Aurinia Pharmaceuticals Inc.
NASDAQ:AUPH
8.28 (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 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 14.35 | 0.722 | -10.749 | -26.875 | -13.447 | -11.492 | -26.206 | -26.046 | -8.989 | -35.515 | -37.63 | -33.322 | -50.255 | -47.01 | -50.379 | -8.074 | -34.064 | -29.526 | -16.534 | -76.48 | -19.037 | -15.901 | -12.428 | -14.593 | -18.342 | -15.707 | -15.478 | -3.332 | -13.12 | -2.399 | -51.941 | -8.333 | -7.419 | -3.276 | -4.267 | -4.063 | -5.21 | -0.733 | -8.601 | -4.919 | -2.52 | -4.017 | -5.191 | 1.555 | -2.369 | -0.944 | -0.779 | -5.166 | -1.729 | -2.304 | -0.455 | -6.332 | 2.035 | 4.866 | -2.977 | -2.517 | -1.535 | -0.592 | -0.916 | -1.609 | -2.026 | -0.693 | -3.27 | -2.199 | -3.103 | -5.395 | -5.185 | -8.602 | -8.613 | -9.885 | -6.722 | -5.819 | -6.239 | -6.196 | -4.599 | -9.416 | -6.259 | -6.433 | -6.967 | -8.71 | -7.587 | -3.363 | -2.9 | -6.758 | -4.612 | 0.773 | -4.05 | -2.776 | 2.494 | 1.99 | -2.073 | -2.099 | -3.103 | -2.125 | -2.441 | -1.508 | -1.578 | -0.758 | -0.888 | 0.072 | -0.473 | 0.066 |
Depreciation & Amortization
| -4.859 | 4.843 | 4.847 | 4.949 | 5.262 | 0.719 | 0.717 | 0.219 | 0.809 | 0.84 | 0.838 | 0.688 | 0.683 | 0.702 | 0.688 | 0.41 | 0.502 | 0.493 | 0.403 | 0.391 | 0.389 | 0.385 | 0.383 | 0.355 | 0.408 | 0.403 | 0.399 | 0.361 | 0.362 | 0.37 | 0.363 | 0.365 | 0.362 | 0.365 | 0.387 | 0.363 | 0.434 | 0.363 | 0.398 | 0.41 | 0.373 | 0.369 | 0.369 | 0.575 | 0.079 | 0.078 | 0.082 | 0.201 | 0.216 | 0.21 | 0.213 | 0.268 | 0.198 | 0.252 | 0.243 | 0.262 | 0.243 | 0.394 | 0.248 | 0.306 | 0.363 | 0.268 | 0.338 | 0.552 | 0.158 | 0.352 | 0.34 | 0.562 | 0.38 | 0.346 | 0.129 | -0.043 | 0.196 | -0.295 | -0.726 | 0.538 | 0.67 | 0.397 | 0.366 | 0.718 | 0.471 | 0.698 | 0.365 | 0.466 | 0.316 | 0.306 | 0.249 | 0.301 | 0.106 | 0.181 | 0.093 | 0.077 | 0.07 | 0.04 | 0.111 | 0.167 | 0.065 | 0.069 | 0.07 | 0.066 | 0.002 | 0.066 |
Deferred Income Tax
| 0 | 0 | 0 | -12.903 | -2.321 | -5.599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.761 | 2.952 | -9.845 | 47.992 | -4.518 | -0.614 | -1.713 | 0.596 | 4.796 | 1.938 | 2.637 | -8.934 | -0.344 | -7.506 | 40.776 | -0.664 | 0.938 | -1.361 | -0.664 | -1.47 | -1.17 | -5.402 | 2.927 | -0.001 | -1.752 | -1.084 | -0.001 | -3.698 | -0.002 | 0 | -0.066 | 4.574 | -0.008 | -0.031 | -0.306 | 4.343 | -2.866 | -6.692 | 0.771 | 0 | 1.637 | -0.219 | 0.465 | 0 | 0 | -2.121 | -0.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.327 | 8.586 | 5.737 | 11.768 | 11.808 | 12.268 | 9.467 | 6.902 | 8.32 | 10.055 | 7.023 | 8.577 | 7.092 | 7.753 | 7.821 | 5.145 | 4.611 | 4.202 | 3.496 | 1.828 | 2.022 | 1.96 | 1.604 | 1.214 | 1.506 | 2.029 | 2.111 | 0.955 | 1.068 | 0.978 | 1.241 | 0.356 | 0.548 | 0.15 | 0.329 | 0.488 | 0.679 | 0.773 | 1.284 | 0.167 | 0.286 | 0.435 | 1.298 | 0.013 | 0.029 | 0.077 | 0.104 | 0.148 | 0.039 | 0.036 | 0.051 | 0.138 | 0.21 | 0.012 | 0.01 | 0 | 0.134 | 0.092 | 0.051 | 0 | 0 | 0.039 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.945 | 5.816 | -10.761 | 19.587 | -13.904 | 2.119 | -13.254 | 31.964 | -16.042 | -4.248 | -18.491 | -1.763 | -11.679 | 1.369 | -9.56 | -3.018 | 6.708 | -0.662 | -1.425 | -7.014 | 9.263 | 0.849 | -0.969 | -1.151 | 0.242 | -0.983 | -4.108 | 1.983 | 3.45 | -3.485 | -0.249 | 3.033 | 0.304 | -0.894 | -0.973 | -0.101 | 0.137 | 1.305 | -0.12 | 0.988 | -0.495 | -0.114 | -2.51 | -0.959 | 0.852 | 0.505 | 0.549 | 4.175 | 0.471 | -0.582 | -1.284 | 0.199 | -0.48 | 0.324 | -0.361 | 0.06 | -0.239 | -0.315 | -0.428 | 0.157 | 0.222 | -2.046 | -0.185 | 0.604 | 1.129 | 0.87 | -5.503 | 1.676 | -1.26 | 2.539 | 0.283 | 1.023 | -1.608 | 1.253 | -1.142 | 3.349 | 1.983 | 0.298 | -1.19 | -0.109 | 0.501 | -2.19 | -0.353 | 1.64 | 0.593 | 1.359 | 0.476 | -1.051 | 1.585 | -1.715 | 0.034 | 2.531 | 0.387 | -0.758 | 0.323 | -0.107 | 0.28 | -0.413 | 0.196 | -0.128 | -0.341 | -0.066 |
Accounts Receivables
| -10.971 | 3.397 | -4.82 | 14.056 | -18.447 | -0.457 | -5.559 | 28.283 | -23.598 | 2.228 | -4.986 | -5.6 | -5.397 | -3.231 | -1.187 | -0.65 | 0.162 | -0.162 | 0 | -0.151 | -0.222 | 0.128 | -0.159 | 0.542 | -0.452 | -0.082 | -0.116 | 0.306 | -0.13 | -0.162 | -0.037 | 0.012 | -0.049 | -0.002 | 0 | 0.008 | 0.03 | 0.029 | -0.022 | -0.043 | 0.064 | -0.014 | 0.001 | -0.033 | 0.104 | -0.001 | -0.004 | 0.025 | 0.164 | 0.591 | -0.688 | -0.058 | -0.005 | 0.006 | -0.111 | 0.002 | 0.027 | 0.13 | 0.245 | -0.215 | -0.37 | 0.18 | 0.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.145 | 0.902 | -0.056 | -6.704 | -0.581 | -1.41 | -6.993 | -0.614 | -0.505 | -1.013 | -6.94 | -0.278 | -1.917 | -1.44 | -2.009 | -13.456 | -0.471 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.75 | -0.023 | -2.672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.011 | 0.191 | -0.066 | -0.155 | 1.621 | 0.013 | 0.034 | -1.565 | -0.118 | -0.104 | 0.081 | 0.058 | -0.03 | 0 | 0 | 0.286 | 0 | 0 | 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
| 0.653 | 6.875 | -6.594 | 1.411 | 10.567 | 5.362 | -4.117 | -0.176 | 7.117 | 0.462 | -6.704 | 2.91 | 0.118 | 8.134 | -7.103 | 13.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.226 | 0 | 0.341 | 0 | 0.47 | 0.313 | 0 | -0.284 | 0.266 | 0 | 0 | 0 | 0 | 0 | -2.535 | -0.659 | 0.758 | 0 | 0.524 | 0 | 0 | 1.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.118 | -5.358 | 0.709 | 10.824 | -5.443 | -1.376 | 16.669 | 4.471 | 0.944 | -5.925 | 0.139 | 4.115 | -8.966 | -4.188 | 1.478 | 10.438 | 7.179 | -1.284 | -2.574 | -4.901 | 9.485 | 0.721 | -0.81 | -1.151 | 0.694 | -0.901 | -3.992 | 1.677 | 0.354 | -3.323 | -0.553 | 3.021 | -0.117 | -1.205 | 0.211 | 0.175 | -0.159 | 1.276 | -0.098 | 1.031 | -0.559 | -1.407 | 0.024 | -0.267 | -0.01 | 0.506 | 0.029 | 4.149 | 0.331 | -0.674 | -0.596 | 0.257 | -0.476 | 0.318 | -0.25 | 0.058 | -0.265 | -0.446 | -0.673 | 0.369 | 0.581 | -2.418 | -0.261 | 0.759 | -0.492 | 0.857 | -5.537 | 3.241 | -1.142 | 2.644 | 0.203 | 0.965 | -1.578 | 1.253 | -1.142 | 3.063 | 0 | 0.298 | -1.19 | 0 | 0.501 | -2.19 | -0.353 | 0 | 0.593 | 1.359 | 0.476 | 0 | 1.585 | -1.715 | 0.034 | 2.531 | 0.387 | -0.758 | 0 | -0.107 | 0.28 | -0.413 | 0 | -0.128 | -0.341 | -0.066 |
Other Non Cash Items
| -5.753 | 2.993 | 19.229 | 18.289 | -0.675 | -0.841 | -2.394 | -2.589 | 0.54 | 0.997 | 1.514 | -0.102 | 13.909 | -0.793 | -2.111 | 8.741 | -8.037 | 2.899 | -8.654 | 55.996 | -4.412 | -0.546 | -1.739 | 0.561 | 4.859 | 1.969 | 2.696 | -11.048 | -0.285 | -7.312 | 40.871 | 0.319 | 2.017 | -1.39 | -0.696 | -1.525 | -1.238 | -5.405 | 3.017 | 0.01 | -1.668 | -0.856 | 0.68 | -3.637 | -0.086 | -0.086 | -0.155 | -0.137 | -0.089 | -0.109 | -0.337 | 4.485 | -3.176 | -6.946 | 5.676 | -0.082 | 1.368 | -2.001 | 1.434 | -0.332 | -0.098 | -1.797 | -0.101 | -0.365 | -0.12 | 0.047 | 0.427 | 0.15 | 0.118 | 0.179 | 0.258 | -0.486 | 3.05 | 0.578 | 0.021 | 0.368 | 0.253 | -0.157 | 0.97 | 0.862 | 1.106 | 0.407 | -0.065 | 3.584 | 0.027 | 0.497 | 0 | 0.028 | -0.031 | -0.002 | -0.013 | -0.004 | -0.008 | -0 | 0.012 | 0.014 | -0 | 0 | -0.067 | -0.001 | 0.068 | 0 |
Operating Cash Flow
| 17.01 | 15.862 | -18.598 | 14.816 | -13.277 | -2.826 | -31.67 | 10.45 | -15.362 | -27.871 | -46.746 | -25.922 | -40.25 | -37.979 | -53.541 | 3.204 | -30.28 | -22.594 | -22.714 | -25.279 | -11.775 | -13.253 | -13.149 | -13.614 | -11.327 | -12.289 | -14.38 | -11.081 | -8.525 | -11.848 | -9.715 | -4.26 | -4.188 | -5.045 | -5.22 | -4.838 | -5.198 | -3.697 | -4.022 | -3.344 | -4.024 | -4.183 | -5.354 | -2.452 | -1.495 | -0.371 | -0.2 | -0.779 | -1.092 | -2.748 | -1.811 | -1.242 | -1.213 | -1.492 | 2.592 | -2.277 | -0.029 | -2.422 | 0.389 | -1.478 | -1.539 | -4.229 | -3.211 | -1.408 | -1.936 | -4.126 | -9.92 | -6.215 | -9.374 | -6.82 | -6.051 | -5.325 | -4.601 | -4.659 | -6.445 | -5.161 | -3.354 | -5.895 | -6.821 | -7.24 | -5.509 | -4.449 | -2.953 | -1.067 | -3.676 | 2.934 | -3.325 | -3.498 | 4.154 | 0.453 | -1.959 | 0.504 | -2.654 | -2.843 | -1.996 | -1.434 | -1.233 | -1.103 | -0.689 | 0.009 | -0.744 | 0.066 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0.095 | -0.083 | -0.012 | -0.05 | 0.105 | -0.227 | -0.509 | 0.079 | -0.038 | -0.039 | -0.079 | -0.035 | -0.063 | -0.222 | -1.181 | -2.183 | -2.364 | -0.131 | -0.106 | -0.032 | -0.03 | -0.022 | -0.02 | -0.022 | 0 | -0.031 | -0.022 | -0.009 | 0 | -0.012 | -0.004 | -0.017 | -0.004 | -0.003 | -0.001 | 0 | -0.018 | -0.022 | -0.01 | -0.021 | -0.021 | -0.047 | -0.001 | -0.017 | -0.036 | -0.046 | -0.006 | -0.01 | -0.011 | -0.009 | -0.009 | -0.085 | 0 | -0.029 | -1.091 | -0.021 | -0.028 | -0.018 | -0.018 | -0.067 | -0.104 | -0.028 | -0.032 | -0.098 | -0.058 | -0.103 | -0.078 | -0.291 | -0.264 | -0.118 | -0.194 | -0.342 | -0.59 | -0.061 | -0.228 | -0.613 | -0.013 | -0.048 | -0.055 | -0.121 | -0.506 | -0.092 | -0.151 | -0.208 | -0.533 | -0.808 | -0.711 | -1.324 | -1.307 | -0.306 | -1.687 | -0.4 | -0.138 | -0.081 | -0.318 | -0.018 | -0.198 | -0.069 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0.05 | -167.257 | 0 | 0.038 | 0.039 | 0 | 0 | -0.159 | 0 | -1.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -145.265 | -194.615 | -121.26 | -137.955 | -122.774 | -114.042 | -142.397 | -120.809 | -170.229 | -69.451 | -163.504 | -96.127 | -125.844 | -101.819 | -115.168 | 0 | -170.997 | -20.041 | -11.913 | 0 | 0 | 0 | 0 | 0 | -16.084 | 0 | -20 | 0 | -84.889 | -10.063 | -3.044 | -3.047 | -6.046 | -5.002 | -7.043 | 0 | -9.984 | -0.009 | -0.001 | -0.004 | -9.994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.085 | 0 | 0 | 0 | 0 | -15.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| -326.55 | 156.045 | 170.505 | 131.653 | 102.996 | 120.525 | 167.766 | 118.207 | 120.432 | 115.111 | 110.566 | 90.675 | 99.101 | 103.711 | 60.94 | 21.329 | 30.728 | 0.018 | 0 | 0 | 0 | 3.974 | 3.91 | 16.093 | 9.999 | 10.001 | 0 | 86.968 | 0 | 3.05 | 0 | 6.094 | 5.998 | 9.043 | 10 | 0 | 10.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.376 | 2.082 | 2.423 | 2.208 | 4.39 | 5.957 | 4.96 | 4.862 | 2.84 | -3.167 | 3.069 | 4.327 | -1.423 | -2.221 | 5.522 | 0.155 | 0 | -0.43 | 1.389 | 0.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 461.223 | -0.044 | 49.233 | 0.157 | -0.028 | -11.914 | 167.257 | -0.495 | -0.421 | -0.039 | -52.938 | 0.018 | -6.159 | -0.184 | -12.883 | -0.694 | -0.964 | -0.031 | -0.048 | -0.001 | -0.008 | 3.974 | -0.008 | -0.014 | -6.085 | -0.031 | -20 | 86.968 | -84.889 | -7.013 | -3.044 | -0.001 | 0.013 | -0.003 | 2.957 | 0 | -0.018 | -0.021 | -0.005 | -0.02 | -0.019 | -0.003 | 0 | -0.019 | -0.034 | -0.047 | 0.06 | -0.007 | -0.001 | 0.826 | -0.86 | -0.072 | 0.053 | -0.029 | -1.088 | 1.548 | -1.514 | 0 | 0 | -0.066 | 0 | 0 | -3.538 | -0.291 | -0 | 0.002 | 0.003 | 0.002 | 0 | 0.002 | 0.004 | 0.014 | 0.281 | -0.224 | 0.003 | 0.181 | 0.496 | -0.049 | 0.365 | 0.448 | -0.844 | 3.353 | -0.054 | -13.298 | -0.11 | -0.068 | -0.115 | 0.383 | -2.917 | -0.173 | 0.023 | -3.92 | -0.111 | -0.044 | -6.518 | 0.002 | -0.065 | -0.069 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -10.497 | -38.697 | 49.233 | -6.194 | -19.701 | -5.608 | 24.86 | -3.018 | -50.218 | 45.621 | -53.017 | -5.487 | -32.806 | 1.67 | -67.247 | 19.146 | -142.633 | -20.154 | -12.019 | -0.032 | -0.03 | 3.952 | 3.89 | 16.071 | -6.085 | 9.97 | -20.022 | 86.959 | -84.889 | -7.025 | -3.048 | 3.036 | -0.039 | 4.038 | 2.956 | 0 | 0.008 | -0.031 | -0.011 | -0.024 | -10.013 | -0.047 | 0 | -0.019 | -0.03 | -0.046 | 0.06 | -0.01 | -0.003 | 0.826 | -0.86 | -0.085 | 0.053 | -0.029 | -1.091 | 1.548 | -1.514 | 1.468 | -0.017 | -0.066 | -0.099 | 3.539 | -3.538 | -0.099 | -0.058 | -0.101 | -0.075 | 3.086 | 1.818 | 2.308 | 2.018 | 4.061 | 5.647 | 4.675 | 4.636 | 2.408 | -2.685 | 2.972 | 4.636 | -1.096 | -3.572 | 8.783 | -3.135 | -13.506 | -1.073 | 0.512 | -0.347 | -16.455 | -4.224 | -0.479 | -1.665 | -4.32 | -0.249 | -0.126 | -6.836 | -0.016 | -0.263 | -0.138 | -0.002 | -0.134 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | -6.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.037 | -0.029 | -0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.019 | -0.015 | 0.387 | -0.008 | -0.012 | -0.011 | -0.011 | -0.011 | -0.012 | 0 | 0 | 0 | 0.144 | 4.549 | 0 | 0 | -0.314 | -1.197 | -4.317 | -9.587 | -1.524 | -0.63 | 12.662 | -0.325 | -0.439 | -0.523 | -0.488 | -0.438 | -0.34 | -0.411 | -0.442 | -0.383 | 0.123 | -0.402 | -0.35 | -0.348 | 0.843 | 3.986 | -0.044 | -0.046 | -0.461 | 0.303 | -0.147 | 0.02 | -0.032 | -0.041 | -0.03 | 0.233 | -0.013 | -0.013 | -0.012 | -0.064 | 0 | 0 | 0 | -2.224 | 1.612 | -0.011 | -0.464 |
Common Stock Issued
| -1.104 | 0 | 0 | 0.905 | 1.157 | 1.15 | 1.639 | 0.619 | -0.024 | 1.333 | 0.405 | 196.74 | 8.915 | 1.377 | 5.029 | -187.732 | 187.732 | 0 | 0 | 0 | 14.28 | 0 | 28.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 162.324 | 0 | 6.142 | 7.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52 | -0.189 | 5.542 | 0.475 | 0 | 0 | 0 | 0 | 0 | 0.037 | -0.161 | 0.008 | 2.41 | 0.002 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | -0.021 | -0.006 | 0 | 0 | 0.095 | 2.548 | 2.78 | 32.497 | 0.005 | -0.001 | 0.068 | 0.232 | 0.03 | 15.871 | 0 | 0 | 0.053 | 0.023 | 0.005 | 0.044 | 1.065 | 14.078 | 10.363 | 0.037 | 0.339 | -0.563 | 9.652 | 3.023 | 18.748 | 1.786 | 0.71 | 3.985 | 1.178 | 9.227 | 1.585 | 0 | 0 | 0.379 | 1.724 |
Common Stock Repurchased
| -0.13 | -6.134 | -12.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.139 | -0.083 | -0.081 | -0.337 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.887 | -2.139 | -2.75 | 0.966 | -3.489 | 1.14 | 1.639 | 0.688 | 0 | 1.34 | 0.405 | 8.982 | 9.082 | 1.279 | 5.029 | 1.242 | 1.525 | 0.955 | 2.922 | 16.821 | 0.696 | 0.464 | 2.844 | 0.612 | 0.008 | 3.394 | 0 | 0.055 | 1.243 | 1.674 | 9.856 | 28.54 | 1.7 | 0 | 0 | 0 | 0.056 | 0.414 | 0.369 | 4.235 | 0.477 | 0.034 | -5.163 | 0.201 | 0 | 0 | 0 | 0.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.079 | 0 | 0.016 | 0 | 0.118 | 0.443 | 5.243 | 0 | -0 | 0 | 0.168 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0.337 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0.379 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0.019 | 0 | 0 | 5.297 | -2.17 | 0.068 | 0 |
Financing Cash Flow
| -2.887 | -8.108 | -15.051 | -5.532 | -2.332 | 1.14 | 1.639 | 0.688 | -0.024 | 1.34 | 0.405 | 205.722 | 9.082 | 1.279 | 5.029 | 1.242 | 189.257 | 0.955 | 2.921 | 196.791 | 14.851 | 0.435 | 31.651 | 0.612 | 0.008 | 3.394 | 0 | 2.205 | 1.243 | -0.476 | 172.18 | 28.54 | 7.435 | 6.64 | 0 | 0 | 0.056 | 0.414 | 0.369 | 0.542 | 0.477 | 0.034 | 46.837 | -0.205 | 5.563 | 0.838 | -0.008 | 0.75 | -0.011 | -0.011 | -0.011 | 0.025 | -0.161 | 0.008 | 2.41 | 0.067 | 4.56 | 0.016 | 0 | -0.196 | -0.754 | 0.926 | -9.587 | -1.545 | -0.637 | 12.83 | -0.325 | -0.343 | 2.025 | 2.292 | 32.059 | -0.335 | -0.412 | -0.374 | -0.152 | 0.153 | 15.469 | -0.013 | -0.348 | 0.896 | 4.01 | -0.039 | -0.002 | 0.465 | 13.92 | 10.513 | -0.28 | 0.102 | -0.605 | 9.622 | 3.256 | 18.735 | 1.773 | 0.698 | 3.92 | 1.159 | 9.227 | 1.585 | 3.073 | -0.558 | 0.436 | 1.26 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 5.985 | 0 | 0 | 0 | 0 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.001 | -0.015 | -0.116 | 0.048 | -0.012 | -0.003 | 0 | 0 | 0.001 | -0.034 | -0.207 | 0.448 | -0.04 | -0.271 | -0.139 | -0.093 | 0.004 | -0.012 | -0.025 | 0.02 | -0.326 | 0.6 | 1.617 | 0.548 | 0.024 | 0.016 | -0.078 | -0.05 | -0.053 | -0.009 | 0.017 | 0.002 | -0.024 | 0.003 | -0.042 | -0.111 | 0.073 | 0.021 | -0.527 | -0.117 | 0.011 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 3.735 | -31.052 | 15.584 | 2.478 | -35.31 | -7.294 | -5.171 | 8.12 | -65.58 | 19.09 | -99.358 | 174.313 | -63.974 | -35.03 | -115.759 | 23.592 | 16.344 | -41.793 | -31.812 | 171.48 | 3.046 | -8.866 | 22.392 | 3.069 | -17.404 | 1.075 | -34.402 | 78.083 | -92.171 | -19.349 | 159.417 | 27.316 | 3.208 | 5.633 | -2.264 | -4.838 | -5.134 | -3.314 | -3.664 | -2.827 | -13.56 | -4.196 | 41.468 | -2.683 | 4.038 | 0.422 | -0.147 | -0.104 | -1.106 | -1.932 | -2.716 | -1.409 | -1.311 | -1.53 | 3.64 | -0.654 | 3.022 | -1.088 | 0.361 | -1.265 | -0.466 | 1.695 | -15.735 | -5.372 | -3.296 | 8.978 | -10.305 | -3.51 | -4.525 | -1.144 | 28.018 | -2.311 | 0.599 | 0.388 | -1.957 | -2.626 | 10.103 | -3.048 | -2.511 | -6.572 | -3.655 | 3.856 | -6.068 | -14.667 | 9.081 | 15.869 | -3.952 | -19.601 | -2.112 | 11.186 | -0.367 | 14.877 | -7.599 | -2.271 | -5.015 | -0.209 | 7.65 | 0.276 | 2.447 | -0.68 | -0.379 | 1.326 |
Cash At End Of Period
| 37.142 | 33.407 | 64.459 | 48.875 | 46.397 | 81.707 | 89.001 | 94.172 | 86.052 | 151.632 | 132.542 | 231.9 | 57.587 | 121.561 | 156.591 | 272.35 | 248.758 | 232.414 | 274.207 | 306.019 | 134.539 | 131.493 | 140.359 | 117.967 | 114.898 | 132.302 | 131.227 | 165.629 | 87.546 | 179.717 | 199.066 | 39.649 | 12.333 | 9.125 | 3.492 | 5.756 | 10.594 | 15.728 | 19.042 | 22.706 | 25.533 | 39.093 | 43.289 | 1.819 | 4.502 | 0.454 | 0.033 | 0.185 | 0.289 | 1.35 | 3.346 | 5.924 | 7.333 | 8.643 | 10.173 | 6.348 | 7.002 | 3.981 | 5.069 | 4.583 | 5.848 | 6.314 | 4.619 | 21.118 | 26.491 | 29.787 | 20.808 | 32.339 | 35.849 | 40.374 | 41.518 | 13.361 | 15.673 | 15.074 | 14.685 | 16.706 | 19.332 | 9.229 | 12.277 | 14.881 | 21.453 | 25.107 | 21.251 | 27.624 | 42.291 | 33.21 | 17.34 | 19.851 | 39.452 | 41.565 | 30.379 | 16.789 | 1.912 | 9.511 | 5.321 | 10.336 | 10.545 | 2.894 | 2.581 | 0.134 | 0.814 | 1.193 |