Republic Bancorp, Inc.
NASDAQ:RBCAA
76.43 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | 25.206 | 30.606 | 19.659 | 21.571 | 21.052 | 28.092 | 19.796 | 19.483 | 23.901 | 27.926 | 16.805 | 20.009 | 23.922 | 26.053 | 20.356 | 20.389 | 15.804 | 26.697 | 25.768 | 18.408 | 18.007 | 29.516 | 17.306 | 17.411 | 15.666 | 27.469 | 4.838 | 10.706 | 10.071 | 20.017 | 10 | 9.828 | 8.34 | 17.735 | 7.418 | 5.64 | 8.32 | 13.788 | 5.235 | 5.246 | 6.322 | 11.984 | 1.345 | 4.603 | 6.119 | 13.356 | 6.621 | 20.668 | 9.578 | 82.472 | 6.204 | 7.87 | 8.663 | 71.412 | 4.418 | 7.31 | 8.397 | 44.628 | 3.844 | 5.661 | 6.867 | 25.759 | 0.604 | 4.502 | 8.787 | 19.759 | 6.406 | 4.232 | 5.969 | 8.306 | 5.991 | 6.666 | 5.961 | 9.733 | 5.753 | 8.05 | 7.944 | 13.318 | 6.613 | 6.982 | 7.851 | 11.055 | 4.636 | 6.349 | 7.267 | 9.951 | 4.092 | 4.731 | 5.007 | 6.659 | 3.851 | 3.712 | 4.42 | 4.825 | 3.14 | 3.068 | 3.062 | 3.651 | 3.2 | 3 | 2.7 | 3.4 | 2.9 | 2.8 | 2.6 | 5.5 | 2.3 | 4.4 | 3.7 | 1.9 |
Depreciation & Amortization
| 0 | 3.111 | 3.425 | 8.636 | 2.127 | 2.159 | 2.084 | 2.205 | 2.38 | 2.571 | 2.706 | 3.075 | 3.114 | 3.006 | 3.244 | 3.36 | 3.487 | 3.5 | 3.134 | 2.789 | 2.959 | 2.72 | 2.585 | 2.667 | 2.383 | 2.92 | 2.809 | 2.694 | 2.304 | 2.525 | 2.453 | 2.638 | 2.466 | 2.127 | 2.021 | 2.12 | 2.055 | 2.052 | 1.915 | 1.944 | 2.363 | 3.553 | -0.167 | 1.131 | 1.145 | -0.678 | 0.462 | 2.527 | 2.151 | 2.14 | 3.057 | 2.013 | -1.355 | 1.165 | 2.583 | 1.964 | 2.452 | 1.802 | 4.465 | 1.927 | 2.163 | 3.435 | 3.017 | 1.974 | 1.742 | 1.445 | 2.348 | -3.43 | 1.932 | 1.846 | 1.728 | 3.796 | 0.84 | 1.332 | 1.035 | 0.716 | 1.157 | 1.083 | 1.177 | 0.216 | 4.663 | 0.929 | 1.505 | 1.624 | 1.642 | 1.454 | 1.33 | 1.156 | 1.179 | 0.987 | 0.94 | 0.987 | 0.983 | 0.853 | 0.913 | 1.052 | 1.007 | 1.05 | 1.023 | 0.8 | 1 | 1 | 1.1 | 0.9 | 0.8 | 0.9 | 0.8 | 1.7 | 1 | 1 | 1 |
Deferred Income Tax
| 0 | 0 | 0 | 7.303 | 1.088 | 4.096 | 0 | 0 | 0 | -0.612 | 5.198 | 7.433 | -5.25 | -21.303 | 7.223 | -6.263 | -9.664 | -2.562 | 16.178 | -10.639 | -1.193 | 0.923 | 14.335 | 3.087 | 1.59 | 2.602 | 15.021 | 3.78 | 2.902 | 2.635 | 10.474 | 3.076 | -1.181 | -0.346 | 4.226 | 1.812 | 1.807 | 0.131 | -0.399 | 1.85 | 1.723 | 0.688 | -0.317 | 0.614 | 1.425 | -0.861 | -5.019 | -62.706 | -14.076 | 17.572 | 10.922 | 0.691 | -0.833 | -8.602 | 32.236 | -10.264 | -1.764 | 5.021 | 16.691 | 8.271 | 29.742 | -19.231 | 27.848 | 0 | 2.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.833 | 0.461 | 0.487 | 0.506 | 0.976 | 0.769 | 0.64 | 0.731 | 0.921 | 0.689 | 0.583 | 0.551 | 0.897 | 0.538 | 0.786 | 0.408 | 0.175 | 0.502 | 0.279 | 0.39 | 0.473 | 0.477 | 0.467 | 0.587 | 0.385 | 0.207 | 0.258 | 0.324 | 0.286 | 0.465 | 0.297 | 0.306 | 0.274 | 0.323 | 0.163 | 0.17 | 0.167 | 0.145 | 0.134 | 0.152 | 0.2 | 0.159 | 0.143 | 0.19 | 0.173 | 0.19 | 0.414 | 0.118 | 0.135 | 0.402 | 0.064 | 0.033 | 0.075 | 0.105 | 0.166 | 0.104 | 0.122 | 0.175 | 0.184 | 0.168 | 0.188 | 0.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -20.181 | 9.001 | -7.491 | -7.385 | -27.279 | 11.863 | -15.827 | 0.62 | -4.561 | 16.176 | -1.034 | 1.376 | -8.932 | 4.843 | -16.09 | -1.142 | -13.023 | -0.848 | -2.766 | 1.177 | -5.662 | -1.815 | 1.738 | 0.73 | 3.253 | 2.593 | 3.103 | -1.026 | -6.794 | 6.723 | -3.554 | -1.408 | -8.044 | 5.362 | -1.075 | 4.768 | -8.851 | 7.387 | -8.104 | -1.672 | -4.242 | 8.571 | -8.57 | -1.378 | -16.768 | 15.983 | -16.715 | -7.889 | -19.645 | 49.108 | -19.916 | -11.105 | -20.983 | 51.989 | -8.93 | -9.379 | -6.391 | 26.704 | -13.759 | -22.032 | -14.575 | 19.741 | 0.799 | -7.03 | -43.489 | 36.949 | 6.566 | 12.932 | -9.324 | 0.753 | -9.043 | 1.357 | -3.093 | 2.564 | 9.409 | -3.407 | -4.966 | -2.756 | 1.898 | -3.481 | -6.871 | 9.092 | 3.313 | -4.338 | -10.372 | 12.866 | -1.081 | -1.508 | -4.401 | 4.752 | -2.49 | 3.475 | -0.308 | 4.212 | -1.391 | 0.916 | -2.941 | 3.218 | -1.4 | 3.7 | -1.5 | 1.8 | -1.1 | 2.3 | 3.5 | -4.1 | 0 | 0 | 0 | 5.9 |
Accounts Receivables
| 0 | 0.789 | -1.878 | 0.491 | -2.781 | -0.083 | -2.502 | -2.47 | -1.23 | -0.446 | 0.451 | -0.525 | 1.123 | 0.705 | 1.745 | -0.824 | -0.955 | 0.865 | 0.9 | 0.762 | 1.043 | -0.746 | -0.028 | -0.246 | -1.138 | -0.786 | 0.31 | -0.725 | -0.782 | -0.428 | 0.209 | -0.576 | 0.091 | 0.006 | -0.18 | -0.198 | -0.097 | -0.053 | -0.078 | -0.252 | -0.472 | -0.081 | 0.27 | -0.142 | 0.511 | 0.295 | 0.309 | 0.843 | -0.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Change In Accounts Payables
| 0 | -3.069 | 2.832 | 2.056 | 1.149 | 0.526 | 0.103 | 0.046 | 0.031 | -0.03 | 0.033 | -0.021 | -0.031 | -0.066 | -0.065 | -0.386 | -0.389 | -2.32 | 0.635 | 0.44 | 0.787 | -0.045 | 0.536 | -0.022 | 0.036 | 0.029 | -0.059 | 0.164 | 0.094 | -0.016 | -0.09 | -0.079 | -0.231 | -0.042 | 0.054 | 0.062 | -0.04 | -0.064 | 0.009 | 0.113 | -0.112 | -0.086 | -0.112 | 0.024 | 0.021 | -0.019 | 0.03 | -0.093 | 0.091 | -0.151 | -0.168 | -0.08 | -0.129 | -0.212 | -0.225 | 0.148 | -0.011 | -0.18 | -0.468 | 0.177 | -0.359 | -0.773 | -2.749 | 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 | 2.3 | 3.5 | -4.1 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | -19.496 | 12.342 | -10.038 | -5.753 | -27.722 | 14.262 | -13.403 | 1.819 | -4.085 | 15.692 | -0.488 | 0.284 | -9.571 | 3.163 | -14.88 | 0.202 | -11.568 | -2.383 | -3.968 | -0.653 | -4.871 | -2.323 | 2.006 | 1.832 | 4.01 | 2.342 | 3.664 | -0.338 | -6.35 | 6.604 | -2.899 | -1.268 | -8.008 | 5.488 | -0.939 | 4.905 | -8.734 | 7.456 | -7.965 | -1.088 | -4.075 | 8.413 | -8.452 | -1.91 | -17.044 | 15.644 | -17.465 | -7.347 | -19.494 | 49.276 | -19.836 | -10.976 | -20.771 | 52.214 | -9.078 | -9.368 | -6.211 | 27.172 | -13.936 | -21.673 | -13.802 | 22.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.3 | -3.5 | 4.1 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 0 | 1.07 | 35.078 | -6.317 | 3.454 | -6.847 | 27.928 | 12.873 | 17.894 | -8.67 | 27.749 | -8.147 | 15.492 | 13.453 | -19.417 | -2.022 | -2.47 | 6.738 | -1.307 | 11.251 | 1.83 | -24.665 | 13.524 | 11.315 | 1.622 | -11.253 | 18.924 | -0.57 | 0.983 | 2.166 | 16.251 | -0.076 | 9.726 | -11.018 | 0.329 | 6.134 | 3.857 | 0.434 | -6.561 | 0.725 | 1.798 | -8.176 | 0.68 | 7.008 | 16.325 | -3.219 | -12.124 | -6.267 | -40.083 | 17.819 | -16.697 | 1.19 | -0.548 | -8.149 | 32.294 | -10.06 | -1.322 | 5.847 | 16.762 | 8.449 | 29.838 | -18.144 | 29.164 | 1.993 | 8.706 | 23.208 | -3.434 | 0.621 | -0.584 | -2.709 | 3.265 | -3.233 | -0.69 | 3.242 | 1.007 | 9.371 | -8.955 | 1.515 | 7.209 | -4.461 | -3.707 | 7.781 | -0.76 | 8.848 | 10.259 | 7.499 | 31.622 | -8.4 | -40.652 | 1.935 | 18.058 | -19.852 | -1.488 | 2.672 | -10.903 | -0.244 | 0.973 | 0.596 | 1.45 | 3 | 1.7 | -0.8 | 27.7 | -21.4 | -5.7 | 9.2 | -14.7 | 1.8 | 2.1 | -12.4 | 0.1 |
Operating Cash Flow
| 0 | 2.984 | 71.26 | 22.277 | 21.361 | -5.843 | 70.736 | 19.687 | 41.108 | 13.55 | 80.444 | 11.282 | 40.542 | 32.346 | 15.261 | 6.39 | 20.672 | 13.194 | 28.178 | 37.321 | 24.764 | -9.127 | 44.287 | 33.493 | 22.733 | 10.971 | 52.002 | 10.323 | 13.291 | 8.254 | 45.909 | 9.305 | 20.918 | -8.321 | 25.77 | 14.76 | 16.49 | 2.122 | 16.674 | -0.066 | 7.887 | -2.343 | 21.227 | 1.057 | 20.885 | -14.373 | 17.867 | -13.42 | -25.035 | 10.027 | 118.342 | -10.445 | -5.105 | -19.229 | 158.383 | -12.442 | -0.835 | 9.777 | 92.734 | 0.645 | 15.798 | -22.229 | 77.864 | 5.37 | 7.92 | -10.049 | 55.622 | 10.163 | 18.512 | -4.218 | 14.052 | -2.489 | 8.173 | 7.442 | 14.339 | 25.249 | -3.155 | 5.576 | 18.948 | 4.266 | 4.457 | 9.69 | 20.892 | 18.421 | 13.912 | 5.848 | 55.769 | -4.233 | -36.25 | 3.528 | 30.409 | -17.504 | 6.682 | 7.637 | -0.953 | 2.557 | 5.964 | 1.767 | 9.342 | 5.6 | 9.4 | 1.4 | 34 | -18.7 | 0.2 | 16.2 | -12.5 | 5.8 | 7.5 | -7.7 | 8.9 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | -4.768 | -4.8 | -1.618 | -1.747 | -1.843 | -1.688 | -0.879 | -0.782 | -1.519 | -0.323 | -0.813 | -1.049 | -2.864 | -1.059 | -0.871 | -0.572 | -1.03 | -1.109 | -3.781 | -5.019 | -3.047 | -1.036 | -1.328 | -1.608 | -2.37 | -3.738 | -3.147 | -3.586 | -2.457 | -3.193 | -1.565 | -2.378 | -2.201 | -0.887 | -3.007 | 0.195 | -2.133 | -0.374 | -3.519 | -1.943 | -0.894 | -1.403 | -1.747 | -2.608 | 0.906 | -1.573 | -1.389 | -1.421 | 0.293 | -1.371 | -1.882 | -0.065 | -0.717 | -1.063 | -0.926 | -1.898 | -0.492 | -0.952 | -1.101 | -0.577 | -0.988 | -1.32 | -2.922 | -3.693 | -1.793 | -0.925 | -1.009 | -3.308 | -2.267 | -0.801 | -1.715 | -1.198 | -1.296 | -1.843 | -1.552 | 0 | -159.745 | -0.58 | 0 | 0 | -107.103 | -2.962 | -3.788 | -4.691 | -4.673 | -3.441 | -2.498 | -1.616 | -2.176 | -1.27 | -1.213 | -1.182 | -0.994 | -0.566 | -0.815 | -1.453 | -1.292 | -1.053 | -1.6 | -1.9 | -1.6 | -1.6 | -2.1 | -1.2 | -2.1 | -2 | -0.7 | -0.4 | -1.3 | -1 |
Acquisitions Net
| 0 | 0 | 0 | -162.719 | -27.898 | -306.991 | -40.97 | 128.221 | 0 | 0 | 0 | -152.463 | 213.71 | 106.297 | 152.454 | 191.121 | 75.134 | 0 | -81.592 | 237.535 | -261.437 | 0 | 0 | -15.731 | 53.78 | -152.23 | -45.542 | -57.755 | -40.631 | -214.596 | 97.85 | 9.931 | -58.875 | -237.977 | -26.171 | -26.822 | 24.066 | -168.21 | -112.885 | -132.893 | -184.911 | -148.959 | 14.701 | -40.08 | 61.236 | -22.371 | 54.016 | 0 | -54.659 | -41.305 | -66.802 | -65.839 | 3.093 | -55.198 | -20.772 | -27.097 | 40.67 | 64.167 | -22.369 | 18.781 | -9.107 | 26.652 | -35.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | -50 | -15 | 10 | -13.828 | -51.172 | -161.631 | -56.749 | -75.907 | -119.422 | -84.481 | -29.907 | -76.644 | -35.02 | -20 | -139.984 | 0 | -138.894 | -95.645 | -350.036 | 0 | 0 | -13.995 | -60.854 | -34.02 | -69.94 | -133.896 | -32.425 | -20.096 | -54.39 | -39.11 | -10 | -19.995 | -370.084 | -518.504 | -104.98 | -122.026 | -767.299 | -757.427 | -9.878 | -79.549 | -30 | -19.252 | -97.07 | -63.508 | -29.697 | 0 | -26.279 | -55.864 | -2.688 | 96.145 | -346.904 | -199.015 | -149.221 | -47.833 | -136.738 | -149.848 | -277.787 | -188.447 | -10 | -136.011 | -300.114 | -4,267.051 | 3,194.84 | -170.096 | -1,107.326 | -727.44 | -994.821 | -1,113.083 | -880.255 | -872.403 | -544.954 | -410.798 | -650.45 | -1,181.32 | -1,017.538 | -896.483 | -1,425.307 | -1,255.45 | -804.709 | -799.752 | -1,298.946 | -247.558 | -96.846 | -35.127 | -274.213 | -158.795 | -69.791 | -92.822 | -113.933 | -552.658 | 361.002 | -57.97 | -79.95 | -0.125 | -60.896 | 0 | -88.247 | -40 | -25.8 | -22.5 | -62.1 | -48.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 109.194 | 54.353 | 53.594 | -2.835 | 37.019 | 54.344 | 116.534 | 32.302 | 23.218 | 21.452 | 66.872 | 57.361 | 35.039 | 80.324 | 45.59 | 77.398 | 63.545 | 74.406 | 197.024 | 159.1 | 52.991 | 49.375 | -14.642 | 32.14 | 31.581 | 175.63 | 64.216 | 34.043 | 72.997 | 11.019 | 25.206 | 35.712 | 26.169 | 371.272 | 461.19 | 102.403 | 129.775 | 740.991 | 775.662 | 21.617 | 36.496 | 47.34 | 67.906 | 38.734 | 59.021 | 40.186 | -824.804 | 141.516 | 924.219 | 90.907 | -71.751 | 289.728 | 212.895 | 46.513 | 106.029 | 105.202 | 48.468 | 283.393 | 219.187 | 33.478 | 69.132 | 754.526 | 3,903.45 | -3,230.241 | 208.612 | 1,130.194 | 748.134 | 985.145 | 1,051.093 | 919.455 | 833.935 | 483.068 | 427.505 | 700.556 | 1,124.746 | 1,050.673 | 926.632 | 1,456.975 | 1,143.837 | 738.826 | 817.742 | 1,315.851 | 143.444 | 69.74 | 70.775 | 244.19 | 154.192 | 127.03 | 33.124 | 131.292 | 481.967 | -347.176 | 55.424 | 124.155 | 14.351 | 28.1 | 4.825 | 45.979 | 42.1 | 18.3 | 30.9 | 55 | 47.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 16.409 | -22.669 | 20.013 | -2.715 | -1.238 | -59.659 | -356.767 | 74.202 | 18.06 | 105.481 | -151.364 | 215.069 | 77.855 | 157.234 | 193.526 | 81.253 | -558.646 | -89.63 | 239.117 | -260.125 | -254.501 | -151.683 | -15.538 | 54.182 | -151.745 | -45.276 | -57.164 | -40.383 | -217.002 | 98.351 | 11.866 | -57.942 | -236.614 | -25.583 | -25.29 | 24.937 | -163.831 | -110.255 | -132.352 | -184.056 | -163.348 | 12.36 | -63.455 | 65.823 | -15.577 | 62.312 | 911.226 | -54.645 | -887.656 | 779.597 | -65.599 | -12.317 | -57.751 | -18.159 | -24.834 | 43.552 | 67.034 | -20.697 | 20.818 | -7.945 | 31.382 | -34.903 | 7.348 | 22.703 | 8.132 | 27 | -4.618 | -65.301 | -28.339 | -12.138 | -51.567 | -23.567 | -83.522 | -54.763 | -105.967 | -20.838 | -90.994 | -70.292 | -56.848 | -47.486 | -65.032 | -47.622 | -44.491 | -128.883 | -77.304 | -41.867 | -110.575 | -40.575 | -13.941 | 29.602 | -12.561 | -5.789 | -10.174 | -19.111 | -13.391 | -20.239 | -41.373 | -37.452 | -43.4 | -49 | -50.4 | -29.5 | -6 | -27.8 | -60.9 | -13.3 | 19.1 | 9.7 | -2.1 | 23.8 |
Investing Cash Flow
| 0 | 121.601 | -77.78 | -105.73 | -25.195 | -286.881 | -99.145 | -274.522 | 48.973 | -36.148 | 7.188 | -169.786 | 241.474 | 33.386 | 201.479 | 218.245 | 18.095 | -496.131 | -155.227 | 336.715 | -456.08 | -204.557 | -103.344 | -45.503 | 23.86 | -156.554 | 56.676 | -129.991 | -42.351 | -166.558 | 51.787 | -3.603 | -34.608 | -232.641 | -25.282 | -85.611 | 22.555 | -158.215 | -136.937 | -117.636 | -174.26 | -207.295 | 28.297 | -16.548 | 4.879 | -19.158 | 71.228 | 85.033 | 59.171 | -19.008 | 866.445 | -43.087 | -69.558 | -44.588 | -121.93 | 32.436 | 10.118 | -34.838 | -16.043 | 50.457 | 14.956 | -36.485 | 418.189 | -356.253 | -12.698 | 46.648 | 49.868 | 16.076 | -74.977 | -90.329 | 27.062 | -90.035 | -85.453 | -66.815 | -4.657 | -162.541 | 12.297 | -60.845 | -38.624 | -168.461 | -113.369 | -47.042 | -30.717 | -148.605 | -155.989 | -41.656 | -71.89 | -115.178 | 16.664 | -73.639 | 46.961 | -83.252 | 8.037 | -12.72 | 25.094 | 0.835 | -53.035 | -36.548 | -79.72 | -41.3 | -56.5 | -42 | -36.6 | -6.9 | -29 | -63 | -15.3 | 18.4 | 9.3 | -3.4 | 22.8 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 100 | -110 | -85 | -55 | 412 | 13 | 75 | 0 | 0 | -5 | 0 | -40 | 0 | -210 | 102.5 | -5 | -265.791 | -177.5 | -420 | 255 | 355 | -250 | 95 | -145 | 420 | -297.5 | -20 | -245 | 535 | -335 | -60 | -129 | 470 | -182 | -12 | -205 | 320 | -111 | 45.5 | 22 | 58 | -23 | 17.98 | -5.024 | 19.474 | 29.97 | -10.887 | 11.867 | 124.962 | -521.037 | 409.899 | 4.932 | -35.038 | -10.04 | -0.547 | -0.059 | 19.919 | -92.043 | -62.082 | 39.957 | 24.541 | 119.957 | 13.628 | -180.665 | 127.515 | 76.206 | -246.074 | 3.961 | 125.376 | -54.875 | 18.48 | 124.266 | 96.528 | -44.208 | 88.157 | -48.79 | 10.314 | -16.264 | 122.817 | 38.388 | 7.658 | 51.829 | 76.816 | 53.424 | 71.441 | -69.862 | 93.344 | 16.241 | -50.259 | -54.587 | 58.688 | 22.039 | 18.176 | -28.981 | -5.223 | 33.339 | 30.393 | 3.441 | 92.2 | 17.765 | 16.735 | -18.4 | 27.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0.418 | -0.944 | 0 | 0 | -0.238 | -0.084 | 0 | 0 | 0 | 0.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.156 | -4.169 | -9.396 | -6.714 | 0.138 | -0.413 | -3.328 | -8.836 | 0.139 | -12.621 | -19.678 | -10.761 | -4.468 | -1.083 | 0 | 0 | -2.852 | -0.838 | -0.201 | 0 | -0.379 | -0.827 | 0 | 0 | 0 | -0.49 | -0.014 | 0 | -0.544 | -0.073 | 0 | -1.134 | 0 | -0.074 | -0.15 | -0.327 | 0 | 0 | 0 | 0 | -0.347 | 0 | 0 | -0.001 | -4.094 | -1.282 | -0.239 | -0.147 | 0 | -0.081 | -0.263 | 0 | 0 | -0.003 | -0.053 | -0.272 | -0.062 | -0.001 | -0.365 | -0.356 | -0.146 | -0.523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.163 | 0 | 0 | 0 | 0 | 0 | 0 | -7.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.5 | 0 | 0.1 | -1.2 | 0.1 | 0 | 0 |
Dividends Paid
| 0 | -7.781 | -7.13 | -7.171 | -7.252 | -7.281 | -6.646 | -6.644 | -6.696 | -6.73 | -6.075 | -6.162 | -6.318 | -6.313 | -5.906 | -5.912 | -5.909 | -5.919 | -5.464 | -5.464 | -5.464 | -5.453 | -4.996 | -4.989 | -4.989 | -4.986 | -4.533 | -4.527 | -4.527 | -4.301 | -4.301 | -4.301 | -4.302 | -4.083 | -4.082 | -4.072 | -4.074 | -3.847 | -3.846 | -3.842 | -3.832 | -3.608 | -3.648 | -3.609 | -3.608 | -3.38 | -3.412 | -26.303 | -3.423 | -3.196 | -3.194 | -3.195 | -3.192 | -2.964 | -2.964 | -2.424 | -3.494 | -2.718 | -2.72 | -2.716 | -2.712 | -2.481 | -2.47 | -2.468 | -2.462 | -2.22 | -2.209 | -2.207 | -2.23 | -1.924 | -1.918 | -1.914 | -1.913 | -1.619 | -1.609 | -1.631 | -1.646 | -1.373 | -1.37 | -1.367 | -0.001 | -2.501 | -1.101 | -5.365 | -1.106 | -0.929 | -0.905 | -0.915 | -0.912 | -0.704 | -0.7 | -0.697 | -0.705 | -0.701 | -0.734 | -0.596 | -0.596 | -0.576 | -0.6 | -0.4 | -0.5 | -0.4 | -0.5 | -0.4 | -0.5 | -0.4 | -0.4 | -0.5 | -0.5 | -0.5 | -0.5 |
Other Financing Activities
| 0 | -363.108 | 353.446 | 276.707 | 53.168 | -112.603 | -42.345 | -253.812 | -119.908 | -243.851 | 243.63 | -76.989 | 48.22 | -286.508 | 502.904 | -176.581 | -246.19 | 998.579 | 243.825 | 40.497 | 105.274 | -7.596 | 308.47 | -91.212 | 81.952 | -244.597 | 256.126 | 114.174 | 275.768 | -245.887 | 159.027 | 45.814 | 306.18 | -279.014 | 173.684 | 206.348 | 168.144 | -203.316 | 298.58 | 79.24 | 133.614 | -103.867 | 149.994 | 30.398 | 26.763 | -92.323 | -41.799 | 8.363 | -70.511 | -174.785 | -637.023 | -65.693 | 18.497 | -243.05 | -340.469 | 598.327 | -103.142 | -45.67 | -727.754 | 942.97 | -93.77 | -239.987 | -787.658 | 884.844 | 171.912 | -176.483 | -163.377 | 234.503 | 58.987 | -29.843 | 12.44 | 91.327 | -53.884 | -35.268 | 33.821 | 43.988 | 58.813 | -75.045 | 156.712 | 17.266 | 102.32 | -1.818 | 3.05 | 40.838 | 105.836 | -29.633 | 104.052 | 24.288 | 0.307 | 38.37 | 70.608 | 19.169 | -11.907 | -18.398 | 13.733 | 18.183 | 11.584 | 1.848 | 31.237 | -9.1 | 29.696 | 16.355 | 16.7 | 13.6 | 1.6 | 49.4 | 54.7 | -34.9 | -18 | 14.9 | -53.7 |
Financing Cash Flow
| 0 | -270.889 | 236.316 | 180.367 | -18.48 | 285.402 | -35.991 | -185.869 | -130.831 | -259.417 | 232.555 | -95.772 | -17.776 | -303.582 | 282.53 | -81.076 | -256.934 | 726.869 | 58.009 | -385.805 | 354.609 | 341.951 | 53.095 | -2.028 | -68.037 | 170.417 | -45.907 | 89.157 | 26.227 | 284.812 | -180.818 | -18.56 | 172.878 | 185.769 | -12.398 | 190.202 | -41.08 | 112.51 | 183.734 | 120.898 | 151.782 | -49.475 | 122.999 | 44.769 | 18.131 | -76.23 | -19.335 | -30.109 | -62.306 | -53.166 | -1,161.254 | 340.93 | 19.974 | -278.236 | -350.509 | 595.353 | -106.748 | -28.741 | -822.579 | 878.171 | -56.89 | -218.283 | -670.317 | 894.451 | -11.052 | -50.76 | -88.941 | -13.736 | 57.554 | 88.685 | -44.28 | 107.992 | 68.582 | 59.264 | -11.899 | 126.651 | 2.789 | -66.104 | 139.078 | 138.682 | 140.855 | 3.466 | 53.95 | 112.585 | 158.193 | 40.865 | 33.57 | 116.571 | 15.804 | -12.188 | 15.835 | 77.099 | 9.454 | -0.614 | -23.606 | 12.41 | 44.045 | 31.177 | 33.894 | 82.4 | 46.3 | 32 | -7 | 40 | 1.1 | 49 | 54.3 | -35.4 | -18.5 | 14.4 | -54.2 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.2 | -0.1 | 0 |
Net Change In Cash
| 0 | -146.304 | 229.796 | 96.914 | -22.314 | -7.322 | -64.4 | -440.704 | -40.75 | -282.015 | 320.187 | -254.276 | 264.24 | -237.85 | 499.27 | 143.559 | -218.167 | 243.932 | -69.04 | -11.769 | -76.707 | 128.267 | -5.962 | -14.038 | -21.444 | 24.834 | 62.771 | -30.511 | -2.833 | 126.508 | -83.122 | -12.858 | 159.188 | -55.193 | -11.91 | 119.351 | -2.035 | -43.583 | 63.471 | 3.196 | -14.591 | -259.113 | 172.523 | 29.278 | 43.895 | -109.761 | 69.76 | 41.504 | -28.17 | -62.147 | -176.467 | 287.398 | -54.689 | -342.053 | -314.056 | 615.347 | -97.465 | -53.802 | -745.888 | 929.273 | -26.136 | -276.997 | -174.264 | 543.568 | -15.83 | -14.161 | 16.549 | 12.503 | 1.089 | -5.862 | -3.166 | 15.468 | -8.698 | -0.109 | -2.217 | -10.641 | 11.931 | -121.373 | 119.402 | -25.208 | 31.943 | -33.886 | 44.125 | -17.599 | 16.116 | 5.057 | 17.449 | -2.84 | -3.782 | -82.299 | 93.205 | -23.657 | 24.173 | -5.697 | 0.535 | 15.802 | -3.026 | -3.604 | -36.484 | 46.6 | -0.8 | -8.6 | -9.6 | 14.4 | -27.7 | 2.2 | 26.5 | -11.3 | -1.5 | 3.2 | -22.5 |
Cash At End Of Period
| 0 | 400.059 | 546.363 | 316.567 | 219.653 | 241.967 | 249.289 | 313.689 | 754.393 | 795.143 | 1,077.158 | 756.971 | 1,011.247 | 747.007 | 984.857 | 485.587 | 342.028 | 560.195 | 316.263 | 385.303 | 397.072 | 473.779 | 345.512 | 351.474 | 365.512 | 386.956 | 362.122 | 299.351 | 329.862 | 332.695 | 206.187 | 289.309 | 302.167 | 142.979 | 198.172 | 210.082 | 90.731 | 92.766 | 136.349 | 72.878 | 69.682 | 84.273 | 343.386 | 170.863 | 141.585 | 97.69 | 207.451 | 137.691 | 96.187 | 124.357 | 186.504 | 362.971 | 75.573 | 130.262 | 472.315 | 786.371 | 171.024 | 268.489 | 322.291 | 1,068.179 | 138.906 | 165.042 | 442.039 | 616.303 | 72.735 | 88.565 | 102.726 | 86.177 | 73.674 | 72.585 | 78.447 | 81.613 | 66.145 | 74.843 | 74.952 | 77.169 | 87.81 | 75.879 | 197.252 | 77.85 | 103.058 | 71.115 | 105.001 | 60.876 | 78.475 | 62.359 | 57.302 | 39.853 | 42.693 | 46.475 | 128.774 | 35.569 | 59.226 | 35.053 | 40.75 | 40.215 | 24.413 | 27.439 | 31.043 | 67.5 | 20.9 | 21.7 | 30.3 | 14.4 | -27.7 | 2.2 | 26.5 | -11.3 | -1.5 | 3.2 | -22.5 |