Pacific Premier Bancorp, Inc.
NASDAQ:PPBI
25.1 (USD) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 35.979 | 41.119 | 46.246 | -135.936 | 46.03 | 57.636 | 62.562 | 73.673 | 73.363 | 69.803 | 66.904 | 84.831 | 90.088 | 96.302 | 68.668 | 67.136 | 66.566 | -99.091 | 25.74 | 41.098 | 41.375 | 38.527 | 38.718 | 39.643 | 28.392 | 27.303 | 28.002 | 16.171 | 20.232 | 14.176 | 9.521 | 11.951 | 9.229 | 10.369 | 8.554 | 8.065 | 7.837 | 7.824 | 1.789 | 3.891 | 5.45 | 4.643 | 2.632 | 4.204 | 3.066 | -0.249 | 1.972 | 3.811 | 3.462 | 5.811 | 2.692 | 2.555 | 2.46 | 0.785 | 4.772 | 1.6 | 1.845 | 0.337 | 0.456 | -0.277 | -0.007 | -0.713 | 0.537 | 0.106 | 1 | -1.244 | 0.846 | 0.662 | 0.851 | 1.161 | 0.945 | 1.277 | 1.504 | 2.907 | 1.74 | 1.701 | 1.832 | 2.054 | 1.634 | 1.316 | 1.149 | 1.35 | 2.926 | 0.736 | 0.723 | 0.864 | -0.258 | -0.177 | 2.414 | 0.253 | 0.388 | -2.06 | -2.735 | -1.251 | -0.006 | -18.542 | -1.591 | -0.953 | 0.304 | -21.3 | 1.1 | 1.7 | 0.7 | -5.6 | 1.8 | 1.2 | 3.7 | 5 | 3.9 |
Depreciation & Amortization
| 5.709 | 5.775 | 5.921 | 6.25 | 6.561 | 6.614 | 6.723 | 7.028 | 7.156 | 7.233 | 7.318 | 7.71 | 7.978 | 8.073 | 8.152 | 8.668 | 8.223 | 6.985 | 6.545 | 7.055 | 6.652 | 6.658 | 6.695 | 6.917 | 6.464 | 4.055 | 3.931 | 3.621 | 3.09 | 2.985 | 1.336 | 1.273 | 1.283 | 1.323 | 1.014 | 0.93 | 1.608 | 0.634 | 0.61 | 0.562 | 0.548 | 0.539 | 0.549 | 0.525 | 0.519 | 0.464 | 0.44 | 0.373 | 0.343 | 0.33 | 0.312 | 0.298 | 0.344 | 0.296 | 0.265 | 0.251 | 0.251 | 0.242 | 0.247 | 0.252 | 0.258 | 0.255 | 0.252 | 0.114 | 0.249 | 0.232 | 0.222 | 0.213 | 0.225 | 0.194 | 0.18 | 0.237 | 0.105 | 0.097 | 0.093 | 0.088 | 0.084 | 0.079 | 0.093 | 0.096 | 0.106 | 0.117 | 0.127 | 0.02 | 0.162 | 0.163 | 0.165 | 0.161 | 0.198 | 0.235 | 0.246 | 0.249 | 0.299 | 0.316 | 0.355 | 1.461 | -0.585 | 1.054 | 1.11 | 2 | 1.8 | 1.7 | 1.5 | 1.5 | 1.2 | 1.1 | 0.8 | -1.4 | 0.9 |
Deferred Income Tax
| 0.101 | 0.584 | 0.65 | 3.285 | -2.125 | -2.022 | 4.824 | 0.338 | -0.775 | -1.551 | 7.887 | -0.304 | 8.464 | 5.997 | 14.65 | 9.849 | -5.863 | -39.132 | -7.476 | 6.131 | -0.623 | -0.007 | 1.995 | -17.589 | 24.901 | -1.22 | 3.183 | 15.215 | 0.739 | -2.438 | 3.35 | 5.643 | -0.779 | -0.652 | -0.325 | -2.401 | -0.7 | 1.706 | 3.969 | -0.131 | 0.075 | -1.616 | -0.703 | -1.608 | -0.385 | -1.757 | -0.886 | -1.195 | -0.658 | 3.069 | 0.344 | 1.066 | -0.087 | 0.017 | 0.248 | -1.335 | 0.643 | 0.557 | -0.081 | 0.473 | -0.111 | 0 | 0 | -1.184 | -1.447 | 0 | 0 | -0.263 | -3.774 | 0 | 0 | 0.2 | -0.05 | -1.294 | -0.657 | -0.703 | -0.644 | -0.259 | -0.054 | -0.209 | -0.027 | -0.419 | -0.056 | 0.2 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.4 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 5.484 | 5.434 | 5.45 | 4.768 | 5.35 | 4.543 | 4.729 | 4.754 | 4.336 | 4.305 | 5.53 | 3.353 | 3.349 | 3.457 | 3.105 | 3.112 | 2.899 | 2.539 | 2.309 | 2.601 | 2.614 | 2.86 | 2.453 | 2.671 | 2.445 | 2.205 | 1.712 | 1.563 | 1.449 | 1.643 | 1.154 | 0.898 | 0.783 | 0.587 | 0.461 | 0.495 | 0.235 | 0.235 | 0.2 | 0.137 | 0.12 | 0.076 | 0.181 | 0.263 | 0.257 | 0.271 | 0.152 | 0.081 | 0.069 | 0.019 | 0.008 | 0.004 | 0.008 | 0.183 | 0.013 | 0.06 | 0.016 | -0.011 | 0.021 | 0.068 | 0.057 | 0.07 | 0.076 | 0.04 | 0 | 0 | 0 | 0 | 0.062 | 0 | 0 | 0.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.66 | 20.873 | 9.37 | -146.777 | 33.801 | 36.523 | -3.092 | -7.75 | 41.466 | -4.783 | 52.111 | -6.353 | 11.98 | -1.404 | 25.973 | -37.042 | 23.964 | 20.337 | 3.895 | -3.922 | 14.78 | -12.442 | 0.665 | -3.006 | -18.078 | 27.787 | -10.216 | -20.32 | 5.051 | 12.009 | -5.465 | -12.856 | 0.456 | 4.778 | -0.574 | 6.135 | 0.303 | -3.209 | -3.79 | 0.086 | 2.589 | 0.939 | -4.288 | 2.854 | 0.31 | 8.182 | -1.734 | 8.834 | -2.948 | 0.034 | -1.557 | -5.688 | 1.795 | 0.734 | -0.277 | 2.09 | -3.816 | -0.783 | -0.945 | -1.777 | -1.079 | -0.07 | -0.72 | -1.742 | 0.025 | -9.326 | 8.968 | 1.138 | 2.686 | -4.528 | 0.725 | -3.319 | 5.888 | -1.061 | -2.101 | -0.632 | 1.438 | 1.324 | -1.286 | -1.275 | 1.402 | 1.08 | -0.647 | -0.095 | 0.011 | 1.043 | -0.87 | -0.089 | -1.8 | -0.744 | 1.604 | 1.571 | 0.369 | 1.084 | -4.79 | 22.845 | 7.935 | -25.211 | 5.336 | -5.9 | 0.9 | 1.2 | 1.5 | -11.6 | -7 | 15.7 | 6.9 | 7.1 | -3 |
Accounts Receivables
| 34.592 | 13.135 | 33.61 | -89.779 | -22.649 | -0.748 | 12.427 | -8.187 | 21.264 | 24.551 | 36.904 | 5.281 | 6.884 | -13.107 | 60.176 | -7.817 | 74.536 | -55.063 | 8.953 | -2.512 | 8.32 | -13.083 | 12.621 | 15.61 | -17.128 | -4.472 | 1.089 | -15.393 | -0.399 | -0.649 | 2.713 | -7.04 | -2.632 | 0.979 | 4.925 | -0.442 | -1.746 | -0.225 | -4.934 | -0.368 | -0.316 | -2.382 | -0.372 | -1.267 | 0.759 | 1.784 | -1.347 | 7.907 | -4.213 | -1.823 | 0.459 | -4.419 | 0.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 |
Other Working Capital
| -9.932 | 7.738 | -24.24 | -56.998 | 56.45 | 37.271 | -15.519 | 0.437 | 20.202 | -29.334 | 15.207 | -11.634 | 5.096 | 11.703 | -34.203 | -29.225 | -50.572 | 75.4 | -5.058 | -1.41 | 6.46 | 0.641 | -11.956 | -18.616 | -0.95 | 32.259 | -11.305 | -4.927 | 5.45 | 12.658 | -8.178 | -5.816 | 3.088 | 3.799 | -5.499 | 6.577 | 2.049 | -2.984 | 1.144 | 0.454 | 2.905 | 3.321 | -3.916 | 4.121 | -0.449 | 6.398 | -0.387 | 0.927 | 1.265 | 1.857 | -2.016 | -1.269 | 0.941 | 0 | 0 | 2.09 | 0 | -0.783 | -0.945 | -1.777 | -1.079 | -0.07 | -0.72 | 0 | 0 | 0 | 0 | 0 | 0 | -4.528 | 0.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.089 | -1.8 | -0.744 | 1.604 | 1.571 | 0.369 | 1.084 | -4.79 | 22.845 | 7.935 | -25.211 | 5.336 | -5.9 | 0.9 | 1.2 | 1.5 | -11.6 | -7 | 15.7 | 6.9 | 7.1 | -3 |
Other Non Cash Items
| -9.523 | 9.468 | 6.601 | 250.915 | 2.465 | -2.056 | -0.575 | -0.208 | -2.727 | 2.994 | -7.373 | -25.693 | -35.609 | -47.306 | -15.246 | -10.535 | -22.502 | 160.264 | 14.908 | -1.306 | -33.264 | 11.619 | 1.758 | 117.865 | 1.444 | 10.962 | 8.915 | 27.833 | -33.916 | 6.872 | -1.872 | 16.752 | 3.091 | -0.173 | 0.361 | -2.412 | -1.803 | -0.606 | -2.406 | -2.156 | -0.751 | -0.562 | 0.477 | -1.473 | 0.163 | -0.14 | 0.094 | 0.191 | -3.183 | -7.891 | -0.182 | 2.498 | 0.736 | 2.963 | -3.991 | 1.893 | 0.337 | 2.853 | 2.704 | 0.175 | 3.335 | 3.463 | 1.211 | -1.758 | 3.587 | 2.372 | 0.31 | 0.703 | 0.708 | 1.967 | -0.94 | -0.922 | 0.461 | -0.896 | -0.039 | 0.118 | 0.367 | -0.206 | 0.229 | 0.011 | -1.512 | 0.162 | 0.121 | 1.42 | -0.207 | -0.275 | 1.079 | 3.74 | -0.508 | 0.332 | -0.432 | 1.23 | 3.909 | 0.927 | 0.283 | -8.253 | 32.119 | 1.767 | -4.341 | -90.8 | 3.3 | -2.9 | -108.2 | -151.6 | 120.6 | -149.8 | 58.7 | -166.9 | -74.1 |
Operating Cash Flow
| 62.41 | 66.269 | 56.946 | -17.495 | 92.082 | 101.238 | 75.171 | 77.835 | 122.819 | 78.001 | 132.377 | 63.544 | 86.25 | 65.119 | 105.302 | 41.188 | 73.287 | 51.902 | 45.921 | 51.657 | 31.534 | 47.215 | 52.284 | 146.501 | 45.568 | 71.092 | 35.527 | 44.083 | -3.355 | 35.247 | 8.024 | 23.661 | 14.063 | 16.232 | 9.491 | 10.812 | 7.48 | 6.584 | 0.372 | 2.389 | 8.031 | 4.019 | -1.152 | 4.765 | 3.93 | 6.771 | 0.038 | 12.095 | -2.915 | 1.372 | 1.617 | 0.733 | 5.256 | 4.978 | 1.03 | 4.559 | -0.724 | 3.195 | 2.402 | -1.086 | 2.453 | 3.005 | 1.356 | -3.097 | 3.374 | -7.966 | 10.346 | 1.688 | 0.758 | -1.206 | 0.91 | -2.405 | 5.431 | 0.205 | -1.252 | 0.528 | 2.692 | 3.07 | 0.678 | -0.056 | 0.205 | 2.635 | 0.981 | 1.965 | 1.345 | 1.795 | 0.116 | 3.635 | 0.304 | 0.076 | 1.806 | 0.99 | 1.842 | 1.076 | -4.158 | -2.489 | 37.878 | -23.343 | 2.409 | -111.2 | 7.1 | 1.7 | -104 | -167.3 | 116.6 | -131.8 | 70.1 | -156.2 | -72.3 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.623 | -0.361 | -1.205 | -1.005 | -1.471 | -1.67 | -2.463 | -2.515 | -0.916 | -1.737 | -2.308 | -2.972 | -3.216 | -1.637 | -1.465 | -2.721 | -7.489 | 4.044 | -5.242 | -13.819 | 0.086 | -3.296 | -1.805 | -0.93 | -4.702 | -3.016 | -1.647 | -1.744 | -2.147 | 0.381 | -0.655 | -1.471 | -4.754 | -3.568 | -2.177 | -0.79 | -0.255 | -0.317 | -0.525 | -0.325 | -0.606 | -0.24 | -0.277 | -0.571 | -1.955 | -0.398 | -0.657 | -3.292 | -0.981 | -0.209 | -0.043 | -0.166 | -0.185 | -2.297 | -0.174 | -0.117 | -0.083 | -0.088 | -0.243 | -0.087 | -0.004 | -0.05 | -0.026 | -0.548 | -0.05 | -0.122 | -0.362 | -0.037 | -0.402 | -0.137 | -0.884 | -2.499 | -0.161 | -0.194 | -0.324 | -0.203 | -0.864 | 0 | 0 | -0.171 | -0.1 | -0.085 | -0.025 | -0.087 | -0.092 | -0.014 | -0.241 | -0.013 | -0.647 | 0 | 0 | 0 | 0 | 0 | 0 | 0.312 | -0.02 | -0.153 | -0.139 | -0.4 | -0.1 | 0 | 0 | -0.6 | -0.7 | -1.1 | -1.6 | -1.3 | -1.2 |
Acquisitions Net
| -0.002 | 0 | 0.002 | 0.009 | 377.72 | 561.931 | 0 | 0 | 0 | 0 | 0 | -299.502 | -376.66 | -464.732 | 130.937 | 937.1 | 1,660.687 | 411.357 | -29.492 | 52.928 | 34.493 | 93.623 | -32.209 | -141.45 | 147.027 | -49.156 | -0.456 | 149.414 | -0.613 | 77.144 | -144.347 | -0.172 | 0.001 | 0.147 | 40.156 | -2.961 | 0 | 15.628 | 2.961 | 7.793 | -79.603 | -139.001 | -7.793 | -138.751 | -0.001 | 14.055 | 124.697 | 296.579 | -55.477 | -31.665 | 43.211 | -2.727 | -24.901 | 0 | 35.57 | -13.159 | -0.913 | -7.368 | 23.277 | -8.112 | 0 | 0 | 8.112 | 0.548 | 0.05 | 0.122 | 0.362 | 0.037 | 0.402 | 0.137 | 0.884 | 2.499 | 0 | 0 | 0.324 | 0.203 | 0 | 0 | 0 | 0.171 | 0.1 | 0.085 | 0.025 | 0.087 | 0 | 0.014 | 0.241 | 0.013 | 0.647 | 0 | 0 | 0 | 0 | 0 | 0 | -0.312 | 0.02 | 0.153 | 0.139 | 0.4 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 0 |
Purchases Of Investments
| -165.18 | -395.101 | -172.124 | -541.062 | -19.814 | -16.413 | -242.098 | -1.951 | -413.136 | -84.902 | -499.869 | -206.196 | -753.559 | -976.225 | -368.415 | -658.966 | -1,600.673 | -358.612 | -107.43 | -293.833 | -205.005 | -178.911 | -226.836 | -72.075 | -223.889 | -71.798 | -123.774 | -148.744 | -58.753 | -44.173 | -65.771 | -88.13 | -96.875 | -4.67 | -0.465 | -9.539 | -29.547 | -22.312 | -40.077 | -3.069 | -64.376 | -61.798 | -4.982 | -7.141 | -92.591 | -7.484 | -89.836 | -427.823 | -25.971 | -38.116 | -32.351 | -41.31 | -23.528 | 0 | -21.451 | -20.804 | -29.495 | -73.253 | -32.795 | -71.394 | -104.419 | -32.097 | -10.986 | -160.075 | -2.54 | 0.1 | -30.961 | -69.151 | -149.987 | -131.822 | -96.257 | -24.588 | 135.318 | -138.003 | -0.184 | -277.326 | 0 | 0 | -69.429 | -1.644 | -2.401 | -6.293 | -0.845 | -0.405 | 0 | -18 | -6.991 | -22.693 | -57.922 | -72.67 | -50.399 | -8.672 | -16.541 | 0 | 10.686 | 41.09 | -49.924 | -8.453 | -47.318 | 15.1 | -18.8 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
Sales Maturities Of Investments
| 120.435 | 273.117 | 174.418 | 1,331.229 | 52.183 | 90.996 | 359.574 | 78.351 | 294.339 | 165.329 | 725.374 | 404.526 | 321.5 | 396.218 | 341.954 | 330.533 | 309.355 | 289.189 | 119.857 | 165.08 | 223.641 | 86.35 | 198.551 | 41.503 | 430.17 | 46.722 | 21.662 | 41.137 | 52.243 | 238.968 | 12.305 | 12.591 | 27.752 | 27.052 | 202.485 | 9.356 | 20.06 | 15.849 | 16.128 | 79.714 | 22.065 | 29.084 | 62.293 | 27.913 | 120.487 | 113.558 | 5.797 | 30.463 | 48.296 | 48.937 | 2.719 | 34.1 | 52.596 | 23.426 | 28.692 | 34.846 | 23.142 | 39.557 | 27.567 | 57.239 | 85.075 | 16.571 | 1.963 | 159.832 | -86.966 | 111.969 | 1.788 | 111.251 | 90.574 | 120.643 | 113.257 | 342.897 | 0 | 0 | 57.535 | 143.664 | 0 | 0 | 18.278 | 74.548 | 5.233 | 0.203 | 2.84 | 7.974 | -3.664 | 1.856 | 34.46 | 43.92 | 62.708 | 49.025 | 19.159 | 6.751 | 20.112 | -65.332 | 130.162 | 5.985 | 18.454 | 2.479 | 30.758 | -3 | 4 | 0 | 1 | 1 | 1 | 0 | 0 | 3 | 1 |
Other Investing Activites
| 503.215 | 0.116 | 0.236 | 6.898 | 0.145 | 2.102 | 515.091 | 235.591 | 132.973 | -357.42 | -427.296 | 0.344 | 0.01 | -149.712 | 1.105 | -716.502 | -4.468 | -0.036 | -0.008 | -0.075 | -0.035 | 2.113 | 0.708 | 4.784 | -182.509 | -0.522 | -55.634 | -128.69 | -152.525 | -118.802 | -0.507 | -171.678 | -165.397 | -63.582 | -138.16 | -91.78 | -44.048 | 10.506 | -181.196 | -84.953 | 0.865 | -3.89 | -3.014 | 39.365 | -80.758 | -70.442 | 159.6 | 13.197 | 0.553 | 40.112 | 0.5 | 0.507 | 0.51 | -21.397 | 26.389 | 2.392 | -0.053 | 3.919 | 0.489 | 6.598 | 16.041 | 13.476 | 0.045 | 19.966 | 44.616 | -75.536 | 10.582 | 0.009 | -0.398 | -0.098 | -0.858 | -354.286 | -126.399 | 134.785 | -65.907 | 102.242 | -22.154 | -31.728 | -2.111 | -138.021 | -52.4 | -55.347 | -41.643 | -60.388 | -7.224 | -4.598 | -18.934 | -26.697 | 1.661 | 34.29 | 18.671 | 25.006 | 18.076 | 64.222 | -25 | 2.388 | 28.849 | 17.556 | 28.645 | 24.7 | 24.1 | 18 | 29.8 | 57.4 | 0.6 | 3.1 | 23.9 | 52.9 | -22.4 |
Investing Cash Flow
| 457.847 | 396.863 | 274.294 | 796.069 | 408.763 | 636.946 | 630.104 | 309.476 | 13.26 | -278.73 | -204.099 | -103.8 | -811.925 | -1,196.088 | 104.116 | -110.556 | 357.412 | 345.942 | -22.315 | -89.719 | 53.18 | -0.121 | -61.591 | -168.168 | 166.097 | -77.77 | -159.849 | -88.627 | -161.795 | 153.518 | -198.975 | -248.86 | -239.273 | -44.621 | 101.839 | -95.714 | -53.79 | 19.354 | -202.709 | -0.84 | -121.655 | -175.845 | 46.227 | -79.185 | -54.818 | 49.289 | 199.601 | -90.876 | -33.58 | 19.059 | 14.036 | -9.596 | 4.492 | -0.268 | 69.026 | 3.158 | -7.402 | -37.233 | 18.295 | -7.644 | -3.307 | -2.1 | -0.892 | 19.723 | -44.89 | 36.533 | -18.591 | 42.109 | -59.811 | -11.277 | 16.142 | -35.977 | 8.758 | -3.412 | -8.556 | -31.42 | -23.018 | -31.728 | -53.262 | -65.117 | -49.568 | -61.437 | -39.648 | -52.819 | -10.98 | -20.742 | 8.535 | -5.47 | 6.447 | 10.645 | -12.569 | 23.085 | 21.647 | -1.11 | 115.848 | 49.463 | -2.621 | 11.582 | 12.085 | 36.8 | 9.3 | 18 | 30.8 | 57.8 | 0.9 | 2 | 22.3 | 54.9 | -22.6 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -259.797 | 0 | -394.933 | -199.207 | 0 | -0.235 | -200 | -400 | -0.094 | 0 | -42 | -171.153 | -145.403 | -25.75 | -21.503 | -5 | 0 | 0 | -5 | -28.593 | -15.465 | -5 | -5 | -10.5 | 0 | -0.082 | -10.418 | 0 | 0 | 0 | -0.03 | -9.942 | -15.004 | -4.704 | -71.169 | 0 | -24.094 | -176.045 | -193.491 | -78.918 | -59.726 | -159.781 | -176.202 | -45.931 | -38.392 | -3.891 | -88.214 | 0 | 0 | 0 | 0 | -40 | 0 | 0 | -40 | -38 | 0 | 0 | -25 | -43.4 | 0 | -5.5 | -37.9 | -50.935 | -7.5 | -37 | -35.465 | -2.92 | -29.852 | -30.036 | -15.422 | -18.535 | 0 | 0 | -2.835 | -9.5 | 0 | 0 | -7.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -47.12 | -20 | 0 | -27.12 | 0 | 0 | -1 | -16.873 | 0 | 0 | 0 | -13 | -59.7 | 0 | -42.7 | -51.7 | 0 | 0 |
Common Stock Issued
| -0.187 | 0.025 | 0.162 | 0.72 | 0 | 0.235 | 0.334 | 0.873 | 0.094 | 0.331 | 0.334 | 1.001 | 0.05 | 0.112 | 0 | 1.652 | 0 | 0 | 0 | 2.679 | 0 | 0 | 0 | 1.924 | 0 | 0 | 0 | 4.592 | 0 | 0 | 0 | 1.345 | 0 | 0 | 0 | 4.642 | 40.217 | 0 | 0 | 0.267 | 0 | 0 | 0 | 71.686 | 0 | 0 | 4.56 | 30.958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.057 | 0 | 0 | 0.363 | 0.028 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 24.258 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 4.852 | -0.161 | -4.691 | -0.42 | -0.171 | -0.091 | -5.691 | -0.06 | -0.184 | -0.126 | -8.548 | -0.03 | -12.216 | -0.029 | -12.176 | -0.281 | -0.099 | -0.265 | -1.008 | -0.656 | -34.031 | -67.551 | -1.047 | -0.083 | -0.007 | -0.041 | -1.538 | 0.001 | -0.182 | -0.173 | -0.904 | -0.126 | 0 | 0 | 0 | 0 | -0.023 | 0 | -0.093 | -2.881 | 0 | -2.473 | -0.284 | -0.018 | -0.019 | 0 | -0.022 | -0.093 | 0 | 0 | -0.102 | -0.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | -0.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.033 | 0 | 0 | -0.204 | -0.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -31.822 | -31.823 | -31.635 | -31.649 | -31.647 | -31.612 | -31.357 | -31.354 | -31.337 | -31.327 | -31.142 | -31.14 | -31.226 | -31.234 | -28.287 | -26.437 | -23.59 | -14.992 | -14.882 | -13.06 | -13.266 | -13.792 | -13.749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.734 | 0 | 0 | -0.159 | -0.423 | 0 | 0 | 0 | -0.09 | 0 | 0 | -0.017 | -0.085 | 0 | 0 | 0 | -0.147 | 0 | 0 | 0 | 0 | 0 | 0 | -0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -146.206 | -0.161 | -4.691 | -1,011.821 | -532.428 | -667.7 | -144.914 | 405.268 | -338.145 | 395.721 | 615.968 | 223.961 | 604.952 | 265.202 | 526.45 | -122.877 | -645.663 | 425.111 | 204.466 | -23.173 | 30.379 | 236.251 | 4.079 | -29.48 | -79.914 | 12.173 | 65.21 | 118.653 | 57.413 | -59.824 | 135.511 | 276.933 | 143.815 | 20.174 | 3.767 | 55.916 | 25.8 | -121.232 | 269.876 | 87.277 | 156.689 | 329.953 | 129.017 | 114.077 | 46.746 | -47.655 | -75.857 | 49.025 | 29.766 | -49.108 | 17.863 | 71.741 | -18.972 | -16.801 | -34.395 | 42.449 | 24.748 | 19.142 | -5.833 | -47.257 | 57.275 | 55.757 | 36.222 | 34.504 | 48.151 | -4.489 | 32.988 | -13.715 | 87.542 | 16.927 | 15.144 | 41.287 | -9.32 | 26.404 | -16.098 | 48.947 | 24.96 | 43.671 | 51.123 | 54.924 | 61.63 | 48.68 | 60.423 | 26.872 | 6.51 | 16.555 | -4.475 | -14.082 | -7.13 | -11.445 | 11.814 | 21.466 | -18.789 | -40.7 | -27.741 | -47.097 | -53.253 | 35.134 | -11.43 | -3.1 | 30.5 | -1.8 | 111 | 147.6 | -102.6 | 124.1 | 19 | 99.9 | 88.6 |
Financing Cash Flow
| -437.825 | -592.133 | -238.895 | -1,242.377 | -564.246 | -699.403 | -381.628 | -25.273 | -369.666 | 364.268 | 576.278 | 22.639 | 416.107 | 208.189 | 464.484 | -152.943 | -669.352 | 409.854 | 183.576 | -62.803 | -32.383 | 149.908 | -15.717 | -38.139 | -79.921 | 12.05 | 53.254 | 123.246 | 57.231 | -59.997 | 134.607 | 278.152 | 143.815 | 20.174 | 3.767 | 60.558 | 65.994 | -121.232 | 269.783 | 5.745 | 96.963 | 167.699 | -47.469 | 139.814 | 8.335 | -51.546 | -159.533 | 79.89 | 29.766 | -49.108 | 17.761 | 31.29 | -18.972 | -16.801 | -74.395 | 4.449 | 24.748 | 19.142 | -30.833 | -47.256 | 57.275 | 50.257 | -2.062 | -16.431 | 40.651 | -41.489 | -2.477 | -16.635 | 57.69 | -13.109 | -0.278 | 22.042 | -9.32 | 26.404 | -18.933 | 38.658 | 24.96 | 43.671 | 43.223 | 54.852 | 61.63 | 48.68 | 60.406 | 51.045 | 6.51 | 16.555 | -4.475 | -2.229 | -7.13 | -11.445 | 11.814 | -25.655 | -38.789 | -40.7 | -54.91 | -47.047 | -53.253 | 34.134 | -28.303 | -3.1 | 30.5 | -1.8 | 98 | 87.9 | -102.6 | 81.4 | -32.7 | 99.9 | 88.6 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 359.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -3 | 0 | 0 | 0.1 | -0.1 | -19.7 | 73.2 | 109.5 | -117.5 | 129.8 | -92.4 | 101.3 | 94.9 |
Net Change In Cash
| 82.432 | -129.001 | 92.345 | -463.803 | -63.401 | 38.781 | 323.647 | 362.038 | -233.587 | 163.539 | 504.556 | -17.617 | -309.568 | -922.78 | 673.902 | -222.311 | -238.653 | 807.698 | 207.182 | -100.865 | 52.331 | 197.002 | -25.024 | -59.806 | 131.744 | 2.472 | -71.068 | 78.702 | -107.919 | 128.768 | -56.344 | 52.953 | -81.395 | -8.215 | 115.097 | -24.344 | 19.684 | -95.294 | 67.446 | 7.294 | -16.661 | -4.127 | -2.394 | 65.394 | -42.553 | 4.514 | 40.106 | 1.109 | -6.729 | -28.677 | 33.414 | 22.427 | -9.224 | -12.091 | -4.339 | 12.166 | 16.622 | -14.896 | -10.136 | -55.986 | 56.421 | 51.162 | -1.598 | 0.195 | -0.865 | -12.922 | -10.722 | 27.162 | -1.363 | -25.592 | 16.774 | -16.34 | 4.869 | 23.197 | -28.741 | 7.766 | 4.634 | 15.013 | -9.361 | -10.321 | 12.267 | -10.122 | 21.739 | 0.191 | -3.125 | -2.392 | 4.176 | -4.064 | -0.379 | -0.724 | 1.051 | -1.58 | -15.3 | -40.004 | 56.78 | -0.073 | -20.996 | 22.373 | -13.809 | -77.4 | 46.8 | -1.8 | 98 | 87.9 | -102.6 | 81.4 | -32.7 | 99.9 | 88.6 |
Cash At End Of Period
| 982.249 | 899.817 | 1,028.818 | 936.473 | 1,400.276 | 1,463.677 | 1,424.896 | 1,101.249 | 739.211 | 972.798 | 809.259 | 304.703 | 322.32 | 631.888 | 1,554.668 | 880.766 | 1,103.077 | 1,341.73 | 534.032 | 326.85 | 427.715 | 375.384 | 178.382 | 203.406 | 263.212 | 131.468 | 128.996 | 200.064 | 121.362 | 229.281 | 100.513 | 156.857 | 103.904 | 185.299 | 193.514 | 78.417 | 102.761 | 83.077 | 178.371 | 110.925 | 103.631 | 120.292 | 124.419 | 126.813 | 61.419 | 103.972 | 99.458 | 59.352 | 58.243 | 64.972 | 93.649 | 60.235 | 37.808 | 47.032 | 59.123 | 63.462 | 51.296 | 34.674 | 49.57 | 59.706 | 115.692 | 59.271 | 8.109 | 9.707 | 9.512 | 10.377 | 23.299 | 34.021 | 6.859 | 8.222 | 33.814 | 17.04 | 33.38 | 28.511 | 5.314 | 34.055 | 26.289 | 21.655 | 6.642 | 16.003 | 26.324 | 14.057 | 24.179 | 2.44 | 2.249 | 5.374 | 7.766 | 3.59 | 7.654 | 8.033 | 8.757 | 7.706 | 9.286 | 24.586 | 64.59 | 7.81 | 7.883 | 28.879 | 6.506 | 20.3 | 97.7 | 50.9 | 106.2 | 87.9 | -102.6 | 81.4 | -21.2 | 99.9 | 88.6 |