
Southern Missouri Bancorp, Inc.
NASDAQ:SMBC
52.63 (USD) • At close August 11, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 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 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 15.682 | 14.652 | 12.458 | 13.53 | 11.249 | 12.194 | 13.151 | 15.561 | 2.409 | 11.664 | 9.603 | 13.087 | 9.351 | 11.985 | 12.746 | 13.689 | 11.458 | 12.047 | 9.986 | 6.901 | 5.099 | 7.717 | 7.828 | 7.556 | 7.094 | 7.454 | 6.8 | 5.638 | 5.258 | 5.171 | 4.862 | 3.713 | 3.954 | 4.176 | 3.709 | 3.682 | 3.322 | 4.209 | 3.635 | 3.565 | 3.37 | 3.434 | 3.299 | 2.756 | 2.243 | 2.519 | 2.563 | 2.53 | 2.466 | 2.481 | 2.59 | 2.397 | 2.176 | 2.674 | 2.85 | 2.613 | 1.978 | 5.576 | 1.303 | 1.196 | 1.077 | 1.163 | 1.19 | 1.037 | 0.984 | 0.888 | 0.927 | 1.029 | 0.898 | 0.872 | 0.814 | 0.813 | 0.652 | 0.724 | 0.74 | 0.779 | 0.645 | 0.679 | 0.681 | -0.587 | -0.975 | 0.874 | 0.793 | 0.753 | 0.703 | 0.735 | 0.692 | 0.71 | 0.689 | 0.678 | 0.661 | 0.653 | 0.623 | 0.536 | 0.496 | 0.374 | 0.342 | 0.381 | 0.451 | 0.208 | 0.312 | 0.4 | 0.4 | 0.6 | 0.3 | 0.3 | 0.4 | 0.3 | 0.1 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | -0.1 | 0.4 | 0.5 | 0.3 | 0.3 | 0.2 | 0.4 |
Depreciation & Amortization
| 2.533 | 2.511 | 2.505 | 2.587 | 2.545 | 2.503 | 2.457 | 2.512 | 1.994 | 1.5 | 1.55 | 1.574 | 1.512 | 1.436 | 1.399 | 1.337 | 1.351 | 1.345 | 1.391 | 1.391 | 1.411 | 1.391 | 1.361 | 1.337 | 1.353 | 1.211 | 1.173 | 1.181 | 1.14 | 1.129 | 1.126 | 0.968 | 0.962 | 0.981 | 0.982 | 0.975 | 0.855 | 0.862 | 0.846 | 0.826 | 0.834 | 0.81 | 0.771 | 0.606 | 0.574 | 0.553 | 0.452 | 0.429 | 0.394 | 0.378 | 0.367 | 0.36 | 0.361 | 0.315 | 0.319 | 0.271 | 0.281 | 0.25 | 0.255 | 0.249 | 0.239 | 0.27 | 0.241 | 0.226 | 0.226 | 0.204 | 0.225 | 0.184 | 0.235 | 0.233 | 0.23 | 0.264 | 0.24 | 0.226 | 0.23 | 0.24 | 0.192 | 0.262 | 0.24 | 0.108 | 0.277 | 0.227 | 0.26 | 0.308 | 0.289 | 0.319 | 0.444 | 0.511 | 0.385 | 0.347 | 0.282 | 0.295 | 0.438 | 0.172 | 0.247 | 0.202 | 0.171 | 0.174 | 0.129 | 0.023 | 0.141 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.2 | 0 | 0 | 0 | -0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.074 | -0.648 | 0 | 0 | -1.345 | 0.389 | 2.624 | 0 | 0 | -0.213 | -0.07 | -0.258 | 0 | -0.157 | 0 | 0 | 0 | -0.465 | 0 | 0 | -0.078 | -0.05 | 0 | 0 | -0.366 | 0 | 0 | 0 | -0.01 | 0 | 0 | -0.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.892 | 0.55 | 0.128 | 0.089 | 0.525 | 0.082 | 0.333 | 0.078 | 0.652 | 0.055 | 0.054 | 0.048 | 0.559 | 0.053 | 0.037 | 0.037 | 0.439 | 0.051 | 0.023 | -0.041 | 0.362 | 0.078 | 0.031 | 0.017 | 0.231 | 0.103 | 0.023 | 0.009 | 0.077 | 0.124 | 0.02 | 0.267 | 0.011 | 0.212 | 0.02 | 0.24 | 0.012 | 0.097 | 0.036 | 0.245 | 0.004 | 0.092 | 0.003 | 0.218 | 0.004 | 0.003 | 0.004 | 0.038 | 0.054 | 0.054 | 0.054 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.931 | 3.064 | -5.706 | -0.361 | 9.771 | 3.194 | -0.198 | 6.219 | -2.94 | 7.376 | -7.614 | 6.129 | 4.888 | 1.82 | 0.705 | 4.714 | 2.632 | -0.101 | -2.651 | 2.63 | 2.167 | 2.822 | -4.014 | 0.152 | 5.155 | 2.031 | -0.898 | 2.157 | 3.785 | 0.966 | -1.671 | 3.027 | 2.243 | 1.603 | -2.746 | -0.811 | 1.642 | -0.021 | -1.169 | 0.446 | 2.774 | -0.797 | -0.852 | -0.89 | 1.726 | -0.994 | -0.802 | 2.011 | 5.371 | 1.119 | -3.984 | -1.211 | 0.855 | -2.581 | -2.228 | 0.742 | 0.751 | 3.455 | -0.013 | -0.127 | 0.963 | -1.013 | -1.28 | 0.83 | 1.007 | -0.271 | -0.934 | -0.774 | 0.516 | -0.395 | -0.158 | -0.825 | -0.7 | 1.023 | 0.147 | 0.199 | -0.574 | -0.05 | 1.003 | -0.26 | -1.334 | -0.141 | 0.109 | 0.15 | 0.04 | -0.41 | 0.151 | -0.089 | 0.197 | -0.499 | 0.281 | -0.357 | 0.285 | -0.248 | -0.438 | -0.172 | 0.153 | -0.236 | 0.456 | 0.077 | 0.382 | -0.5 | 0.2 | 0.1 | 0.2 | -0.3 | 0.4 | -0.5 | 0 | 0 | 0.4 | 0 | 0.1 | -0.7 | 0.9 | -0.3 | 0.2 | -0.4 | 0.8 | -0.3 | -0.2 |
Accounts Receivables
| 2.297 | 0.869 | -5.123 | -2.019 | 2.684 | -0.849 | -4.771 | -2.499 | 0.42 | -0.503 | -2.818 | -0.643 | 0.885 | 0.491 | -1.124 | -0.049 | 2.347 | 1.389 | -1.65 | -2.193 | 1.538 | 0.356 | -1.459 | -1.079 | 1.691 | 0.549 | -1.62 | -0.864 | 2.357 | -0.754 | -1.536 | -0.56 | 1.525 | -0.183 | -1.096 | -0.777 | 0.911 | 0.017 | -0.495 | -0.523 | 1.284 | -0.24 | -0.654 | -0.613 | 1.318 | -0.068 | -0.387 | -0.892 | 1.265 | 0.089 | -0.738 | -0.752 | 1.318 | 0.042 | -0.502 | -0.485 | 1.186 | -0.072 | -0.529 | -0.523 | 0.508 | 0.286 | -0.533 | 0.453 | 0.689 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 5.137 | 0.864 | -0.22 | -8.127 | 6.416 | 5.537 | 4.178 | 1.447 | -1.327 | 3.141 | 0.705 | 1.038 | 0.099 | 2.341 | 1.391 | 3.425 | 0.445 | -2.92 | -1.864 | 0.56 | -0.468 | 0.602 | 0.077 | 5.132 | 1.784 | 0.569 | -0.718 | 2.712 | 0.739 | -0.643 | -2.852 | 1.483 | 0.334 | 1.31 | -2.367 | 0.133 | -0.379 | -0.262 | -0.361 | 0.865 | 0.761 | -0.114 | -0.723 | 0.002 | 0.172 | -0.837 | -0.396 | -0.414 | 0.547 | 1.322 | -0.79 | -0.076 | 0.179 | -4.289 | -0.008 | -0.078 | -0.067 | 0.01 | 0.028 | -0.054 | 0.053 | -0.08 | -0.111 | -0.028 | 0.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -0.503 | 1.331 | -0.363 | 9.785 | 0.671 | -1.494 | 0.395 | 7.271 | -2.033 | 4.738 | -5.501 | 5.734 | 3.904 | -1.012 | 0.438 | 1.338 | -0.16 | 1.43 | 0.863 | 4.263 | 1.097 | 1.864 | -2.632 | -3.901 | 1.68 | 0.913 | 1.44 | 0.309 | 0.689 | 2.363 | 2.717 | 2.104 | 0.384 | 0.476 | 0.717 | -0.167 | 1.109 | 0.224 | -0.313 | 0.104 | 0.737 | -0.443 | 0.525 | -0.278 | 0.235 | -0.089 | -0.019 | 3.317 | 3.559 | -0.292 | -2.455 | -0.382 | -0.643 | 1.665 | -1.717 | 1.304 | -0.368 | 3.517 | 0.488 | 0.45 | 0.402 | -1.218 | -0.636 | 0.405 | 0.153 | -0.271 | -0.934 | -0.774 | 0.516 | -0.395 | -0.158 | -0.825 | -0.7 | 1.023 | 0.147 | 0.199 | -0.574 | -0.05 | 1.003 | -0.26 | -1.334 | -0.141 | 0.109 | 0.15 | 0.04 | -0.41 | 0.151 | -0.089 | 0.197 | -0.499 | 0.281 | -0.357 | 0.285 | -0.248 | -0.438 | -0.172 | 0.153 | -0.236 | 0.456 | 0.077 | 0.382 | -0.5 | 0.2 | 0.1 | 0.2 | -0.3 | 0.4 | -0.5 | 0 | 0 | 0.4 | 0 | 0.1 | -0.7 | 0.9 | -0.3 | 0.2 | -0.4 | 0.8 | -0.3 | -0.2 |
Other Non Cash Items
| -1.934 | -0.639 | 0.607 | -0.624 | -0.256 | -1.023 | -1.538 | -1.713 | 8.692 | 0.897 | 3.467 | 0.63 | 0 | 0.067 | -0.684 | -0.62 | -3.177 | 0.652 | -2.841 | 1.05 | 1.665 | 0.449 | 0.003 | -0.612 | -0.622 | -0.831 | -0.126 | 0.43 | -0.545 | -0.404 | 0.191 | 0.475 | 0.284 | 1.654 | -0.877 | 0.657 | -0.519 | -0.63 | -0.252 | 0.465 | -0.129 | -0.214 | 0.965 | 0.597 | 0.64 | 0.054 | 0.04 | 0.125 | 0.319 | 0.977 | 0.023 | 0.824 | -1.215 | 2.429 | 0.427 | 0.278 | 1.136 | -6.669 | 0.601 | 0.612 | 0.068 | 0.225 | 0.221 | 0.213 | 0.396 | 0.412 | 0.646 | 0.389 | 0.105 | 0.743 | -0.58 | 0.483 | 0.069 | 0.008 | 0.076 | 0.47 | 0.064 | 0.107 | 0.075 | 1.932 | 2.609 | -0.134 | 0.053 | 0.148 | 0.055 | 0.072 | 0.036 | 0.045 | 0.083 | 0.127 | 0.157 | -0.027 | -0.009 | 0.274 | 0.11 | 0.159 | 0.166 | 0.092 | -0.306 | 0.276 | -0.025 | 0.1 | 0.1 | -0.4 | 0.1 | 0.2 | 0 | 0.6 | 0.6 | -0.1 | 0 | -0.3 | 0.1 | 0 | 0.2 | 0.3 | -0.2 | 0.2 | 0 | 0.7 | 0.5 |
Operating Cash Flow
| 24.104 | 20.138 | 9.992 | 15.221 | 23.892 | 16.95 | 14.205 | 22.657 | 10.807 | 21.499 | 7.06 | 21.468 | 16.31 | 15.361 | 14.203 | 19.157 | 12.703 | 13.994 | 5.908 | 11.931 | 10.704 | 12.457 | 5.209 | 8.45 | 13.211 | 9.968 | 6.972 | 9.415 | 9.715 | 6.986 | 4.528 | 8.45 | 7.454 | 8.626 | 1.088 | 4.743 | 5.312 | 4.517 | 3.096 | 5.547 | 6.853 | 3.333 | 4.185 | 3.288 | 5.187 | 2.135 | 2.257 | 5.133 | 8.604 | 5.009 | -0.95 | 2.296 | 1.536 | 2.838 | 1.369 | 2.559 | 4.535 | 5.235 | 2.145 | 1.931 | 2.134 | 0.575 | 0.114 | 2.304 | 2.456 | 1.232 | 0.865 | 0.829 | 1.29 | 1.454 | 0.306 | 0.657 | 0.21 | 1.98 | 1.193 | 1.322 | 0.328 | 0.998 | 1.999 | 1.184 | 0.577 | 0.826 | 1.134 | 1.36 | 1.087 | 0.716 | 1.323 | 1.177 | 1.353 | 0.653 | 1.381 | 0.565 | 1.338 | 0.734 | 0.416 | 0.564 | 0.831 | 0.411 | 0.73 | 0.584 | 0.809 | 0 | 0.8 | 0.4 | 0.7 | 0.3 | 0.9 | 0.5 | 0.8 | 0.2 | 0.9 | 0.3 | 0.6 | 0 | 1 | 0.3 | 0.6 | 0.2 | 1.2 | 0.6 | 0.8 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1.372 | -1.984 | -1.431 | -1.922 | -4.314 | -1.384 | -1.427 | -1.814 | -2.643 | -1.185 | -0.397 | -0.252 | -0.676 | -0.626 | -3.063 | -1.467 | -0.369 | -0.567 | -0.453 | -0.895 | -0.762 | -0.96 | -1.687 | -1.146 | -1.169 | -4.759 | -0.622 | -0.167 | -0.257 | -0.331 | -1.383 | -1.109 | -0.986 | -0.509 | -0.43 | -1.069 | -1.798 | -3.353 | -3.598 | -2.739 | -2.019 | -2.076 | -0.642 | -0.158 | -3.626 | -0.435 | -1.462 | -1.652 | -1.365 | -2.491 | -2.049 | -0.28 | -1.176 | -2.166 | -0.606 | -0.286 | -0.256 | -0.511 | -0.087 | -0.601 | -0.265 | -0.233 | -0.032 | -0.139 | -0.084 | -0.199 | -0.134 | -0.11 | -0.017 | -0.107 | 0.096 | -0.129 | -0.084 | -0.114 | -0.021 | -0.165 | -0.285 | -1.012 | -0.227 | -5.481 | 5.27 | -5.567 | -0.07 | -0.12 | -0.12 | -0.056 | -0.225 | -0.148 | -0.11 | -0.383 | -0.314 | -0.24 | -0.232 | -0.502 | -0.352 | -1.349 | 0.377 | -0.319 | -0.358 | -0.753 | -0.082 | 0 | -0.1 | 0 | -0.1 | -0.2 | 0 | 0 | -0.2 | -0.1 | -0.1 | 0 | -0.1 | -0.1 | -0.2 | -0.1 | 0 | -0.1 | 0 | 0 | -0.2 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.368 | 210.704 | 0 | 0 | -0.001 | 21.617 | 0 | 0 | 0 | 0 | 0 | 0 | -9.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.221 | 0 | -1.54 | -4.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 38.249 | 0 | 0 | 0 | 0 | 9.713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.82 | -71.041 | -2.787 | -10.154 | -44.264 | -31.119 | -2.119 | -6.95 | -126.034 | -0.074 | -10.307 | -32.475 | -46.737 | -13.547 | -15.803 | -29.028 | -47.682 | -20.028 | -16.697 | -5.552 | -22.321 | -13.707 | -19.022 | -8.631 | -15.305 | -5.362 | -4.886 | -18.53 | -5.254 | -14.216 | -12.346 | -4.887 | -6.406 | -16.392 | -5.716 | -12.953 | -8.411 | -5.877 | -2.409 | -2.551 | -0.916 | 0 | 0 | -3.291 | -0.452 | -8.725 | -8.32 | -9.423 | -14.773 | -13.07 | -8.314 | -11.999 | -16.942 | -16.845 | -7.054 | -4.187 | -0.503 | -11.033 | -7.38 | -2.912 | -8.833 | -4.66 | -5.449 | -5.361 | -1.459 | -19.63 | -3.956 | -2.691 | -15.654 | -8.667 | -3.587 | -0.366 | -2.101 | -0.164 | -2.648 | -1.067 | -3.023 | -2.732 | -2.745 | -1.098 | -2.349 | 5.012 | -11.612 | -9.607 | -12.815 | -4.718 | -10.713 | -3.23 | -14.795 | -8.268 | -1.422 | -0.23 | -8.544 | -3.73 | -13.647 | -9.62 | -8.876 | 0 | -0.3 | -0.35 | -0.145 | -2.1 | -2.9 | -5.3 | -10.9 | -6.7 | -2 | -3 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | -5.1 | -9.7 | -13.2 | -7.2 | -6.1 | -8.2 |
Sales Maturities Of Investments
| 16.13 | 14.136 | 19.708 | 17.158 | 26.805 | 21.077 | 9.525 | 7.381 | 154.161 | 4.517 | 6.023 | 6.611 | 9.068 | 12.343 | 12.452 | 9.055 | 35.126 | 14.111 | 15.715 | 17.062 | 12.847 | 10.699 | 11.041 | 4.76 | 52.546 | 7.902 | 5.748 | 17.171 | 10.762 | 11.022 | 4.224 | 4.309 | 4.864 | 4.889 | 8.507 | 12.807 | 9.051 | 3.73 | 4.541 | 5.11 | 12.649 | 11.485 | 4.7 | 8.264 | 29.729 | 9.846 | 3.252 | 5.244 | 9.023 | 7.243 | 11.689 | 9.826 | 16.756 | 6.611 | 6.059 | 5.372 | 6.443 | 5.033 | 9.748 | 5.63 | 5.13 | 1.917 | 5.925 | 4.024 | 1.593 | 1.285 | 2.325 | 4.769 | 10.463 | 6.115 | 3.585 | 2.016 | 2.933 | 1.591 | 2.379 | 1.108 | 0.819 | 1.842 | 1.719 | 2.5 | 1.953 | 7.796 | 3.726 | 5.967 | 7.882 | 2.889 | 10.352 | 6.233 | 11.085 | 6.471 | 4.471 | 4.629 | 7.515 | 5.356 | 11.052 | 5.839 | 12.218 | 1.673 | 0.276 | 0.346 | 0.671 | 3.4 | 2.6 | 3 | 6.5 | 3 | 2.2 | 3.4 | 7.6 | 6.6 | 5.3 | 4 | 5.7 | 5.1 | 3.2 | 7.4 | 10.2 | 9.6 | 9.4 | 4.1 | 9.5 |
Other Investing Activites
| 4.857 | -58.647 | -116.116 | -78.556 | -37.629 | -27.753 | -79.659 | -135.935 | -37.348 | -8.671 | -262.465 | -105.799 | -19.465 | -80.664 | -46.911 | -64.079 | -10.728 | 29.473 | -14.3 | -124.145 | -46.802 | -50.891 | -28.185 | -22.816 | -16.081 | -39.679 | -63.492 | -42.279 | 0.016 | -2.03 | -53.38 | -20.503 | -13.819 | -7.012 | -67.891 | -53.599 | -13.848 | -7.308 | -16.224 | -3.591 | -31.445 | 7.128 | -24.611 | -34.825 | -5.492 | -31.994 | -31.762 | -28.662 | 2.633 | -13.311 | -26.575 | -37.554 | -9.164 | 18.98 | -7.742 | -5.108 | 4.515 | -9.174 | -17.473 | -24.034 | 5.921 | 3.43 | -21.857 | -8.434 | -7.659 | -0.553 | -9.716 | -14.423 | -11.641 | -0.459 | -7.42 | -10.694 | -8.3 | -2.259 | -10.42 | -3.905 | -1.478 | 0.568 | -9.245 | 1.405 | -13.303 | -10.591 | 0.056 | -7.601 | -1.785 | -5.298 | -11.3 | 0.573 | -5.119 | -4.542 | -6.786 | -8.648 | -7.708 | -8.281 | -5.756 | -6.898 | -6.483 | -5.436 | 1.527 | -5.183 | -10.161 | -3.4 | -1.6 | 0.9 | -4.1 | 1.4 | 2.7 | -1.8 | -4.4 | -4.9 | -4.2 | -2.5 | -7 | -2.7 | -4.1 | -3.1 | -3.4 | -1.4 | -3.8 | -1.7 | -4.6 |
Investing Cash Flow
| 11.795 | -117.536 | -100.626 | -73.474 | -59.402 | -39.179 | -73.68 | -139.686 | 198.84 | -5.413 | -267.146 | -131.916 | -36.193 | -82.494 | -53.325 | -85.519 | -23.653 | 22.989 | -15.735 | -122.61 | -57.038 | -54.859 | -37.853 | -27.833 | 19.991 | -41.898 | -63.252 | -43.805 | 3.766 | -5.555 | -62.885 | -22.19 | -16.347 | -19.049 | -65.53 | -54.814 | -15.006 | -12.808 | -17.69 | -3.771 | -21.731 | 16.537 | -17.332 | -30.01 | 18.62 | -35.353 | -38.292 | -34.494 | -4.481 | -21.63 | -25.249 | -40.007 | -10.526 | 6.58 | -9.344 | -4.208 | 10.199 | 22.564 | -15.191 | -21.916 | 1.953 | 0.454 | -11.699 | -9.909 | -7.609 | -19.097 | -11.481 | -12.456 | -16.849 | -3.119 | -7.325 | -9.174 | -7.552 | -0.946 | -10.71 | -4.029 | -3.966 | -1.334 | -10.499 | -2.674 | -8.429 | -3.35 | -7.9 | -11.361 | -6.838 | -7.184 | -11.886 | 3.428 | -8.939 | -6.722 | -4.052 | -4.489 | -8.969 | -7.156 | -8.703 | -12.027 | -2.764 | -4.082 | 1.145 | -5.94 | -9.717 | -2.1 | -2 | -1.4 | -8.6 | -2.5 | 2.9 | -1.4 | 3 | 1.6 | 1 | -1.5 | -1.4 | 2.3 | -1.1 | -0.9 | -2.9 | -5.1 | -1.6 | -3.7 | -3.5 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -3.013 | -0.013 | 4.986 | -0.013 | -11.013 | -1.013 | -19.513 | 88.487 | -16.513 | -163.512 | 186.987 | -5.013 | -3.262 | -10.013 | -11.012 | -5.263 | -0.512 | -22.362 | 15.588 | -56.362 | 8.689 | 11.288 | 58.388 | 6.488 | -117.411 | 14.343 | 41.65 | 25.8 | -14.4 | -24.7 | 41.1 | -8.55 | -55.8 | -21.6 | 19.05 | 61.65 | -10.2 | -23.1 | 17.4 | -0.2 | 2.2 | -45.7 | 7.3 | 33.8 | -30.7 | 17.93 | 37.37 | 0 | 0 | -18 | 18 | 0 | -9 | 0 | 0 | 0 | 0 | -25.974 | -1.233 | 0 | -9 | -14.172 | -12.078 | 6.25 | -20.175 | 3.766 | 24.859 | 3.703 | 2.843 | -2.468 | 10.017 | -8.594 | 4.668 | -0.053 | 18.442 | -6.225 | 3.468 | -15.816 | 3.611 | 6.526 | -8.634 | 0.816 | 7.851 | 5.84 | -3.361 | 6.703 | 4.998 | 6.423 | 0.117 | -1.272 | 2.155 | 2.481 | 0 | 0 | 4.447 | -0.724 | -1.403 | 7.672 | -1.43 | 7 | 2.75 | 3 | 3.7 | 0.8 | 0 | 0 | -1.3 | -0.5 | 0.5 | 3.5 | 4 | 0 | 0 | 1 | 1 | 0 | 0 | 11.3 | -1 | 1 | 0.9 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | -0.004 | 24.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 19,973.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -3.67 | -0.187 | 0 | 0 | 0 | 0 | 0 | 0 | -4.664 | 0.001 | -0.001 | -1.174 | -2.301 | -3.402 | -2.638 | 0 | 5.771 | -2.957 | 0 | -2.814 | -1.166 | 0 | 0 | 0 | -499.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.55 | 0 | 0 | -9.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.594 | -2.595 | -2.594 | -2.381 | -2.385 | -2.38 | -2.38 | -2.38 | -2.376 | -1.938 | -1.938 | -1.857 | -1.778 | -1.777 | -1.782 | -1.427 | -1.441 | -1.361 | -1.369 | -1.369 | -1.381 | -1.381 | -1.382 | -1.212 | -1.212 | -1.17 | -1.169 | -0.99 | -0.947 | -0.945 | -0.945 | -0.745 | -0.745 | -0.747 | -0.744 | -0.67 | -0.669 | -0.753 | -0.718 | -0.681 | -0.68 | -0.679 | -0.677 | -0.584 | -0.58 | -0.578 | -0.577 | -0.544 | -0.544 | -0.688 | -0.61 | -0.44 | -0.512 | -0.362 | -0.339 | -0.371 | -0.371 | -0.37 | -0.37 | -0.37 | -0.37 | -0.37 | -0.37 | -0.37 | -0.343 | -0.258 | -0.265 | -0.223 | -0.221 | -0.219 | -0.221 | -0.202 | -0.201 | -0.201 | -0.201 | -0.201 | -0.201 | -0.201 | -0.201 | -0.202 | -0.202 | -0.202 | -0.204 | -0.199 | -0.208 | -0.208 | -0.207 | -0.154 | -0.167 | -0.167 | -0.168 | -0.138 | -0.151 | -0.151 | -0.148 | -0.142 | -0.159 | -0.158 | -0.157 | -0.146 | -0.194 | -0.1 | -0.2 | -0.2 | -0.1 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.3 | -0.1 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.1 | -0.3 |
Other Financing Activities
| 50.765 | 170.493 | 102.685 | -43.053 | 0.828 | 153.782 | 115.582 | -29.656 | -129.353 | 154.781 | 35.963 | -39.793 | 89.004 | 152.024 | 40.9 | -37.951 | 103.681 | 97.023 | -16.762 | 166.55 | 57.045 | 42.115 | -25.525 | 18.121 | 78.145 | 35.011 | 11.603 | 5.125 | -2.589 | 34.348 | 12.522 | 32.811 | 56.081 | 41.657 | 45.062 | -5.9 | 13.535 | 38.186 | -0.332 | -4.918 | 0.792 | 38.862 | 12.603 | -9.584 | 5.612 | 25.261 | -3.058 | 1.937 | 20.946 | 42.535 | -15.607 | -15.352 | -13.16 | 34.773 | 29.26 | -17.055 | 9.712 | -4.295 | 13.001 | 12.564 | 13.94 | 31.478 | 30.512 | 2.77 | 21.329 | 21.591 | -14.376 | 9.921 | 8.19 | 8.41 | -4.351 | 19.31 | -1.039 | 4.112 | -10.735 | -1.9 | 6.687 | 21.831 | 6.808 | -6.085 | 13.89 | 4.92 | -0.017 | 5.363 | 7.226 | 0.188 | 4.649 | -8.102 | 7.675 | 7.025 | -1.183 | 0.274 | 7.89 | 8.872 | 1.787 | 9.966 | 10.813 | -4.439 | 1.403 | -1.436 | 6.019 | 0.5 | -2.2 | -2.5 | 7.4 | 3.4 | 2.5 | 1.5 | -2.9 | -6.6 | -1.3 | -5.5 | 5.8 | -1.2 | -0.5 | -1.8 | 2.6 | -3.5 | 3.2 | -0.4 | 0.5 |
Financing Cash Flow
| 45.158 | 167.885 | 105.077 | -49.116 | -12.57 | 150.389 | 93.689 | 56.451 | -148.242 | -10.669 | 221.012 | -51.327 | 83.965 | 140.233 | 26.932 | -46.942 | 98.326 | 70.662 | -2.543 | 108.819 | 61.396 | 52.022 | 28.667 | 23.397 | -40.2 | 48.184 | 52.084 | 29.935 | -17.936 | 8.703 | 52.673 | 23.516 | -0.464 | 19.31 | 63.368 | 55.08 | 2.666 | 14.333 | 16.35 | -5.799 | 2.312 | -7.517 | 19.226 | 23.631 | -25.668 | 42.613 | 33.735 | 1.327 | 20.402 | 23.913 | 1.783 | -15.792 | -22.672 | 54.326 | 28.921 | -17.426 | 9.341 | -30.639 | 11.399 | 12.194 | 4.57 | 16.937 | 18.064 | 8.65 | 0.811 | 23.457 | 10.352 | 12.768 | 11.341 | 5.306 | 5.166 | 10.515 | 3.428 | 3.857 | 7.505 | -8.326 | 9.954 | 5.814 | 10.218 | 0.112 | 5.054 | 5.525 | 7.246 | 10.246 | 3.365 | 6.683 | 9.453 | -2.376 | 7.093 | 5.482 | 0.526 | 2.647 | 7.709 | 8.629 | 5.182 | 9.113 | 9.358 | 3.074 | -0.114 | 5.357 | 7.908 | 3.4 | 1.3 | -1.6 | 7.3 | 2 | -0.6 | -1.7 | -2.8 | -3.3 | 2.1 | -5.7 | 5.5 | -0.3 | -0.7 | -2.3 | 2.3 | 7.6 | 2 | 0.5 | 1.1 |
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 | -1.089 | 1.089 | 0 | 0 | 0 | 0 | 0 | -1.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.031 | 0 | 0 | 1 | 0 | 2.2 | -3.8 | 0.9 | -3.8 | -1.8 | -1.9 | 1.2 | 0.8 | -2.1 | 0 | 0.6 | 0 | 4.9 | 0 | 3.1 | 0 |
Net Change In Cash
| 81.057 | 70.487 | 14.443 | -107.369 | -48.08 | 128.16 | 34.214 | -60.561 | 61.405 | 5.417 | -39.074 | -161.775 | 64.082 | 73.1 | -12.19 | -113.304 | 87.376 | 107.645 | -12.37 | -1.86 | 15.062 | 9.62 | -3.977 | 4.014 | -6.998 | 16.254 | -4.196 | -4.455 | -4.455 | 10.134 | -5.684 | 9.776 | -9.357 | 8.887 | -1.074 | 5.009 | -7.028 | 6.042 | 1.756 | -4.023 | -12.566 | 12.353 | 6.079 | -3.091 | -1.861 | 9.395 | -2.3 | -28.034 | 24.525 | 7.292 | -24.415 | -53.503 | -31.662 | 63.744 | 20.946 | -19.075 | 22.985 | -1.751 | -1.647 | -7.792 | 8.657 | 17.965 | 6.478 | -0.934 | -4.342 | 5.592 | -0.264 | 1.141 | -4.217 | 3.642 | -1.853 | 1.998 | -3.913 | 4.891 | -2.011 | -11.033 | 6.315 | 5.479 | 1.718 | -1.378 | -2.799 | 3.001 | 0.479 | 0.245 | -2.386 | 0.215 | -1.109 | 2.23 | -0.493 | -0.587 | -2.145 | -1.277 | 0.078 | 2.207 | -3.105 | -2.35 | 7.426 | -0.597 | 1.761 | 0.001 | -1.031 | 1.3 | 0.1 | 4.1 | -0.6 | 7.4 | -4.3 | 4.3 | -2.8 | -3.3 | -3.4 | -5.7 | 5.5 | -0.3 | -4.5 | -2.3 | 0 | 7.6 | -3 | 0.5 | -5.1 |
Cash At End Of Period
| 226.891 | 145.834 | 75.347 | 60.904 | 168.273 | 216.353 | 88.193 | 53.979 | 114.54 | 53.135 | 47.718 | 86.809 | 248.584 | 184.502 | 111.402 | 123.592 | 236.896 | 149.52 | 41.875 | 54.245 | 56.105 | 41.043 | 31.423 | 35.4 | 31.386 | 38.384 | 22.13 | 26.326 | 30.781 | 35.236 | 25.102 | 30.786 | 21.01 | 30.367 | 21.48 | 22.554 | 17.545 | 24.573 | 18.531 | 16.775 | 20.798 | 33.364 | 21.011 | 14.932 | 18.023 | 19.884 | 10.489 | 12.789 | 40.823 | 16.298 | 9.006 | 33.421 | 86.924 | 118.585 | 54.841 | 33.896 | 52.971 | 29.985 | 31.736 | 33.383 | 41.175 | 32.518 | 14.553 | 8.074 | 9.009 | 13.351 | 7.758 | 6.042 | 4.902 | 9.119 | 5.478 | 7.331 | 5.333 | 9.247 | 4.355 | 6.367 | 17.4 | 11.084 | 5.605 | 3.887 | 5.264 | 8.063 | 5.062 | 4.582 | 4.338 | 6.724 | 6.508 | 7.618 | 5.388 | 5.88 | 6.468 | 8.613 | 9.889 | 9.811 | 7.605 | 10.71 | 13.06 | 5.634 | 6.232 | 4.47 | 4.469 | 5.5 | 4.2 | 4.1 | 6.8 | 7.4 | 3.7 | 4.3 | -2.8 | -3.3 | 5.5 | -5.7 | 5.5 | -0.3 | 3.8 | -2.3 | 0 | 7.6 | 5 | 0.5 | 6.2 |