Astrotech Corporation
NASDAQ:ASTC
6.89 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -2.959 | -3.154 | -2.641 | -2.912 | -2.32 | -2.375 | -2.417 | -2.53 | -2.021 | -2.1 | -2.18 | -2.029 | -1.467 | -2.403 | -1.622 | -2.111 | -2.092 | -2.068 | -2.083 | -2.068 | -1.742 | -1.394 | -2.16 | -2.238 | -4.253 | -2.855 | -3.137 | -3.006 | -2.788 | -2.847 | -2.654 | -3.467 | -3.534 | -3.839 | -2.608 | -3.453 | -5.089 | -1.347 | -2.238 | -1.272 | -1.047 | -3.054 | -2.775 | 1.008 | 1.999 | -0.238 | -0.926 | -1.558 | -1.409 | 0.88 | -1.952 | -0.852 | -2.029 | -0.694 | -1.839 | -1.419 | -1.833 | -0.974 | 1.679 | 0.8 | 2.621 | 3.603 | -1.554 | 0.055 | -1.495 | -0.834 | -32.843 | -0.856 | -13.225 | -1.195 | -1.84 | -0.032 | 0.048 | -1.673 | -8.856 | -1.916 | 0.08 | -0.541 | -1.249 | 6.959 | -2.326 | 0.267 | 3.468 | 0.666 | -20.137 | -62.719 | 1.175 | -0.094 | -0.241 | 0.066 | 0.658 | -2.85 | -5.594 | -2.973 | -2.738 | -1.48 | 0.021 | -0.665 | -1.2 | -2 | -0.6 | -0.6 | -1.8 | 0.4 | 4.6 | 4.9 | 5.8 | -5.7 | 3.4 | 3.2 | 11.1 | -7.1 | 41.12 |
Depreciation & Amortization
| 0.26 | 0.241 | 0.188 | 0.185 | 0.181 | 0.109 | 0.11 | 0.089 | 0.067 | 0.075 | 0.055 | 0.039 | 0.006 | 0.056 | 0.06 | 0.081 | 0.206 | 0.038 | 0.148 | 0.141 | 0.062 | 0.064 | 0.067 | 0.075 | 0.17 | 0.202 | 0.195 | 0.198 | 0.182 | 0.197 | 0.165 | 0.187 | 0.167 | 0.142 | 0.141 | 0.122 | 0.091 | 0.079 | 0.065 | 0.085 | 0.577 | 0.566 | 0.576 | 0.594 | 0.563 | 0.52 | 0.525 | 0.507 | 0.501 | 0.556 | 0.594 | 0.592 | 0.641 | 0.57 | 0.554 | 0.55 | 0.534 | 0.535 | 0.526 | 0.54 | 0.522 | 0.558 | 0.498 | 0.631 | 0.506 | 0.43 | 0.615 | 1.117 | 1.591 | 1.582 | 1.598 | 1.591 | 1.6 | 1.538 | 1.579 | 1.345 | 1.573 | 1.264 | 1.324 | 1.365 | 1.677 | 0.909 | 1.77 | 1.527 | -9.603 | 13.003 | 2.844 | 3.141 | 2.693 | 3.194 | 4.1 | 3.427 | 3.979 | 2.126 | 2.178 | 2.29 | 2.359 | 2.191 | 2.1 | 2.1 | 1.8 | 2 | 1.9 | 1.8 | 1.4 | 1.6 | 1.5 | 1.3 | 2.8 | 2.5 | 2.5 | 2.4 | 2.13 |
Deferred Income Tax
| 0 | 0 | -0.707 | 0.261 | 0 | -0.819 | -0.72 | 0 | -0.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.047 | 0.051 | 0.052 | 0.071 | 0.097 | 0.082 | 0.089 | -2.894 | -0.753 | -0.184 | 24.555 | 0.227 | 0.217 | 0.221 | 0.245 | 0.156 | 0.125 | 0.116 | 0.141 | 0.134 | 0.134 | 0.166 | 0.186 | 0.217 | -0.005 | 0.277 | 0.256 | 0.262 | 0.327 | 0 | 0 | -0.092 | 0 | 0 | -9.011 | -56 | 0 | 0 | 56 | 78 | 0 | 0 | -78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.821 | -1.471 | 0 | 0 | -0.829 | 0.167 | -0.2 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.203 | 0.438 | 0.473 | 0.364 | 0.351 | 0.356 | 0.404 | 0.387 | 0.369 | 0.368 | 0.439 | 0.359 | 0.342 | 0.194 | 0.046 | 0.044 | 0.066 | 0.095 | 0.083 | 0.104 | 0.1 | 0.107 | 0.062 | 0.036 | 0.063 | 0.145 | 0.12 | 0.122 | 0.099 | 0.081 | 0.092 | 0.862 | 0.129 | 0.173 | 0.106 | 0.143 | 4.97 | 0.054 | 0.003 | 0.001 | 0.041 | 0.002 | 0.587 | 0.016 | 0.015 | 0.016 | 0.018 | -0.018 | 0.192 | 0.215 | 0.256 | 0.344 | 0.268 | 0.15 | 0.311 | 0.466 | 0.225 | 0.422 | 0.184 | 0.147 | 0.087 | 0 | 0 | 9 | 56.8 | 0 | 0 | -56 | -77.74 | 0 | 0 | 78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.005 | 0.086 | 0.176 | -0.691 | 0.463 | -0.175 | 0.089 | -0.387 | -0.043 | -0.023 | 0.391 | -0.558 | -0.885 | -0.213 | 0.519 | 0.312 | -0.155 | 0.335 | 0.326 | -0.007 | -0.345 | -0.668 | 0.048 | -0.151 | 0.136 | -0.326 | 0.408 | -0.783 | 0.143 | 0.889 | 0.676 | -0.698 | 0.868 | -0.566 | -0.165 | -1.15 | -0.641 | 0.528 | -0.239 | -0.563 | -0.157 | 0.548 | 4.119 | -2.153 | -4.511 | 3.24 | 0.707 | -3.761 | -4.666 | -0.041 | -0.818 | 0.624 | 8.889 | 0.529 | 0.258 | 2.029 | 2.516 | -0.577 | 3.527 | -3.814 | 1.595 | -3.157 | -0.872 | 0.628 | 3.101 | -2.033 | -5.935 | 1.241 | -5.48 | 7.946 | 3.005 | 2.46 | -0.034 | 2.743 | -0.083 | 0.744 | -2.792 | -0.696 | 3.735 | -10.189 | -0.847 | -3.683 | -4.431 | -4.367 | -1.655 | 2.031 | -1.412 | -2.651 | 0.894 | -2.017 | -1.797 | 0.791 | -2.089 | 11.534 | 5.048 | 6.923 | -1.211 | 5.991 | -4.8 | -2.5 | 3.2 | 3.6 | -10.4 | -7.8 | 4.8 | 5.2 | -0.2 | 3 | -10.9 | -1.4 | -12.3 | 2.5 | -40.54 |
Accounts Receivables
| 0.124 | 0.093 | 0.096 | -0.166 | -0.151 | 0.038 | -0.074 | 0.018 | 0.084 | -0.048 | 0.114 | -0.201 | 0.107 | -0.017 | -0.043 | 0.049 | -0.016 | 0.128 | -0.21 | 0 | 0.038 | -0.033 | 0.021 | -0.017 | -0.008 | 0.006 | 0.07 | 0.066 | 0.037 | 0.568 | 0.267 | -0.862 | 0.158 | -0.171 | 0.078 | -0.023 | -0.103 | -0.04 | 0.271 | -0.267 | 0.867 | -1.84 | 6.101 | -1.09 | -4.343 | 2.753 | 0.994 | -2.795 | -0.222 | 2.468 | -2.749 | 1.006 | 0.589 | -0.516 | 2.244 | 0.93 | 2.594 | 1.138 | 6.131 | -3.26 | -2.967 | 0 | 0 | -2,760 | -1,637.22 | 0 | 0 | 1,641 | 1,536.882 | 0 | 0 | -1,534 | 0 | 0 | 0 | 0 | -9.028 | 0 | 0 | 0 | -1.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Change In Inventory
| -0.13 | -0.28 | 0.126 | -0.195 | -0.238 | -0.26 | -0.031 | 0.052 | -0.02 | -0.084 | 0.281 | -0.195 | -0.352 | -0.56 | 0.024 | 0.064 | -0.083 | -0.319 | 0.056 | 0.001 | -0.324 | -0.429 | 0 | 0 | 0 | 0 | 0 | 0 | -0.453 | 0.002 | 0.155 | 0.296 | -0.451 | 0 | 0 | -0.19 | -0.054 | -0.204 | -0.605 | 1.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,270.608 | 0 | 0 | 3,270.608 | 34.538 | 0 | 0 | -34.538 | -2,529.424 | 0 | 0 | 2,529.424 | 0 | 0 | 0 | 0 | 2.355 | 0 | 0 | 0 | 11.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -85.24 |
Change In Accounts Payables
| -0.239 | 0.046 | -0.08 | 0.1 | 0.272 | -0.027 | 0.014 | 0.118 | 0.062 | 0.017 | -0.024 | -0.282 | 0.026 | 0.142 | 0.153 | -0.164 | 0.051 | 0.035 | 0.054 | -0.061 | 0.021 | -0.08 | 0.114 | -0.007 | -0.012 | -0.161 | 0.085 | -0.059 | -0.014 | 0.082 | -0.075 | 0.029 | -0.059 | -0.113 | 0.148 | -0.137 | -0.064 | 0.162 | 0.082 | -0.778 | 0.954 | -0.046 | -0.018 | -2.16 | 2.251 | -0.734 | -0.149 | -1.913 | 1.301 | 1.438 | -0.043 | -0.42 | -0.029 | 0.261 | -0.22 | -0.114 | 0.209 | 0.092 | -0.27 | -2.137 | 510.365 | 0 | 0 | -510 | 1,603.835 | 0 | 0 | -1,605 | 992.612 | 0 | 0 | -993 | 0 | 0 | 0 | 0 | -1.554 | 0 | 0 | 0 | -4.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.7 |
Other Working Capital
| 0.304 | 0.227 | 0.034 | -0.43 | 0.58 | 0.074 | 0.18 | -0.576 | -0.169 | 0.092 | 0.02 | 0.12 | -0.666 | 0.222 | 0.385 | 0.363 | -0.107 | 0.491 | 0.426 | 0.053 | -0.08 | -0.126 | -0.087 | -0.127 | 0.156 | -0.171 | 0.253 | -0.79 | 0.12 | 0.237 | 0.329 | -0.161 | 1.22 | -0.282 | -0.391 | -0.8 | -0.42 | 0.61 | 0.013 | -0.571 | -1.978 | 2.434 | -1.964 | 1.097 | -2.419 | 1.221 | -0.138 | 0.947 | -5.745 | -3.947 | 1.974 | 0.038 | 8.329 | 0.784 | -1.766 | 1.213 | -0.287 | -1.807 | -2.334 | 1.583 | 4.562 | -3.157 | -0.872 | 0.02 | 3.101 | -2.033 | -5.935 | -0.221 | -5.48 | 7.946 | 3.005 | 0.036 | -0.034 | 2.743 | -0.083 | 0.744 | 5.435 | -0.696 | 3.735 | -10.189 | -6.351 | -3.683 | -4.431 | -4.367 | -1.655 | 2.031 | -1.412 | -2.651 | 0.894 | -2.017 | -1.797 | 0.791 | -2.089 | 11.534 | 5.048 | 6.923 | -1.211 | 5.991 | -4.8 | -2.5 | 3.2 | 3.6 | -10.4 | -7.8 | 4.8 | 5.2 | -0.2 | 3 | -10.9 | -1.4 | -12.3 | 2.5 | 45.9 |
Other Non Cash Items
| 0.003 | 1.063 | 0.711 | -0.257 | 0.04 | 0.819 | 0.72 | 0.121 | 0.377 | 0.633 | 0.178 | 1.115 | -0.542 | -3.539 | -0.021 | 0.194 | 0.05 | -0.18 | 0.269 | -0.061 | 0.02 | -0.429 | 0.114 | 0.031 | 1.741 | 0.042 | 0.033 | 0.001 | -0.024 | -0.047 | 0.009 | -0.052 | -0.071 | -0.097 | -0.082 | -0.089 | -0.144 | -0.001 | 0.001 | -25.925 | -0.227 | -0.217 | -0.221 | -0.245 | -0.156 | -0.125 | -0.116 | -0.141 | 0.541 | -0.134 | 0.034 | -0.186 | -0.24 | 0.018 | -0.267 | -0.256 | -0.262 | -0.327 | -0.021 | 0.021 | 0.236 | 0.035 | 1.793 | -2.204 | -2.02 | 0.183 | 30.337 | -0.112 | 14.257 | 0.013 | 0.016 | 0.023 | 0.043 | -0.033 | 6.901 | 0.038 | -8.015 | 0 | 0.026 | 0.003 | -0.518 | -0.062 | 11.223 | 0 | 27.922 | 67.935 | 0 | 0 | 0.77 | 0 | 0 | -1.096 | 3.292 | 0 | -2.08 | 0 | -0.2 | -0.13 | 0.2 | 0 | 0.3 | -0.1 | -0.1 | 0.1 | 3.2 | 0.3 | -0.3 | 0.2 | -0.4 | 0.3 | 0.2 | 0.3 | 0.51 |
Operating Cash Flow
| -2.488 | -2.387 | -1.8 | -3.05 | -1.285 | -2.085 | -1.814 | -2.441 | -1.628 | -1.68 | -1.295 | -2.189 | -2.546 | -2.366 | -1.018 | -1.48 | -1.975 | -1.6 | -1.526 | -1.83 | -1.925 | -2.32 | -1.983 | -2.247 | -2.143 | -2.792 | -2.381 | -3.468 | -2.364 | -1.68 | -1.661 | -3.116 | -2.37 | -4.09 | -2.526 | -4.338 | -3.707 | -1.44 | -2.592 | -3.119 | -0.586 | -1.938 | 2.507 | -0.535 | -1.934 | 3.538 | 0.324 | -4.83 | -4.707 | 1.61 | -1.72 | 0.708 | 7.746 | 0.568 | -0.706 | 1.626 | 1.442 | -0.594 | 5.895 | -2.306 | 4.969 | 1.039 | -0.135 | -0.901 | 0.092 | -2.254 | -7.826 | 1.39 | -2.857 | 8.346 | 2.779 | 4.042 | 1.657 | 2.575 | -0.459 | 0.211 | -9.154 | 0.027 | 3.836 | -1.862 | -2.014 | -2.569 | 12.03 | -2.174 | -3.473 | 20.25 | 2.607 | 0.396 | 4.116 | 1.243 | 2.961 | 0.272 | -2.233 | 9.216 | 2.408 | 7.733 | 0.14 | 7.584 | -4 | -2.3 | 4.7 | 4.9 | -10.4 | -5.5 | 14 | 12 | 6.8 | -1.2 | -5.1 | 4.6 | 1.5 | -1.9 | 3.22 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.226 | -0.176 | -0.153 | -0.024 | -0.525 | -0.687 | -0.286 | -0.346 | -0.226 | -0.106 | -0.167 | -0.097 | -0.187 | -0.008 | 0 | -0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 | 0 | -0.007 | -0.007 | -0.013 | -0.245 | -0.217 | -0.024 | -0.012 | -0.091 | -0.068 | -0.638 | -0.513 | -1.637 | -0.072 | -0.046 | -0.063 | -0.084 | -0.173 | -0.048 | -0.911 | -0.348 | -0.376 | -0.212 | -0.867 | -0.132 | -0.125 | -0.128 | -0.155 | -0.208 | -0.304 | -0.109 | -0.482 | -0.162 | -0.487 | -0.698 | -0.889 | -0.366 | -0.025 | -0.147 | -0.05 | -0.028 | 0.124 | -0.204 | -0.163 | -0.293 | -0.051 | -0.07 | -0.784 | 0.013 | -0.698 | -0.642 | -2.617 | -0.226 | -0.491 | -0.095 | -1.222 | -0.184 | -0.328 | -0.356 | -0.988 | 0.027 | -0.486 | -0.011 | -18.901 | 12.914 | -7.101 | -5.904 | -7.006 | -9.098 | -11.765 | -2.773 | -9.727 | -7.211 | -11.6 | -1.7 | -29.8 | 4.4 | -6 | -25.8 | -6 | -16.4 | -0.6 | -0.1 | 2.2 | -0.3 | -2 | -0.6 | -0.39 |
Acquisitions Net
| 0 | 0 | 0 | 0 | -1.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.752 | 0 | 0 | 0 | -7.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -0.04 | 0 | -0.245 | -4.855 | 0 | 0 | 0 | 0 | -27.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.217 | 2.379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.641 | 0 | 0 | 0 | 7.406 | 0 | 0 | 0 | 2.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 4.714 | 0 | 0.004 | 2.001 | 1.715 | 1.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.219 | 0 | 0 | 3.595 | 2.071 | 2.792 | 2.926 | 1.389 | 0.1 | 1.446 | 4.242 | 2.592 | 0.747 | 1.993 | 3.383 | 4.119 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.641 | 6.094 | -0.417 | 0.964 | -0.013 | 2.379 | 2.471 | 2.569 | 0 | 0 | 0 | 0 | 0 | 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 Investing Activites
| 4.714 | 0 | 0.004 | 2.001 | 1.715 | 1.425 | -0.245 | -4.855 | 0 | 0 | 0 | 0 | -27.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 3.595 | 2.071 | 2.792 | 2.926 | 1.389 | 0.1 | 1.446 | 4.242 | 2.592 | 0.747 | 6.1 | 3.383 | 4.119 | 3.741 | 0.598 | -35.58 | 52.591 | -1.553 | 0.455 | 0.381 | 0.499 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.349 | -8.349 | 0.399 | -1.221 | -5.96 | 0 | -0.97 | 2.55 | -0.008 | -1.572 | 8.146 | -0.314 | 0.015 | -0.128 | -0.004 | 1.382 | -1.773 | 0.011 | -0.413 | -15.76 | -0.02 | 0.565 | 18.463 | -13.97 | 1.171 | -0.388 | 2.566 | 0.994 | 8.799 | -4.793 | 0.444 | 0.1 | 5.7 | -5.8 | 13.4 | -14.8 | 1.6 | -1.6 | 0 | 10.4 | -3.6 | -6.8 | -9.2 | -24.5 | 0 | 0 | 0 |
Investing Cash Flow
| 4.488 | -0.176 | -0.149 | 1.977 | 1.15 | 0.738 | -0.531 | -5.201 | -0.226 | -0.106 | -0.167 | -0.097 | -27.561 | -0.008 | 0 | -0.016 | 0 | 0 | 0 | 0 | -0.219 | 0 | 0.002 | 3.595 | 2.066 | 2.792 | 2.919 | 1.382 | 0.087 | 1.201 | 4.025 | 2.568 | 0.735 | 8.002 | 3.315 | 3.481 | 1.011 | 1.34 | -35.652 | 52.545 | -0.063 | -0.084 | -0.173 | -0.048 | -0.911 | -0.348 | -0.376 | -0.212 | -0.867 | -0.132 | -0.125 | -0.128 | -0.155 | -0.208 | -0.304 | -0.109 | -0.482 | -0.162 | -0.487 | -0.698 | -0.889 | -0.366 | -0.025 | -0.147 | -0.05 | -0.028 | 8.473 | -8.553 | 0.236 | -1.514 | -6.011 | -0.07 | -0.784 | 2.563 | -0.706 | -2.214 | 12.281 | 5.554 | -0.893 | 0.741 | -1.152 | 3.577 | 0.37 | 2.224 | 1.055 | -15.733 | -0.506 | 0.554 | -0.438 | -1.056 | -5.93 | -6.292 | -4.44 | -8.104 | -2.966 | -7.566 | -9.283 | -7.111 | -5.9 | -7.5 | -16.4 | -10.4 | -4.4 | -27.4 | -6 | -6 | -4.2 | -6.9 | -7 | -24.8 | -2 | -0.6 | -0.39 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.045 | -0.046 | -0.045 | -0.045 | -0.042 | -0.038 | -0.039 | -0.538 | -0.039 | -0.038 | -0.018 | -2 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.098 | -0.098 | -0.096 | -0.095 | -0.093 | -0.094 | -0.093 | -0.092 | -0.089 | -0.09 | -0.089 | -0.088 | -0.086 | -0.087 | -8.409 | -0.058 | -0.067 | -0.083 | -0.059 | -0.058 | -0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -531.364 | 0 | 0 | -533 | 0 | 0 | 0 | 0 | -1.946 | 0 | 0 | 0 | -9.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.027 | 11.727 | 21.828 | 0 | 0 | 4.378 | 0.951 | 0.321 | 1.989 | 0.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.055 | -0.055 | 0 | 0 | 0.026 | 0.013 | 0.003 | 0 | 0 | 0 | 0.005 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0.142 | 0.039 | 0.046 | 0 | 0.029 | 0.017 | 0 | 0 | 0 | 0.746 | 0 | 0 | 0 | 0.017 | 0.011 | 0.027 | 0.037 | 0.031 | 0.034 | 0.028 | 0.049 | 0.032 | 0.03 | 0.032 | 0.044 | 0.032 | 0.229 | 0.021 | 0.023 | 0.027 | 0.033 | 0.045 | 0.047 | -0.275 | 0.071 | 0.196 | 0.349 | 0.123 | 0.087 | 0.108 | 0.121 | 0.138 | 0.143 | 3.3 | 8.8 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | -0.05 | -0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | -0.001 | -0.004 | 0 | 0 | -0.003 | -0.01 | 0 | -0.975 | -0.308 | -0.039 | 0 | 0 | -0.117 | -1.897 | -0.134 | -0.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0 | -0.006 | -0.074 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Financing Activities
| -0.045 | 0 | 0 | 0 | -0.092 | -0.107 | -0.039 | -0.5 | -0.039 | 0 | 0 | -2 | 34.027 | 11.724 | 21.822 | 0 | 0.542 | 1 | 0.951 | 1.5 | 1.989 | 0.998 | 2.921 | 0.007 | -0.007 | 0 | 0 | -0.003 | 0.018 | 0 | 0 | -0.308 | -0.156 | 0.016 | 0 | -0.117 | 0.257 | 0.165 | -0.237 | -5.655 | -0.055 | -0.099 | -0.096 | -0.095 | 0.186 | 0 | -0.088 | -0.057 | 0.178 | 0 | 0 | 0.9 | 8.468 | 0 | 6.943 | -0.058 | 0.9 | 0 | -1 | 1 | -0.533 | 0.363 | -2.122 | 0.904 | 0.561 | 3.978 | -2.867 | 0 | 531.364 | 0 | -1.103 | 532.467 | -0.528 | -0.527 | -1.922 | -1.018 | 0.992 | -0.489 | -2.975 | 0.571 | 20.572 | -5.066 | -6.548 | -1.368 | -0.499 | -2.626 | -0.928 | -2.568 | -2.349 | -1.904 | 3.794 | 7.353 | -2.251 | -0.774 | 2.676 | -1.053 | -0.823 | 4.315 | -0.8 | -1.1 | 0.4 | -0.8 | -4.7 | -1.2 | -0.8 | -0.8 | 58.8 | 13.6 | 0.7 | 0 | 0 | -3.3 | -0.05 |
Financing Cash Flow
| -0.045 | -0.046 | -0.045 | -0.045 | -0.092 | -0.107 | -0.039 | -0.538 | -0.039 | -0.038 | -0.018 | -2 | 34.027 | 11.727 | 21.828 | 0 | 0.542 | 5.378 | 0.951 | 1.821 | 1.989 | 0.998 | 2.921 | 0.006 | -0.004 | 0 | 0 | -0.003 | 0.008 | 0 | -0.975 | -0.308 | -0.039 | 0.016 | 0 | -0.117 | -1.64 | -0.024 | -0.237 | -7.986 | -0.072 | -0.085 | -0.093 | -0.095 | -0.093 | -0.094 | -0.088 | -0.057 | -0.089 | -0.09 | -0.089 | 0.812 | -0.086 | -0.081 | -1.466 | 0.084 | 0.872 | -0.037 | -1.059 | 0.971 | -0.6 | 0.363 | -2.122 | 0.904 | 0.561 | 3.978 | -2.867 | 0 | 0.017 | 0.011 | -1.076 | -0.496 | -0.497 | -0.493 | -1.894 | -0.969 | -0.922 | -0.459 | -2.943 | 0.615 | 1.628 | -4.837 | -6.527 | -1.351 | -0.546 | -2.593 | -0.883 | -2.521 | -2.624 | -1.833 | 3.99 | 7.702 | -2.128 | -0.687 | 2.784 | -0.932 | -0.685 | 4.458 | 2.5 | 7.7 | 0.5 | -0.7 | -4.7 | -1.1 | -0.7 | -0.8 | 58.8 | 13.6 | 0.7 | 0 | 0 | -3.3 | -0.05 |
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 | 0.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.054 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
Net Change In Cash
| 1.955 | -2.609 | -1.994 | -1.118 | -0.227 | -1.454 | -2.384 | -8.18 | -1.893 | -1.824 | -1.48 | -4.286 | 3.92 | 9.353 | 20.81 | -1.496 | -1.433 | 3.778 | -0.575 | -0.009 | 0.064 | -1.322 | 0.94 | 1.354 | -0.081 | 0 | 0.538 | -2.089 | -2.269 | -0.479 | 1.389 | -0.856 | -1.674 | 3.928 | 0.789 | -0.974 | -4.336 | -0.124 | -38.481 | 41.44 | -0.721 | -2.107 | 2.241 | -0.678 | -2.938 | 3.096 | -0.14 | -5.099 | -5.663 | 1.388 | -1.934 | 1.392 | 7.505 | 0.279 | -2.476 | 1.601 | 1.832 | -0.793 | 4.349 | -2.033 | 3.48 | 1.036 | -2.282 | -0.144 | 0.603 | 1.696 | -2.22 | -7.163 | -2.604 | 6.843 | -4.308 | 3.476 | 0.376 | 4.645 | -3.059 | -2.972 | 2.205 | 5.122 | 0 | -0.506 | -1.538 | -3.829 | 5.873 | -1.301 | -2.415 | 1.924 | 1.218 | -1.571 | 1.054 | -1.646 | 1.021 | 1.682 | -8.801 | 0.425 | 2.226 | -0.765 | -9.828 | 4.877 | -7.4 | -2 | -11.2 | -6.2 | -19.5 | -34 | 7.3 | 5.2 | 61.4 | 5.5 | -11.4 | -20.2 | -0.5 | -5.8 | 2.79 |
Cash At End Of Period
| 10.442 | 8.487 | 11.096 | 13.09 | 14.208 | 14.435 | 15.889 | 18.273 | 26.453 | 28.346 | 30.17 | 31.65 | 35.936 | 32.016 | 22.663 | 1.853 | 3.349 | 4.782 | 1.004 | 1.579 | 1.588 | 1.524 | 2.846 | 1.906 | 0.552 | 0.633 | 0.633 | 0.095 | 2.184 | 4.453 | 4.932 | 3.543 | 4.399 | 6.073 | 2.145 | 1.356 | 2.33 | 6.666 | 6.79 | 45.271 | 3.831 | 4.552 | 6.659 | 4.418 | 5.096 | 8.034 | 4.938 | 5.078 | 10.177 | 15.84 | 14.452 | 16.386 | 14.994 | 7.489 | 7.21 | 9.686 | 8.085 | 6.253 | 7.046 | 2.697 | 4.73 | 1.25 | 0.214 | 2.496 | 2.64 | 2.037 | 0.341 | 2.561 | 9.724 | 12.328 | 5.485 | 9.793 | 6.317 | 5.941 | 1.296 | 4.355 | 7.327 | 5.122 | 0 | 0 | 0.506 | 2.044 | 5.873 | 0 | 1.301 | 3.716 | 1.792 | 0.574 | 2.145 | 1.091 | 2.737 | 1.716 | 0.034 | 8.835 | 8.41 | 6.184 | 6.949 | 16.777 | 11.9 | 19.3 | 21.3 | -6.2 | -19.5 | 58.3 | 7.3 | 85.1 | 79.9 | 18.4 | -11.4 | -20.2 | -0.5 | 45 | 5.49 |