Horizon Bancorp, Inc.
NASDAQ:HBNC
16.42 (USD) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 48.927 | 14.14 | 13.991 | -25.215 | 16.205 | 18.763 | 18.228 | 21.165 | 23.821 | 24.859 | 23.563 | 21.425 | 23.071 | 22.173 | 20.422 | 21.893 | 20.312 | 14.639 | 11.655 | 18.543 | 20.537 | 16.642 | 10.816 | 13.133 | 13.065 | 14.115 | 12.804 | 7.65 | 8.171 | 9.072 | 8.224 | 5.603 | 6.602 | 6.326 | 5.381 | 6.175 | 4.288 | 4.728 | 5.358 | 4.948 | 4.958 | 4.778 | 3.417 | 4.115 | 4.785 | 5.665 | 5.311 | 5.17 | 4.85 | 4.91 | 4.613 | 3.522 | 3.417 | 3.093 | 2.765 | 2.87 | 3.279 | 2.515 | 1.791 | 2.084 | 2.357 | 2.064 | 2.635 | 2.122 | 1.332 | 2.99 | 2.528 | 2.01 | 2.27 | 2.016 | 1.844 | 2.233 | 1.968 | 1.834 | 1.449 | 2.08 | 2.028 | 1.68 | 1.303 | 1.852 | 1.763 | 1.803 | 1.517 | 1.007 | 2.028 | 1.775 | 1.724 | 1.575 | 1.528 | 1.291 | 1.105 | 1.01 | 1.124 | 1.053 | 0.938 | 0.753 | 1.201 | 1.049 | 0.78 | 0.27 | -1.61 | 0.54 | 0.45 | -0.43 | 0.37 | 0.59 | 0.55 | 0.01 | 0.3 | 0.65 | 0.76 | 1.524 | 0.6 | 0.8 | 0.9 | 0.339 | 0.8 |
Depreciation & Amortization
| 0 | 2.521 | 2.649 | 3.018 | 2.937 | 3.214 | 2.601 | 3.054 | 3.446 | 3.958 | 2.641 | 3.084 | 2.691 | 2.737 | 2.657 | 3.05 | 2.63 | 2.299 | 2.61 | 2.624 | 2.684 | 2.831 | 1.549 | 1.768 | 1.745 | 1.486 | 1.814 | 1.633 | 1.483 | 1.419 | 1.401 | 1.485 | 1.327 | 1.28 | 1.183 | 1.132 | 1.137 | 0.927 | 0.956 | 0.973 | 1.001 | 0.961 | 0.844 | 0.834 | 0.836 | 0.837 | 0.849 | 0.887 | 0.69 | 0.652 | 0.646 | 1.351 | 1.227 | 1.127 | 1.126 | 1.225 | 1.165 | 1.005 | 0.871 | 0.785 | 0.808 | 0.745 | 0.671 | 0.339 | 0.818 | 0.542 | 0.622 | 0.717 | 0.617 | 0.559 | 0.506 | 0.87 | 0.449 | 0.681 | 0.711 | 0.648 | 0.455 | 0.518 | 0.66 | 0.692 | 0.508 | 0.503 | 0.485 | 0.437 | 1.216 | 0.251 | 0.492 | 0.373 | 0.337 | 0.357 | 0.377 | 0.371 | 0.364 | 1.306 | -0.565 | 0.389 | 0.431 | 0.362 | 0.368 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.6 | 0.2 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | -3.322 | 1.158 | 2.169 | 0 | 2.177 | 0 | 0 | 0 | -3.228 | -0.27 | -4.755 | -3.619 | -4.977 | -5.466 | 2.458 | 6.785 | -0.979 | -0.796 | 0.222 | 0.325 | 0.767 | 0.91 | 0.248 | 0.609 | 0.66 | 0.285 | -0.253 | -0.142 | -1.069 | -1.357 | -2.578 | -0.503 | -0.735 | -1.591 | 0.077 | -1.413 | -0.75 | -0.799 | -1.615 | -0.862 | -1.571 | -0.888 | -1.346 | -0.582 | -1.694 | -7.703 | 0.853 | 1.287 | 0.108 | 0.753 | 0.392 | 1.207 | 0.81 | -0.928 | 0.281 | -0.276 | -0.137 | -0.298 | -0.527 | 0.249 | 0.07 | 0.041 | -2.399 | 1.803 | 0.134 | 0.11 | -0.096 | -0.373 | -1.045 | -0.069 | 0.595 | 0.441 | -0.119 | -0.599 | 0.921 | -0.029 | -1.052 | -0.132 | 0.306 | 0.42 | 0.314 | -0.184 | -1.1 | 0.445 | -1.835 | 1.235 | -0.679 | 0.576 | -0.412 | 0.08 | -0.845 | 0.369 | 0.731 | -0.721 | 0 | -0.167 | -0.1 | 0 | 0 | 0 | 0.8 | 0 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | -0.3 |
Stock Based Compensation
| 0 | 1.134 | 0.907 | 0.939 | 0.944 | 0.945 | 0.758 | 0.692 | 0.627 | 0.627 | 0.529 | 0.013 | 0.462 | 0.464 | 0.362 | 0.027 | 0.028 | 0.027 | 0.05 | 0.05 | 0.05 | 0.058 | 0.057 | 0.044 | 0.044 | 0.081 | 0.082 | 0.087 | 0.08 | 0.082 | 0.076 | 0.077 | 0.077 | 0.102 | 0.068 | 0.072 | 0.078 | 0.079 | 0.059 | 0.058 | 0.058 | 0.06 | 0.027 | 0.017 | 0.015 | 0.008 | 0.008 | 0.008 | 0.008 | 0.009 | 0.008 | 0.008 | 0.007 | 0.01 | 0.01 | 0.01 | 0.008 | 0.007 | 0.005 | 0.01 | 0.01 | 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 |
Change In Working Capital
| 0 | -4.678 | -14.393 | 3.858 | 4.507 | -1.282 | -2.102 | -5.415 | -4.119 | -7.863 | -7.393 | -0.308 | -2.791 | 2.828 | 3.572 | -10.418 | -7.79 | -5.595 | 6.001 | -10.058 | 3.501 | 2.73 | 98.952 | -4.655 | 0.941 | -0.772 | 7.569 | -0.291 | -3.168 | -0.036 | 1.453 | 7.327 | -10.774 | -2.134 | -3.13 | 7.482 | -2.381 | -2.063 | 4.038 | -6.646 | 2.935 | -0.464 | -0.506 | 1.607 | 2.501 | 3.627 | 2.829 | 0.366 | -2.856 | -0.971 | 1.068 | 1.317 | -1.335 | 1.361 | -0.531 | -4.223 | 6.425 | 4.094 | -4.297 | -6.529 | -1.516 | 2.235 | -0.631 | -146.373 | 4.443 | -0.444 | 0.398 | 8.895 | -1.346 | 1.119 | -1.489 | -8.306 | 1.81 | -2.207 | -0.835 | 0.154 | 0.139 | -0.872 | -0.784 | 2.369 | -0.316 | 1.028 | -1.632 | -1.957 | 0.328 | 0.926 | 0.055 | 1.577 | -1.441 | 0.753 | -0.243 | -1.059 | 1.079 | -1.162 | 1.247 | -1.77 | 1.187 | -0.607 | 0.363 | -58.6 | 21.2 | -19.6 | -4.7 | -30 | 6.6 | -22.8 | 0.9 | 1.6 | 2.1 | 13 | 5.3 | 3.198 | 1.8 | -2.6 | 0 | -10.495 | 3.6 |
Accounts Receivables
| 0 | -3.232 | -1.298 | -0.86 | -0.314 | -1.108 | -1.134 | -5.198 | -1.1 | -1.52 | -1.339 | -1.375 | -2.541 | -0.751 | 0.445 | -0.94 | -0.271 | -2.411 | 1.054 | -0.546 | 0.733 | -1.592 | -0.696 | -3.425 | -1.006 | -0.949 | 4.2 | -0.78 | -1.227 | -0.735 | 0.151 | 0.143 | -0.332 | -0.414 | 0.059 | 0.327 | -0.76 | -0.392 | -0.185 | 0.165 | -0.131 | -0.397 | -0.035 | 0.005 | 0.243 | -0.2 | 0.167 | 0.532 | -0.743 | 0.113 | -0.127 | 0 | 0.127 | -0.145 | -0.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | -2 | 0.2 | 0 | 1.3 |
Change In Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.567 | 0 | 0 | 0 | -9.143 | -7.081 | -2.208 | 5.791 | -9.283 | 3.604 | 4.343 | 100.547 | -1.041 | 2.203 | 0.394 | 3.474 | 0.968 | -1.566 | 1.071 | 1.721 | 8.207 | -9.868 | -1.696 | -2.917 | 7.494 | -1.276 | -1.371 | 4.474 | -6.599 | 0 | 0.227 | -0.23 | 1.829 | 2.945 | 3.705 | 2.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.387 | -14.396 | 5.968 | 3.542 | 6.817 | 0.542 | 3.419 | -0.441 | 0.982 | -0.815 | 0.808 | -1.019 | 0.658 | -0.94 | 0.231 | 0.128 | -0.419 | -0.29 | 0.337 | -0.28 | 0.534 | -0.386 | 0.343 | 0.247 | 0.225 | 0.33 | -0.028 | 0.099 | 0.036 | 0.045 | -0.55 | -0.124 | 0.326 | 0.073 | 0.017 | 0.008 | -0.043 | 0.007 | 0.05 | 0 | -0.042 | -0.008 | 0.018 | -0.443 | 0.379 | -0.008 | -0.019 | -0.422 | 0.356 | -0.041 | 0.014 | -0.123 | -0.081 | 0.005 | 0.015 | -0.249 | -0.023 | -0.097 | -0.169 | -0.353 | -0.192 | -0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.1 | -0.1 | 0 | -0.2 | 0.2 | -0.1 | 0 | -0.1 | 0.2 | -0.2 | 0 | -0.2 | 0.7 | -0.2 | 0 | 0.5 |
Other Working Capital
| 0 | -1.446 | -13.095 | -1.25 | 1.279 | -6.991 | -1.51 | -3.636 | -2.578 | -7.325 | -5.239 | -0.308 | 0.769 | 2.921 | 4.067 | -0.566 | -0.566 | -0.557 | -0.554 | -0.566 | -0.556 | -0.555 | -0.513 | -0.532 | -0.503 | -0.442 | -0.435 | -0.451 | -0.474 | -0.408 | -0.464 | -0.473 | -0.45 | -0.35 | -0.345 | -0.356 | -0.353 | -0.257 | -0.258 | -0.262 | 3.066 | -0.252 | -0.233 | -0.245 | -0.244 | -0.257 | -0.252 | -0.147 | -1.691 | -1.44 | 1.236 | 1.303 | -1.212 | 1.442 | -0.536 | -4.238 | 6.674 | 4.117 | -4.2 | -6.36 | -1.163 | 2.427 | -0.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.441 | 0.753 | -0.243 | -1.059 | 1.079 | -1.162 | 1.247 | -1.77 | 1.187 | -0.607 | 0.363 | -58.5 | 21.2 | -19.7 | -4.6 | -30 | 6.8 | -23 | 1 | 1.6 | 2.2 | 12.8 | 5.5 | 3.198 | 0.8 | -1.3 | 0 | 0 | 1.8 |
Other Non Cash Items
| 0 | 9.96 | 8.68 | 33.698 | 4.091 | -5.006 | 5.826 | -4.957 | 2.508 | 2.745 | 7.715 | -4.457 | 5.327 | 4.409 | 10.312 | 6.359 | 12.289 | -1.177 | 1.076 | -0.353 | 4.45 | 0.65 | -0.133 | -3.256 | 2.554 | 0.236 | 7.108 | 2.048 | 3.987 | -2.872 | 8.015 | 0.726 | 3.521 | -0.408 | 6.416 | -0.855 | 4.56 | 0.936 | 2.186 | 0.023 | 5.019 | 0.346 | -1.099 | 2.009 | 11.473 | -3.196 | 7.222 | 4.151 | 9.853 | -0.234 | -0.225 | 1.181 | 0.652 | -0.211 | -0.205 | 1.658 | 1.445 | 2.39 | 2.746 | 2.929 | 6.211 | 0.174 | 0.364 | 147.272 | 3.123 | 1.62 | 0.172 | 1.92 | 1.023 | -0.106 | -0.336 | 1.273 | -2.38 | 0.584 | -0.168 | 2.858 | -0.241 | -1.242 | 1.722 | -1.725 | 0.512 | 1.97 | 5.235 | -3.23 | 2.165 | 0.908 | 10.075 | -4.828 | -1.897 | 3.182 | 3.914 | -0.457 | 4.508 | 22.764 | -25.533 | -27.942 | 11.785 | 7.897 | 6.189 | 64.63 | -17.59 | 24.56 | 6.45 | 32.53 | -6.27 | 23.11 | -1.95 | 15.49 | -1.2 | -13.25 | -5.46 | 1.185 | -0.4 | 1.5 | 0.4 | 10.91 | -2.3 |
Operating Cash Flow
| 0 | 16.901 | 5.629 | 12.976 | 29.842 | 18.803 | 25.311 | 16.716 | 26.283 | 24.326 | 27.055 | 16.529 | 28.041 | 27.407 | 33.371 | 15.934 | 22.003 | 12.651 | 28.177 | 9.827 | 30.426 | 23.133 | 111.566 | 7.801 | 19.259 | 15.394 | 29.986 | 11.787 | 10.838 | 7.412 | 19.027 | 14.149 | -0.604 | 2.588 | 9.415 | 13.271 | 6.091 | 4.684 | 11.184 | -1.394 | 13.172 | 4.066 | 1.821 | 7.011 | 18.722 | 5.595 | 15.637 | 8.888 | 4.842 | 5.219 | 7.397 | 7.487 | 4.721 | 5.772 | 4.372 | 2.35 | 11.394 | 10.292 | 0.84 | -0.858 | 7.572 | 4.701 | 3.297 | 2.59 | 9.1 | 1.662 | 5.532 | 12.922 | 1.999 | 2.892 | 0.167 | -4.789 | 1.07 | 0.885 | 1.825 | 6.943 | 1.282 | 0.529 | 2.462 | 1.735 | 1.55 | 5.223 | 5.472 | -4.756 | 4.708 | 1.576 | 11.77 | -4.147 | -1.64 | 4.517 | 5.238 | -1.278 | 6.583 | -4.278 | 2.787 | -27.822 | 13.538 | 8.701 | 7.51 | 6.6 | 2.3 | 5.9 | 2.5 | 3.2 | 0.9 | 0.8 | -0.2 | 17.7 | 1.4 | 0.7 | 0.9 | 5.907 | 2 | -0.3 | 1.5 | 0.754 | 1.8 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | -0.829 | -1.178 | -1.335 | -1.163 | -4.71 | -0.567 | -1.728 | -1.477 | -2.146 | -1.078 | -0.978 | -0.462 | 1.118 | -1.118 | -1.614 | -1.339 | -0.883 | -2.03 | -0.852 | -2.222 | -1.538 | -34.011 | -0.142 | -1.422 | -0.796 | -1.074 | -0.022 | -1.615 | -0.027 | -1.025 | 1.719 | -1.036 | -0.446 | -0.237 | -0.865 | -1.17 | -1.419 | -2.168 | -2.169 | -0.76 | -1.932 | -1.394 | -3.285 | -0.677 | -1.515 | -0.841 | -2.464 | -2.196 | -0.702 | -1.622 | -0.894 | -1.535 | 0.977 | -0.99 | -0.394 | -0.287 | -1.185 | -0.548 | -1.018 | -0.221 | -1.114 | -1.713 | -2.301 | -1.285 | -0.964 | -0.892 | -0.804 | -0.81 | -0.801 | -0.586 | -0.977 | -0.803 | -1.239 | -0.857 | -0.556 | -0.295 | -0.242 | -0.328 | -0.586 | -1.028 | -0.572 | -0.473 | -1.393 | -0.18 | 0 | 0 | -0.528 | -0.779 | 0 | 0 | -0.193 | -0.184 | -0.041 | -0.127 | -0.425 | -0.162 | 0 | -0.069 | -1 | 0.1 | -0.6 | -0.6 | -1.8 | -0.7 | -0.5 | -0.4 | -0.5 | -0.9 | -1 | -1.3 | -1.764 | -1.2 | -0.7 | -0.4 | -0.567 | -0.4 |
Acquisitions Net
| 0 | 0 | 0 | -58.483 | -94.184 | -19.538 | 0 | 0 | 0 | 0 | 0 | 5.347 | 615.835 | 0.997 | 203.272 | 1.614 | 1.339 | 0.883 | 2.03 | -128.745 | 2.222 | 0 | 128.745 | 0.142 | 1.422 | 0.796 | 1.074 | 12.788 | 20.425 | 0.027 | 11 | 22.549 | 116.521 | 0.446 | 0.237 | -182.413 | 182.413 | -60.616 | -81.515 | 0.02 | -0.03 | 7.924 | -0.735 | 10.344 | 34.175 | -31.468 | 99.089 | 0 | 0 | 0 | 0 | 0.416 | -93.72 | -33.201 | 84.163 | 72.837 | -45.189 | -64.563 | 69.492 | 0 | 0 | 27.076 | -58.829 | 2.301 | 1.285 | 0.964 | 0.892 | 0.804 | 0.81 | 0.801 | 0.586 | 0.977 | 0.803 | 1.239 | 0.857 | 0.556 | 0.295 | 0.242 | 0.328 | 0.586 | 1.028 | 0.572 | 0.473 | 1.393 | 0.18 | 0 | 0 | 0.528 | 0.779 | 0 | 0 | 0.193 | 0.184 | 0 | 0 | 0.425 | 0 | 0 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.168 | 0 |
Purchases Of Investments
| 0 | -0.312 | 0 | -0.09 | -0.586 | -2.238 | -8.752 | -6.698 | -11.015 | -66.888 | -526.054 | -322.831 | -745.523 | -469.651 | -230.708 | -194.172 | -188.973 | -77.755 | -129.405 | -124.453 | -124.797 | -113.055 | -63.574 | -84.499 | -59.465 | -54.024 | -45.092 | -33.266 | -30.474 | -54.078 | -63.352 | -83.506 | -119.778 | -25.71 | -42.393 | -80.281 | -148.561 | -17.552 | -30.406 | -16.211 | -24.68 | -30.033 | -27.29 | -18.751 | -54.292 | -54.202 | -53.691 | -17.232 | -42.095 | -32.037 | -22.581 | -29.805 | -64.7 | -32.56 | -78.866 | -47.491 | -73.519 | -64.736 | -42.826 | -59.348 | -39.401 | -25.895 | -38.369 | -78.129 | -52.646 | 20.628 | -7.548 | -34.162 | -7.69 | -3.076 | -6.894 | -13.995 | -25.126 | -78.696 | 26.026 | -4.018 | -2.611 | -2.059 | -30.441 | -91.427 | -10.115 | -10.8 | -58.838 | -51.082 | -69.056 | -50.21 | -45.984 | -6.774 | -6.879 | -45.329 | -17.932 | -22.646 | -1.994 | 0 | 0 | -5.414 | 0 | -3.249 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -34.894 | -3 | -2.6 | -0.3 | -23.261 | -11.7 |
Sales Maturities Of Investments
| 0 | 24.798 | 22.971 | 377.427 | 23.47 | 63.379 | 85.319 | 22.339 | 44.437 | 39.08 | 36.225 | 44.082 | 133.943 | 56.741 | 83.492 | 92.422 | 121.04 | 64.861 | 78.103 | 49.749 | 36.868 | 124.547 | 45.642 | 46.381 | 24.057 | 30.104 | 31.136 | 26.664 | 23.223 | 24.759 | 24.317 | 197.446 | 24.527 | 41.475 | 36.982 | 59.939 | 27.046 | 15.899 | 25.995 | 23.679 | 63.977 | 23.401 | 20.327 | 19.526 | 20.973 | 31.026 | 51.894 | 35.26 | 45.193 | 31.424 | 20.294 | 32.197 | 85.534 | 23.691 | 26.758 | 44.902 | 89.041 | 62.899 | 18.972 | 61.48 | 29.878 | 20.133 | 16.057 | 9.586 | 75.461 | -40.701 | 6.727 | 32.568 | 5.064 | 8.825 | 16.112 | 10.577 | 33.666 | 31.349 | 50.215 | 7.077 | 19.577 | 23.928 | 10.639 | 14.553 | 28.155 | 22.07 | 38.449 | 25.665 | 30.039 | 40.532 | 9.356 | 11.118 | 13.694 | 7.425 | 4.83 | 2.421 | 15.215 | 3.251 | 7.814 | 1.924 | 1.847 | 1.323 | 6.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.208 | 5 | 3.7 | 7.9 | -9.54 | 13.8 |
Other Investing Activites
| 0 | 0.379 | 22.917 | 69.751 | 1.106 | -1.794 | -95.49 | -131.518 | -124.403 | -223.956 | -65.052 | 57.691 | 674.202 | 148.456 | 0.507 | 159.256 | -53.369 | -273.583 | -90.747 | 159.039 | -6.006 | -43.506 | -0.316 | -44.238 | -44.684 | -69.598 | -33.994 | -96.265 | -24.699 | -109.922 | -8.332 | 55.679 | 61.389 | -89.254 | 29.78 | 149.988 | 19.437 | 0.647 | 1.414 | -30.249 | -24.556 | -96.86 | -31.475 | 0.205 | 0.085 | 0.043 | 1.159 | -33.973 | -29.212 | -8.799 | 0.359 | -60.912 | -1.069 | 0.874 | 1.469 | 4.1 | -0.488 | 5.923 | 0.875 | -12.189 | 24.927 | 4.469 | 0.29 | -30.708 | -21.72 | 9.549 | 35.657 | -37.209 | -0.829 | -45.338 | 26.202 | -15.75 | -33.52 | -8.722 | -41.697 | -34.321 | -20.02 | -57.109 | 15.621 | -34.581 | -13.254 | 3.493 | -79.394 | 1.059 | 100.195 | -62.046 | 37.53 | -33.53 | -68.201 | -15.926 | 46.329 | -59.121 | 3.473 | -13.153 | -5.522 | 33.617 | -11.327 | -14.965 | -7.218 | -92 | -2.1 | 2.4 | -24.4 | -17 | -15 | -9 | -3.4 | -8.9 | 12.6 | 1 | 1.9 | 38.656 | 0.2 | -16.4 | -5 | 27.442 | -8.5 |
Investing Cash Flow
| 0 | -183.236 | -174.31 | 387.27 | -71.357 | 35.099 | -19.49 | -117.605 | -92.458 | -253.91 | -555.959 | -216.689 | 62.622 | -264.454 | 55.445 | 57.506 | -121.302 | -286.477 | -142.049 | -45.262 | -93.935 | -32.014 | 76.486 | -82.356 | -80.092 | -93.518 | -47.95 | -90.101 | -13.14 | -139.241 | -37.392 | 193.887 | 81.623 | -73.489 | 24.369 | -53.632 | 79.165 | -63.041 | -86.68 | -24.93 | 13.951 | -97.5 | -40.567 | 8.039 | 0.264 | -56.116 | 97.61 | -18.409 | -28.31 | -10.114 | -3.55 | -58.998 | -75.49 | -40.219 | 32.534 | 73.954 | -30.442 | -61.662 | 45.965 | -11.075 | 15.183 | 24.669 | -82.564 | -99.251 | 1.095 | -10.524 | 34.836 | -38.803 | -3.455 | -39.589 | 35.42 | -19.168 | -24.98 | -56.069 | 34.544 | -31.262 | -3.054 | -35.24 | -4.181 | -111.455 | 4.786 | 14.763 | -99.783 | -24.358 | 61.178 | -71.724 | 0.902 | -29.186 | -61.386 | -53.83 | 33.227 | -79.346 | 16.694 | -9.943 | 2.165 | 30.127 | -9.642 | -16.891 | -5.594 | -93 | -2 | 1.8 | -25 | -18.8 | -15.7 | -9.5 | -3.8 | -9.4 | 11.7 | -1 | 0.6 | -8.21 | 1 | -16 | 2.2 | -5.758 | -6.8 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -1.787 | -6.071 | -0.129 | -3.635 | -37.39 | -167.914 | -104.862 | -84.689 | -229.99 | -3.597 | -5.692 | -214.076 | -54.387 | -2.802 | -96.156 | -4.196 | -62.653 | -154.935 | -33.211 | -80.297 | -21.487 | -163.061 | -72.711 | -47.081 | -4.592 | -43.811 | -69.081 | -27.107 | -165.357 | -52.564 | -12.5 | -11.536 | 0 | -18.801 | 0 | 0 | -55.14 | -89.255 | -1.124 | -9.951 | 0 | -20.214 | -13.829 | -40.293 | -73.977 | -136.826 | -30.185 | 0 | -29.014 | -59.199 | -30.554 | 0 | -5.806 | -36.36 | -10.628 | 0 | -0.153 | -10.781 | -27.868 | 0 | 0 | -3.427 | 0 | 0 | 0 | -2.878 | -148.569 | 0 | 0 | 0 | -13.018 | -0.058 | -0.071 | -4.511 | -39.017 | -20.054 | -56.017 | -0.008 | 0 | -15.049 | -33.36 | -27.708 | -322.176 | -224.63 | 0 | 0 | -261.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35 | -55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | -0.06 | -0.708 | -0.017 | -0.481 | -0.027 | -0.696 | -0.002 | -0.075 | -0.025 | -1.577 | -0.293 | 0 | 0 | -0.694 | -0.011 | 0.73 | 0.119 | 0.552 | 0.153 | 0.056 | 0 | -0.008 | 0.129 | 0.049 | 0.344 | 0.1 | 0.988 | 0.582 | 0 | 0.034 | 0.286 | 0.286 | 0 | 0 | 0.127 | 3.789 | 0 | 0 | 0.037 | 0.128 | 0 | 0 | 0.161 | 0.034 | 0 | 0 | -0.115 | 0.175 | 0 | 0 | 1.159 | 0.06 | -0.001 | 0.056 | 0.034 | 0.01 | 0.01 | 0.1 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.066 | 0 | 0 | 0 | 1.072 | 0 | 0 | 0 | 1.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.578 | -7.607 | -0.578 | -0.694 | -0.011 | 0 | 0 | -19.636 | 0.008 | -1.595 | 0 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.5 | 0 | 0 | -12.5 | -0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.185 | 0 | 0 | 0 | 29.395 | 0 | 11.612 | 15.911 | 10.628 | 0 | 51.455 | -78.186 | 93.711 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51.054 | 0 | 0 | 0 | -1.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.3 | 0 | -1.3 | -1 | -0.5 | -1 | -0.3 | -0.3 | -0.2 | -0.7 | 0 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | -7.09 | -7.086 | -7.055 | -7.089 | -7.11 | -7.057 | -7.057 | -7.061 | -7.042 | -6.605 | -6.626 | -6.637 | -5.744 | -5.761 | -5.309 | -5.326 | -5.291 | -5.257 | -5.422 | -5.439 | -5.45 | -4.524 | -3.851 | -3.847 | -3.872 | -3.848 | -3.476 | -2.898 | -2.899 | -2.447 | -2.456 | -2.227 | -1.894 | -1.847 | -1.834 | -1.833 | -1.339 | -1.335 | -1.335 | -1.248 | -1.302 | -0.992 | -1.019 | -1.026 | -0.967 | -1.013 | -1.035 | -0.932 | -0.759 | -0.802 | -0.659 | -0.861 | -0.802 | -0.795 | -0.869 | -0.874 | -0.869 | -0.873 | -0.869 | -0.871 | -0.873 | -0.748 | -0.554 | -0.553 | -0.553 | -0.487 | -0.488 | -0.488 | -0.487 | -0.454 | -0.454 | -0.453 | -0.456 | -0.448 | -0.439 | -0.413 | -0.408 | -0.4 | -0.397 | -0.369 | -0.356 | -0.359 | -0.358 | -0.319 | -0.317 | -0.317 | -0.318 | -0.297 | -0.298 | -0.298 | -0.297 | -0.298 | -0.298 | -0.286 | -0.299 | -0.309 | -0.31 | -0.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.231 | -0.3 | -0.2 | -0.3 | -0.095 | -0.2 |
Other Financing Activities
| 0 | 39.085 | -82.451 | -41.684 | -8.88 | 10.082 | -155.461 | 16.93 | -10.642 | -5.369 | 59.257 | -190.989 | 368.388 | 72.463 | 196.63 | 82.465 | 32.886 | 362.675 | 106.204 | 15.198 | -14.756 | 44.373 | 7.172 | 83.533 | 65.31 | 87.079 | 8.862 | 84.581 | 11.287 | 140.441 | 10.226 | -218.755 | -104.295 | 134.407 | -20.475 | 42.563 | -82.914 | 64.877 | 72.031 | 33.78 | -39.361 | 109.72 | 43.837 | -22.971 | -9.229 | 56.17 | -115.916 | -0.156 | 42.044 | 39.362 | 54.756 | 54.155 | 69.2 | 18.867 | 0.008 | -77.988 | 12.898 | 0.314 | 0.062 | 0.002 | -27.616 | -100.796 | 136.32 | 112.688 | -7.815 | -52.982 | -10.934 | 210.179 | -3.162 | 41.22 | -73.153 | 74.464 | 22.79 | 58.007 | 0.434 | 83.236 | 5.184 | 111.726 | 0.127 | 96.36 | 20.25 | 19.467 | 92.02 | 322.888 | 200.194 | 78.701 | -23.19 | 282.05 | 51.851 | 49.02 | 4.438 | 70.48 | -39.577 | 37.522 | -17.053 | 32.001 | 53.225 | 25.888 | -19.606 | 111.9 | -18.8 | 14.9 | 4.7 | 33.8 | 1.9 | 17.6 | 4.6 | -4.8 | -22.1 | 12.1 | -6.3 | 8.408 | -4.2 | 16 | -9 | 10.231 | 9.1 |
Financing Cash Flow
| 0 | 41.348 | -86.746 | -48.868 | -12.334 | 40.362 | 5.396 | 114.735 | 66.986 | 217.579 | 56.249 | -191.923 | 568.22 | 12.332 | 193.671 | 77.145 | 28.29 | 357.503 | 101.499 | 42.987 | 58.507 | 17.436 | -160.413 | 79.811 | 61.512 | 83.551 | 5.114 | 82.093 | 8.971 | 137.542 | 7.813 | -220.925 | -106.522 | 132.513 | -34.822 | 40.856 | -80.958 | 63.538 | 70.696 | 32.482 | -40.609 | 108.418 | 42.845 | -23.829 | -10.221 | 55.203 | -116.929 | -1.306 | 41.287 | 9.589 | -5.245 | 53.496 | 68.399 | 23.87 | -21.18 | -78.823 | 12.034 | 50.757 | -89.678 | 65.004 | -28.487 | -101.669 | 132.145 | 112.134 | -8.368 | -53.535 | -14.299 | 61.122 | -3.65 | 40.733 | -73.541 | 60.992 | 22.279 | 57.48 | -54.507 | 43.78 | -15.283 | 55.301 | -0.281 | 95.963 | 4.832 | -14.249 | 63.953 | 0.354 | -24.755 | 78.384 | -23.507 | 19.855 | 51.554 | 48.722 | 4.14 | 70.183 | -39.875 | 37.224 | -17.339 | -3.298 | -2.084 | 25.578 | -19.916 | 106.3 | -19.1 | 13.3 | 3.4 | 33 | 0.6 | 17 | 4 | -5.3 | -23.1 | 11.7 | -6.9 | 8.177 | -4.5 | 15.8 | -9.3 | 10.136 | 8.9 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -351.376 | 53.851 | -48.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.1 | -0 | -0 | -0.1 | 0 | 0 | -0 | 1 | 0 | 2.303 | -3 | 16.3 | -3.7 | 5.004 | 5 |
Net Change In Cash
| 0 | -124.987 | -255.427 | 351.378 | -53.849 | 94.264 | 11.217 | 13.846 | 0.811 | -12.106 | -472.554 | -378.309 | 667.646 | -225.165 | 279.625 | 150.585 | -71.009 | 83.677 | -12.373 | 7.552 | -3.407 | 8.555 | 27.639 | -11.205 | 0.679 | 5.427 | -12.85 | 3.779 | 6.669 | 5.713 | -10.552 | -12.889 | -25.503 | 61.612 | -1.038 | 0.495 | 4.298 | 5.181 | -4.8 | 6.158 | -13.486 | 14.984 | 4.099 | -8.779 | 8.765 | 4.682 | -3.682 | -10.827 | 17.819 | 4.694 | -1.398 | 1.985 | -2.37 | -10.577 | 15.726 | -2.519 | -7.014 | -0.613 | -42.873 | 53.071 | -5.732 | -72.299 | 52.878 | 15.473 | 1.827 | -62.397 | 26.069 | 35.241 | -5.106 | 4.036 | -37.954 | 37.035 | -1.631 | 2.296 | -18.138 | 19.461 | -17.055 | 20.59 | -2 | -13.757 | 11.168 | 5.737 | -30.358 | -28.76 | 41.131 | 8.236 | -10.835 | -13.478 | -11.472 | -0.591 | 42.605 | -10.441 | -16.598 | 23.003 | -12.387 | -0.993 | 1.812 | 17.388 | -18 | 19.9 | -18.8 | 21.1 | -19.2 | 17.4 | -14.2 | 8.2 | 0 | 3 | -10 | 12.4 | -5.4 | 8.177 | -4.5 | 15.8 | -9.3 | 10.136 | 8.9 |
Cash At End Of Period
| 0 | 146.101 | 271.088 | 526.515 | 175.137 | 228.986 | 134.722 | 123.505 | 109.659 | 108.848 | 120.954 | 593.508 | 971.817 | 304.171 | 529.336 | 249.711 | 99.126 | 170.135 | 86.458 | 98.831 | 91.279 | 94.686 | 86.131 | 58.492 | 69.697 | 69.018 | 63.591 | 76.441 | 72.662 | 65.993 | 60.28 | 70.832 | 83.721 | 109.224 | 47.612 | 48.65 | 48.155 | 43.857 | 38.676 | 43.476 | 37.318 | 50.804 | 35.82 | 31.721 | 40.5 | 31.735 | 27.053 | 30.735 | 41.562 | 23.743 | 19.049 | 20.447 | 18.462 | 20.832 | 31.409 | 15.683 | 18.202 | 25.216 | 25.829 | 63.919 | 10.848 | 16.58 | 88.879 | 36.001 | 20.528 | 18.701 | 81.098 | 55.029 | 19.788 | 24.894 | 20.858 | 58.812 | 21.777 | 23.408 | 21.112 | 39.25 | 19.789 | 36.844 | 16.254 | 18.254 | 32.011 | 20.843 | 15.106 | 45.464 | 74.224 | 33.093 | 24.857 | 35.692 | 49.17 | 60.642 | 61.233 | 18.628 | 29.069 | 45.667 | 22.664 | 35.051 | 36.044 | 34.232 | 16.844 | 19.9 | -18.8 | 21.1 | -19.2 | 17.4 | -14.2 | 8.2 | 0 | 3 | -10 | 12.4 | -5.4 | 8.177 | -4.5 | 15.8 | 12.8 | 10.136 | 8.9 |