Northrim BanCorp, Inc.
NASDAQ:NRIM
64.07 (USD) • At close November 4, 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 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 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 8.825 | 9.02 | 8.199 | 6.613 | 8.374 | 5.577 | 4.83 | 8.595 | 10.125 | 4.795 | 7.226 | 8.114 | 8.877 | 8.345 | 12.181 | 10.1 | 11.855 | 9.9 | 1.033 | 4.58 | 7.538 | 4.261 | 4.312 | 4.848 | 5.264 | 5.83 | 4.062 | 0.214 | 5.601 | 3.741 | 3.922 | 3.695 | 3.283 | 4.506 | 3.506 | 4.227 | 5.531 | 4.943 | 3.633 | 6.804 | 3.897 | 4.463 | 2.703 | 2.579 | 3.464 | 3.605 | 2.764 | 3.28 | 4.204 | 3.286 | 2.688 | 3.356 | 2.612 | 3.315 | 2.544 | 1.949 | 3.34 | 2.25 | 1.926 | 2.042 | 2.051 | 1.986 | 2.036 | 0.946 | 1.55 | 1.439 | 2.148 | 2.161 | 3.626 | 3.142 | 2.729 | 3.689 | 3.451 | 2.939 | 2.895 | 3.092 | 2.842 | 2.656 | 2.58 | 2.868 | 2.697 | 2.763 | 2.372 | 2.646 | 2.72 | 2.635 | 2.544 | 2.34 | 2.227 | 1.985 | 1.99 | 1.521 | 1.721 | 1.513 | 1.397 | 1.202 | 1.356 | 1.43 | 1 | 1 | 1 | 0.9 | 1 | 0.8 | 0.5 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0 | 0 | -0.3 | -0.5 | -0.5 |
Depreciation & Amortization
| 0.769 | 1.067 | 1.185 | 1.158 | 1.147 | 1.079 | 1.08 | 1.067 | 1.077 | 1.087 | 1.097 | 1.106 | 1.144 | 1.142 | 1.082 | 1.105 | 1.077 | 1.068 | 1.049 | 1.036 | 1.059 | 0.976 | 0.994 | 1.037 | 0.993 | 0.197 | 1.037 | 1.337 | 0.825 | 0.778 | 0.702 | 0.702 | 0.697 | 0.67 | 0.662 | 0.677 | 0.667 | 0.676 | 0.681 | 0.629 | 0.582 | 0.606 | 0.517 | 0.553 | 0.544 | 0.554 | 0.55 | 0.535 | 0.524 | 0.532 | 0.516 | 0.539 | 0.554 | 0.554 | 0.557 | 0.536 | 0.518 | 0.505 | 0.501 | 0.516 | 0.529 | 0.534 | 0.539 | 0.542 | 0.621 | 0.456 | 0.288 | 0.356 | 0.433 | 0.045 | 0.366 | 0.412 | 0.419 | 0.441 | 0.547 | 0.546 | 0.552 | 0.519 | 0.539 | 0.837 | 0.495 | 0.385 | 0.502 | 0.558 | 0.573 | 0.631 | 0.543 | 0.593 | 0.52 | 0.531 | 0.452 | 0.511 | 0.245 | 0.402 | 0.567 | 0.658 | 0.799 | 0.456 | 0.7 | 0.4 | 0.4 | 0.1 | 0.3 | 0.3 | 0.2 | 0.6 | 0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.4 | 0 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | -0.1 | 0.2 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0.58 | -1.393 | -0.804 | 0 | 2.11 | 0 | 0 | 0 | -1.885 | -0.105 | -0.189 | 0.881 | 1.032 | 0.085 | 0.499 | -1.061 | -0.047 | 0.023 | 0.37 | 0.365 | 0.176 | -3.449 | -3.845 | -0.26 | 3.387 | 0.041 | 0.178 | 0.398 | -0.074 | -0.699 | -0.571 | 1.019 | 0.462 | 0.371 | -0.828 | 0.143 | 0.192 | -0.644 | -1.014 | 0.155 | 1.521 | -0.262 | -0.414 | 0.37 | 0.892 | 0.229 | -0.401 | 0.161 | 0.352 | -0.915 | 0.109 | -0.505 | 3.723 | -0.102 | 0.386 | 1.77 | -0.275 | -0.477 | -0.12 | -0.624 | -0.53 | -1.058 | -1.86 | -0.19 | 0.275 | 0.187 | -0.631 | -0.224 | -0.589 | -0.334 | -0.508 | -0.395 | 0.256 | -0.491 | -0.081 | -0.505 | -0.016 | -0.198 | -0.904 | -0.142 | -0.392 | -0.928 | -0.169 | -0.249 | -0.757 | -0.156 | 0.391 | -0.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.265 | 0.219 | 0.208 | 0.318 | 0.254 | 0.225 | 0.14 | 0.174 | 0.191 | 0.19 | 0.187 | 0.332 | 0.232 | 0.229 | 0.28 | 0.226 | 0.237 | 0.238 | 0.242 | 0.288 | 0.193 | 0.155 | 0.196 | 0.245 | 0.159 | 0.159 | 0.253 | 0.23 | 0.156 | 0.151 | 0.128 | 0.247 | 0.154 | 0.216 | 0.161 | 0.251 | 0.12 | 0.119 | 0.118 | 0.106 | 0.065 | 0.082 | 0.107 | 0.115 | 0.164 | 0.115 | 0.112 | 0.115 | 0.114 | 0.112 | 0.113 | 0.138 | 0.118 | 0.129 | 0.134 | 0.079 | 0.129 | 0.129 | 0.129 | 0.203 | 0.146 | 0.15 | 0.149 | 0 | 0 | 0 | 0.154 | 0 | 0 | 0 | 0.138 | 0 | 0 | 0 | 0.122 | 0 | 0 | 0 | 0 | 0 | -0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.995 | -5.811 | -2.184 | 9.743 | 4.289 | 1.913 | -6.437 | 0.383 | 2.308 | 3.096 | -7.053 | 1.008 | 1.192 | 6.132 | -4.155 | 0.827 | 0.58 | -4.849 | -2.706 | 2.245 | 9.335 | -1.865 | -0.604 | -2.19 | 7.292 | -10.879 | -2.4 | 4.695 | 0.588 | -4.336 | -0.171 | -0.391 | 2.64 | -0.758 | -8.954 | -3.575 | 4.201 | 1.245 | -7.65 | -0.815 | 2.287 | 2.643 | -6.605 | 0.52 | 0.205 | 0.173 | -2.061 | 1.536 | 0.784 | -0.376 | -0.846 | 0.945 | 1.952 | -0.837 | 1.135 | -0.283 | 2.148 | 1.49 | -0.88 | -6.275 | -0.236 | -1.947 | 0.97 | 1.581 | -0.508 | 0.807 | -0.223 | -0.224 | -1.779 | -0.259 | -0.069 | -1.385 | -0.309 | -1.326 | 1.427 | -1.063 | 0.23 | -1.534 | 1.592 | -1.37 | -0.3 | -0.906 | -0.302 | 1.672 | -0.805 | -1.248 | 0.596 | 1.447 | 0.058 | -3.31 | 0.647 | 0.13 | -0.545 | 1.212 | -0.039 | 0.079 | 8.695 | 1.909 | -11.9 | -0.5 | 2 | -1.9 | 0.2 | -0.5 | -0.4 | -0.7 | 0.4 | -0.5 | 0.2 | 0 | 0.2 | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | -0.6 | 0.1 | 0.2 | -0.2 | 0 | 0 | 0.1 | -0.1 | -0.1 | -0.1 | -0.1 |
Accounts Receivables
| 1.092 | 0.211 | -1.303 | 1.244 | -2.67 | 0.346 | -0.941 | -1.442 | -0.378 | -0.952 | -0.319 | 0.7 | 0.301 | 0.396 | -0.264 | 0.045 | 0.365 | -3.382 | -0.495 | 0.286 | -0.006 | 0.218 | -0.193 | -0.03 | -0.298 | 0.279 | -0.383 | -0.255 | -0.367 | 0.244 | -0.273 | -0.06 | -0.116 | 0.322 | -0.26 | -0.144 | -0.077 | 0.385 | -0.411 | 0.11 | -0.347 | -0.202 | -0.205 | 0.033 | -0.033 | 0.241 | -0.352 | 0.214 | -0.031 | 0.356 | -0.259 | 0.132 | -0.285 | 0.439 | 0.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.903 | -6.022 | -0.881 | 8.499 | 6.959 | 1.567 | -5.496 | 1.825 | 2.686 | 4.048 | -6.734 | 0.308 | 0.891 | 5.736 | -3.891 | 0.782 | 0.215 | -1.467 | -2.211 | 1.959 | 9.341 | -2.083 | -0.411 | -2.16 | 7.59 | -11.158 | -2.017 | 4.95 | 0.955 | -4.58 | 0.102 | -0.331 | 2.756 | -1.08 | -8.694 | -3.431 | 4.278 | 0.86 | -7.239 | -0.925 | 2.634 | 2.845 | -6.4 | 0.487 | 0.238 | -0.068 | -1.709 | 1.322 | 0.815 | -0.732 | -0.587 | 0.813 | 2.237 | -1.276 | 0.918 | -0.283 | 2.148 | 1.49 | -0.88 | -6.275 | -0.236 | -1.947 | 0.97 | 1.581 | -0.508 | 0.807 | -0.223 | -0.224 | -1.779 | -0.259 | -0.069 | -1.385 | -0.309 | -1.326 | 1.427 | -1.063 | 0.23 | -1.534 | 1.592 | -1.37 | -0.3 | -0.906 | -0.302 | 1.672 | -0.805 | -1.248 | 0.596 | 1.447 | 0.058 | -3.31 | 0.647 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non Cash Items
| -72.007 | 1.467 | 1.469 | -7.381 | -1.263 | -34.858 | 4.736 | 24.953 | 11.831 | -13.704 | 18.388 | 28.017 | -4.493 | 8.208 | 34.314 | -22.725 | 5.727 | -36.495 | -15.498 | 13.418 | -22.734 | -30.67 | 3.755 | 23.246 | 1.04 | -9.682 | 2.017 | 13.875 | -7.793 | -25.393 | 16.03 | 33.616 | -15.385 | -20.765 | 11.946 | 16.269 | 7.543 | -11.574 | -17.731 | 5.175 | 2.651 | -0.541 | -3.567 | 2.916 | 1.491 | -1.42 | 0.49 | 24.885 | -15.894 | -10.394 | 15.954 | -27.901 | 0.574 | -0.408 | 5.924 | 16.815 | -12.971 | -6.927 | 1.158 | 1.96 | 5.266 | 3.844 | -2.985 | 3.118 | 2.602 | 3.194 | 1.378 | 2.744 | 0.938 | 1.804 | 0.536 | 0.865 | 0.624 | 1.136 | 0.398 | 0.302 | 0.167 | 0.553 | 0.262 | 0.01 | 0.499 | 0.939 | 0.381 | 0.542 | 0.539 | 0.15 | 0.154 | 0.99 | 1.15 | 0.859 | 0.516 | 0.199 | 0.963 | 0.345 | 0.093 | -0.127 | -1.108 | 0.293 | 1.6 | -0.2 | 0.1 | 0.4 | 0.1 | 0.3 | 0.2 | 0.7 | -0.6 | 0.4 | 0.1 | -0.1 | 0 | -0.2 | 0.1 | 0.2 | 0.2 | -0.2 | 0.4 | 0.8 | -0.3 | 0 | 0.1 | 0.1 | 0 | 0.2 | 0.2 | 0.4 | 0.1 |
Operating Cash Flow
| -54.153 | 3.609 | 6.299 | 11.031 | 11.408 | -26.868 | 4.349 | 37.282 | 25.532 | -4.536 | 19.845 | 36.692 | 6.847 | 23.867 | 44.583 | -9.435 | 19.561 | -29.639 | -16.941 | 21.52 | -4.586 | -26.773 | 9.018 | 27.362 | 11.299 | -18.22 | 4.709 | 23.738 | -0.582 | -24.881 | 21.009 | 37.795 | -9.31 | -16.702 | 8.34 | 18.311 | 18.433 | -5.419 | -20.806 | 12.091 | 8.838 | 6.239 | -6.69 | 8.204 | 5.606 | 2.613 | 2.225 | 31.243 | -10.039 | -7.241 | 18.586 | -22.571 | 4.895 | 2.862 | 9.789 | 22.819 | -6.938 | -2.167 | 4.604 | -1.829 | 7.279 | 4.447 | 0.085 | 5.617 | 3.138 | 3.954 | 3.555 | 5.159 | 3.448 | 4.101 | 3.476 | 2.8 | 4.043 | 2.682 | 4.994 | 3.133 | 3.3 | 2.113 | 4.459 | 2.329 | 3.147 | 2.277 | 2.66 | 4.996 | 1.944 | 1.95 | 3.5 | 4.61 | 3.735 | 0.453 | 2.808 | 2.361 | 2.384 | 3.472 | 2.018 | 1.812 | 9.742 | 4.088 | -8.6 | 0.7 | 3.5 | -0.5 | 1.6 | 0.9 | 0.5 | 1.2 | 0.4 | 0.5 | 1 | 0.4 | 0.7 | 0.3 | 0.5 | 0.6 | 0.5 | 0.5 | 0.2 | 1.4 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0 | 0 | -0.2 | -0.5 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 1.934 | -0.894 | -1.04 | -0.683 | -2.215 | -2.197 | -1.221 | -1.705 | -0.601 | -0.491 | -1.05 | -0.451 | -0.249 | -0.941 | -0.867 | -0.617 | -0.384 | -0.632 | -1.632 | -0.968 | -0.268 | -1.05 | -0.753 | -1.748 | -1.26 | -0.868 | -0.152 | -4.346 | -0.774 | -1.153 | -0.962 | -0.864 | -1.06 | -0.653 | -0.716 | -1.377 | -2.04 | -2.053 | -1.368 | -1.178 | -1.69 | -1.62 | -0.794 | -0.587 | -0.437 | -0.738 | -0.447 | -0.351 | -0.613 | -0.343 | -0.282 | -0.093 | 0.023 | -0.4 | -0.227 | -0.998 | -1.251 | -0.226 | -0.079 | 1.435 | -0.446 | -0.657 | -0.817 | -0.056 | -13.491 | -0.775 | -1.28 | -1.802 | -1.388 | -0.405 | -0.266 | -1.281 | -0.546 | -1.261 | -0.299 | -0.166 | -0.136 | -0.631 | -0.331 | -0.142 | -0.024 | 0 | -0.51 | -0.258 | -0.066 | -0.492 | -1.03 | -4.39 | -0.254 | -0.85 | -0.251 | -0.594 | -0.456 | -0.041 | -0.062 | -0.322 | 0 | -0.545 | -2.6 | -0.1 | -0.2 | -0.1 | 0 | 0 | -0.9 | -2.1 | 0 | -0.3 | -0.3 | -0.1 | -0.1 | -0.1 | -0.2 | -0.4 | -0.1 | -0.4 | 0 | -0.1 | -0.1 | 0 | -0.1 | 0 | 0 | -3.8 | -0.3 | -0.7 | -0.9 |
Acquisitions Net
| 0 | 0 | 0 | -27.413 | 0 | -123.383 | 0 | 0 | 0 | 0 | 0 | 38.871 | 39.931 | 61.158 | -111.155 | 50.661 | -58.541 | -362.254 | -38.647 | -7.681 | -20.535 | -33.534 | 2.15 | -3.58 | -14.401 | -0.564 | -13.821 | 21.977 | 0 | -30.615 | 14.054 | 17.697 | -29.578 | 4.483 | 9.959 | -7.568 | 0.238 | -10.624 | -36.254 | -6.149 | 0.293 | -18.459 | 5.823 | -16.103 | -35.757 | 3.009 | -17.398 | -43.937 | -3.618 | 0 | 0 | -51.683 | 3.747 | 26.364 | 18.094 | -4.725 | 15.94 | 0.027 | 0.073 | 0 | 0.023 | 0 | 0.037 | 0.056 | 13.491 | 0.775 | 1.28 | 1.802 | 1.388 | 0.405 | 0.266 | 1.281 | 0.546 | 1.261 | 0.299 | 0.166 | 0.136 | 0.631 | 0.331 | 0.142 | 0.024 | 0 | 0.51 | 0.258 | 0.066 | 0.492 | 1.03 | 4.39 | 0.254 | 0.85 | 0.251 | 0.594 | 0.456 | 0.041 | 0.062 | 0.322 | 0 | 0.545 | 2.6 | 0.1 | 0.2 | 0.1 | 0 | 0 | 0.9 | 2.1 | 0 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.1 | 0.4 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 3.8 | 0.3 | 0 | 0 |
Purchases Of Investments
| -9.54 | -11.941 | 0 | -22.003 | 0 | -0.324 | -6 | -28.406 | -68.556 | -143.501 | -82.889 | -61.485 | -85.048 | -69.736 | -114.725 | -81.363 | -38.5 | -12.168 | -39.944 | -68.2 | -48.531 | -4.997 | -10.376 | -41.563 | -22.839 | -16.729 | -10 | -68.056 | 0 | -5 | -11.283 | -55.295 | -58.427 | -14.992 | -16.993 | -102.435 | -48.677 | -42.404 | -16.792 | -108.929 | -63.08 | -53.809 | -39.125 | -46.177 | -16.482 | -37.246 | -40.951 | -36.44 | -33.888 | -34.002 | -7.101 | -70.205 | -54.41 | -26.993 | -31.839 | -67.375 | -74.262 | -68.909 | -26.545 | -70.683 | -53.612 | -13.609 | -21.718 | -67.802 | -22.544 | -30.452 | -14.44 | -85.112 | -30.5 | -5.925 | -14.856 | -25.839 | -16.814 | 0.001 | -8.896 | -0.001 | -0.276 | -0.001 | -11.127 | -8.003 | -10.005 | 0.014 | -10.347 | -15.816 | -8.754 | -20.127 | -8.359 | -21.92 | -36.521 | -14.71 | -23.089 | -22.959 | -34.377 | -26.79 | -0.039 | -1.998 | -2.09 | -6.016 | -24.6 | -8 | -36.8 | -17.1 | -4.2 | -9.3 | -12 | 45.5 | -57.7 | -2.9 | -3 | -25.9 | -15.9 | -8.8 | -19.3 | -3.4 | -2.1 | -14.2 | -3.6 | -2.2 | -1 | -4.1 | 0 | 0 | 0 | 0.1 | -4.1 | 0 | -2.5 |
Sales Maturities Of Investments
| 56.421 | 23.172 | 46.032 | 47.02 | 20.188 | 2.055 | 13.285 | 6.905 | 2 | 5 | 0 | 10.34 | 43.487 | 36.18 | 46.442 | 38.878 | 25.092 | 80.583 | 45.371 | 49.652 | 41.33 | 30.752 | 8.977 | 33.024 | 22.502 | 49.513 | 18.388 | 25.685 | 26.998 | 31.969 | 18.898 | 22.809 | 48.529 | 21.219 | 13.064 | 43.852 | 41.859 | 71.216 | 44.701 | 64.186 | 33.154 | 84.343 | 55.742 | 36.418 | 0.983 | 34.805 | 23.528 | 16.311 | 35.83 | 58.424 | 22.11 | 46.222 | 27.4 | 25.933 | 64.046 | 58.975 | 40.423 | 61.331 | 40.767 | 25.878 | 38.229 | 16.928 | 44.251 | 33.314 | 37.832 | 23.863 | 50.72 | 38.197 | 19.981 | 10.434 | 31.584 | 1.555 | 0.096 | 5.006 | 0.016 | 5.007 | 1.579 | 0.015 | 10.476 | 11.045 | 5.773 | 4.764 | 17.197 | 4.831 | 16.866 | 18.719 | 19.769 | 21.939 | 33.027 | 13.452 | 25.75 | 24.532 | 30.287 | 6.522 | 0.024 | 3.993 | 1.769 | 1.181 | 25.7 | 5.1 | 35.1 | 12.1 | 5 | 11.5 | 7.5 | -42 | 60.3 | 1.6 | 7.5 | 22.4 | 23.1 | 12.3 | 10 | 13.4 | 7.5 | 31.7 | -13.5 | 13 | 4.9 | 0.1 | 1.6 | 1 | 1.5 | 1.5 | 1 | 0 | 0 |
Other Investing Activites
| -73.951 | 11.12 | -0.856 | -2.264 | -73.367 | -2.782 | -34.762 | -107.052 | 10.61 | -34.004 | 38.115 | 13.61 | -6.065 | 0.035 | 1.579 | 0.267 | -1.694 | 13.138 | -0.439 | -10.208 | -0.475 | 8.379 | -5.584 | -0.409 | 7.958 | -0.695 | 2.89 | -3.583 | 13.649 | -3.693 | 6.613 | -4.858 | -1.898 | -1.908 | 1.983 | 1.211 | 0.34 | 4.512 | 0.324 | -0.573 | 3.074 | -7.401 | 7.534 | -1.021 | 13.436 | -7.297 | 0.473 | 5.29 | 7.291 | 7.748 | -20.705 | 33.24 | -10.822 | -1.097 | 2.916 | -41.271 | -23.153 | 21.297 | 9.027 | 19.763 | 10.755 | -1.102 | 35.791 | -12.924 | -22.795 | -4.581 | 2.803 | 1.433 | 2.093 | 16.868 | -3.736 | -22.512 | 30.361 | -18.333 | -14.816 | 0.206 | -13.294 | -22.431 | -6.782 | -33.807 | -27.722 | -5.64 | -11.792 | -19.223 | 4.015 | -54.608 | -3.396 | -23.741 | -12.905 | -27.981 | 3.953 | -21.803 | 1.507 | -2.929 | -0.566 | -18.23 | 119.976 | -12.897 | -138.9 | 13 | -22.2 | -12.4 | -20.1 | -7.2 | -14.6 | -16.6 | -7 | -15.8 | -3.3 | -13.3 | -10.9 | -4.8 | -9.7 | -17.1 | -11 | -34.2 | 5.3 | -17.5 | -4.5 | -7.4 | -11.2 | -6.6 | -4 | -13 | -7.1 | -9.8 | -6.7 |
Investing Cash Flow
| -25.136 | -86.312 | 10.756 | -5.343 | -55.394 | -126.631 | -28.698 | -130.258 | -56.547 | -172.996 | -45.824 | 0.885 | -7.944 | 26.696 | -178.726 | 7.826 | -74.027 | -281.333 | -35.291 | -37.405 | -28.479 | -0.45 | -5.586 | -14.276 | -8.04 | 30.657 | -2.695 | -28.323 | 39.873 | -8.492 | 27.32 | -20.511 | -42.434 | 8.149 | 7.297 | -66.317 | -8.28 | 20.647 | -9.389 | -52.643 | -28.249 | 3.054 | 29.18 | -27.47 | -38.257 | -7.467 | -34.795 | -59.127 | 5.002 | 31.827 | -5.978 | -42.519 | -34.062 | 23.807 | 52.99 | -55.394 | -42.303 | 13.52 | 23.243 | -23.607 | -5.051 | 1.56 | 57.544 | -47.412 | -7.507 | -11.17 | 39.083 | -45.482 | -8.426 | 21.377 | 12.992 | -46.796 | 13.643 | -13.326 | -23.696 | 5.212 | -11.991 | -22.417 | -7.433 | -30.765 | -31.954 | -0.862 | -4.942 | -30.208 | 12.127 | -56.016 | 8.014 | -23.722 | -16.399 | -29.239 | 6.614 | -20.23 | -2.583 | -23.197 | -0.581 | -16.235 | 119.655 | -17.732 | -137.8 | 10.1 | -23.9 | -17.4 | -19.3 | -5 | -19.1 | -13.1 | -4.4 | -17.1 | 1.2 | -16.8 | -3.7 | -1.3 | -19 | -7.1 | -5.6 | -16.7 | -11.8 | -6.7 | -0.6 | -11.4 | -9.7 | -5.6 | -2.5 | -11.4 | -10.2 | -10.5 | -10.1 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -30.498 | -30.392 | -0.106 | -50.106 | -1.106 | -50.896 | -0.104 | -0.104 | -0.103 | -0.102 | -0.104 | -0.097 | -0.075 | -0.069 | -0.068 | -105.764 | -1.983 | -25.123 | -0.769 | -0.125 | 0 | -0.042 | -0.041 | -0.041 | -0.03 | -0.026 | -0.024 | -0.073 | -8.224 | -0.012 | -0.012 | -0.035 | -0.012 | -3.365 | -5.607 | -10.338 | -9.851 | -0.26 | -3.735 | -2.68 | -0.011 | -0.011 | -4.33 | -0.051 | -0.051 | -0.046 | -2.196 | -0.038 | 0 | 0 | 0 | -0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.863 | -10.119 | -4.264 | -13.512 | 0 | 0 | -2.335 | -4.125 | 0 | 0 | 0 | 0 | 0 | 0 | -1.304 | -3.485 | 0 | 0 | -0.917 | -0.3 | -0.067 | -0.192 | 0 | 0 | -0.853 | -0.348 | -0.649 | -1.716 | 0 | 0 | 0 | -1.327 | -1.243 | -1.677 | -0.026 | -0.058 | -5.728 | 0 | 0 | 0 | -2.2 | 0 | 0 | 0 | 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 Issued
| 23.524 | 0 | 0.01 | 0.555 | 1.106 | -50.896 | 0.07 | 0.586 | 0 | 0.01 | 0.005 | 1.538 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0.769 | 0.073 | 0 | 0 | 0.24 | 0.049 | 0 | 0 | 0.009 | 0 | 0 | 0 | 1.29 | 0 | 0 | 0 | 0.001 | -0.047 | 0.097 | 0 | 0.037 | -0.021 | 0.011 | 0 | 0.078 | 0 | 0 | 0 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 | 0 | 0.001 | -0.015 | 0.059 | 0 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.031 | 0 | 0 | 0 | 0.077 | 0 | 0 | 0 | 0.163 | 0 | 0 | 0 | 0.019 | 0 | 0 | 0 | 0.028 | 0 | 0 | 0 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.788 | -2.505 | -2.711 | -2.501 | -1.327 | 0 | 0 | -8.234 | -5.923 | -8.118 | -1.204 | -0.005 | -2.207 | -1.308 | -2.352 | -0.006 | -6.31 | 0 | -7.166 | -5.198 | -0.205 | -0.494 | 0 | 0 | -0.009 | 0.001 | -1.608 | 0 | 0 | 0 | 0 | 0 | 0 | -0.047 | 41.72 | 0 | 0 | -0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 17.967 | 0 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.41 | 0 | 0 | 0 | 8.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.828 | 0 | 0 | 0 | -0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.411 | -3.354 | -3.355 | -3.455 | -3.34 | -3.393 | -3.421 | -2.953 | -2.829 | -2.341 | -2.448 | -2.442 | -2.333 | -2.32 | -2.293 | -2.259 | -2.222 | -2.164 | -2.199 | -2.232 | -2.174 | -2.042 | -2.064 | -1.91 | -1.855 | -1.651 | -1.648 | -1.548 | -1.519 | -1.453 | -1.445 | -1.38 | -1.378 | -1.307 | -1.307 | -1.345 | -1.302 | -1.236 | -1.234 | -1.247 | -1.23 | -1.161 | -1.112 | -1.153 | -1.109 | -0.978 | -0.975 | -1.02 | -0.97 | -0.844 | -0.842 | -0.884 | -0.836 | -0.687 | -0.857 | -0.876 | -0.93 | -0.709 | -0.71 | -0.758 | -0.738 | -0.744 | -0.722 | -1.107 | -1.073 | -1.072 | -0.93 | -0.947 | -0.924 | -0.907 | -0.764 | -0.572 | -0.919 | -0.638 | -0.639 | -0.643 | -0.668 | -0.671 | -0.578 | -0.578 | -0.578 | -0.578 | -0.574 | -0.57 | -0.907 | -0.34 | -0.871 | -0.305 | -0.001 | -0.613 | -0.305 | -0.278 | -0.274 | -0.271 | -0.271 | -0.258 | -0.26 | -0.281 | -0.1 | -0.2 | -0.1 | 0 | -0.4 | -0.1 | -0.1 | -0.3 | -0.1 | -0.3 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 138.128 | 60.115 | -51.088 | 57.125 | 124.513 | 158.726 | -91.008 | -52.124 | 103.945 | -7.686 | -78.57 | 124.993 | 150.028 | 95.057 | 226.332 | 20.012 | 70.757 | 316.744 | 51.127 | 21.28 | 63.762 | 26.403 | 0.033 | -3.331 | 32.675 | -58.592 | 5.779 | -3.223 | 23.704 | -20.313 | -17.793 | -11.219 | 24.232 | 5.341 | 6.271 | -36.495 | -0.322 | 47.507 | 5.408 | -15.465 | 62.088 | -19.09 | -11.706 | 33.915 | 11.87 | 10.79 | -18.758 | 21.648 | 57.41 | -6.967 | -10.867 | 16.97 | 14.742 | -49.967 | 39.861 | 16.178 | 28.417 | 16.242 | -15.68 | 1.694 | 0.051 | -13.929 | -1.638 | -4.843 | -34.296 | 43.757 | -9.21 | 0.474 | 9.253 | 34.085 | -17.422 | 18.756 | 15.635 | 13.086 | -29.339 | 43.198 | 10.589 | 23.43 | 0.316 | 13.952 | 44.318 | -2.393 | -1.021 | 3.633 | 18.094 | 39.726 | -28.391 | -6.269 | 79.161 | 19.742 | -15.235 | 11.765 | -4.132 | 10.571 | 25.001 | 13.651 | -133.466 | 7.238 | 166.9 | -7 | 15.4 | 19.7 | 23.7 | 9.5 | 11.9 | 11 | 20.9 | 8.8 | -8.5 | 4.1 | 4.2 | 9.9 | 23.6 | 3.3 | 9.5 | 11.9 | 8.7 | 7.3 | 3.5 | 13 | 6.7 | 3.9 | 6.9 | 7.6 | 12.1 | 11.6 | 8.5 |
Financing Cash Flow
| 127.743 | 56.761 | -55.221 | 1.614 | 118.462 | 51.04 | -95.79 | -54.595 | 101.013 | -18.353 | -87.04 | 115.971 | 146.491 | 92.732 | 221.768 | 16.445 | 66.183 | 314.574 | 42.618 | 19.121 | 54.422 | 19.121 | -2.037 | -5.727 | 30.79 | -60.269 | 4.107 | -4.843 | 22.185 | -21.766 | -17.948 | -12.599 | 22.854 | 4.034 | 4.965 | -37.887 | 30.342 | 46.271 | 4.211 | -16.733 | 60.869 | -20.251 | -12.74 | 32.762 | 10.761 | 9.812 | -19.716 | 20.59 | 56.44 | -7.811 | -11.709 | 16.05 | 13.906 | -50.654 | 39.004 | 15.302 | 27.482 | 15.533 | -16.389 | 16.058 | 7.22 | -18.937 | -15.878 | -5.95 | -35.369 | 40.35 | -14.265 | -0.473 | 8.329 | 33.178 | -18.155 | 18.184 | 14.716 | 11.144 | -33.796 | 42.555 | 9.921 | 21.842 | 7.903 | 13.307 | 43.548 | -2.971 | -1.576 | 2.21 | 16.839 | 38.737 | -32.778 | -6.574 | 79.16 | 19.129 | -16.867 | 10.244 | -6.083 | 10.274 | 24.672 | 7.665 | -133.726 | 6.957 | 166.8 | -9.4 | 15.3 | 19.7 | 23.3 | 9.4 | 11.8 | 10.7 | 20.8 | 8.5 | -8.6 | 4.1 | 4.2 | 9.9 | 23.6 | 3.3 | 9.5 | 11.9 | 8.7 | 7.3 | 3.5 | 13 | 6.7 | 3.9 | 6.9 | 7.6 | 12.1 | 11.6 | 8.5 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -7.29 | -66.103 | 108.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0 | 0 | 20.4 | 17.9 | 17.7 | 4.1 | 18.6 | 11.9 | 4 | 16.6 | -2.2 | 16.4 | 3 | 1 | 18.5 | 6.5 | 5.1 | 16.2 | 11.6 | 5.3 | 0.4 | 11.2 | 9.4 | 5.3 | 2.3 | 0 | 0 | 10.7 | 10.6 |
Net Change In Cash
| 48.454 | -25.942 | -38.166 | 7.302 | 74.476 | -102.459 | -120.139 | -147.571 | 69.998 | -195.885 | -113.019 | 153.548 | 145.394 | 143.295 | 87.625 | 14.836 | 11.717 | 3.602 | -9.614 | 3.236 | 21.357 | -8.102 | 1.395 | 7.359 | 34.049 | -47.832 | 6.121 | -9.428 | 61.476 | -55.139 | 30.381 | 4.685 | -28.89 | -4.519 | 20.602 | -85.893 | 40.495 | 61.499 | -25.984 | -57.285 | 41.458 | -10.958 | 9.75 | 13.496 | -21.89 | 4.958 | -52.286 | -7.294 | 51.403 | 16.775 | 0.899 | -49.04 | -15.261 | -23.985 | 101.783 | -17.273 | -21.759 | 26.886 | 11.458 | -9.378 | 9.448 | -12.93 | 41.751 | -47.745 | -39.738 | 33.134 | 28.373 | -40.796 | 3.351 | 58.656 | -1.687 | -25.812 | 32.402 | 0.5 | -52.498 | 50.9 | 1.23 | 1.538 | 4.929 | -15.129 | 14.741 | -1.556 | -3.858 | -23.002 | 30.91 | -15.329 | -21.264 | -25.686 | 66.496 | -9.657 | -7.445 | -7.625 | -6.282 | -9.451 | 26.109 | -6.758 | -4.329 | -6.679 | 20.4 | 1.4 | 15.3 | 19.7 | 23.3 | 9.4 | 11.8 | 10.7 | 20.8 | 8.5 | -8.6 | 4.1 | 4.2 | 9.9 | 23.6 | 3.3 | 9.5 | 11.9 | 8.7 | 7.3 | 3.5 | 13 | 6.7 | 3.9 | 6.9 | -3.8 | 1.9 | 11.6 | 8.5 |
Cash At End Of Period
| 102.876 | 54.422 | 80.364 | 118.53 | 111.228 | 36.752 | 139.211 | 259.35 | 406.921 | 336.923 | 532.808 | 645.827 | 492.279 | 346.885 | 203.59 | 115.965 | 101.129 | 89.412 | 85.81 | 95.424 | 92.188 | 70.831 | 78.933 | 77.538 | 70.179 | 36.13 | 83.962 | 77.841 | 87.269 | 25.793 | 80.932 | 50.551 | 45.866 | 74.756 | 79.275 | 58.673 | 144.566 | 104.071 | 42.572 | 68.556 | 125.841 | 84.383 | 95.341 | 85.591 | 72.095 | 93.985 | 89.027 | 141.313 | 148.607 | 97.204 | 80.429 | 79.53 | 128.57 | 143.831 | 167.816 | 66.033 | 83.306 | 105.065 | 78.179 | 66.721 | 76.099 | 66.651 | 79.581 | 37.83 | 85.575 | 125.313 | 92.179 | 63.806 | 104.602 | 101.251 | 42.595 | 44.282 | 70.094 | 37.692 | 37.192 | 89.69 | 38.79 | 37.56 | 36.022 | 31.093 | 46.222 | 31.481 | 33.037 | 36.895 | 59.897 | 28.987 | 44.316 | 65.58 | 91.266 | 24.77 | 34.427 | 33.685 | 41.31 | 47.592 | 57.043 | 30.934 | 37.692 | 42.021 | 48.7 | 28.3 | 15.3 | 19.7 | 23.3 | 28.7 | 34.5 | 10.7 | 20.8 | 8.5 | 13 | 4.1 | 25.7 | 9.9 | 23.6 | 3.3 | 15.8 | 11.9 | 8.7 | 7.3 | 11.9 | 13 | 6.7 | 3.9 | 13 | -3.8 | 1.9 | 11.6 | 17.7 |