0.43 | 0.505 | 0.507 | 0.451 | 0.652 | 0.477 | 0.486 | 0.21 | 0.563 | 0.777 | 0.711 | 0.762 | -0.015 | 0.569 | 0.343 | 0.323 | 0.334 | 0.334 | 0.325 | 0.207 | 0.353 | 0.387 | 0.423 | -0.241 | 0.535 | 0.575 | 0.591 | -0.507 | 0.629 | 0.682 | 0.67 | 0.463 | 0.38 | 0.939 | 0.157 | 0.374 | 0.388 | 0.415 | 0.407 | 0.42 | 0.415 | 0.37 | 0.387 | 0.419 | 0.444 | 0.452 | 0.445 | 0.447 | 0.448 | 0.441 | 0.434 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.805 | 0 | 0 | 0 | -1.688 | 0 | 0 | -0.003 | 0.427 | 0 | -0.2 | 0 | 1.195 | 0 | -0.073 | -0.519 | 0 | -0.162 | 1.15 | 0.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.142 | 0 | 0 | 0 | 0.172 | -0.211 | -0.142 | 0.142 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0.077 | -0.174 | 0.231 | -0.43 | 0.76 | -0.744 | -0.509 | 1.471 | -0.232 | 0.527 | 0.229 | -0.772 | -0.11 | -0.806 | -0.01 | -0.01 | -0.01 | 0.682 | -0.24 | -0.24 | -0.24 | -0.385 | -0.115 | -0.115 | -0.115 | -0.052 | -0.135 | -0.135 | -0.135 |
Stock Based Compensation
| 0.352 | 0.295 | 0.314 | 0.506 | 0.434 | 0.332 | 0.343 | 0.48 | 0.306 | 0.259 | 0.208 | 0.339 | 0.213 | 0.215 | 0.213 | 0.242 | 0.225 | 0.197 | 0.239 | 0.338 | 0.298 | 0.263 | 0.234 | 0.157 | 0.434 | 0.248 | 0.183 | 0.154 | 0.16 | 0.161 | 0.122 | 0.113 | 0.111 | 0.105 | 0.081 | 0.112 | 0.104 | 0.09 | 0.091 | 0.055 | 0.078 | 0.027 | 0.08 | 0.064 | 0.061 | -0.051 | 0.109 | 0.047 | 0.046 | 0 | -0.209 | 0.041 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.63 | -5.116 | 10.977 | 1.083 | -4.132 | 1.503 | -1.88 | -2.566 | -4.479 | 8.466 | -13.347 | 2.384 | -2.998 | 4.286 | 1.322 | -0.838 | -2.237 | 2.599 | -3.631 | 3.531 | -3.447 | -0.085 | 0.96 | 1.274 | 3.516 | -3.892 | -1.096 | 1.661 | -4.015 | 2.861 | -0.729 | -1.868 | -0.321 | 0.612 | 1.578 | -1.333 | -1.545 | 1.66 | 1.533 | -0.217 | -1.701 | 2.34 | 0.012 | -0.382 | -0.999 | 2.109 | -0.327 | 0.447 | -0.641 | 2.606 | -5.41 | 6.563 | -1.794 | 1.929 | 0.621 | 0.481 | -1.403 | 0.165 | 0.357 | -0.555 | -1.624 | -2.965 | -3.657 | 1.338 | -0.742 | 0 | 0.668 | 0.331 | -2.048 | 0 | 0.779 | -0.618 | -1.889 | 0 | -0.552 | 0.057 | 1.039 | 0.508 | -0.435 | 1.096 | -0.994 | -0.939 | 0.987 | -0.033 | -0.014 | 2.605 | 3.329 | 1.957 | -1.991 | -5.381 | 10.325 | -5.354 | -5.449 | 0 | -1.022 | -0.354 | 2.062 | 0 | -0.576 | -0.146 | -4.566 | 0 | 0 | 1.942 | -0.488 |
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 | 0.389 | -1.23 | 0 | -1.069 | 0.243 | -1.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.904 | -3.524 | 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 | 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 | 0 | 0 | 0 | 0.55 | -1.925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 1.63 | -5.116 | 10.977 | 1.083 | -4.132 | 1.503 | -1.88 | -2.566 | -4.479 | 8.466 | -13.347 | 2.384 | -2.998 | 4.286 | 1.322 | -0.838 | -2.237 | 2.599 | -3.631 | 3.531 | -3.447 | -0.085 | 0.96 | 1.274 | 3.516 | -3.892 | -1.096 | 1.661 | -4.015 | 2.861 | -0.729 | -1.868 | -0.321 | 0.612 | 1.578 | -1.333 | -1.545 | 1.66 | 1.533 | -0.217 | -1.701 | 2.34 | 0.012 | -0.382 | -0.999 | 2.109 | -0.327 | 0.447 | -0.641 | 2.606 | -5.41 | 6.522 | -1.794 | 1.929 | 0.621 | 0.481 | -1.403 | 0.165 | 0.357 | -0.944 | -0.394 | -2.965 | -2.588 | 1.095 | 0.853 | 0 | 0.668 | 0.331 | -2.048 | 0 | 0.779 | -0.618 | -1.889 | 0 | -0.552 | 0.057 | 1.039 | 0.508 | -0.435 | 1.096 | -0.994 | -0.939 | 0.987 | -0.033 | -0.014 | 2.605 | 3.329 | 1.957 | -1.991 | -5.381 | 10.325 | 0 | 0 | 0 | -1.022 | -0.354 | 2.062 | 0 | -0.576 | -0.146 | -4.566 | 0 | 0 | 1.942 | -0.488 |
Other Non Cash Items
| 0.517 | -2.362 | -0.881 | 0.827 | -1.781 | 1.78 | 0.088 | -1.666 | -0.656 | 1.641 | 2.809 | 2.547 | 1.615 | -3.948 | 5.585 | 0.803 | 2.193 | 2.03 | 6.323 | -6.542 | 2.729 | -2.079 | 0.456 | -3.067 | -0.282 | 1.178 | -1.682 | 2.209 | -0.957 | 0.233 | 0.753 | -0.397 | 2.037 | -1.651 | 0.42 | -0.653 | 0.73 | 0.288 | 0.425 | -0.484 | 0.589 | 0.668 | 0.33 | 4.101 | 1.094 | 0.502 | 0 | 0.297 | 3.478 | -4.687 | 2.16 | -0.018 | 2.936 | -0.609 | 0.983 | 1.289 | 3.409 | -0.681 | 1.171 | 1.838 | 1.706 | 0.741 | 1.574 | 0.52 | 0.698 | 0.588 | 0.203 | 0.346 | 0.235 | 0.807 | 0.28 | 0.153 | -0.018 | 2.678 | 0.678 | -0.001 | -0.102 | -0.95 | -0.352 | -0.176 | 0.1 | 4.108 | 0.156 | 0.413 | 0.324 | -0.741 | 0.675 | 0.31 | 3.898 | -0.966 | 0.418 | -0.057 | 0.167 | -17.753 | 0.07 | 0.196 | 0.087 | 0.72 | 0.3 | 0.341 | 0.571 | 7.658 | 0.228 | 0.767 | 0.466 |
Operating Cash Flow
| 11.009 | 2.61 | 18.663 | 9.718 | 1.483 | 10.582 | 4.799 | 3.69 | 3.075 | 18.7 | -0.466 | 14.538 | 7.897 | 7.464 | 14.244 | 6.588 | 6.445 | 10.889 | 8.502 | 3.34 | 4.651 | 3.915 | 6.919 | 5.294 | 7.803 | 2.369 | 1.893 | 8.673 | -0.989 | 7.007 | 3.808 | 2.913 | 5.414 | 2.801 | 5.675 | 1.647 | 2.307 | 5.178 | 5.239 | 2.524 | 1.868 | 6.104 | 3.48 | 6.898 | 2.677 | 5.281 | 2.362 | 3.796 | 5.554 | 0.996 | -0.441 | 9.627 | 4.032 | 4.708 | 4.115 | 3.842 | 4.494 | 2.12 | 4.379 | 3.128 | 1.835 | 0.184 | -0.245 | 4.037 | 2.397 | 2.855 | 2.428 | 3.143 | 0.24 | 3.09 | 3.097 | 1.863 | 0.493 | 4.917 | 2.597 | 2.411 | 3.455 | 1.255 | 2.203 | 3.272 | 2.49 | 3.96 | 3.405 | 4.573 | 2.754 | 4.92 | 7.205 | 5.531 | 1.825 | -3.187 | 14.566 | -1.686 | -1.823 | -13.697 | 2.385 | 3.132 | 5.337 | 3.428 | 2.881 | 3.336 | -0.951 | 10.24 | 2.944 | 5.328 | 2.59 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.386 | -0.729 | -0.357 | -0.566 | -0.219 | -1.934 | -3.276 | -3.288 | -2.431 | -0.894 | -0.722 | -0.536 | -0.448 | -0.547 | -0.442 | -0.658 | -0.318 | -0.815 | -1.407 | -0.58 | -0.42 | -0.705 | -0.636 | -1.463 | -0.706 | -0.701 | -0.65 | -0.34 | -0.813 | -0.335 | -0.99 | -0.249 | -0.22 | -0.505 | -0.452 | -0.796 | -0.653 | -0.679 | -0.243 | -0.706 | -0.088 | -0.224 | -0.712 | -1.78 | -0.192 | -0.259 | -0.504 | -0.873 | -0.427 | -1.177 | -0.12 | -0.289 | -0.188 | -0.201 | -0.117 | -0.392 | -0.237 | -0.052 | -3.038 | -0.079 | -0.266 | -0.027 | -0.014 | -0.254 | -0.117 | -0.09 | -0.257 | -0.291 | -0.443 | -1.258 | -0.429 | -0.277 | -0.711 | -0.122 | -0.149 | -0.129 | -0.027 | -0.067 | -0.092 | -0.168 | -0.212 | -0.036 | -0.122 | -0.348 | -0.287 | -0.069 | -0.189 | 2.529 | -4.339 | -0.41 | -0.184 | -0.327 | -0.574 | -0.209 | -0.95 | -0.105 | -0.204 | 0.162 | -0.108 | -0.182 | -0.481 | -1.166 | -0.597 | -0.648 | -0.352 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.074 | 0 | 0 | 0 | -12.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -14.288 | -42.99 | -36.265 | -20.81 | -0.851 | -4.627 | -0.634 | -5.992 | -2.143 | -3.941 | -9.594 | -6.707 | -19.75 | -24.458 | -30.827 | -39.933 | -76.081 | -73.345 | -49.651 | -50.127 | -10.569 | -65.23 | -14.873 | 0 | 0 | -4.45 | -6.721 | -1.387 | -1.308 | -11.948 | 0 | -2.356 | -1.031 | -58.956 | -13.488 | -30.967 | -11.408 | -12.521 | -7.244 | -26.927 | -14.233 | 0 | 0 | 0 | 0 | -20.01 | 0 | -28.46 | -54.85 | -48.334 | -14.361 | -15.24 | -56.5 | -37.809 | -9.975 | -29.13 | -40.83 | -70.925 | -82.858 | -30.552 | -60.477 | -46.693 | -67.162 | 23.611 | -34.11 | -11.16 | -4.029 | -25.748 | -24.643 | -60.502 | -8.929 | -9.924 | -16.449 | -24.534 | -13.708 | 0.656 | -6.796 | -34.697 | -18.626 | -7.488 | -12.565 | -19.032 | -12.22 | -22.105 | -28.196 | -19.587 | -29.924 | -34.758 | -2.58 | -83.526 | -19.547 | -0.865 | -10.078 | -17.242 | -4.543 | -9.912 | -1.159 | 0 | -0.993 | -23.016 | -17.707 | -130.167 | -20.454 | -59.786 | -64.525 |
Sales Maturities Of Investments
| 8.175 | 13.73 | 7.329 | 9.786 | 3.914 | 5.508 | 11.258 | 3.373 | 25.845 | 6.003 | 5.582 | 5.717 | 13.762 | 15.006 | 11.221 | 15.705 | 23.67 | 23.866 | 27.178 | 18.313 | 33.489 | 32.666 | 29.452 | 3.194 | 13.075 | 21.237 | 9.823 | 6.618 | 2.094 | 6.382 | 2.035 | 14.92 | 13.289 | 59.22 | 5.85 | 40.795 | 21.683 | 20.441 | 17.317 | 17.239 | 18.091 | 4.536 | 31.069 | 24.172 | 15.968 | 31.975 | 16.574 | 27.185 | 48.533 | 43.876 | 18.476 | 3.814 | 37.198 | 25.04 | 26.433 | 7.355 | 25.209 | 28.897 | 54.652 | 31.993 | 44.76 | 28.727 | 61.614 | -26.599 | 30.883 | 17.475 | 11.436 | 19.195 | 27.003 | 39.38 | 8.027 | 5.493 | 28.191 | 24.197 | 16.255 | 21.325 | 18.883 | 13.359 | 10.004 | 10.244 | 4.87 | 10.734 | 25.307 | 16.347 | 22.951 | 24.627 | 26.707 | 21.671 | 18.443 | 34.962 | 29.343 | 45.359 | 45.576 | 22.789 | 20.866 | 16.807 | 20.481 | 12.807 | 10.89 | 31.953 | 22.004 | 38.659 | 27.112 | 74.468 | 65.841 |
Other Investing Activites
| -17.779 | -23.626 | 25.6 | -17.821 | 39.513 | -46.945 | -11.966 | -67.323 | -89.513 | -109.77 | -105.69 | -69.912 | -102.078 | -16.531 | -31.549 | -57.989 | -39.375 | 51.578 | -19.3 | -97.629 | -28.305 | -60.534 | -66.28 | -20.073 | 4.886 | -8.61 | -6.633 | 2.265 | -10.16 | -29.475 | -5.008 | -19.728 | -14.952 | -19.622 | -7.216 | -23.469 | -24.206 | -50.908 | -14.843 | -5.385 | 6.717 | -13.834 | -10.684 | -18.426 | -7.386 | -25.093 | -22.323 | -16.591 | 13.166 | -4.735 | 5.338 | -4.832 | 10.62 | 0.001 | 0.029 | 6.352 | 11.898 | 19.758 | -2.823 | 8.499 | 13.403 | -10.498 | -0.198 | -6.002 | 12.058 | -20.621 | 4.037 | -15.881 | -7.699 | 7.188 | -3.135 | 9.848 | -12.681 | -8.93 | -6.23 | -12.393 | -14.077 | 1.372 | 3.918 | 5.256 | 3.204 | 16.594 | -5.762 | 1.467 | -5.091 | 1.741 | 1.401 | -2.811 | 3.624 | -12.702 | -26.431 | -69.377 | 13.053 | -44.741 | -28.94 | -37.151 | 5.893 | -15.279 | -8.553 | -52.43 | -9.992 | 70.908 | -30.306 | -41.806 | 2.011 |
Investing Cash Flow
| -24.278 | -53.615 | -3.693 | -29.406 | 42.352 | -47.998 | -4.618 | -73.23 | -68.242 | -99.528 | -110.424 | -71.438 | -108.514 | -39.118 | -51.597 | -82.875 | -92.104 | 1.284 | -43.18 | -130.023 | -5.805 | -93.803 | -52.337 | -18.342 | 15.168 | 7.476 | -4.182 | 7.156 | -10.187 | -35.376 | -3.963 | -7.413 | -2.914 | -19.863 | -15.306 | -14.437 | -14.584 | -43.667 | -5.013 | -15.779 | 10.487 | -9.522 | 19.673 | 3.966 | 8.39 | -13.387 | -6.253 | -18.739 | 6.422 | -10.37 | 9.333 | -16.547 | -8.87 | -12.969 | 16.37 | -15.815 | -3.96 | -22.322 | -34.067 | 9.834 | -2.607 | -28.491 | -5.76 | -9.244 | 8.715 | -14.396 | 11.187 | -22.725 | -5.782 | -15.192 | -4.466 | 5.14 | -1.65 | -9.389 | -3.832 | 9.459 | -2.017 | -20.033 | -4.796 | 7.844 | -4.703 | 8.296 | 7.203 | -4.639 | -10.623 | 6.712 | -2.005 | -13.369 | 15.148 | -61.676 | -16.819 | -25.21 | 47.977 | -39.403 | -13.567 | -30.438 | 25.011 | -2.31 | 1.236 | -43.675 | -6.176 | -21.766 | -24.245 | -27.772 | 2.975 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.585 | -17.028 | -3.025 | 9.48 | -9.105 | -0.518 | -0.514 | 102.508 | 26.86 | 24.461 | 69.533 | -20 | -1.388 | 40 | 34.421 | 0 | -0.157 | 0 | -1.5 | -5.838 | -0.155 | 0 | 0 | -0.287 | -23.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 7.537 | 0 | 0 | -4.5 | -12.61 | 6.594 | 5.641 | -6.725 | -2.418 | -4.644 | 4.384 | -2.384 | -7.014 | -0.794 | -6.189 | 0.785 | -10.425 | -2.469 | -2.4 | 10.968 | -0.721 | 3.971 | -9.432 | -5.254 | -2.529 | 1.515 | 23.441 | -1.723 | -21.089 | 11.843 | 7.828 | 1.512 | -1.757 | -10.529 | 10.142 | 4.084 | 5.378 | 5.291 | 1.084 | -0.459 | -0.096 | -4.671 | 3.094 | -5.204 | -4.977 | -1.598 | 6.921 | -15.549 | 65.994 | 21.124 | -6.702 | -32.94 | 39.165 | 11.743 | 25.72 | -21.628 | 31.7 | 4.683 | 21.448 | 21.673 | 32.789 | 16.221 | 8.923 | -2.206 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.023 | 0.664 | -0.331 | -0.239 | -0.094 | -0.019 | -0.194 | -0.005 | 0 | 0 | -0.254 | -0.054 | 0 | -0.007 | -0.107 | -0.201 | -0.023 | -0.007 | -0.15 | -0.056 | -0.17 | -0.003 | -0.165 | 0 | -0.213 | 0 | -0.49 | 0 | 0 | 0.006 | -0.202 | 0 | 0 | 0 | 0 | 0 | -0.194 | -0.31 | -0.003 | 0 | -0.49 | 0 | 0 | -0.478 | -0.098 | -0.502 | -0.657 | 0 | -0.077 | -0.105 | -0.106 | -0.45 | -0.233 | -0.09 | 0 | -0.127 | -0.093 | -0.361 | 0.145 | 0 | 0 | 0.555 | 0 | -0.383 | -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 | -0.485 | -0.197 | 0 | -4.324 | -0.033 | -0.37 | -0.079 | -0.006 | -0.028 | -0.005 | -0.997 | -0.228 | -0.111 | -0.038 | 0 | 0 |
Dividends Paid
| -2.996 | -2.998 | -2.975 | -2.975 | -2.974 | -2.838 | -2.834 | -2.832 | -2.831 | -2.727 | -2.625 | -2.462 | -2.462 | -2.004 | -1.888 | -1.889 | -1.889 | -1.882 | -1.768 | -1.768 | -1.768 | -1.657 | -1.654 | -1.655 | -1.379 | -1.287 | -1.285 | -1.192 | -1.193 | -1.193 | -1.144 | -1.053 | -1.053 | -1.053 | -1.05 | -1.005 | -1.007 | -1.009 | -1.007 | -0.962 | -0.965 | -0.967 | -0.959 | -0.971 | -0.967 | -0.928 | -0.93 | -0.93 | -0.931 | -0.933 | -0.884 | -0.89 | -0.89 | -0.892 | -0.89 | -0.891 | -0.894 | -0.848 | -0.85 | -0.852 | -0.852 | -0.853 | -0.852 | -0.855 | -0.857 | -0.864 | -0.775 | -0.783 | -0.795 | -0.814 | -0.817 | -0.822 | -0.774 | -0.778 | -0.778 | -0.65 | -0.844 | -0.585 | -0.585 | -0.585 | -0.715 | -0.585 | -0.585 | -0.585 | -0.715 | -7.149 | -0.52 | 0 | 0 | -2.932 | 0 | -1.612 | 0 | -2.517 | 0.001 | -1.54 | 0 | -2.336 | 0 | -1.373 | 0 | -2.149 | 0 | -1.196 | 0 |
Other Financing Activities
| 13.559 | 1.878 | 43.723 | 18.708 | 13.919 | 29.81 | 85.35 | -23.263 | 21.054 | 72.833 | 43.467 | 11.333 | 63.166 | 16.41 | 11.886 | 53.996 | 87.689 | 77.669 | 40.408 | 128.585 | 42.788 | 28.252 | 38.551 | 56.421 | 45.756 | 0.086 | 1.221 | -21.981 | 17.81 | 14.919 | 21.365 | -5.082 | 10.125 | 14.939 | 18.8 | 11.266 | 17.368 | 20.608 | 9.915 | -8.797 | 9.906 | 3.864 | -24.013 | -17.901 | 2.819 | 19.874 | -2.044 | -24.834 | 9.194 | 27.293 | -15.32 | -13.67 | 24.439 | 20.996 | -3.022 | -17.725 | 15.819 | 19.033 | 37.176 | -7.157 | 6.856 | 28.557 | 16.279 | -17.795 | 28.714 | 17.023 | -15.721 | -8.087 | -12.076 | 66.877 | -7.128 | -24.848 | -7.793 | 28.787 | 13.258 | -20.119 | -12.814 | 12.196 | 1.908 | -8.859 | -3.268 | -4.456 | -5.366 | -3.817 | 12.778 | 3.89 | -10.875 | 0.016 | 4.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | -0.008 | 0 | 0 | 28.457 | -28.457 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 9.955 | -18.148 | 37.466 | 24.974 | 1.746 | 26.435 | 81.808 | 76.408 | 45.083 | 94.567 | 110.121 | -11.183 | 59.316 | 54.399 | 44.312 | 51.906 | 85.453 | 75.78 | 36.99 | 121.287 | 40.695 | 26.592 | 36.732 | 54.479 | 20.513 | -1.201 | -0.554 | -23.173 | 16.617 | 13.713 | 20.019 | -6.135 | 9.072 | 13.886 | 17.75 | 10.261 | 16.167 | 29.289 | 8.905 | -9.759 | 8.451 | 10.43 | -24.972 | -19.35 | -2.746 | 5.834 | 2.963 | -20.123 | 1.461 | 23.837 | -20.954 | -10.626 | 20.932 | 13 | -4.706 | -24.932 | 15.617 | 7.399 | 34.002 | -10.942 | 16.972 | 26.983 | 19.398 | -28.465 | 22.431 | 12.803 | -15.852 | 13.567 | -15.468 | 42.295 | 3.169 | -18.749 | -7.45 | 25.761 | 1.661 | -10.758 | -9.607 | 16.989 | 6.614 | -8.36 | -4.442 | -5.137 | -10.622 | -1.308 | 6.859 | -8.236 | -12.993 | 6.937 | -10.927 | 62.577 | 20.927 | -8.314 | -37.264 | 36.615 | 11.374 | 24.109 | -21.642 | 29.336 | 4.678 | 47.535 | -7.012 | 30.529 | 16.183 | 7.472 | -2.206 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.314 | -69.153 | 52.436 | 5.286 | 45.581 | -10.981 | 81.989 | 6.868 | -20.084 | 13.739 | -0.769 | -68.083 | -41.301 | 22.745 | 6.959 | -24.381 | -0.206 | 87.953 | 2.312 | -5.396 | 39.541 | -63.296 | -8.686 | 41.429 | 43.484 | 8.644 | -2.843 | -7.344 | 5.441 | -14.637 | 19.845 | -10.635 | 11.572 | -3.176 | 8.119 | -2.529 | 3.89 | -9.2 | 9.131 | -23.014 | 20.806 | 7.016 | -1.819 | -8.486 | 8.321 | -2.272 | -0.928 | -35.066 | 13.437 | 14.463 | -12.062 | -17.546 | 22.211 | 4.739 | 15.779 | -36.905 | 16.151 | -12.803 | 4.314 | 2.02 | 16.2 | -1.324 | 14.214 | -33.672 | 33.543 | 1.262 | -2.237 | -6.015 | -21.01 | 30.193 | 1.8 | 1.607 | -8.607 | 21.289 | 0.426 | 1.112 | -8.169 | -1.789 | 4.021 | 2.756 | -6.655 | 7.119 | -0.014 | -1.374 | -1.01 | 3.396 | -7.793 | -0.901 | 6.046 | -2.286 | 18.674 | -35.21 | 8.89 | -16.485 | 0.192 | -3.197 | 8.706 | 30.454 | 8.795 | 7.196 | -14.139 | 19.003 | -5.118 | -14.972 | 3.359 |
Cash At End Of Period
| 173.037 | 176.351 | 245.504 | 193.068 | 187.782 | 142.201 | 153.182 | 71.193 | 64.325 | 84.409 | 70.67 | 71.439 | 139.522 | 180.823 | 158.078 | 151.119 | 175.5 | 175.706 | 87.753 | 85.441 | 90.837 | 51.296 | 114.592 | 123.278 | 81.849 | 38.365 | 29.721 | 32.564 | 39.908 | 34.467 | 49.104 | 29.259 | 39.894 | 28.322 | 31.498 | 23.379 | 25.908 | 22.018 | 31.218 | 22.087 | 45.101 | 24.295 | 17.279 | 19.098 | 27.584 | 19.263 | 21.535 | 22.463 | 57.529 | 44.092 | 29.629 | 41.691 | 59.237 | 43.143 | 38.404 | 22.625 | 59.53 | 43.379 | 56.182 | 51.868 | 49.848 | 33.648 | 34.972 | 20.758 | 54.43 | 20.887 | 19.625 | 21.862 | 27.877 | 48.887 | 18.694 | 16.894 | 15.287 | 37.247 | 15.958 | 15.532 | 14.42 | 22.589 | 24.378 | 20.357 | 17.601 | 24.256 | 17.137 | 17.151 | 18.525 | 19.535 | 16.139 | 23.932 | 24.833 | 53.574 | 55.86 | 37.186 | 72.396 | 63.506 | 79.991 | 79.799 | 82.996 | 74.29 | 43.836 | 35.041 | 27.845 | 41.984 | 22.981 | 28.099 | 43.071 |