
HBM Healthcare Investments AG
SIX:HBMN.SW
166 (CHF) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CHF.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0 | 0 | 25.501 | 156.461 | -87.235 | -59.402 | -10.907 | 8.405 | -120.498 | -19.508 | 51.554 | -353.002 | 4.421 | 134.562 | 135.988 | 111.631 | 203.335 | 215.372 | 225.933 | -82.963 | 163.211 | 27.244 | 75.206 | 127.742 | -95.592 | 110.354 | 66.563 | 30.227 | 72.048 | 85.578 | -71.979 | 157.208 | -44.846 | 47.177 | -22.767 | -77.937 | 208.192 | -61.622 | -45.544 | 20.476 | 120.862 | 67.935 | 48.238 | 110.578 | 70.065 | 109.314 | 63.565 | 85.408 | -35.293 | -6.455 | 25.072 | 35.247 | -7.722 | -17.245 | -32.449 | 28.493 | -32.861 | -40.388 | -11.626 | -7.457 | -11.63 | 89.871 | -4.751 | -78.22 | -78.22 | 55.576 | 55.576 | 55.576 | 55.576 | 37.724 | 37.724 | 37.724 | 37.724 | 36.206 | 36.206 | 36.206 | 36.206 | 14.383 | 14.383 | 14.383 | 14.383 | 16.027 | 16.027 | 16.027 | 16.027 | -39.035 | -39.035 | -39.035 | -39.035 | -3.07 | -3.07 | -3.07 | -3.07 |
Depreciation & Amortization
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.27 | 5.27 | 5.27 | 5.27 | 0.067 | 0.067 | 0.067 | 0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
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 |
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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -26.736 | -156.912 | 86.95 | 59.005 | 10.335 | -8.62 | 120.252 | 19.508 | -51.97 | 352.464 | -4.536 | -136.35 | -143.744 | -111.925 | -203.613 | -216.069 | -227.89 | 82.593 | -163.513 | -27.989 | -77.947 | -128.021 | 95.364 | -111.109 | -68.153 | -30.5 | -72.277 | -86.115 | 71.979 | -157.208 | 44.846 | -47.177 | 22.767 | 77.937 | -208.192 | 61.622 | 45.544 | -20.476 | -120.862 | -67.935 | -52.374 | -110.578 | -72.896 | -112.696 | -66.895 | -85.408 | 32.098 | 6.455 | -25.072 | -38.266 | 4.394 | 13.115 | 28.857 | -32.509 | 28.907 | 36.104 | 6.709 | 3.235 | 8.013 | -92.79 | -0.915 | 84.904 | 84.904 | -45.855 | -45.855 | -45.855 | -45.855 | -40.106 | -40.106 | -40.106 | -40.106 | -50.957 | -50.957 | -50.957 | -50.957 | -5.622 | -5.622 | -5.622 | -5.622 | -13.852 | -13.852 | -13.852 | -13.852 | 40.803 | 40.803 | 40.803 | 40.803 | 3.64 | 3.64 | 3.64 | 3.64 |
Operating Cash Flow
| 0 | 0 | -1.235 | -0.451 | -0.285 | -0.397 | -0.572 | -0.215 | -0.246 | -19.508 | -0.416 | -0.538 | -0.115 | -1.788 | -7.756 | -0.294 | -0.278 | -0.697 | -1.957 | -0.37 | -0.302 | -0.745 | -2.741 | -0.279 | -0.228 | -0.755 | -1.59 | -0.273 | -0.229 | -0.537 | -71.979 | 157.208 | -44.846 | 47.177 | -22.767 | -77.937 | 208.192 | -61.622 | -45.544 | 20.476 | 120.862 | 67.935 | -4.136 | 110.578 | -2.831 | -3.382 | -3.33 | 85.408 | -3.195 | -6.455 | 25.072 | -3.019 | -3.328 | -4.13 | -3.592 | -4.016 | -3.954 | -4.284 | -4.917 | -4.222 | -3.617 | -2.919 | -5.666 | 6.684 | 6.684 | 9.722 | 9.722 | 9.722 | 9.722 | 2.888 | 2.888 | 2.888 | 2.888 | -14.684 | -14.684 | -14.684 | -14.684 | 8.761 | 8.761 | 8.761 | 8.761 | 2.175 | 2.175 | 2.175 | 2.175 | 1.768 | 1.768 | 1.768 | 1.768 | 0.571 | 0.571 | 0.571 | 0.571 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.031 | -0.27 | -0.037 | -0.06 | -0.185 | -0.018 | -0.066 | -0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.303 | 0.274 | 0.204 | 0.346 | 0 | -0.434 | 0.458 | 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 | 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 | -128.313 | -84.218 | -69.64 | -88.62 | -166.249 | -188.927 | -47.995 | -65.842 | -87.9 | -42.276 | -127.244 | -149.575 | -80.217 | -39.594 | -40.436 | -42.718 | -6.136 | -8.173 | -13.972 | -33.019 | -18.169 | -44.769 | -43.777 | -17.524 | -10.436 | -19.429 | -17.194 | -13.252 | -21.524 | -13.66 | -20.432 | -46.502 | -46.502 | -138.089 | -138.089 | -138.089 | -138.089 | -39.12 | -39.12 | -39.12 | -39.12 | -8.617 | -8.617 | -8.617 | -8.617 | -0.371 | -0.371 | -0.371 | -0.371 | -37.978 | -37.978 | -37.978 | -37.978 | -84.659 | -84.659 | -84.659 | -84.659 | -81.558 | -81.558 | -81.558 | -81.558 |
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 | 112.242 | 95.659 | 112.834 | 155.446 | 136.972 | 120.313 | 90.918 | 111.016 | 114.477 | 114.631 | 176.815 | 137.716 | 100.281 | 47.286 | 46.724 | 71.386 | 7.143 | 10.654 | 13.042 | 5.567 | 3.76 | 53.61 | 30.026 | 140.885 | 12.28 | 41.778 | 11.353 | 28.507 | 153.189 | 25.428 | 41.929 | 47.053 | 47.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.503 | 40.503 | 40.503 | 40.503 | 2.831 | 2.831 | 2.831 | 2.831 |
Other Investing Activites
| 0 | 0 | 0 | 125 | 0 | 0 | 0 | 71.5 | 0 | -2.549 | -2.549 | 50 | -2.549 | -0.807 | -0.807 | 59 | -0.807 | -1.04 | -1.04 | 60 | -1.04 | -0.713 | -0.713 | 52 | -0.713 | -0.787 | -0.787 | 60 | -0.787 | -0.429 | 0 | 27.425 | 0.07 | 12.162 | 1.779 | 0.038 | 0.009 | 0.008 | 0.007 | 10.145 | -0.654 | 0.032 | 4.258 | -0.008 | 3.539 | -0.126 | 17.165 | 0.344 | 0.384 | 0.131 | 1.301 | 1.285 | 0.037 | 4.072 | 1.431 | -10.67 | 15.286 | 1.331 | 1.233 | 5.182 | 1.324 | 0.166 | 0.045 | -0.551 | -0.551 | 138.089 | 138.089 | 138.089 | 138.089 | 39.12 | 39.12 | 39.12 | 39.12 | 8.617 | 8.617 | 8.617 | 8.617 | 0.371 | 0.371 | 0.371 | 0.371 | 37.978 | 37.978 | 37.978 | 37.978 | 44.156 | 44.156 | 44.156 | 44.156 | 78.728 | 78.728 | 78.728 | 78.728 |
Investing Cash Flow
| 0 | 0 | 0 | 125 | 0 | 0 | 0 | 71.5 | 0 | -2.549 | -2.549 | 50 | -2.549 | -0.807 | -0.807 | 59 | -0.807 | -1.04 | -1.04 | 60 | -1.04 | -0.713 | -0.713 | 52 | -0.713 | -0.787 | -0.787 | 60 | -0.787 | -0.429 | 0 | 27.425 | -16.001 | 23.603 | 44.973 | 66.864 | -29.268 | -68.606 | 42.93 | 55.319 | 25.923 | 72.387 | 53.829 | -11.867 | 23.603 | 7.566 | 23.453 | 29.012 | 1.057 | 2.616 | 0.538 | -25.881 | -14.557 | 12.461 | -11.928 | 112.701 | 17.13 | 23.68 | -4.608 | 20.437 | 132.989 | 11.934 | 21.542 | 6.963 | 6.963 | 20.866 | 20.866 | 20.866 | 20.866 | -39.12 | -39.12 | -39.12 | -39.12 | -8.617 | -8.617 | -8.617 | -8.617 | 6.114 | 6.114 | 6.114 | 6.114 | 37.978 | 37.978 | 37.978 | 37.978 | -19.275 | -19.275 | -19.275 | -19.275 | -78.728 | -78.728 | -78.728 | -78.728 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 8 | 50 | 10 | 0 | 10 | 55 | 0 | 0 | 0 | 71.5 | 0 | 0 | 0 | 0 | 8 | 0 | 0 | 59 | 0 | 0 | 4 | 0 | 10 | 0 | 0 | 12 | 40 | 0 | 0 | 0 | 53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30 | 0 | 0 | 0 | 0 | 0 | -77.661 | -13.953 | -45.946 | -5.564 | -13.219 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.075 | 0 | 7.81 | 5.39 | 2.077 | 14.746 | 9.987 | 4.295 | 2.575 | 0.54 | 3.012 | 1.386 | 0 | 2.035 | 3.142 | 0.408 | 6.02 | 1.847 | 1.77 | 0.963 | 1.348 | 0.733 | 0.707 | 0.983 | 1.011 | 1.703 | 6.727 | 0.827 | 2.73 | 0.956 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.016 | -55.394 | -7.37 | -7.218 | -6.396 | -52.465 | -0.419 | 0 | 0 | -67.484 | -21.741 | 0 | -21.741 | -86.964 | -13.393 | -13.393 | -13.393 | -53.57 | -13.045 | -13.045 | 0.001 | -52.179 | -2.609 | -2.609 | -2.609 | -10.435 | -3.347 | -0.903 | -4.616 | -3.645 | -4.223 | -6.305 | -10.458 | -7.179 | -15.424 | -22.213 | -23.585 | -7.394 | -10.579 | -18.559 | -15.254 | -10.185 | -52.299 | -8.946 | -5.203 | -20.284 | -7.075 | -5.636 | -3.181 | -10.327 | -4.769 | -3.227 | -12.599 | -12.737 | -4.978 | -5.551 | -5.473 | -5.475 | -9.96 | -7.446 | -9.999 | -11.551 | -0.962 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -9.566 | -9.566 | -9.566 | -9.566 | -10.196 | -38.264 | -10.196 | -10.196 | -10.01 | -40.783 | -0.836 | 0 | 0 | -40.04 | -0.077 | 0 | -42.273 | 0 | 0 | 0 | 0 | -23.588 | 0 | 0 | -12.948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.005 | -1.1 | 0 | -114.988 | 0.012 | -2.331 | 0.005 | -71.5 | 0.008 | -2.392 | -2.549 | -48 | -0.031 | 86.566 | -0.019 | -58.996 | -0.004 | -55.835 | -0.002 | -60.001 | -0.004 | 53.301 | -0.002 | -52 | 0 | -12.704 | 0 | -60 | 6.984 | -2.237 | -0.02 | -69.299 | 0.004 | 12.749 | 54.996 | -0.055 | -0.128 | 98.657 | -0.049 | -0.135 | -0.033 | -0.023 | 0.055 | 0 | 0 | 12.948 | 0 | 0.164 | -0.164 | 0 | 0 | -0.002 | -3.078 | 0.002 | -0.077 | -0.045 | -1.275 | -3 | -1.787 | -0.282 | -0.615 | -0.928 | -4.413 | 4.554 | 4.554 | 7.748 | 7.748 | 7.748 | 7.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.629 | 64.629 | 64.629 | 64.629 | 125.595 | 125.595 | 125.595 | 125.595 |
Financing Cash Flow
| 0.989 | -6.494 | 2.63 | -122.206 | 3.616 | 0.204 | -0.414 | -71.5 | 0.008 | 1.624 | -2.549 | -48 | -0.031 | -0.398 | 7.981 | -58.996 | -0.004 | 3.165 | -0.002 | -60.001 | 3.997 | -8.444 | 9.998 | -52 | -0.713 | -0.704 | 1.736 | -60.903 | 2.368 | -5.882 | 7.974 | -76.3 | -7.571 | 5.565 | -0.468 | -16.569 | -18.323 | 51.067 | 4.118 | -8.707 | -10.992 | -7.633 | -75.292 | -5.934 | -3.817 | -18.78 | -5.04 | -2.33 | -2.937 | -4.307 | -2.922 | -1.304 | -44.714 | -11.387 | -4.322 | -4.889 | -5.765 | -7.464 | -87.705 | -14.954 | -55.733 | -15.313 | -17.638 | 4.554 | 4.554 | 7.748 | 7.748 | 7.748 | 7.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.629 | 64.629 | 64.629 | 64.629 | 125.595 | 125.595 | 125.595 | 125.595 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.445 | 5.099 | 0 | 24.445 | -187.471 | -187.471 | -187.471 | -187.471 | -43.247 | -43.247 | 0.001 | -0.001 | 0.001 | -51.296 | -51.296 | 0.002 | -0.002 | 0.001 | -0.002 | 0.002 | -0.001 | 0 | -2.85 | 2.601 | -0.414 | 0.66 | -0.057 | 1.814 | -0.475 | -1.989 | -0.761 | 2.502 | 2.861 | 0.053 | 1.148 | -0.355 | -1.34 | -0.217 | 0.822 | -0.413 | -0.204 | 0.71 | -0.601 | 0.378 | 3.762 | -4.575 | 1.21 | -0.551 | -0.112 | 0.249 | -2.723 | 0.014 | -0.523 | -0.133 | -23.499 | -23.499 | -35.116 | -35.116 | -35.116 | -35.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.441 | -12.441 | -12.441 | -12.441 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 0.578 | -6.879 | 1.395 | 2.343 | 3.331 | -0.193 | -0.986 | -0.215 | -0.238 | 1.213 | -0.416 | 1.462 | -0.146 | -2.186 | 0.225 | -0.29 | -0.282 | 2.468 | -1.959 | -0.37 | 3.694 | -9.188 | 7.257 | -0.279 | -0.226 | -1.461 | 0.147 | -1.178 | 2.141 | -6.42 | 5.864 | -69.676 | -25.298 | 10.079 | -13.813 | 46.071 | -49.282 | -22.653 | -9.694 | 42.225 | 13.597 | 63.615 | -25.546 | -20.731 | 16.6 | -15.936 | 14.866 | 26.689 | -6.329 | -5.444 | -4.449 | -28.633 | -62.221 | 0.706 | -24.417 | 105.006 | 6.86 | 11.82 | -96.981 | -1.462 | 73.653 | -6.821 | -1.895 | -5.298 | -5.298 | 3.22 | 3.22 | 3.22 | 3.22 | 5.704 | 5.704 | 5.704 | 5.704 | -23.301 | -23.301 | -23.301 | -23.301 | -5.889 | -5.889 | -5.889 | -5.889 | -40.153 | -40.153 | -40.153 | -40.153 | 34.682 | 34.682 | 34.682 | 34.682 | 47.438 | 47.438 | 47.438 | 47.438 |
Cash At End Of Period
| 5.321 | 4.743 | 11.622 | 10.227 | 7.884 | 4.553 | 4.746 | 5.732 | 5.947 | 6.185 | 4.972 | 5.388 | 3.926 | 4.072 | 6.258 | 6.033 | 6.323 | 6.605 | 4.137 | 6.096 | 6.466 | 2.772 | 11.96 | 4.703 | 4.982 | 5.208 | 6.669 | 6.522 | 7.7 | 5.559 | 11.979 | 6.115 | 75.791 | 101.089 | 91.01 | 104.823 | 58.752 | 108.034 | 130.687 | 140.381 | 98.156 | 84.559 | 20.944 | 46.49 | 67.221 | 50.621 | 66.557 | 51.691 | 25.002 | 31.331 | 36.775 | 41.224 | 69.857 | 132.078 | 131.372 | 155.789 | 50.783 | 43.923 | 32.103 | 129.084 | 130.546 | 56.893 | 63.714 | 16.402 | 16.402 | 21.7 | 21.7 | 21.7 | 21.7 | 18.481 | 18.481 | 18.481 | 18.481 | 12.777 | 12.777 | 12.777 | 12.777 | 36.077 | 36.077 | 36.077 | 36.077 | 41.966 | 41.966 | 41.966 | 41.966 | 82.119 | 82.119 | 82.119 | 82.119 | 47.438 | 47.438 | 47.438 | 47.438 |