BioCryst Pharmaceuticals, Inc.
NASDAQ:BCRX
7.64 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -14.033 | -12.674 | -35.379 | -61.731 | -36.149 | -75.326 | -53.333 | -71.541 | -42.52 | -58.859 | -74.196 | -17.779 | -58.801 | -43.198 | -64.284 | -60.493 | -46.115 | -38.607 | -37.599 | -2.622 | -37.592 | -37.629 | -31.054 | -27.432 | -29.597 | -18.446 | -25.777 | -19.543 | -15.134 | -16.886 | -14.219 | -4.503 | -11.528 | -16.281 | -22.832 | -18.135 | -14.621 | 4.901 | -15.164 | -11.672 | -8.731 | -14.649 | -10.137 | -5.429 | -8.001 | -12.172 | -4.506 | -11.053 | -9.7 | -12.276 | -6.052 | -13.192 | -14.459 | -16.271 | -13.027 | -10.201 | -10.864 | -10.193 | -2.595 | 15.151 | -10.627 | -8.684 | -9.292 | 10.07 | -8.995 | -12.709 | -13.098 | -2.284 | -10.984 | -6.963 | -8.825 | -10.05 | -15.603 | -10.083 | -7.882 | -7.161 | -7.645 | -5.648 | -5.645 | -5.289 | -5.296 | -5.057 | -5.462 | -3.25 | -3.409 | -3.253 | -2.788 | -2.736 | -3.415 | -5.162 | -5.616 | -4.978 | 0.417 | 0.958 | -1.383 | -3.71 | -1.643 | -1.995 | 1.858 | -0.4 | -2.2 | -0.3 | -2.4 | -1.5 | 2.7 | -3 | -3 | -2.9 | -2.5 | -2.1 | -3.1 | -2.1 | -2.5 | -1.2 | -1.9 | -2.2 | -1.9 | -1.6 | -2.9 | -1.8 | -1.7 | -1.8 | -1.6 |
Depreciation & Amortization
| -8.402 | 0.32 | 0.306 | 0.423 | 0.42 | 0.407 | 0.405 | 0.396 | 0.389 | 0.335 | 0.317 | 0.171 | 0.229 | 0.199 | 0.178 | 0.18 | 0.167 | 0.183 | 0.218 | 0.185 | 0.182 | 0.181 | 0.176 | 0.198 | 0.195 | 0.191 | 0.186 | 0.182 | 0.178 | 0.172 | 0.172 | 0.172 | 0.175 | 0.089 | 0.047 | 0.043 | 0.043 | 0.049 | 0.045 | 0.04 | 0.04 | 0.044 | 0.053 | 0.057 | 0.064 | 0.086 | 0.097 | 0.167 | 0.136 | 0.157 | 0.168 | 0.256 | 0.185 | 0.22 | 0.225 | 1.17 | 0.308 | 0 | 0 | 0.396 | 0.394 | 0.413 | 0.41 | 0.463 | 0.407 | 0.384 | 0.372 | 0.618 | 0.277 | 0.244 | 0.231 | 0.228 | 0.169 | 0.219 | 0.205 | 0.208 | 0.216 | 0.217 | 0.224 | 0.243 | 0.239 | 0.243 | 0.244 | 0.248 | 0.255 | 0.294 | 0.304 | 0.307 | 0.31 | 0.343 | 0.287 | 0.299 | 0.265 | 0.25 | 0.235 | 0.161 | 0.184 | 0.169 | 0.155 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 |
Deferred Income Tax
| 0 | 0 | 0 | 0.475 | -12.736 | 26.187 | 0 | 0 | 0 | 0 | 0 | -55.875 | 0.001 | 0.02 | 0.014 | 0.017 | 0.042 | 0.67 | 0.024 | -0.069 | -0.096 | 1.097 | -0.468 | 0.408 | -0.567 | -0.555 | 1.88 | -0.872 | -0.046 | 0.468 | 1.561 | -8.163 | 1.149 | 3.99 | 2.753 | -0.229 | 0.461 | 0.796 | -0.464 | -4.728 | -4.082 | 1.824 | 1.526 | -2.126 | -0.144 | -1.113 | -1.958 | -27.608 | 9.809 | 12.386 | 6.162 | -43.646 | 14.568 | 29.404 | 0.031 | 3,271.052 | 0 | 0 | 0 | 9,904.332 | 0 | 0 | 0 | -5,860.654 | 0 | 0 | -2.453 | -5,691.028 | 0 | 0 | 0 | -26.417 | -0.007 | -0.006 | 0 | -26.392 | -0.013 | -0.303 | -0.013 | -512.427 | -0.001 | 0 | 0 | -119.676 | 0 | 0 | 0 | -120.19 | 0 | 0 | 0 | -123.289 | 0 | 0 | 0 | -110.617 | 0 | 0 | 0 | 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
| 17.249 | 13.173 | 13.652 | 16.488 | 12.279 | 12.841 | 14.007 | 15.282 | 9.951 | 9.867 | 9.601 | 8.5 | 13.029 | 7.632 | 5.479 | 5.887 | 2.873 | 3.28 | 2.754 | 3.688 | 5.329 | 5.385 | 3.317 | 2.324 | 2.085 | 2.084 | 2.903 | 2.314 | 5.519 | 2.326 | 2.462 | 2.009 | 1.987 | 1.846 | 2.645 | 1.932 | 1.839 | 3.675 | 2.259 | 3.627 | 1.421 | 3.519 | 1.61 | 0.889 | 0.958 | 0.919 | 1.602 | 0.822 | 1.167 | 1.134 | 1.044 | 0.9 | 1.144 | 1.261 | 1.467 | 1.308 | 1.428 | 2.16 | 1.406 | 1.346 | 1.385 | 1.466 | 1.328 | 5,860.654 | 0 | 0 | 2.453 | 5,691.028 | 0 | 0 | 0 | 26.392 | 0.007 | 0.006 | 0 | 26.392 | 0.013 | 0.303 | 0.013 | 512.427 | 0.001 | 0 | 0 | 119.676 | 0 | 0 | 0 | 120.19 | 0 | 0 | 0 | 123.289 | 0 | 0 | 0 | 104.529 | 0 | 0 | 0 | 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
| 66.818 | -18.296 | -48.522 | 18.1 | -16.199 | -6.644 | -27.658 | -11.758 | -17.928 | 3.296 | -32.555 | 14.76 | 8.49 | -1.701 | -13.425 | 8.403 | 4.398 | 3.093 | 10.981 | -11.972 | 4.2 | 6.124 | 0.776 | 0.308 | -7.369 | 2.608 | 0.923 | 7.182 | -3.166 | 4.034 | 1.277 | 4.408 | -9.456 | -0.938 | -1.565 | 1.451 | -0.491 | 8.567 | 9.488 | -1.267 | 2.643 | 2.05 | -2.121 | 1.984 | -0.908 | 9.275 | -6.543 | 3.706 | -4.061 | 3.536 | -7.48 | 6.868 | 1.965 | 10.215 | -4.365 | 1.904 | -0.1 | -0.684 | -4.39 | -7.257 | 3.722 | -4.863 | -1.506 | -16.423 | 1.135 | 5.027 | 6.632 | -15.659 | 4.405 | 4.43 | 3.821 | -6.145 | 1.362 | -4.564 | 33.604 | 1.04 | 1.281 | -0.49 | -0.123 | -0.562 | 1.18 | -0.141 | 0.986 | 0.266 | 0.097 | 0.122 | -0.203 | 0.173 | -0.297 | -0.303 | -0.749 | 1.383 | 0.303 | -1.686 | 9.051 | 0.537 | -0.706 | -0.468 | 3.193 | -0.1 | -0.1 | -1.3 | -3.3 | 0.4 | 2.9 | -0.6 | 0.3 | -5.1 | -2.9 | 4.6 | -4.5 | -6.3 | 16 | 0.3 | 6.1 | -2.1 | -1.9 | 7.1 | -2.8 | 0.1 | 0.4 | 0.6 | -0.3 |
Accounts Receivables
| -3.317 | -8.246 | -3.839 | -2.97 | 3.843 | -8.987 | 2.019 | -9.127 | -1.484 | -12.343 | -7.048 | -20.817 | -1.692 | -7.229 | -0.261 | -2.821 | 16.724 | 1.645 | 16.504 | -17.853 | 0.946 | -29.255 | -50.167 | 1.824 | -6.173 | -19.969 | -28.036 | 2.651 | -6.438 | 7.732 | 0.221 | -2.525 | -5.707 | 5.15 | -0.226 | 3.247 | -1.57 | -2.572 | 6.956 | -7.375 | -2.341 | 2.383 | -1.165 | 0.254 | -1.345 | 3.301 | 0.237 | -0.715 | 1.316 | 0 | 0 | 16.168 | 0 | 0 | 0 | 9,433.517 | 0 | 0 | 0 | -13,926.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.842 | 0.739 | -1.22 | 0.907 | -3.386 | 0.898 | 0.131 | -1.16 | -3.674 | -7.235 | -0.354 | -2.137 | -3.821 | -4.736 | 1.927 | -0.798 | -1.008 | -5.233 | 0 | 1.776 | -0.776 | -0.4 | 1.049 | -0.828 | -0.6 | -0.214 | -0.007 | 2.467 | 1.305 | -0.65 | -0.155 | 1.732 | -0.283 | 0 | -0.337 | -1.612 | 1.308 | -0.098 | -0.527 | -0.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.263 | 0 | 0 | 0 | 0.635 | 0 | 0 | 0 | 0 | 0.009 | -0.063 | 5.437 | -6,281.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.83 | -12.534 | -44.569 | 19.872 | -15.31 | -0.188 | -27.226 | 5.279 | -19.176 | 14.445 | -22.908 | 22.72 | 13.949 | 10.116 | -7.373 | 10.63 | 7.881 | 3.944 | -5.1 | 1.766 | 7.396 | 4.008 | -1.429 | 0.54 | -0.5 | 4.295 | 0.152 | 2.539 | 2.278 | -2.617 | 1.642 | 1.542 | -3.324 | -8.201 | -0.541 | 1.811 | 3.97 | 5.208 | 3.404 | 3.216 | 3.849 | 2.005 | -2.252 | 2.876 | 2.147 | 0.042 | -7.114 | 2.068 | 0 | 0 | 0 | -10.731 | 0 | 0 | 0 | -9,430.976 | 0 | 0 | 0 | 20,201.209 | 0 | 0 | 0 | -8,956.613 | 0 | 0 | 0 | 15,424.18 | 0 | 0 | 0 | 6,842.542 | 0 | 0 | 0 | 6,842.542 | 0 | 0 | 0 | 1,330.094 | 0 | 0 | 0 | 384.311 | 0 | 0 | 0 | -361.548 | 0 | 0 | 0 | -186.513 | 0 | 0 | 0 | 512.554 | 0 | 0 | 0 | 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
| 71.123 | 1.745 | 1.106 | 0.291 | -1.346 | 1.633 | -2.582 | -6.75 | 6.406 | 8.429 | -2.245 | 14.994 | 0.054 | 0.148 | -7.718 | 1.392 | -19.199 | -0.851 | 16.081 | 2.339 | -3.366 | 31.771 | 51.323 | -1.228 | -0.096 | 18.496 | 28.814 | -0.475 | -0.311 | -0.431 | -0.431 | 3.659 | -0.142 | 7.263 | -0.461 | -1.995 | -4.199 | 6.029 | -0.345 | 3.575 | -1.206 | 0.045 | 0.131 | -0.892 | -3.055 | 9.233 | 0.571 | 2.09 | -4.061 | 3.536 | -7.48 | 0.796 | 1.965 | 10.215 | -4.365 | -0.637 | -0.109 | -0.621 | -9.827 | -0.934 | 3.722 | -4.863 | -1.506 | 8,940.19 | 1.135 | 5.027 | 6.632 | -15,439.839 | 4.405 | 4.43 | 3.821 | -6,848.687 | 1.362 | -4.564 | 33.604 | -6,841.502 | 1.281 | -0.49 | -0.123 | -1,330.656 | 1.18 | -0.141 | 0.986 | -384.045 | 0.097 | 0.122 | -0.203 | 361.721 | -0.297 | -0.303 | -0.749 | 187.896 | 0.303 | -1.686 | 9.051 | -512.017 | -0.706 | -0.468 | 3.193 | -0.1 | -0.1 | -1.3 | -3.3 | 0.4 | 2.9 | -0.6 | 0.3 | -5.1 | -2.9 | 4.6 | -4.5 | -6.3 | 16 | 0.3 | 6.1 | -2.1 | -1.9 | 7.1 | -2.8 | 0.1 | 0.4 | 0.6 | -0.3 |
Other Non Cash Items
| -52.985 | 49.561 | 19.44 | 17.327 | 32.488 | 23.721 | 19.067 | 43.772 | 17.664 | 17.604 | 19.033 | 17.764 | 13.776 | 11.637 | 11.027 | 1.367 | 0.38 | 0.34 | 0.341 | 0.342 | 0.34 | 0.341 | 0.255 | 0.209 | 0.221 | 0.223 | 0.232 | 0.218 | 0.219 | 0.219 | 0.22 | 0.223 | 0.115 | 0.11 | 0.11 | 0.11 | 0.109 | 0.11 | 0.11 | 0.11 | 0.109 | 0.11 | 0.11 | 0.11 | 0.109 | 0.11 | 0.11 | 26.936 | -9.128 | -11.279 | -6.09 | 44.83 | -13.872 | -28.3 | 1.342 | -3,271.052 | 0 | 0.398 | 0.391 | -9,904.332 | 0 | 0 | 0 | 1.352 | 1.533 | 1.383 | 1.593 | 1.32 | 1.561 | 1.434 | 1.376 | 1.115 | 1.061 | 0.757 | 0.42 | 0.16 | 0.007 | 0.006 | 0.007 | 0.192 | 0.013 | 0.303 | 0.013 | 0.03 | 0.029 | 0.032 | 0.03 | 0.006 | 0.039 | 0.412 | 0.037 | 0.015 | -3.168 | -1.986 | -10.134 | 7.32 | 0.025 | 0.709 | -2.879 | 0.1 | 0.1 | 1.5 | 3 | 5.1 | -8.5 | 0.5 | 0.3 | 4.9 | 2.7 | -4.3 | 4.3 | 6.7 | -15.9 | -0.2 | -6.3 | 2.5 | 1.9 | -6.8 | 2.4 | 0.1 | -0.8 | -0.3 | 0 |
Operating Cash Flow
| 8.647 | -1.77 | -53.684 | -8.918 | -19.897 | -18.814 | -47.512 | -23.849 | -32.444 | -27.757 | -77.8 | -32.459 | -23.276 | -25.411 | -61.011 | -44.639 | -38.255 | -31.041 | -23.281 | -10.448 | -27.637 | -24.501 | -26.998 | -23.985 | -35.032 | -13.895 | -19.653 | -10.519 | -12.43 | -9.667 | -8.527 | -5.854 | -17.558 | -11.184 | -18.842 | -14.828 | -12.66 | 18.098 | -3.726 | -13.89 | -8.6 | -7.102 | -8.959 | -4.515 | -7.922 | -2.895 | -11.198 | -7.03 | -11.777 | -6.342 | -12.248 | -3.984 | -10.469 | -3.471 | -14.327 | -5.819 | -9.228 | -8.319 | -5.188 | 9.636 | -5.126 | -11.668 | -9.06 | -4.538 | -5.92 | -5.915 | -4.501 | -16.005 | -4.741 | -0.855 | -3.397 | -14.876 | -13.011 | -13.671 | 26.347 | -5.753 | -6.141 | -5.915 | -5.537 | -5.416 | -3.864 | -4.652 | -4.219 | -2.706 | -3.028 | -2.805 | -2.657 | -2.25 | -3.363 | -4.71 | -6.041 | -3.28 | -2.183 | -2.464 | -2.231 | -1.78 | -2.14 | -1.585 | 2.327 | -0.3 | -2.1 | 0.1 | -2.6 | 4.1 | -2.8 | -2.9 | -2.6 | -3 | -2.5 | -1.6 | -3.2 | -1.6 | -2.3 | -0.9 | -2 | -1.6 | -1.8 | -1.2 | -3.1 | -1.5 | -1.9 | -1.4 | -1.7 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0.39 | -0.155 | -0.235 | -0.554 | -0.987 | -0.467 | -0.16 | -0.526 | -0.175 | -0.244 | -0.406 | -1.108 | -0.365 | -0.813 | -0.099 | -0.155 | -0.172 | -0.071 | -0.116 | -0.08 | -0.083 | -0.087 | -0.093 | -0.104 | -0.041 | -0.186 | -0.035 | -0.115 | -0.189 | -0.021 | -0.003 | 5.278 | -0.179 | -1.839 | -3.26 | -4.046 | -0.142 | -0.369 | -0.565 | -0.065 | -0.034 | 0 | -0.007 | -0.004 | 0 | -0.026 | 0 | 0.115 | -0.006 | -0.04 | -0.069 | -0.001 | -0.001 | -0.023 | -0.03 | -0.013 | -0.065 | -0.164 | -0.083 | -0.093 | -0.14 | -0.276 | -0.095 | -0.072 | -0.446 | -0.53 | -0.164 | 1.85 | -1.211 | -0.362 | -0.277 | -0.598 | -0.189 | -0.156 | -0.592 | -0.318 | -0.101 | -0.037 | -0.041 | -0.11 | -0.024 | -0.019 | -0.123 | -0.019 | -0.006 | -0.004 | -0.023 | 0.409 | 0.001 | -0.169 | -0.24 | -0.775 | -1.091 | -0.127 | -0.611 | -1.111 | -0.881 | -0.475 | -0.256 | -0.5 | -0.1 | -0.2 | -0.2 | 0 | -0.1 | -0.1 | -0.2 | -0.1 | -0.1 | -0.6 | -0.3 | -0.1 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 |
Acquisitions Net
| 0 | 0 | 0 | 5.378 | -24.106 | 18.568 | 0.16 | 0 | 69.368 | 97.194 | 0 | 0 | 0 | 0 | 0 | 0.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.366 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.113 | 0 | 0 | 0 | 0.055 | 0 | 0 | 0 | 324.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,212.274 | 0 | 0 | 0 | -1.85 | 0 | 0 | 0 | 548.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,562.386 | 0 | 0 | 0 | -0.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -26.932 | -112.294 | -88.009 | -156.988 | -123.889 | -84.893 | -148.637 | 0 | -105.023 | -101.194 | -38.066 | -10.012 | 0 | 0 | 0 | -15.438 | -34.38 | 0 | 0 | 0 | 0 | 0 | -3.018 | -19.456 | -26.404 | -12.427 | -4.327 | -68.215 | -6.502 | 0 | 0 | -14.106 | 0 | 0 | 0 | -5.487 | -28.936 | -16.029 | -3.378 | -58.023 | -3.201 | -3.284 | -9.367 | -8.742 | -14.863 | 0 | 0 | -1.666 | 0.047 | -10.868 | -3.666 | -8.732 | -9.092 | -23.185 | -4.491 | -5.815 | -20.618 | -11.353 | -18.123 | -35.637 | -17.966 | 0 | 0 | -40.151 | -55.641 | -12.057 | -16.611 | -13.671 | -35.652 | 0 | 0 | -0.77 | -12.143 | -12.319 | -17.639 | -13.645 | -0.063 | -10.175 | -5.812 | -3.656 | 0 | -3.497 | -11.726 | -11,562.386 | -5.65 | -1.397 | -4.527 | -4 | -1.5 | -2.025 | -0.56 | -1.984 | -2.507 | -5.51 | -16.433 | -1.903 | -2.045 | -1.933 | -4.927 | -46.9 | -1.5 | -6.7 | -5 | -10.8 | -0.4 | -0.5 | -1.9 | -6.9 | -3 | -0.8 | -1.5 | -26.4 | 0 | -6.3 | -4.3 | -6.5 | 0 | -2.3 | -2.6 | -5.5 | 1.5 | -1.8 | -7.6 |
Sales Maturities Of Investments
| 35.48 | 110 | 117 | 129.069 | 147.995 | 66.325 | 41.688 | 77.741 | 35.655 | 4 | 0 | 0 | 8.112 | 5.317 | 14.772 | 21.569 | 0.49 | 10.577 | 10.84 | 16.341 | 23.597 | 22.365 | 18.992 | 16.393 | 16.92 | 14.146 | 20.289 | 10.934 | 8.654 | 9.737 | 14.136 | 4.38 | 19.208 | 12.744 | 6.32 | 6.536 | 10.99 | 22.402 | 2.482 | 5 | 8.1 | 12.55 | 8.35 | 6.485 | 7.025 | 4.44 | 2.38 | 5.318 | 9.704 | 10.206 | 15.605 | 6.041 | 24.643 | 13.909 | 12.28 | 13.951 | 26.943 | 13.764 | 1.797 | 3.328 | 26.146 | 9.935 | 3.028 | 51.125 | 52.652 | 15.768 | 17.521 | 18.201 | 12.985 | 11.863 | 8.169 | 12.825 | 7.895 | 7.696 | 3.5 | 8.6 | 4.999 | 3.33 | 1.8 | 7.7 | 0.505 | 3.432 | 4.762 | 3.04 | 5.545 | 6.528 | 5.008 | 6.543 | 3.553 | 3.105 | 6.621 | 5.506 | 7.104 | 9.446 | 27.429 | 4.475 | 4.57 | 2.982 | 3.07 | 3 | 2.9 | 3.8 | 3.6 | 7.7 | 4.5 | 3.7 | 3.9 | 8.1 | 6.5 | 4.3 | 4.6 | 2.9 | 2.9 | 2.5 | 1.8 | 1.2 | 0.4 | 7.7 | 5 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -0.449 | -2.294 | -0.235 | 0 | 24.106 | -18.568 | -0.16 | 77.741 | -69.368 | -97.194 | -38.066 | -10.012 | 8.112 | -0.001 | 0.001 | 14.925 | -33.89 | -15.438 | 10.84 | 16.341 | 23.597 | 22.365 | 15.974 | -0.366 | -9.484 | 1.719 | 15.962 | -0.164 | 2.235 | -35.629 | -1.252 | -5.317 | 2.92 | -2.461 | -0.353 | 0.01 | -0.053 | 1.068 | -2.487 | -0.106 | 4.899 | 9.266 | 0.001 | -0.001 | 2.029 | -1.908 | -0.308 | -0.008 | 1.93 | -1.275 | -0.33 | -0.055 | 0.791 | -0.791 | 0 | -324.764 | 0 | 0 | 0 | -0.625 | 0 | -0.5 | 0 | -1,212.274 | 0 | 0 | 0 | -1.494 | 0 | -13.584 | 0 | -548.068 | 0 | 0 | 0 | -0.013 | -0.017 | -0.012 | -0.009 | -0.017 | -0.047 | -0.01 | -0.006 | -0.064 | -0.018 | 0 | 0 | -0.006 | -0.007 | -0.006 | -0.11 | -0.034 | -0.031 | 0.013 | -0.013 | -0.102 | 0 | 0 | 0 | 0.2 | -0.2 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 5.1 | 0.1 | 0.1 | -0.1 |
Investing Cash Flow
| 8.489 | -2.449 | 28.756 | -28.473 | 23.119 | -19.035 | -107.109 | 77.215 | -69.543 | -97.438 | -38.472 | -11.12 | 7.747 | 4.504 | 14.673 | 21.414 | -34.062 | -4.932 | 10.724 | 16.261 | 23.514 | 22.278 | 15.881 | -3.167 | -9.525 | 1.533 | 15.927 | -57.548 | 4.198 | -25.913 | 12.881 | -9.761 | 21.949 | 8.444 | 2.707 | -2.987 | -18.141 | 7.072 | -3.948 | -53.088 | 4.865 | 9.266 | -1.023 | -2.262 | -5.809 | 2.532 | 2.072 | 3.646 | 11.675 | -1.977 | 11.54 | -2.692 | 16.341 | -10.09 | 7.759 | 8.123 | 6.26 | 2.247 | -16.409 | -33.026 | 8.04 | 9.159 | 2.933 | 10.902 | -3.435 | 3.181 | 0.746 | 3.036 | -23.878 | -2.083 | 7.892 | 11.458 | -4.437 | -4.779 | -14.731 | -5.376 | 4.818 | -6.894 | -4.062 | 3.916 | 0.434 | -0.094 | -7.093 | 2.957 | -0.129 | 5.127 | 0.458 | 2.537 | 2.047 | 0.905 | 5.711 | 2.713 | 3.475 | 3.822 | 10.372 | 1.359 | 1.644 | 0.574 | -2.113 | -44.2 | 1.1 | -3 | -1.6 | -3.1 | 4 | 3.1 | 1.8 | 1.1 | 3.4 | 2.9 | 2.8 | -23.7 | 2.9 | -3.8 | -2.6 | -5.3 | 0.3 | 5.4 | 2.3 | -0.5 | 1.5 | -1.8 | -7.8 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | -0.39 | -1.165 | 0 | 0 | 0 | 0 | 73.072 | 0 | 0 | 0 | 0 | 0 | 0 | 72.447 | -5 | 0 | 0 | 0 | 0 | 0 | 19.477 | -0.02 | 9.759 | -1.743 | -1.744 | -0.017 | 0 | 0 | 0 | 0.029 | 22.744 | 0.083 | 0.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.309 | 0 | -0.248 | 25.939 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | -0.007 | 0.005 | -0.006 | -0.018 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | -0.1 | -0.1 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 |
Common Stock Issued
| 2.091 | 0.012 | 0.011 | 0.164 | 0.011 | 0.206 | 5.077 | 7.452 | 3.253 | 7.503 | 7.356 | 50 | 4.776 | 4.574 | 2.9 | 0.431 | 1.164 | 0 | 0 | 58.5 | 0 | 0 | 0 | 2.852 | 0 | 0 | 0 | 0.5 | 85.75 | 0 | 47.75 | 0.317 | 0 | 0 | 0 | -1.175 | 0 | 0 | 1.175 | -106.6 | 0 | 106.6 | 0 | -0.015 | 18.477 | 4.811 | 0.36 | -0.327 | 2.472 | 3.661 | 11.678 | 1.027 | 0.13 | 0 | 0.17 | 0 | 0.109 | 0 | 0.173 | 45.74 | 0.103 | 0.001 | 0.09 | 0.026 | 0.166 | 0 | 0.475 | 0.033 | 65.533 | 0.909 | 0.294 | 0.103 | 0.126 | 0.49 | 2.242 | 31.189 | 1.18 | 0 | 22.81 | 0.123 | 0.193 | 0.733 | 20.43 | 0.861 | 0.033 | 0 | 0.006 | -0 | 0.022 | 0 | 0.101 | 0.03 | 0.147 | -0.001 | 0.02 | 0.109 | 0.206 | 0.301 | 0.934 | 47 | 1.9 | 0 | 0.1 | 6.3 | 0.1 | 0 | 0.5 | 0 | 0.1 | 0 | 0.3 | 22.5 | -0.3 | 1.5 | 8.1 | 0 | 0.1 | 0 | 0 | 0 | 2 | -0.1 | 13.3 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.021 | -0.073 | -0.061 | 0.004 | 0 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.261 | -1.978 | -0.669 | -2.008 | 1.214 | 29.15 | 5.077 | 4.199 | 3.253 | 0.147 | 7.356 | 297.418 | 4.776 | 4.574 | 2.9 | 125.99 | 0.366 | 108.197 | 0.266 | 19.96 | 0.184 | 0.414 | 0.563 | 1.357 | 54.159 | 0.468 | 0.268 | 0.09 | 0.562 | 0.118 | 0.95 | 2.303 | -0.409 | -1.584 | 0.007 | 0.087 | 0.647 | 3.244 | 0.326 | 0.361 | 3.373 | -0.829 | 2.402 | 1.891 | 1.537 | 0.514 | 2.68 | 0.643 | -0.335 | -1.079 | 0.247 | 3.961 | -0.548 | -0.452 | -1.76 | 0.145 | 0.012 | 0.219 | 0.177 | 0.705 | 1.399 | 0.013 | 0 | 665.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 898.839 | 0 | 0 | 0 | 122.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.012 | 0 | 0.012 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.7 | 0 | 0 | 0 | 0.1 | 0 |
Financing Cash Flow
| 1.83 | -1.564 | -1.048 | -3.173 | 1.225 | 29.356 | 5.077 | 4.199 | 76.325 | 0.147 | 7.356 | 347.418 | 4.776 | 4.574 | 2.9 | 198.868 | -4.634 | 108.197 | 0.266 | 78.46 | 0.184 | 0.414 | 20.04 | 1.337 | 63.918 | -1.275 | -1.476 | 0.573 | 86.312 | 0.118 | 48.7 | 2.332 | 22.335 | -1.501 | 0.138 | 0.087 | 0.647 | 3.244 | 1.501 | 0.361 | 3.373 | 105.771 | 2.402 | 1.891 | 20.014 | 5.325 | 3.04 | 0.316 | 2.137 | 2.582 | 11.925 | 0.679 | -0.439 | -0.773 | 24.288 | 0.145 | 0.121 | 0.217 | 0.348 | 46.29 | 1.502 | 0.014 | 0.09 | 0.026 | 0.166 | 0 | 0.475 | 0.033 | 65.533 | 0.909 | 0.294 | 0.103 | 0.126 | 0.49 | 2.242 | 31.189 | 1.18 | 0 | 22.81 | 0.123 | 0.193 | 0.733 | 20.43 | 0.861 | 0.033 | 0 | 0.006 | -0 | 0.022 | 0 | 0.101 | 0.03 | 0.147 | -0.004 | 0.013 | 0.102 | 0.2 | 0.295 | 0.941 | 47 | 1.9 | 0 | 0.1 | 6.3 | 0.1 | 0 | 0.5 | 0 | 0.1 | -0.1 | 0.2 | 22.4 | -0.4 | 1.5 | 8 | -0.1 | 0.1 | 8.6 | -0.1 | -0.1 | 1.9 | -0.1 | 13.2 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.851 | -0.143 | -0.34 | 0.522 | 0.253 | -0.317 | -0.096 | 0.331 | -0.014 | 0.209 | 0.04 | 0.002 | -0.016 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 18.859 | -5.926 | -26.316 | -40.042 | 4.7 | -8.81 | -149.64 | 57.896 | -25.676 | -124.839 | -108.876 | 303.841 | -10.769 | -16.248 | -43.438 | 175.643 | -76.951 | 72.224 | -12.291 | 84.273 | -3.939 | -1.809 | 8.923 | -25.815 | 19.361 | -13.637 | -5.202 | -67.494 | 78.08 | -35.462 | 53.054 | -13.283 | 26.726 | -4.241 | -15.997 | -17.728 | -30.154 | 28.414 | -6.173 | -66.617 | -0.362 | 107.935 | -7.58 | -4.886 | 6.283 | 4.962 | -6.086 | -3.068 | 2.035 | -5.737 | 11.217 | -5.997 | 5.433 | -14.334 | 17.72 | 2.448 | -2.847 | -5.855 | -21.249 | 22.899 | 4.416 | -2.495 | -6.037 | 6.39 | -9.189 | -2.734 | -3.28 | -12.937 | 36.914 | -2.029 | 4.789 | -3.315 | -17.322 | -17.96 | 13.858 | 20.06 | -0.143 | -12.809 | 13.211 | -4.971 | -3.237 | -4.013 | 9.118 | 1.112 | -3.124 | 2.322 | -2.193 | 0.287 | -1.294 | -3.805 | -0.229 | -0.538 | 1.439 | 1.354 | 8.154 | -0.318 | -0.296 | -0.716 | 1.155 | 2.4 | 0.9 | -2.9 | -4.1 | 7.3 | 1.3 | 0.2 | -0.3 | -1.9 | 1 | 1.2 | -0.2 | -2.9 | 0.2 | -3.2 | 3.4 | -7 | -1.4 | 12.8 | -0.9 | -2.1 | 1.5 | -3.3 | 3.7 |
Cash At End Of Period
| 99.064 | 80.205 | 86.131 | 112.447 | 152.489 | 147.789 | 156.599 | 306.239 | 248.343 | 274.019 | 398.858 | 507.734 | 203.893 | 214.662 | 230.91 | 274.348 | 98.705 | 175.656 | 103.432 | 115.723 | 31.45 | 35.389 | 37.198 | 28.275 | 54.09 | 34.729 | 48.366 | 50.282 | 117.776 | 39.696 | 75.158 | 22.104 | 35.387 | 8.661 | 12.902 | 28.899 | 46.627 | 76.781 | 48.367 | 54.54 | 121.157 | 121.519 | 13.584 | 21.164 | 26.05 | 19.767 | 14.805 | 20.891 | 23.959 | 21.924 | 27.661 | 16.444 | 22.441 | 17.008 | 31.342 | 13.622 | 11.174 | 14.021 | 19.876 | 41.125 | 18.226 | 13.81 | 16.305 | 22.342 | 15.952 | 25.141 | 27.875 | 31.155 | 44.092 | 7.178 | 9.207 | 4.418 | 7.733 | 25.055 | 43.015 | 29.157 | 9.097 | 9.24 | 22.049 | 8.838 | 13.809 | 17.046 | 21.059 | 11.941 | 10.829 | 13.953 | 11.631 | 13.824 | 13.537 | 14.831 | 18.636 | 18.865 | 19.403 | 17.964 | 16.61 | 8.456 | 8.774 | 9.07 | 9.786 | 8.6 | 6.2 | 5.3 | 8.2 | 7.3 | 1.3 | 0.2 | 3.5 | -1.9 | 1 | 1.2 | 3.4 | -2.9 | 0.2 | -3.2 | 9.5 | -7 | -1.4 | 12.8 | 1.8 | -2.1 | 1.5 | -3.3 | 6.6 |