Peoples Bancorp of North Carolina, Inc.
NASDAQ:PEBK
31.25 (USD) • At close December 31, 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 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 3.958 | 4.888 | 3.948 | 3.44 | 4.126 | 4.808 | 3.172 | 4.147 | 5.307 | 3.217 | 3.452 | 3.007 | 3.39 | 4.615 | 4.121 | 1.92 | 4.509 | 2.561 | 2.367 | 2.966 | 3.621 | 3.813 | 3.667 | 3.436 | 3.467 | 3.176 | 3.303 | 2.01 | 3.242 | 2.811 | 2.205 | 1.302 | 2.457 | 2.965 | 2.453 | 2.188 | 2.493 | 2.624 | 2.328 | 1.816 | 2.442 | 2.552 | 2.578 | 1.381 | 1.919 | 1.633 | 1.758 | 1.213 | 1.412 | 1.509 | 1.659 | 1.777 | 1.392 | 0.629 | 1.361 | -0.438 | 0.54 | 0.864 | 0.875 | 0.631 | 0.3 | 1.36 | 0.625 | 0.398 | 1.746 | 2.192 | 2.054 | 1.602 | 2.613 | 2.59 | 2.787 | 1.902 | 2.373 | 2.661 | 2.235 | 1.605 | 1.841 | 1.608 | 1.277 | 1.058 | 1.108 | 1.087 | 1.178 | 0.176 | 0.319 | 0.091 | 1.418 | 0.61 | 1.294 | 0.646 | 0.886 | 0.468 | 1.386 | 1.35 | 1.371 | 1.381 | 1.386 | 1.342 | 1.27 | 1.242 | 1.1 | 1 | 1 | 0.9 | 0.2 | 0.8 | 0.8 | 0.6 | 0.4 | 0.6 | 0.5 | 0.5 |
Depreciation & Amortization
| 0.755 | 0.758 | 0.671 | 0.71 | 0.696 | 0.817 | 0.903 | 1.117 | 1.409 | 1.889 | 1.616 | 1.578 | 1.442 | 1.351 | 1.198 | 1.103 | 1.063 | 0.979 | 1.038 | 0.43 | 1.216 | 1.376 | 0.942 | 1.063 | 1.09 | 1.188 | 1.23 | 1.254 | 1.258 | 1.278 | 1.228 | 1.242 | 1.319 | 1.387 | 1.475 | 1.53 | 1.523 | 1.529 | 1.471 | 1.635 | 1.996 | 1.546 | 1.712 | 2.354 | 1.661 | 2.225 | 2.213 | 2.225 | 2.245 | 2.211 | 2.195 | 2.311 | 1.062 | 1.316 | 1.537 | 1.452 | 1.247 | 1.28 | 0.992 | 0.898 | 0.859 | 0.647 | 0.527 | 0.465 | 0.396 | 0.4 | 0.418 | 0.391 | 0.399 | 0.391 | 0.362 | 0.704 | 0.347 | 0.651 | 0.355 | 0.369 | 0.427 | 0.425 | 0.401 | 0.384 | 0.373 | 0.402 | 0.382 | 0.402 | 0.588 | 0.517 | 0.457 | 0.45 | 0.521 | 0.342 | 0.373 | 0.418 | 0.432 | 0.411 | 0.323 | 0.32 | 0.849 | 0.173 | 0.19 | 0.995 | 0.7 | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 |
Deferred Income Tax
| 0.155 | -0.01 | -0.208 | -0.205 | -0.01 | -0.009 | -0.229 | -0.51 | -0.01 | -0.011 | -0.01 | -0.256 | -0.009 | -0.009 | -0.009 | -0.535 | -0.009 | -0.008 | -0.008 | 0.183 | -0.003 | -0.002 | -0.002 | 1.237 | -1.152 | -0.004 | -0.003 | -0.998 | -0.293 | 0.048 | -1.122 | 0.06 | -0.075 | 0.015 | -0.547 | -0.121 | 0.346 | -0.197 | 0.173 | -0.294 | 0.29 | 0.067 | -0.223 | 1.179 | -0.035 | 0.643 | 0.829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.008 | 0.086 | 0.006 | 0.194 | -0.085 | 0.127 | -0.049 | 0.344 | -0.012 | -0.027 | -0.056 | 0.347 | -0.066 | -0.056 | -0.044 | 0.1 | 0.002 | 0.002 | -0.077 | 0.069 | 0.031 | 0.06 | 0.11 | -0.046 | -0.008 | 0.082 | 0.057 | 0.56 | -0.439 | 0.041 | 0.43 | 0.456 | 0.224 | 0.182 | 0.07 | 0.205 | 0.064 | 0.101 | 0.117 | 0.117 | 0.105 | 0.085 | 0.082 | 0.069 | 0.034 | 0.044 | 0.026 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -0.635 | 1.515 | -0.117 | 0.121 | -0.819 | 0.051 | 1.739 | -1.187 | 1.028 | -3.367 | -0.662 | -0.183 | -463.437 | 0.239 | 2.031 | -1.628 | -3.987 | 4.047 | -1.222 | 0.346 | 0.001 | -2.225 | -0.552 | -1.522 | 1.839 | -0.481 | -1.156 | 0.397 | 0.264 | 0.111 | -0.52 | -1.652 | -0.302 | -2.314 | 3.255 | -4.413 | 1.377 | 0.187 | 0.701 | -1.33 | 0.427 | 10.221 | -11.378 | 12.811 | 4.69 | -1.704 | 3.246 | -0.517 | -12.542 | 13.927 | -1.139 | -1.522 | 1.483 | -0.009 | 1.994 | -2.119 | -1.189 | -0.688 | 1.41 | -3.579 | -4.661 | 1.487 | 0.212 | 0.585 | -1.867 | -0.428 | -0.405 | 1.977 | -1.23 | -0.353 | 0.752 | 2.596 | 1.547 | -1.847 | -1.707 | 2.063 | -0.096 | 1.095 | -0.691 | -4.258 | -0.862 | -0.183 | -0.853 | 5.139 | -0.902 | 0.894 | -0.498 | -0.28 | -0.131 | -0.403 | 0.397 | -3.893 | -0.017 | -0.379 | 0.184 | -0.133 | -0.549 | 0.193 | 0.629 | -0.407 | -1 | -0.3 | -0.7 | 0.8 | 0.6 | 0.1 | -0.3 | 0.1 | -0.4 | 0.3 | -0.3 | -0.3 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 |
Other Working Capital
| -0.635 | -0.115 | -0.116 | 0.121 | -0.819 | 0.051 | 1.739 | -1.187 | 1.028 | -3.367 | -0.662 | -0.183 | -463.437 | 0.239 | 2.031 | -1.628 | -3.987 | 4.047 | -1.222 | 0.346 | 0.001 | -2.225 | -0.552 | -1.522 | 1.839 | -0.481 | -1.156 | 0.397 | 0.264 | 0.111 | -0.52 | -1.652 | -0.302 | -2.314 | 3.255 | -4.413 | 1.377 | 0.187 | 0.701 | -1.33 | 0.427 | 10.221 | -11.378 | 12.811 | 4.69 | -1.704 | 3.246 | -0.517 | -12.542 | 13.927 | -1.139 | -1.522 | 1.483 | -0.009 | 1.994 | -2.119 | -1.189 | -0.688 | 1.41 | -3.579 | -4.661 | 1.487 | 0.212 | 0.585 | -1.867 | 0 | 0 | 0 | 0 | 0 | 0 | 2.596 | 1.547 | -1.847 | -1.707 | 2.063 | -0.096 | 1.095 | -0.691 | -4.258 | -0.862 | -0.183 | -0.853 | 5.139 | -0.902 | 0.894 | -0.498 | -0.28 | -0.131 | -0.403 | 0.397 | -3.893 | -0.017 | -0.379 | 0.184 | -0.133 | -0.549 | 0.193 | 0.629 | -0.407 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 0.724 | 1.019 | 1.323 | 0.293 | 0.281 | -0.959 | 2.506 | 1.432 | 0.721 | 0.007 | 2.823 | 5.148 | 459.566 | -1.512 | 4.448 | 0.126 | 0.515 | -3.485 | -0.211 | 0.126 | -1.388 | -1.854 | 0.266 | 0.967 | -0.973 | 0.016 | 0.381 | 1.097 | 1.456 | -2.173 | 4.449 | -1.61 | -0.096 | 0.266 | -0.293 | 0.216 | 0.292 | -0.784 | -0.087 | 0.038 | -0.041 | -0.012 | 0.01 | 0.072 | 0.483 | -0.035 | -0.051 | 0.692 | 1.075 | 1.147 | 1.715 | 0.789 | 2.455 | 3.548 | 2.229 | 4.342 | 3.718 | 2.941 | 2.571 | 0.401 | 4.615 | -1.841 | 2.229 | 2.339 | 1.37 | 0.674 | 0.393 | 0.3 | 0.729 | 0.832 | 0.324 | 0.413 | 0.94 | 0.934 | 0.702 | 1.889 | 0.887 | 0.539 | 1.38 | 5.928 | -1.501 | -0.441 | -0.698 | 0.294 | 2.49 | 1.26 | 0.793 | 2.006 | -2.391 | 2.936 | 1.945 | 1.219 | 1.992 | -0.701 | -1.097 | 0.376 | -0.443 | 0.451 | 1.247 | 1.23 | -7.9 | 12.3 | -5.8 | -4.5 | -6.5 | 0.5 | 1.9 | 2 | 0.5 | 0.2 | 0.2 | 0.1 |
Operating Cash Flow
| 4.949 | 6.654 | 4.275 | 4.553 | 4.189 | 4.835 | 8.042 | 5.343 | 8.443 | 1.708 | 7.163 | 9.641 | 0.886 | 4.628 | 11.745 | 1.086 | 2.093 | 4.096 | 1.887 | 4.12 | 3.478 | 1.168 | 4.431 | 5.135 | 4.263 | 3.977 | 3.812 | 4.32 | 5.488 | 2.116 | 6.67 | -0.202 | 3.527 | 2.501 | 6.413 | -0.395 | 6.095 | 3.46 | 4.703 | 1.982 | 5.219 | 14.459 | -7.219 | 17.866 | 8.752 | 2.806 | 8.021 | 3.613 | -7.81 | 18.794 | 4.43 | 3.355 | 6.392 | 5.484 | 7.121 | 3.237 | 4.316 | 4.397 | 5.848 | -1.649 | 1.113 | 1.653 | 3.593 | 3.788 | 1.646 | 2.838 | 2.461 | 4.27 | 2.51 | 3.461 | 4.287 | 5.615 | 5.207 | 2.4 | 1.585 | 5.925 | 3.06 | 3.666 | 2.367 | 3.112 | -0.883 | 0.865 | 0.009 | 6.011 | 2.495 | 2.763 | 2.171 | 2.786 | -0.708 | 3.52 | 3.601 | -1.788 | 3.794 | 0.682 | 0.781 | 1.944 | 1.242 | 2.159 | 3.335 | 3.06 | -7.1 | 13.2 | -5.1 | -2.5 | -5.4 | 1.7 | 2.7 | 3.1 | 0.8 | 1.4 | 0.7 | 0.6 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.212 | -0.087 | -0.128 | -0.426 | -0.569 | -0.387 | -0.566 | -0.367 | -3.105 | -0.94 | -0.151 | -0.105 | -0.04 | -0.096 | -0.243 | -0.194 | -1.213 | -0.694 | -0.391 | -0.035 | -0.973 | -1.485 | -0.342 | -0.435 | -0.409 | -0.464 | -0.434 | -0.747 | -0.83 | -1.333 | -2.647 | -0.353 | -0.813 | -0.373 | -0.071 | -0.805 | -0.943 | -0.309 | -0.297 | -0.193 | -1.555 | -0.745 | -0.627 | -0.859 | 0.091 | -0.478 | -1.188 | -0.26 | -0.231 | -0.16 | -0.266 | -0.826 | 0.439 | -0.874 | -0.34 | -0.293 | -0.865 | -0.197 | -0.086 | -0.921 | -0.314 | -0.163 | -0.216 | -1.805 | 0 | -0.112 | -0.711 | -2.389 | -2.816 | -0.967 | -1.445 | -0.827 | -0.403 | 0 | -0.408 | -0.272 | -0.113 | -0.454 | -0.533 | -0.386 | -0.338 | -0.538 | -0.24 | 0 | -0.275 | 0 | 0 | -0.815 | -0.876 | -0.595 | -0.328 | -0.28 | 0 | -0.759 | -4.43 | 0 | -1.738 | -0.69 | -0.275 | -1.028 | -0.9 | -0.3 | -0.1 | -0.8 | -0.5 | -0.7 | -0.8 | -0.4 | -0.2 | -0.3 | -0.1 | -0.2 |
Acquisitions Net
| 0 | 0 | 0 | -13.742 | 0 | 1.46 | 0 | 0 | 0 | 0 | 0 | 7.343 | -2.787 | 58.118 | 2.221 | 20.81 | -3.927 | 0 | -30.779 | -4.907 | -11.946 | 0 | -19.596 | 0 | -5.456 | -15.898 | 0 | -12.821 | -2.504 | -9.322 | -12.101 | -11.477 | -11.127 | -9.258 | -4.254 | -5.343 | -18.736 | -7.761 | -11.601 | -2.479 | -18.235 | -16.478 | 0.5 | -4.689 | -9.166 | -0.608 | 8.326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.457 | 6.365 | 2.528 | 11.339 | 8.471 | 0 | -7.022 | -1.367 | 2.029 | 1.805 | 0 | 0.112 | 0.711 | 2.389 | 2.816 | 0.967 | 1.445 | 0.827 | 0.403 | 0 | 0.408 | 0.272 | 0.113 | 0.454 | 0.533 | 0.386 | 0.338 | 0.538 | 0.24 | 0 | 0.275 | 0 | 0 | 0.815 | 0.876 | 0 | 0.328 | 0.28 | 0 | 0.759 | 4.43 | 0 | 1.738 | 0.69 | 0.275 | 1.028 | 0.9 | 0.3 | 0.1 | 0.8 | 0.5 | 0.7 | 0 | 0.4 | 0.2 | 0.3 | 0.1 | 0.2 |
Purchases Of Investments
| -9.792 | -4.019 | -9.71 | -2.623 | 0 | -6.992 | 0 | -10.081 | -43.3 | -54.757 | -41.6 | -22.513 | -45.013 | -51.31 | -90.47 | -37.705 | -52.893 | -26.382 | -10.958 | -17.742 | -15.11 | -14.01 | -7.395 | -14.474 | -2.871 | -19.958 | 0 | -3.567 | -3.354 | -0.067 | -3.071 | -0.32 | -5.956 | -6.592 | -0.094 | -5.647 | -3.094 | -3.126 | -7.359 | -7.412 | -12.369 | -2.504 | -10.566 | -8.96 | -30.015 | -36.508 | -22.646 | -32.687 | -30.144 | -13.036 | -12.93 | -50.232 | -77.643 | -41 | -40.203 | -99.269 | -31.292 | -67.391 | -34.963 | -13.31 | -29.833 | -72.591 | -27.462 | -9.375 | -26.958 | -7.496 | -2.01 | -5.907 | -10.161 | -4.628 | -3.52 | -15.883 | -9.402 | -11.202 | -6.84 | -27.086 | -16.662 | -5.437 | -5.615 | -14.063 | -14.281 | -16.775 | -8.371 | -25.717 | -15.547 | -9.672 | -4.503 | -12.323 | -35.217 | 0 | -0.8 | -46.738 | -14.84 | -41.972 | -14.823 | -8.818 | -17.968 | -5.761 | -1.798 | -4.238 | -2.1 | -7 | -26.6 | -7.7 | -1 | -0.4 | 0 | -12.5 | -15.9 | -0.4 | -2.6 | -6.3 |
Sales Maturities Of Investments
| 15.997 | 4.392 | 6.896 | 4.405 | 5.729 | 4.939 | 55.365 | 6.37 | 8.375 | 16.208 | 15.484 | 13.8 | 8.016 | 10.791 | 5.67 | 14.697 | 37.071 | 22.46 | 7.525 | 6.978 | 18.121 | 11.82 | 18.307 | 26.987 | 4.995 | 19.143 | 12.789 | 6.866 | 7.531 | 4.985 | 7.982 | 5.883 | 6.122 | 7.553 | 5.17 | 5.973 | 8.001 | 7.856 | 6.377 | 6.885 | 30.373 | 8.677 | 10.415 | 10.931 | 17.635 | 28.932 | 23.562 | 15.116 | 28.891 | 32.825 | 34.075 | 53.007 | 52.131 | 19.85 | 40.321 | 47.754 | 52.913 | 42.158 | 13.079 | 5.289 | 23.972 | 37.83 | 5.09 | 3.551 | 28.912 | 6.942 | 4.843 | 6.068 | 11.139 | 4.235 | 2.815 | 16.218 | 6.061 | 9.835 | 7.584 | 21.44 | 11.422 | 3.824 | 4.977 | 12.725 | 3.406 | 5.08 | 4.832 | 23.005 | 10.297 | 7.935 | 5.817 | 16.467 | 37.744 | 5.093 | 4.754 | 50.881 | 26.761 | 12.856 | 15.186 | 3.545 | 19.48 | 2.654 | 1.544 | 3.923 | 5.1 | 10.6 | 6.6 | 12.7 | 1.7 | 6 | 4.4 | 3.7 | 16.3 | 1 | 4.2 | 7.6 |
Other Investing Activites
| -13.202 | -3.992 | -0.01 | 0.001 | -20.969 | -5.653 | -19.564 | -27.82 | -45.601 | -69.762 | -4.929 | -0.515 | 0.515 | 0.149 | 0.331 | 2.847 | -0.14 | -86.075 | -3.031 | 3.008 | -2.966 | -9.907 | -0.001 | -16.184 | 0.104 | 0.004 | -6.026 | 0.896 | 0.043 | -0.001 | -0.044 | 1.285 | 0.197 | 0.069 | 0.788 | 2.395 | 1.592 | 1.299 | 1.402 | 0.901 | 1.676 | 1.072 | 0.766 | 1.199 | 1.204 | 1.335 | 2.668 | 3.083 | 15.453 | 15.375 | 9.693 | 2.601 | 8.68 | 14.441 | 2.472 | 1.044 | 0.727 | 2.483 | 1.471 | -2.514 | 0.259 | 0.557 | 0.256 | -17.525 | -11.106 | -29.869 | -5.645 | -36.084 | -29.588 | -20.05 | 5.081 | -27.411 | -18.298 | -17.669 | -25.207 | -7.364 | -11.15 | -12.512 | -6.396 | 9.041 | 0.907 | 7.395 | -4.114 | -12.56 | -6.481 | -4.535 | -2.88 | -20.473 | -6.159 | -11.668 | -4.932 | -28.722 | -22.166 | -17.726 | -23.314 | -27.645 | -14.666 | -21.916 | -14.723 | -17.798 | -14.7 | -37.5 | -2.7 | -10 | -2.1 | -20 | -21.6 | -14.7 | -11 | -9.2 | -19.3 | -2.6 |
Investing Cash Flow
| -7.209 | -4.075 | -17.447 | -12.385 | -15.809 | -6.633 | 35.235 | -31.898 | -83.631 | -109.251 | -31.196 | -1.99 | -39.309 | 17.652 | -82.491 | 0.455 | -21.102 | -90.691 | -37.634 | -12.698 | -12.874 | -13.582 | -9.027 | -4.106 | -3.637 | -17.173 | 6.329 | -9.373 | 0.886 | -5.738 | -9.881 | -4.982 | -11.577 | -8.601 | 1.539 | -3.427 | -13.18 | -2.041 | -11.478 | -2.298 | -0.11 | -9.978 | 0.488 | -2.378 | -20.251 | -7.327 | 10.722 | -14.748 | 13.969 | 35.004 | 30.572 | 4.55 | -16.393 | -7.583 | 11.707 | -44.399 | 24.011 | -11.608 | -12.028 | -11.456 | -12.938 | -35.734 | -20.303 | -23.35 | -9.151 | -30.422 | -2.812 | -35.922 | -28.61 | -20.443 | 4.376 | -27.076 | -21.64 | -19.036 | -24.463 | -13.01 | -16.391 | -14.125 | -7.033 | 7.703 | -9.968 | -4.3 | -7.653 | -15.272 | -11.73 | -6.271 | -1.566 | -16.329 | -3.631 | -7.17 | -0.978 | -24.579 | -10.246 | -46.841 | -22.95 | -32.918 | -13.153 | -25.024 | -14.977 | -18.113 | -11.7 | -33.9 | -22.7 | -5 | -1.4 | -14.4 | -18 | -23.5 | -10.6 | -8.6 | -17.7 | -1.3 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -10.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -70 | 0 | 0 | 69.845 | -72.706 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.205 | 0 | 0 | -6.5 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.096 | -0.156 | 0.409 | -0.757 | 1.248 | 0.029 | -2.494 | -4.819 | -12.308 | 3.97 | -4.276 | 6.65 | 10.226 | -5.213 | 10.97 | -11.566 | 17.496 | 3.858 | 8.238 | -10.227 | 8.316 | 11.856 | 3.619 | -0.528 | 5.455 | -1.202 | 7.517 | 2.1 | -0.79 | -7.741 | 11.062 | -0.79 | 0.03 | -1.187 | 1.063 | -6.134 | 3.25 | 1.79 | -4.112 | -4.589 | 14.518 | -1.071 | 32.184 | -0.255 | 4.262 | -2.474 | 5.677 | -0.608 | 0.818 | -0.3 | -1.2 | -4.5 | -3.8 | -0.9 | 4 | 0 | 18.6 | -5.7 | 4.9 | -0.1 | 2.3 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.325 | 0 | -1.998 | -0.324 | -0.84 | -0.833 | 0 | -0.116 | 0 | -0.395 | -0.199 | 0 | -3.605 | 0 | 0 | -0.057 | 0 | 0 | -2.999 | 0 | -0.577 | -1.761 | -0.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -1.983 | 0 | 0 | -0.341 | -0.236 | -1.34 | 0 | -0.082 | 0 | 0 | 0 | -12.524 | 0 | 0 | 0 | -0.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.039 | -1.04 | -1.929 | -1.056 | -1.058 | -1.069 | -1.925 | -1.02 | -1.019 | -1.019 | -1.877 | -0.966 | -0.967 | -0.93 | -0.93 | -0.872 | -0.873 | -0.868 | -1.779 | -0.831 | -0.831 | -0.832 | -1.445 | -0.783 | -0.783 | -0.784 | -0.783 | -0.662 | -0.657 | -0.658 | -0.658 | -0.55 | -0.549 | -0.56 | -0.447 | -0.447 | -0.448 | -0.337 | -0.342 | -0.341 | -0.227 | -0.227 | -0.227 | -0.433 | -0.328 | -0.325 | -0.325 | -0.55 | -0.267 | -0.508 | -0.701 | -0.423 | -0.425 | -0.424 | -0.424 | -0.423 | -0.43 | -0.423 | -0.424 | -0.424 | -0.7 | -0.701 | -0.735 | -0.665 | -0.671 | -0.673 | -0.672 | -0.675 | -0.68 | -0.516 | -0.46 | -0.689 | -0.42 | -0.417 | -0.38 | -0.378 | -0.345 | -0.345 | -0.345 | -0.314 | -0.315 | -0.315 | -0.314 | -0.313 | -0.313 | -0.313 | -0.313 | -0.313 | -0.315 | -0.314 | -0.315 | -0.322 | -0.322 | -0.322 | -0.322 | -0.326 | -0.322 | -0.322 | -0.293 | -0.283 | -0.2 | -0.3 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 | -0.2 | -0.2 | -0.2 |
Other Financing Activities
| 4.021 | -16.8 | 32.82 | 14.968 | 1.096 | 9.72 | -29.927 | -56.174 | 7.961 | 27.558 | 53.716 | 7.545 | 18.994 | 56.922 | 119.094 | 26.683 | 34.471 | 173.583 | 21.812 | 4.949 | 31.535 | 2.615 | 14.037 | -13.917 | -12.357 | 15.701 | 1.172 | -30.237 | 12.484 | -8.115 | 21.225 | -7.015 | 20.547 | -5.058 | 29.124 | 6.248 | -3.285 | -12.916 | 5.532 | -0.684 | 5.574 | -8.098 | 9.097 | -1.708 | 12.061 | 13.184 | 5.117 | 4.624 | -19.465 | -31.917 | -15.433 | -22.023 | 13.82 | -2.504 | 4.629 | -10.997 | -6.325 | 13.796 | 30.125 | 19.99 | 22.106 | 20.107 | 25.453 | -7.751 | 31.306 | 17.736 | 11.187 | 18.19 | 21.344 | -5.079 | 25.359 | 12.903 | -4.305 | 17.887 | 30.661 | -4.7 | 18.711 | 10.594 | 1.727 | -9.197 | 14.69 | -10.173 | 11.399 | 4.285 | 6.237 | 2.559 | 21.005 | 8.315 | 2.399 | 6.481 | 8.215 | 6.006 | 10.373 | 18.002 | 19.343 | 20.646 | 23.781 | 11.667 | 17.345 | 9.761 | 16.8 | 11.7 | 19.7 | 34.2 | 14.8 | 10.1 | 9.3 | 10 | 8 | 6.9 | 4.5 | 14 |
Financing Cash Flow
| -7.413 | -17.84 | 28.893 | 13.588 | -0.802 | 7.818 | -31.852 | -57.31 | 6.942 | 26.144 | 51.64 | 6.579 | 14.422 | 55.992 | 118.164 | -44.189 | 33.598 | 172.715 | 86.879 | -68.588 | 100.127 | 0.022 | 12.44 | -14.7 | -13.14 | 14.917 | 0.389 | -30.899 | 11.827 | -8.773 | 20.567 | -7.566 | 26.22 | -5.618 | 28.677 | -1.04 | -3.969 | -13.253 | 5.19 | -16.109 | 5.346 | -8.325 | 8.87 | -19.665 | 11.733 | 12.859 | 4.792 | 4.074 | -19.732 | -32.425 | -16.134 | -23.542 | 13.239 | -2.519 | 3.448 | -10.172 | -6.726 | 10.879 | 24.882 | 7.258 | 25.376 | 15.13 | 31.368 | 1.277 | 25.379 | 27.841 | -1.363 | 34.806 | 23.099 | 1.721 | 14.743 | 20.976 | 7.419 | 21.184 | 29.514 | 0.289 | 16.963 | 17.789 | 3.524 | -10.561 | 6.635 | 0.657 | 10.392 | 4.002 | 4.737 | 3.309 | 14.558 | 11.252 | 3.706 | 2.056 | 2.169 | 20.202 | 8.979 | 49.864 | 18.766 | 24.582 | 20.986 | 17.022 | 16.444 | 10.296 | 16.3 | 10.2 | 15 | 30.2 | 13.7 | 13.9 | 9.1 | 28.4 | 2.2 | 11.6 | 4.2 | 16.1 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 12.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.054 | 18.8 | 20.7 | 27.8 | 7.5 | 6.8 | 12.7 | 15.3 | 20.4 | 9.8 | 7.2 | 17 | 0.7 |
Net Change In Cash
| -9.673 | -15.261 | 15.721 | 5.756 | -12.422 | 6.02 | 11.425 | -83.865 | -68.246 | -81.399 | 27.607 | 14.191 | -24.001 | 78.272 | 47.457 | -42.648 | 14.589 | 86.12 | 51.132 | -77.166 | 90.731 | -12.392 | 7.844 | -13.671 | -12.514 | 1.721 | 10.53 | -35.952 | 18.201 | -12.395 | 17.356 | -12.75 | 18.17 | -11.718 | 36.629 | -4.862 | -11.054 | -11.834 | -1.585 | -16.425 | 10.455 | -3.844 | 2.139 | -4.177 | 0.234 | 8.338 | 23.535 | -7.061 | -13.573 | 21.373 | 18.868 | -15.637 | 3.238 | -4.618 | 22.276 | -51.334 | 21.601 | 3.668 | 18.702 | -5.847 | 13.551 | -18.951 | 14.658 | -18.286 | 17.873 | 0.256 | -1.714 | 3.154 | -3.001 | -15.26 | 23.406 | -0.485 | -9.014 | 4.548 | 6.636 | -6.795 | 3.632 | 7.33 | -1.142 | 0.254 | -4.216 | -2.778 | 2.748 | -5.259 | -4.499 | -0.199 | 15.162 | -2.29 | -0.633 | -1.594 | 4.792 | -6.165 | 2.528 | 3.705 | -3.404 | -6.393 | 9.075 | -5.843 | 4.803 | -4.703 | 16.3 | 10.2 | 15 | 30.2 | 13.7 | 13.9 | 9.1 | 28.4 | 2.2 | 11.6 | 4.2 | 16.1 |
Cash At End Of Period
| 73.162 | 82.835 | 98.096 | 82.375 | 76.619 | 89.041 | 83.021 | 71.596 | 155.461 | 223.707 | 305.106 | 277.499 | 263.308 | 287.309 | 209.037 | 161.58 | 204.228 | 189.639 | 103.519 | 52.387 | 129.553 | 38.822 | 51.214 | 43.37 | 57.041 | 69.555 | 67.834 | 57.304 | 93.256 | 75.055 | 87.45 | 70.094 | 82.844 | 64.674 | 76.392 | 39.763 | 44.625 | 55.679 | 67.513 | 69.098 | 85.523 | 75.068 | 78.912 | 76.773 | 80.95 | 80.716 | 72.378 | 48.843 | 55.904 | 69.477 | 48.104 | 29.236 | 44.873 | 41.635 | 46.253 | 23.977 | 75.311 | 53.71 | 50.042 | 31.34 | 37.187 | 23.636 | 42.587 | 27.929 | 46.214 | 28.342 | 28.085 | 29.8 | 26.645 | 29.646 | 44.906 | 21.5 | 21.985 | 31 | 26.452 | 19.816 | 26.611 | 22.979 | 15.649 | 16.791 | 16.537 | 20.753 | 23.531 | 20.783 | 26.042 | 30.541 | 30.74 | 15.578 | 17.868 | 18.501 | 20.095 | 15.303 | 21.468 | 18.94 | 15.235 | 18.639 | 25.032 | 15.957 | 21.8 | 16.997 | 16.3 | 10.2 | 15 | 50.9 | 13.7 | 13.9 | 9.1 | 39.2 | 2.2 | 11.6 | 4.2 | 27.4 |