Hills Bancorporation
OTC:HBIA
64.52 (USD) • At close November 14, 2023
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 12.17 | 12.312 | 12.1 | 6.905 | 7.244 | 11.565 | 12.462 | 12.035 | 13.74 | 11.326 | 10.652 | 6.153 | 13.125 | 13.61 | 15.197 | 8.431 | 11.43 | 11.711 | 7.075 | 11.613 | 11.282 | 11.22 | 11.203 | 5.796 | 10.05 | 10.063 | 10.858 | 4.178 | 8.552 | 6.457 | 8.874 | 6.712 | 9.176 | 7.967 | 7.7 | 5.883 | 7.685 | 7.47 | 7.38 | 5.15 | 7.899 | 7.181 | 6.744 | 5.583 | 6.624 | 6.914 | 6.81 | 5.361 | 5.502 | 8.07 | 7.9 | 5.837 | 6.809 | 7.953 | 6.178 | 5.177 | 6.033 | 6.721 | 5.385 | 4.333 | 4.733 | 2.93 | 3.989 | 2.812 | 4.689 | 1.85 | 4.789 | 3.982 | 4.089 | 4.067 | 4.005 | 3.527 | 4.293 | 3.79 | 3.949 | 3.533 | 3.969 | 3.557 | 4.143 | 3.431 | 3.607 | 3.795 | 3.362 | 2.442 | 4.319 | 4.127 | 3.381 | 2.932 | 3.236 | 2.673 | 2.623 | 2.623 | 2.68 | 2.534 | 2.307 | 2.427 | 2.336 | 2.399 | 2.204 | 2.188 | 2.118 |
Depreciation & Amortization
| -0.316 | 1.145 | 1.005 | 0.535 | 0.679 | 0.691 | 0.702 | 0.594 | 0.695 | 0.698 | 0.801 | 0.826 | 0.793 | 0.916 | 0.914 | 0.8 | 0.863 | 0.882 | 0.969 | 0.619 | 0.935 | 1.025 | 0.847 | 0.549 | 0.821 | 0.821 | 0.821 | 0.586 | 0.756 | 0.757 | 0.757 | 0.563 | 0.727 | 0.728 | 0.727 | 0.693 | 0.685 | 0.685 | 0.685 | 0.643 | 0.555 | 0.68 | 0.681 | 0.614 | 0.725 | 0.726 | 0.725 | 0.639 | 0.716 | 0.717 | 0.716 | 0.563 | 0.621 | 0.62 | 0.621 | 0.542 | 0.675 | 0.725 | 0.626 | 0.609 | 0.602 | 0.601 | 0.602 | 0.547 | 0.563 | 0.564 | 0.563 | 0.53 | 0.573 | 0.573 | 0.573 | 0.648 | 0.585 | 0.585 | 0.585 | 0.535 | 0.628 | 0.745 | 0.51 | 0.607 | 0.622 | 0.619 | 0.619 | 0.548 | 0.564 | 0.565 | 0.565 | 0.478 | 0.613 | 0.613 | 0.612 | 0.791 | 0.587 | 0.568 | 0.567 | 0.631 | 0.426 | 0.426 | 0.426 | 0.416 | 0.443 |
Deferred Income Tax
| 0.132 | -0.215 | -0.207 | 0.15 | -1.147 | -0.705 | -0.171 | -0.363 | 0.223 | -0.896 | -0.271 | 0.233 | -0.044 | 0.106 | 0.676 | 0.345 | 0.131 | -0.058 | -0.938 | 0.817 | 0.03 | -0.971 | 0.454 | -1.592 | -0.514 | -0.168 | 0.303 | 4.751 | -0.101 | -1.308 | -0.104 | 0.37 | 0.439 | 0.096 | -0.481 | -0.259 | 0.109 | -0.847 | -0.295 | -0.108 | 0.144 | 0.214 | -0.321 | 0.106 | -0.301 | 0.097 | 0.101 | 0.489 | 0.493 | 0.636 | 0.4 | 0.318 | -13.067 | -35.179 | -0.239 | -160.876 | 166.602 | -4.904 | -0.305 | -0.156 | 8.75 | -2.475 | 0.083 | -2.02 | 4.85 | 10.133 | -0.16 | -2.311 | 3.177 | -2.66 | -0.005 | -2.04 | 7.844 | -4.093 | -0.339 | 0 | -0.294 | -0.18 | -0.067 | -0.021 | -0.291 | -0.309 | 0 | -0.001 | 0 | 0.397 | 0.124 | -1.184 | 0 | 0 | 0.088 | -0.102 | 0 | -0.029 | 0.178 | -0.462 | -0.014 | -0.002 | 0.163 | -0.791 | 0.004 |
Stock Based Compensation
| -0.296 | 0.085 | 0.229 | 0.911 | 0.074 | 0.334 | 0.336 | 0.673 | 0.324 | 0.253 | 0.124 | 1.241 | 0.086 | 0.269 | 0.047 | 0.307 | 0.816 | 0.079 | 0.095 | 0.792 | 0.101 | 0.146 | 0.108 | 1.079 | 0.048 | 0.248 | 0.091 | 1.238 | -0.017 | 0.139 | 0.097 | 0.991 | 0 | 0.236 | 0.134 | 1.357 | 0.113 | 0.152 | 0.064 | 1.271 | 0.118 | 0.133 | 0.056 | 0.828 | 0.057 | 0.067 | 0.073 | 1.039 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.004 | 0.004 | 0.004 | 0.051 | 0.003 | 0.004 | 0.004 | 0.005 | 0.005 | 0.006 | 0.005 | 0.012 | 0.012 | 0.01 | 0.008 | 0.008 | 0.008 | 0.017 | 0.011 | 0 | 0 | 0 | 0 | 0.007 | 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
| -3.769 | 1.021 | 2.748 | -3.847 | -0.782 | 0.116 | 2.725 | -3.535 | -1.512 | 0.165 | 1.189 | -6.629 | 1.005 | 0.896 | 2.233 | -2.475 | 1.071 | 1.888 | -4.518 | 0.832 | -0.745 | -0.061 | -2.715 | 1.895 | -1.173 | -2.099 | -2.144 | 3.61 | -1.081 | -1.725 | 2.78 | -0.315 | 0.444 | -2.711 | 0.958 | -1.427 | -1.426 | -0.784 | 3.511 | -1.53 | 1.25 | -2.141 | 2.654 | -1.983 | 1.145 | 2.618 | 3.047 | -0.036 | -1.706 | -1.039 | 2.268 | -3.79 | 1.722 | -0.09 | 3.612 | 165.17 | -165.35 | 1.37 | 4.483 | -9.875 | 0.139 | 1.231 | 1.127 | -4.064 | 1.56 | 0.449 | 2.225 | 1.715 | -0.167 | -1.881 | 1.757 | -0.337 | -1.065 | -1.5 | 1.844 | -0.38 | -0.504 | -1.731 | 1.854 | 0.83 | 0.034 | -0.862 | 1.729 | -0.822 | -0.179 | -2.482 | 2.006 | 0.644 | 0.115 | -1.164 | 0.738 | 0.789 | -0.097 | -1.79 | 0.956 | 1.335 | -0.4 | -1.705 | 1.525 | 0.641 | -0.232 |
Accounts Receivables
| 1.142 | 0.933 | -2.075 | -0.119 | -2.792 | 0.506 | -1.599 | -1.262 | -1.781 | 0.207 | -1.509 | 0.995 | -0.801 | 0.903 | -0.357 | 1.554 | -1.134 | 1.094 | -1.249 | 1.06 | -0.385 | 0.853 | -2.186 | 0.926 | -1.663 | 0.318 | -0.593 | 0.712 | -1.637 | 0.439 | -1.165 | 1.418 | -0.938 | 0.419 | -1.348 | 1.028 | -0.781 | 0.183 | -0.826 | 0.704 | -0.729 | 0.5 | -1.075 | 0.784 | -0.248 | 0.677 | -1.038 | 1.263 | -0.672 | 0.61 | -0.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7.704 | 0 | 0 | -811.517 | -568.226 | -554.108 | -741.577 | -642.083 | -602.61 | -644.583 | -562.81 | -528.268 | -362.112 | -488.639 | -440.313 | -546.686 | -441.551 | -289.293 | -287.216 | -405.641 | -281.912 | -270.068 | -249.378 | -361.483 | -264.96 | -255.682 | -223.812 | -311.81 | -249.184 | -285.325 | -209.437 | -296.493 | -248.609 | -263.877 | -222.251 | -287.387 | -258.752 | -257 | -250.882 | -286.353 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 8.031 | 0.755 | 5.772 | -1.777 | 2.902 | -0.619 | 4.306 | -3.343 | 0.055 | 0.263 | 2.693 | -8.699 | 2.751 | -0.266 | 2.587 | -4.025 | 2.59 | 1.738 | -5.918 | 0.69 | 1.1 | -0.185 | -0.955 | -0.065 | 1.069 | -0.962 | -1.465 | 2.975 | 0.35 | -1.766 | 2.704 | -1.187 | 1.174 | -2.833 | 1.567 | -1.778 | -0.009 | -2.262 | 4.75 | -1.993 | 1.675 | -2.824 | 3.994 | -2.03 | 1.371 | -1.545 | 1.461 | -1.379 | -0.358 | -1.339 | 1.778 | -6.193 | 2.064 | 0.263 | 3.866 | -3.846 | 0 | 0 | 3.846 | -2.361 | -0.124 | 1.246 | 1.436 | -1.286 | 2.678 | -0.789 | 2.337 | 0.496 | 0.179 | -0.966 | 2.34 | -0.346 | 0.325 | -1.029 | 1.429 | 0.371 | 0.648 | -0.904 | 1.763 | -0.289 | 0.766 | -0.012 | 1.342 | -1.712 | 0.432 | -1.607 | 1.427 | 0.086 | 0.621 | -1.22 | 1.608 | 0 | 0 | -0.944 | 0.985 | -0.031 | 0.341 | -0.384 | 0.566 | 0.361 | 0.245 |
Other Working Capital
| -12.942 | 1.021 | 4.823 | -1.951 | -0.892 | 0.229 | 0.018 | 1.07 | 0.214 | -0.305 | 0.005 | -6.629 | -0.945 | 0.259 | 811.52 | 568.222 | 553.723 | 740.633 | 644.732 | 601.692 | 643.123 | 562.081 | 528.694 | 363.146 | 488.06 | 438.858 | 546.6 | 441.474 | 289.499 | 286.818 | 406.882 | 281.366 | 270.276 | 249.081 | 362.222 | 264.283 | 255.046 | 225.107 | 311.397 | 248.943 | 285.629 | 209.62 | 296.228 | 247.872 | 263.899 | 225.737 | 290.011 | 258.832 | 256.324 | 250.572 | 287.206 | 2.403 | -0.342 | -0.353 | -0.254 | 169.016 | -165.35 | 1.37 | 0.637 | -7.514 | 0.263 | -0.015 | -0.309 | -2.778 | -1.118 | 1.238 | -0.112 | 1.219 | -0.346 | -0.915 | -0.583 | 0.009 | -1.39 | -0.471 | 0.415 | -0.751 | -1.152 | -0.827 | 0.091 | 1.119 | -0.732 | -0.85 | 0.387 | 0.89 | -0.611 | -0.875 | 0.579 | 0.558 | -0.506 | 0.056 | -0.87 | 0.789 | -0.097 | -0.846 | -0.029 | 1.366 | -0.741 | -1.321 | 0.959 | 0.28 | -0.477 |
Other Non Cash Items
| 8.436 | 1.444 | 0.916 | 5.044 | 11.178 | -3.592 | -1.186 | 3.199 | -1.891 | 5.995 | 2.243 | 4.247 | 5.129 | 2.416 | 21.629 | -16.005 | 12.402 | -28.736 | 1.581 | 15.274 | -12.009 | -7.003 | -4.474 | 8.454 | 4.059 | 0.535 | -1.063 | 1.556 | 0.375 | -2.59 | 7.361 | -0.348 | -1.042 | -3.241 | 1.644 | 0.261 | 2.829 | 1.685 | -3.758 | 0.5 | 4.494 | -6.306 | 3.184 | -0.453 | 23.588 | -21.782 | 23.869 | -12.542 | 2.699 | -2.9 | 6.371 | 0.839 | 0.496 | 27.984 | 10.779 | -0.311 | -0.002 | 0.415 | 6.535 | 0.702 | 0.026 | -1.083 | 8.189 | -1.119 | 0.072 | -1.904 | -2.209 | -0.57 | -0.437 | -0.148 | 2.44 | 0.051 | -0.249 | -0.392 | -1.276 | 3.415 | 0.029 | 1.881 | -0.407 | 0.19 | -0.1 | 3.152 | -5.821 | -0.246 | 7.496 | -5.056 | 0.65 | 0.03 | 0.359 | 0.343 | 0.304 | 0.03 | 0.36 | 0.264 | 0.244 | 0.224 | 0.256 | 0.213 | 0.294 | 0.074 | 0.512 |
Operating Cash Flow
| 16.357 | 13.417 | 14.552 | 9.698 | 17.246 | 8.409 | 14.868 | 12.603 | 11.579 | 17.541 | 14.738 | 6.071 | 20.094 | 18.213 | 40.696 | -8.597 | 26.713 | -14.234 | 4.264 | 29.947 | -0.406 | 4.356 | 5.423 | 16.181 | 13.291 | 9.4 | 8.866 | 15.919 | 8.484 | 1.73 | 19.765 | 7.973 | 7.404 | 3.075 | 10.682 | 6.508 | 9.995 | 8.361 | 7.587 | 5.926 | 14.46 | -0.239 | 12.998 | 4.695 | 31.838 | -11.36 | 34.625 | -5.05 | 7.709 | 5.488 | 17.659 | 3.771 | -3.415 | 1.292 | 20.955 | 9.705 | 7.962 | 4.331 | 16.728 | -4.336 | 14.253 | 1.208 | 13.994 | -3.839 | 11.739 | 11.098 | 5.213 | 3.358 | 7.247 | -0.039 | 8.778 | 1.857 | 11.416 | -1.593 | 4.774 | 7.103 | 5.522 | 4.272 | 6.033 | 5.044 | 3.872 | 9.757 | -0.111 | 5.668 | 12.2 | -2.449 | 6.726 | 4.819 | 4.323 | 2.465 | 4.365 | 4.449 | 3.53 | 1.547 | 4.252 | 4.155 | 2.604 | 1.331 | 4.612 | 2.917 | 2.845 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1.273 | -1.351 | -0.301 | -0.688 | -1.055 | -1.153 | -0.131 | -0.409 | -0.689 | -0.654 | -0.159 | -0.277 | -0.486 | -0.506 | -0.195 | -0.835 | -0.106 | -0.424 | -0.495 | -1.53 | -0.835 | -0.375 | -0.427 | -0.118 | -0.257 | -1.18 | -0.651 | -0.644 | -0.548 | -0.429 | -1.233 | -2.902 | -1.478 | -1.083 | -1.619 | -0.521 | -1.013 | -1.585 | -4.08 | -1.091 | -0.351 | -0.162 | -0.19 | -0.574 | -0.566 | -0.115 | -0.747 | -0.335 | -0.64 | -0.488 | -1.628 | -2.652 | -1.974 | -0.584 | -0.73 | -0.744 | -1.515 | 0.293 | -0.991 | -2.9 | -0.783 | -0.593 | -0.949 | -1.982 | -1.229 | -0.365 | -1.392 | -0.436 | -0.286 | -0.341 | -0.345 | -0.293 | -0.848 | -0.669 | -0.389 | -1.075 | -0.296 | -0.745 | -0.753 | -0.243 | -0.541 | -0.649 | -0.638 | -0.51 | -0.924 | -0.39 | -1.128 | -0.632 | -0.417 | -0.654 | -1.116 | -2.394 | -0.925 | -1.459 | -1.932 | -2.789 | -1.475 | -0.715 | -1.522 | -0.454 | -0.273 |
Acquisitions Net
| 0 | 0 | 0 | -71.614 | -69.311 | -98.822 | 0 | 0 | 0 | 0 | 0 | -3.71 | 29.881 | -2.359 | 25.664 | 0 | 0 | 0 | 0 | -1.592 | 0.061 | 0 | -14.946 | -72.437 | -52.764 | -50.826 | 8.343 | -39.697 | -48.688 | -63.382 | -29.377 | -49.633 | -56.253 | 0 | -8.927 | -48.19 | -49.397 | -31.715 | -8.917 | -49.01 | -50.573 | -37.806 | -24.348 | -35.138 | -50.012 | -9.567 | -11.184 | 0 | 0 | 0 | 0 | 0 | -34.083 | -27.707 | -16.454 | -49.822 | -5.069 | -9.545 | -4.613 | -20.847 | -27.365 | 4.303 | -1.305 | -44.364 | -31.844 | -36.193 | -17.468 | -28.123 | -33.514 | -7.039 | -8.225 | -27.219 | -31.886 | -49.057 | -32.36 | -42.722 | -41.231 | -44.816 | -16.817 | -28.402 | -34.362 | -38.552 | -30.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -156.993 | -83.15 | -45.232 | -91.811 | -7.018 | -1.27 | -0.55 | 5.065 | -22.156 | -156.916 | -184.975 | -69.355 | -51.317 | -79.567 | -45.139 | -52.355 | -24.161 | -27.016 | -25.827 | -42.995 | -25.773 | -23.628 | -12.143 | -30.538 | -13.729 | -20.172 | -25.856 | -48.037 | -15.302 | -9.384 | -13.049 | -31.09 | -13.127 | -7.702 | -10.627 | -24.29 | -9.922 | -13.896 | -12.029 | -28.412 | -12.682 | -15.272 | -23.48 | -30.782 | -7.899 | -10.937 | -8.885 | -12.533 | -15.69 | -22.228 | -13.716 | -3.517 | -11.732 | -15.932 | -17.841 | -15.388 | -11.839 | -16.178 | -10.783 | -4.095 | -10.265 | -21.773 | -11.711 | -10.259 | -5.588 | -17.157 | -10.822 | -13.814 | -13.824 | -18.837 | -10.283 | -6.903 | -4.987 | -3.687 | -6.387 | -7.96 | -2.132 | -25.745 | -31.638 | -21.267 | -8.062 | -21.766 | -20.305 | -37.596 | -21.504 | -21.12 | -34.299 | -23.372 | -17.586 | 0.605 | -47.676 | -12.781 | -9.512 | -19.131 | -36.266 | -29.739 | -13.789 | 8.03 | -24.519 | -13.364 | -20.037 |
Sales Maturities Of Investments
| 73.121 | 77.557 | 37.219 | 34.526 | 21.932 | 39.59 | 20.804 | -19.855 | 16.145 | 63.252 | 18.494 | 15.217 | 16.704 | 44.282 | 15.256 | 21.434 | 15.116 | 39.904 | 9.389 | 12.026 | 10.833 | 42.658 | 10.251 | 6.06 | 8.496 | 32.017 | 10.711 | 16.402 | 9.541 | 31.19 | 8.206 | 8.175 | 10.474 | 24.643 | 11.031 | 4.932 | 10.249 | 23.746 | 11.906 | 11.842 | 8.478 | 14.968 | 22.806 | 19.353 | 6.15 | 8.526 | 6.96 | 5.027 | 13.03 | 18.788 | 12.491 | 10.322 | 10.561 | 16.252 | 9.84 | 8.014 | 12.192 | 13.966 | 14.378 | 6.654 | 9.654 | 21.35 | 10.77 | 9.56 | 13.175 | 11.846 | 12.892 | 9.105 | 9.15 | 11.339 | 7.168 | 14.739 | 10.071 | 8.345 | 7.16 | 12.584 | 15.21 | 30 | 13.85 | 19.931 | 12.734 | 28.037 | 36.826 | 51.374 | 1.592 | 37.966 | 17.175 | 8.317 | 22.607 | 19.715 | 12.32 | -12.581 | 7.84 | 30.371 | 25.32 | 6.731 | 8.077 | 7.96 | 7.145 | 11.258 | 27.727 |
Other Investing Activites
| 26.78 | 0.276 | 0.364 | -71.467 | -1.085 | -4.12 | -97.751 | -163.562 | -139.74 | -117.924 | -27.527 | 4.185 | 0.001 | -0.557 | 0.052 | 57.163 | -14.285 | -89.453 | -24.436 | 0.755 | 0.001 | 4.366 | 0.062 | 0.109 | 0.004 | 0.053 | 0.002 | 0.156 | 0.125 | 0.067 | 0.172 | -0.582 | 0.631 | -31.56 | 0.133 | -0.494 | 0.774 | 0.305 | 0.055 | -0.401 | 0.646 | 0.474 | 0.489 | 0.203 | 0.379 | 0.762 | 0.134 | -31.92 | -10.379 | 10.387 | 2.423 | -29.327 | -1.636 | 1.865 | 0.737 | 1.207 | 1.732 | -2.133 | 0.674 | -4.974 | -6.295 | 0.238 | 4.319 | 1.293 | -3.673 | 0.088 | 0.054 | -1.963 | 0.1 | 0.075 | 0.096 | 0.102 | 0.103 | 0.102 | 0.177 | 0.095 | 0.13 | 0.059 | 0.131 | -0.008 | 0.106 | 0.07 | -5.896 | -22.185 | -18.388 | -18.312 | -35.76 | -9.749 | -34.96 | -29.345 | -26.56 | -17.536 | -24.697 | -13.222 | -1.288 | -4.536 | -17.477 | -25.781 | -14.646 | -29.272 | -27.221 |
Investing Cash Flow
| -58.365 | -15.077 | -11.94 | -129.44 | -56.537 | -65.775 | -77.628 | -178.761 | -146.44 | -212.242 | -194.167 | -53.94 | -5.217 | -38.707 | -4.362 | 25.407 | -23.436 | -76.989 | -41.369 | -33.336 | -15.713 | 23.021 | -17.203 | -96.924 | -58.25 | -40.108 | -7.451 | -71.82 | -54.872 | -41.938 | -35.281 | -76.032 | -59.753 | -15.702 | -10.009 | -68.563 | -49.309 | -23.145 | -13.065 | -67.072 | -54.482 | -37.798 | -24.723 | -46.938 | -51.948 | -11.331 | -13.722 | -39.761 | -13.679 | 6.459 | -0.43 | -25.174 | -38.864 | -26.106 | -24.448 | -56.733 | -4.499 | -13.597 | -1.335 | -26.162 | -35.054 | 3.525 | 1.124 | -45.752 | -29.159 | -41.781 | -16.736 | -35.231 | -38.374 | -14.803 | -11.589 | -19.574 | -27.547 | -44.966 | -31.799 | -39.078 | -28.319 | -41.247 | -35.227 | -29.989 | -30.125 | -32.86 | -20.204 | -8.917 | -39.224 | -1.856 | -54.012 | -25.436 | -30.356 | -9.679 | -63.032 | -45.292 | -27.294 | -3.441 | -14.166 | -30.333 | -24.664 | -10.506 | -33.542 | -31.832 | -19.804 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -75.668 | 72.338 | -34.248 | 151.648 | 27.947 | 116.053 | 97.939 | 122.061 | 0 | 0 | -0.249 | -104.751 | -0.108 | 0.108 | 0 | -80.043 | 0.043 | 0 | 0 | -30 | 0 | 0 | 0 | 0 | 0 | -20 | -60 | -41.761 | 59.485 | 14.19 | -5.403 | 18.586 | -35.229 | -0.249 | 16.33 | 62.927 | -22.601 | 47.797 | -6.571 | 26.466 | -32.539 | 27.995 | -1.439 | 12.853 | -1.764 | -8.996 | 1.14 | -26.293 | -36.878 | -5.056 | -5.775 | 7.475 | -6.713 | 3.536 | -8.441 | 7.882 | -5.166 | 10.87 | -65.192 | 39.23 | -0.548 | -46.187 | -63.898 | 6.357 | -12.332 | 51.974 | -33.486 | 41.122 | 4.908 | 26.586 | -14.634 | -16.475 | 14.969 | 39.866 | -1.616 | 25.898 | -1.352 | 45.549 | -17.924 | 8.059 | -26.022 | 35.403 | -2.669 | 0 | -0.032 | 0 | 0 | 0 | -0.031 | 0 | 0 | 17 | -0.031 | 0 | 0 | -5.001 | -0.031 | -8 | 25 | 20 | -5.032 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 1.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.844 | 0 | 0 | 0 | 5.026 | 0 | 0 | 0 | 4.713 | -0.055 | 0.051 | 0.004 | 3.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5.987 | -1.975 | -3.157 | -1.608 | -1.828 | -1.922 | -2.352 | -3.095 | -0.539 | -2.456 | -1.816 | -0.402 | -1.294 | -0.562 | -1.311 | -1.32 | -1.814 | -0.878 | -4.538 | -0.357 | -0.53 | -0.356 | -4.291 | -1.195 | -2.39 | -0.505 | -2.694 | -0.36 | -0.768 | -0.842 | -0.465 | -1.107 | -0.63 | -0.61 | -1.579 | -1.157 | -1.458 | -0.644 | -0.195 | -0.593 | -1.882 | -1.022 | -0.517 | -0.411 | -0.306 | -0.404 | -0.266 | -0.699 | -0.598 | -0.531 | -0.61 | -0.3 | -1.156 | -2.447 | -0.202 | -0.243 | -0.366 | -0.718 | -0.3 | -0.531 | -0.29 | -0.726 | -0.585 | -1.838 | -0.287 | -0.976 | -0.297 | -0.448 | -0.126 | -0.347 | -0.404 | -2.841 | -0.28 | -0.06 | -0.128 | -0.021 | 0 | 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
| -0.001 | -0.001 | -10.051 | 0 | -0.001 | -0.001 | -9.688 | 0 | 0 | -0.001 | -9.305 | 0 | -0.001 | -0.001 | -8.773 | -0.001 | -0.001 | -0.001 | -8.324 | 0 | 0 | 0 | -7.657 | -0.001 | 0 | 0 | -7.002 | 0 | -0.001 | -0.001 | -6.485 | 0 | 0 | 0 | -6.06 | 0 | -0.001 | -0.001 | -5.855 | 0 | 0 | -0.001 | -5.421 | 0 | 0 | 0 | -5.186 | 0 | 0 | 0 | -4.998 | 0 | 0 | 0 | -4.399 | 0 | 0 | 0 | -4.024 | 0 | 0 | 0 | -4.041 | 0 | 0 | 0 | -4.086 | 0 | 0 | 0 | -3.873 | -0.001 | 0 | 0 | -3.695 | -0.001 | 0 | 0 | -3.413 | -0.001 | -0.001 | 0 | -3.185 | 0 | 0 | 0 | -2.853 | 0 | 0 | 0 | -2.622 | -0.001 | 0 | 0 | -2.393 | -0.002 | 0 | 0 | -2.169 | -0.001 | 0 |
Other Financing Activities
| 143.702 | -128.512 | 79.416 | -80.425 | 81.62 | -162.209 | 86.825 | -158.287 | 70.028 | -215.532 | 127.819 | 65.842 | 146.444 | -89.309 | 218.876 | 78.126 | 190.406 | 192.634 | 70.451 | -39.423 | 81.859 | 22.427 | 175.873 | -67.479 | 91.841 | -44.653 | 153.312 | 215.638 | -12.851 | -87.154 | 137.183 | 39.752 | 100.619 | -83.572 | 88.881 | 1.555 | 69.562 | -87.746 | 72.27 | -4.417 | 113.171 | -47.878 | 64.477 | 16.58 | 55.196 | -37.998 | 13.823 | 55.534 | 46.513 | -51.418 | 86.705 | 0.447 | 42.385 | -67.631 | 69.923 | 47.236 | 31.667 | -55.787 | 110.462 | -41.139 | 32.075 | -12.028 | 131.636 | 44.413 | 25.504 | -22.729 | 47.192 | 2.547 | 12.768 | -33.975 | 55.515 | 31.888 | 2.842 | -2.631 | 39.055 | 2.166 | 36.033 | -11.963 | 56.371 | 17.236 | 49.735 | -8.61 | 23.483 | -4.831 | 31.585 | 0.947 | 48.595 | 17.514 | 34.863 | 5.284 | 53.1 | 33.037 | 18.846 | 12.41 | 8.946 | 35.469 | 19.151 | 21.804 | 4.026 | 13.335 | 22.015 |
Financing Cash Flow
| 62.046 | -58.148 | 31.96 | 69.615 | 107.738 | -48.077 | 172.724 | -39.322 | 69.489 | -216.744 | 116.449 | -39.311 | 145.041 | -89.762 | 208.792 | -3.238 | 188.636 | 191.755 | 63.433 | -69.78 | 81.329 | 22.071 | 168.951 | -68.675 | 89.451 | -65.158 | 88.329 | 173.462 | 45.918 | -73.803 | 128.592 | 57.231 | 64.76 | -84.431 | 97.572 | 63.497 | 45.33 | -40.592 | 59.649 | 21.456 | 78.75 | -20.904 | 57.1 | 29.022 | 53.126 | -47.398 | 9.511 | 28.542 | 9.037 | -57.005 | 75.322 | 22.878 | 45.085 | -66.542 | 56.881 | 54.875 | 26.135 | -45.635 | 40.946 | -2.44 | 31.237 | -58.941 | 63.112 | 48.932 | 12.885 | 28.269 | 9.323 | 43.221 | 17.55 | -7.736 | 36.604 | 12.571 | 17.531 | 37.155 | 33.616 | 24.63 | 34.639 | 33.586 | 35.034 | 25.294 | 23.714 | 26.793 | 17.629 | -4.831 | 31.553 | 0.947 | 45.742 | 17.514 | 34.832 | 5.284 | 50.478 | 50.038 | 18.815 | 12.41 | 6.553 | 30.466 | 19.12 | 13.804 | 26.857 | 33.336 | 16.983 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -254.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.038 | -59.808 | 34.572 | -50.127 | 68.447 | -105.443 | 109.964 | -205.48 | -65.372 | -411.445 | -62.98 | -87.18 | 159.918 | -110.256 | 245.126 | 13.572 | 191.913 | 100.532 | 26.328 | -73.169 | 65.21 | 49.448 | 157.171 | -149.418 | 44.492 | -95.866 | 89.744 | 117.561 | -0.47 | -114.011 | 113.076 | -10.828 | 12.411 | -97.058 | 98.245 | 1.442 | 6.016 | -55.376 | 54.171 | -39.69 | 38.728 | -58.941 | 45.375 | -13.221 | 33.016 | -70.089 | 30.414 | -16.269 | 3.067 | -45.058 | 92.551 | 1.475 | 2.806 | -91.356 | 53.388 | 7.847 | 29.598 | -54.901 | 56.339 | -32.938 | 10.436 | -54.208 | 78.23 | -0.659 | -4.535 | -2.414 | -2.2 | 11.348 | -13.577 | -22.578 | 33.793 | -5.146 | 1.4 | -9.404 | 6.591 | -7.345 | 11.842 | -3.389 | 5.84 | 0.349 | -2.539 | 3.69 | -2.686 | -8.08 | 4.529 | -3.358 | -1.544 | -3.103 | 8.799 | -1.93 | -8.189 | 9.195 | -4.949 | 10.516 | -3.361 | 4.288 | -2.94 | 4.629 | -2.073 | 4.421 | 0.024 |
Cash At End Of Period
| 54.284 | 34.246 | 94.054 | 59.482 | 109.609 | 41.162 | 146.605 | 36.641 | 242.121 | 307.493 | 718.938 | 781.918 | 869.098 | 709.18 | 819.436 | 574.31 | 560.738 | 368.825 | 268.293 | 241.965 | 315.134 | 249.924 | 200.476 | 43.305 | 192.723 | 148.231 | 244.097 | 154.353 | 36.792 | 37.262 | 151.273 | 38.197 | 49.025 | 36.614 | 133.672 | 35.427 | 33.985 | 27.969 | 83.345 | 29.174 | 68.864 | 30.136 | 89.077 | 43.702 | 56.923 | 23.907 | 93.996 | 63.582 | 79.851 | 76.784 | 121.842 | 29.291 | 27.816 | 25.01 | 116.366 | 62.978 | 55.131 | 25.533 | 80.434 | 24.095 | 57.033 | 46.597 | 100.805 | 22.575 | 23.234 | 27.769 | 30.183 | 32.383 | 21.035 | 34.612 | 57.19 | 23.397 | 28.543 | 27.143 | 36.547 | 29.956 | 37.301 | 25.459 | 28.848 | 23.008 | 22.659 | 25.198 | 21.508 | 24.194 | 32.274 | 27.745 | 31.103 | 32.647 | 35.75 | 26.951 | 28.881 | 37.07 | 27.875 | 32.824 | 22.308 | 25.669 | 21.381 | 24.321 | 19.692 | 21.765 | 17.344 |