
Farmers National Banc Corp.
NASDAQ:FMNB
13.79 (USD) • At close June 30, 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 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 13.578 | 14.391 | 8.535 | 11.783 | 11.24 | 14.576 | 13.315 | 14.966 | 7.075 | 13.356 | 15.446 | 15.951 | 15.844 | 5.702 | 16.011 | 15.575 | 14.556 | 11.357 | 10.869 | 11.011 | 8.639 | 9.675 | 9.154 | 8.543 | 8.388 | 8.686 | 8.084 | 8.073 | 7.726 | 5.235 | 5.983 | 5.71 | 5.783 | 5.363 | 5.376 | 5.02 | 4.798 | 3.175 | 1.857 | 0.812 | 2.211 | 2.147 | 2.276 | 2.351 | 2.191 | 2.295 | 1.612 | 1.868 | 2.005 | 2.637 | 2.489 | 2.286 | 2.52 | 3.04 | 2.371 | 2.117 | 1.69 | 3.256 | 2.854 | 2.034 | 0.847 | 0.945 | 1.556 | 1.657 | 1.684 | 1.408 | 0.999 | 1.534 | 1.724 | 0.963 | 1.633 | 1.52 | 1.809 | 1.614 | 1.751 | 1.888 | 1.962 | 1.863 | 2.028 | 1.995 | 2.174 | 0.134 | 2.415 | 2.295 | 2.337 | 2.444 | 2.442 | 2.423 | 2.206 | 0 | 2.241 | 1.812 | 1.603 | 1.678 | 2.009 | 1.922 | 1.681 | 1.291 | 1.613 | 1.523 | 1.321 | 1.42 | 1.48 | 1.36 | 1.26 | 1.34 | 1.34 | 1.29 | 1.14 | 1.29 | 1.26 | 1.19 | 1.01 |
Depreciation & Amortization
| 1.613 | 1.797 | 1.501 | 1.492 | 1.611 | 1.548 | 1.678 | 2.202 | 1.899 | 1.424 | 1.134 | 1.179 | 1.162 | 1.11 | 0.828 | 0.803 | 0.798 | 0.805 | 0.776 | 0.79 | 0.751 | 0.705 | 0.706 | 0.719 | 0.709 | 0.75 | 0.742 | 0.75 | 0.749 | 0.796 | 0.576 | 0.888 | 0.879 | 0.922 | 0.958 | 0.883 | 0.904 | 1.062 | 0.751 | 0.471 | 0.467 | 0.494 | 0.484 | 0.505 | 0.498 | 0.535 | 0.531 | 0.44 | 0.439 | 0.488 | 0.402 | 0.435 | 0.413 | 0.437 | 0.381 | 0.401 | 0.428 | 0.427 | 0.423 | 0.433 | 0.428 | 0.438 | 0.421 | 0.413 | 0.258 | 0.347 | 0.355 | 0.299 | 0.349 | 0.349 | 0.313 | 0.305 | 0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.688 | 0.803 | 0 | 0.795 | 0.683 | 0.718 | 1.3 | 0.573 | 0.632 | 0.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.642 | 0.687 | 0.668 | 0.626 | 0.662 | 0.604 | 0.744 | 0.649 | 0.615 | 0.501 | 0.513 | 0.438 | 0.365 | 0.328 | 0.278 | 0.257 | 0.33 | 0.393 | 0.364 | 0.349 | 0.337 | 0.361 | 0.36 | 0.344 | 0.32 | 0.5 | 0.441 | 0.337 | 0.397 | 0.993 | 0.791 | 0.396 | 0.181 | 0.29 | 0.201 | 0.2 | 0.201 | 0.211 | 0.159 | 0.058 | 0.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.008 | 0 | 0 | 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
| -2.8 | -2.953 | 6.508 | 2.077 | -1.267 | -1.848 | 4.365 | -1.698 | -4.679 | 5.678 | 0.132 | 9.036 | -7.727 | 3.328 | 1.691 | -3.062 | -10.028 | 4.482 | -4.279 | -1.64 | -4.574 | 1.487 | 1.384 | -2.734 | -3.993 | 1.173 | -0.324 | -2.85 | -0.028 | 1.464 | -0.354 | -1.665 | -1.285 | 0.748 | -1.414 | -0.824 | -5.983 | -6.419 | -0.198 | 0.133 | -2.913 | 0.176 | -0.494 | 1.534 | -2.046 | -4.899 | 7.828 | -3.536 | -0.787 | 1.301 | -0.02 | 1.276 | -2.1 | 2.048 | -0.01 | 0.489 | -1.628 | 0.442 | 0.282 | 2.388 | -1.525 | -6.315 | -0.683 | -0.467 | 0.232 | -0.134 | 0.871 | -1.136 | -0.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.653 | -9.3 | 2.6 | -1.5 | -4.7 | -2.2 | 18.4 | -23.7 | -2.3 | -14.7 | 0 | 1.37 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -2.8 | -2.953 | 6.508 | 2.077 | -1.267 | -1.848 | 4.365 | -1.698 | -4.679 | 5.678 | 0.132 | 9.036 | -7.727 | 3.328 | 1.691 | -3.062 | -10.028 | 4.482 | -4.279 | -1.64 | -4.574 | 1.487 | 1.384 | -2.734 | -3.993 | 1.173 | -0.324 | -2.85 | -0.028 | 1.464 | -0.354 | -1.665 | -1.285 | 0.748 | -1.414 | -0.824 | -5.983 | -6.419 | -0.198 | 0.133 | -2.913 | 0.176 | -0.494 | 1.534 | -2.046 | -4.899 | 7.828 | -3.536 | -0.787 | 1.301 | -0.02 | 1.276 | -2.1 | 2.048 | -0.01 | 0.489 | -1.628 | 0.442 | 0.282 | 2.388 | -1.525 | -6.315 | -0.683 | -0.467 | 0.232 | -0.134 | 0.871 | -1.136 | -0.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.653 | -9.3 | 2.6 | -1.5 | -4.7 | -2.2 | 18.4 | -23.7 | -2.3 | -14.7 | 0 | 0 |
Other Non Cash Items
| 2.637 | -0.68 | 6.519 | -0.049 | 1.467 | -1.024 | -2.085 | 0.447 | 8.957 | 0.603 | 1.719 | 0.43 | 3.555 | 4.508 | -2.298 | 2.837 | 1.381 | 6.282 | -0.109 | 2.777 | 0.628 | 0.391 | -0.062 | 2.495 | -0.191 | 0.926 | 1.887 | -0.282 | 1.134 | 0.848 | 0.266 | 2.438 | 0.643 | 3.152 | 1.094 | -0.173 | 2.579 | 0.971 | 1.521 | 0.894 | 1.042 | 1.118 | 0.095 | 1.238 | -0.315 | 1.725 | 3.83 | 0.279 | 0.087 | 0.937 | -0.587 | 0.427 | -1.934 | -4.617 | 1.022 | 1.295 | 2.077 | 1.476 | 1.434 | 1.725 | 2.951 | 2.695 | 1.346 | 0.706 | 0.529 | 0.815 | 0.102 | 1.338 | -0.886 | 1.539 | -0.364 | 0.409 | -2.695 | 1.73 | 0.134 | 0.449 | 0.904 | 0.305 | 1.096 | 0.402 | 0.774 | 2.605 | 1.368 | 0.608 | 0.803 | 1.431 | 1.103 | 0.716 | 1.474 | 3.6 | 3.123 | -0.175 | -0.133 | 1.355 | 0.068 | -0.753 | 0.624 | 0.244 | 0.041 | -0.319 | 0.289 | 0.957 | 9.9 | -2.13 | 2.19 | 7.55 | 3.47 | -18.1 | 24.9 | 3.32 | 15.3 | 0.31 | -1.01 |
Operating Cash Flow
| 15.67 | 13.242 | 23.731 | 15.929 | 13.713 | 13.856 | 18.017 | 16.566 | 13.867 | 21.562 | 18.944 | 27.034 | 13.199 | 14.976 | 16.51 | 16.41 | 7.037 | 23.319 | 7.621 | 13.287 | 5.781 | 12.619 | 11.542 | 9.367 | 5.233 | 12.035 | 10.83 | 6.028 | 9.978 | 9.336 | 7.262 | 7.767 | 6.201 | 10.475 | 6.215 | 5.106 | 2.499 | -1 | 4.09 | 2.368 | 0.865 | 3.935 | 2.361 | 5.628 | 0.328 | -0.344 | 13.801 | -0.949 | 1.744 | 5.363 | 2.284 | 4.424 | -1.101 | 0.908 | 3.764 | 4.302 | 2.567 | 5.601 | 4.993 | 6.58 | 2.701 | -2.237 | 2.64 | 2.309 | 2.703 | 2.436 | 2.327 | 2.035 | 1.055 | 2.851 | 1.582 | 2.234 | -0.456 | 3.344 | 1.885 | 2.337 | 2.866 | 2.168 | 3.124 | 2.397 | 2.948 | 2.739 | 3.783 | 2.903 | 3.14 | 3.875 | 3.545 | 3.139 | 3.68 | 3.6 | 3.123 | 2.325 | 2.273 | 3.033 | 2.872 | 1.852 | 3.023 | 2.835 | 2.227 | 1.836 | 2.211 | 5.03 | 2.08 | 1.83 | 1.95 | 4.19 | 2.61 | 1.59 | 2.34 | 2.31 | 1.86 | 1.5 | 1.37 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -3.498 | -4.447 | -3.467 | -2.225 | -1.553 | -1.903 | -1.198 | -0.608 | -0.171 | -0.748 | 0.061 | -1.526 | -0.346 | -0.915 | -0.338 | 0.097 | -0.219 | -0.073 | -0.732 | -0.612 | -2.279 | -0.189 | -0.3 | -0.503 | -0.466 | -0.114 | -0.197 | -0.05 | -0.089 | -0.389 | 0.097 | -0.259 | -0.405 | -0.276 | -0.048 | -0.183 | -0.281 | -0.139 | -0.473 | -0.498 | -0.189 | -0.084 | -0.101 | -0.315 | -0.472 | -0.034 | -0.085 | -0.066 | -0.03 | -0.575 | -0.875 | -0.896 | -0.852 | -2.085 | -0.321 | -1.096 | -0.083 | -0.064 | -0.087 | -0.171 | -0.461 | -0.091 | -0.504 | -0.259 | -0.136 | -0.036 | -0.152 | -0.245 | -0.066 | -0.223 | -0.148 | -0.242 | -0.06 | -0.092 | -0.116 | -0.24 | -0.033 | -0.122 | -0.166 | -0.134 | -0.057 | -0.206 | -0.085 | -0.061 | -0.44 | -1.125 | -0.81 | -1.33 | -0.561 | -0.183 | -0.195 | -0.295 | -0.127 | -0.734 | -0.223 | -0.214 | -0.138 | -0.334 | -0.206 | -0.108 | -0.049 | -0.45 | -0.11 | -0.06 | -0.4 | -2.2 | -0.47 | -0.22 | -0.11 | -0.54 | -0.11 | -0.05 | -0.05 |
Acquisitions Net
| 0 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | -13.175 | 0 | -1.033 | 0 | 0 | 83.773 | 0 | 0 | 0 | 4.99 | 0 | 0 | -8.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.316 | 16.519 | 0 | 0 | 0 | 0 | 0 | 0 | 8.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -36.033 | -46.012 | -15.537 | -0.02 | -46.425 | -1.139 | -0.239 | -0.078 | -1.134 | -1.269 | -38.085 | -30.123 | -172.908 | -147.422 | -233.811 | -228.326 | -241.566 | -114.736 | -24.146 | -12.525 | -25.647 | -42.016 | -16.07 | -16.519 | -10.383 | -20.187 | -25.069 | -10.174 | -14.335 | -14.349 | -13.048 | -32.312 | -54.891 | -25.78 | -14.596 | -10.275 | -1.977 | -31.337 | -5.601 | -12.563 | -23.182 | -21.904 | -3.932 | -27.542 | -11.022 | -38.19 | -75.265 | -30.672 | -5.759 | -89.339 | -93.208 | -25.74 | -29.106 | -79.12 | -29.12 | -53.275 | -13.002 | -23.984 | -75.217 | -20.211 | -18.803 | -20.19 | -50.799 | -46.113 | -9.422 | -3.985 | -63.724 | -34.17 | -39.771 | -5.527 | -4.52 | -2.531 | -4.529 | -25.379 | -8.952 | -26.447 | -0.787 | -6.276 | -8.947 | -18.785 | -31.735 | -29.013 | -10.459 | -33.886 | -1.047 | -20.348 | -36.939 | -42.244 | -22.285 | -24.095 | -51.984 | -53.819 | -8.29 | -13.436 | -12.301 | -16.297 | -8.89 | -8.799 | -2.479 | -16.147 | -7.496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 38.995 | 19.243 | 20.437 | 15.473 | 56.188 | 14.991 | 30.457 | 17.669 | 82.85 | 50.191 | 20.117 | 24.775 | 23.184 | 26.023 | 25.741 | 15.66 | 43.646 | 66.436 | 19.366 | 10.975 | 24.748 | 30.746 | 15.499 | 8.783 | 15.281 | 17.195 | 12.702 | 10.126 | 13.23 | 10.386 | 10.074 | 19.577 | 57.564 | 13.434 | 19.441 | 26.499 | 12.023 | 63.213 | 15.051 | 34.903 | 52.333 | 36.534 | 11.47 | 48.226 | 10.341 | 50.99 | 74.217 | 21.47 | 22.354 | 57.008 | 83.434 | 19.561 | 15.684 | 62.655 | 9.391 | 12.343 | 12.138 | 38.291 | 64.433 | 16.24 | 13.145 | 28.832 | 18.078 | 34.136 | 13.268 | 12.427 | 41.507 | 16.753 | 21.532 | 18.538 | 11.676 | 8.029 | 15.119 | 12.959 | 20.493 | 19.756 | 13.543 | 12.862 | 20.888 | 16.008 | 27.567 | 15.179 | 15.838 | 20.951 | 15.03 | 19.094 | 27.739 | 16.214 | 11.2 | 11.343 | 7.977 | 9.812 | 5.805 | 7.678 | 7.993 | 12.377 | 8.648 | 13.887 | 2.744 | 4.758 | 4.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 7.953 | -2.536 | -43.132 | -59.713 | 19.201 | -30.474 | -3.748 | -9.745 | -4.419 | -3.027 | -26.677 | -68.64 | 20.547 | 46.276 | 66.7 | 77.861 | 43.207 | 54.354 | -3.73 | -163.616 | 14.534 | -27.48 | -4.132 | -37.023 | -8.374 | -44.708 | -53.099 | -40.435 | -22.999 | -25.823 | -30.168 | -44.697 | -34.669 | -32.684 | -37.274 | -44.402 | -18.817 | -47.211 | -48.791 | -10.775 | -16.3 | -17.195 | -9.705 | -12.099 | 3.984 | -19.56 | -16.654 | -4.298 | -6.388 | -14.843 | -0.992 | 3.599 | -5.154 | -5.281 | 0.244 | 7.562 | 12.532 | 17.256 | 3.459 | -5.756 | -1.45 | -0.204 | -19.651 | -24.241 | -17.853 | -22.988 | -20.755 | -4.276 | 8.55 | -10.271 | -2.198 | -5.156 | 1.002 | 4.054 | -1.199 | 0.229 | 0.327 | 0.663 | -14.801 | -10.443 | -2.495 | 6.358 | -6.861 | -2.462 | -0.966 | -9.222 | -1.736 | -0.9 | -12.705 | -2.119 | 0.745 | -7.611 | -7.193 | 6.003 | -1.261 | 4.08 | 4.429 | 0.968 | -12.619 | -5.721 | -3.468 | -3.83 | -6.44 | -13.08 | -6.31 | -17.89 | 11.52 | -21.17 | -5.48 | -8.93 | -1.22 | -17.44 | -3.83 |
Investing Cash Flow
| 7.417 | -34.352 | -41.699 | -46.485 | 27.411 | -18.525 | 25.272 | 7.238 | 64.122 | 45.147 | -45.617 | -75.514 | -129.523 | 7.735 | -141.708 | -134.708 | -154.932 | 10.971 | -9.242 | -165.778 | 3.22 | -38.939 | -5.003 | -45.262 | -3.942 | -47.814 | -65.663 | -40.533 | -24.193 | -30.491 | -16.526 | -57.691 | -32.401 | -45.306 | -32.477 | -28.361 | -9.052 | -7.028 | -39.814 | 11.067 | 12.662 | -2.649 | -2.268 | 8.27 | 2.831 | -6.805 | -17.787 | -13.566 | 10.177 | -47.749 | -11.641 | -3.476 | -19.428 | -23.831 | -19.806 | -34.466 | 11.585 | 31.499 | -7.412 | -9.898 | -7.569 | 8.347 | -52.876 | -36.477 | -24.654 | -14.582 | -43.124 | -21.938 | -9.689 | 2.517 | 4.81 | 0.1 | 11.532 | -8.458 | 10.226 | -6.702 | 13.05 | 7.127 | -3.026 | -13.354 | -6.72 | -7.682 | -1.567 | -15.458 | 12.577 | -11.601 | -11.746 | -28.26 | -24.351 | -15.054 | -43.457 | -51.913 | -9.805 | -0.489 | -5.792 | -0.054 | 4.049 | 5.722 | -12.56 | -17.218 | -6.385 | -4.28 | -6.55 | -13.14 | -6.71 | -20.09 | 11.05 | -21.39 | -5.59 | -9.47 | -1.33 | -17.49 | -3.88 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -203 | 20 | -123.535 | 61 | -10 | 355 | -300 | 96 | 34 | -60 | 105 | 50 | 0 | 29.503 | -28.828 | -1.382 | 0.709 | -48.452 | 1.507 | -16.805 | -33.339 | 45.861 | -20.667 | -12.382 | -141.456 | -19.493 | -52.305 | 47.737 | -21.755 | 1.277 | -3.57 | 53.746 | 31.561 | -22.272 | -12.19 | 50.343 | -50.431 | 66.284 | 24.11 | 9.716 | -7.179 | -3.132 | -3.158 | 0.992 | -8.624 | -16.883 | 16.733 | -0.07 | 11.35 | -17.049 | 0.31 | 6.478 | -8.781 | -53.035 | 30.094 | -10.989 | 12.914 | -69.589 | 36.765 | -14.534 | 24.644 | -33.191 | 24.379 | -18.655 | 28.649 | 7.086 | 31.385 | -5.958 | -7.243 | -13.726 | 11.064 | 3.395 | 6.503 | -8.833 | 4.308 | 2.121 | 5.327 | -9.393 | -2.593 | 13.678 | 0.562 | 6.3 | 7.101 | 8.245 | -10.346 | 5.834 | -9.978 | 10.385 | 21.116 | -10.018 | 1.841 | 5.765 | 2.884 | 4.232 | 4.545 | -4.799 | -13.3 | -0.515 | 13.374 | 13.976 | -0.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 2.799 | -12.721 | 0 | 0 | 0 | 0 | 0 | 0.005 | 1.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.706 | 0 | 0 | 0 | 0.132 | 0 | 0 | 0 | 0 | -0.022 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.772 | 0 | 0 | 13.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 11.544 | 0 | 0 | -11.544 | 0 | 0 | 0 | 0 | -0.048 | 0 | 0 | -0.116 | 0 | 0 | 0 | -14.238 | 0 | -1.454 | -1.186 | -0.202 | -1.225 | 0 | 0 | -0.706 | 0 | -0.138 | 0 | -0.132 | 0 | 0 | 0 | -0.168 | -0.213 | 0 | 0 | 0 | -1.172 | -1.71 | 0 | 0 | 0 | 0 | -1.606 | 0 | -0.042 | 0 | 0 | 0 | 6.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.23 | 0.9 | 0.68 | 0.88 | 1.25 | 0.95 | 0.92 | 0.93 | 0.86 | 0.69 | 0.73 | 0.75 |
Dividends Paid
| -6.361 | -6.35 | -6.35 | -6.347 | -6.341 | -6.332 | -6.331 | -6.33 | -6.403 | -5.756 | -5.417 | -5.416 | -5.415 | -4.732 | -3.113 | -3.117 | -3.11 | -3.338 | -3.112 | -3.065 | -3.139 | -2.768 | -2.767 | -2.504 | -2.5 | -2.221 | -2.224 | -1.936 | -1.935 | -1.652 | -1.654 | -1.354 | -1.352 | -1.082 | -1.083 | -1.083 | -1.078 | -0.807 | -0.772 | -0.552 | -0.552 | -0.551 | -0.558 | -0.563 | -0.564 | -0.564 | -0.555 | -0.565 | -0.564 | -1.129 | -0.563 | -0.564 | -1.126 | -0.56 | -0.562 | -0.56 | -0.559 | -0.408 | -0.405 | -0.408 | -0.405 | -0.809 | -0.803 | -1.601 | -1.588 | -1.576 | -1.578 | -1.569 | -2.079 | -2.169 | -2.071 | -2.083 | -2.086 | -2.061 | -2.074 | -2.059 | -2.037 | -2.083 | -2.143 | -2.048 | -2.064 | -2.403 | -2.003 | -1.955 | -2.601 | -1.794 | -1.851 | -1.906 | -1.903 | -1.821 | -1.694 | -1.677 | -1.742 | -1.596 | -1.541 | -1.542 | -1.581 | -1.278 | -0.968 | -1.1 | -0.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 213.792 | -95.938 | 156.002 | 8.26 | 20.189 | -334.264 | 240.902 | -125.412 | -41.421 | -5.383 | -58.387 | -68.273 | 146.576 | -14.452 | 87.59 | -54.231 | 222.176 | 72.546 | 98.847 | 193.208 | 54.062 | -31.688 | 40.017 | 46.302 | 154.613 | 39.784 | 108.374 | 13.178 | 32.44 | -4.862 | 33.992 | 0.783 | 15.464 | 32.591 | 44.723 | 1.56 | 36.835 | -35.544 | 9.68 | -12.5 | -6.295 | 2.703 | 5.557 | -15.59 | 7.817 | 11.806 | 1.524 | -13.969 | -3.154 | 18.871 | 13.545 | 0.122 | 46.589 | 34.051 | 36.26 | 4.913 | 4.355 | 0.153 | 0.47 | -15.996 | -0.637 | 33.898 | 30.525 | 38.493 | 28.059 | 0.629 | 16.46 | 1.918 | 39.737 | 7.388 | -0.694 | -7.781 | -21.857 | 19.004 | -13.182 | 0.305 | -10.613 | 3.731 | 4.89 | -7.847 | 7.802 | 3.541 | -4.938 | 1.484 | -3.478 | 3.329 | 19.641 | 2.872 | 13.682 | 6.264 | 46.233 | 15.52 | 16.602 | 8.133 | 7.268 | -3.776 | 23.699 | -6.999 | -3.281 | -4.033 | 5.151 | 14.86 | 5.83 | 7.6 | -0.89 | 24.2 | -13.35 | 18.12 | 1.64 | 8.93 | 1.48 | 11.09 | 3.84 |
Financing Cash Flow
| 4.431 | -82.288 | 26.117 | 62.913 | 3.848 | 14.404 | -65.429 | -35.742 | -25.368 | -71.139 | 41.196 | -23.689 | 141.161 | 10.271 | 55.649 | -58.73 | 219.659 | 20.756 | 97.242 | 173.338 | 3.346 | 11.405 | 15.129 | 30.23 | 10.455 | 18.07 | 53.845 | 58.979 | 8.75 | -5.237 | 28.63 | 53.313 | 45.673 | 9.237 | 31.45 | 50.82 | -14.842 | 29.698 | 33.04 | -3.336 | -14.026 | -2.152 | 0.131 | -15.161 | -1.339 | -5.641 | 17.702 | -16.21 | 7.632 | 0.651 | 13.292 | 6.036 | 36.682 | -19.544 | 65.792 | -6.636 | 30.482 | -69.844 | 36.83 | -30.938 | 23.602 | -0.102 | 54.101 | 18.237 | 55.12 | 3.666 | 46.267 | -5.609 | 30.1 | -8.945 | 6.806 | -7.62 | -18.344 | 4.239 | -11.45 | -0.012 | -8.901 | -7.992 | -0.094 | 4.644 | 6.822 | 7.807 | 0.164 | 7.533 | -16.183 | 7.94 | 7.089 | 11.656 | 33.107 | -5.061 | 46.709 | 19.522 | 18.066 | 11.367 | 10.547 | -9.298 | 9.595 | -8.067 | 9.76 | 9.448 | 3.873 | 14.86 | 5.83 | 7.6 | -0.89 | 24.2 | -13.35 | 18.12 | 1.64 | 8.93 | 1.48 | 11.09 | 3.84 |
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 | 17.359 | 0 | 0 | 0 | 0.01 | -0.01 | -0.01 | 0.01 | 0.02 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 27.518 | -103.398 | 8.149 | 32.357 | 44.972 | 9.735 | -22.14 | -11.938 | 52.45 | -4.43 | 14.523 | -72.169 | 24.837 | 32.982 | -69.549 | -177.028 | 71.764 | 55.046 | 95.621 | 20.847 | 12.347 | -14.915 | 21.668 | -5.665 | 11.746 | -17.709 | -0.988 | 24.474 | -5.465 | -26.392 | 19.366 | 3.389 | 19.473 | -25.594 | 5.188 | 27.565 | -21.395 | 21.67 | -2.684 | 10.099 | -0.499 | -0.866 | 0.224 | -1.263 | 1.82 | -12.79 | 13.716 | -30.725 | 19.553 | -41.735 | 3.935 | 6.984 | 16.153 | -42.467 | 49.75 | -36.8 | 44.634 | -32.744 | 34.411 | -34.256 | 18.734 | 6.008 | 3.865 | -15.931 | 33.169 | -8.48 | 5.47 | -25.512 | 21.466 | -3.577 | 13.198 | -5.286 | -7.268 | -0.875 | 0.661 | -4.377 | 7.015 | 1.303 | 0.004 | -6.313 | 3.05 | 2.864 | 2.38 | -5.022 | -0.466 | 0.214 | -1.112 | -13.465 | 12.436 | -16.515 | 6.375 | -30.066 | 10.534 | 13.911 | 7.627 | -7.5 | 16.667 | 17.849 | -0.573 | -5.934 | -0.301 | 15.62 | 1.35 | -3.72 | -5.64 | 8.32 | 0.3 | -1.68 | -1.61 | 1.77 | 2.01 | -4.9 | 1.33 |
Cash At End Of Period
| 113.256 | 85.738 | 189.136 | 180.987 | 148.63 | 103.658 | 93.923 | 116.063 | 128.001 | 75.551 | 79.981 | 65.458 | 137.627 | 112.79 | 79.808 | 149.357 | 326.385 | 254.621 | 199.575 | 103.954 | 83.107 | 70.76 | 85.675 | 64.007 | 69.672 | 57.926 | 75.635 | 76.623 | 52.149 | 57.614 | 84.006 | 64.64 | 61.251 | 41.778 | 67.372 | 62.184 | 34.619 | 56.014 | 34.344 | 37.028 | 26.929 | 27.428 | 28.294 | 28.07 | 29.333 | 27.513 | 40.303 | 26.587 | 57.312 | 37.759 | 79.494 | 75.559 | 68.575 | 52.422 | 94.889 | 45.139 | 81.939 | 37.305 | 70.049 | 35.638 | 69.894 | 51.16 | 45.152 | 41.287 | 57.218 | 24.049 | 32.529 | 27.059 | 52.571 | 31.105 | 34.682 | 21.484 | 26.77 | 34.038 | 34.913 | 34.252 | 38.629 | 31.614 | 30.311 | 30.307 | 36.62 | 33.57 | 30.706 | 28.326 | 33.348 | 33.814 | 33.6 | 34.712 | 48.177 | 35.741 | 52.256 | 45.881 | 75.947 | 65.413 | 51.502 | 43.875 | 51.375 | 34.708 | 16.859 | 17.432 | 23.366 | 15.62 | 1.35 | -3.72 | -5.64 | 8.32 | 0.3 | -1.68 | -1.61 | 1.77 | 2.01 | -4.9 | 1.33 |