Isabella Bank Corporation
OTC:ISBA
20 (USD) • At close November 17, 2023
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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 3.481 | 3.131 | 3.803 | 4.413 | 4.63 | 5.321 | 6.322 | 5.887 | 5.295 | 4.734 | 4.794 | 4.686 | 4.621 | 5.398 | -0.723 | 4.357 | 4.187 | 3.064 | 0.898 | 4.442 | 4.188 | 3.496 | 3.53 | 3.696 | 3.333 | 3.462 | 2.721 | 3.536 | 3.844 | 3.136 | 3.782 | 3.593 | 3.407 | 3.017 | 3.296 | 4.063 | 4.098 | 3.673 | 3.445 | 3.405 | 3.565 | 3.309 | 2.924 | 3.286 | 3.213 | 3.087 | 2.511 | 3.457 | 3.004 | 3.234 | 2.711 | 2.511 | 2.672 | 2.316 | 2.318 | 2.553 | 2.151 | 2.023 | 2.073 | 2.197 | 2.201 | 1.329 | -2.041 | 2.524 | 1.691 | 1.927 | 2.268 | 2.096 | 1.756 | 1.81 | 1.962 | 2.031 | 1.794 | 1.214 | 1.924 | 1.744 | 1.765 | 1.343 | 1.664 | 1.749 | 1.755 | 1.477 | 1.222 | 2.085 | 1.956 | 1.942 | 1.499 | 2.063 | 1.749 | 1.614 | 1.376 | 1.68 | 1.622 | 1.388 | 1.427 | 1.302 | 1.02 | 0.996 | 0.993 |
Depreciation & Amortization
| 0.482 | 0.506 | 0.497 | 0.508 | 0.558 | 0.515 | 0.525 | 0.518 | 0.557 | 0.583 | 0.692 | 0.71 | 0.742 | 0.796 | 0.79 | 0.735 | 0.869 | 0.778 | 0.82 | 0.835 | 0.838 | 0.794 | 0.817 | 0.786 | 0.842 | 0.809 | 0.85 | 0.839 | 0.838 | 0.834 | 0.834 | 0.853 | 0.856 | 0.834 | 0.866 | 0.786 | 0.772 | 0.762 | 0.748 | 0.775 | 0.741 | 0.735 | 0.772 | 0.954 | 0.687 | 0.886 | 0.88 | 0.969 | 0.831 | 0.784 | 0.79 | 1.117 | 0.815 | 0.812 | 0.746 | 0.967 | 0.967 | 0.723 | 0.88 | 0.687 | 0.672 | 1.168 | 0.613 | 1.045 | 0.744 | 0.53 | 0.534 | 0.545 | 0.553 | 0.529 | 0.52 | 0.515 | 0.487 | 0.514 | 0.397 | 0.501 | 0.53 | 0.447 | 0.236 | 0.442 | 0.586 | 0.423 | 0.373 | 1.154 | 0.408 | 0.411 | 4.092 | 0.471 | 0.36 | 0.359 | 0.445 | 0.432 | 0.424 | 0.425 | -0.122 | 0 | 0 | 0.436 | 0 |
Deferred Income Tax
| 0 | 0 | 0.955 | 0.027 | 0.447 | 0 | -0.133 | 0 | 0 | 0 | -0.267 | 0.187 | 0.241 | -0.83 | 0.351 | 0.064 | 0.066 | 1.349 | 0.114 | 0.344 | 0.019 | 0.433 | -0.031 | 0.216 | 0.757 | 0.796 | 0.792 | 0.422 | 0.2 | 0.43 | 0.147 | 0.442 | 0.362 | 0.779 | 0.131 | -0.367 | -0.171 | -0.397 | -0.159 | 0.053 | 0.133 | 0.147 | -0.305 | 0.572 | 0.595 | 0.455 | 0.616 | 0 | 3.234 | 0 | 0.389 | 4.988 | 2.316 | 2.119 | -0.172 | 0.805 | 1.202 | 1.262 | -0.641 | 1.732 | 1.331 | 1.426 | -1.6 | 0 | 0 | -0.212 | 0.278 | 0 | 0.025 | -0.002 | 0 | 0 | 0 | 0 | 0 | 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
| 0.081 | 0.243 | -0.443 | 0.14 | 0.168 | 0.388 | 0.039 | 0.128 | 0.146 | 0.18 | 0.118 | -0.223 | 0.117 | 0.164 | 0.093 | 0.101 | 0.11 | 0.123 | 0.108 | 0.144 | 0.14 | 0.131 | 0.163 | 0.145 | 0.158 | 0.146 | 0.138 | 0.2 | 0.124 | 0.178 | 0.13 | 0.17 | 0.115 | 0.158 | 0.125 | 0.166 | 0.113 | 0.146 | 0.113 | 0.145 | 0.1 | 0.137 | 0.131 | 0.165 | 0.112 | 0.146 | 0.147 | 0.201 | 0.126 | 0.169 | 0.129 | 0.179 | 0.127 | 0.18 | 0.148 | 0.17 | 0.151 | 0.181 | 0.166 | 0.174 | 0.153 | 0.184 | -0.249 | 0.035 | 0.143 | 0.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.26 | -0.669 | -1.044 | -1.663 | 1.959 | 0.945 | -1.255 | -1.189 | 2.491 | -0.678 | -0.132 | -0.951 | 2.115 | 0.322 | 0.903 | -2.465 | 2.15 | -1.011 | -0.803 | -0.069 | 5.113 | -1.878 | 2.079 | -2.158 | 1.2 | -0.515 | -3.471 | -0.18 | -1.008 | -0.214 | -0.164 | 0.998 | -0.473 | 0.046 | 0.241 | -5.373 | 0.503 | -2.021 | 1.032 | -3.247 | 3.541 | -2.062 | 2.248 | -1.886 | 3.848 | -1.573 | -0.512 | -1.77 | 2.666 | -0.648 | 0.205 | -1.066 | 2.878 | -0.764 | 2.356 | -3.274 | 2.735 | 5.282 | -3.133 | -0.156 | 8.348 | -3.41 | -2.352 | 8.333 | 0.906 | -1.893 | 2.025 | 10.272 | 36.931 | -0.998 | -6.316 | 0.577 | -7.039 | 0.044 | 8.409 | -0.61 | 0.57 | -0.292 | -0.058 | -0.321 | 0.593 | 0.005 | 0.424 | -0.298 | 0.228 | 0.009 | 0.357 | -0.597 | 0.346 | -0.042 | 0.31 | -0.572 | 0.207 | 0.147 | 0.01 | 0 | 0 | 0.083 | 0 |
Accounts Receivables
| 0 | -0.177 | -2.268 | -1.237 | 0.783 | 1.913 | -0.221 | -4.44 | 1.51 | 0.338 | -0.46 | -1.112 | 1.321 | 0.46 | 1.576 | -0.743 | -0.693 | -0.521 | 0.859 | -1.167 | 1.558 | -0.823 | 0.741 | -1.985 | 1.45 | -0.071 | 0.325 | -1.702 | 1.36 | -0.466 | 0.288 | -1.077 | 1.204 | -0.726 | 0.723 | -1.523 | 1.329 | -0.947 | 1.055 | -1.458 | 1.277 | -1.283 | 1.142 | -1.352 | 0.928 | -0.933 | 1.338 | -1.348 | 0.827 | -0.196 | 0.675 | -0.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.224 | 0.426 | -1.176 | 0.968 | 43.23 | 0 | 0 | 0 | -0.681 | 0 | 0 | 1.174 | -0.514 | -1.137 | 2.128 | -0.209 | -0.554 | 0.474 | 3.42 | -1.319 | 1.622 | -0.8 | -0.296 | 0.294 | 0.719 | 0.417 | -1.873 | 0.502 | -1.764 | 1.855 | -0.922 | 0.638 | 0.512 | -3.419 | -1.567 | -0.077 | -593.898 | -23.139 | 0.212 | -0.088 | -0.441 | -0.595 | 1.489 | -0.216 | -534.569 | -499.304 | 0 | 0 | -28.717 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0 | -0.492 | 1.224 | -0.426 | 1.176 | -0.968 | -1.034 | 3.251 | 0.981 | -1.016 | 0.471 | -0.067 | 0.877 | -1.135 | 0.028 | -0.297 | 0.778 | -0.111 | -0.914 | 0.795 | 0.319 | 0.437 | -0.098 | 0.797 | 0.227 | -0.568 | -4.326 | 1.279 | -0.312 | -0.07 | 1.507 | 0.403 | -0.56 | 0.322 | -0.793 | -0.243 | 0.936 | -0.81 | 1.164 | -1.081 | 1.722 | -0.507 | 1.332 | -0.139 | 1.016 | -0.255 | -1.438 | 0.239 | 0.387 | -0.548 | -0.343 | 0.108 | 1.007 | -0.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.26 | -0.492 | 1.224 | -0.426 | 1.176 | -0.968 | -43.23 | 3.251 | 0.981 | -1.016 | 0.538 | -0.884 | 1.238 | -0.177 | -0.187 | -0.288 | -0.063 | -0.17 | -0.194 | -0.171 | -0.184 | -0.173 | -0.186 | -0.17 | -0.181 | -0.17 | -0.189 | -0.174 | -0.183 | -0.18 | -0.195 | -0.183 | -0.195 | -0.188 | -0.201 | -0.188 | -0.195 | -0.187 | 592.711 | 22.431 | 0.33 | -0.184 | 0.215 | 0.2 | 0.415 | -0.169 | 534.157 | 498.643 | 2.279 | -0.1 | 28.59 | -1.066 | 2.878 | -0.764 | 2.356 | -3.274 | 2.735 | 5.282 | -3.133 | -0.156 | 8.348 | -3.41 | -2.352 | 8.333 | 0.906 | -1.893 | 2.025 | 10.272 | 36.931 | -0.998 | -6.316 | 0.577 | -9.105 | 1.948 | 0 | 2.402 | 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
| 0.135 | 1.717 | 1.299 | 0.092 | -0.39 | 0.4 | 1.01 | -0.027 | -0.186 | 0.81 | -0.867 | 0.55 | 0.949 | 1.226 | 9.647 | 1.538 | -4.17 | -0.909 | 5.083 | -0.725 | -1.295 | 0.133 | 3.212 | -1.39 | -1.155 | 1.112 | 2.231 | 0.224 | 0.302 | 0.023 | -1.132 | 0.676 | -0.109 | -0.159 | 0.706 | 0.167 | -0.001 | -0.194 | 0.115 | -0.093 | 0.11 | 0.546 | -0.775 | 0.061 | 0.342 | 2.796 | 0.962 | 0.056 | -1.359 | -0.094 | 1.644 | -5.962 | -2.043 | -0.203 | 3.323 | -0.043 | 0.002 | -0.055 | 1.601 | -0.198 | -0.164 | -0.395 | 9.116 | -8.068 | 9.192 | -0.752 | 0.388 | 0.454 | 0.491 | 0.275 | 0.575 | 0.46 | -1.4 | 2.364 | -3.99 | 2.723 | 1.812 | 1.179 | -0.262 | -1.45 | 8.811 | -2.908 | 1.913 | 6.176 | 4.509 | -1.974 | -0.627 | -11.858 | 5.5 | 0.838 | -1.804 | -2.012 | 0.166 | -2.089 | 1.703 | 0.302 | 0.103 | 0.091 | 1.42 |
Operating Cash Flow
| 5.439 | 3.673 | 5.067 | 3.517 | 7.372 | 7.569 | 6.508 | 5.649 | 9.151 | 5.629 | 4.338 | 5.302 | 8.785 | 7.076 | 11.061 | 4.33 | 3.212 | 3.394 | 6.22 | 4.971 | 9.003 | 3.109 | 9.77 | 1.295 | 5.135 | 5.81 | 3.261 | 5.041 | 4.3 | 4.387 | 3.597 | 6.732 | 4.158 | 4.675 | 5.365 | -0.558 | 5.314 | 1.969 | 5.294 | 1.038 | 8.19 | 2.812 | 4.995 | 3.152 | 8.797 | 5.797 | 4.604 | 2.913 | 8.502 | 3.445 | 5.868 | 1.767 | 6.765 | 4.46 | 8.719 | 1.178 | 7.208 | 9.416 | 0.946 | 4.436 | 12.541 | 0.302 | 3.487 | 3.834 | 12.533 | 0.807 | 5.573 | 13.367 | 39.787 | 1.66 | -3.259 | 3.583 | -6.158 | 4.136 | 6.74 | 4.358 | 4.677 | 2.677 | 1.58 | 0.42 | 11.745 | -1.003 | 3.932 | 9.117 | 7.101 | 0.388 | 5.321 | -9.921 | 7.955 | 2.769 | 0.327 | -0.472 | 2.419 | -0.129 | 3.018 | 1.604 | 1.123 | 1.087 | 2.413 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.411 | -0.818 | -1.175 | -1.065 | -0.595 | -1.229 | -0.926 | -1.452 | -0.365 | -0.462 | -0.403 | -0.671 | -0.161 | -0.358 | -0.053 | -0.646 | -0.447 | -0.372 | -0.589 | -0.131 | -0.275 | -0.34 | -0.371 | -0.669 | -0.505 | -0.76 | -0.428 | -0.805 | -0.415 | -0.39 | -1.033 | -1.42 | -0.686 | -0.665 | -0.73 | -2.851 | -0.603 | -0.943 | -0.687 | -0.802 | -0.315 | -0.909 | -0.354 | -0.82 | -0.704 | -0.61 | -0.931 | -1.349 | -0.273 | -1.025 | -0.944 | -0.692 | -0.645 | -0.239 | -0.476 | -0.663 | -1.131 | -0.962 | -0.853 | -0.467 | -0.607 | -1.108 | -1.618 | -0.25 | -0.507 | -0.615 | -1.559 | -0.548 | -0.666 | -0.949 | -0.284 | -0.958 | -0.53 | -0.695 | -0.855 | -0.284 | -0.54 | -0.695 | -0.921 | -1.283 | -1.22 | -0.876 | -1.205 | -0.64 | -0.774 | -0.399 | -0.252 | -0.42 | -0.383 | -1.052 | -1.161 | -0.882 | -0.697 | -1.181 | -0.878 | -0.687 | -0.286 | -0.174 | -0.211 |
Acquisitions Net
| 0 | 0 | -15.138 | -0.217 | 0 | 0 | 0 | 0 | 0 | 0 | -52.627 | -42.197 | -10.751 | 42.365 | 64.746 | -18.747 | -108.618 | 10.487 | 4.926 | -15.315 | -32.212 | -16.373 | 10.904 | 11.655 | -59.142 | -1.375 | -14.26 | -29.086 | -35.584 | -2.258 | -21.424 | -69.684 | -49.242 | -19.944 | -14.32 | -5.281 | -13.634 | 18.206 | -11.696 | -6.401 | -8.695 | -0.856 | 0.347 | -5.435 | -35.021 | 5.491 | -6.432 | -11.488 | -13.518 | 8.794 | -1.095 | -4.236 | -10.468 | 1.94 | -14.316 | -2.761 | -10.228 | -4.442 | -6.301 | -1.607 | -4.149 | 9.913 | -52.165 | 0 | 0.015 | -9.48 | 0.662 | 0 | 0 | 0 | -2.713 | 0 | 0 | 0 | 0 | 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 | -0.003 | -4.7 | -0.102 | 0 | -6.778 | -6.469 | -65.157 | -48.139 | -91.4 | -22.223 | -72.666 | -116.097 | -51.693 | -3.366 | -8.326 | -6.233 | -11.162 | -5.412 | -25.776 | -2.682 | -6.43 | -4.844 | -5.027 | -4.149 | -21.842 | -23.039 | -19.042 | -14.145 | -50.284 | -34.892 | -18.4 | -23.616 | -2.606 | -53.921 | -58.666 | -24.919 | -48.215 | -10.915 | -54.885 | -12.647 | -49.115 | -33.177 | -31.188 | -16.72 | -50.42 | -68.992 | -25.208 | -22.541 | -90.294 | -36.678 | -53.675 | -33.222 | -45.442 | -48.244 | -68.435 | -3.327 | -36.922 | -32.576 | -38.602 | -31.108 | -38.231 | -29.03 | -15.732 | -21.858 | -29.548 | -44.846 | -5.523 | -47.723 | -34.023 | -28.201 | -19.366 | -21.512 | -45.433 | -15.451 | -9.897 | -16.626 | -15.593 | 0 | 14.076 | -34.403 | -29.259 | -13.646 | -36.016 | -21.228 | -25.435 | -14.507 | -10.051 | -26.608 | -42.531 | 1.239 | -32.395 | -14.835 | -2.488 | -12.823 | -28.864 | -19.865 | -1.08 | -11.888 |
Sales Maturities Of Investments
| 12.303 | 7.379 | 12.344 | 6.517 | 30.142 | 26.235 | 12.912 | 18.211 | 24.265 | 13.568 | 21.269 | 24.405 | 35.227 | 19.388 | 26.831 | 24.986 | 34.353 | 39.529 | 20.373 | 51.714 | 31.472 | 11.824 | 15.376 | 25.02 | 28.884 | 14.262 | 19.265 | 33.331 | 38.435 | 19.413 | 25.735 | 53.398 | 74.357 | 19.452 | 19.01 | 30.145 | 27.781 | 14.419 | 20.661 | 28.535 | 21.258 | 11.096 | 16.061 | 29.756 | 25.677 | 30.96 | 30.514 | 37.112 | 18.133 | 44.03 | 26.035 | 18.318 | 18.202 | 15.597 | 13.567 | 34.782 | 16.873 | 20.051 | 20.801 | 11.505 | 57.368 | 40.906 | 15.041 | 11.768 | 20.01 | 9.48 | 15.401 | 4.93 | 15.047 | 19.619 | 21.395 | 7.528 | 20.049 | 8.605 | 3.373 | 5.236 | 21.033 | 2.843 | 0 | 13.925 | 20.048 | 24.804 | 19.154 | 11.87 | -5.613 | 24.985 | 59.709 | 11.723 | -17.128 | 37.005 | 37.8 | -14.078 | 4.841 | 13.375 | 9.02 | 7.514 | 9.4 | 3.239 | 7.197 |
Other Investing Activites
| -16.637 | 0.095 | 0.148 | 0.142 | -63.692 | -6.426 | -27.994 | -0.391 | 0.043 | 85.436 | 0.806 | -4.11 | 0.111 | 0.751 | 0.345 | 0.182 | 0.135 | 1.509 | 0.057 | 0.33 | 0.128 | 0.191 | -1.148 | 0.009 | 0.122 | 0.07 | 0.066 | 0.105 | 0.027 | 0.071 | 0.487 | 0.06 | 1.058 | 0.234 | 0.218 | 0.506 | 0.497 | -0.198 | 0.293 | 0.342 | 0.573 | 0.567 | 0.334 | 0.305 | -0.73 | 1.317 | 0.148 | 0.799 | 0.319 | 0.328 | 0.416 | 0.766 | 4.872 | -4.013 | 0.727 | 0.389 | 0.644 | 0.997 | 0.711 | 0.951 | 2.007 | 0.487 | 44.5 | -11.36 | -0.749 | 3.395 | -4.702 | -19.753 | 6.799 | -6.799 | 0.4 | -17.006 | -17.927 | 17.028 | -4.067 | -15.299 | -20.637 | 9.857 | -12.243 | -10.787 | 11.015 | -9.988 | -1.341 | 0.785 | 5.27 | -5.035 | -52.47 | 0.506 | 10.545 | -10.726 | -32.02 | 24.885 | -0.555 | 0.555 | 0 | 0 | 3.437 | -3.437 | -2.031 |
Investing Cash Flow
| -4.745 | -10.128 | -8.521 | 5.275 | -34.145 | 11.802 | -22.477 | -13.097 | -77.823 | 7.142 | -53.178 | -95.239 | -91.671 | 10.453 | 88.503 | -2.551 | -80.81 | 39.991 | 19.355 | 10.822 | -3.569 | -11.128 | 19.917 | 30.988 | -34.79 | -9.645 | -18.396 | -15.497 | -11.682 | -33.448 | -31.127 | -36.046 | 1.871 | -3.529 | -49.743 | -36.147 | -10.878 | -16.731 | -2.344 | -33.211 | 0.174 | -39.217 | -16.789 | -7.382 | -27.498 | -13.262 | -45.693 | -0.134 | -17.88 | -38.167 | -12.266 | -39.519 | -21.261 | -32.157 | -48.742 | -36.688 | 2.831 | -21.278 | -18.218 | -28.22 | 23.511 | 11.967 | -23.272 | -15.574 | -23.114 | -26.768 | -35.044 | -20.894 | -26.543 | -22.152 | -9.403 | -12.796 | -19.92 | -20.495 | -17 | -20.244 | -16.77 | -3.588 | -13.164 | 2.006 | -4.56 | -15.319 | 2.962 | -24.001 | -22.345 | -5.884 | -7.52 | 1.758 | -33.574 | -17.304 | 5.858 | -22.47 | -11.246 | 10.261 | -4.681 | -22.037 | -7.314 | -1.452 | -6.933 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 46.196 | -40 | -30.529 | 10 | 0 | -25.776 | 0 | -10 | -1.191 | -10 | -40 | -10.008 | 25.894 | 0 | -87.245 | 0 | -27.172 | -12.828 | 7.913 | -43.076 | 8.778 | -28.615 | 0 | -2.72 | 59.383 | -41.765 | -22.149 | 6.087 | 33.565 | -10.319 | 12.285 | 6.813 | 0 | -1.836 | 12.122 | -9.989 | 24.278 | -6.388 | -0.729 | 10.981 | 6.921 | -6.79 | 13.325 | 3.541 | 30.05 | -8.591 | 14.421 | -7.552 | 19.639 | -1.61 | -0.73 | 20.45 | 13.254 | -11.574 | -3.847 | 15.048 | -1.82 | -7.338 | 9.988 | 4.615 | -24.616 | -18.947 | 64.414 | -0.397 | 35.417 | 23.582 | 0 | 0 | 0 | 2.933 | 0 | 0 | 0 | -7.923 | 0 | 0 | 5.474 | -2.312 | 0 | 0 | -9.088 | 7.108 | -17.738 | 11.375 | 2.001 | -2.503 | -0.731 | 0 | 0 | -6.711 | 0.002 | 0.043 | 0 | 0 | -2.562 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0.393 | 0.447 | 0.409 | 0.362 | 0.384 | 0.462 | 0.418 | 0.437 | 0.468 | 0.439 | 0.397 | 0.39 | 0.419 | 0.387 | 0.911 | 0.931 | 1.013 | 1.33 | 1.204 | 1.236 | 1.003 | 1.433 | 1.771 | 1.821 | 1.656 | 1.616 | 1.178 | 1.235 | 1.994 | 1.77 | 1.34 | 1.194 | 1.417 | 1.072 | 1.891 | 1.118 | 1.247 | 0.945 | 1.382 | 1.067 | 0.928 | 0.85 | 0.864 | 0.854 | 0.998 | 0.902 | 0.254 | 0.703 | 0.713 | 0.609 | 0.665 | 0.545 | 0.546 | 0.546 | 0.589 | 0.538 | 0.54 | 0.541 | 1.041 | 0 | 0.655 | 0.334 | 0.866 | 0.456 | 0.511 | 0.645 | 1.187 | 0.48 | 0.468 | 0.522 | 1.147 | 0.444 | 0.42 | 0.448 | 1.512 | 0.382 | 0.37 | 0.42 | 0.907 | 0.36 | 0.357 | 0.377 | 0.862 | 0.533 | 0.3 | 0.313 | 0.742 | 0.272 | 0.255 | 0.314 | 0.255 | 0.222 | 0.41 | 0.084 | 0.069 | 0.165 | 0.103 | 0.155 | 0.146 |
Common Stock Repurchased
| -0.943 | -1.16 | -0.8 | -0.854 | -1.94 | -1.445 | -0.9 | -0.489 | -0.588 | -0.336 | -11.377 | -1.113 | -1.112 | -1.343 | -1.423 | -0.706 | -0.347 | -1.818 | -2.096 | -0.883 | -1.337 | -0.818 | -0.906 | -5.059 | -0.722 | -0.721 | -1.269 | -1.513 | -1.527 | -1.292 | -1.795 | -1.402 | -0.73 | -0.896 | -1.091 | -1.998 | -0.949 | -0.92 | -0.65 | -0.989 | -0.795 | -1.019 | -0.658 | -0.82 | -0.71 | -0.57 | 0.015 | -0.661 | -0.65 | -0.57 | -0.452 | -0.606 | -0.349 | -0.526 | -0.448 | -0.943 | -0.604 | -0.539 | -0.562 | -0.704 | -1.077 | -0.48 | -0.249 | -0.182 | -1.533 | -4.725 | -0.08 | -0.823 | -0.428 | -0.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.192 | 0 | 0 | -0.05 | -0.018 | -0.059 | -0.002 | 0 | 0 | 0 | -0.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -1.991 | -2.095 | -2.054 | -2.055 | -2.041 | -2.066 | -2.071 | -2.004 | -1.976 | -2.031 | -1.998 | -2.094 | -2.145 | -2.13 | -2.138 | -2.137 | -2.127 | -2.122 | -2.133 | -2.056 | -2.05 | -2.043 | -2.043 | -2.03 | -2.055 | -2.041 | -2.04 | -2.03 | -1.967 | -1.953 | -1.948 | -1.953 | -1.872 | -1.872 | -1.857 | -1.859 | -1.782 | -1.775 | -1.752 | -1.697 | -1.698 | -1.696 | -1.618 | -1.614 | -1.615 | -1.609 | -1.521 | -1.519 | -1.519 | -1.515 | -1.439 | -1.45 | -1.447 | -1.434 | -1.357 | -1.352 | -1.358 | -1.354 | -2.397 | -0.975 | -0.98 | -0.904 | -2.167 | -0.898 | -0.91 | -0.9 | -2.028 | -0.758 | -0.759 | -0.759 | -1.957 | -0.605 | -0.603 | -0.61 | -1.632 | -0.542 | -0.54 | -0.54 | -1.461 | -0.535 | -0.533 | -0.541 | -1.445 | -0.48 | -0.478 | -0.478 | -1.294 | -0.43 | -0.427 | -0.434 | -1.164 | -0.388 | -0.388 | -0.387 | -1.044 | -0.613 | -0.268 | -0.273 | -0.229 |
Other Financing Activities
| -46.008 | 40.809 | -45.779 | 69.754 | -38.473 | 69.253 | -41.466 | 36.399 | -7.21 | 55.013 | 0.666 | 61.055 | -13.548 | 60.484 | 71.222 | 56.498 | 118.864 | 8.232 | -4.222 | 27.355 | 3.455 | -14.73 | -3.59 | 2.044 | -23.106 | 32.61 | 49.196 | 5.91 | -20.909 | 36.021 | 19.207 | 18.963 | -5.937 | 8.944 | 36.56 | 37.534 | -8.186 | 24.171 | -7.406 | 20.962 | -5.007 | 22.169 | 19.835 | 2.507 | -8.336 | 12.093 | 28.176 | 10.663 | -10.298 | 30.962 | 15.723 | 18.242 | 0.952 | 45.908 | 16.273 | 36.253 | 5.277 | 16.884 | 10.573 | 19.246 | -7.281 | 4.484 | -43.356 | 9.662 | -23.339 | 9.141 | 32.448 | 2.313 | -9.814 | 14.201 | 19.138 | 4.899 | 25.81 | 24.238 | 16.093 | 20.153 | 11.27 | -0.893 | 14.853 | -13.114 | 5.04 | 4.299 | 13.174 | -5.653 | 2.977 | 2.878 | 15.827 | 10.643 | 5.878 | 26.206 | 17.723 | 1.713 | 20.507 | 4.625 | 14.866 | 16.621 | 4.757 | -1.608 | -6.105 |
Financing Cash Flow
| -2.353 | -1.999 | -78.753 | 77.207 | -42.07 | 40.428 | -44.019 | 24.343 | -10.497 | 43.085 | -52.312 | 48.23 | 9.508 | 57.398 | -18.673 | 54.586 | 90.231 | -7.206 | 0.666 | -17.424 | 9.849 | -44.773 | -4.768 | -5.944 | 35.156 | -10.301 | 24.916 | 9.689 | 11.156 | 24.227 | 29.089 | 23.615 | -7.122 | 5.412 | 47.625 | 24.806 | 14.608 | 16.033 | -9.155 | 30.324 | 0.349 | 13.514 | 31.748 | 4.468 | 20.387 | 2.225 | 41.345 | 1.634 | 7.885 | 27.876 | 13.767 | 37.181 | 12.956 | 32.92 | 11.21 | 49.544 | 2.035 | 8.194 | 18.643 | 22.631 | -33.299 | -15.513 | 19.508 | 8.641 | 10.146 | 27.743 | 31.527 | 1.212 | -11.166 | 16.897 | 18.328 | 4.738 | 25.627 | 16.153 | 15.973 | 19.993 | 16.574 | -3.325 | 14.299 | -13.289 | -4.416 | 11.243 | -5.147 | 5.725 | 4.782 | 0.151 | 14.542 | 10.485 | 5.089 | 19.375 | 16.286 | 1.59 | 20.291 | 4.322 | 11.329 | 16.173 | 4.592 | -1.726 | -6.188 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -93.795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.776 | 0 | 0 | 0 | -0.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.099 | 0 | 0 | 0 |
Net Change In Cash
| -1.659 | -8.454 | -82.207 | 85.999 | -68.843 | 59.799 | -59.988 | 16.895 | -79.169 | 55.856 | -101.152 | -41.707 | -73.378 | 74.927 | 80.891 | 56.365 | 12.633 | 36.179 | 26.241 | -1.631 | 15.283 | -52.792 | 24.919 | 26.339 | 5.501 | -14.136 | 9.781 | -0.767 | 3.774 | -4.834 | 1.559 | -5.699 | -1.093 | 6.558 | 3.247 | -11.319 | 9.044 | 1.271 | -6.205 | -1.849 | 8.713 | -22.891 | 19.954 | 0.238 | 1.686 | -5.24 | 0.256 | 4.413 | -1.493 | -6.846 | 7.369 | -0.571 | -1.54 | 5.223 | -27.037 | 14.034 | 12.074 | -3.668 | 0.796 | -1.153 | 2.753 | -3.244 | -0.277 | -3.099 | -0.435 | 1.782 | 2.056 | -6.315 | 2.078 | -3.595 | 5.666 | -4.475 | -0.451 | -0.206 | 5.713 | 4.107 | 4.481 | -4.236 | 2.715 | -10.863 | 2.769 | -5.079 | 1.747 | -9.159 | -10.462 | -5.345 | 12.343 | 2.322 | -20.53 | 4.84 | 22.471 | -21.352 | 11.464 | 14.454 | 9.666 | 4.839 | -1.599 | -2.091 | -10.708 |
Cash At End Of Period
| 23.559 | 25.218 | 33.672 | 115.879 | 29.88 | 98.723 | 38.924 | 98.912 | 82.017 | 161.186 | 105.33 | 206.482 | 248.189 | 321.567 | 246.64 | 165.749 | 109.384 | 96.751 | 60.572 | 34.331 | 35.962 | 20.679 | 73.471 | 48.552 | 22.213 | 16.712 | 30.848 | 21.067 | 21.834 | 18.06 | 22.894 | 21.335 | 27.034 | 28.127 | 21.569 | 18.322 | 29.641 | 20.597 | 19.326 | 25.531 | 27.38 | 18.667 | 41.558 | 21.604 | 21.366 | 19.68 | 24.92 | 24.664 | 20.251 | 21.744 | 28.59 | 21.221 | 21.792 | 23.332 | 18.109 | 45.146 | 31.112 | 19.038 | 22.706 | 21.91 | 23.063 | 20.31 | 23.554 | 23.831 | 26.93 | 27.365 | 25.583 | 23.527 | 29.842 | 27.764 | 31.359 | 25.693 | 30.168 | 30.619 | 30.825 | 25.112 | 21.005 | 16.524 | 20.76 | 18.045 | 28.908 | 26.139 | 31.218 | 29.471 | 38.63 | 49.092 | 54.437 | 42.094 | 39.772 | 60.302 | 55.462 | 32.991 | 54.343 | 42.879 | 28.425 | 18.759 | 13.92 | 15.519 | 19.789 |