First National Corporation
NASDAQ:FXNC
22.5 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 2.442 | 3.209 | -0.851 | 3.121 | 3.505 | 3.849 | 4.779 | 4.454 | 3.835 | 3.729 | 2.183 | 2.398 | 3.342 | 2.436 | 3.156 | 1.754 | 2.243 | 1.705 | 2.716 | 2.493 | 2.086 | 2.261 | 2.321 | 2.676 | 2.451 | 2.687 | 1.317 | 1.832 | 1.756 | 1.543 | 1.681 | 1.694 | 1.433 | 1.099 | 0.941 | 0.726 | 0.444 | 0.544 | 3.696 | 1.247 | 1.542 | 1.146 | 7.39 | 1.24 | 0.261 | 0.983 | 0.943 | 0.688 | 0.694 | 0.475 | -8.133 | -2.886 | -0.945 | 1.003 | -6.065 | 0.694 | 0.753 | 1.015 | 1.057 | 0.818 | 0.237 | 0.037 | 0.124 | 1.284 | 1.4 | 1.415 | 1.493 | 1.571 | 1.28 | 1.403 | 1.426 | 1.38 | 1.48 | 1.512 | 1.431 | 1.611 | 1.362 | 0.985 | 1.234 | 1.006 | 1.069 | 0.897 | 0.9 | 0.865 | 0.792 | 0.744 | 0.9 | 0.701 | 0.676 | 0.702 | 0.65 | 0.696 | 0.643 | 0.606 | 0.658 | 0.524 | 0.515 | 0.44 | 0.565 | 0.507 | 0.513 | 0.449 |
Depreciation & Amortization
| 0.005 | 0.408 | 0.409 | 0.405 | 0.401 | 0.403 | 0.381 | 0.376 | 0.374 | 0.382 | 0.376 | 0.368 | 0.324 | 0.337 | 0.348 | 0.371 | 0.369 | 0.379 | 0.393 | 0.405 | 0.412 | 0.427 | 0.44 | 0.433 | 0.456 | 0.476 | 0.49 | 0.491 | 0.506 | 0.52 | 0.525 | 0.528 | 0.533 | 0.541 | 0.551 | 0.556 | 0.528 | 0.238 | 0.238 | 0.235 | 0.246 | 0.248 | 0.248 | 0.271 | 0.24 | 0.252 | 0.274 | 0.266 | 0.287 | 0.283 | 0.288 | 0.304 | 0.18 | 0.412 | 0.388 | 0.399 | 0.398 | 0.41 | 0.424 | 0.415 | 0.384 | 0.353 | 0.403 | 0.257 | 0.308 | 0.311 | 0.305 | 0.307 | 0.297 | 0.306 | 0.317 | 0.291 | 0.282 | 0.275 | 0.264 | 0.263 | 0.25 | 0.255 | 0.255 | 0.247 | 0.268 | 0.292 | 0.266 | 0.326 | 0.309 | 0.259 | 0.519 | 0.125 | 0.107 | 0.098 | 0.3 | 0.056 | 0.097 | 0.087 | 0.196 | 0.103 | 0.099 | 0.096 | 0.289 | 0.117 | 0.107 | 0.106 |
Deferred Income Tax
| -0.099 | 0.046 | -0.722 | 0.049 | -0.051 | 0.325 | -0.287 | -0.027 | -0.127 | 0.2 | 0.068 | -2.087 | 0.432 | -0.095 | 0.107 | -0.296 | -0.564 | -0.17 | 0.089 | -0.019 | -0.062 | -0.016 | 0.063 | 0.021 | 0.014 | 0.037 | 1.441 | -0.001 | -0.055 | -0.102 | 0.081 | -0.002 | 0.425 | -0.076 | -0.097 | 0.24 | 0.094 | 0.145 | 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 | 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
| 0.06 | 0.142 | 0.072 | 0.274 | 0.069 | 0.338 | 0.057 | 0.187 | 0.056 | 0.485 | 0.054 | 0.181 | 0.045 | 0.074 | 0.036 | 0.086 | 0.036 | 0.132 | 0.024 | 0.091 | 0.025 | 0.043 | 0.019 | 0.081 | 0.019 | 0.07 | 0.012 | 0.053 | 0.012 | 0.064 | 0.041 | 0.016 | 0.016 | 0.04 | 0.029 | 0.018 | 0.009 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.424 | -0.111 | 0.325 | -0.351 | -0.411 | -0.295 | 1.962 | -0.388 | -0.686 | 4.067 | -7.228 | 11.903 | -8.887 | 2 | 2.766 | 1.385 | -2.687 | 0.871 | 0.528 | 0.092 | -1.138 | 0.194 | -0.002 | 0.591 | -0.517 | 0.698 | -2.749 | -0.454 | -0.834 | 0.441 | -0.223 | 0.887 | -0.88 | 0.563 | -0.227 | -0.798 | 0.673 | 0.153 | 0.154 | 0.39 | -0.511 | -0.24 | 0.674 | 0.187 | -1.503 | 1.612 | 1.427 | 2.725 | 0.956 | -0.622 | -0.069 | -1.586 | -0.009 | 0.138 | 0.64 | 0.141 | -1.139 | -0.685 | -0.618 | 0.102 | 0.336 | -0.59 | 0.164 | 0.15 | -0.41 | 0.038 | -0.151 | 1.001 | -0.452 | 0.554 | -0.768 | -0.267 | -0.272 | 0.424 | 0.166 | -0.267 | -0.355 | -0.01 | -0.288 | 0.223 | 0.07 | -0.458 | -0.086 | 0.113 | -0.6 | 0.397 | -0.285 | -0.2 | -0.274 | 0.152 | -0.11 | -0.509 | 0.553 | 0.151 | -0.432 | 0.171 | -0.217 | 0.098 | -0.619 | 0.195 | -0.459 | 0.517 |
Accounts Receivables
| 0.062 | -0.323 | -0.153 | -0.254 | 0.141 | 0.154 | -0.296 | -0.093 | -0.098 | -0.153 | 0.092 | 0.398 | -0.053 | 0.108 | 0.439 | 0.707 | -1.739 | -0.059 | -0.012 | 0.11 | -0.02 | -0.03 | 0.025 | -0.065 | -0.204 | 0.047 | -0.03 | -0.158 | 0.025 | -0.007 | -0.115 | -0.019 | 0.129 | -0.08 | -0.118 | -0.12 | -0.167 | 0.005 | 0.066 | -0.069 | 0.047 | -0.003 | 0.037 | 0.086 | 0.005 | 0.029 | 0.122 | -0.045 | -0.013 | 0.097 | 0.04 | 0.046 | -0.074 | 0.035 | 0 | 0.025 | 0.023 | -0.01 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.624 | 0.943 | 0.006 | 0.079 | -0.044 | -0.849 | 0 | 0.246 | 0.018 | -0.44 | 0 | 3.575 | -4.542 | 2.592 | 0 | -0.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.513 | 0.061 | 0.472 | -0.176 | -0.508 | 0.4 | 2.258 | -0.295 | -0.606 | 4.66 | -7.32 | -0.162 | -8.834 | 1.892 | 2.327 | 0.678 | -0.948 | 0.93 | 0.54 | -0.018 | -1.118 | 0.224 | -0.027 | 0.656 | -0.313 | 0.651 | -2.719 | -0.296 | -0.859 | 0.448 | -0.108 | 0.906 | -1.009 | 0.643 | -0.109 | -0.678 | 0.84 | 0.148 | 0.088 | 0.459 | -0.558 | -0.237 | 0.637 | 0.101 | -1.508 | 1.583 | 1.305 | 2.77 | 0.969 | -0.719 | -0.109 | -1.632 | 0.065 | 0.103 | 0 | 0 | 0 | -0.675 | 0 | 0 | 0 | -0.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.288 | 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
| 0.872 | 1.966 | 5.847 | -0.05 | -0.204 | -0.067 | 3.043 | -0.171 | 0.198 | -0.239 | 0.076 | 0.161 | -0.891 | 0.298 | -0.4 | 1.666 | 1.329 | 0.469 | 1.207 | -0.402 | -0.238 | 0.24 | 0.634 | 0.706 | -1.084 | 0.468 | 0.538 | 0.358 | -0.979 | 0.369 | 0.765 | 0.83 | -1.294 | -0.214 | 0.089 | 1.547 | -2.097 | 0.252 | -2.108 | 1.258 | -0.445 | -0.09 | -7.319 | 0.634 | 2.988 | 0.523 | 0.494 | 0.834 | 1.185 | 1.309 | 10.7 | 6.6 | 3.928 | 0.511 | 8.266 | 0.354 | 1.162 | 0.57 | -1.379 | 1.837 | 0.091 | 0.791 | 0.668 | 0.436 | 0.065 | 0.247 | -0.167 | -0.083 | 0.032 | -0.058 | 0.62 | 0.285 | -0.744 | 0.028 | 0.171 | 0.612 | 0.086 | 0.03 | 0.26 | 0.334 | 0.674 | -0.677 | 1.383 | -1.112 | 0.54 | 1.105 | -0.28 | 0.095 | 0.046 | 0.02 | -0.268 | 0.56 | -0.009 | 0.09 | -0.071 | 0.195 | 0.051 | 0.123 | 0.165 | -0.007 | 0.235 | -0.01 |
Operating Cash Flow
| 3.634 | 4.702 | 5.08 | 3.448 | 3.309 | 4.553 | 9.935 | 4.563 | 3.65 | 8.624 | -4.471 | 12.924 | -5.635 | 5.05 | 6.013 | 4.966 | 0.726 | 3.386 | 4.957 | 2.66 | 1.085 | 3.149 | 3.475 | 4.508 | 1.339 | 4.436 | 1.049 | 2.279 | 0.406 | 2.835 | 2.87 | 3.953 | 0.233 | 1.953 | 1.286 | 2.289 | -0.349 | 1.375 | 1.98 | 3.13 | 0.832 | 1.064 | 0.993 | 2.332 | 1.986 | 3.37 | 3.138 | 4.513 | 3.122 | 1.445 | 2.786 | 2.432 | 3.154 | 2.064 | 3.229 | 1.588 | 1.174 | 1.31 | -0.516 | 3.172 | 1.048 | 0.591 | 1.359 | 2.127 | 1.363 | 2.011 | 1.48 | 2.796 | 1.157 | 2.205 | 1.595 | 1.689 | 0.746 | 2.239 | 2.032 | 2.219 | 1.343 | 1.26 | 1.46 | 1.81 | 2.081 | 0.054 | 2.463 | 0.192 | 1.041 | 2.505 | 0.855 | 0.721 | 0.555 | 0.972 | 0.572 | 0.803 | 1.284 | 0.934 | 0.352 | 0.993 | 0.448 | 0.757 | 0.4 | 0.812 | 0.396 | 1.062 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.653 | -0.305 | -1.184 | -0.207 | -0.316 | -0.159 | -0.585 | -0.192 | -0.209 | -0.195 | -0.213 | -0.417 | -0.114 | -0.091 | -0.116 | -0.094 | -0.5 | -0.199 | -0.147 | -0.098 | -0.232 | -0.553 | -0.85 | -0.266 | -0.136 | -0.287 | -0.308 | -0.349 | -0.138 | -0.275 | -0.279 | -0.348 | -0.095 | -0.311 | -0.231 | -0.546 | -0.812 | -0.41 | -0.211 | -0.104 | -0.083 | -0.077 | -0.316 | -0.11 | -0.105 | -0.017 | -0.134 | -0.135 | -0.153 | -0.131 | -0.221 | -0.157 | -0.078 | -0.016 | -0.131 | -0.123 | -0.088 | -0.037 | -0.57 | -0.104 | -0.39 | -0.052 | -0.399 | -0.646 | -1.023 | -1.353 | 0 | -0.985 | -0.612 | -0.984 | -0.557 | -1.279 | -1.375 | -1.486 | -0.967 | -0.682 | -0.673 | -0.23 | -0.969 | -0.498 | -0.168 | -0.188 | -0.985 | -1.011 | -1.459 | -0.582 | -0.522 | -1.923 | -0.844 | -0.347 | 0 | -0.064 | -0.66 | -0.49 | 0 | -0.061 | -0.072 | -0.067 | -0.152 | -0.145 | -0.181 | -0.072 |
Acquisitions Net
| 0 | 0 | 0.047 | 0.001 | -11.973 | 0.002 | 0 | 0 | 0 | 0 | -81.909 | -54.449 | 19.723 | -8.275 | 18.403 | 0 | 0 | -7.762 | 0 | 3.618 | 0 | -7.682 | -3.327 | 0 | 0 | 1.111 | -7.569 | 0 | 0 | -11.551 | -15.522 | -5.899 | 0 | 0 | -32.916 | 0 | 185.045 | -20.282 | 0 | 0 | -7.973 | -2.601 | 11.436 | 9.251 | 1.922 | 1.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.603 | -5.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.399 | 0.646 | 1.023 | 1.353 | 0 | 0.985 | 0.612 | 0.984 | 0.557 | 1.279 | 1.375 | 1.486 | 0.967 | 0.682 | 0.673 | 0.23 | 0.969 | 0.498 | 0.168 | 0.188 | 0.985 | 1.011 | 1.459 | 0.582 | 0.522 | 1.923 | 0.844 | 0.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.152 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0.001 | -0.001 | -2.091 | 0.105 | -16.142 | -5.005 | 0.001 | -70.181 | -60.259 | -54.804 | -70.871 | -35.189 | -32.862 | -4.895 | -2.645 | -10.479 | -14.666 | -0.942 | -0.892 | -0.502 | -0.486 | 0 | -18.47 | -8.676 | -14.31 | -7.781 | -1.079 | -0.022 | -13.615 | 0.51 | -0.51 | -0.157 | -16.511 | -17.967 | -64.725 | -10.515 | 0 | 0 | -4.429 | -9.79 | -1.082 | -6.775 | -24.324 | -9.892 | -3.966 | -15.532 | -9.372 | -25.226 | -19.922 | -5.745 | -22.138 | -8.885 | -8.614 | 0 | 0 | 0 | -0.003 | -5.149 | -15.593 | -0.957 | -1.81 | -9.219 | -4.042 | -1.118 | -9.429 | -4.732 | -3.895 | -3.205 | -0.7 | -0.27 | -1.89 | -2.341 | -17.923 | -3.023 | -7.448 | -5.332 | -2.435 | -8.373 | 4.915 | -5.564 | -15.936 | -5.194 | -6.903 | -13.665 | -3.703 | -10.839 | -7.444 | -10.345 | 0 | 0 | 0 | 0 | -2.731 | 0 | 0 | 0 | 12.591 | -15.116 | -0.824 | -12.492 |
Sales Maturities Of Investments
| 5.565 | 26.158 | 4.965 | 5.372 | 5.477 | 5.165 | 19.697 | 8.442 | 11.965 | 8.235 | 11.916 | 22.117 | 11.039 | 14.211 | 10.109 | 11.937 | 9.46 | 5.834 | 8.171 | 6.802 | 4.856 | 4.442 | 5.219 | 4.615 | 6.057 | 4.42 | 18.093 | 5.474 | 4.856 | 4.715 | 6.068 | 8.396 | 12.171 | 9.012 | 7.01 | 5.126 | 4.9 | 3.668 | 22.19 | 4.161 | 6.648 | 3.22 | 2.664 | 5.913 | 5.462 | 10.018 | 9.846 | 6.972 | 7.349 | 31.943 | 12.812 | 3.681 | 7.482 | 2.733 | 4.702 | 4.181 | 2.936 | 2.679 | 4.337 | 2.527 | 5.056 | 5.419 | 6.249 | 3.818 | 3.341 | 2.323 | 12.316 | 6.379 | 7.814 | 6.697 | 4.536 | 4.236 | 4.28 | 3.072 | 10.952 | 4.171 | 6.218 | 3.176 | 4.193 | 5.009 | 6.523 | 2.307 | 8.509 | 5.996 | 5.836 | 6.018 | 6.873 | 7.769 | 5.538 | 4.582 | 1.489 | -0.639 | 3.516 | 6.023 | 0.875 | 0.51 | 0.298 | 0.599 | 15.022 | 0 | 0 | 0 |
Other Investing Activites
| -11.827 | 0.401 | -19.521 | -22.455 | 0.385 | 2.042 | 3.744 | 0.697 | -43.266 | -10.906 | 160.748 | 0.15 | 0.139 | 0.244 | -0.027 | 3.129 | -69.737 | -0.042 | -3.321 | -0.105 | -24.63 | -3.013 | -0.098 | -9.045 | -10.298 | 0.677 | 0.81 | -11.017 | -6.07 | -0.022 | -0.011 | 1.204 | -10.026 | -16.577 | 0.351 | -15.692 | 0.1 | -0.409 | -3.557 | -8.36 | 1.005 | 0.016 | 0.691 | 1 | 0.889 | 1.038 | -13.838 | 2.747 | 6.105 | 1.247 | 6.389 | 4.673 | 22.552 | 0.182 | 0.153 | -2.072 | 0.862 | -2.09 | 5.381 | -3.252 | 16.284 | -13.245 | -4.152 | -3.424 | -6.391 | 3.682 | -15.08 | -1.352 | -6.743 | -2.395 | -9.06 | -19.328 | -16.72 | -17.227 | -13.79 | -9.231 | -21.476 | -12.728 | -17.756 | -17.652 | -20.04 | -21.245 | -18.372 | -3.879 | -7.393 | -9.918 | -3.206 | -16.743 | -10.763 | 1 | -9.192 | -6.866 | -7.73 | -4.972 | -2.987 | -6.346 | -5.896 | -3.56 | -26.673 | 15.076 | -8.32 | 2.443 |
Investing Cash Flow
| -12.48 | 22.412 | -15.692 | -17.29 | -8.518 | 7.155 | 6.714 | -22.298 | -31.509 | -73.047 | 30.283 | -87.403 | -40.084 | -29.1 | -4.493 | 10.077 | -63.422 | -12.648 | -9.963 | 9.275 | -20.898 | -7.308 | 0.458 | -4.696 | -22.847 | -2.755 | -3.284 | -13.673 | -2.431 | -7.155 | -23.359 | 3.863 | 2.05 | -7.876 | -42.297 | -29.079 | 124.508 | -27.948 | 18.422 | -4.303 | -4.832 | -9.232 | 13.393 | 9.279 | -16.156 | 2.271 | -8.092 | -5.948 | 3.929 | 7.833 | -0.942 | 2.452 | 7.818 | -9.589 | -9.862 | 1.986 | 3.71 | 0.552 | 9.145 | -5.978 | 5.357 | -8.835 | 0.287 | -8.825 | -7.092 | 4.887 | -12.193 | 0.295 | -2.824 | 1.097 | -5.224 | -15.362 | -14.33 | -16.496 | -20.761 | -8.083 | -22.706 | -14.884 | -15.998 | -21.016 | -8.602 | -24.502 | -25.799 | -3.077 | -8.46 | -17.565 | -0.036 | -19.813 | -12.669 | -4.763 | -7.703 | -7.569 | -4.874 | 0.561 | -4.843 | -5.897 | -5.67 | -3.028 | 0.94 | -0.185 | -9.325 | -10.121 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | -50 | 0 | 0 | 0 | -5 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | -0.006 | -15.007 | -0.006 | -6.007 | -0.006 | -0.007 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.008 | -8.006 | -0.006 | -5.006 | -15.007 | -8.005 | -10.007 | -10.005 | -0.007 | -0.005 | -0.015 | -23.639 | -15.078 | -0.037 | -0.036 | -56.06 | -42.162 | -55.94 | -21.626 | -10.032 | -12.896 | -11.53 | -9.031 | -79.529 | -75.528 | -51.005 | -42.004 | -24.105 | -23.004 | -33.004 | -13.995 | -37.004 | -17.005 | -0.004 | -9.293 | -6.013 | -0.013 | -0.012 | -0.013 | -0.012 | -0.011 | -0.013 | -0.011 | -2.065 | -0.03 | -0.03 | -0.029 | -4.729 | -29.526 | -4.525 | -4.476 | -0.024 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.003 | -0.095 | 0 | -0.062 | -0.482 | -0.138 | -0.183 | 0 | 0 | -0.183 | 0 | 0 | 0 | -0.039 | 0 | -2.071 | 0 | -0.047 | 0 | -0.032 | 0 | -0.02 | -0.001 | 0 | 0 | -0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.595 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.026 | -0.027 | -0.018 | -0.02 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -0.899 | -0.9 | -0.897 | -0.898 | -0.9 | -0.901 | -0.834 | -0.828 | -0.829 | -0.817 | -0.707 | -0.706 | -0.547 | -0.545 | -0.498 | -0.499 | -0.498 | -0.512 | -0.417 | -0.42 | -0.419 | -0.418 | -0.232 | -0.233 | -0.231 | -0.233 | -0.162 | -0.161 | -0.162 | -0.161 | -0.138 | -0.137 | -0.138 | -0.137 | -0.409 | -0.443 | -0.44 | -0.443 | -0.443 | -0.442 | -0.303 | -0.189 | -0.19 | -0.189 | -0.19 | -0.189 | -0.19 | -0.189 | -0.19 | -0.189 | -0.189 | -0.181 | -0.479 | -0.449 | -0.551 | -0.546 | -0.548 | -0.546 | -0.546 | -0.545 | -0.539 | -0.408 | -0.408 | -0.407 | -0.408 | -0.407 | -0.404 | -0.381 | -0.378 | -0.377 | -0.377 | -0.35 | -0.351 | -0.351 | -0.35 | -0.322 | -0.321 | -0.322 | -0.322 | -0.293 | -0.292 | -0.292 | -0.293 | -0.278 | -0.277 | -0.278 | -0.283 | -0.27 | -0.268 | -0.269 | -0.269 | -0.253 | -0.253 | -0.252 | -0.261 | -0.23 | -0.231 | -0.23 | -0.294 | -0.206 | -0.205 | -0.205 |
Other Financing Activities
| 6.674 | 25.386 | -1.429 | -7.175 | 0.866 | 0.218 | -19.503 | -30.067 | 3.313 | 44.207 | 36.26 | 61.579 | -1.749 | 73.599 | 4.069 | 1.454 | 123.383 | 12.126 | 20.835 | -4.18 | 0.607 | 18.674 | 3.48 | -19.404 | -6.275 | 27.867 | 8.741 | -5.541 | 7.086 | 9.228 | 4.862 | -1.565 | 9.271 | 6.053 | 18.51 | -7.059 | -6.743 | 11.351 | 0.146 | -6.954 | -10.491 | 10.978 | -20.552 | -4.695 | 5.978 | 3.063 | 9.961 | -1.736 | 1.7 | -4.577 | 20.151 | -3.472 | 6.772 | 24.223 | 10.378 | -2.296 | -0.727 | 15.861 | 14.01 | 3.551 | -6.628 | 62.904 | 40.4 | 63.102 | 27.707 | 1.645 | 20.304 | 13.044 | 13.675 | 74.272 | 80.507 | 60.478 | 59.793 | 40.116 | 39.523 | 41.719 | 38.7 | 50.636 | 31.788 | 17.431 | 17.432 | 28.427 | 23.34 | -0.449 | 11.662 | 11.321 | 6.031 | 15.849 | 19.222 | 4.432 | 8.567 | 5.369 | 5.155 | 3.193 | 34.575 | 10.572 | 10.727 | 2.717 | -1.822 | -0.309 | 10.44 | 7.704 |
Financing Cash Flow
| 5.772 | 24.433 | 47.674 | -8.135 | -0.516 | -0.821 | -25.52 | -30.895 | 2.484 | 38.207 | 35.553 | 60.873 | -2.296 | 73.015 | 3.571 | -1.116 | 122.885 | 11.567 | 20.418 | -4.632 | 0.188 | 18.236 | 3.247 | -19.637 | -6.506 | 27.61 | 8.579 | -5.702 | 6.924 | 9.067 | 4.724 | -1.702 | 9.133 | 5.916 | 3.499 | -7.508 | -22.189 | 10.902 | -6.304 | -7.402 | -10.801 | 10.783 | -20.748 | -4.89 | 5.782 | 2.868 | 9.763 | -9.931 | 1.504 | -9.772 | 4.955 | -11.688 | -3.684 | 13.769 | 9.82 | -2.847 | -1.29 | -8.35 | -1.641 | 2.821 | -7.093 | 6.416 | -2.17 | 6.755 | 5.673 | -8.794 | 7.004 | 1.133 | 4.266 | -5.634 | 4.602 | 9.123 | 17.438 | 15.66 | 16.169 | 8.393 | 24.384 | 13.31 | 14.462 | 17.134 | 7.847 | 22.122 | 23.034 | -0.739 | 11.372 | 11.031 | 5.736 | 15.566 | 18.943 | 2.098 | 8.268 | 5.086 | 4.873 | -1.788 | 4.788 | 5.817 | 6.02 | 2.463 | -2.116 | -0.515 | 10.235 | 7.499 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | -37.054 | -50.099 | 16.446 | 0 | 0 | 0 | 0 | 0 | -57.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Net Change In Cash
| -3.075 | 51.548 | 37.062 | -21.977 | -5.725 | 10.887 | -8.871 | -48.63 | -25.375 | -26.216 | 61.365 | -13.606 | -48.015 | 48.965 | 5.091 | 13.927 | 60.189 | 2.305 | 15.412 | 7.303 | -19.625 | 14.077 | 7.18 | -19.825 | -28.014 | 29.291 | 6.344 | -17.096 | 4.899 | 4.747 | -15.765 | 6.114 | 11.416 | -0.007 | -37.512 | -34.298 | 101.97 | -15.671 | 14.098 | -8.575 | -14.801 | 2.615 | -6.362 | 6.721 | -8.388 | 8.509 | 4.809 | -11.366 | 8.555 | -0.494 | 6.799 | -6.804 | 7.288 | 6.244 | 3.187 | 0.727 | 3.594 | -6.488 | 6.988 | 0.015 | -0.687 | -1.828 | -0.524 | 0.057 | -0.056 | -1.896 | -3.709 | 4.224 | 2.599 | -2.332 | 0.973 | -4.55 | 3.854 | 1.403 | -2.56 | 2.529 | 3.021 | -0.314 | -0.076 | -2.072 | 1.326 | -2.326 | -0.301 | -3.624 | 3.953 | -4.029 | 6.556 | -3.526 | 6.829 | -1.693 | 1.138 | -1.68 | 1.283 | -0.293 | 0.296 | 0.913 | 0.798 | 0.192 | -0.776 | 0.112 | 1.306 | -1.56 |
Cash At End Of Period
| 135.634 | 138.709 | 87.161 | 50.099 | 72.076 | 77.801 | 66.914 | 75.785 | 124.415 | 149.79 | 176.006 | 114.641 | 128.247 | 176.262 | 127.297 | 122.206 | 108.279 | 48.09 | 45.785 | 30.373 | 23.07 | 42.695 | 28.618 | 21.438 | 41.263 | 69.277 | 39.986 | 33.642 | 50.738 | 45.839 | 41.092 | 56.857 | 50.743 | 39.327 | 39.334 | 76.846 | 111.144 | 9.174 | 24.845 | 10.747 | 19.322 | 34.123 | 31.508 | 37.87 | 31.149 | 39.537 | 31.028 | 26.219 | 37.585 | 29.03 | 29.524 | 22.725 | 29.529 | 22.241 | 15.997 | 12.81 | 12.083 | 8.489 | 14.977 | 7.989 | 7.974 | 8.661 | 10.49 | 11.014 | 10.957 | 11.013 | 12.909 | 16.618 | 12.394 | 9.795 | 12.127 | 11.154 | 15.704 | 11.85 | 10.447 | 13.007 | 10.478 | 7.457 | 7.771 | 7.847 | 9.919 | 8.593 | 10.919 | 11.22 | 14.844 | 10.891 | 14.92 | 8.364 | 11.89 | 5.061 | 6.755 | 5.617 | 7.297 | 6.014 | 6.307 | 6.011 | 5.098 | 4.3 | 4.108 | 4.884 | 4.772 | 3.466 |