QNB Corp.
OTC:QNBC
22.4 (USD) • At close November 17, 2023
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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 4.166 | 2.465 | 2.594 | 1.134 | 2.344 | 1.887 | 4.118 | 5.447 | 3.415 | 3.349 | 3.71 | 4.149 | 3.424 | 3.869 | 5.05 | 4.151 | 3.778 | 3.934 | 0.22 | 2.745 | 3.09 | 3.143 | 3.379 | 2.327 | 3.211 | 2.862 | 2.935 | 0.489 | 2.554 | 2.386 | 2.86 | 2.269 | 2.292 | 2.098 | 2.265 | 1.943 | 2.22 | 1.934 | 2.136 | 2.486 | 2.044 | 2.172 | 2.296 | 1.962 | 2.128 | 1.894 | 2.408 | 2.125 | 2.074 | 2.505 | 2.471 | 1.912 | 2.322 | 2.435 | 2.211 | 1.81 | 1.618 | 1.963 | 1.826 | 1.235 | 0.671 | 1.227 | 1.094 | 0.871 | 1.566 | 1.606 | 1.71 | 1.021 | 1.554 | -0.797 | 1.269 | 0.923 | 1.517 | 1.302 | 1.678 | 1.213 | 1.431 | 0.483 | 1.919 | 1.509 | 1.453 | 1.519 | 1.722 | 1.075 | 1.412 | 1.63 | 1.531 | 1.07 | 1.256 | 1.354 | 1.275 | 1.055 | 1.209 | 1.184 | 0.988 | 0.906 | 1.02 | 1.085 | 1.095 | 1.044 |
Depreciation & Amortization
| 1.393 | 0.41 | 0.402 | 0.468 | 0.428 | 0.439 | 0.423 | 0.469 | 0.448 | 0.444 | 0.434 | 0.496 | 0.468 | 0.489 | 0.493 | 0.577 | 0.504 | 0.592 | 0.519 | 0.576 | 0.488 | 0.437 | 0.396 | 0.324 | 0.264 | 0.256 | 0.211 | 0.231 | 0.222 | 0.228 | 0.222 | 0.239 | 0.242 | 0.246 | 0.239 | 0.282 | 0.267 | 0.269 | 0.286 | 0.333 | 0.305 | 0.305 | 0.286 | 0.32 | 0.29 | 0.316 | 0.275 | 0.329 | 0.309 | 0.314 | 0.253 | 0.277 | 0.251 | 0.224 | 0.218 | 0.278 | 0.231 | 0.231 | 0.217 | 0.259 | 0.232 | 0.249 | 0.226 | 0.256 | 0.208 | 0.179 | 0.141 | 0.157 | 0.129 | 0.265 | 0.126 | 0.31 | 0.312 | 0.324 | 0.322 | 0.417 | 0.428 | 0.443 | 0.471 | 0.55 | 0.38 | 0.418 | 0.492 | 0.552 | 0.513 | 0.616 | 0.639 | 1.158 | -0.011 | 0.284 | 0.305 | 0.384 | 0.214 | 0.215 | 0.186 | 0.246 | 0.162 | 0.172 | 0.155 | 0.143 |
Deferred Income Tax
| 0.775 | 0.175 | -0.102 | 0.154 | -0.163 | -0.223 | 0.284 | 0.589 | -0.389 | -0.388 | 0.131 | -0.036 | -0.387 | 0.135 | 0.401 | 0.433 | 0.019 | 0.276 | -0.787 | 0.105 | -0.191 | -0.106 | 0.511 | 0.26 | -0.112 | 0.142 | -0.032 | 2.294 | -0.102 | 0.197 | -0.067 | -0.024 | -0.038 | -0.066 | -0.017 | 0.548 | 0.017 | 0.196 | -0.147 | 0.215 | 0.233 | -0.127 | 0.047 | -0.004 | 0.175 | -0.139 | 0.18 | -0.177 | -0.185 | -0.134 | 0.087 | -0.305 | 0.013 | 0.146 | -0.052 | -0.16 | -0.435 | -0.261 | -0.011 | -0.217 | -0.528 | -0.063 | -0.25 | -0.052 | 0.025 | -0.057 | -0.025 | -0.34 | -0.043 | 0.038 | -0.101 | -0.182 | -0.052 | 0.024 | 0.027 | 0.082 | 0.05 | -0.256 | 0.043 | -0.087 | 0.159 | 0.12 | 0.107 | -0.073 | 0.057 | -0.009 | 0.023 | 0.034 | -0.131 | -0.046 | 0.064 | -0.066 | 0.018 | 0.037 | 0.017 | 0.036 | 0.061 | 0.049 | 0.003 | 0.01 |
Stock Based Compensation
| 0.015 | 0.05 | 0.037 | 0.051 | 0.043 | 0.071 | 0.02 | 0.028 | 0.004 | 0.031 | 0.022 | 0.022 | 0.017 | 0.043 | 0.02 | 0.031 | 0.024 | 0.032 | 0.025 | 0.034 | 0.024 | 0.033 | 0.027 | 0.033 | 0.026 | 0.036 | 0.022 | 0.03 | 0.021 | 0.033 | 0.018 | 0.028 | 0.018 | 0.026 | 0.016 | 0.021 | 0.018 | 0.025 | 0.021 | 0.023 | 0.017 | 0.024 | 0.019 | 0.023 | 0.018 | 0.024 | 0.006 | 0.019 | 0.015 | 0.026 | 0.016 | 0.017 | 0.013 | 0.017 | 0.012 | 0.015 | 0.011 | 0.015 | 0.01 | 0.017 | 0.012 | 0.016 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.55 | 1.467 | -1.803 | 2.48 | -2.63 | 1.08 | 0.779 | -0.597 | 0.043 | 0.817 | -2.323 | 1.351 | 0.146 | 0.067 | -0.864 | -0.339 | 0.021 | -0.765 | -2.264 | 1.644 | 1.45 | 0.163 | -2.423 | 1.027 | 1.158 | -0.852 | -0.131 | 0.049 | 0.146 | 0.543 | 1.87 | 0.645 | -0.861 | 0.592 | -0.19 | -0.239 | 0.511 | -0.234 | -0.958 | 0.768 | -0.03 | -0.288 | -4.737 | 0.804 | 0.191 | 0.363 | 2.773 | -2.324 | -0.329 | -0.118 | -0.489 | 0.919 | 0.035 | 0.415 | -0.936 | 0.641 | -0.292 | 0.025 | 0.477 | -4.182 | -0.827 | 0.084 | 1.402 | -0.517 | -0.089 | 0.97 | -0.25 | 0.729 | 0.524 | -0.459 | -0.608 | 0.598 | -0.072 | -0.225 | 0.049 | 0.141 | 1.092 | -1.419 | -0.879 | 0.854 | -0.613 | -0.093 | -0.027 | 0.179 | -0.632 | -0.182 | 0.382 | -0.474 | -1.224 | -0.958 | 0.429 | 1.882 | 0.055 | 0.343 | -0.872 | 0.237 | -0.4 | -0.014 | -0.192 | 0.24 |
Accounts Receivables
| 2.165 | -0.228 | -0.082 | -0.511 | -1.869 | -0.296 | 1.613 | -1.412 | 0.002 | 0.153 | 0.323 | 0.313 | -0.209 | 0.5 | 0.117 | -0.151 | -0.942 | -0.708 | -0.196 | 0.448 | 0.686 | 0.25 | -1.36 | 1.262 | -0.541 | 0.124 | -0.152 | 0.071 | -1.11 | 0.268 | 0.354 | -0.555 | -0.197 | 0.234 | -0.048 | -0.007 | -0.231 | 0.223 | 0.021 | 0.036 | -0.155 | 0.153 | -0.023 | 0.065 | 0.337 | -0.036 | -0.142 | 0.326 | 0 | 0 | 0 | 0 | -0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.302 | 67.382 | 74.834 | 47.42 | 19.416 | 43.206 | 1,238.42 | 1,095.719 | 39.4 | 0.623 | -0.19 | -1.027 | -0.222 | 1.688 | -0.857 | 0.044 | -0.031 | 1.244 | -2.078 | 0.31 | 0.459 | 0.209 | -0.187 | -0.327 | 0.325 | 0.51 | -0.781 | -0.984 | 0.81 | -0.294 | -0.348 | -0.211 | 853.017 | 858.262 | 831.727 | 837.946 | 0 | 0 | 0 | 0 | 0 | 785.626 | 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 |
Change In Accounts Payables
| -2.356 | 0.682 | -1.488 | 2.015 | 1.312 | 1.044 | 0.456 | 0.263 | 0.008 | 0.019 | -0.034 | -0.011 | -0.018 | -0.006 | -0.104 | -0.097 | -0.004 | -0.056 | -0.402 | 0.119 | 0.191 | 0.149 | 0.001 | 0.024 | 0.054 | -0.044 | 0.031 | 0.048 | 0.038 | -0.005 | -0.032 | 0.025 | -0.02 | -0.002 | 0.002 | 0.007 | -0.014 | 0.012 | -0.019 | 0.007 | 0.01 | -0.047 | -0.018 | 0.009 | -0.024 | -0.04 | -0.04 | -0.014 | -0.008 | -0.213 | -0.067 | 0.041 | -0.039 | -0.128 | -0.174 | -0.085 | -0.081 | -0.15 | -0.16 | -1.438 | -0.195 | 0.495 | 0.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 |
Other Working Capital
| 1.741 | 1.819 | 0 | 0.976 | -2.073 | 0.332 | -1.29 | 0.552 | 0.033 | 0.603 | -2.612 | 1.351 | -67.009 | -75.261 | -48.297 | -19.507 | -42.239 | -1,238.421 | -1,097.385 | -38.323 | -0.05 | -0.046 | -0.037 | -0.037 | -0.043 | -0.075 | -0.054 | -0.039 | -0.026 | 2.358 | 1.238 | 0.716 | -0.853 | 0.547 | 0.183 | -0.564 | 0.246 | 0.312 | 0.024 | -0.085 | 0.409 | -0.046 | -4.485 | -852.287 | -858.384 | -831.288 | -834.991 | -2.31 | -0.321 | 0.095 | -0.422 | 0.878 | -785.489 | 0.543 | -0.762 | 0.726 | -0.211 | 0.175 | 0.637 | -2.744 | -0.632 | -0.411 | 0.976 | -0.517 | -0.089 | 0.97 | -0.25 | 0.729 | 0.524 | -0.459 | -0.608 | 0.598 | -0.072 | -0.225 | 0.049 | 0.141 | 1.092 | -1.419 | -0.879 | 0.854 | -0.613 | -0.093 | -0.027 | 0.179 | -0.632 | -0.182 | 0.382 | -0.474 | -1.224 | -0.958 | 0.429 | 1.882 | 0.055 | 0.343 | -0.872 | 0 | -0.4 | -0.014 | -0.192 | 0 |
Other Non Cash Items
| -2.545 | -1.024 | 0.754 | 1.837 | 0.997 | 0.073 | -1.545 | -1.964 | 1.417 | -0.23 | 0.38 | 5.446 | 4.521 | -1.934 | 3.003 | 1.965 | -5.502 | -4.227 | 4.384 | -0.903 | -0.159 | -0.085 | -0.48 | 1.85 | 0.189 | 0.251 | 0.394 | 0.62 | 0.775 | 0.764 | -0.221 | 0.13 | -0.206 | 0.276 | 1.113 | -0.705 | 0.47 | 0.655 | -0.42 | -0.551 | 0.371 | -0.104 | -0.13 | 1.074 | 1.361 | -0.249 | 1.13 | -0.576 | 1.103 | 0.313 | 0.6 | 0.535 | 1.894 | -0.782 | 1.692 | 2.181 | 0.925 | 0.562 | 1.206 | 1.226 | 2.217 | 3.157 | -2.322 | 0.567 | 0.178 | -0.069 | 0.352 | 0.244 | -0.064 | 0.347 | 0.039 | -0.101 | 0.052 | 0.213 | 0.022 | -0.051 | 0.256 | 1.162 | -0.041 | -0.473 | -0.037 | -0.029 | 1.174 | -0.611 | 0.936 | 0.374 | 2.029 | -3.091 | 2.491 | -2.359 | 1.681 | -0.937 | 0.582 | 2.252 | -0.643 | -0.238 | 0.432 | 1.529 | 0.097 | 4.302 |
Operating Cash Flow
| 5.354 | 4.047 | 1.041 | 6.124 | 1.019 | 3.327 | 4.079 | 3.972 | 4.938 | 5.571 | 2.354 | 11.428 | 8.189 | 2.669 | 8.103 | 6.818 | -1.156 | -0.158 | 2.097 | 4.201 | 4.702 | 3.585 | 1.41 | 5.821 | 4.736 | 2.695 | 3.399 | 3.713 | 3.616 | 4.151 | 4.682 | 3.287 | 1.447 | 3.172 | 3.426 | 1.85 | 3.503 | 2.845 | 0.918 | 3.274 | 2.94 | 1.982 | -2.219 | 4.179 | 4.163 | 2.209 | 6.772 | -0.604 | 2.987 | 2.906 | 2.938 | 3.355 | 4.528 | 2.455 | 3.145 | 4.765 | 2.058 | 2.535 | 3.725 | -1.662 | 1.777 | 4.67 | 0.163 | 1.537 | 2.193 | 2.663 | 1.503 | 2.116 | 2.05 | 1.833 | 0.726 | 1.99 | 1.436 | 1.504 | 1.743 | 2.352 | 3.019 | 0.497 | 0.657 | 3.446 | 1.246 | 1.72 | 2.889 | 1.415 | 2.356 | 1.793 | 4.088 | -1.435 | 2.679 | -1.711 | 3.677 | 2.283 | 1.817 | 3.878 | -0.411 | 1.033 | 1.148 | 2.782 | 1.092 | 5.733 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0.502 | -0.56 | -0.281 | -0.148 | -0.214 | -0.288 | -0.115 | -0.096 | -0.075 | -0.288 | -0.093 | -0.079 | -0.058 | -0.146 | -2.892 | -0.301 | -0.076 | -0.129 | -0.216 | -1.325 | -1.127 | -0.203 | -0.431 | -0.399 | -0.424 | -1.177 | -0.413 | -0.163 | -0.23 | -0.183 | -0.058 | -0.129 | -0.083 | -0.068 | -0.037 | -0.167 | -0.199 | -0.103 | -0.111 | -0.183 | -0.402 | -0.194 | -0.216 | -0.722 | -0.132 | -0.208 | -0.986 | -1.007 | -0.255 | -0.316 | -0.796 | -1.328 | -0.204 | -0.314 | -0.064 | -0.294 | -0.501 | -0.159 | -0.205 | -0.199 | -0.074 | -0.079 | -0.129 | -0.301 | -0.192 | -0.263 | -0.08 | -0.507 | -0.175 | -0.29 | -0.057 | -0.13 | -0.254 | -0.734 | -0.671 | -0.38 | -0.102 | -0.052 | -0.117 | -0.065 | -0.817 | -0.391 | -0.187 | -0.156 | -0.119 | -0.051 | -0.153 | -0.252 | -0.148 | -0.201 | -0.119 | -0.06 | -0.064 | -0.062 | -0.056 | -0.717 | -0.684 | -0.42 | -0.246 | -0.112 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | -17.826 | 0 | 0.053 | -0.002 | 0 | 0 | -5.735 | 0.432 | 24.625 | -26.091 | 0 | 0 | -57.457 | -0.72 | 9.958 | -13.183 | -13.008 | -19.124 | 0.516 | -6.191 | -29.731 | -16.895 | -30.053 | -9.01 | -36.058 | -25.935 | -25.175 | 0 | 0 | 13.461 | 0 | 0 | -7.453 | -13.135 | -18.364 | -15.449 | -0.466 | 0 | -15.608 | 0.444 | -11.833 | -0.076 | 0.755 | 12.662 | -11.79 | 9.857 | -17.534 | 1.215 | 1.885 | 3.352 | -4.784 | -3.369 | -18.556 | -7.413 | -12.995 | -2.588 | -18.672 | -14.099 | 0.301 | 0.192 | 0.263 | 0.08 | 0.507 | 0.175 | 0.29 | 0.057 | 0.13 | 0.254 | 0.734 | 0.671 | 0.38 | 0.102 | 0.052 | 0.117 | 0.065 | 0.817 | 0.391 | 0.187 | 0.156 | 0.119 | 0.051 | 0.153 | 0.252 | 0.148 | 0.201 | 0.119 | 0.06 | 0.064 | 0.062 | 0.056 | 0.717 | 0.684 | 0.42 | 0.246 | 0 |
Purchases Of Investments
| -48.789 | -4.467 | -4.137 | -3.537 | -5.399 | -6.912 | -0.712 | -0.145 | 1.715 | -2.927 | -33.789 | -60.451 | -150.396 | -122.148 | -57.546 | -48.04 | -102.913 | -117.335 | -35.36 | -35.104 | -48.897 | -20.421 | -18.296 | -9.026 | -17.954 | -1.416 | -7.84 | -7.806 | -32.989 | -25.527 | -18.943 | -56.698 | -59.59 | -31.915 | -26.74 | -52.483 | -49.246 | -26.857 | -3.462 | -35.864 | -35.513 | -11.764 | -8.876 | -3.438 | -45.43 | -47.985 | -33.36 | -24.837 | -105.087 | -57.86 | -47.668 | -43.662 | -68.102 | -60.855 | -47.983 | -51.843 | -47.521 | -29.419 | -49.628 | -42.588 | -26.363 | -28.852 | -46.562 | -14.13 | -27.489 | -18.896 | -20.623 | -10.866 | -9.877 | -76.808 | -8.132 | -30.99 | -9.367 | -11.462 | -6.731 | -8.882 | -4.01 | -20.293 | -19.745 | -15.786 | -42.121 | -44.732 | -28.239 | -27.259 | -85.434 | -33.331 | -48.944 | -28.626 | -43.222 | -12.552 | -46.309 | -31.763 | -31.965 | -19.265 | -52.709 | -14.917 | -21.313 | -2.969 | -13.262 | -8.797 |
Sales Maturities Of Investments
| 17.898 | 27.436 | 12.548 | 36.51 | 17.145 | 18.156 | 20 | 19.156 | 17.918 | 22.921 | 22.115 | 30.564 | 30.787 | 32.048 | 28.562 | 56.783 | 58.73 | 42.477 | 60.952 | 43.19 | 37.951 | 26.631 | 20.091 | 16.496 | 12.71 | 13.185 | 14.744 | 22.222 | 21.406 | 23.763 | 28.112 | 23.06 | 36.236 | 33.984 | 46.718 | 46.38 | 17.231 | 48.978 | 29.743 | 25.499 | 16.075 | 29.931 | 40.827 | 19.238 | 18.326 | 53.579 | 38.539 | 46.167 | 39.654 | 50.525 | 45.015 | 45.945 | 45.928 | 31.335 | 44.664 | 36.119 | 30.591 | 32.769 | 39.653 | 39.086 | 18.654 | 13.857 | 42.984 | 15.952 | 9.094 | 10.201 | 15.357 | 8.848 | 8.038 | 100.278 | 21.226 | 24.193 | 11.071 | 8.424 | 29.967 | 18.613 | 9.173 | 37.59 | 17.5 | 22.217 | 20.968 | 39.218 | 45.457 | 34.076 | 37.766 | 37.059 | 50.776 | 40.753 | 18.956 | 21.993 | 17.716 | 16.087 | 26.084 | 22.712 | 16.167 | 16.931 | 16.802 | 3.826 | 5.119 | 0.183 |
Other Investing Activites
| -12.477 | -0.384 | 0.341 | -33.155 | -30.982 | -0.632 | 31.056 | -33.405 | -47.318 | -0.547 | 0.14 | -0.187 | -4.475 | -0.101 | 0.797 | -32.439 | -9.121 | -0.041 | 0.073 | 1.008 | -0.209 | -0.634 | -0.441 | 0.785 | 1.086 | -1.202 | 0.035 | -0.923 | 1.398 | -0.758 | 0.553 | -0.495 | -3.709 | -2.812 | 0.001 | -33.269 | -3.748 | -0.008 | 0.147 | 1.308 | 0.447 | 0.01 | -20.246 | 0.104 | -0.031 | 0.079 | 0.328 | -1.172 | 0.488 | 0.145 | 0.07 | 0.118 | -0.211 | 0.224 | 0.104 | 0.092 | 0.052 | 0.06 | 0.071 | 0.171 | 0.374 | 0.079 | 0.236 | -25.368 | 6.331 | -7.651 | 1.053 | -14.411 | 8.766 | -12.917 | -20.103 | -10.467 | -0.917 | -16.939 | -15.789 | -14.263 | -14.58 | -3.951 | -1.151 | -7.014 | -3.14 | -25.67 | -2.929 | -2.59 | 5.645 | -7.653 | -14.931 | -4.034 | -0.223 | -5.832 | -3.686 | -2.124 | -12.989 | -5.698 | -0.717 | -4.285 | 0.131 | -7.531 | -3.709 | -3.653 |
Investing Cash Flow
| -42.866 | -17.681 | -20.069 | -0.33 | -19.45 | -7.502 | 50.229 | -14.437 | -27.762 | -17.82 | -11.627 | -35.888 | -123.71 | -65.722 | -57.17 | -23.997 | -53.38 | -132.485 | 24.729 | 17.727 | -25.465 | -7.635 | -18.201 | 8.372 | -10.773 | -20.341 | -10.369 | -16.723 | -19.425 | -38.763 | -16.271 | -59.437 | -27.146 | -0.811 | 33.403 | -39.539 | -35.962 | 14.557 | 13.182 | -27.604 | -34.842 | 17.517 | 11.489 | -0.426 | -26.823 | -6.368 | 4.445 | 19.906 | -52.538 | -19.296 | 6.478 | -16.461 | -21.374 | -27.725 | 0.073 | -20.71 | -20.748 | -15.305 | -17.522 | -16.525 | -9.997 | -33.667 | -17.57 | -23.546 | -12.064 | -16.346 | -4.213 | -16.429 | 6.927 | 10.553 | -7.009 | -17.264 | 0.787 | -19.977 | 7.447 | -4.532 | -9.417 | 13.346 | -3.396 | -0.583 | -24.293 | -31.184 | 14.289 | 4.227 | -42.023 | -3.925 | -13.099 | 8.093 | -24.489 | 3.609 | -32.279 | -17.8 | -18.87 | -2.251 | -37.259 | -2.271 | -4.38 | -6.674 | -11.852 | -12.379 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 13.852 | 3.978 | 0 | -2.609 | 5.858 | 0.653 | -61.135 | 68.431 | 15.06 | 0 | 8.262 | 0 | 0 | 10.074 | 6.109 | 6.432 | 0 | 14.147 | 10 | -14.014 | 10.897 | 9.257 | -1.081 | -5.051 | 0 | 0 | 9.123 | 15.58 | 0 | 21.642 | 0 | 11.481 | 4.486 | 0 | 0 | 0 | 0 | 0 | 0.679 | 0 | 0 | -3.835 | 0 | 0 | -0.282 | 3.976 | -3.618 | 0.56 | 5.352 | -10.781 | -1.676 | -1.787 | -4.749 | 4.517 | -3.755 | -1.39 | -2.575 | 7.228 | -16.602 | 1.614 | 3.976 | 6.021 | -4.841 | 2.106 | -3.526 | 4.347 | -5.254 | 13.001 | -4.892 | -22.357 | -8.875 | 5.385 | -2.985 | 10.02 | -4.903 | 1.239 | 6.044 | 2.298 | -3.359 | 3.914 | -5.583 | 5.329 | -0.702 | 1.485 | 0.985 | 0 | 0 | -5.402 | 7.504 | -3.65 | 4.582 | -0.289 | -0.78 | -6.366 | 31.067 | 4.118 | 2.379 | -1.196 | 3.593 | -1.607 |
Common Stock Issued
| 0.045 | 0.149 | 0.063 | 0.137 | 0.495 | 0.131 | 0.059 | 0.133 | 0.066 | 0.14 | 0.079 | 0.121 | 0.073 | 0.194 | 0.187 | 0.147 | 0.068 | 0.168 | 0.114 | 0.267 | 0.081 | 0.122 | 0.121 | 0.272 | 0.142 | 0.201 | 0.069 | 0.167 | 0.125 | 0.183 | 0.197 | 0.208 | 0.155 | 0.146 | 0.353 | 0.154 | 0.116 | 0.184 | 0.194 | 0.151 | 0.212 | 0.15 | 0.115 | 0.122 | 0.103 | 0.142 | 0.168 | 0.233 | 0.145 | 0.186 | 0.154 | 0.152 | 0.113 | 0.133 | 0.149 | 0.15 | 0.076 | 0.131 | 0.041 | 0.048 | 0 | 0.051 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.075 | -0.308 | -0.415 | -0.346 | -0.287 | -0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.201 | -1.198 | -1.198 | -1.186 | -1.173 | -1.161 | -1.151 | -1.119 | -1.118 | -1.13 | -1.131 | -1.093 | -1.095 | -1.095 | -1.092 | -1.063 | -1.054 | -1.055 | -1.054 | -1.031 | -1.024 | -1.016 | -1.015 | -0.971 | -0.965 | -0.822 | -1.105 | -0.937 | -0.936 | -0.93 | -0.928 | -0.894 | -0.89 | -0.888 | -0.884 | -0.866 | -0.862 | -0.86 | -0.857 | -0.83 | -0.84 | -0.837 | -0.821 | -0.791 | -0.78 | -0.781 | -0.778 | -0.749 | -0.748 | -0.748 | -0.752 | -0.721 | -0.723 | -0.723 | -0.726 | -0.702 | -0.703 | -0.706 | -0.71 | -0.743 | -0.741 | -0.742 | -0.746 | -0.721 | -0.722 | -0.722 | -0.721 | -0.689 | -0.689 | -0.689 | -0.688 | -0.656 | -0.657 | -0.657 | -0.656 | -0.605 | -0.605 | -0.606 | -0.604 | -0.574 | -0.573 | -0.572 | -0.573 | -0.511 | -0.511 | -0.51 | -0.51 | -0.463 | -0.462 | -0.461 | -0.462 | -0.415 | -0.415 | -0.426 | -0.399 | -0.356 | -0.358 | -0.367 | -0.345 | -0.301 |
Other Financing Activities
| 53.445 | 36.8 | 8.532 | 5.38 | 34.063 | 25.306 | 6.221 | -58.299 | 9.006 | 17.213 | 2.008 | 14.97 | 84.497 | 2.113 | 113.553 | 13.604 | 26.337 | 139.835 | -6.891 | -10.329 | 17.609 | -4.059 | 19.122 | -8.967 | 9.116 | 0.123 | 12.491 | -11.33 | 27.525 | 8.606 | 22.338 | -13.352 | 33.582 | 24.192 | -21.151 | -14.312 | 82.285 | -41.355 | 12.892 | -22.163 | 78.205 | -17.576 | -2.509 | -6.322 | 27.246 | -3.901 | -1.822 | -15.555 | 36.201 | 16.239 | 14.06 | -6.419 | 37.459 | 12.295 | 12.432 | 20.733 | 16.277 | -4.401 | 28.268 | 29.948 | 3.205 | 27.211 | 23.959 | 22.871 | 6.303 | 15.356 | 11.168 | -0.411 | -8.102 | 11.51 | 12.245 | 15.487 | 0.979 | 2.441 | 1.477 | -1.194 | 1.911 | -11.117 | 2.582 | -17.586 | 40.505 | 17.375 | -12.405 | -7.209 | 28.465 | 8.364 | 13.567 | 3.374 | 16.268 | 4.485 | 20.055 | 20.566 | 12.589 | 13.045 | 4.709 | -1.703 | 0.338 | 8.062 | 0.518 | 6.295 |
Financing Cash Flow
| 66.141 | 39.58 | 7.334 | 1.722 | 38.748 | 24.798 | -56.006 | 9.146 | 22.948 | 16.083 | 9.143 | 13.69 | 83.06 | 10.94 | 118.47 | 18.99 | 25.283 | 152.927 | 2.055 | -25.107 | 27.482 | 4.41 | 17.041 | -14.717 | 8.293 | -0.498 | 20.509 | 3.313 | 26.589 | 29.318 | 21.41 | -2.557 | 37.178 | 23.45 | -21.682 | -15.024 | 81.539 | -42.031 | 12.908 | -22.842 | 77.577 | -22.098 | -3.215 | -6.991 | 26.287 | -0.564 | -6.05 | -15.511 | 40.95 | 4.896 | 11.786 | -8.775 | 32.1 | 16.222 | 8.1 | 18.791 | 13.075 | 2.252 | 10.997 | 30.867 | 6.44 | 32.541 | 17.511 | 24.173 | 2.055 | 18.981 | 5.193 | 11.989 | -13.683 | -11.536 | 2.682 | 20.254 | -2.729 | 11.906 | -3.801 | -0.524 | 7.35 | -9.386 | -1.344 | -14.213 | 34.35 | 22.132 | -13.68 | -6.202 | 28.938 | 7.908 | 13.113 | -2.466 | 23.31 | 0.401 | 24.207 | 19.759 | 11.28 | 6.041 | 35.287 | 1.869 | 2.102 | 6.499 | 3.766 | 4.39 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | -20.186 | -20.104 | 0 | 0 | 0 | 0 | 0 | 0 | -52.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 27.323 | 25.946 | -11.694 | 7.516 | 20.317 | 20.623 | -1.698 | -1.319 | 0.124 | 3.834 | -0.13 | -10.77 | -32.461 | -52.113 | 69.403 | 1.811 | -29.253 | 20.284 | 28.881 | -3.179 | 6.719 | 0.36 | 0.25 | -0.524 | 2.256 | -18.144 | 13.539 | -9.697 | 10.78 | -5.294 | 9.821 | -58.707 | 11.479 | 25.811 | 15.147 | -52.713 | 49.08 | -24.629 | 27.008 | -47.172 | 45.675 | -2.599 | 6.055 | -3.238 | 3.627 | -4.723 | 5.167 | 3.791 | -8.601 | -11.494 | 21.202 | -21.881 | 15.254 | -9.048 | 11.318 | 2.846 | -5.615 | -10.518 | -2.8 | 12.68 | -1.78 | 3.544 | 0.104 | 2.164 | -7.816 | 5.298 | 2.483 | -2.324 | -4.706 | 0.85 | -3.601 | 4.98 | -0.506 | -6.567 | 5.389 | -2.704 | 0.952 | 4.457 | -4.083 | -11.35 | 11.303 | -7.332 | 3.498 | -0.56 | -10.729 | 5.776 | 4.102 | 9.853 | 1.5 | 2.299 | -4.395 | 4.242 | -5.773 | 7.668 | -2.383 | 0.631 | -1.13 | 2.607 | -6.994 | -2.256 |
Cash At End Of Period
| 104.232 | 76.909 | 50.963 | 62.657 | 55.141 | 34.824 | 14.201 | 15.899 | 17.218 | 17.094 | 13.26 | 13.39 | 24.16 | 56.621 | 108.734 | 39.331 | 37.52 | 66.773 | 46.489 | 17.608 | 20.787 | 14.068 | 13.708 | 13.458 | 13.982 | 11.726 | 29.87 | 16.331 | 26.028 | 15.248 | 20.542 | 10.721 | 69.428 | 57.949 | 32.138 | 16.991 | 69.704 | 20.624 | 45.253 | 18.245 | 65.417 | 19.742 | 22.341 | 16.286 | 19.524 | 15.897 | 20.62 | 15.453 | 11.662 | 20.263 | 31.757 | 10.555 | 32.436 | 17.182 | 26.23 | 14.912 | 12.066 | 17.681 | 28.199 | 30.999 | 18.319 | 20.099 | 16.555 | 16.451 | 14.287 | 22.103 | 16.805 | 14.322 | 16.646 | 21.352 | 20.502 | 24.103 | 19.123 | 19.629 | 26.196 | 20.807 | 23.511 | 22.559 | 18.102 | 22.185 | 33.535 | 22.232 | 29.564 | 26.066 | 26.626 | 37.355 | 31.579 | 27.477 | 17.624 | 16.124 | 13.825 | 18.22 | 13.978 | 19.751 | 12.083 | 14.466 | 13.835 | 14.965 | 12.358 | 11.764 |