Old Second Bancorp, Inc.
NASDAQ:OSBC
18.53 (USD) • At close November 13, 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 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 22.951 | 21.891 | 21.312 | 18.225 | 24.335 | 25.562 | 23.607 | 23.615 | 19.523 | 12.247 | 12.02 | -9.067 | 8.412 | 8.82 | 11.879 | 8.047 | 10.265 | 9.238 | 0.275 | 9.536 | 12.173 | 9.278 | 8.468 | 8.62 | 9.642 | 6.261 | 9.489 | -2.512 | 7.621 | 5.457 | 4.572 | 5.018 | 3.499 | 3.845 | 3.322 | 3.833 | 3.924 | 4.129 | 3.499 | 2.989 | 2.924 | 2.021 | 2.202 | 0.213 | 72.924 | 3.477 | 5.471 | 1.524 | 0.12 | 1.252 | -2.968 | -3.001 | -1.39 | 1.013 | -3.12 | -76.624 | -0.088 | -23.383 | -8.554 | -9.618 | 1.472 | -58.426 | 0.984 | -5.183 | 4.121 | 7.322 | 5.564 | 6.421 | 6.077 | 5.726 | 5.748 | 6.237 | 4.948 | 6.366 | 6.105 | 7.742 | 7.182 | 6.57 | 6.189 | 8.408 | 6.288 | 5.521 | 6.07 | 5.49 | 5.772 | 5.639 | 5.207 | 5.148 | 5.226 | 4.793 | 4.979 | 4.723 | 4.559 | 4.309 | 3.632 | 3.308 | 3.269 | 3.434 | 3.46 | 3.308 | 3.1 | 3.1 | 2.9 | 2.9 | 2.8 | 2.8 | 2.5 | 3.3 | 2.5 | 1.4 | 2.4 | 2.2 | 2.4 | 2.5 | 2.5 | 2 | 2.3 | 1.8 | 2.1 | 1.9 | 1.5 |
Depreciation & Amortization
| 2.407 | 1.945 | 1.93 | 1.842 | 1.727 | 1.707 | 1.67 | 1.651 | 1.635 | 1.674 | 1.751 | 1.162 | 0.871 | 0.878 | 0.885 | 0.843 | 0.84 | 0.819 | 0.79 | 0.722 | 0.748 | 0.761 | 0.77 | 0.778 | 0.772 | 0.702 | 0.558 | 0.568 | 0.591 | 0.625 | 0.618 | 0.622 | 0.585 | 0.534 | 0.563 | 0.57 | 0.6 | 0.609 | 0.607 | 0.598 | 0.769 | 1.139 | 1.156 | 1.172 | 1.198 | 1.252 | 1.271 | 1.272 | 1.179 | 1.029 | 0.996 | 1.052 | 1.292 | 1.266 | 1.313 | 1.397 | 1.413 | 1.426 | 1.586 | 1.59 | 1.932 | 1.337 | 1.795 | 2.332 | 1.323 | 1.607 | 1.913 | 1.662 | 1.697 | 1.649 | 1.573 | 2.025 | 1.822 | 2.589 | 1.095 | 1.571 | 1.769 | 2.985 | 0.907 | 1.94 | 3.515 | 0.012 | 1.657 | 4.882 | 1.034 | -0.615 | 1.968 | -0.186 | 1.594 | 0.578 | 0.549 | 0.91 | 0.929 | 1.297 | 0.201 | 1.016 | 0.483 | 0.646 | 0.786 | 1.675 | -0.3 | 0.1 | 1 | 1.1 | 1.7 | 1.1 | 1.1 | -0.8 | 0.8 | 1.2 | 0.7 | 0.7 | 0.8 | 0.3 | 0.4 | 0.4 | 1.2 | -0.7 | 0.5 | 0.7 | 0.7 |
Deferred Income Tax
| -1.243 | 1.98 | -0.375 | 2.146 | -2.493 | 0.762 | 1.442 | 2.823 | -4.254 | 0.942 | 1.458 | 4.683 | 0.211 | 0.917 | 0.668 | 0.047 | 1.81 | -2.17 | -0.333 | 1.943 | 1.48 | 1.281 | 1.732 | 3.063 | 3.309 | 2.561 | 0.907 | 15.889 | 1.63 | 2.016 | 2.036 | 2.945 | 1.759 | 1.89 | 1.827 | 2.271 | 2.279 | 2.391 | 1.815 | 1.5 | 1.728 | 1.167 | 1.168 | -0.215 | -73.011 | -4.608 | -5.52 | -15.481 | -0.524 | -1.945 | 12.305 | -8.761 | 6.297 | -5.475 | 10.828 | 99.798 | 7.447 | 25.354 | -2.232 | -10.869 | 23.257 | 95.353 | 1.461 | 0 | 0 | 0 | -2.506 | 0 | 0 | 0 | -1.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.978 | 1.049 | 1.058 | 0.894 | 0.935 | 0.842 | 0.932 | 0.784 | 0.707 | 0.722 | 0.747 | 0.322 | 0.502 | 0.497 | 0.114 | 0.466 | 0.309 | 0.585 | 0.729 | 0.611 | 0.664 | 0.668 | 0.573 | 0.616 | 0.543 | 0.703 | 0.395 | 0.284 | 0.272 | 0.304 | 0.321 | 0.175 | 0.157 | 0.156 | 0.169 | 0.147 | 0.122 | 0.167 | 0.177 | 0.106 | 0.107 | 0.016 | 0.066 | 0.044 | 0.056 | 0.053 | -0.598 | 0.071 | 0.067 | 0.066 | 0.087 | 0.285 | 0.175 | 0.253 | 0.238 | 0.374 | 0.253 | 0.429 | 0.006 | 0.246 | 0.228 | 0.277 | 0.249 | 0 | 0 | 0 | 0.253 | 0 | 0 | 0 | 0.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.172 | -17.255 | 20.427 | -4.269 | 54.848 | -60.511 | 3.092 | 5.328 | 12.245 | 7.32 | -8.278 | -30.088 | 13.71 | -0.721 | 2.048 | 0.811 | -16.701 | 0.431 | 3.463 | -0.523 | -14.423 | 17.135 | -1.513 | 0.612 | -4.028 | 10.106 | -3.388 | -3.623 | -21.023 | 19.765 | -1.98 | 3.483 | 0.09 | -2.998 | -0.684 | -1.362 | -1.393 | -3.356 | -1.627 | 4.955 | -0.581 | -16.589 | -9.678 | 13.198 | -0.327 | 8.023 | -4.988 | 13.886 | 3.369 | -0.333 | -1.215 | 7.553 | 4.497 | 2.714 | -4.706 | 8.023 | -5.554 | 14.486 | -0.136 | 40.419 | -3.206 | -45.261 | -34.047 | -0.121 | -5.384 | -3.871 | 15.404 | -17.935 | -0.856 | 12.326 | -6.35 | -2.17 | 5.484 | 0.139 | 6.029 | -6.844 | -6.217 | 1.987 | 1.203 | 9.427 | 9.73 | -5.893 | -12.535 | -2.758 | -5.273 | 1.75 | 2.731 | -0.704 | 2.362 | -3.329 | -7.765 | 4.917 | -0.22 | 0.08 | 4.365 | -14.054 | 10.059 | 5.2 | -1.04 | 0.187 | -3.8 | -2 | 3.1 | -1.7 | -0.3 | -1.7 | 4.9 | -0.1 | -0.6 | 0.4 | -0.3 | 1.1 | -0.1 | -1 | 0.7 | 2.8 | 2.3 | 1 | -1.5 | 0.7 | -0.6 |
Accounts Receivables
| 3.736 | -0.352 | 1.543 | 4.172 | 40.541 | -53.229 | 2.635 | -1.976 | -5.964 | 6.098 | 0.902 | 3.892 | -1.213 | 1.986 | 2.2 | 1.452 | -11.806 | -3.257 | -4.081 | 1.123 | -4.871 | -2.706 | 0.136 | 0.685 | 1.608 | 3.006 | -4.081 | 2.357 | -8.514 | 4.072 | -2.407 | 2.606 | 0.493 | -4.135 | 0.983 | -1.788 | -0.262 | -2.57 | 0.671 | 3.052 | 0.766 | 1.839 | -6.238 | 9.098 | -1.761 | 6.642 | -5.215 | 10.818 | 3.13 | 0 | 0 | 9.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -4.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.615 | 0.329 | 0 | 0 | 0 | 0 | 0 | 0 | -1.773 | 0.924 | 1.722 | 0.673 | 1.007 | 0.474 | -0.896 | 1.093 | -2.63 | 0.177 | -0.133 | 0.067 | -0.04 | 0.041 | 0.276 | -0.017 | 0.089 | -0.016 | 0.022 | 0.005 | 0.165 | -0.001 | -0.078 | 0 | -0.031 | 0.165 | -0.266 | 0 | 0 | -1,312.765 | 0 | 0 | -1,547.927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.708 | -12.061 | 14.059 | -1.958 | 13.7 | 0.635 | -6.344 | 2.911 | 10.347 | 4.978 | -12.011 | -24.138 | 13.513 | 2.76 | -3.375 | -1.942 | -2.518 | 1.653 | 8.925 | 0.497 | -10.209 | 18.439 | -1.864 | -1.042 | -5.763 | 8.347 | -0.152 | -2.989 | -12.324 | 16.176 | 0.719 | 1.213 | -0.061 | 1.18 | -1.365 | 0.718 | -0.912 | -0.525 | -1.949 | 2.107 | -1.042 | -17.984 | -3.082 | 4.536 | 1.688 | 2.019 | 0.634 | 3.43 | 1.485 | -0.216 | 3.42 | -2.659 | 0.433 | -1.379 | 0.513 | 1.41 | 0.137 | 2.623 | 0.619 | -1.12 | -4.814 | 2.179 | -12.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -19.616 | -0.837 | -1.172 | -1.611 | 0.607 | -7.917 | 6.801 | 4.393 | 7.862 | -3.756 | 2.831 | -0.227 | 1.081 | -5.467 | 3.223 | 0.49 | -2.377 | 2.035 | -1.381 | -0.37 | -0.267 | -0.32 | -0.458 | -0.038 | -0.347 | -0.351 | -0.248 | -0.361 | -0.362 | -0.35 | -0.359 | -0.296 | -0.383 | -0.319 | -0.285 | -0.381 | -0.203 | -0.283 | -0.354 | -0.369 | -0.304 | -0.366 | -0.358 | -0.405 | -0.419 | -0.372 | -0.407 | -0.362 | 1,311.519 | -0.117 | -4.635 | 1,549.058 | 4.064 | 4.093 | -5.219 | 6.613 | -5.691 | 11.863 | -0.755 | 41.539 | 1.608 | -47.44 | -21.782 | -0.121 | -5.384 | -3.871 | 15.404 | -17.935 | -0.856 | 12.326 | -6.35 | -2.17 | 5.484 | 0.139 | 6.029 | -6.844 | -6.217 | 1.987 | 1.203 | 9.427 | 9.73 | -5.893 | -12.535 | -2.758 | -5.273 | 1.75 | 2.731 | -0.704 | 2.362 | -3.329 | -7.765 | 4.917 | -0.22 | 0.08 | 4.365 | -14.054 | 10.059 | 5.2 | -1.04 | 0.187 | -3.8 | -2 | 3.1 | -1.7 | -0.3 | -1.7 | 4.9 | -0.1 | -0.6 | 0.4 | -0.3 | 1.1 | -0.1 | -1 | 0.7 | 2.8 | 2.3 | 1 | -1.5 | 0.7 | -0.6 |
Other Non Cash Items
| 26.114 | 7.974 | 7.423 | 10.242 | 2.407 | 2.196 | 4.261 | 3.082 | 3.105 | 3.917 | -7.42 | 13.269 | 2.565 | -1.286 | -0.204 | -0.982 | -0.581 | 2.888 | 4.098 | 2.802 | -2.949 | -1.768 | 2.468 | 1.176 | 2.172 | -1.717 | 1.055 | -2.048 | 5.152 | -0.515 | 1.085 | -2.181 | 3.36 | 1.244 | -2.125 | 0.377 | 2.606 | -0.209 | -1.039 | -2.041 | 0.638 | -2.811 | 0.144 | 1.129 | 3.34 | 5.173 | 6.529 | 13.351 | 6.564 | 6.503 | 2.128 | 11.485 | -1.507 | 5.072 | 1.93 | -16.753 | 5.291 | 9.751 | 25.467 | -31.236 | -3.767 | 38.92 | 17.593 | 12.298 | 6.154 | -0.691 | 1.153 | -1.726 | 0.805 | -6.286 | 4.931 | -1.142 | -0.449 | -2.735 | 1.255 | -22.295 | 3.646 | -1.601 | 5.562 | -20.029 | -4.999 | 6.582 | -5.632 | 6.319 | 37.801 | -23.245 | 16.502 | 1.833 | -31.106 | -2.257 | 31.383 | -20.328 | 6.615 | 2.601 | -19.049 | 1.095 | -1.531 | -2.857 | 0.315 | 7.782 | 3.4 | 14.5 | 1.9 | 0.2 | -11.6 | 1.3 | 0.9 | -1 | -6.8 | -7.1 | 0.2 | 0.4 | -0.2 | 2.6 | -2.2 | -0.7 | -4.2 | 1.8 | 0.3 | 1.4 | 4.6 |
Operating Cash Flow
| 48.035 | 12.645 | 46.857 | 29.08 | 81.759 | -29.442 | 35.004 | 37.283 | 32.961 | 26.822 | 0.278 | -19.719 | 26.271 | 9.105 | 15.39 | 9.232 | -4.058 | 11.791 | 9.022 | 15.091 | -2.307 | 27.355 | 12.498 | 14.865 | 12.41 | 18.616 | 9.016 | 8.558 | -5.757 | 27.652 | 6.652 | 10.062 | 9.45 | 4.671 | 3.072 | 5.836 | 8.138 | 3.731 | 3.432 | 8.107 | 5.585 | -15.057 | -4.942 | 15.541 | 4.18 | 13.37 | 2.165 | 14.623 | 10.775 | 6.572 | 11.333 | 8.613 | 9.364 | 4.843 | 6.483 | 16.215 | 8.762 | 28.063 | 16.137 | -9.468 | 19.916 | 32.2 | -11.965 | 9.326 | 6.214 | 4.367 | 21.781 | -11.578 | 7.723 | 13.415 | 4.322 | 4.95 | 11.805 | 6.359 | 14.484 | -19.826 | 6.38 | 9.941 | 13.861 | -0.254 | 14.534 | 6.222 | -10.44 | 13.933 | 39.334 | -16.471 | 26.408 | 6.091 | -21.924 | -0.215 | 29.146 | -9.778 | 11.883 | 8.287 | -10.851 | -8.635 | 12.28 | 6.423 | 3.521 | 12.952 | 2.4 | 15.7 | 8.9 | 2.5 | -7.4 | 3.5 | 9.4 | 1.4 | -4.1 | -4.1 | 3 | 4.2 | 2.9 | 4.4 | 1.4 | 4.5 | 1.6 | 3.9 | 1.4 | 4.7 | 6.2 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 6.753 | -3.423 | -3.33 | -4.159 | -5.17 | -1.487 | -1.56 | -1.662 | -1.144 | -1.039 | -0.487 | -1.104 | -0.334 | -0.252 | -0.343 | -1.286 | -1.096 | -0.652 | -0.887 | -2.047 | -0.94 | -1.166 | -0.224 | -0.332 | -0.853 | -0.592 | -0.118 | -0.203 | -0.477 | -0.163 | -0.212 | -0.823 | -0.725 | -0.336 | -0.102 | -0.487 | -0.216 | -0.289 | -0.288 | -0.376 | -0.212 | -0.154 | -0.355 | -0.26 | -0.273 | -0.142 | -1.123 | -0.678 | -0.072 | -0.145 | -0.154 | -0.308 | -0.296 | -0.102 | -0.094 | -0.154 | -0.227 | -0.354 | -0.192 | -0.136 | -0.331 | -0.418 | -0.199 | -0.578 | -2.464 | -1.971 | -1.085 | -1.956 | -1.028 | -1.157 | -2.367 | -3.784 | -3.228 | -1.113 | -1.791 | -3.645 | -2.525 | -1.361 | -2.261 | -3.38 | -0.934 | -1.019 | -0.907 | -1.243 | -1.645 | -1.55 | -1.48 | -1.683 | -1.957 | -2.917 | -0.997 | -0.694 | -1.05 | -1.987 | -0.392 | -0.907 | -0.421 | -1.129 | -0.878 | -0.328 | -0.2 | -0.4 | -0.8 | -0.5 | -0.4 | -0.7 | -0.7 | -0.3 | -0.3 | -2.3 | -0.4 | -0.9 | -0.5 | -0.4 | -0.4 | -0.7 | -0.5 | -0.4 | -0.2 | -0.5 | -0.2 |
Acquisitions Net
| 0 | 0 | 0 | -33.24 | 3.355 | 0.349 | 0.756 | 0.146 | -0.146 | 6.24 | 1.25 | 102.546 | 35.194 | 57.499 | 75.858 | -3.517 | 23.275 | -95.929 | -27.716 | -31.607 | 3.391 | -0.052 | -6.14 | -35.711 | 14.406 | -57.337 | 17.149 | -22.972 | -54.126 | -51.882 | -12.69 | -181.357 | -42.799 | -23.323 | -5.494 | -2.3 | 25.985 | -9.281 | 1.699 | -21.458 | -11.283 | -26.916 | -15.474 | -28.389 | 18.293 | 4.611 | 26.927 | 51.978 | 6.671 | 83.44 | 25.617 | 34.642 | 67.441 | 0 | 61.737 | 0 | 0 | 0 | 0 | 0 | 22.384 | 18.32 | 10.369 | 0.013 | -0.117 | -0.231 | -38.504 | 1.956 | 1.028 | 1.157 | 2.367 | 3.784 | 3.228 | 1.113 | 1.791 | 3.645 | 2.525 | 1.361 | 2.261 | 3.38 | 0.934 | 1.019 | 0.907 | 1.243 | 1.645 | 1.55 | 1.48 | 1.683 | 1.957 | 2.917 | 0.997 | 0.694 | 1.05 | 1.987 | 0.392 | 0.907 | 0.421 | 1.129 | 0.878 | 0.328 | 0.2 | 0.4 | 0.8 | 0.5 | 0.4 | 0.7 | 0.7 | 0.3 | 0.3 | 2.3 | 0.4 | 0 | 0.5 | 0.4 | 0.4 | 0.7 | 0.5 | 0.4 | 0.2 | 0.5 | 0.2 |
Purchases Of Investments
| -22.677 | -142.225 | -15.661 | -9.228 | -3.355 | -0.349 | -4.186 | 301.649 | -0.52 | -34.879 | -266.25 | -533.867 | -189.573 | -52.955 | -109.708 | -50.548 | -1.881 | -6.7 | -6.1 | -23.448 | -53.166 | -36.754 | -46.176 | -3.556 | -18.359 | -30.62 | -23.93 | -96.499 | -41.216 | -51.102 | -154.653 | -57.429 | -30.552 | -34.695 | -88.005 | -64.126 | -33.15 | -29.135 | -69.671 | -56.381 | -136.566 | -71.134 | -72.151 | -44.661 | -112.787 | -232.777 | -240.19 | -217.161 | -127.738 | -149.117 | -77.137 | -152.033 | -62.473 | -26.323 | -4.022 | -45.382 | -0.037 | -110.379 | -5.01 | -57.782 | -11.985 | -0.817 | -140.633 | -42.902 | -2.822 | -40.683 | -40.193 | -128.756 | -45.744 | -73.493 | -46.586 | -98.266 | -34.976 | -27.376 | -10.426 | -18.304 | -110.183 | -10.22 | -57.229 | -68.072 | -67.836 | -60.034 | -18.333 | -97.873 | -62.636 | -42.76 | -70.896 | -97.784 | -79.346 | -94.556 | -9.662 | -29.322 | -42.155 | -72.831 | -18.043 | -25.219 | -25.362 | -6.786 | -33.834 | -17 | -8.4 | -18.7 | -20 | -61.9 | -25.1 | -22.4 | -23.9 | -12.3 | -30.3 | -1 | -13.5 | 0 | -61.5 | 41 | -15.8 | -14.3 | 8.5 | -13.1 | -10.4 | -12.5 | -16 |
Sales Maturities Of Investments
| 29.455 | 140.893 | 37.996 | 81.578 | 96.062 | 110.259 | 103.888 | 76.043 | 83.054 | 76.082 | 75.65 | 617.714 | 50.682 | 69.065 | 7.259 | 6.409 | 6.122 | 19.357 | 34.172 | 22.595 | 61.996 | 61.656 | 86.803 | 7.751 | 14.671 | 107.969 | 4.913 | 92.048 | 78.383 | 100.027 | 79.393 | 50.463 | 263.562 | 30.983 | 43.069 | 15.787 | 22.504 | 32.017 | 59.379 | 36.37 | 104.251 | 145.58 | 36.035 | 52.036 | 64.024 | 210.504 | 249.21 | 51.701 | 117.084 | 109.104 | 25.613 | 71.788 | 1.269 | 34.516 | 17.876 | 50.988 | 51.781 | 109.869 | 28.579 | 80 | 21.18 | 118.623 | 184.16 | 66.867 | 28.742 | 117.253 | 103.824 | 91.259 | 38.464 | 50.279 | 34.255 | 71.232 | 58.214 | 15.791 | 23.888 | 61.24 | 34.24 | 38.124 | 24.75 | 49.645 | 51.078 | 23.62 | 40.39 | 47.751 | 66.56 | 57.786 | 72.164 | 84.483 | 53.762 | 50.726 | 27.192 | 35.279 | 51.265 | 36.677 | 38.482 | 21.057 | 10.179 | 9.218 | 15.007 | 21.159 | 8.6 | 16.2 | 31 | 28.3 | 22.6 | 23.2 | 33.1 | 17 | 17.8 | 10.3 | 35.7 | 29.8 | 65.7 | -46.1 | 14 | 23.7 | 10.7 | 10.6 | 7.6 | 3.8 | 11.8 |
Other Investing Activites
| -20.488 | 1.235 | 4.837 | 2.09 | -15.396 | -16.832 | -141.82 | -302.599 | -237.9 | -219.567 | 14.551 | 4.63 | 0.042 | 0.24 | 0.325 | -0.454 | 2.829 | 0.483 | 0.311 | 2.125 | 1.089 | 1.149 | 3.128 | -29.415 | 2.227 | 0.657 | 5.239 | 0.82 | 0.432 | 1.673 | 0.932 | -51.356 | 2.251 | 2.215 | 1.381 | 6.253 | 7.663 | 3.345 | 2.115 | 10.111 | 3.053 | 4.972 | 5.955 | 12.475 | 11.161 | 9.1 | 11.842 | 19.381 | 20.646 | 0.406 | 1.467 | -27.126 | 27.126 | 52.683 | -0.359 | 105.869 | 43.671 | 19.983 | 68.94 | 37.645 | 1.6 | 2.508 | -0.374 | -37.362 | -39.738 | -37.343 | -2.582 | -4.065 | -58.324 | -57.23 | -14.64 | 17.959 | -41.997 | -8.883 | -36.337 | -37.102 | -41.908 | -43.591 | -83.267 | -57.887 | -30.061 | -34.236 | -72.837 | -63.72 | -76.846 | -68.561 | -55.713 | -38.246 | -64.113 | -49.983 | -22.091 | -69.759 | -38.253 | -37.182 | -25.512 | -28.222 | -35.181 | -37.853 | -19.766 | -4.944 | -25.4 | -18.4 | -7.1 | -12.3 | -2.9 | -8.8 | -5.4 | -10 | -12.3 | -20.5 | -15.3 | -79.4 | -12.2 | -18.9 | 7 | -15.2 | -28.5 | -7.7 | -5.4 | -12 | -2.5 |
Investing Cash Flow
| -6.957 | -23.969 | 94.323 | 37.041 | 75.496 | 91.94 | -42.922 | 73.577 | -156.656 | -173.163 | -176.536 | 189.919 | -103.989 | 73.597 | -26.609 | -49.396 | 29.249 | -83.441 | -0.22 | -32.382 | 12.37 | 24.833 | 37.391 | -61.263 | 12.092 | 20.077 | 3.253 | -26.806 | -17.004 | -1.447 | -87.23 | -240.502 | 191.737 | -25.156 | -49.151 | -44.873 | 22.786 | -3.343 | -6.766 | -31.734 | -40.757 | 52.348 | -45.99 | -8.799 | -19.582 | -8.704 | 46.666 | -94.779 | 16.591 | 43.688 | -24.594 | -73.037 | 33.067 | 60.774 | 75.138 | 111.321 | 95.188 | 19.119 | 92.317 | 59.727 | 32.848 | 138.216 | 53.323 | -13.962 | -16.399 | 37.025 | 21.46 | -41.562 | -65.604 | -80.444 | -26.971 | -9.075 | -18.759 | -20.468 | -22.875 | 5.834 | -117.851 | -15.687 | -115.746 | -76.314 | -46.819 | -70.65 | -50.78 | -113.842 | -72.922 | -53.535 | -54.445 | -51.547 | -89.697 | -93.813 | -4.561 | -63.802 | -29.143 | -73.336 | -5.073 | -32.384 | -50.364 | -35.421 | -38.593 | -0.785 | -25.2 | -20.9 | 3.9 | -45.9 | -5.4 | -8 | 3.8 | -5.3 | -24.8 | -11.2 | 6.9 | -50.5 | -8 | -24 | 5.2 | -5.8 | -9.3 | -10.2 | -8.2 | -20.7 | -6.7 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 5 | 110 | 0 | -30 | -50 | -45 | -9 | -1 | 21.898 | -6.975 | -1.081 | -1.08 | -1.077 | 58.068 | -1.078 | -1.078 | -1.077 | 0.799 | -12.68 | -2.2 | -2.2 | -2.199 | -2.199 | -2.752 | 0 | 20.702 | 0 | 0 | 50 | -8.37 | 15 | 68.494 | -46.532 | 30 | 5 | 0 | 15 | 0 | 0 | 5 | 0 | -20 | 15 | -50 | 55 | 0 | -100 | 100 | 0 | -15 | 15 | -4.315 | 0.182 | -0.446 | 0.438 | -0.285 | -0.434 | 0.47 | -50.608 | 45.259 | -1.436 | 0.202 | -181.094 | -34.147 | 86.144 | -40.191 | -44.251 | 108.06 | -28.73 | 97.868 | -13.352 | -7.872 | -21.471 | 57.263 | -78.837 | 31.634 | 73.032 | -49.184 | 53.44 | 83.693 | -84.237 | -34.424 | 4.302 | 116.776 | -45.278 | 41.158 | 3.31 | 8.017 | 7.401 | 15.258 | -59.104 | 32.213 | -12.971 | 30.763 | 19.906 | -12.13 | 14.344 | 1.308 | -13.41 | -4.519 | -4.3 | 2 | -29.4 | 8.6 | 10.2 | 10.2 | -10.8 | 8.1 | 22.7 | 16.9 | 0.2 | 0.9 | -4.6 | 2.9 | -2.1 | -2.4 | 0 | 4.9 | -5.5 | 5.8 | -6.5 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.295 | 0 | 0 | 0 | -2.25 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.791 | -0.015 | -0.776 | 0.605 | 0 | 0 | -0.605 | -0.008 | -0.047 | -0.4 | 0 | -0.028 | -0.001 | -4.21 | -6.178 | -1.119 | -1.148 | -1.028 | -2.627 | -0.196 | -0.04 | -0.013 | -0.417 | 0.505 | 0 | 0 | -0.505 | 0.236 | 0 | -0.112 | -0.124 | 0.254 | 0 | -0.254 | 0 | 47.448 | -31.553 | 0 | -0.117 | 0 | 0 | 0 | -0.046 | 0 | -0.093 | 0 | -0.185 | 0 | 0 | 0 | -0.063 | 0 | 0 | 0 | -0.049 | 0 | 0 | 0 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.245 | -2.241 | -2.237 | -2.233 | -2.235 | -2.241 | -2.237 | -2.227 | -2.227 | -2.231 | -2.192 | -1.435 | -1.435 | -1.449 | -0.293 | -0.293 | -0.296 | -0.297 | -0.3 | -0.299 | -0.299 | -0.3 | -0.297 | -0.297 | -0.298 | -0.298 | -0.296 | -0.296 | -0.296 | -0.296 | -0.296 | -0.296 | -0.296 | -0.296 | 0 | 0 | -0.701 | -0.71 | -1.006 | -1.067 | -1.065 | -10.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.053 | -1.053 | -1.052 | -1.044 | -1.467 | -1.468 | -2.495 | -2.222 | -2.188 | -2.05 | -1.815 | -1.815 | -1.815 | -1.829 | -1.835 | -1.84 | -1.875 | -1.76 | -1.755 | -1.755 | -1.755 | -1.619 | -1.611 | -1.611 | -1.61 | -1.341 | -1.339 | -1.336 | -1.34 | -1.484 | -1.479 | -1.474 | -1.498 | -1.119 | -1.141 | -0.875 | -1.424 | -0.873 | -0.875 | -0.877 | -0.88 | -0.884 | -0.905 | -0.35 | -2.2 | -0.7 | -0.8 | -0.8 | -0.6 | -0.6 | -0.9 | -0.6 | -0.6 | -0.6 | -0.9 | -0.6 | -0.6 | -0.5 | -0.8 | -0.5 | -0.4 | -0.4 | -0.4 | -0.5 | -0.4 |
Other Financing Activities
| -48.958 | -73.622 | -140.218 | -42.776 | -108.597 | -5.669 | 7.605 | -108.602 | -61.11 | -197.215 | 62.101 | 65.197 | 6.724 | 16.704 | 129.81 | 59.417 | 32.981 | 256.527 | 29.311 | 16.581 | -11.704 | -31.795 | -61.875 | 54.36 | -39.19 | -41.661 | -19.429 | 26.875 | -30.538 | -27.009 | 79.343 | 19.629 | -4.743 | -5.283 | 37.39 | 25.603 | -61.52 | -35.324 | 18.644 | 19.898 | -12.764 | 7.217 | 42.805 | 10.846 | -27.291 | -17.925 | 3.964 | 36.422 | -85.154 | 18.152 | 23.992 | 11.017 | -39.726 | -133.836 | -6.319 | -98.327 | -162.525 | -14.383 | -38.87 | -128.102 | -18.576 | -125.326 | 104.844 | 57.943 | -89.612 | -0.381 | 11.341 | -82.585 | 99.468 | 32.814 | 1.437 | 44.862 | 9.839 | 3.643 | 69.458 | -11.576 | 37.334 | 72.941 | 37.73 | -50.581 | 140.235 | 136.534 | 48.027 | -19.446 | 81.224 | 66.759 | 5.436 | 15.163 | 91.341 | 131.05 | 62.291 | -36.025 | 54.301 | 37.054 | 39.008 | 0.628 | 68.833 | 43.58 | 35.101 | 12.825 | 3.2 | 14.3 | -10.6 | 19.5 | -1.6 | 18.7 | 0.8 | 7.8 | 0.5 | 15.1 | -26.9 | 52 | 12.4 | 9.6 | -10.7 | -0.2 | 3.6 | 13.5 | 22 | 5.8 | 2.8 |
Financing Cash Flow
| -46.203 | 34.122 | -143.231 | -75.009 | -160.832 | -52.91 | -4.237 | -111.837 | -41.486 | -207.001 | 58.828 | 62.654 | 4.211 | 69.113 | 122.261 | 56.927 | 30.46 | 256.001 | 13.704 | 13.886 | -14.243 | -34.307 | -64.788 | 51.311 | -39.488 | -21.257 | -20.23 | 26.579 | 19.166 | -35.787 | 93.923 | 87.827 | -51.571 | 24.167 | 42.39 | 25.603 | -15.668 | -36.034 | 33.299 | 23.767 | -13.829 | 1.28 | 57.759 | -39.154 | 27.616 | -17.925 | -96.221 | 136.422 | -85.154 | 3.152 | 38.929 | 6.702 | -39.544 | -134.282 | -5.93 | -98.612 | -164.012 | -14.966 | -90.57 | -88.642 | -21.484 | -126.59 | -71.499 | 21.559 | -5.549 | -42.622 | -34.725 | 23.705 | 68.915 | 97.766 | -13.473 | 33.775 | -20.956 | 54.663 | -10.493 | 18.322 | 108.611 | 22.164 | 90.45 | 31.559 | 54.388 | 100.82 | 51.228 | 96.165 | 34.083 | 75.703 | 7.693 | 22.215 | 95.654 | 143.335 | -2.367 | -5.206 | 38.739 | 65.095 | 57.353 | -12.749 | 81.879 | 43.181 | 18.166 | 8.656 | -3.3 | 15.6 | -40.8 | 27.3 | 8 | 28.3 | -10.9 | 15.3 | 22.6 | 31.4 | -25.1 | 52.3 | 7.2 | 12 | -13.6 | -3.1 | 3.2 | 18 | 16.1 | 11.1 | -4.1 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 70.079 | 66.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.048 | 0 | 5.2 | -12.8 | 43.4 | 12.8 | 4.5 | -13.2 | 3.9 | 28.9 | 15.3 | -9.9 | 46.3 | 5.1 | 19.6 | -6.6 | 1.3 | 7.7 | 6.3 | 6.8 | 16 | 0.5 |
Net Change In Cash
| -5.125 | 22.798 | -2.051 | -8.888 | -3.577 | 9.588 | -12.155 | -0.977 | -165.181 | -353.342 | -117.43 | 232.854 | -73.507 | 151.815 | 111.042 | 16.763 | 55.651 | 184.351 | 22.506 | -3.405 | -4.18 | 17.881 | -14.899 | 4.913 | -14.986 | 17.436 | -7.961 | 8.331 | -3.595 | -9.582 | 13.345 | -142.613 | 149.616 | 3.682 | -3.689 | -13.434 | 15.256 | -35.646 | 29.965 | 0.14 | -49.001 | 38.571 | 6.827 | -32.412 | 12.214 | -13.259 | -47.39 | 56.266 | -57.788 | 53.412 | 25.668 | -57.722 | 2.887 | -68.665 | 75.691 | 28.924 | -60.062 | 32.216 | 17.884 | -38.383 | 31.28 | 43.826 | -30.141 | 16.923 | -15.734 | -1.23 | 8.516 | -29.435 | 11.034 | 30.737 | -36.122 | 29.65 | -27.91 | 40.554 | -18.884 | 4.33 | -2.86 | 16.418 | -11.435 | -45.009 | 22.103 | 36.392 | -9.992 | -3.744 | 0.495 | 5.697 | -20.344 | -23.241 | -15.967 | 49.307 | 22.218 | -78.786 | 21.479 | 0.046 | 41.429 | -53.768 | 43.795 | 14.183 | -16.906 | 20.775 | -26.1 | 15.6 | -40.8 | 27.3 | 8 | 28.3 | -10.9 | 15.3 | 22.6 | 31.4 | -25.1 | 52.3 | 7.2 | 12 | -13.6 | -3.1 | 3.2 | 18 | 16.1 | 11.1 | -4.1 |
Cash At End Of Period
| 115.767 | 120.892 | 98.094 | 100.145 | 109.033 | 112.61 | 103.022 | 115.177 | 116.154 | 281.335 | 634.677 | 752.107 | 519.253 | 592.76 | 440.945 | 329.903 | 313.14 | 257.489 | 73.138 | 50.632 | 54.037 | 58.217 | 40.336 | 55.235 | 50.322 | 65.308 | 47.872 | 55.833 | 47.502 | 51.097 | 60.679 | 47.334 | 189.947 | 40.331 | 36.649 | 40.338 | 53.772 | 38.516 | 74.162 | 44.197 | 44.057 | 93.058 | 54.487 | 47.66 | 80.072 | 67.858 | 81.117 | 128.507 | 72.241 | 130.029 | 76.617 | 50.949 | 108.671 | 105.784 | 174.449 | 98.758 | 69.834 | 129.896 | 97.68 | 79.796 | 118.179 | 86.899 | 43.073 | 73.214 | 56.291 | 72.025 | 73.255 | 64.739 | 94.174 | 83.14 | 52.403 | 88.525 | 58.875 | 86.785 | 46.231 | 65.115 | 60.785 | 63.645 | 47.227 | 58.662 | 103.671 | 81.568 | 45.176 | 55.168 | 58.912 | 58.417 | 52.72 | 73.064 | 96.305 | 112.272 | 62.965 | 40.747 | 119.533 | 98.054 | 98.008 | 56.579 | 110.347 | 66.552 | 52.369 | 69.275 | 48.5 | 74.6 | 51.4 | 27.3 | 8 | 28.3 | 76.1 | 15.3 | 22.6 | 31.4 | 53.6 | 52.3 | 7.2 | 12 | 71.6 | -3.1 | 3.2 | 18 | 16.1 | 11.1 | 60 |