
EnWave Corporation
TSXV:ENW.V
0.28 (CAD) • At close March 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -0.938 | 0.588 | -0.235 | -1.559 | -1.144 | -0.605 | -0.918 | 1.973 | -2.029 | -2.273 | -2.015 | -2.386 | -0.253 | -1.138 | 0.67 | -2.286 | -1.371 | 0.001 | -1.166 | -1.85 | -1.426 | -0.425 | -1.322 | -0.224 | -0.015 | 0.075 | -0.104 | -0.519 | -0.397 | -1.06 | -0.529 | -0.779 | -0.618 | -1.562 | 0.113 | 0.095 | -0.483 | 2.048 | -5.788 | -0.028 | -1.225 | -1.407 | -0.568 | -2.292 | -2.723 | -2.498 | -1.742 | -2.1 | -1.551 | -2.865 | -1.341 | -1.359 | -1.205 | 6.066 | -1.469 | -7.063 | -2.371 | -0.88 | -0.932 | -0.75 | -0.666 | -0.545 | -0.424 | -0.459 | -0.545 | -0.158 | -0.625 | -0.621 | -0.648 | -0.574 | -0.239 | -0.448 | -0.15 | -0.023 | -0.082 | -0.072 | -0.039 | -0.036 | -0.109 | -0.065 | -0.096 | -0.022 | -0.039 | -0.03 | -0.019 | 0.132 | -0.059 | -0.066 | -0.036 | -0.116 | 0.042 | -0.07 | -0.059 | -0.321 | -0.12 | -0.095 | -0.463 | -0.386 | -0.3 | -0.4 | -0.3 | 0 | 0 | 0 | 0 | 0 |
Depreciation & Amortization
| 0.293 | 0.298 | 0.299 | 0.287 | 0.275 | 0.276 | 0.276 | -0.107 | 0.672 | 0.718 | 0.648 | 0.735 | 0.447 | 0.61 | 0.639 | 0.594 | 0.67 | 0.759 | 0.513 | 0.407 | 0.359 | 0.593 | 0.359 | 0.492 | 0.578 | 0.564 | 0.495 | 0.436 | 0.483 | 0.483 | 0.515 | 0.477 | 0.489 | 0.596 | 0.553 | 0.558 | 0.609 | 0.658 | 0.486 | 0.529 | 0.559 | 0.475 | 0.429 | 0.434 | 0.414 | 1.091 | 0.368 | 0.348 | 0.338 | 0.404 | 0.316 | 0.316 | 0.318 | 0.66 | 0.033 | 0.031 | 0.031 | 0.021 | 0.037 | 0.015 | 0.015 | 0.018 | 0.014 | 0.011 | 0.011 | 0.013 | 0.008 | 0.005 | 0.005 | 0.006 | 0.003 | 0.004 | 0.003 | 0.005 | 0.004 | 0.004 | 0.004 | 0.006 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.007 | 0.024 | 0.024 | 0.024 | 0.043 | 0.028 | 0.01 | 0.027 | -0.022 | 0.024 | -0.066 | 0.203 | 0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0.699 | -0.072 | 0.282 | -1.343 | 0.581 | -0.028 | -0.038 | 0.069 | 0.019 | 0.451 | -0.07 | -0.718 | -0.37 | -0.101 | -0.129 | -0.194 | -0.155 | 0.26 | 0.031 | 0.282 | 0.316 | 0.533 | 0 | 0 | 0.094 | 0.061 | 0.039 | 0.018 | -0.009 | 0.237 | 0.06 | 0.067 | -0.052 | -3.541 | 3.997 | 0.108 | -0.063 | 0.047 | -0.005 | 0.105 | 0.004 | 0.047 | -0.002 | -0.001 | 0.002 | 0.015 | 0 | 0 | 0 | 0 | 0 | -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 |
Stock Based Compensation
| 0.143 | 0.03 | 0.032 | 0.071 | 0.115 | 0.088 | 0.103 | 0.197 | 0.168 | 0.212 | 0.308 | 0.378 | 0.234 | 0.187 | 0.198 | 0.185 | 0.254 | 0.227 | 0.314 | 0.374 | 0.468 | 0.511 | 0.501 | 0.452 | 0.357 | 0.143 | 0.126 | 0.129 | 0.147 | 0.23 | 0.3 | 0.339 | 0.022 | 0.208 | 0.104 | 0.05 | 0.037 | 0.03 | 0.059 | 0.074 | 0.097 | 0.105 | 0.241 | 0.141 | 0.122 | 0.182 | 0.249 | 0.346 | 0.341 | 0.174 | 0.22 | 0 | 0 | 0.219 | 0.177 | 0.14 | 0.202 | 0.176 | 0.156 | 0.165 | 0.086 | 0.043 | 0.09 | 0.085 | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.569 | 0.583 | 0.49 | 0.985 | 0.073 | 0.051 | 0.48 | -1.454 | -1.076 | 0.803 | -0.055 | 3.584 | -3.822 | -1.819 | -0.374 | 0.505 | 4.818 | -1.588 | 0.373 | 0.912 | -2.011 | -3.268 | -1.683 | 1.666 | -0.814 | 2.867 | -1.31 | -1.026 | 0.63 | -0.5 | -0.715 | -0.539 | -0.926 | -0.195 | -1.893 | -0.172 | 0.452 | 1.28 | -0.37 | -1.866 | 0.097 | 1.931 | -1.028 | -0.596 | -0.072 | -0.761 | -0.814 | 0.433 | -1.619 | 1.139 | -0.114 | 0.044 | -0.357 | -0.779 | 0.499 | 0.144 | -0.304 | -0.12 | 0.066 | -0.199 | -0.109 | 0.252 | -0.055 | 0.256 | -0.047 | -0.106 | -0.001 | -0.031 | -0.113 | 0.166 | -0.151 | 0.053 | -0.066 | 0.086 | -0.014 | -0.001 | -0.004 | -0.044 | 0.007 | 0.012 | -0.013 | -0.03 | 0.014 | -0.022 | 0.004 | 0.001 | 0.005 | 0.005 | 0.007 | 0.076 | -0.201 | 0.076 | 0.042 | 0.032 | 0.1 | -0.01 | 0.037 | 0.036 | 0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0.168 | 1.002 | -0.128 | -0.073 | -0.291 | 0.324 | -0.159 | -0.375 | 0.207 | 0.062 | 0.584 | 0.732 | -1.137 | -0.089 | -0.045 | -0.413 | 8.913 | -7.083 | -0.731 | 1.536 | 5.7 | -6.016 | 0.645 | -0.661 | -0.688 | 0.539 | -1.596 | 0.04 | 0.195 | -0.997 | -0.728 | -0.012 | -0.194 | -0.393 | 0.25 | 0.982 | -0.682 | 0.177 | -1.08 | -0.507 | 0.64 | -1.041 | -0.208 | 0.196 | 0.045 | 0.146 | -0.483 | 0.853 | -0.633 | -0.062 | 0.178 | -0.231 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.287 | 0.041 | 0.613 | 0.007 | 0.008 | 0.022 | 0.493 | 0.428 | -0.611 | -0.156 | -0.341 | -0.062 | -0.342 | 0.176 | 1.246 | -1.365 | 0.59 | 3.411 | 0.811 | -1.78 | -4.465 | 1.67 | -2.237 | -0.876 | -0.326 | 0.812 | 0.224 | -1.041 | 0.345 | -0.366 | -0.04 | -0.366 | -0.41 | -0.255 | 0.417 | -0.436 | -0.644 | -0.775 | -0.091 | 0.481 | -0.334 | 1.069 | -0.747 | -0.786 | -0.145 | -0.025 | -0.097 | -0.352 | -0.075 | 0.936 | -0.101 | -0.085 | -0.112 | -0.102 | -0.07 | -0.033 | -0.05 | -0.126 | -0.072 | -0.087 | -0.049 | 0.025 | -0.032 | 0.416 | -0.03 | -0.274 | 0 | 0.02 | -0.043 | 0.038 | -0.081 | -0.016 | -0.004 | -0.049 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.01 | 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 |
Change In Accounts Payables
| 0 | 0 | 0.143 | 0.08 | -0.365 | 0.072 | -0.538 | 0.083 | -0.506 | 0.438 | -0.011 | 1.202 | -0.766 | -0.117 | -1.03 | 1.235 | -4.47 | 3.467 | -0.458 | 0.724 | -3.686 | 2.666 | 0.963 | 0.7 | -0.504 | -0.153 | 0.27 | 0.7 | -0.066 | -0.235 | 0.099 | 0.65 | 0.298 | -0.341 | 0.133 | -0.033 | -0.03 | -0.264 | 0.351 | 0.723 | -0.189 | 0.233 | -0.072 | -0.093 | -0.045 | -0.297 | 0.076 | -0.082 | -0.687 | 0 | -0.05 | 0.149 | -0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -0.45 | -0.46 | -0.138 | 0.971 | 0.721 | -0.367 | 0.684 | -1.59 | -0.166 | 0.459 | -0.287 | 1.712 | -2.343 | -1.906 | -1.575 | 2.283 | -4.685 | 2.084 | 0.293 | 1.156 | -3.246 | 1.078 | -0.091 | 3.203 | 0.2 | 1.516 | 0.062 | -0.025 | 0.09 | 0.863 | 0.053 | -0.161 | -0.322 | 0.453 | -2.56 | -0.718 | 1.808 | 2.141 | 0.449 | -2.564 | -0.021 | 1.67 | -0.002 | 0.088 | 0.073 | -0.585 | -0.311 | 0.015 | -0.224 | 0.265 | -0.282 | 0.423 | -0.099 | -0.677 | 0.569 | 0.177 | -0.254 | 0.006 | 0.137 | -0.113 | -0.061 | 0.228 | -0.022 | -0.16 | -0.017 | 0.168 | 0 | -0.051 | -0.071 | 0.128 | -0.07 | 0.069 | -0.062 | 0.135 | 0 | 0 | -0.005 | 0 | 0 | 0 | -0.022 | 0 | 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 Non Cash Items
| -0.12 | -0.181 | 0.028 | 0.309 | -0.026 | -0.024 | -0.022 | -0.008 | -0.003 | 0.432 | 0.011 | 0.008 | 0.02 | 0.004 | -0.566 | 0.456 | 0.227 | 0.096 | 0.115 | -0.397 | -0.031 | -0.507 | 0.104 | -0.122 | -0.535 | 0.515 | 0.796 | -0.042 | 0.082 | 0.076 | 0.044 | 0.029 | -0.005 | 0.244 | 0.076 | 0.082 | -0.074 | -3.157 | 3.956 | 0.086 | -0.052 | -0.017 | 0.029 | 0.106 | 0.198 | 0.151 | -0.026 | -0.032 | -0.035 | -0.032 | -0.068 | 0.293 | 0.184 | -3.404 | 0.002 | 2.495 | 0.908 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.098 | 0.312 | 0.23 | 0.312 | 0.159 | 0.05 | 0.216 | 0.06 | -0.125 | 0.002 | 0 | 0 | -0.002 | 0.054 | 0.003 | 0.056 | 0 | 0.01 | 0 | 0 | 0.078 | -0.08 | 0.019 | 0 | -0.004 | 0.016 | 0.037 | 0 | 0.331 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow
| -1.191 | 1.318 | 0.614 | -0.538 | -0.008 | -0.286 | 0.201 | -0.742 | -1.687 | -0.136 | -1.141 | 2.388 | -3.374 | -1.707 | 0.78 | -1.264 | 4.228 | -0.606 | 0.02 | -0.748 | -2.796 | -2.836 | -2.01 | 2.546 | -0.113 | 4.164 | 0.003 | -1.022 | 0.945 | -0.771 | -0.385 | -0.473 | -1.038 | -0.709 | -1.047 | 0.613 | 0.541 | 0.859 | -1.656 | -1.205 | -0.524 | 1.087 | -0.897 | -2.208 | -2.061 | -1.836 | -1.965 | -1.005 | -2.526 | -1.18 | -0.987 | -0.706 | -1.061 | 2.76 | -0.759 | -4.253 | -1.534 | -0.802 | -0.674 | -0.769 | -0.674 | -0.232 | -0.375 | -0.106 | -0.428 | -0.348 | -0.306 | -0.417 | -0.444 | -0.242 | -0.336 | -0.175 | -0.154 | -0.057 | -0.09 | -0.069 | -0.04 | -0.077 | -0.044 | -0.047 | -0.049 | -0.047 | -0.01 | -0.047 | -0.011 | 0.217 | -0.11 | -0.019 | -0.005 | -0.001 | -0.114 | 0.054 | 0.01 | 0.02 | 0.004 | -0.172 | -0.223 | -0.301 | -0.2 | -0.3 | -0.4 | -0.3 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | -0.029 | 0.163 | -0.185 | -0.17 | -0.012 | 0 | 0 | -0.156 | -0.337 | -0.915 | -0.978 | -0.467 | -0.202 | -0.295 | -0.875 | -0.689 | -0.118 | -0.145 | -0.332 | -0.218 | -0.724 | -0.588 | -0.417 | -0.69 | -2.117 | -0.657 | -0.172 | -0.177 | -0.079 | -0.023 | -0.06 | -0.049 | -0.105 | -0.375 | -0.331 | -0.215 | -0.119 | 0.451 | -0.873 | -0.804 | -1.803 | -0.246 | -0.157 | -0.152 | -0.121 | -0.213 | -0.096 | -0.018 | -0.006 | -0.054 | -0.008 | -0.038 | -4.275 | -0.012 | -0.017 | -0.016 | -0.116 | -0.217 | -0.035 | -0.012 | -0.069 | -0.024 | -0.015 | -0.022 | -0.074 | -0.04 | -0.008 | -0.009 | -0.018 | -0.003 | -0.019 | -0.001 | -0.008 | -0 | -0.001 | -0.001 | 0.003 | -0.003 | 0 | 0 | -0.002 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.123 | 0.005 | 0.118 | -0.001 | -0.021 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | -0.028 | 0.028 | 0 | 0.055 | 0 | 0.043 | 0.001 | 0.002 | 0.011 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | -0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.102 | 0.008 | 0.041 | 0.154 | -0.818 | -0 | 0.128 | 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 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.04 | 0.033 | 0.048 | 0 | 0.024 | 0.03 | 0.974 | 0.476 | 0.046 | -0.027 | 0.039 | 0.075 | 0.031 | 0.019 | 0.015 | 0.058 | 0.074 | 0.08 | 0.084 | 0.07 | 0.085 | 0.082 | 0.094 | 0.123 | 0.027 | -0.009 | 0.036 | -2.317 | 0.016 | 0.018 | 0.01 | 0.004 | 0.011 | 0.012 | 0.01 | 0.024 | 0.026 | -0.003 | -0.781 | 0.864 | 0.012 | 0.117 | 0.016 | 0.04 | -0.007 | 3.229 | 0.065 | 0.027 | 0.046 | -3.122 | -0.023 | 0.069 | 0 | -4.239 | 0 | 0 | 0 | 0 | 0 | 0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.628 | 0.01 | -0.17 | 0 | -0.584 | -0.001 | 0 | -0.01 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0.003 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | 0.032 | -0.013 | 0.223 | -0.005 | -0.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| 0.04 | 0.004 | 0.211 | -0.185 | -0.146 | 0.018 | 0.946 | 0.504 | -0.11 | -0.309 | -0.876 | -0.903 | -0.434 | -0.126 | -0.268 | -0.815 | -0.615 | -0.035 | -0.061 | -0.262 | -0.133 | -0.641 | -0.492 | -0.266 | -0.663 | -2.104 | -0.639 | -2.453 | -0.161 | -0.061 | -0.013 | -0.056 | -0.038 | -0.093 | -0.365 | -0.307 | -0.189 | -0.132 | -0.33 | -0 | -0.791 | -1.582 | -0.213 | -0.068 | 0.014 | 2.294 | -0.145 | 0.06 | 0.032 | -3.127 | -0.076 | 0.061 | -0.038 | -4.275 | -0.012 | -0.017 | -0.016 | -0.116 | -0.217 | -0.032 | -0.014 | -0.069 | -0.024 | -0.015 | -0.022 | -0.074 | -0.04 | -0.008 | -0.009 | 0.61 | -0.645 | -0.189 | 0.154 | -0.592 | -0.001 | -0.001 | -0.011 | -0.012 | -0.003 | -0 | 0 | -0.002 | -0.003 | -0 | -0 | 0.003 | -0.002 | 0 | 0 | 0.036 | 0 | -0.002 | -0.002 | -0.09 | -0.008 | 0.341 | -0.007 | -0.253 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0.317 | -0.123 | -0.095 | -0.1 | -0.108 | -0.105 | -0.103 | -0.1 | -0.066 | -0.064 | -0.085 | -0.63 | 0.484 | 0.084 | -0.153 | 0.017 | -0.644 | 0.011 | 0.11 | -0.099 | 0.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.302 | 0.092 | -0.092 | 0.674 | -0.043 | -0.055 | -1.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | 0.099 | 0.032 | 0.005 | -0.041 | 0 | -0.052 | -0.006 | -0.021 | -0.083 | 0.064 | -0.016 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.058 | 0 | 0 | 0 | 0 | 0 | 0 | 10.087 | 0 | 0 | 0 | 0 | 0 | 10.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0.13 | 0.02 | 0 | 7.749 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.065 | 1.091 | 0.069 | 0.049 | -0.838 | 1.265 | 0 | 0 | 0 | 0.495 | 0 | 0 | 0.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.611 | -0.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Financing Activities
| -0.035 | -0.037 | -0.292 | 0.089 | -0.026 | 0.06 | -0.065 | -0.368 | -0.153 | -0.173 | -0.199 | -0.214 | -0.058 | -0.292 | 0.16 | -0.253 | -0.101 | -0.162 | -0.062 | 0.065 | 0.246 | 0.367 | 2.069 | 0.666 | 0.836 | -0.031 | 0.178 | -0.027 | -1.156 | 0.003 | -0.137 | -0.128 | -0.118 | -0.369 | 1.411 | -0.119 | -0.735 | -0.055 | 0.038 | -0.822 | 0.042 | -0.994 | -0.016 | 0.01 | -0.303 | 0.176 | 0.354 | 0.169 | 0.344 | 0.03 | 5.146 | 0.316 | 0 | 0.312 | 0.308 | 13.028 | 0.892 | 0.122 | 1.619 | 4.359 | 0.619 | 0.001 | 2.142 | -0.001 | 0 | 1.065 | -0.064 | 0 | 0 | 1.201 | -0.208 | 0.384 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 0 | 0.092 | 0.077 | -0.025 | 0 | 0.456 | 0 | 0.1 | 0 | 2.3 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 0.282 | -0.16 | -0.387 | -0.011 | -0.134 | -0.045 | -0.168 | -0.468 | -0.219 | -0.237 | -0.284 | -0.844 | 0.426 | -1.819 | -0.192 | -0.178 | -0.745 | -0.151 | 0.048 | -0.034 | 0.815 | 0.367 | 12.156 | 0.666 | 0.836 | -0.031 | 0.178 | -0.027 | 8.85 | 0.003 | -0.137 | -0.128 | -0.118 | -0.369 | 1.411 | -0.119 | 4.265 | 0.274 | 0.891 | -0.822 | 0.002 | -0.864 | -0.306 | 0.061 | 7.2 | 0.85 | 0.31 | 0.114 | -0.843 | 0.33 | 5.146 | 0.316 | 0 | 0.312 | 0.308 | 13.028 | 0.892 | 0.122 | 1.619 | 4.359 | 0.619 | 0.001 | 2.142 | -0.001 | 0 | -0.001 | 1.028 | 0.069 | 0.049 | 0.362 | 1.057 | 0.384 | 0 | 0 | 0.495 | 0.005 | 0 | 0.44 | 0.015 | 0 | 0 | 0 | 0.181 | 0 | 0 | -0.14 | 0.099 | 0.032 | 0.005 | -0.041 | 0.12 | -0.052 | -0.006 | 0.071 | -0.006 | 0.039 | -0.016 | 0.453 | 0 | 0.1 | 0 | 2.3 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.093 | -0.017 | 0.017 | 0.043 | -0.029 | 0.013 | 0.005 | -0.006 | 0.016 | 0.127 | 0.018 | -0.039 | 0.027 | 0.061 | -0.092 | 0.009 | -0.179 | -0.055 | -0.003 | 0.062 | -0.014 | -0.049 | -0.03 | -0.025 | 0.118 | -0.014 | 0.064 | 0.04 | -0.011 | -0.06 | -0.026 | -0.009 | 0.039 | 0.028 | -0.029 | -0.065 | 0.009 | -0.004 | -0.185 | -0.002 | -0.003 | 0.022 | 0.043 | -0.071 | 0.062 | -0.02 | 0.041 | 0.064 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.776 | 1.145 | 0.455 | -0.691 | -0.317 | -0.3 | 0.984 | -0.712 | -2 | -0.555 | -2.283 | 0.602 | -3.355 | -3.591 | 0.228 | -2.248 | 2.689 | -0.847 | 0.004 | -0.982 | -2.128 | -3.159 | 9.624 | 2.921 | 0.178 | 2.015 | -0.394 | -3.462 | 9.623 | -0.889 | -0.561 | -0.666 | -1.155 | -1.143 | -0.116 | 0.122 | 4.626 | -0.124 | -1.28 | -2.029 | -1.316 | -1.337 | -1.373 | -2.286 | 5.214 | 1.288 | -1.759 | -0.766 | -3.298 | -4.006 | 4.082 | -0.329 | -1.1 | -1.203 | -0.463 | 8.758 | -0.658 | -0.796 | 0.728 | 3.558 | -0.069 | -0.3 | 1.743 | -0.123 | -0.449 | -0.423 | 0.681 | -0.356 | -0.404 | 1.315 | 0.076 | 0.02 | 0.001 | -0.649 | 0.404 | -0.064 | -0.051 | 0.351 | -0.032 | -0.047 | -0.049 | -0.05 | 0.168 | -0.048 | -0.011 | 0.08 | -0.013 | 0.014 | -0 | -0.006 | 0.006 | 0 | 0.002 | 0.001 | -0.01 | -0.01 | -0.246 | -0.053 | -0.3 | -0.4 | -0.4 | 1.7 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 3.986 | 4.762 | 3.908 | 3.453 | 3.854 | 4.171 | 4.471 | 3.487 | 4.199 | 6.199 | 6.754 | 9.037 | 8.435 | 11.79 | 15.381 | 15.153 | 17.401 | 14.712 | 15.559 | 15.555 | 16.537 | 18.665 | 21.824 | 12.2 | 9.279 | 9.101 | 7.086 | 7.48 | 10.942 | 1.319 | 2.208 | 2.769 | 3.435 | 4.59 | 5.733 | 5.849 | 5.727 | 1.101 | 1.225 | 2.505 | 4.535 | 5.851 | 7.188 | 8.56 | 10.846 | 5.632 | 4.344 | 6.104 | 6.87 | 10.317 | 14.323 | 10.241 | 10.57 | 11.641 | 12.843 | 13.306 | 4.549 | 5.206 | 6.002 | 5.274 | 1.716 | 1.785 | 2.085 | 0.342 | 0.465 | 0.914 | 1.336 | 0.656 | 1.012 | 1.416 | 0.101 | 0.025 | 0.005 | 0.005 | 0.653 | 0.249 | 0.314 | 0.365 | 0.014 | 0.046 | 0.093 | 0.142 | 0.192 | 0.024 | 0.071 | 0.083 | 0.003 | 0.016 | 0.002 | 0.003 | 0.009 | 0.003 | 0.003 | 0.001 | 0 | 0.01 | 0.019 | 0.047 | 0.1 | 0.4 | 0.8 | 2.1 | 0.4 | 0.4 | 0.4 | 0.4 |