Unity Bancorp, Inc.
NASDAQ:UNTY
45.66 (USD) • At close November 14, 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 | 1996 Q4 | 1996 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 10.905 | 9.454 | 9.586 | 9.77 | 9.95 | 9.7 | 10.287 | 9.956 | 9.942 | 9.451 | 9.108 | 9.746 | 9.459 | 8.418 | 8.496 | 7.345 | 5.76 | 5.171 | 5.368 | 6.12 | 5.959 | 5.834 | 5.74 | 5.802 | 5.49 | 5.398 | 5.229 | 2.5 | 3.757 | 3.444 | 3.192 | 3.16 | 3.02 | 2.824 | 4.205 | 2.639 | 2.551 | 2.428 | 1.939 | 1.701 | 1.886 | 1.528 | 1.293 | 1.267 | 1.302 | 1.346 | 1.2 | 1.167 | 1.196 | 0.976 | 0.905 | 0.596 | 1.087 | 0.643 | 0.22 | 0.085 | 0.726 | 0.681 | 0.748 | 0.134 | -0.746 | -1.2 | 0.731 | 0.584 | -1.002 | 1.104 | 1.244 | 0.68 | 1.052 | 1.542 | 1.451 | 0.924 | 1.627 | 1.637 | 1.657 | 1.754 | 1.619 | 1.527 | 1.31 | 1.358 | 1.431 | 1.347 | 1.194 | 0.914 | 1.302 | 1.215 | 1.152 | 1.009 | 0.962 | 0.916 | 0.822 | 0.985 | 0.726 | 0.202 | 0.128 | -1.337 | -3.32 | -0.266 | -0.989 | -1.8 | -1.7 | -0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 0.3 | 0.8 | 0.5 | 0.5 | 0.2 | 0.4 | 0.1 |
Depreciation & Amortization
| 0.968 | 0.21 | 0.554 | 0.305 | 1.419 | 1.397 | -0.738 | 0.644 | 0.7 | 0.965 | 0.447 | 0.484 | 0.542 | 0.114 | 0.469 | 0.614 | 0.504 | 0.474 | 0.317 | 0.475 | 0.349 | 0.674 | 0.121 | 0.578 | 0.464 | 0.516 | 0.379 | 0.167 | 0.274 | 0.548 | 0.249 | 0.102 | 0.128 | 0.257 | 0.247 | 0.037 | 0.141 | 0.186 | 0.166 | 0.483 | 0.292 | 0.213 | 0.397 | 0.306 | 0.302 | 0.294 | 0.365 | 0.359 | 0.377 | 0.352 | 0.27 | 0.48 | 0.065 | 0.193 | 0.302 | 0.341 | 0.332 | 0.293 | 0.316 | 0.303 | 0.312 | 0.374 | 0.429 | 0.047 | 0.388 | -0.035 | 0.273 | 0.369 | 0.32 | 0.181 | 0.206 | -0.14 | 0.197 | 0.453 | 0.325 | 0.081 | 0.237 | 0.361 | 0.354 | 0.18 | 0.468 | 0.082 | 0.305 | 0.197 | 0.208 | 0.236 | 0.243 | 0.327 | 0.262 | 0.255 | 0.355 | 0.482 | 0.272 | 0.222 | 0.24 | 0.701 | 0.309 | 0.315 | 0.314 | 0.6 | 0.1 | 0.7 | 0.2 | 0 | 0.1 | 0.2 | 0.1 | 0 | 0.1 | 0.2 | 0.1 | 0.2 | 0.08 |
Deferred Income Tax
| -1.498 | -0.531 | -0.087 | 0.435 | -0.221 | -0.392 | 0.091 | 0.859 | -0.946 | -1.055 | -0.063 | 0.844 | -1.715 | -0.394 | -0.191 | -0.798 | -0.949 | -0.996 | -0.347 | 0.119 | -0.156 | -0.344 | 0.082 | 0.075 | -0.794 | -0.579 | 0.036 | 1.78 | -0.152 | -0.077 | -0.005 | 0.095 | 0.005 | -0.132 | 0.142 | 0.196 | -0.174 | 0.253 | 0.092 | 0.114 | 0.091 | 0.049 | 0.244 | 0.164 | 0.202 | 0.055 | -0.032 | 0.189 | 0.566 | 0.064 | -0.036 | 0.008 | -0.151 | 0.614 | -0.467 | -0.011 | 0.034 | 0.076 | -0.74 | 0.007 | -0.679 | -1.193 | -0.219 | 0.253 | -0.266 | -0.902 | -0.347 | -0.356 | 0.004 | 0.108 | -0.449 | 0 | -3.924 | 0.717 | -0.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 388.041 | -3.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.455 | 0.45 | 0.476 | 0.482 | 0.429 | 0.423 | 0.417 | 0.442 | 0.405 | 0.439 | 0.394 | 0.428 | 0.405 | 0.41 | 0.374 | 0.353 | 0.352 | 0.342 | 0.365 | 0.339 | 0.328 | 0.321 | 0.283 | 0.267 | 0.258 | 0.263 | 0.265 | 0.175 | 0.181 | 0.178 | 0.212 | 0.127 | 0.147 | 0.139 | 0.132 | 0.107 | 0.117 | 0.119 | 0.107 | 0.092 | 0.1 | 0.106 | 0.1 | 0.09 | 0.081 | 0.086 | 0.083 | 0.076 | 0.077 | 0.074 | 0.083 | 0.076 | 0.068 | 0.042 | 0.035 | 0.098 | 0.079 | 0.053 | 0.087 | 0.087 | 0.09 | 0.085 | 0.048 | 0 | 2.948 | 0 | 0.057 | 0 | 0 | 2.723 | 0 | 0 | 2.809 | 2.664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.06 | 0 | 0 | 2.135 | 0 | 0 | 0 | 1.867 | 1.93 | 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
| 12.768 | -17.973 | 5.205 | 13.15 | 2.597 | -15.668 | 4.359 | 20.04 | -24.726 | -6.218 | 12.114 | -0.924 | 1.231 | 2.131 | -0.685 | -2.439 | 1.459 | -4.46 | 1.714 | -2.313 | 5.014 | -2.04 | 0.819 | -0.651 | 0.592 | 2.075 | -0.952 | 0.174 | 0.456 | 1.509 | -0.905 | -0.059 | -0.528 | -0.484 | 1.71 | -0.685 | -0.373 | 0.867 | -0.134 | 1.017 | 0.024 | 0.012 | -0.661 | -0.328 | 0.779 | 1.346 | -0.674 | -0.455 | -0.342 | 1.526 | 0.244 | -1.353 | 5.016 | -1.499 | 0.257 | -0.197 | 0.308 | -0.133 | 1.724 | -5.236 | -0.173 | 1.291 | 0.842 | -2.29 | 0.139 | -1.528 | 1.605 | -7.054 | -7.751 | 1.227 | 3.663 | 6.988 | -2.229 | 2.176 | -2.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 373.614 | -388.023 | 0.647 | -3.07 | 348.759 | 5.373 | 8.1 | -10.7 | 0.408 | -0.591 | 1.519 | -0.215 | -0.6 | 0.3 | -3.2 | -0.5 | -1.9 | -7.3 | -6.2 | -9.5 | -8.5 | 0.1 | -0.5 | 0.3 | -0.4 | -17.9 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 |
Other Working Capital
| 12.768 | -17.973 | 5.205 | 13.15 | 2.597 | -15.668 | 4.359 | 20.04 | -24.726 | -6.218 | 12.114 | -0.924 | 1.235 | 2.131 | -0.685 | -2.439 | 1.459 | -4.46 | 1.714 | -2.313 | 5.014 | -2.04 | 0.819 | -0.651 | 0.592 | 2.075 | -0.952 | 0.174 | 0.456 | 1.509 | -0.905 | -0.059 | -0.528 | -0.484 | 1.71 | -0.685 | -0.373 | 0.867 | -0.134 | 0.424 | 0.425 | 0.108 | -0.565 | 0.014 | 0.784 | 1.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 373.614 | -388.023 | 0.647 | -3.07 | 348.759 | 5.373 | 8.1 | -10.7 | 0.408 | -0.591 | 1.519 | -0.215 | -0.6 | 0.3 | -3.2 | -0.5 | -1.9 | -7.3 | -6.2 | -9.5 | -8.5 | 0.1 | -0.5 | 0.3 | -0.4 | -17.8 |
Other Non Cash Items
| -5.944 | -0.059 | 1.612 | 0.76 | -0.837 | -0.54 | -0.666 | 12.439 | 1.073 | 0.625 | -14.367 | -7.298 | -9.463 | -2.613 | 3.186 | -4.143 | 6.258 | 7.414 | 4.067 | 3.436 | -2.186 | 0.061 | 4.169 | 3.642 | 1.476 | 6.111 | 2.65 | -3.075 | -2.503 | -1.693 | 4.063 | 0.059 | -4.054 | 0.077 | -2.531 | 1.049 | -2.53 | -4.507 | -1.609 | 3.113 | -0.806 | -0.428 | 0.757 | 0.232 | 2.725 | -0.829 | 1.083 | 2.231 | -0.536 | 2.94 | 0.98 | 2.941 | 5.965 | -1.766 | 2.986 | 6.195 | 3.058 | 2.315 | 0.507 | 2.755 | 3.012 | -1.963 | 5.28 | 2.478 | 1.054 | -3.562 | 3.706 | 1.67 | -0.906 | -2.153 | 1.305 | -1.374 | -0.217 | -1.225 | -2.958 | 0.471 | -0.654 | -5.568 | 0.539 | 1.541 | -3.773 | -3.382 | 6.59 | -4.3 | 1.968 | 0.556 | -0.044 | -373.753 | -6.5 | 6.123 | 7.307 | -350.907 | -12.033 | -7.928 | 12.468 | -1.273 | 2.625 | -1.249 | 0.325 | -15.2 | 4.8 | 10.3 | -0.1 | -7.3 | 7.1 | 5.4 | 9.3 | 7.8 | -0.1 | -0.9 | 0.3 | -0.4 | 18.09 |
Operating Cash Flow
| 17.654 | -8.449 | 15.762 | 24.902 | 13.337 | -5.08 | 13.75 | 44.38 | -13.551 | 4.207 | 7.633 | 3.28 | 0.459 | 8.066 | 11.649 | 0.932 | 13.384 | 7.945 | 11.484 | 8.176 | 9.308 | 4.506 | 11.214 | 9.713 | 7.486 | 13.784 | 7.607 | 1.721 | 2.013 | 3.909 | 6.806 | 3.484 | -1.282 | 2.681 | 3.905 | 3.343 | -0.268 | -0.654 | 0.561 | 6.52 | 1.587 | 1.48 | 2.13 | 1.731 | 5.391 | 2.298 | 2.025 | 3.567 | 1.338 | 5.932 | 2.446 | 2.748 | 12.05 | -1.773 | 3.333 | 6.511 | 4.537 | 3.285 | 2.642 | -1.95 | 1.816 | -2.606 | 7.111 | -0.217 | 3.261 | -5.134 | 6.538 | -5.266 | -7.652 | 3.628 | 5.478 | 6.398 | -1.737 | 3.529 | -0.976 | 2.306 | 1.202 | -3.68 | 2.203 | 3.079 | -1.874 | 0.107 | 8.089 | -3.189 | 3.478 | 2.007 | 1.351 | 1.197 | -3.391 | 5.965 | 5.414 | -0.681 | -5.662 | 0.596 | 2.136 | -1.501 | -0.977 | 0.319 | -0.565 | -17 | 3.5 | 7.4 | -0.4 | -8.7 | 0.5 | 0.1 | 0.2 | 0.1 | 0.6 | -0.7 | 0.9 | -0.2 | 0.37 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0.215 | -0.137 | -0.078 | -0.161 | -0.214 | -0.385 | -0.195 | -1.242 | -0.143 | -0.056 | -0.041 | -0.164 | -0.694 | -0.187 | -0.224 | -0.124 | -0.157 | -0.112 | -0.166 | -0.055 | -0.367 | -0.178 | -0.109 | -0.373 | -0.361 | -0.464 | -0.309 | -0.752 | -0.306 | -0.241 | -0.21 | -1.405 | -2.189 | -1.458 | -4.543 | -0.115 | -0.16 | -0.184 | -0.492 | -0.071 | -0.209 | -0.256 | -0.061 | -0.302 | -0.14 | -4.251 | -0.096 | -0.324 | -0.155 | -0.116 | -1.222 | -0.99 | -0.237 | -0.376 | -0.112 | -0.138 | -0.076 | -0.131 | -0.076 | -0.191 | -0.157 | -0.062 | -0.086 | -0.428 | -0.415 | 0 | 0 | -0.666 | -0.392 | -0.356 | -0.173 | -0.741 | -0.453 | -0.484 | -0.371 | -0.276 | -0.565 | -1.224 | -0.754 | -0.691 | -0.312 | -0.324 | -0.978 | -0.197 | -0.13 | -0.102 | -0.108 | -0.103 | -0.036 | -0.848 | -0.029 | -0.005 | -0.054 | -0.087 | -0.004 | -0.659 | 0 | -0.096 | -0.089 | -0.1 | -0.1 | -0.9 | -4.2 | 0 | -0.2 | -0.2 | -0.3 | -0.7 | -0.2 | -0.2 | -0.5 | -0.1 | -0.32 |
Acquisitions Net
| 0 | 0 | 0 | 2.203 | -6.63 | -36.713 | 0 | 0 | 0 | 0 | 0 | 22.117 | -1.939 | 0.02 | -44.19 | -9.848 | 0 | 0 | -17.336 | -59.267 | 0 | 0 | -12.578 | -24.683 | 0 | 0 | -26.727 | -74.188 | -43.628 | -44.493 | -31.283 | -24.344 | -30.768 | -28.663 | 1.078 | -36.401 | -31.109 | -33.122 | -22.971 | -21.466 | -35.843 | 0 | -8.779 | -18.954 | -42.354 | -24.832 | -11.051 | 3.768 | 0 | 0 | 0 | 4.198 | 4.768 | 0 | 0 | 3.099 | 0 | 0 | 3.74 | 0 | 0 | 8.324 | 10.023 | 0.428 | 0.415 | 0 | 0 | 0.666 | 0.392 | 0.356 | 0.173 | 0.741 | 0.453 | 0 | 0 | 0.276 | 0.565 | 1.224 | 0.754 | 0.691 | 0.312 | 0.324 | 0.978 | 0.197 | 0.13 | 0.102 | 0.108 | 0.103 | 0.036 | 0.848 | 0.029 | 0.005 | 0.054 | 0.087 | 0.004 | 0 | 0 | 0 | 0.089 | 0.1 | 0.1 | 0.9 | 4.2 | 0 | 0.2 | 0.2 | 0.3 | 0.7 | 0.2 | 0.2 | 0.5 | 0.1 | 0 |
Purchases Of Investments
| 12.558 | -8.581 | -4.166 | -0.1 | -0.608 | -0.042 | -0.126 | -5.1 | -0.345 | -30.28 | -42.911 | -33.325 | -15.663 | -9.336 | 0.062 | -1.085 | 0 | 0 | 0.059 | -9.859 | -3.225 | 0 | 0.037 | -1.712 | 0 | 0 | 0.053 | -3.5 | -0.325 | -10.225 | -15.495 | -1.008 | -4.295 | -13.216 | -2.142 | -2.253 | -0.264 | -1.002 | 0.14 | 0.001 | -0.309 | 0 | -9.947 | -4.566 | -6.915 | -6.188 | -21.338 | -13.538 | -0.624 | -0.694 | -32.108 | -15.789 | -7.579 | -11.732 | -10.953 | -20.442 | -9.056 | -20.979 | 0.219 | -17.071 | -24.158 | -25.229 | -50.826 | -53.487 | -1.362 | -8.879 | -24.24 | -0.925 | -13.043 | -3.23 | -2.874 | -1.586 | -9.436 | 0 | 0 | -10.933 | 0.18 | -20.257 | -2.493 | -2.923 | -0.224 | -36.421 | -7.325 | -18.293 | -22.151 | -24.113 | -20.425 | -22.458 | -22.221 | -5.437 | -10.916 | -11.934 | -9.677 | -22.549 | -25.349 | 0 | -0.1 | 3.5 | -0.045 | 0.2 | 6.7 | -54.2 | -9.8 | -80.8 | -1.3 | -0.5 | -18.2 | -8.4 | -4.4 | -10 | -4.2 | -6 | 0 |
Sales Maturities Of Investments
| -1.907 | 1.46 | 1.232 | 1.855 | 1.124 | 0.565 | 2.908 | 0.767 | 2.09 | 2.656 | 4.34 | 3.686 | 3.339 | 6.937 | 13.353 | 3.966 | 3.374 | 6.273 | 8.338 | 7.695 | 1.464 | 1.671 | 1.048 | 1.809 | 1.928 | 1.648 | 1.404 | 5.397 | 3.079 | 8.525 | 3.803 | 11.358 | 5.939 | 6.155 | 6.809 | 2.217 | 3.031 | 3.596 | 2.696 | 6.96 | 3.731 | 19.399 | 8.491 | 3.721 | 10.096 | 12.971 | 12.441 | 8.987 | 9.337 | 14.137 | 11.042 | 8.722 | 22.058 | 18.237 | 18.678 | 26.223 | 18.441 | 16.142 | 30.83 | 19.274 | 19.97 | 26.372 | 32.116 | 4.697 | 6.041 | 13.976 | 8.534 | 9.663 | 4.532 | 4.031 | 7.186 | 6.377 | 6.681 | 3.958 | 4.533 | 6.933 | 10.063 | 5.593 | 4.942 | 9.159 | 4.804 | 10.591 | 12.937 | 10.051 | 17.867 | 24.313 | 22.343 | 17.207 | 12.612 | 19.466 | 11.368 | 12.824 | 17.482 | 17.672 | 12.294 | 1.005 | 0.997 | 1.429 | 0.749 | -0.6 | 5.8 | 13.8 | 3.8 | 111.5 | 5.7 | -3.6 | 8.4 | 9.4 | 9.2 | 0.3 | 4 | 3.9 | 0 |
Other Investing Activites
| -57.369 | 8.219 | 2.539 | 0.001 | 3.944 | -2.741 | -22.532 | -180.379 | -146.617 | -106.21 | -37.812 | 1.122 | 4.768 | 8.13 | 1.432 | 2.661 | -25.902 | -161.972 | 5.247 | -4.154 | -26.717 | -32.421 | 0.675 | -1.35 | -36.227 | -59.27 | 3.981 | -5.294 | -9.979 | -0.584 | 0.066 | 0.408 | -0.569 | -0.063 | 1.089 | 2.584 | 1.679 | 2.213 | -0.772 | -0.883 | 2.529 | -23.813 | 0.127 | -0.467 | 1.754 | -4.275 | 0.704 | 3.765 | 8.266 | -26.325 | 10.196 | 4.053 | -0.001 | 1.994 | -1.246 | 8.078 | 2.834 | -9.483 | -2.499 | 0.309 | 5.249 | -8.535 | 9.355 | -1.006 | -43.175 | -38.986 | -14.166 | -15.397 | -19.14 | -26.685 | -11.048 | -15.952 | -11.488 | -30.325 | -16.539 | 4.625 | -23.648 | -25.228 | -7.906 | -26.742 | -14.111 | -6.611 | 0.705 | -14.866 | 1.676 | -8.533 | -7.735 | -8.25 | -4.05 | -21.807 | -11.111 | -18.813 | -6.399 | -13.55 | 2.42 | 10.409 | 52.834 | 2.185 | 35.974 | 11.6 | -95.5 | -66.1 | -8.4 | -29.9 | -17.1 | -0.3 | -4.6 | -6.8 | -11.2 | -10.1 | -8.2 | -7.6 | -6.37 |
Investing Cash Flow
| -46.503 | 0.961 | -3.025 | 3.798 | -2.384 | -39.316 | -19.945 | -185.954 | -145.015 | -133.89 | -76.424 | -6.564 | -10.189 | 14.88 | -29.567 | -4.43 | -22.685 | -155.811 | -3.858 | -65.64 | -25.62 | -30.928 | -10.927 | -26.309 | -34.66 | -58.086 | -21.598 | -78.337 | -51.159 | -47.018 | -43.119 | -14.991 | -31.882 | -37.245 | 2.291 | -33.968 | -26.823 | -28.499 | -21.399 | -15.459 | -30.101 | -4.67 | -10.169 | -20.568 | -37.559 | -26.575 | -19.34 | 2.658 | 16.824 | -12.998 | -12.092 | 0.194 | 19.009 | 8.123 | 6.367 | 16.82 | 12.143 | 6.528 | 32.214 | 2.321 | 0.904 | 0.87 | 0.582 | -49.796 | -38.496 | -33.889 | -29.872 | -6.659 | -27.651 | -25.884 | -6.736 | -11.161 | -14.243 | -26.851 | -12.377 | 0.625 | -13.405 | -39.892 | -5.457 | -20.506 | -9.531 | -32.441 | 6.317 | -23.108 | -2.608 | -8.333 | -5.817 | -13.501 | -13.659 | -7.778 | -10.659 | -17.923 | 1.406 | -18.427 | -10.635 | 10.755 | 53.731 | 3.518 | 36.678 | 11.2 | -83 | -106.5 | -14.4 | 0.8 | -12.7 | -4.4 | -14.4 | -5.8 | -6.4 | -19.8 | -8.4 | -9.7 | -6.69 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -24.599 | 4.359 | 0 | -34.39 | 49 | 5 | 103 | 115 | 125 | 0 | -20 | 20 | -5 | -30 | 160 | 17 | 54 | -114 | 73 | 20 | -5 | -15 | 30 | -40 | 39 | -94 | 123 | 10 | 22 | -1 | 6 | 1 | 19 | 0.109 | 2 | -25 | -40 | 30 | 25 | -25 | 0 | 8 | 0 | 0 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.044 | -1.628 | 1.118 | 1.554 | 0 | -10 | -2 | -8 | -10 | 20 | 0 | 10 | 24 | 1 | -5 | 10 | 12.5 | 0 | 0 | 0 | 0 | -10 | 20 | -5 | 10 | 5 | 0 | 10 | 0 | -1.205 | -0.028 | -0.023 | -0.019 | -0.022 | -0.022 | -0.022 | -0.021 | -0.021 | -0.02 | 0.016 | 10 | 0 | 0 | -53 | 0 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| -0.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.441 | 4.734 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.453 | 0 | 0 | 20.97 | 0.576 | 0 | 0 | 17.393 | 0 | 0 | 0 | 0.27 | 0 | 0 | 0 | 1.26 | 0 | 0 | 0 | 2.25 | -0.018 | 0 | 0 | 1.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.45 | 0 | 0 | 0 | 0.334 | 0 | 0 | 0 | 0.225 | 0 | 0 | 0 | 0.076 | 0 | 0 | 0 | 0.248 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.382 | 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
| 5.918 | -1.842 | -4.076 | -1.413 | -0.919 | -5.141 | -8.219 | -0.042 | -0.046 | 0 | -0.22 | -0.086 | -1.879 | -0.876 | -1.527 | -2.307 | -2.144 | -2.819 | -0.172 | -0.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.27 | 0 | 0 | 0 | -1.26 | 0 | 0 | 0 | -2.25 | -0.01 | 0 | 0 | -1.44 | 0 | -10.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | 0 | -0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.248 | -1.248 | -1.261 | -1.172 | -1.168 | -1.166 | -1.215 | -1.13 | -1.121 | -1.114 | -1.008 | -1.009 | -0.899 | -0.906 | -0.803 | -0.813 | -0.816 | -0.828 | -0.841 | -0.848 | -0.838 | -0.839 | -0.73 | -0.735 | -0.727 | -0.697 | -0.643 | -0.614 | -0.593 | -0.68 | -0.493 | -0.499 | -0.394 | -0.316 | -0.315 | -0.321 | -0.314 | -0.236 | -0.238 | -0.24 | -0.233 | -0.144 | -0.14 | -0.071 | -0.127 | -0.317 | -0.258 | -0.258 | -0.258 | -0.258 | -0.258 | -0.258 | -0.258 | -0.258 | -0.258 | -0.258 | -0.258 | -0.258 | -0.258 | -0.258 | -0.258 | -0.258 | -0.201 | -0.019 | -0.354 | -0.338 | -0.336 | -0.355 | -0.354 | -0.336 | -0.332 | -0.331 | -0.33 | -0.319 | -0.311 | -0.305 | -0.305 | -0.238 | -0.231 | -0.288 | -0.186 | -0.224 | -0.161 | 0 | 0 | 0 | 0 | -0.023 | -0.008 | -0.007 | -0.008 | 0 | -1.795 | 0 | 0 | 0 | 0 | 0 | -0.025 | -0.3 | -0.2 | -0.2 | -0.2 | -0.1 | -0.2 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 | 0 |
Other Financing Activities
| 27.18 | 49.609 | -23.549 | 7.214 | 35.737 | 25.85 | 22.923 | -8.841 | 99.024 | -72.886 | 12.707 | 52.825 | -12.972 | -33.889 | 70.337 | -135.466 | 9.973 | 105.201 | 128.366 | -23.219 | 9.07 | 37.964 | 19.065 | -11.71 | 73.182 | 28.987 | 74.667 | -0.346 | 39.754 | 23.4 | 35.115 | 27.231 | 21.151 | -14.516 | 32.326 | 28.246 | 50.82 | 25.986 | -4.9 | 12.429 | 59.998 | -29.541 | 28.988 | 43.586 | 40.386 | -34.072 | 3.357 | 15.649 | 16.824 | -26.658 | -0.853 | -10.2 | 13.007 | -15.168 | 1.99 | -15.41 | -22.981 | -21.561 | -43.399 | 7.574 | 18.902 | 28.296 | -3.65 | 40.47 | 12.798 | 29.599 | 41.014 | -10.947 | 16.122 | 54.587 | -24.959 | 9.014 | -1.425 | 41.939 | 12.577 | -17.879 | 41.422 | 29.484 | 13.892 | 10.133 | -5.603 | 20.038 | -5.652 | 16.625 | 2.378 | 3.073 | 11.44 | 8.514 | 15.782 | 13.535 | 13.823 | 11.045 | 9.629 | -8.26 | 10.77 | -54.877 | -6.136 | 7.444 | 24.73 | -50.3 | 51.1 | 62.5 | 39.4 | 11.7 | 7.5 | 6 | 9.3 | 8.5 | 8.9 | 7 | 14.4 | 15.9 | 17.35 |
Financing Cash Flow
| 25.932 | 21.92 | -24.527 | 4.629 | -0.74 | 68.543 | 18.489 | 92.987 | 212.903 | 51 | 11.699 | 31.73 | 4.25 | -40.671 | 38.184 | 21.414 | 24.013 | 155.554 | 13.353 | 48.72 | 28.232 | 32.125 | 3.335 | 17.555 | 32.455 | 67.29 | -19.976 | 122.04 | 49.161 | 44.72 | 33.622 | 32.732 | 21.757 | 4.168 | 32.12 | 29.925 | 25.506 | -14.25 | 24.862 | 37.171 | 34.765 | -29.685 | 36.848 | 43.515 | 50.584 | 0.611 | 3.099 | 15.404 | 16.566 | -26.916 | -1.111 | -10.458 | 12.749 | -15.426 | 1.732 | -26.712 | -24.867 | -20.707 | -42.103 | 7.376 | 8.641 | 26.038 | -11.899 | 33.101 | 32.533 | 29.328 | 50.762 | 2.916 | 14.865 | 48.901 | -15.064 | 21.417 | -1.578 | 41.765 | 12.491 | -17.794 | 31.205 | 49.303 | 8.737 | 20.16 | -0.738 | 19.894 | 4.435 | 16.762 | 1.173 | 3.045 | 11.417 | 7.855 | 13.327 | 14.46 | 14.175 | 10.463 | 7.813 | -8.28 | 10.786 | -44.877 | -6.136 | 7.444 | -28.27 | 2.4 | 78.7 | 61.6 | 39.1 | 15.8 | 7.5 | 6.1 | 9.1 | 8.4 | 8.9 | 7 | 14.4 | 15.7 | 17.35 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 24.659 | -10.212 | -14.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99.1 | 14.8 | 7.9 | 12.2 | 4.3 | 14.2 | 5.7 | 5.8 | 20.5 | 7.5 | 9.9 | -0.01 |
Net Change In Cash
| -2.917 | 14.432 | -11.79 | 33.329 | 10.213 | 24.147 | 12.294 | -48.587 | 54.337 | -78.683 | -57.092 | 28.446 | -5.48 | -17.725 | 20.266 | 17.916 | 14.712 | 7.688 | 20.979 | -8.744 | 11.92 | 5.703 | 3.622 | 0.959 | 5.281 | 22.988 | -33.967 | 45.424 | 0.015 | 1.611 | -2.691 | 21.225 | -11.407 | -30.396 | 38.316 | -0.7 | -1.585 | -43.403 | 4.024 | 28.232 | 6.251 | -32.875 | 28.809 | 24.678 | 18.416 | -23.666 | -14.216 | 21.629 | 34.728 | -33.982 | -10.757 | -7.516 | 43.808 | -9.076 | 11.432 | -3.381 | -8.187 | -10.894 | -7.247 | 7.747 | 11.361 | 24.302 | -4.206 | -16.912 | -2.703 | -9.694 | 27.428 | -9.009 | -20.438 | 26.645 | -16.322 | 16.654 | -17.558 | 18.443 | -0.862 | -14.863 | 19.002 | 5.731 | 5.483 | 2.733 | -12.143 | -12.44 | 18.841 | -9.535 | 2.043 | -3.281 | 6.951 | -4.449 | -3.723 | 12.647 | 8.93 | -8.141 | 3.557 | 5.389 | 2.287 | -35.623 | 46.618 | 11.281 | 7.843 | -3.4 | -0.8 | 61.6 | 39.1 | 15.8 | -21.8 | 6.1 | 9.1 | 8.4 | 8.9 | 7 | 14.4 | 15.7 | 11.02 |
Cash At End Of Period
| 194.501 | 197.418 | 182.986 | 194.776 | 161.447 | 151.234 | 127.087 | 114.793 | 163.38 | 109.043 | 187.726 | 244.818 | 216.372 | 221.852 | 239.577 | 219.311 | 201.395 | 186.683 | 178.995 | 158.016 | 166.76 | 154.84 | 149.137 | 145.515 | 144.556 | 139.275 | 116.287 | 150.254 | 104.83 | 104.815 | 103.204 | 105.895 | 84.67 | 96.077 | 126.473 | 88.157 | 88.857 | 90.442 | 133.845 | 129.821 | 101.589 | 95.338 | 128.213 | 99.404 | 74.726 | 56.31 | 79.976 | 94.192 | 72.563 | 37.835 | 71.817 | 82.574 | 90.09 | 46.282 | 55.358 | 43.926 | 47.307 | 55.494 | 66.388 | 73.635 | 65.888 | 54.527 | 30.225 | 34.431 | 51.343 | 54.046 | 63.74 | 36.312 | 45.321 | 65.759 | 39.114 | 55.436 | 38.782 | 56.34 | 37.897 | 38.759 | 53.622 | 34.62 | 28.889 | 23.406 | 20.673 | 32.816 | 45.256 | 26.415 | 35.95 | 33.907 | 37.188 | 30.237 | 34.686 | 38.409 | 25.762 | 16.832 | 24.973 | 21.416 | 16.027 | 45.24 | 80.863 | 34.245 | 22.964 | 15.1 | 18.5 | 19.3 | 71.6 | 15.8 | 7.5 | 6.1 | 41.7 | 8.4 | 8.9 | 7 | 47.8 | 15.7 | 11.02 |