The First Bancorp, Inc.
NASDAQ:FNLC
28.82 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -38.33 | 6.171 | 6.021 | 6.68 | 7.474 | 7.394 | 7.971 | 9.197 | 10.091 | 9.997 | 9.705 | 9.546 | 9.014 | 8.787 | 8.922 | 6.97 | 7.095 | 6.569 | 6.495 | 6.686 | 6.288 | 6.395 | 6.156 | 6.363 | 5.933 | 5.734 | 5.506 | 5.086 | 4.982 | 4.883 | 4.637 | 4.32 | 4.562 | 4.624 | 4.503 | 3.769 | 4.188 | 4.074 | 4.175 | 3.426 | 4.108 | 3.747 | 3.428 | 3.502 | 3.365 | 3.242 | 2.856 | 3.229 | 3.223 | 3.323 | 2.913 | 3.023 | 3.005 | 3.193 | 3.143 | 3.077 | 3.195 | 3.16 | 2.684 | 2.662 | 2.89 | 3.762 | 3.728 | 3.008 | 3.832 | 3.603 | 3.591 | 3.488 | 3.415 | 3.195 | 3.003 | 2.97 | 3.177 | 3.17 | 2.978 | 3.366 | 3.347 | 3.135 | 2.995 | 2.312 | 2.216 | 2.057 | 1.924 | 2.007 | 2.012 | 1.729 | 1.679 | 1.699 | 1.689 | 1.646 | 1.473 | 1.41 | 1.446 | 1.431 | 1.206 | 1.233 | 1.089 | 1.174 | 1.111 | 1.2 | 1.2 | 1.1 | 1 | 0.99 | 1.03 | 1 | 0.99 | 0.98 | 1.02 | 0.99 | 0.91 | 0.94 | 0.89 | 0.85 | 0.75 | 0.74 | 0.72 | 0.64 |
Depreciation & Amortization
| 0 | 0.55 | 0.551 | 0.55 | 0.551 | 0.517 | 0.495 | 0.489 | 0.499 | 0.508 | 0.488 | 0.499 | 0.507 | 0.515 | 0.518 | 0.551 | 0.599 | 0.533 | 0.538 | 0.54 | 0.5 | 0.449 | 0.449 | 0.445 | 0.437 | 0.446 | 0.464 | 0.486 | 0.47 | 0.451 | 0.457 | 0.443 | 0.443 | 0.427 | 0.432 | 0.444 | 0.425 | 0.426 | 0.425 | 0.42 | 0.406 | 0.392 | 0.445 | 0.445 | 0.444 | 0.433 | 0.405 | 0.322 | 0.329 | 0.33 | 0.333 | 0.337 | 0.337 | 0.243 | 0.438 | 0.332 | 0.336 | 0.357 | 0.369 | 0.371 | 0.366 | 0.372 | 0.374 | 0.548 | 0.18 | 0.37 | 0.373 | -0.767 | -1.525 | 0.384 | 0.364 | 0.303 | 0.283 | 0.423 | 0.39 | 0.558 | 0.337 | 0.511 | 0.45 | 0.234 | 0.247 | 0.286 | 0.33 | -0.698 | 1.085 | 0.319 | 0.26 | 0.244 | 0.244 | 0.235 | 0.229 | 0.361 | 0.055 | 0.182 | 0.176 | 0.218 | 0.039 | 0.136 | 0.135 | 0.1 | 0.1 | 0.1 | 0.2 | 0.13 | 0.28 | 0.19 | 0.18 | 0.14 | 0.24 | 0.11 | 0.18 | 0.13 | 0.18 | 0.18 | 0.15 | 0.15 | 0.14 | 0.13 |
Deferred Income Tax
| 0 | -0.219 | 0.319 | -0.077 | 0.22 | -0.05 | -1.453 | -0.146 | -0.029 | -0.198 | 0.246 | 0.516 | -0.08 | -0.107 | 0.67 | -0.238 | 0.388 | -0.464 | 0.052 | 0.104 | 0.081 | -0.052 | 0.203 | 0.106 | -0.189 | -0.239 | -0.163 | 1.985 | 0.91 | 0.018 | 0.08 | 0.098 | -0.028 | -0.098 | -0.079 | -0.002 | 0.075 | 0.171 | 0.088 | 0.475 | -0.206 | -0.356 | 0.105 | -0.232 | 0.189 | 0.074 | -0.087 | 0.821 | -0.241 | -0.044 | -0.644 | 1.374 | -0.27 | -0.136 | -0.238 | -0.554 | 0.757 | 0 | 0.192 | 0 | 0 | 0 | 0.138 | 0 | 0 | 0 | -0.007 | 0 | 0 | 0 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0.219 | 0.231 | 0.213 | 0.209 | 0.214 | 0.184 | 0.199 | 0.198 | 0.195 | 0.217 | 0.184 | 0.182 | 0.202 | 0.288 | 0.17 | 0.17 | 0.162 | 0.15 | 0.197 | 0.124 | 0.121 | 0.123 | 0.096 | 0.095 | 0.095 | 0.095 | 0.145 | 0.081 | 0.083 | 0.083 | 0.083 | 0.083 | 0.083 | 0.049 | 0.074 | 0.074 | 0.074 | 0.074 | 0.114 | 0.112 | 0.103 | 0.102 | 0.053 | 0.054 | 0.053 | 0.054 | 0.028 | 0.017 | 0.016 | 0.024 | 0.005 | 0.006 | 0.005 | 0.006 | 0.009 | 0.009 | 0.01 | 0.009 | 0.009 | 0.009 | 0.01 | 0.009 | 0 | 0 | 0 | 0.009 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.123 | -8.367 | 2.646 | 2.074 | 2.405 | -3.181 | -1.378 | 0.987 | 0.416 | -4.045 | 1.43 | 2.225 | 0.369 | 5.248 | -8.212 | 6.438 | -2.534 | -4.082 | 2.819 | 1.3 | -2.517 | -6.49 | 0.915 | -0.327 | 0.606 | 3.8 | -4.146 | 1.665 | -0.82 | -3.461 | 0.479 | 0.578 | -0.52 | -2.332 | 1.471 | 0.957 | -0.293 | -1.172 | 1.847 | 1.168 | -0.03 | -1.931 | 0.817 | 1.335 | 1.794 | -1.019 | 1.392 | 0.583 | -1.398 | 1.81 | -1.878 | 1.986 | -0.531 | 0.115 | 1.669 | 1.181 | -1.319 | -0.215 | -2.838 | -1.469 | -2.596 | 2.162 | 3.392 | -1.278 | -3.658 | -1.497 | 1.76 | -0.866 | -1.441 | -1.25 | 1.392 | -0.809 | -1.317 | 1.372 | -1.648 | 1.062 | -2.01 | 2.132 | 0.13 | 0.509 | -0.63 | 0.546 | -1.005 | 1.515 | -1.367 | 0.204 | -0.213 | 0.237 | 0.513 | -0.815 | 0.455 | 0.654 | -0.951 | 0.446 | -0.719 | -0.248 | -0.971 | 0.621 | -5.9 | 5 | -1 | 0.4 | 4.5 | -5.5 | -14.8 | -11.9 | 0.1 | -8 | -5 | -2.7 | 1.5 | -0.8 | -6 | 1.3 | -0.2 | 1 | -2 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.123 | -6.069 | -11.811 | 2.053 | 0.863 | -4.551 | -6.055 | 1.435 | -1.345 | 2.27 | -1.214 | -2.065 | 0.661 | -1.146 | -2.192 | -0.345 | 0.353 | -0.524 | -1.944 | 1.031 | 0.07 | -0.255 | -1.301 | 2.523 | 0.953 | -0.943 | -1.857 | -1.703 | 3.385 | 1.366 | -1.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | -1.123 | -8.367 | 2.646 | 2.074 | 2.405 | -3.181 | -1.378 | 0.987 | 0.416 | -4.045 | 1.43 | 2.225 | 0.369 | 5.248 | -8.212 | -1.685 | 3.535 | 7.729 | 0.766 | 0.437 | 2.034 | -0.435 | -0.52 | 1.018 | -1.664 | 5.014 | -2.081 | 1.004 | 0.326 | -1.269 | 0.824 | 0.225 | 0.004 | -0.388 | 0.44 | 0.887 | -0.038 | 0.129 | -0.676 | 0.215 | 0.913 | -0.074 | 2.52 | -2.05 | 0.428 | 0.472 | 1.392 | 0.583 | -1.398 | 1.81 | -1.878 | 1.986 | -0.531 | 0.115 | 1.669 | 1.181 | -1.319 | -0.215 | -2.838 | -1.469 | -2.596 | 2.162 | 3.392 | -1.278 | -3.658 | -1.497 | 1.76 | -0.866 | -1.441 | -1.25 | 1.392 | -0.809 | -1.317 | 1.372 | -1.648 | 1.062 | -2.01 | 2.132 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.513 | -0.815 | 0.455 | 0.654 | -0.951 | 0.446 | -0.719 | -0.248 | -0.971 | 0.621 | -5.9 | 5 | -1 | 0.4 | 4.5 | -5.5 | -14.8 | -11.9 | 0.1 | -8 | -5 | -2.7 | 1.5 | -0.8 | -6 | 1.3 | -0.2 | 1 | -2 |
Other Non Cash Items
| 0 | 2.077 | 1.071 | 0.38 | -0.236 | 0.374 | 1.031 | 0.419 | 1.432 | 0.505 | 1.221 | -0.709 | 1.038 | 3.531 | 3.398 | 2.393 | 1.145 | -1.889 | -0.301 | 1.282 | -0.238 | 1.244 | 0.289 | 1.628 | 0.105 | 0.703 | 1.186 | 0.967 | 0.715 | 1.503 | 1.266 | 2.151 | 1.354 | -0.645 | 0.636 | 0.603 | 0.588 | 0.722 | -0.688 | 1.419 | -0.14 | 0.454 | 0.855 | 2.708 | 0.963 | 0.659 | 2.877 | 1.185 | 2.663 | 2.525 | 2.284 | 3.458 | 3.303 | 3.28 | 5.521 | 1.329 | 4.779 | 2.961 | 1.323 | 3.505 | 3.215 | 1.14 | 0.916 | -0.609 | -0.282 | -0.167 | -0.531 | 0.101 | 1.228 | -0.239 | -0.023 | 0.302 | 0.394 | 0.256 | 0.25 | 0.532 | 0.372 | -0.312 | 0.591 | 0.157 | 0.244 | 0.535 | 0.927 | 1.592 | -0.497 | 0.598 | 1.279 | -0.786 | 0.379 | -0.05 | -1.445 | 0.309 | -0.12 | 0.257 | 0.022 | 0.338 | 0.333 | 0.027 | 0.282 | 5.8 | -4.3 | 0.3 | 0.3 | -3.82 | 5.76 | 14.14 | 11.85 | -3.97 | 7.93 | 4.24 | 3.32 | -1.58 | 0.99 | 5.71 | -1.1 | -4.06 | -1.01 | 1.98 |
Operating Cash Flow
| 0 | 6.356 | -1.507 | 10.392 | 10.292 | 10.854 | 5.047 | 8.78 | 13.178 | 11.423 | 7.832 | 11.466 | 12.886 | 13.297 | 19.044 | 1.634 | 15.835 | 2.377 | 2.852 | 11.628 | 8.055 | 5.64 | 0.73 | 9.553 | 6.054 | 7.345 | 10.888 | 4.523 | 8.823 | 6.118 | 3.062 | 7.574 | 6.992 | 3.871 | 3.209 | 6.359 | 6.307 | 5.174 | 2.902 | 7.701 | 5.448 | 4.31 | 3.004 | 7.293 | 6.35 | 6.255 | 5.086 | 6.977 | 6.574 | 4.752 | 6.72 | 6.319 | 8.367 | 6.054 | 8.985 | 5.862 | 10.257 | 5.169 | 4.362 | 3.709 | 5.011 | 2.688 | 7.327 | 6.339 | 2.452 | 0.148 | 1.938 | 4.582 | 2.252 | 1.899 | 2.094 | 4.967 | 3.045 | 2.532 | 4.99 | 2.808 | 5.118 | 1.324 | 6.168 | 2.833 | 3.216 | 2.248 | 3.727 | 1.896 | 4.115 | 1.279 | 3.422 | 0.944 | 2.549 | 2.344 | -0.558 | 2.535 | 2.035 | 0.919 | 1.85 | 1.07 | 1.213 | 0.366 | 2.149 | 1.2 | 2 | 0.5 | 1.9 | 1.74 | 1.57 | 0.53 | 1.12 | -2.71 | 1.19 | 0.34 | 1.71 | 1.11 | 1.26 | 0.74 | 1.1 | -3.37 | 0.85 | 0.75 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | -0.059 | -0.326 | -0.382 | -1.667 | -0.06 | -0.526 | -0.239 | -0.058 | -0.404 | -0.703 | -0.345 | -0.115 | -0.04 | -3.257 | 4.935 | -7 | -0.086 | -0.389 | -0.613 | -0.74 | -0.059 | -0.161 | -1.051 | -0.216 | -0.085 | -0.132 | -1.615 | -0.834 | -0.058 | -0.022 | -0.866 | -1.104 | -0.153 | -0.008 | -0.556 | -0.193 | -0.102 | -0.076 | -0.319 | -1.194 | -0.325 | -0.071 | -0.398 | -0.198 | -1.483 | -0.284 | -1.172 | -0.233 | -0.108 | -0.213 | -0.307 | -0.858 | -0.006 | -0.051 | -0.855 | -0.054 | -1.027 | -0.107 | -0.354 | -0.113 | -0.122 | -3.209 | -0.051 | -0.557 | -0.105 | -0.083 | -1.001 | -0.44 | -0.253 | -0.132 | 0 | 0 | -0.108 | -0.148 | -0.236 | -0.339 | -0.283 | -0.495 | -0.1 | -0.094 | -0.493 | -0.287 | -0.237 | -1.668 | -0.251 | -0.073 | -0.226 | -0.312 | -0.234 | -0.45 | -1.587 | -0.342 | -0.491 | -0.565 | -0.157 | -0.276 | -0.071 | -0.005 | -0.1 | 0 | 0 | 0 | -1.13 | -0.34 | 0 | -0.07 | -1.16 | 0.2 | -0.2 | -0.12 | -0.47 | -0.01 | -0.04 | -0.04 | -0.11 | -0.03 | -0.04 |
Acquisitions Net
| 0 | 0 | 0 | -14.627 | 0.003 | 0 | 0 | 0 | 0.001 | 0.037 | 0 | 0.345 | 0.115 | 0.04 | 3,165.097 | -6.06 | 7 | 0.086 | 346.523 | 0.613 | 0.74 | 0.059 | 146.214 | 1.051 | 0.216 | 0.085 | 108.084 | 1.615 | 0.834 | 0.058 | 0.326 | 0.866 | 1.104 | 0.153 | -10.997 | 0.556 | 0.193 | 0.102 | 56.514 | 0.319 | 1.194 | 0.325 | 76.851 | 0.398 | 0.198 | 1.483 | 283.307 | 1.172 | 0 | 0 | -8.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.037 | 0 | 0 | 0.051 | 0.557 | 0.105 | 0 | 1.001 | 0.44 | 0.253 | 0 | 0 | 0 | 0.108 | 0 | 0.236 | 0.339 | 0.283 | 3.591 | 0.1 | 0.094 | 0.493 | 0.287 | 0.237 | 1.668 | 0.251 | 0.073 | 0.226 | 0.312 | 0.234 | 0.45 | 1.587 | 0.342 | 0.491 | 0.565 | 0.157 | 0.276 | 0.071 | 0.005 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | -8.276 | -1.968 | -59.172 | -25.913 | 0 | -3.496 | -17.495 | -14.781 | -24.322 | -46.359 | -35.838 | -39.672 | -68.182 | -82.591 | -111.177 | -77.903 | -50.074 | -124.428 | -54.51 | -40.629 | -31.322 | -43.653 | -23.474 | -15.897 | -22.557 | -28.124 | -36.331 | -28.484 | -23.571 | -133.654 | -99.06 | -79.963 | -57.436 | -11.457 | -24.319 | -9.962 | -70.38 | -16.599 | 0.001 | -0.408 | -18.363 | -17.019 | -0.051 | -43.434 | -77.882 | -44.719 | -13.95 | -47.364 | -31.775 | -75.032 | -37.557 | -34.001 | -76.149 | -58.103 | -91.011 | -125.473 | -47.855 | -53.477 | -49.685 | -4.432 | -67.92 | -98.752 | -36.888 | -30.191 | -50.081 | -45.994 | -18.166 | -23.561 | -45.738 | -50.526 | -8.655 | -2.339 | -8.269 | -7.134 | -24.058 | -10.844 | -10.673 | -14.253 | -3.878 | -5.732 | -17.577 | -18.593 | -6.668 | -15.624 | -15.227 | -20.03 | -13.822 | -8.553 | -25.782 | -5.453 | -26.313 | -7.889 | -4.787 | -11.4 | -8.347 | -7.936 | -0.777 | -3.76 | -7.6 | -0.1 | -17.3 | -21.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 10.343 | 11.37 | 82.613 | 9 | 7.51 | 6.55 | 7.843 | 11.977 | 16.714 | 23.316 | 28.24 | 34.201 | 66.344 | 75.096 | 102.392 | 56.677 | 50.132 | 117.785 | 37.82 | 41.096 | 17.909 | 14.426 | 15.16 | 15.3 | 18.056 | 17.789 | 18.123 | 38.326 | 24.381 | 106.54 | 36.138 | 63.919 | 54.426 | 23.948 | 20.43 | 13.563 | 23.42 | 60.331 | 13.246 | 30.129 | 9.742 | 10.751 | 11.191 | 16.669 | 36.591 | 38.383 | 29.439 | 38.705 | 45.504 | 28.523 | 86.395 | 13.082 | 88.901 | 23.439 | 37.749 | 51.874 | 66.575 | 29.514 | 26.848 | 39.189 | 94.026 | 38.216 | 35.721 | 15.63 | 37.174 | 35.668 | 17.161 | 4.989 | 24.17 | 53.003 | 7.682 | 13.684 | 6.34 | 2.914 | 2.926 | 6.913 | 7.012 | 10.462 | 13.854 | 10.607 | 12.67 | 17.608 | 8.985 | 3.892 | 16.412 | 13.681 | 15.646 | 14.469 | 5.896 | 6.431 | 23.222 | 14.478 | 7.799 | 3.155 | 1.149 | 0.962 | 3.166 | 0.775 | 1.2 | 1.5 | 3.5 | 9.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | -1.177 | -2.548 | 0.475 | -51.804 | -80.751 | -67.269 | 5.911 | -112.493 | -84.835 | -11.69 | -0.24 | -80.469 | -7.78 | -3,252.698 | -26.702 | -18.71 | -124.574 | -389.623 | -29.326 | -30.804 | 14.895 | -158.235 | 42.575 | -67.955 | -37.578 | -133.324 | -45.246 | 3.135 | -30.469 | -23.367 | -26.666 | 0.976 | -35.044 | -7.409 | -30.005 | 13.627 | -48.276 | -74.615 | -13.697 | -18.288 | -19.504 | -70.121 | -19.227 | 4.355 | 1.543 | -282.399 | 18.998 | 9.909 | -12.548 | -0.912 | -1.858 | 17.959 | 3.563 | -8.264 | 28.09 | 11.011 | 2.348 | 14.568 | 21.156 | -7.52 | 6.404 | -11.61 | -20.576 | -10.622 | -18.452 | -14.473 | -30.176 | -15.206 | -30.888 | -8.25 | -10.968 | -2.773 | -35.878 | -19.727 | -33.523 | -21.674 | -36.333 | -19.369 | -17.101 | -18.218 | -28.518 | -16.893 | -16.309 | -16.796 | -22.118 | -14.006 | 5.077 | -13.435 | -20.053 | -4.053 | -15.202 | -5.52 | -10.173 | -8.897 | -6.682 | -6.495 | -10.805 | -9.389 | -4 | -3.4 | -9.3 | -7.3 | -0.85 | -0.19 | -12.23 | -5.83 | -4.53 | -7.12 | -5.38 | -14.13 | -2.97 | -1.2 | -8.34 | -5.41 | -1.51 | 0.83 | -5.06 |
Investing Cash Flow
| 0 | -103.554 | -37.099 | 8.907 | -70.381 | -73.301 | -64.741 | -3.98 | -115.354 | -92.81 | -35.436 | -7.838 | -85.94 | -9.618 | -98.353 | -35.487 | -39.936 | -124.516 | -50.132 | -46.016 | -30.337 | 1.482 | -41.409 | 34.261 | -68.552 | -42.079 | -35.707 | -63.454 | 12.977 | -29.659 | -50.177 | -89.588 | -15.068 | -38.054 | -5.923 | -33.894 | 17.228 | -95.236 | 25.555 | -0.45 | 11.433 | -28.125 | 0.391 | -8.087 | -22.41 | -39.748 | -5.712 | 34.487 | 1.017 | 1.073 | -55.847 | 46.673 | -3.818 | 16.309 | -42.979 | -26.027 | -62.642 | 20.041 | -9.502 | -2.035 | 33.161 | 32.388 | -75.355 | -21.743 | -25.183 | -31.359 | -24.882 | -31.181 | -33.778 | -52.456 | -5.905 | -11.941 | 8.572 | -37.807 | -24.095 | -54.655 | -25.605 | -39.994 | -20.064 | -7.125 | -13.343 | -33.425 | -17.878 | -13.992 | -28.528 | -20.933 | -20.355 | 6.901 | -7.519 | -39.939 | -3.075 | -18.293 | 1.069 | -7.161 | -17.142 | -13.88 | -13.469 | -8.416 | -12.374 | -10.4 | -2 | -23.1 | -19.2 | -1.98 | -0.53 | -12.23 | -5.9 | -5.69 | -6.92 | -5.58 | -14.25 | -3.44 | -1.21 | -8.38 | -5.45 | -1.62 | 0.8 | -5.1 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 75.841 | 85.127 | -13.341 | 0 | 30.6 | -0.003 | -14.86 | -0.001 | -55.002 | -2.63 | -96.859 | 4.553 | -0.002 | -0.002 | -0.002 | 4.982 | 30.765 | 63.085 | 3.538 | -0.441 | 11.439 | -39.898 | -54.957 | -10 | 53.226 | 15.471 | -69.965 | -47.949 | 55.81 | 0 | 10.803 | 25 | 6.564 | 10 | 40.088 | -25 | 0 | 32.66 | -25 | 0 | 45.001 | -25.606 | 12.348 | 0 | -4.077 | -21.72 | -21.851 | 55.816 | 8.775 | -25.505 | 10.047 | 6.28 | 31.802 | -39.789 | 34.651 | 8.728 | -22.962 | -12.865 | 36.717 | -84.3 | 43.221 | -17.927 | 7.463 | -52.432 | 21.807 | -21.46 | 49.742 | 78.533 | 25.961 | -17.356 | 49.568 | -66.343 | 2.482 | -21.011 | 88.547 | -51.075 | -25.118 | -21.384 | 34.764 | -1.219 | 34.146 | -18.307 | 28.239 | 7.65 | 6.782 | 1.786 | -0.61 | -12.759 | 7.971 | -12.594 | 28.661 | 3.343 | -29.514 | 25.948 | 7.61 | -14.648 | -1.317 | 6.226 | 17.5 | -8.4 | 19.6 | 21.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0.217 | 0.204 | 0.209 | 0.2 | 0.196 | 0.212 | 0.208 | 0.203 | 0.186 | 0.199 | 0.175 | 0.174 | 0.158 | 0.182 | 0.173 | 0.172 | 0.162 | 0.163 | 0.165 | 0.159 | 0.161 | 0.168 | 0.153 | 0.156 | 0.153 | 0.157 | 0.156 | 0.147 | 0.144 | 0.185 | 0.14 | 0.133 | 0.137 | 0.121 | 0.122 | 0.118 | 0.115 | 0.11 | 0.115 | 0.118 | 0.121 | 0.103 | 0.101 | 0.121 | 0.102 | 11.649 | 0.106 | 0.103 | 0.107 | 0.183 | 0.143 | 0.095 | 0.098 | 0.095 | 0.105 | 0.103 | 0.103 | 0.105 | 0.258 | 0.16 | 0.174 | 0.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.001 | -0.211 | -0.002 | 0.001 | -0.012 | -0.237 | -0.001 | 0 | -0.006 | -0.27 | 0 | -0.013 | -0.022 | -0.218 | 0.001 | -0.003 | 0 | -0.154 | -0.087 | -0.002 | 0.002 | -0.096 | 0 | -0.002 | 0.001 | -0.167 | -0.001 | -0.005 | -0.002 | -0.146 | 0 | 0 | 0 | -0.129 | 0 | 0 | 0 | -0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.125 | -0.099 | 0 | -0.039 | 0 | 0 | 0 | -0.694 | 0 | 0 | 0 | -0.111 | 0 | 0 | 0 | -0.578 | 0 | 0 | 0 | -0.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | 0.01 | -0.07 | 0.04 | 0.03 | 0.1 | 0 | 0 | 0.14 | 0.06 | 0.01 | 0.04 | 0.02 | 0.04 | -0.03 |
Dividends Paid
| -0.959 | -4.01 | -3.907 | -3.884 | -3.882 | -3.879 | -3.773 | -3.755 | -3.754 | -3.75 | -3.52 | -3.52 | -3.518 | -3.516 | -3.394 | -3.393 | -3.389 | -3.271 | -3.276 | -3.389 | -3.268 | -3.157 | -3.149 | -3.699 | -3.147 | -2.603 | -2.603 | -2.483 | -2.597 | -2.598 | -3.782 | -2.477 | -2.482 | -2.481 | -2.37 | -2.369 | -2.363 | -2.362 | -2.255 | -2.253 | -2.25 | -2.251 | -2.139 | -2.135 | -2.08 | -2.193 | -2.249 | -2.078 | -2.078 | -2.077 | -2.077 | -2.069 | -2.239 | -2.222 | -2.221 | -2.219 | -2.216 | -2.215 | -2.215 | -2.215 | -2.21 | -2.208 | -2.016 | -3.732 | 0 | -1.795 | -1.754 | -1.716 | -1.669 | -1.616 | -1.564 | -1.705 | -1.473 | -1.428 | -1.377 | -1.327 | -1.283 | -1.234 | -0.883 | -0.848 | -0.808 | -0.757 | -0.726 | -0.704 | -0.678 | -0.653 | -0.628 | -0.605 | -0.58 | -0.526 | -0.55 | -0.429 | -0.501 | -0.478 | -0.453 | -0.407 | -0.382 | -0.331 | -0.359 | -0.3 | 0 | 0 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 0 | 29.092 | -50.674 | -0.275 | 68.587 | 33.161 | 68.225 | 8.928 | 109.886 | 141.361 | 35.242 | 90.084 | 71.892 | 6.766 | 76.558 | 40.544 | 22.938 | 95.671 | -5.854 | 27.176 | 30.334 | -13.919 | 79.79 | 12.174 | 76.084 | -11.546 | 9.313 | 128.056 | 30.79 | -27.224 | 51.092 | 67.598 | -11.824 | 36.268 | -4.674 | -15.176 | 6.398 | 94.935 | -57.994 | 15.777 | -17.998 | -12.534 | 21.571 | -13.067 | 19.453 | 41.821 | 14.511 | -17.548 | -60.759 | -10.561 | 74.534 | -63.561 | -6.444 | -51.419 | 75.771 | -12.414 | 37.431 | 10.352 | 16.514 | -37.398 | 46.123 | -73.503 | 86.725 | 6.749 | 76.877 | 15.648 | 45.203 | -30.336 | -39.444 | 26.354 | 19.555 | -42.782 | 61.065 | 36.289 | 36.85 | -41.31 | 83.186 | 66.075 | 43.534 | -31.635 | 14.906 | 2.322 | 25.174 | -11.875 | 11.942 | 18.633 | 6.153 | -2.576 | 28.506 | 31.897 | 13.708 | -15.044 | -3.637 | 40.348 | -13.593 | 7.376 | 25.633 | 10.7 | 5.399 | -5.5 | 8.3 | 3.9 | -4.9 | -3.51 | 2.54 | 13.55 | 3.75 | 8.6 | 4.38 | 6.09 | 12.5 | 2.38 | 0.04 | 9.48 | 2.99 | 5.09 | -2.36 | 5.94 |
Financing Cash Flow
| 0 | 101.139 | 30.539 | -17.293 | 64.906 | 60.066 | 64.424 | -9.48 | 106.131 | 82.789 | 29.021 | -10.12 | 73.088 | 3.384 | 73.126 | 37.323 | 24.7 | 123.165 | 53.964 | 27.403 | 26.782 | -5.474 | 36.815 | -46.329 | 63.091 | 39.231 | 22.171 | 55.763 | -19.614 | 26.13 | 47.349 | 75.924 | 10.694 | 40.488 | 2.948 | 22.665 | -20.847 | 92.688 | -27.659 | -11.361 | -20.13 | 30.337 | -6.071 | -2.753 | 17.494 | 35.653 | 2.191 | -41.41 | -6.879 | -3.756 | 47.135 | -55.44 | -2.308 | -21.741 | 33.856 | 20.123 | 44.046 | -14.722 | 1.539 | -2.763 | -40.326 | -32.316 | 66.987 | 10.593 | 24.401 | 35.371 | 21.527 | 16.514 | 37.516 | 50.803 | 0.726 | 4.65 | -7.711 | 36.829 | 14.175 | 45.822 | 30.414 | 38.544 | 21.332 | 2.403 | 13.009 | 35.718 | 6.3 | 15.425 | 19.098 | 24.781 | 7.373 | -4.243 | 15.301 | 39.339 | 0.568 | 13.205 | -0.778 | 10.466 | 11.865 | 14.514 | 10.534 | 9.044 | 11.352 | 11 | -0.1 | 23.5 | 16.6 | -3.51 | 2.54 | 13.55 | 3.75 | 8.6 | 4.38 | 6.09 | 12.5 | 2.38 | 0.04 | 9.48 | 2.99 | 5.09 | -2.36 | 5.94 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 13.847 | 374.399 | 392.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | -0.01 | 0 | 0.01 | -0.01 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | -0.01 |
Net Change In Cash
| 0 | 3.941 | -8.067 | 2.048 | 4.817 | -2.381 | 4.73 | -4.68 | 3.955 | 1.402 | 1.417 | -6.492 | 0.034 | 7.063 | -6.183 | 3.47 | 0.599 | 1.026 | 6.684 | -6.985 | 4.5 | 1.648 | -3.864 | -2.515 | 0.593 | 4.497 | -2.648 | -3.168 | 2.186 | 2.589 | 0.234 | -6.09 | 2.618 | 6.305 | 0.234 | -4.87 | 2.688 | 2.626 | 0.798 | -4.11 | -3.249 | 6.522 | -2.676 | -3.547 | 1.434 | 2.16 | 1.565 | 0.054 | 0.712 | 2.069 | -1.992 | -2.448 | 2.241 | 0.622 | -0.138 | -0.042 | -8.339 | 10.488 | -3.601 | -1.089 | -2.154 | 2.76 | -1.041 | -4.811 | 1.67 | 4.16 | -1.417 | -10.085 | 5.99 | 0.246 | -3.085 | -2.324 | 3.906 | 1.554 | -4.93 | -6.025 | 9.927 | -0.126 | 7.436 | -1.889 | 2.882 | 4.541 | -7.851 | 3.329 | -5.315 | 5.127 | -9.56 | 3.602 | 10.331 | 1.744 | -3.065 | -2.553 | 2.326 | 4.224 | -3.427 | 1.704 | -1.722 | 0.994 | 1.127 | 1.8 | -0.1 | 0.9 | -0.7 | -3.75 | 3.6 | 1.84 | -1.03 | 0.21 | -1.36 | 0.85 | -0.04 | 0.05 | 0.09 | 1.84 | -1.36 | 0.1 | -0.71 | 1.58 |
Cash At End Of Period
| 0 | 27.816 | 23.875 | 31.942 | 29.894 | 25.077 | 27.458 | 22.728 | 27.408 | 23.453 | 22.051 | 20.634 | 27.126 | 27.092 | 20.029 | 26.212 | 22.742 | 22.143 | 21.117 | 14.433 | 21.418 | 16.918 | 15.27 | 19.134 | 21.649 | 21.056 | 16.559 | 19.207 | 22.375 | 20.189 | 17.6 | 17.366 | 23.456 | 20.838 | 14.533 | 14.299 | 19.169 | 16.481 | 13.855 | 13.057 | 17.167 | 20.416 | 13.894 | 16.57 | 20.117 | 18.683 | 16.523 | 14.958 | 14.904 | 14.192 | 12.123 | 14.115 | 16.563 | 14.322 | 13.7 | 13.838 | 13.88 | 22.219 | 11.731 | 15.332 | 16.421 | 18.575 | 15.815 | 16.856 | 21.667 | 19.997 | 15.837 | 17.254 | 27.339 | 21.349 | 21.103 | 24.188 | 26.512 | 22.606 | 21.052 | 25.982 | 32.007 | 22.08 | 22.206 | 14.77 | 16.659 | 13.777 | 9.236 | 17.087 | 13.758 | 19.073 | 13.946 | 23.506 | 19.904 | 9.573 | 7.829 | 10.894 | 13.447 | 11.121 | 6.897 | 10.324 | 8.62 | 10.342 | 9.348 | 8.2 | 6.4 | 6.5 | 5.6 | -3.75 | 3.6 | 1.84 | -1.03 | 0.21 | -1.36 | 0.85 | -0.04 | 0.05 | 0.09 | 1.84 | -1.36 | 0.1 | -0.71 | 1.58 |