Patriot National Bancorp, Inc.
NASDAQ:PNBK
1.64 (USD) • At close November 4, 2024
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 Q3 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -3.081 | -0.299 | 0.905 | -4.485 | -0.546 | -0.053 | 1.77 | 2.326 | 1.265 | 0.8 | 1.895 | 1.323 | 1.022 | 0.854 | -1.382 | -0.087 | -1.278 | -1.072 | -1.512 | 0.027 | -1.655 | 0.323 | 0.326 | 0.769 | 1.036 | 1.065 | 0.6 | 1.013 | 0.804 | 1.73 | 1.045 | -0.382 | 0.614 | 0.653 | 0.532 | 0.633 | 0.689 | 0.289 | -2.396 | 17.261 | 0.525 | 0.319 | 0.95 | -2.37 | -3.912 | -1.957 | -1.445 | 0.018 | 0.345 | 0.546 | 0.443 | 0.255 | -7.175 | -8.983 | -4.077 | -6.791 | -1.4 | -3.132 | -4.21 | -13.936 | -4.637 | -1.097 | -5.749 | -1.91 | 0.396 | 0.151 | 0.886 | 0.741 | 0.534 | 0.516 | 0.838 | 0.671 | 0.508 | 0.399 | 0.488 | 0.281 | 0.351 | 0.287 | 0.241 | 0.25 | 0.24 | 0.196 | 0.31 | 0.316 | 0.349 | 0.366 | 0.228 | 0.338 | 0.288 | 0.199 | 0.189 | 0.171 | 0.208 | 0.308 | 0.27 | 0.281 | 0.129 | 0.087 | 0.3 | 0.1 | 0.2 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | -0.1 | -0.1 | -0.2 | -0.3 |
Depreciation & Amortization
| 0.273 | 0.284 | 0.342 | 0.331 | 0.387 | 0.313 | 0.388 | 0.376 | 0.361 | 0.345 | 0.45 | 0.394 | 0.389 | 0.402 | 0.386 | 0.391 | 0.21 | 0.614 | 0.424 | 0.44 | 0.42 | 0.407 | 0.399 | 0.403 | 0.384 | 0.35 | 0.343 | 0.336 | 0.318 | 0.272 | 0.289 | 0.304 | 0.317 | 0.299 | 0.263 | 0.277 | 0.253 | 0.246 | 0.25 | 0.262 | 0.28 | 0.293 | 0.346 | 0.281 | 0.299 | 0.289 | 0.301 | 0.308 | 0.309 | 0.305 | 0.302 | 0.294 | 0.341 | 0.351 | 0.371 | 0.376 | 0.374 | 0.393 | 0.422 | 0.409 | 0.418 | 0.429 | 0.326 | 0.446 | 0.445 | 0.434 | 0.485 | 0.384 | 0.35 | 0.29 | 0.236 | 0.228 | 0.206 | 0.208 | -0.135 | 0.266 | 0.268 | 0.205 | 0.225 | 0.548 | 0.016 | 0.247 | 0.275 | 0.319 | 0.236 | 0.181 | 0.195 | 0.144 | 0.113 | 0.091 | 0.141 | 0.121 | 0.102 | 0.104 | 0.108 | 0.106 | 0.105 | 0.089 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| -0.946 | 0.04 | 1.087 | -5.067 | -0.208 | -0.023 | 0.605 | 0.294 | 0.293 | 0.298 | -1.344 | 0.387 | 0.415 | 0.281 | 0.56 | -0.029 | -0.464 | -0.39 | -0.469 | -0.306 | -0.858 | 0.497 | -0.019 | 0.251 | 0.358 | -0.855 | 0.394 | 0.525 | 0.461 | 0.878 | 0.76 | -0.295 | 0.259 | 0.387 | 0.195 | 0.269 | 0.418 | 0.201 | -0.847 | 0.034 | 0.084 | 0.084 | 0.055 | 0.954 | -0.134 | -0.032 | 0.296 | -0.872 | -1.61 | -1.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.304 | -2.856 | -0.823 | -4.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -498.342 | 0 | 0 | 0 | -562.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.041 | 0.024 | 0.028 | 0.031 | 0.023 | 0.023 | 0.023 | 0.022 | 0.02 | 0.021 | 0.04 | 0.03 | 0.046 | 0.034 | 0.036 | 0.042 | 0.038 | 0.043 | 0.052 | 0.059 | 0.055 | 0.048 | 0.057 | 0.056 | 0.054 | 0.053 | 0.041 | 0.037 | 0.025 | 0.043 | 0.035 | -0.182 | 0.154 | 0.154 | 0.121 | 0.112 | 0.114 | 0.114 | 0.072 | 0.073 | 0.071 | 0.059 | 0.06 | 0.055 | 0.008 | 0.008 | 0.07 | 0.103 | 0.053 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.245 | -0.254 | -4.243 | 4.817 | 1.556 | -0.832 | -1.008 | -0.731 | 1.054 | -3.724 | 1.717 | 0.267 | 0.762 | -0.912 | 0.29 | -1.389 | -1.841 | -2.14 | 0.085 | 0.709 | -0.364 | -1.196 | -1.636 | -0.695 | 0.624 | 0.667 | 1.081 | 0.152 | -0.806 | -0.921 | -2.054 | -0.416 | 0.311 | -0.539 | -0.297 | 0.09 | 0.792 | -0.207 | 2.187 | -16.678 | -1.086 | -0.379 | -0.344 | 0.057 | 1.112 | -1.53 | 16.832 | -16.101 | 1.215 | -0.512 | -0.714 | -0.537 | 6.888 | 0.571 | -0.841 | 1.986 | -0.267 | 1.128 | -3.452 | -3.126 | -1.464 | -0.332 | 0.72 | -2.447 | 2.891 | -3.464 | 1.595 | 0.022 | 0.413 | -1.554 | -0.435 | 0.179 | 0.917 | -0.804 | 0.429 | -0.006 | 0.276 | -0.633 | 0.137 | 0.073 | -0.018 | -0.485 | 0.124 | 0.798 | 0.166 | -0.31 | 0.199 | 0.368 | 0.236 | -0.218 | 0.339 | 0.269 | -0.134 | 0.139 | 0.09 | 0.198 | -0.227 | -0.098 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0 |
Accounts Receivables
| 0.158 | 0.609 | -0.095 | 0.504 | -0.32 | -0.041 | -0.763 | -0.777 | -0.131 | 0.226 | 0.364 | 0.021 | 0.063 | 0.35 | 0.214 | -1.21 | -1.823 | -0.198 | -0.088 | 0.14 | -0.057 | 0.145 | -0.154 | -0.306 | 0.199 | -0.009 | 0.005 | -0.293 | -0.145 | -0.337 | -0.418 | -0.188 | -0.045 | -0.065 | 0.097 | -0.073 | -0.06 | -0.056 | -0.269 | -0.094 | 0.023 | -0.012 | -0.015 | 0.159 | 0.176 | 0.008 | 0.084 | 0.311 | -0.047 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 |
Other Working Capital
| 2.245 | -0.863 | -4.148 | 4.313 | 1.876 | -0.791 | -0.245 | 0.046 | 1.185 | -3.95 | 1.717 | 0.267 | 0.762 | -0.912 | 0.29 | -1.389 | -1.841 | -2.14 | 0.173 | 0.709 | -0.307 | -1.341 | -1.482 | -0.389 | 0.425 | 0.676 | 1.076 | 0.445 | -0.661 | -0.584 | -1.636 | -0.228 | 0.356 | -0.474 | -0.394 | 0.163 | 0.852 | -0.151 | 2.456 | 0.228 | -1.109 | -0.367 | -0.329 | -0.102 | 0.937 | -1.537 | 16.747 | -16.411 | 1.261 | -0.722 | -0.714 | -0.537 | 6.888 | 0.571 | -0.841 | 1.986 | -0.267 | 1.128 | -3.452 | -3.126 | -1.464 | -0.332 | 0.72 | -2.447 | 2.891 | -3.464 | 1.595 | 0.022 | 0.413 | -1.554 | -0.435 | 0.179 | 0.917 | -0.804 | 0.429 | -0.006 | 0.276 | -0.633 | 0.137 | 0.073 | -0.018 | -0.485 | 0.124 | 0.798 | 0.166 | -0.31 | 0.199 | 0.368 | 0.236 | -0.218 | 0.339 | 0.269 | -0.134 | 0.139 | 0.09 | 0.198 | -0.227 | -0.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -137.067 | 1.2 | 1.259 | -9.971 | 2.796 | 0.36 | 5.639 | -0.427 | -0.914 | -2.06 | 1.033 | 0.919 | -1.315 | -1.493 | 7.144 | 4.643 | 3.324 | -1.368 | -9.06 | 0.629 | -1.026 | 0.356 | 1.041 | 0.244 | 0.258 | 0.395 | 0.226 | 0.795 | 0.432 | -1.489 | 0.294 | 2.486 | -0.028 | 0.06 | 0.061 | 0.213 | 0.08 | 0.435 | 22.378 | -0.116 | -0.112 | -0.121 | 0.364 | 10.649 | -4.594 | -5.31 | -1.864 | -0.077 | -0.437 | 0.169 | -1.688 | -1.729 | 3.311 | 7.095 | 1.699 | 5.069 | 0.823 | 1.396 | 3.98 | -0.179 | -0.191 | -0.189 | -5.859 | 2.338 | 0.859 | 0.246 | -0.183 | -0.084 | 0.045 | 0 | 0.506 | 0.141 | 0.351 | 0.573 | 1.358 | 0.35 | 0.1 | 0.26 | -0 | -0.049 | 0.345 | 0.163 | -0.331 | 0.409 | -0.093 | 0.042 | -0.044 | 0.078 | -0.165 | 0.105 | -0.176 | 0.138 | 0.151 | 0.069 | -0.223 | 0.128 | 0.113 | 0.047 | -0.3 | -0.1 | 0.6 | -0.1 | 0 | 0.2 | 0 | 0.2 | -0.1 | 0.4 | 0.3 | -0.3 | 0.1 | -1.5 | -0.1 | 0 | 0.1 |
Operating Cash Flow
| -139.122 | 0.403 | -1.334 | -14.344 | 4.008 | -0.212 | 7.417 | 1.86 | 2.079 | -4.32 | 3.791 | 3.32 | 1.319 | -0.834 | 7.034 | 3.571 | -0.011 | -4.313 | -10.48 | 1.558 | -3.428 | 0.435 | 0.168 | 1.028 | 2.714 | 1.675 | 2.685 | 2.858 | 1.234 | 0.513 | 0.369 | 1.515 | 1.627 | 1.014 | 0.875 | 1.594 | 2.346 | 1.078 | 21.644 | 0.836 | -0.238 | 0.255 | 1.431 | 9.626 | -7.221 | -8.532 | 14.19 | -16.621 | -0.124 | -0.599 | -1.657 | -1.717 | 3.364 | -0.965 | -2.848 | 0.64 | -0.47 | -0.214 | -3.261 | -3.026 | -2.681 | -0.831 | 1.085 | -1.572 | 4.592 | -2.634 | 2.783 | 1.063 | 1.342 | -0.748 | 0.652 | 1.219 | 1.982 | 0.376 | 1.014 | 0.89 | 0.995 | 0.119 | 0.603 | 0.823 | 0.583 | 0.122 | 0.378 | 1.842 | 0.658 | 0.279 | 0.578 | 0.928 | 0.471 | 0.177 | 0.493 | 0.7 | 0.327 | 0.62 | 0.246 | 0.713 | 0.12 | 0.124 | 0 | 0 | 0.8 | 0 | 0.1 | 0.2 | 0.1 | 0.1 | 0 | 0.5 | 0.4 | -0.3 | 0.1 | -1.7 | -0.2 | -0.2 | -0.2 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.05 | -0.041 | -0.015 | -0.167 | -0.132 | -0.098 | -0.092 | -0.052 | -0.179 | -0.091 | -0.066 | -0.185 | -0.001 | -0.178 | -0.088 | -0.036 | -0.119 | -0.003 | -0.027 | -0.108 | -0.408 | -0.009 | -0.087 | -0.162 | -0.437 | -0.63 | -0.18 | -0.578 | -1.347 | -0.955 | -1.18 | -1.182 | -0.5 | -0.667 | 1.509 | -4.9 | -1.9 | -0.945 | -3.956 | -0.686 | -3.641 | -0.098 | -5.624 | -0.027 | -2.549 | -0.239 | -0.207 | -0.268 | -0.127 | -0.125 | -0.227 | -0.239 | 0 | 0 | -0.015 | -0.07 | -0.063 | -0.025 | -0.014 | 0.036 | -0.208 | -0.122 | -0.782 | -0.139 | -0.298 | -0.557 | -1.185 | -0.674 | -0.956 | -2.515 | -1.209 | -0.341 | -0.117 | -0.199 | -0.197 | -0.106 | -0.516 | -0.127 | -0.277 | -0.255 | -0.526 | -0.194 | -0.219 | -0.241 | -0.413 | -0.185 | -0.026 | -0.009 | -0.018 | -0.039 | -0.248 | -0.072 | -0.228 | -0.015 | -0.007 | -0.041 | -0.06 | -0.125 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0.013 | 0 | 54.907 | 0 | -54.907 | 0 | 0 | 0 | 0 | 0 | -24.42 | -44.297 | 5.228 | 53.325 | 19.911 | 37.383 | 0 | 0 | 0 | 10.456 | -25.832 | -8.285 | -0.335 | -6.064 | -16.091 | -5.081 | -9.715 | -31.513 | -48.507 | -46.426 | -24.296 | -31.965 | -44.266 | -0.803 | 0 | 0 | 0 | 0 | -12.24 | -55.971 | 0 | 0 | 7.942 | 0 | 0.08 | 0 | 0.207 | 0.268 | 0.127 | 0.125 | 0.227 | 0.239 | 0 | 0 | 0 | 21.748 | 0 | 19.672 | 0 | 7.176 | 0 | 0 | 0 | 0.139 | 0.298 | 0.557 | 1.185 | 0.674 | 0.956 | 2.515 | 1.209 | 0 | 0.117 | 0.199 | 0.197 | 0.106 | 0 | 0.127 | 0 | 0 | 0.526 | -0.001 | 0.219 | 0.241 | 0.413 | 0.185 | 0.026 | 0.009 | 0.018 | 0.039 | 0.248 | 0.072 | 0.228 | 0.015 | 0.007 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -0.103 | -2.319 | 0 | 0 | -2.072 | -8.343 | -0.001 | -16.29 | -2.039 | -1 | -0.001 | -54.37 | -67.863 | -13.901 | -4.707 | -3.882 | -2.659 | 0 | -5.083 | -7.568 | -4.03 | -1.422 | -2.015 | -17.362 | -0.038 | -0.024 | -0.042 | -5.045 | -4.133 | -11.749 | -2.034 | -0.952 | -0.024 | -0.024 | 0 | 0 | 0 | 0 | -0.517 | -0.024 | 0 | -0.264 | -0.95 | 0 | -0.08 | 0 | -34.529 | -10.028 | -0.056 | -0.033 | 1.174 | -14.638 | -50.821 | -1.174 | -3 | -0.5 | 0 | -15.163 | -19.741 | -5.179 | 0 | 0 | 0 | -10.309 | -1.343 | -8.568 | -10.462 | -0.931 | -1.994 | -3 | -1.429 | 0 | -1.279 | -0.153 | -0.329 | -8.965 | 0 | -19.244 | 0 | 0 | -12.241 | -4 | -5.329 | -31.183 | -35.853 | -0.456 | -0 | -18.047 | -26.956 | -10.063 | -1.616 | -3.869 | -5.087 | -5.058 | -1.064 | -3.047 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -0.5 | 0 | 0 | 0 | -0.5 | 0 | 0 | -2.5 | -1 | -3.8 | 0 | -2.9 |
Sales Maturities Of Investments
| 0.929 | 3.349 | 0.916 | 1.151 | 1.183 | 2.854 | 1.148 | 1.675 | 2.791 | 4.709 | 27.965 | 33.243 | 23.197 | 4.952 | 3.319 | 3.153 | 1.886 | 1.635 | 8.318 | 1.166 | 0.809 | 0.613 | 2.917 | 0.503 | 35.928 | 0.463 | 3.805 | 0.393 | 5.285 | 9.807 | 0.778 | 0.672 | 5.754 | 0.666 | 3.161 | 0.966 | 1.004 | 1.191 | 1.019 | 1.108 | 1.175 | 1.213 | 0.891 | 1.047 | 0.942 | 0.668 | 11.163 | 47.659 | 2.348 | 7.856 | 21.305 | 13.097 | 2.001 | 1.976 | 7.974 | 12.719 | 1.598 | 1.502 | 34.315 | -4.236 | 2.004 | 7.096 | 1.63 | 4.215 | 9.267 | 15.206 | 3.599 | 3.358 | 4.965 | 3.663 | 2.927 | 4.168 | 2.707 | 3.279 | 5.982 | 7.057 | 7.56 | 3.666 | 6.174 | 8.281 | 8.755 | 6.466 | 5.49 | 10.12 | 13.835 | 10.813 | 7.239 | 7.96 | 1.494 | 12.798 | 4.221 | 1.019 | 7.211 | 1.742 | 1.262 | 1.222 | 0.702 | 0.593 | 0 | 0 | 0 | 0 | 1.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0.5 | 1.5 | 3.6 | 0.7 | 0 | 1.9 |
Other Investing Activites
| -0.809 | 1.44 | 1.529 | 40.042 | -1.652 | -35.35 | 14.214 | -5.38 | -86.728 | -34.736 | 0.825 | 0.293 | 0.318 | 0.731 | 0.062 | 0.539 | 33.682 | -7.152 | -12.215 | 0.036 | 1.397 | 0.415 | -19.141 | 0.879 | 0.082 | -0.5 | 1.306 | -0.52 | -0.344 | 0.12 | 0.134 | 0.116 | 0.687 | -0.024 | 9.956 | -2.385 | 5.337 | -22.698 | -0.2 | -2.285 | 12.413 | 3.02 | 3.759 | 17.124 | 8.194 | 4.449 | 32.319 | -11.214 | -15.76 | 36.644 | -45.771 | -1.32 | 9.735 | 75.961 | 31.445 | -0.157 | 32.383 | 0.113 | 11.024 | 11 | 71.442 | 2.103 | -4.462 | -17.11 | -22.767 | -69.817 | -63.696 | -49.233 | -44.426 | -44.392 | -49.688 | -5.433 | -43.062 | -44.801 | -23.955 | -40.772 | -7.165 | -30.035 | -9.817 | -28.744 | -5.282 | -6.928 | -7.25 | -24.527 | -6.902 | -6.83 | -21.019 | -12.339 | -6.927 | 4.524 | -3.424 | 0.611 | -5.117 | -2.201 | 2.76 | -5.12 | -12.583 | -4.37 | 0 | 0 | -16.2 | 0 | -3 | -7.2 | -1.4 | -7.1 | -2.1 | -2 | -2.3 | -2.1 | -2.7 | -4.6 | -3.8 | -4.1 | -5 |
Investing Cash Flow
| 172.978 | 44.868 | 31.482 | 41.026 | -57.58 | -40.937 | 15.269 | -20.047 | -86.155 | -31.118 | 4.303 | -65.316 | -39.121 | 44.929 | 18.497 | 37.157 | 32.79 | -5.52 | -9.007 | 3.982 | -28.064 | -8.688 | -18.661 | -22.206 | 19.444 | -5.772 | -4.826 | -37.263 | -49.046 | -49.203 | -26.598 | -33.311 | -38.349 | -0.852 | 14.626 | -6.319 | 4.441 | -22.452 | -15.894 | -57.858 | 9.947 | 3.871 | 6.018 | 18.144 | 6.588 | 4.878 | 8.954 | 26.417 | -13.468 | 44.467 | -23.292 | -2.861 | -39.086 | 76.762 | 36.404 | 33.74 | 33.917 | 6.1 | 25.584 | 8.798 | 73.238 | 9.077 | -3.613 | -23.204 | -14.843 | -63.178 | -70.559 | -46.806 | -41.455 | -43.729 | -48.189 | -1.607 | -41.634 | -41.676 | -18.302 | -42.68 | -0.121 | -45.613 | -3.92 | -20.717 | -8.769 | -4.657 | -7.09 | -45.59 | -28.919 | 3.526 | -13.78 | -22.426 | -32.389 | 7.259 | -0.819 | -2.239 | -2.994 | -5.516 | 2.958 | -6.945 | -11.941 | -3.902 | 0 | 0 | -16.2 | 0 | -3.5 | -7.2 | -0.9 | -6.6 | -1.6 | -2 | -2.3 | -1.6 | -3.7 | -2 | -6.9 | -4.1 | -6 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -25.847 | -40.053 | -44.053 | -0.052 | -0.052 | -0.052 | -17.052 | -0.052 | -0.051 | -0.051 | -0.051 | -0.051 | -0.05 | -0.051 | -0.05 | -0.05 | -0.049 | -10.05 | -0.049 | -0.049 | -9.952 | -10.049 | -9.952 | -20.048 | -19.848 | -0.048 | -10.047 | -9.952 | -4.047 | -14.047 | -0.046 | -3.954 | -4.047 | -0.046 | -0.046 | -19.985 | 0 | 0 | -12 | -60 | -8 | -23 | -8 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -123.5 | -210 | -31.971 | 0 | 0 | -26 | -48 | -14 | -6.718 | -5 | -19 | 0 | 0 | -5.874 | -17.052 | -9.064 | -0.063 | -3.062 | -0.128 | -0.008 | -0.058 | -0.057 | -0.115 | -0.004 | -0.079 | -0.028 | -0.027 | -0.026 | -0.025 | -0.025 | -0.023 | -0.023 | -0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 73.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.45 | 0 | 0 | 0 | 14.85 | 0 | 0 | 0 | 190.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.55 | 0 | 0 | 0 | 0 | 1,510 | 0 | 0 | 0 | 11,367.567 | 0 | 0 | 30.33 | 0 | 0 | 0 | 70.002 | 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 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0 | 0 | -1.01 | -0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50.55 | 0 | 0 | 0 | 0 | -1,510 | 0 | 0 | 0 | -11,367.567 | 0 | 0 | 0 | 0 | 0 | 0 | -70.002 | 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 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | -0.609 | -0.048 | 0 | 0 | -0.041 | -1.35 | 0 | 0 | -0.226 | -0.798 | 0 | 0 | -0.35 | -3.017 | 0 | 0 | -0.198 | -0.039 | -0.039 | -0.038 | -0.039 | -0.038 | -0.039 | -0.039 | -0.038 | -0.038 | -0.039 | 0 | -0.337 | -0.716 | 0 | 0 | -0.065 | 0 | 0 | 0 | -0.056 | 0 | 0 | 0 | -0.012 | 0 | 0 | 0 | -7.856 | 0 | 0 | 0 | -210.388 | 0 | 0 | 0 | -186.483 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | 0 | -0.213 | -0.213 | -0.214 | -0.214 | -0.214 | -0.214 | -0.213 | -0.213 | -0.213 | -0.213 | -0.146 | -0.129 | -0.129 | -0.129 | -0.1 | -0.087 | -0.087 | -0.087 | -0.085 | -0.073 | -0.072 | -0.072 | -0.072 | -0.06 | -0.06 | -0.06 | -0.06 | -0.048 | -0.048 | -0.048 | 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 Financing Activities
| -0.004 | 1.608 | -1.775 | -18.511 | 64.181 | 63.001 | 3.12 | 11.907 | 77.422 | 32.986 | -6.465 | -7.879 | 69.769 | 5.944 | -37.464 | -56.938 | -18.99 | 32.833 | 8.978 | -6.567 | 35.966 | 8.536 | 46.2 | 4.856 | 21.378 | 16.934 | 33.055 | 61.926 | 2.436 | 31.051 | 1.198 | 34.777 | 20.25 | -18.445 | 10.607 | 10.97 | -19.652 | 14.13 | 9.918 | 54.683 | -9.537 | 20.777 | 4.081 | -29.52 | -36.043 | -34.191 | 3.33 | -28.142 | -27.495 | 200.219 | 37.186 | -16.782 | -56.778 | -69.243 | 2.075 | -24.276 | 3.402 | -49.493 | -67.718 | -30.324 | 15.432 | 59.124 | 13.857 | 5.052 | 15.164 | 204.24 | 245.397 | 44.261 | 30.983 | 78.828 | 53.982 | 101.467 | 64.073 | 44.198 | 19.329 | 58.801 | 1.096 | -21.119 | 41.693 | 31.819 | 16.424 | 4.544 | 27.532 | 20.277 | 39.206 | 9.141 | 10.484 | 14.996 | 18.346 | 0.53 | 4.268 | 13.758 | -5.27 | -9.205 | 3.485 | 9.424 | 12.321 | -6.005 | 0 | 0 | 26.5 | 0 | 11 | 6.4 | 9 | 4.6 | 1 | 3.3 | 4.3 | -1.9 | 4.2 | 4.6 | 4.1 | 7.1 | 5.3 |
Financing Cash Flow
| -32.979 | -19.032 | -42.54 | -18.563 | 64.129 | 62.908 | -15.377 | 11.855 | 77.276 | 32.709 | -7.314 | -7.93 | 69.719 | 5.543 | -40.531 | -56.988 | -19.039 | 22.585 | 8.89 | -6.655 | 25.976 | -1.552 | 36.21 | -15.231 | 1.491 | 16.848 | 22.97 | 51.974 | -1.611 | 16.667 | 73.004 | 30.823 | 16.203 | -18.556 | 10.561 | 10.97 | -19.652 | 14.074 | 9.918 | 54.683 | -9.537 | 20.765 | 4.081 | -29.52 | -36.043 | -5.597 | 3.33 | -28.142 | -27.495 | 4.681 | 37.186 | -16.782 | -56.778 | -65.526 | 2.075 | -24.276 | 3.402 | -49.493 | -67.719 | -30.325 | 15.432 | 58.91 | 13.644 | 4.838 | 14.95 | 80.527 | 35.183 | 12.076 | 30.77 | 78.615 | 27.768 | 53.321 | 49.944 | 37.351 | 14.2 | 39.702 | 1.009 | 9.124 | 35.732 | 14.681 | 7.287 | 4.409 | 24.398 | 20.078 | 39.138 | 9.023 | 10.367 | 14.821 | 18.294 | 0.403 | 4.192 | 13.732 | -5.296 | -9.23 | 3.46 | 9.4 | 12.298 | -6.027 | 0 | 0 | 26.5 | 0 | 11 | 6.4 | 9 | 4.6 | 1 | 3.3 | 4.3 | -1.9 | 4.2 | 4.6 | 4.1 | 7.1 | 5.3 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.4 | 0 | 3.4 | 7 | 0.8 | 6.5 | 0 | 1.5 | 1.9 | 1.9 | 3.6 | 3.7 | 7.1 | 4.3 | 6.2 |
Net Change In Cash
| 0.877 | 26.239 | -12.392 | 8.119 | 10.557 | 21.759 | 7.309 | -6.332 | -6.8 | -2.729 | 0.78 | -69.926 | 31.917 | 49.638 | -15 | -16.26 | 13.74 | 12.752 | -10.597 | -1.115 | -5.516 | -9.805 | 17.205 | -36.409 | 23.649 | 12.751 | 20.829 | 17.569 | -49.423 | -32.023 | 46.775 | -0.973 | -20.519 | -18.394 | 26.062 | 6.245 | -12.865 | -7.3 | 15.668 | -2.339 | 0.172 | 24.891 | 11.53 | -1.75 | -36.677 | -9.251 | 26.473 | -18.346 | -41.087 | 48.549 | 12.237 | -21.36 | -92.5 | 10.271 | 35.631 | 10.105 | 36.849 | -43.607 | -45.396 | -24.553 | 85.989 | 67.156 | 11.115 | -19.938 | 4.699 | 14.715 | -32.592 | -33.666 | -9.343 | 34.139 | -19.769 | 52.933 | 10.292 | -3.949 | -3.089 | -2.088 | 1.884 | -36.37 | 32.415 | -5.213 | -0.899 | -0.127 | 17.686 | -23.671 | 10.877 | 12.828 | -2.835 | -6.677 | -13.624 | 7.838 | 3.865 | 12.192 | -7.963 | -14.127 | 6.664 | 3.168 | 0.476 | -9.805 | 0 | 0 | 26.5 | 0 | 11 | 6.4 | 9 | 4.6 | -0.6 | 3.3 | 4.3 | -1.9 | 4.2 | 4.6 | 4.1 | 7.1 | 5.3 |
Cash At End Of Period
| 93.652 | 92.775 | 66.536 | 78.928 | 70.809 | 60.252 | 38.493 | 31.184 | 37.516 | 44.316 | 47.045 | 46.265 | 116.191 | 84.274 | 34.636 | 49.636 | 65.896 | 52.156 | 39.404 | 50.001 | 51.116 | 56.632 | 66.437 | 49.232 | 85.641 | 61.992 | 49.241 | 28.412 | 10.843 | 60.266 | 92.289 | 45.514 | 46.487 | 67.006 | 85.4 | 59.338 | 53.093 | 65.958 | 73.258 | 57.59 | 59.929 | 59.757 | 34.866 | 23.336 | 25.086 | 61.764 | 71.014 | 44.541 | 62.888 | 103.974 | 55.425 | 43.188 | 64.549 | 157.049 | 146.778 | 111.146 | 101.041 | 64.192 | 107.799 | 153.195 | 177.748 | 91.759 | 24.603 | 13.487 | 33.426 | 28.727 | 14.012 | 46.604 | 80.27 | 89.613 | 55.475 | 75.244 | 22.311 | 12.019 | 15.968 | 19.056 | 21.144 | 19.26 | 55.63 | 23.216 | 28.429 | 29.328 | 29.455 | 11.768 | 35.439 | 24.562 | 11.735 | 14.57 | 21.247 | 34.871 | 27.033 | 23.167 | 10.975 | 18.938 | 33.065 | 26.401 | 23.233 | 22.757 | 0 | 0 | 26.5 | 0 | 29.5 | 6.4 | 9 | 4.6 | 12.8 | 3.3 | 4.3 | -1.9 | 16.6 | 4.6 | 4.1 | 7.1 | 18 |