
Horizon Bancorp, Inc.
NASDAQ:HBNC
16.28 (USD) • At close July 2, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 23.943 | -10.882 | 18.18 | 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
| 2.982 | 3.183 | 3.007 | 2.987 | 3.125 | 3.218 | 2.937 | 2.967 | 2.848 | 3.054 | 3.066 | 3.857 | 2.742 | 3.084 | 3.188 | 4.302 | 2.322 | 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 | 0.641 | 0.623 | 0.604 | 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 | 0.372 | 0.369 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.108 | 0 | 0 | 0 | 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 | 0.09 | -0.566 | 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
| 0.459 | 1.693 | 0.852 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.049 | -0.104 | 7.421 | -4.678 | -14.393 | 3.858 | 4.507 | -1.282 | -2.102 | -5.415 | -2.273 | -3.934 | -4.794 | -0.308 | -3.987 | 2.093 | 2.633 | -10.418 | -7.79 | -5.942 | 6.348 | -10.058 | 4.015 | 3.895 | 98.952 | -4.655 | 0.962 | -0.793 | 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 | 0.697 | 0.133 | -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 | -0.228 | 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
| 1.084 | -0.381 | 3.874 | -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 | -0.02 | 0.127 | -0.145 | -0.114 | 0.195 | -0.137 | 0.162 | -0.22 | 0.236 | -0.171 | -0.013 | -0.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.284 | 1.2 | -2 | 0.2 | -4.893 | 1.3 |
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 | 0 |
Change In Accounts Payables
| 0.304 | -0.263 | 0.16 | 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
| -8.437 | 0.54 | 3.387 | -4.833 | 1.301 | -1.25 | 1.279 | -6.991 | -1.51 | -3.636 | -0.732 | -3.396 | -2.64 | 0.259 | -0.427 | 2.186 | 3.128 | -9.709 | -7.647 | -3.112 | 5.584 | -9.849 | 3.562 | 4.953 | 100.034 | -1.573 | 1.721 | -0.069 | 3.039 | 0.517 | -2.04 | 0.663 | 1.257 | 7.734 | -10.318 | -2.046 | -3.262 | 7.138 | -1.629 | -1.628 | 4.216 | -6.811 | 3.066 | -0.025 | -0.463 | 1.584 | 2.701 | 3.448 | 2.67 | -0.147 | -1.691 | -1.44 | 1.236 | 1.323 | -1.339 | 0.923 | 0.242 | -4.433 | 6.811 | 3.955 | -3.98 | -6.596 | -0.992 | 2.427 | -0.24 | -146.373 | 4.443 | -0.444 | 0.398 | 8.895 | -0.228 | 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 | -58.5 | 21.2 | -19.7 | -4.6 | -30 | 6.8 | -23 | 1 | 1.6 | 2.2 | 12.8 | 5.5 | 1.914 | 0.8 | -1.3 | 0 | -5.602 | 1.8 |
Other Non Cash Items
| -5.091 | -42.263 | 2.818 | 2.336 | 2.914 | 32.18 | 5.249 | -2.59 | 5.579 | -2.78 | 2.269 | 1.847 | 6.153 | -7.685 | 5.327 | -1.625 | 7.632 | 1.382 | 6.823 | 1.628 | 7.514 | -1.332 | 2.927 | -0.66 | 0.192 | -2.489 | 3.156 | 0.792 | 7.717 | 2.708 | 4.272 | -3.125 | 7.873 | -0.343 | 2.164 | -2.986 | 5.913 | -1.59 | 2.969 | 1.013 | 0.773 | -0.727 | 4.22 | -1.269 | -1.961 | 0.438 | 10.585 | -4.542 | 6.64 | 2.457 | 2.15 | 0.619 | 1.062 | 1.181 | 1.991 | 1.349 | 0.86 | 1.658 | 1.445 | 2.39 | 2.746 | 2.929 | 6.211 | 0.174 | 0.364 | 147.272 | 2.466 | 0.973 | 0.181 | 1.166 | -0.341 | -0.706 | -0.321 | 1.459 | -3.088 | -0.018 | 0.059 | 4.18 | -0.741 | -1.718 | 1.312 | -2.126 | -0.273 | 1.583 | 4.682 | -4.557 | 1.32 | -0.276 | 9.054 | -5.837 | -3.299 | 2.795 | 3.423 | -1.188 | 3.936 | -4.631 | 0.799 | -27.925 | 11.45 | 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
| 15.244 | -48.373 | 32.278 | 15.919 | 6.544 | 14.98 | 29.842 | 18.803 | 25.311 | 16.716 | 27.51 | 27.256 | 28.193 | 16.529 | 28.041 | 27.407 | 33.371 | 15.934 | 22.003 | 12.651 | 28.177 | 9.827 | 30.426 | 22.766 | 111.566 | 7.801 | 18.972 | 15.681 | 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 | 2.428 | 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
| -1.129 | -1.798 | -1.279 | -0.829 | -1.178 | -1.335 | -1.163 | -4.71 | -0.567 | -1.728 | -1.477 | -2.146 | -1.078 | -0.978 | -1.459 | 2.115 | -1.118 | -1.614 | -1.339 | -0.883 | -2.03 | -0.852 | -2.222 | -4.798 | 3.26 | -0.142 | -1.422 | -0.796 | -1.074 | -0.022 | -1.615 | -0.027 | -1.025 | 0.336 | -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 | 0.005 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.347 | 615.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128.745 | 0 | 0 | 0 | 0 | 12.788 | 20.425 | 0 | 11 | 22.549 | 116.521 | 30.437 | 0 | 0 | 182.413 | 0 | 0 | 0.02 | -0.03 | 7.924 | -0.735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | -0.312 | 0 | -0.09 | -0.586 | -2.238 | -8.752 | -6.698 | -8.516 | -66.803 | -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 | -61.7 | -32.56 | -78.866 | -47.491 | -73.519 | -64.736 | -42.826 | -59.348 | -38.801 | -25.895 | -38.369 | -78.129 | -52.646 | 20.628 | -7.548 | -34.162 | -17.747 | -3.076 | -6.894 | -13.995 | -25.126 | -26.644 | -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
| 22.412 | 314.192 | 20.286 | 24.419 | 22.602 | 377.427 | 23.47 | 63.379 | 85.319 | 22.339 | 41.958 | 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
| 17.577 | -42.74 | 16.042 | -205.532 | -196.649 | 9.965 | -93.078 | -21.332 | -95.49 | -131.518 | -125.65 | -227.072 | -66.089 | 57.691 | 684.424 | 145.891 | 200.917 | 160.87 | -52.03 | -272.7 | -88.717 | 30.294 | -3.571 | -38.341 | -37.587 | -44.096 | -43.505 | -68.8 | -33.209 | -96.265 | -24.699 | -109.895 | -8.332 | 57.062 | 61.389 | -119.245 | 29.78 | -32.425 | 19.437 | -59.969 | -80.101 | -30.249 | -24.556 | -96.86 | -31.475 | 10.549 | 34.26 | -31.425 | 100.248 | -33.973 | -29.212 | -8.799 | 0.359 | -60.912 | -97.789 | -32.327 | 85.632 | 76.937 | -45.677 | -58.64 | 70.367 | -12.189 | 18.373 | 35.519 | -54.774 | -28.407 | -20.435 | 10.513 | 36.549 | -36.405 | 10.172 | -44.537 | 26.788 | -14.773 | -32.717 | -59.535 | 11.212 | -33.765 | -19.725 | -56.867 | 15.949 | -33.995 | -12.226 | 4.065 | -78.921 | 2.452 | 100.195 | -62.046 | 37.53 | -33.002 | -67.422 | -15.926 | 46.329 | -58.928 | 3.657 | -13.153 | -5.522 | 34.042 | -11.327 | -14.97 | -7.149 | -92 | -2.1 | 2.4 | -24.4 | -17 | -15 | -9 | -3.4 | -8.9 | 12.6 | 0 | 1.9 | 38.656 | 0.2 | -16.4 | -5 | 27.442 | -8.5 |
Investing Cash Flow
| 38.86 | 269.654 | 35.049 | -182.254 | -175.225 | 387.27 | -71.357 | 35.099 | -19.49 | -117.605 | -93.685 | -256.941 | -556.996 | -216.689 | 71.385 | -264.904 | 52.583 | 57.506 | -121.302 | -286.477 | -142.049 | -45.262 | -93.722 | -31.647 | 76.486 | -82.356 | -80.335 | -93.516 | -48.239 | -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 | 9.229 | 28.643 | -78.799 | -99.251 | 1.095 | -10.524 | 34.836 | -38.803 | -3.321 | -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
| -330.123 | -0.403 | -62.505 | 9.353 | 2.791 | -0.129 | 3.635 | 37.39 | 167.914 | 104.862 | 84.689 | 229.99 | 3.597 | 5.1 | 214.076 | -54.387 | 2.802 | -112.379 | 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 | -302.84 | 11.536 | 54.111 | -18.801 | 75.485 | -60.179 | -55.14 | 89.255 | 1.124 | 9.951 | 87.207 | -20.214 | 13.829 | -40.293 | 73.977 | -136.826 | 12.663 | -7.893 | 29.014 | -59.199 | 34.039 | 105.977 | 5.806 | -36.36 | -57.753 | 36.402 | 0.153 | -10.781 | -27.868 | -37.615 | 28.543 | -3.427 | -4.059 | 35.019 | 37.449 | -2.878 | -23.239 | 34.282 | 36.962 | 23.426 | -49.755 | 47.533 | -3.837 | 22.219 | -26.101 | 4.342 | 2.827 | -23.306 | 84.951 | -13.077 | -31.273 | 35.172 | -10.323 | -70.194 | 67.745 | -12.536 | 16.975 | 2.422 | 9.174 | 15.313 | 29.628 | -7.248 | 28.844 | -33.055 | 27.391 | -42.943 | 30.295 | -34.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.324 | -8.8 | 12.6 | -8 | -7.424 | 13.5 |
Common Stock Issued
| 0 | 0 | 0 | -0.06 | -0.708 | -0.017 | -0.481 | -0.027 | -0.696 | -0.002 | -0.075 | -0.025 | -1.577 | 0 | 0 | 0 | 0 | -0.011 | 0.73 | 0.119 | 0.552 | 0.153 | 0.056 | 0 | 0 | 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 | 0 | 0 | -1.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.285 | -7.607 | 0.116 | -0.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.12 | -7.046 | -7.106 | -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
| 159.373 | -155.235 | 91.017 | 39.085 | -82.451 | -41.684 | -8.88 | 10.082 | -155.461 | 16.93 | -10.642 | -5.369 | 59.257 | -176.908 | 360.781 | 72.347 | 196.63 | 194.844 | 28.69 | 425.328 | -48.731 | 15.045 | -14.812 | 42.869 | 7.172 | 10.822 | 112.391 | 82.487 | 52.673 | 15.5 | 38.394 | -24.916 | -42.338 | 84.085 | -116.117 | 80.296 | -14.174 | -32.922 | -22.735 | 120.017 | -17.224 | 32.656 | -49.44 | 22.513 | 64.051 | -36.8 | 31.064 | -17.807 | 20.91 | -12.819 | 49.937 | -18.832 | 54.756 | 20.116 | -36.777 | 18.867 | 15.919 | -20.235 | -23.504 | 51.463 | -78.124 | 93.713 | 9.847 | -129.339 | 136.32 | 116.747 | -42.834 | -90.431 | -10.934 | 84.906 | -25.662 | 4.159 | -96.579 | 111.168 | -24.907 | 62.209 | -77.222 | 72.335 | -19.744 | 52.882 | 22.593 | 11.409 | 18.179 | 17.775 | 28.996 | 10.965 | 45.758 | 10.956 | -10.654 | 3.198 | 49.429 | 39.846 | -10.875 | 40.853 | -32.329 | 8.678 | 16.049 | -29.707 | 41.518 | -4.247 | 15.116 | 106.3 | -19.1 | 13.3 | 3.4 | 33 | 0.6 | 17 | 4 | -5.3 | -23.1 | 11.7 | -6.9 | 12.732 | 4.6 | 3.4 | -1 | 17.655 | -4.4 |
Financing Cash Flow
| -177.87 | -162.684 | 21.406 | 41.348 | -86.746 | -48.868 | -12.334 | 40.362 | 5.396 | 114.735 | 66.986 | 217.579 | 56.249 | -178.149 | 568.22 | 12.332 | 193.671 | 77.145 | 28.29 | 357.503 | 101.499 | 42.987 | 60.102 | 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 | -4.213 | 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 | 0 | 0 | 0 | 0 | 0 | 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
| -123.765 | 58.597 | 88.733 | -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 | -16.312 | 22.177 | -13.139 | 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 | -11.686 | -65.646 | 56.643 | 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 | -22.1 | 10.136 | 8.9 |
Cash At End Of Period
| 169.666 | 293.431 | 234.834 | 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 | 52.706 | 69.018 | 46.841 | 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 | 15.312 | 26.998 | 92.644 | 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 |