F & M Bank Corp.
OTC:FMBM
16.9 (USD) • At close November 17, 2023
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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 3.016 | 1.217 | 0.457 | 1.018 | 0.241 | 1.055 | 1.697 | 2.304 | 1.789 | 2.528 | 1.38 | 2.337 | 3.22 | 3.801 | 2.871 | 2.206 | 2.627 | 1.189 | 1.904 | -0.186 | 1.635 | 1.286 | 2.92 | 2.515 | 1.688 | 1.972 | 1.787 | 2.55 | 2.328 | 2.345 | 2.518 | 2.602 | 2.358 | 2.09 | 2.18 | 2.19 | 2.176 | 1.871 | 1.566 | 1.569 | 1.484 | 1.183 | 1.184 | 1.183 | 1.105 | 1.244 | 1.244 | 1.382 | 1.14 | 1.135 | 1.433 | 1.338 | 1.949 | -0.032 | 3.711 | -1.706 | 0.98 | 0.756 | 0.855 | -0.876 | 1.091 | 0.884 | -0.03 | 1.086 | 1.144 | 1.004 | 1.102 | 1.125 | 1.137 | 1.089 | 1.146 | 1.163 | 1.135 | 1.085 | 1.256 | 1.21 | 1.147 | 1.167 | 1.183 | 1.092 | 1.042 | 1.033 | 0.892 | 1.044 | 1.223 | 0.853 | 0.546 | 1.008 | 1.161 | 0.789 | 0.423 | 0.651 | 0.731 | 1.426 | 0.687 | 0.738 | 0.913 | 1.306 | 1.133 |
Depreciation & Amortization
| 0.41 | 0.359 | 0.367 | 0.301 | 0.396 | 0.284 | 0.277 | 0.28 | 0.289 | 0.292 | 0.291 | 0.316 | 0.318 | 0.31 | 0.318 | 0.317 | 0.328 | 0.337 | 0.404 | 0.325 | 0.334 | 0.31 | 0.302 | 0.305 | 0.314 | 0.282 | 0.323 | 0.23 | 0.228 | 0.202 | 0.199 | 0.201 | 0.197 | 0.204 | 0.184 | 0.177 | 0.176 | 0.172 | 0.163 | 0.155 | 0.146 | 0.148 | 0.149 | 0.141 | 0.142 | 0.15 | 0.145 | 0.143 | 0.155 | 0.155 | 0.15 | 0.149 | 0.151 | 0.203 | 0.225 | 0.226 | 0.229 | 0.232 | 0.235 | 0.242 | 0.226 | 0.227 | 0.357 | 0.307 | 0.34 | 0.334 | 0.573 | 0.403 | 0.355 | 0.365 | 0.323 | 0.323 | 0.314 | 0.323 | 0.551 | 0.093 | 0.302 | 0.285 | 0.467 | 0.265 | 0.199 | 0.36 | 0.561 | 0.279 | 0.173 | 0.267 | 0.523 | 0.167 | 0.156 | 0.159 | 0.415 | 0.182 | 0.151 | 0.123 | 0.444 | 0.065 | 0.061 | 0.068 | 0.047 |
Deferred Income Tax
| -0.001 | -0.002 | 0.201 | 4.455 | 3.553 | 0.009 | -0.091 | 9.179 | -0.253 | -0.189 | 0.614 | 0.051 | 0 | -0.189 | 0 | 0 | 0 | -0.331 | 0 | 0 | 0 | 0.055 | 0 | 0 | 0 | 0.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -346.191 | 0 | 0 | 0 | -7.619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.059 | 0.065 | 0.061 | 0.069 | 0.064 | 0.058 | 0.061 | 0.057 | 0.017 | 0.497 | 0.026 | 0.026 | 0.009 | 0.447 | 0 | 0 | 0 | 0.406 | 0 | 0 | 0 | 0.443 | 0 | 0 | 0 | 0.43 | 0 | 0 | 0 | 0.407 | 0 | 0 | 0 | 0.42 | 0 | 0 | 0 | 0.36 | 0 | 0 | 0 | 0.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.975 | 0.567 | 0.501 | 1.115 | -0.495 | -4.987 | 2.949 | 0.033 | 1.145 | -0.747 | 0.122 | -0.274 | -0.638 | 0.884 | -4.723 | 0.288 | 4.352 | -1.104 | -0.03 | 0.797 | 0.055 | 0.496 | -0.159 | 0.433 | -1.098 | -0.761 | 0.179 | 1.148 | -2.324 | 0.358 | 2.384 | 0.325 | -1.461 | -0.069 | 0.566 | 0.781 | -0.744 | 0.727 | 1.589 | -0.202 | -2.077 | -0.316 | -1.378 | 2.874 | -0.738 | -0.358 | 1.95 | -19.209 | 19.211 | -0.122 | 43.665 | -21.749 | -18.514 | -1.458 | 3.463 | -1.987 | -8.88 | 8.132 | -1.855 | -1.776 | 1.065 | 0.234 | 0.263 | 0.155 | -0.25 | 0.177 | -1.037 | 0.703 | -1.069 | 0.747 | -4.603 | 0.423 | -0.244 | 4.42 | -0.209 | -0.762 | 0.88 | 0.076 | -0.574 | 0.548 | -0.258 | 0.885 | -1.471 | 0.399 | 0.603 | 0.087 | -0.198 | 0.435 | 1.323 | -1.094 | -0.796 | 0.897 | -0.426 | 0.403 | -0.281 | -0.891 | 0.061 | 0.436 | -0.329 |
Accounts Receivables
| -0.029 | -0.06 | -0.389 | -0.365 | -0.115 | -0.17 | -0.335 | -0.093 | -0.222 | -0.228 | -0.538 | -0.102 | -0.073 | 0.323 | 0.044 | -0.131 | -0.634 | 0.038 | -0.104 | 0.207 | 0.056 | -0.125 | -0.002 | -0.093 | 0.072 | -0.048 | -0.162 | 0.05 | -0.077 | -0.033 | -0.105 | 0.171 | -0.136 | -0.006 | -0.054 | 0.009 | -0.042 | 0.053 | -0.139 | -0.012 | -0.011 | -0.015 | 0.017 | 0.054 | 0.138 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -0.975 | 0.627 | 0.89 | 1.48 | -0.38 | -4.817 | 3.284 | 0.126 | 1.367 | -0.519 | 0.66 | -0.172 | -0.565 | 0.561 | -4.767 | 0.419 | 4.986 | -1.142 | 0.074 | 0.59 | -0.001 | 0.621 | -0.157 | 0.526 | -1.17 | -0.713 | 0.341 | 1.098 | -2.247 | 0.391 | 2.489 | 0.154 | -1.325 | -0.063 | 0.62 | 0.772 | -0.702 | 0.674 | 1.728 | -0.19 | -2.066 | -0.301 | -1.394 | 2.82 | -0.876 | -0.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -2.198 | 1.702 | -11.886 | -0.48 | 0.601 | 3.611 | 5.706 | -1.363 | 5.516 | 8.354 | -0.953 | 5.249 | -0.403 | 4.845 | 4.805 | 2.64 | -7.79 | -6.482 | 5.256 | -0.681 | 1.668 | 1.743 | 0.53 | 0.484 | 1.429 | 0.584 | -3.174 | 0.089 | 0.998 | -1.112 | 6.849 | 2.224 | -6.372 | 1.237 | -0.73 | 2.021 | 0.947 | -2.935 | 2.076 | 0.732 | -2.072 | 2.216 | -64.937 | 14.981 | 5.547 | 57.009 | -4.384 | -9.782 | -34.368 | 36.415 | -37.175 | 0.33 | 0.168 | 1.762 | 5.934 | 3.633 | 0.928 | 0.917 | -8.589 | 2.628 | -0.684 | -15.364 | -4.115 | 21.224 | -13.736 | -6.983 | -0.305 | -0.103 | -0.111 | -0.132 | 3.42 | -0.119 | -0.002 | -0.006 | 18.442 | 19.62 | -28.876 | 34.334 | -47.484 | -0.029 | -0.027 | -0.178 | 0.138 | -0.076 | -0.272 | 0.135 | 0.317 | 0.096 | -0.249 | 0.057 | -0.27 | 0.175 | 0.043 | -1.062 | -0.313 | 0.357 | -0.109 | -0.673 | -0.163 |
Operating Cash Flow
| -0.568 | 3.125 | -10.295 | 6.47 | 4.365 | 0.036 | 10.596 | 10.494 | 8.543 | 10.255 | 1.454 | 7.679 | 2.497 | 9.651 | 3.271 | 5.451 | -0.483 | -6.391 | 7.534 | 0.255 | 3.692 | 3.89 | 3.593 | 3.737 | 2.333 | 2.22 | -0.885 | 4.017 | 1.23 | 1.793 | 11.95 | 5.352 | -5.278 | 3.462 | 2.201 | 5.169 | 2.555 | -0.165 | 5.394 | 2.254 | -2.519 | 3.231 | -64.983 | 19.179 | 6.056 | 58.045 | -1.045 | -27.466 | -13.862 | 37.583 | 8.073 | -19.932 | -16.246 | 0.475 | 13.333 | 0.166 | -6.743 | 10.037 | -9.353 | 0.218 | 1.698 | -14.019 | -3.525 | 22.772 | -12.502 | -5.468 | 0.333 | 2.128 | 0.312 | 2.069 | 0.286 | 1.79 | 1.203 | 5.822 | 20.04 | 20.161 | -26.547 | 35.862 | -46.408 | 1.876 | 0.956 | 2.1 | 0.12 | 1.646 | 1.727 | 1.342 | 1.188 | 1.706 | 2.391 | -0.089 | -0.228 | 1.905 | 0.499 | 0.89 | 0.537 | 0.269 | 0.926 | 1.137 | 0.688 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.083 | -0.07 | -0.078 | -0.108 | -4.583 | -0.684 | -0.922 | -0.303 | -0.513 | -1.904 | -0.067 | -0.208 | -0.107 | -0.181 | -0.094 | -0.119 | -0.186 | -0.343 | -0.21 | -0.742 | -0.773 | -0.655 | -0.467 | -0.377 | -0.986 | -1.17 | -3.448 | -0.922 | -0.9 | -1.214 | -1.124 | -0.33 | -1.177 | -0.896 | -0.358 | -0.453 | -0.424 | -0.558 | -0.154 | -0.164 | -0.09 | -0.137 | -0.297 | -0.139 | -0.138 | -0.088 | -0.039 | -0.07 | -0.291 | -0.166 | -0.014 | -0.075 | -0.072 | -0.041 | -0.115 | -0.072 | -0.134 | -0.028 | -0.065 | -0.012 | -0.103 | -0.097 | -0.13 | -0.116 | -0.273 | -0.345 | -0.125 | 0 | -0.057 | -0.13 | -0.503 | -0.687 | -0.617 | -0.751 | -0.514 | -0.083 | -0.25 | -0.028 | -0.074 | -0.066 | -0.023 | -0.122 | -0.076 | -0.33 | -0.222 | -0.101 | -0.306 | -0.068 | -0.072 | -0.128 | -0.055 | -0.002 | -0.151 | -0.864 | 0 | -0.137 | -0.247 | -0.056 | -0.189 |
Acquisitions Net
| 0.372 | 0 | 0.01 | -29.535 | 0.06 | 0.033 | 0 | 0 | 0.027 | 2.952 | -0.008 | 5.214 | 13.946 | 0 | -0.05 | -9.875 | -73.997 | 7.821 | 36.763 | 5.786 | 0 | 0 | 0 | 0 | 0 | -0.075 | 24.354 | -23.349 | 0 | -0.304 | 0.099 | -0.667 | -34.175 | -23.126 | -5.236 | -9.369 | -3.316 | -50.608 | -10.27 | -14.039 | -16.887 | -12.19 | 64.131 | 0 | 0 | -0.934 | 0 | 0 | 0 | 0 | 0.112 | 5.262 | -5.82 | -10.535 | 0.795 | -4.075 | -10.349 | -5.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.05 | 0 | -0.05 | -0.05 | -0.05 | -0.1 | -107.837 | -0.22 | -22.894 | -85.163 | -167.122 | -87.729 | -20.93 | -71.076 | -2.5 | -44.801 | -76.15 | -2.978 | -3.168 | 0.059 | 0 | 0 | 0 | 0 | -3.361 | 0 | -27.996 | -19.996 | -21.383 | -20.053 | -21.028 | -22 | -1.319 | -2.79 | -1.5 | -0.194 | -4.022 | -6.324 | -3.343 | -0.364 | -4.267 | -4.108 | -24.026 | 0 | 0 | -4.002 | 2.314 | -1.125 | -9.156 | -9.979 | -7.427 | -2.892 | -6.033 | -6.044 | -6.133 | -4.042 | -6.037 | -7.048 | -5.777 | -6.024 | -0.188 | -0.736 | -76.181 | -11.017 | -9.854 | -7.983 | -3.274 | 1.97 | -19.067 | -5.251 | -8.234 | -6.417 | -2.923 | -2.281 | -1.913 | -0.89 | -2.773 | -10.044 | -1.688 | -2.177 | -16.836 | -1.218 | -1.382 | -17.905 | -12.328 | -18.501 | -13.262 | -10.593 | -8.745 | -9.86 | -22.683 | -25.926 | 7.671 | -41.268 | 8.488 | -2.598 | -2.755 | -11.284 | -7.735 |
Sales Maturities Of Investments
| 8.816 | 8.265 | 29.166 | 1 | -0.06 | 3.825 | 35.971 | 1 | 8.699 | 3 | 31.726 | 4.622 | 3.681 | 5.018 | 5.086 | 18.089 | 2.334 | 0.887 | 5.02 | 3.177 | 0.031 | 0.028 | 0.261 | 0.743 | 0.025 | 20.868 | 22.93 | 22.495 | 20.028 | 21.343 | 20.043 | 8.094 | 2.041 | 2.04 | 0.076 | 0.056 | 4.066 | 4.045 | 0.172 | 0.047 | 4.373 | 23.009 | 2.267 | 6.612 | -1.705 | 3.539 | 2.659 | 2.146 | 14.8 | 1.043 | 4.192 | 7.703 | 7.77 | 4.402 | 5.835 | 5.802 | 6.433 | 7.53 | 5.537 | 6.616 | 4.964 | 0.533 | 3.952 | 1.502 | 8.403 | 11.498 | 8.417 | 0.583 | 11.585 | 4.197 | 7.415 | 8.089 | 2.018 | 3.144 | 2.824 | 0.297 | 11.315 | 2.647 | 5.427 | 17.991 | 16.695 | 7.576 | 6.43 | 21.111 | 15.415 | 15.279 | 2.137 | 11.849 | 3.555 | 13.315 | 22.028 | 23.384 | 11.571 | 7.907 | 2.292 | 0.576 | 0.17 | 3.905 | 8.679 |
Other Investing Activites
| 1.9 | 0.043 | -15.67 | -1.092 | -17.555 | -12.859 | 61.682 | -9.247 | -32.075 | -0.136 | -6.67 | 5.609 | 20.163 | 39.571 | 32.577 | -7.91 | -73.932 | 7.955 | 36.848 | 6.076 | -28.407 | 4.209 | -12.236 | -1.75 | -33.65 | 0.476 | 24.56 | -23.35 | -27.439 | 52.33 | 0.075 | -0.251 | -34.092 | -23.002 | -4.909 | -9.336 | -3.267 | -50.329 | -10.062 | -13.946 | -16.602 | -11.789 | 64.535 | -15.707 | -2.469 | -0.603 | -14.965 | -6.16 | -1.983 | 1.707 | 1.39 | 4.212 | -5.679 | -9.102 | 1.465 | -3.13 | -2.988 | -12.241 | -9.409 | -15.695 | -9.777 | -2.282 | 66.332 | -27.996 | -26.828 | -10.392 | -8.97 | -2.069 | 2.322 | -0.381 | -8.364 | -6.337 | -4.136 | -16.033 | 3.27 | -10.551 | -3.666 | -12.102 | 40.146 | -62.221 | -8.752 | -7.64 | -3.75 | -5.621 | -3.15 | -2.068 | 0.578 | -2.056 | -2.383 | -16.148 | -0.695 | -7.507 | -18.297 | -18.749 | -12.235 | 0.199 | 0.079 | 0 | 0 |
Investing Cash Flow
| 10.49 | 3.392 | 13.378 | -29.785 | -22.188 | -9.785 | -11.106 | -8.77 | -46.756 | -81.251 | -142.133 | -77.706 | 2.807 | -26.668 | 35.019 | -34.741 | -147.934 | 5.521 | 38.49 | 8.57 | -29.149 | 3.582 | -12.442 | -1.384 | -37.972 | 20.099 | 16.046 | -21.773 | -29.694 | 25.937 | -2.034 | -14.487 | -34.547 | -24.648 | -6.691 | -9.927 | -3.647 | -53.166 | -13.388 | -14.427 | -16.586 | 6.975 | 42.478 | -9.234 | -4.312 | -1.154 | -10.031 | -5.209 | 3.37 | -7.395 | -1.86 | 8.948 | -4.014 | -10.785 | 1.053 | -1.442 | -2.726 | -11.787 | -9.713 | -15.115 | -5.104 | -2.582 | -5.898 | -37.511 | -28.279 | -6.877 | -3.828 | 0.484 | -5.16 | -1.435 | -9.183 | -4.665 | -5.041 | -15.17 | 4.182 | -11.144 | 4.876 | -19.499 | 43.885 | -46.407 | -8.893 | -1.282 | 1.298 | -2.415 | -0.063 | -5.29 | -10.546 | -0.8 | -7.573 | -12.693 | -1.35 | -10.049 | 0.945 | -52.11 | -1.456 | -1.96 | -2.753 | -7.435 | 0.755 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -40 | 0 | -36 | -13 | -8 | -15 | -10 | -5 | -10 | -0.008 | -0.008 | -9.545 | -0.85 | -1.043 | -73.064 | -6.619 | -1.107 | -11.112 | -11.108 | -3.608 | -1.108 | -1.193 | -6.109 | -1.108 | -1.107 | -1.191 | -1.612 | -1.097 | -1.107 | -10.688 | -0.854 | -1.106 | -0.982 | -0.982 | -0.732 | -0.428 | -0.429 | -0.125 | -12.722 | -2.5 | -4 | 0 | -5.178 | -10.179 | -5.428 | -5.429 | -17.581 | -28.733 | -1.059 | -19.486 | -1.144 | -0.299 | -5.643 | -1.231 | -8.787 | -6.816 | -1.276 | -11.998 | -13.708 | -9.145 | -7.885 | -13.038 | -6.73 | -4.075 | -5.893 | -0.893 | -1.669 | -3.455 | -1.354 | -6.393 | -1.976 | -1.564 | -3.126 | -1.895 | -2.315 | -2.101 | -2.315 | -1.922 | -1.887 | -1.672 | -1.656 | -2.108 | -1.989 | -1.775 | -1.989 | -1.775 | -1.989 | -1.775 | -1.81 | -1.097 | -5.275 | -1.223 | -1.036 | -0.869 | -0.748 | -0.833 | -0.748 | -0.833 | -0.833 |
Common Stock Issued
| 0.052 | 0.05 | 0.054 | 0.076 | 0.081 | 0.11 | 0.066 | 0.069 | 0.065 | 0.135 | 0.01 | 0.09 | 0.089 | 0.109 | 0.061 | 0.064 | 0.066 | 0.067 | 0.068 | 0.062 | 0.073 | 0.056 | 0.056 | 0.056 | 0.053 | 0.101 | 0.047 | 0.045 | 0.044 | 0.061 | 0.051 | 0.051 | 0.048 | 0.033 | 0.047 | 0.029 | 0.028 | 0.042 | -0.024 | 0.027 | 0.027 | 12.026 | 0.131 | 0.027 | 0.028 | 0.027 | 0.023 | 0.03 | 0.025 | 0.027 | 2.405 | 0.026 | -2.356 | 2.403 | 0.021 | 0.115 | 0.029 | 0.031 | 0.016 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 9.552 | 0 | 0 | 0.001 | 275.5 | 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 | 4.438 | -1.76 |
Common Stock Repurchased
| 0 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.627 | 0 | 0 | 0 | 0 | 0 | 0 | -0.473 | -0.382 | -0.23 | -0.765 | -0.463 | -3.132 | -0.751 | -0.615 | -0.072 | -0.513 | -0.276 | -0.024 | 0 | -2.118 | -0.389 | -0.001 | -0.031 | -0.028 | -0.23 | -0.031 | 0 | -0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0.054 | 0 | 0 | 0 | -0.364 | -968.554 | 0 | 0 | -0.22 | -1,065.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.24 | -0.162 | -0.059 | -0.04 |
Dividends Paid
| -0.915 | -0.905 | -0.904 | -0.906 | -0.903 | -0.899 | -0.898 | -0.903 | -0.897 | -0.892 | -0.888 | -0.904 | -0.903 | -0.898 | -0.898 | -0.887 | -0.906 | -0.9 | -0.904 | -0.907 | -0.957 | -0.819 | -0.908 | -0.91 | -1.021 | -1.464 | -0.887 | -0.856 | -0.824 | -0.82 | -0.828 | -0.781 | -0.752 | -0.754 | -0.754 | -0.721 | -0.847 | -0.593 | -0.687 | -0.559 | -0.559 | -0.427 | -0.429 | -0.425 | -0.427 | -0.425 | -0.4 | -0.399 | -0.4 | -0.399 | -0.373 | -0.411 | -0.354 | -0.328 | -0.328 | -0.346 | -0.358 | -0.332 | -0.345 | -0.53 | -0.529 | -0.528 | -0.543 | -0.52 | -0.521 | -0.52 | -0.521 | -0.498 | -0.498 | -0.499 | -0.499 | -0.471 | -0.481 | -0.482 | -0.483 | -0.459 | -0.458 | -0.457 | -0.436 | -0.456 | -0.436 | -0.436 | -0.388 | -0.434 | -0.412 | -0.411 | -0.414 | -0.386 | -0.392 | -0.388 | -0.414 | -0.389 | -0.365 | -0.365 | -0.366 | -0.367 | -0.343 | -0.343 | -0.294 |
Other Financing Activities
| 28.914 | 23.19 | -0.62 | 9.874 | 23.958 | 6.968 | 15.983 | 17.168 | 17.923 | 32.008 | 99.44 | 74.948 | 78.646 | 44.17 | 24.869 | 39.184 | 146.945 | 55.202 | 26.438 | 19.93 | 55.268 | -1.21 | 24.862 | 8.838 | 84.652 | -44.466 | -20.07 | 36.044 | 59.852 | -20.525 | -3.936 | 29.85 | 84.43 | 44.578 | 15.136 | 12.398 | 1.635 | 38.328 | 21.27 | 25.879 | 0.304 | 7.669 | 2.324 | 6.915 | -3.818 | -26.242 | 24.397 | 3.989 | -3.466 | 8.987 | -6.222 | 11.36 | 0.102 | 11.902 | 3.983 | 4.682 | 11.318 | 2.903 | 97.114 | 18.367 | 12.414 | 29.347 | 13.193 | 14.132 | 49.081 | 13.087 | 3.142 | 2.48 | 6.944 | 6.538 | 11.486 | 3.433 | 8.304 | 10.571 | -21.144 | -5.562 | 24.928 | -15.677 | 6.274 | 46.621 | 10.624 | 2.013 | 1.966 | 1.278 | 1.681 | 5.531 | 13.228 | 0.897 | 7.569 | 13.627 | 8.118 | 9.732 | 0.061 | 53.08 | 1.97 | 3.085 | 3.905 | 5.826 | -0.987 |
Financing Cash Flow
| -11.949 | 22.252 | -1.524 | 8.968 | 23.055 | 6.069 | 5.151 | 11.334 | 7.091 | 31.251 | 48.223 | 64.589 | 76.982 | 42.338 | -49.032 | 31.742 | 144.998 | 15.183 | 0.893 | 5.282 | 24.877 | -3.024 | 2.338 | 1.706 | 39.636 | -24.859 | -13 | 15.838 | 28.015 | -31.972 | -5.717 | 12.7 | 40.528 | 20.555 | 6.101 | 4.849 | 0.387 | 37.652 | 7.837 | 22.847 | -4.228 | 19.268 | -3.151 | -3.662 | -9.645 | -32.069 | 6.44 | 32.353 | -4.9 | -10.871 | -3.046 | 10.676 | 3.035 | 12.746 | -5.111 | -2.365 | 12.265 | -9.396 | 34.52 | 8.697 | 4 | 15.727 | 19.38 | 9.537 | 42.667 | 11.674 | 4.29 | -1.473 | 5.092 | -0.354 | 9.011 | 1.398 | 4.697 | 8.194 | -23.942 | -8.122 | 22.155 | -18.056 | 3.952 | 44.493 | 8.532 | -0.531 | -0.411 | -0.931 | -0.72 | 3.345 | 10.825 | -1.264 | 5.367 | 12.142 | 2.429 | 8.12 | -1.34 | 51.846 | 0.855 | 1.645 | 2.652 | 4.591 | -2.154 |
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 | 0 | 0 | 0 | 0 | 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
| -2.027 | 28.769 | 1.559 | -14.347 | 5.232 | -3.68 | 4.641 | 13.058 | -31.122 | -39.745 | -92.456 | -5.438 | 82.286 | 25.321 | -10.742 | 2.452 | -3.42 | 14.314 | 46.917 | 14.107 | -0.58 | 4.448 | -6.511 | 4.059 | 3.997 | -2.54 | 2.161 | -1.918 | -0.449 | -4.242 | 4.199 | 3.565 | 0.703 | -0.631 | 1.609 | 0.091 | -0.705 | -15.679 | -0.157 | 10.674 | -23.333 | 29.474 | -25.656 | 6.283 | -7.901 | 24.822 | -4.636 | -0.322 | -15.392 | 19.317 | 3.167 | -0.308 | -17.225 | 2.436 | 9.275 | -3.641 | 2.796 | -11.146 | 15.454 | 2.779 | 0.594 | -0.874 | 9.948 | -5.202 | 1.885 | -0.671 | 0.796 | 1.139 | 0.244 | 0.28 | 0.115 | -1.477 | 0.859 | -1.154 | 0.28 | 0.895 | 0.484 | -1.693 | 1.429 | -0.038 | 0.595 | 0.287 | 1.007 | -1.7 | 0.944 | -0.603 | 1.466 | -0.358 | 0.185 | -0.64 | 0.85 | -0.024 | 0.104 | 0.626 | -0.063 | -0.046 | 0.825 | -1.707 | -0.711 |
Cash At End Of Period
| 50.459 | 52.486 | 23.717 | 22.158 | 36.505 | 31.273 | 34.953 | 30.312 | 17.254 | 48.376 | 88.121 | 180.577 | 186.015 | 103.729 | 78.408 | 89.15 | 86.698 | 90.118 | 75.804 | 28.887 | 14.78 | 15.36 | 10.912 | 17.423 | 13.364 | 9.367 | 11.907 | 9.746 | 11.664 | 12.113 | 16.355 | 12.156 | 8.591 | 7.888 | 8.519 | 6.91 | 6.819 | 7.524 | 23.203 | 23.36 | 12.686 | 36.019 | 6.545 | 32.201 | 25.918 | 33.819 | 7.961 | 12.597 | 12.919 | 28.311 | 8.994 | 5.827 | 6.135 | 23.36 | 20.924 | 11.649 | 15.29 | 12.494 | 23.64 | 8.186 | 5.407 | 4.813 | 14.666 | 4.718 | 9.92 | 8.035 | 8.706 | 7.91 | 6.771 | 6.527 | 6.247 | 6.132 | 7.609 | 6.75 | 7.904 | 7.624 | 6.729 | 6.245 | 7.938 | 6.509 | 6.547 | 5.952 | 5.665 | 4.658 | 6.358 | 5.414 | 6.017 | 4.551 | 4.909 | 4.724 | 5.364 | 4.514 | 4.538 | 4.434 | 3.808 | 3.871 | 3.917 | 3.092 | 3.487 |