HLS Therapeutics Inc.
TSX:HLS.TO
3.37 (CAD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 Q3 | 1997 Q2 | 1997 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -5.682 | -6.106 | -5.401 | -6.901 | -9.437 | -5.792 | -6.429 | -4.41 | -9.143 | -3.616 | -4.188 | -1.979 | -2.197 | -4.753 | -7.278 | -1.733 | -6.474 | 0.154 | -12.22 | -1.998 | -1.631 | -3.703 | 0.369 | -19.736 | -5.439 | -4.876 | -5.231 | -0.343 | -0.256 | -0.267 | -0.294 | -0.09 | -0.233 | -0.258 | -0.205 | -0.142 | -0.089 | -1.296 | 5.141 | 3.142 | 1.576 | 2.859 | 3.063 | 2.478 | 0.618 | 3.574 | 4.409 | 4.574 | 4.245 | 3.639 | 3.861 | 1.828 | 2.647 | 3.648 | 2.648 | -0.985 | -2.198 | -0.198 | 2.053 | -0.881 | 2.151 | -0.77 | -8.455 | 1.16 | 1.003 | 0.652 | 2.312 | 1.808 | 2.195 | 1.28 | 0.084 | 0.179 | 0.552 | 0.495 | 8.069 | 0.543 | 0.462 | 0.432 | -9.995 | -0.024 | 0.524 | 0.806 | 0.672 | -0.035 | 1.693 | 0.558 | 0.297 | 0.731 | 0.847 | 1.072 | 0.784 | 0.921 | 0.515 | 0.689 | 0.195 | 0.946 | 0.39 | 0.757 | 1.69 | 0.755 | 0.899 | 0.729 | -7.088 | -0.699 | -0.04 | 1.198 | 0.039 | 0.45 | 1.001 |
Depreciation & Amortization
| 5.856 | 5.919 | 7.047 | 8.207 | 8.366 | 8.319 | 8.692 | 8.834 | 8.489 | 8.387 | 8.045 | 7.372 | 7.48 | 7.367 | 9.513 | 6.916 | 8.198 | 8.559 | 8.154 | 8.135 | 8.103 | 8.118 | 8.042 | 8.078 | 16.275 | 8.141 | 8.136 | 8.282 | 7.884 | 7.931 | 7.963 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.949 | 0.888 | 1.042 | 0.97 | 0.874 | 1.77 | 1.613 | 1.732 | 1.863 | 1.973 | 1.648 | 1.612 | 2.108 | 1.252 | 1.389 | 1.084 | 1.453 | 1.535 | 1.836 | 1.498 | 1.797 | 1.986 | 2.133 | 1.031 | -1.165 | 1.869 | 2.095 | 1.416 | 1.693 | 1.893 | 1.66 | 1.486 | 0.416 | 0.46 | 0.507 | 0.434 | 0.802 | 0.715 | 0.503 | 0.438 | 0.83 | 0.989 | 0.952 | 0.888 | 1.043 | 1.078 | 1.002 | 0.742 | 0.527 | 0.489 | 0.583 | 0.53 | 0.509 | 0.529 | 0.625 | 0.565 | 0.232 | 0.717 | 0.794 | 0.826 | 0.924 | 0.957 | 0.552 | 0.398 | 0.315 | 0.36 | 0.462 | 0.423 | 0.208 | 0.075 | 0.143 |
Deferred Income Tax
| 3.861 | -0.061 | 0.107 | -0.541 | -0.085 | -0.177 | -0.095 | -0.196 | 0.02 | 0.409 | 0.617 | 0.254 | 0.059 | 0.206 | -0.131 | -0.014 | -0.927 | -1.411 | -0.919 | -0.218 | -0.449 | -0.655 | 0.251 | -4.029 | -1.668 | -0.889 | 1.564 | 0 | 0.003 | 0.003 | 0.105 | 0.005 | 0.011 | 0 | 0.137 | 0.028 | 0.163 | 0.035 | 1.379 | -0.505 | -0.464 | 0 | -1.087 | -0.354 | -0.177 | -0.097 | 7.113 | -1.433 | -1.719 | -4.686 | -0.077 | -0.134 | -0.168 | 0.29 | 0.234 | -0.212 | 1.227 | -0.331 | 0.487 | -0.05 | 0.268 | 0.118 | 1.382 | 0.045 | -1.457 | 1.544 | -0.493 | 1.317 | 1.398 | 0.051 | -0.929 | 0.417 | 0.232 | 0.347 | 0 | 0 | 0 | 0 | 0.116 | 0.026 | 0.009 | 0.009 | -0.162 | 0.181 | -0.191 | -0.2 | 0.664 | -0.001 | 0.082 | 0.037 | 0 | -0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.427 | 0.256 | -0.601 | -0.019 | 0.137 | -0.055 | 0.752 | 0.125 | 1.23 | 0.815 | 0.529 | -0.113 | -0.409 | 2.347 | 2.42 | -0.643 | 0.918 | -0.164 | 2.77 | 0.478 | 0.279 | 0.234 | 0.248 | 0.178 | 0.217 | 0.094 | 0.092 | 0.094 | 0.101 | 0.076 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.026 | 0.03 | 0.023 | 0.029 | 0.002 | -0.008 | 0 | 0 | 0.103 | 0.094 | 0.086 | 0.092 | 0.064 | 0.067 | 0.059 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.843 | 0.301 | 1.087 | 2.392 | 0.575 | 0.983 | 0.166 | -0.005 | 0.356 | 1.03 | -0.434 | -1.714 | -3.016 | 2.143 | -0.581 | -0.619 | -7.615 | 1.15 | -3.612 | 0.76 | 1.954 | 2.447 | 2.268 | -0.623 | 4.81 | 9.416 | -8.073 | 0.134 | -0.351 | -0.153 | 0.029 | 0.098 | -0.14 | -0.151 | -0.411 | -0.493 | -1.671 | 8.176 | 7.064 | 0.64 | -3.03 | 0.501 | -0.389 | 1.803 | 0.323 | 0.83 | 2.2 | 5.636 | -1.425 | 0.706 | 4.403 | -0.659 | 1.476 | -2.798 | 4.1 | 2.424 | -0.66 | 2.883 | -2.534 | 1.344 | -4.848 | 0.893 | 6.023 | -4.686 | 1.625 | -5.065 | 3.738 | 1.995 | 1.661 | -1.809 | -1.728 | -0.478 | -2.166 | 2.77 | 5.157 | -2.651 | 0.472 | -1.397 | 0.648 | -2.099 | -1.771 | 1.489 | 2.037 | -1.153 | 0.152 | -2.948 | 0.662 | 0.852 | 0.705 | -0.437 | 2.135 | -0.554 | -1.482 | -0.03 | 6.825 | -2.124 | -2.699 | -0.069 | 0.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0.346 | 0.832 | 0.214 | 1.129 | -1.641 | 0.927 | -0.735 | -0.014 | -0.575 | 1.253 | 0.551 | 0.641 | -2.483 | 1.116 | 0.363 | 0.129 | 3.142 | -2.114 | -2.138 | 1.39 | 2.383 | 4.425 | 0.763 | -1.104 | 7.629 | 12.505 | -2.687 | 0.698 | -3.734 | -5.258 | 9.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.189 | -0.77 | -0.613 | 1.02 | 0.696 | -1.764 | 1.238 | -0.533 | -1.795 | 0.468 | 0.87 | 0.046 | 0.327 | 0.525 | 1.036 | 0.086 | -2.059 | -7.14 | -0.201 | -0.013 | -0.252 | -0.035 | 0.432 | -0.076 | -0.592 | 0.24 | 0.142 | -0.241 | -0.416 | 0.373 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.648 | 0.183 | -2.049 | -0.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0.047 | 0 | 0.009 | -0.012 | -0.02 | 0.069 | 0.02 | -0.045 | -0.006 | 0.097 | 0.014 | 0.186 | -0.103 | 0.069 | -0.042 | 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
| -0.969 | -0.519 | -0.38 | 1.471 | -0.521 | 1.42 | -0.641 | 0.156 | 3.617 | 0.107 | -1.898 | -1.783 | -0.146 | 0.181 | -2.068 | -0.979 | -7.804 | 10.781 | -0.969 | 0.309 | 0.694 | -2.065 | 0.246 | 0.695 | -1.259 | -1.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.277 | 0.456 | 1.866 | -1.228 | 2.041 | 0.4 | 0.304 | 0.386 | -0.891 | -0.798 | 0.043 | -0.618 | -0.714 | 0.321 | 0.088 | 0.145 | -0.894 | -0.377 | -0.304 | -0.926 | -0.871 | 0.122 | 0.827 | -0.138 | -0.968 | -1.962 | -8.073 | 0.134 | -0.351 | -0.153 | 0.029 | 0.098 | -0.14 | -0.151 | -0.411 | -0.493 | -1.671 | 8.176 | 7.064 | 0.64 | -3.03 | 0.501 | -0.535 | 1.803 | 0.323 | 0.83 | -0.447 | 5.454 | 0.624 | 0.919 | 4.403 | -0.659 | 1.476 | -2.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.688 | -0.525 | -2.166 | 2.76 | 5.169 | -2.631 | 0.403 | -1.417 | 0.693 | -2.093 | -1.868 | 1.475 | 1.851 | -1.05 | 0.083 | -2.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | -2.124 | -2.699 | -0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -2.786 | 0.282 | 1.495 | 2.229 | 3.112 | 0.742 | 0.435 | -0.197 | 2.56 | -1.267 | -0.591 | -0.269 | -0.202 | -0.125 | 1.903 | -1.542 | 1.684 | -2.939 | 8.172 | -0.332 | 0.7 | 1.841 | -0.022 | 22.536 | 0.992 | 1.614 | 40.052 | 0.183 | -0.048 | -0.051 | -0.062 | 1.011 | -0.048 | -0.091 | 0.269 | 0.258 | -1.578 | -6.126 | 3.775 | -0.086 | -0.093 | 0.123 | -0.062 | -0.049 | -0.046 | -0.099 | -8.758 | -0.386 | 0.023 | -0.111 | -2.624 | 0.1 | -0.021 | 0.007 | 0.311 | 0.74 | 5.305 | 3.082 | -0.193 | 0.051 | 0.102 | -0.055 | 7.811 | -0.443 | 0.03 | 0.03 | 0.001 | -0.527 | 0.023 | 0.002 | 0.001 | 0.002 | 0.001 | 0.002 | 0.022 | -0.115 | -0.2 | -0.752 | 9.85 | -0.493 | -0.259 | -0.007 | 0.138 | -0.022 | -0.217 | 0.551 | 0.123 | -0.288 | -0.012 | -0.451 | -1.476 | -0.768 | 0.042 | -0.004 | -0.27 | 0.067 | 0 | 0 | -1.241 | -1.906 | 0.333 | -0.265 | 10.9 | -0.11 | -2.475 | -3.311 | 0.732 | 0.558 | -1.574 |
Operating Cash Flow
| 2.519 | 0.778 | 3.734 | 5.367 | 2.668 | 4.02 | 3.521 | 4.151 | 3.512 | 5.758 | 3.978 | 3.551 | 1.715 | 7.185 | 5.846 | 2.365 | -4.216 | 5.349 | 2.345 | 6.825 | 8.956 | 8.282 | 11.156 | 6.404 | 15.187 | 13.5 | 28.311 | -0.025 | -0.652 | -0.468 | -0.222 | 1.024 | -0.411 | -0.5 | -0.21 | -0.349 | -3.175 | 0.79 | 8.245 | 3.698 | 1.813 | 4.453 | 3.433 | 5.394 | 5.333 | 3.87 | 6.853 | 10.395 | 2.794 | 1.189 | 7.673 | 2.379 | 5.607 | 2.259 | 8.848 | 3.594 | 5.595 | 7.027 | 1.675 | 2.518 | -0.135 | 1.266 | 5.724 | -1.977 | 3.278 | -1.47 | 7.43 | 6.6 | 6.934 | 1.012 | -1.991 | 0.08 | -1.312 | 3.927 | 14.05 | -1.508 | 1.237 | -1.279 | 1.45 | -1.602 | -0.546 | 3.186 | 3.728 | 0.049 | 2.439 | -1.298 | 2.272 | 1.783 | 2.206 | 0.752 | 1.953 | 0.106 | -0.3 | 1.22 | 6.981 | -0.394 | -1.515 | 1.515 | 2.106 | -0.194 | 1.784 | 0.862 | 4.128 | -0.449 | -2.053 | -1.691 | 0.979 | 1.082 | -0.429 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | -0.002 | -0.014 | -0.04 | -0.027 | 0 | -0.02 | -10.012 | -0.081 | -0.035 | -0.422 | -0.202 | -2.532 | -1.354 | -2.822 | -41.069 | -0.312 | -0.474 | -0.06 | -2.02 | -0.532 | -0.25 | -0.37 | -0.109 | -0.302 | -0.024 | -0.129 | -0.014 | -0.036 | 0 | -0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.02 | -0.001 | -0.022 | -0.013 | -0.068 | -0.187 | -0.223 | -0.34 | -0.572 | -0.594 | -0.518 | -1.001 | -0.728 | -0.415 | -0.513 | -0.618 | -0.658 | -0.595 | -1.005 | -0.401 | -0.537 | -0.864 | -1.201 | -0.365 | -2.017 | -3.18 | -5.019 | -5.447 | -3.274 | -1.257 | -1.411 | -8.707 | 2.274 | -0.727 | -10.506 | -2.485 | -1.028 | -1.296 | -0.603 | -0.994 | -0.076 | -0.241 | -0.193 | 0.636 | -0.908 | -0.518 | -0.622 | 0.697 | -1.304 | -0.455 | -0.674 | -0.787 | -0.135 | -0.182 | -0.087 | 0.224 | -0.457 | -0.469 | -0.207 | -0.766 | -3.616 | -0.703 | -1.06 | -2.772 | -1.181 | -1.349 | -0.352 | -1.547 | -0.439 | -0.215 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.825 | -1.825 | -2.825 | -4.325 | -2.825 | -6.65 | -4.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.233 | 0 | 0 | 0 | -0.887 | -0.008 | -1.714 | -19.655 | 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 | 0.002 | -0 | -0.03 | -0.006 | -0.004 | -0.041 | -0.136 | -0.135 | -0.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.233 | 0 | 0 | 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 | -0.004 | 0.003 | -0.005 | 0.165 | -0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.047 | -0.035 | 0.347 | 0.017 | 0.178 | 0.185 | 0.092 | 0.009 | 0.014 | 0.018 | -0.005 | 0.062 | 0.555 | 0.008 | 0.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 13.25 | 0 | 0 | -0.04 | -0.108 | 0 | -0.011 | -10 | -0.066 | -0.026 | -0.4 | -0.192 | -2.523 | -1.348 | -2.818 | 8.4 | -1.825 | -6.575 | -5.022 | -4.8 | -2.3 | -3.038 | -4.688 | -2.932 | -2.537 | -4.325 | -10.714 | 0.074 | 0.056 | 0.052 | 0.05 | 0.052 | 0.056 | 0.059 | -0.015 | 0.066 | 0.103 | 0.094 | 0.564 | 0.088 | 0.094 | 0.073 | 0.071 | 0.091 | 0.048 | 0.046 | 0.115 | 0.549 | 0 | 0 | -0.002 | -0.015 | 0.073 | 0.155 | 0.09 | 0.98 | 0.174 | 0 | 0.632 | 0.004 | -0.541 | 0.022 | 0.039 | 0.068 | 0.072 | 0.011 | 0.043 | 0.005 | 0.066 | 0 | 6.761 | -6.357 | 0.887 | 0.172 | 0.016 | 0.11 | -0.001 | -0 | -0.104 | -0.078 | 0 | 0 | -0.531 | -0 | -0 | 0 | -1.246 | 0.604 | 0.014 | 0.264 | 0.047 | 0.181 | 0.131 | -0 | 0.019 | 0.083 | -0.205 | 0.138 | -0.006 | -0.409 | 0 | 0 | 0.098 | 0.318 | 1.56 | 2.184 | -0.503 | -0.926 | 1.216 |
Investing Cash Flow
| 13.25 | -0.002 | -0.014 | -0.04 | -0.135 | 0 | -0.02 | -10.012 | -0.081 | -0.035 | -0.422 | -0.202 | -2.532 | -1.354 | -2.822 | -32.669 | -2.137 | -7.049 | -5.082 | -4.845 | -2.357 | -3.075 | -4.695 | -2.934 | -6.952 | -4.349 | -10.714 | 0.074 | 0.056 | 0.052 | 0.05 | 0.052 | 0.056 | 0.059 | -0.015 | 0.066 | 0.103 | 0.094 | 0.563 | 0.068 | 0.094 | 0.052 | 0.054 | 0.026 | -0.144 | -0.012 | -0.231 | -0.023 | -0.594 | -0.518 | -1.004 | -0.742 | -0.342 | -0.388 | -0.524 | 0.318 | -0.462 | -1.141 | 0.096 | -1.358 | -1.405 | -1.179 | -0.327 | -1.95 | -3.108 | -5.008 | -5.404 | -3.269 | -1.191 | -1.411 | -1.946 | -4.083 | 0.16 | -10.335 | -2.469 | -0.918 | -1.297 | 1.444 | -1.366 | 0.193 | -0.223 | -0.014 | -0.364 | -0.824 | -2.223 | -20.264 | -0.531 | -0.705 | -0.379 | 0.145 | -0.732 | 1.025 | -0.051 | -0.087 | 0.243 | -0.374 | -0.674 | -0.069 | -0.771 | -4.024 | -0.703 | -1.06 | -2.674 | -0.863 | 0.21 | 1.832 | -2.05 | -1.364 | 1.001 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -1.605 | -2.218 | -3.306 | -2.328 | -1.547 | -2.282 | -2.551 | 8.449 | -3.18 | -3.159 | -3.161 | -3.159 | -2.412 | -2.405 | -2.408 | 18.62 | -1.373 | -1.503 | -1.382 | -1.348 | -1.36 | -1.363 | -1.25 | -137.89 | -13.381 | -7.104 | 0 | 0 | -1.531 | -3.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.032 | -0.114 | -0.096 | -0.099 | -0.102 | -0.083 | 0 | 0 | -0.364 | -0.278 | 0.157 | -8.151 | -0.832 | -0.614 | -0.525 | -0.422 | -0.3 | -0.491 | -0.581 | -0.397 | 3.023 | 0.335 | -5.702 | 0.413 | 3.352 | -0.679 | -0.567 | -0.541 | -0.526 | -0.567 | -1.403 | -0.468 | 0 | 0 | -0.706 | -0.746 | 0 | 0 | 0 | 0 | -0.018 | 0.149 | -0.165 | -3.188 | -1.085 | 0.1 | 0 | 0 | -1.227 | 1.546 | -3.691 | 1.485 | 0 | 0 | 0 | -0.133 | 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 | 37.329 | 0 | 0 | 0 | 19.47 | 19.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.011 | 0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0.099 | 0.435 | 0.029 | 0.034 | 0.002 | 0.018 | 0.091 | 0.184 | -0.247 | -0.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.014 | -0.067 | 0 | 0 | 0.831 | 0 | 0 |
Common Stock Repurchased
| -0.317 | -0.283 | -0.58 | -0.603 | -0.185 | -0.184 | -0.35 | -0.27 | -0.357 | -0.021 | 0 | -0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.686 | -0.238 | 0 | 0 | -0.007 | 0 | 0 | -0.033 | -0.118 | -0.145 | -0.749 | 0.21 | -11.311 | -0.213 | 0 | 0 | 0 | 0 | 0 | 0.005 | -0.781 | 0 | 0 | -0.107 | -0.243 | 0 | 0 | 0 | 0 | 0 | 0 | -0.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.216 | -1.182 | -1.193 | -1.22 | -1.267 | -1.282 | -1.269 | -1.276 | -1.31 | -1.267 | -1.238 | -1.201 | -1.169 | -1.141 | -1.143 | -1.166 | -1.022 | -1.001 | -1.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.12 | -0.945 | -1.128 | -1.052 | -2.806 | -1.198 | -1.112 | -1.188 | -5.222 | -1.314 | -1.171 | -1.219 | -2.102 | -3.511 | -5.164 | 0 | -3.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.126 | -0.977 | -1.062 | -0.9 | -0.858 | -0.754 | -0.912 | -0.824 | -0.789 | -0.717 | -2.281 | -0.47 | -0.709 | -0.667 | -0.015 | -0.757 | -0.515 | -1.569 | 0 | 0 | 0 | 0 | 0 | 0 | -0.474 | -0.515 | -0.501 |
Other Financing Activities
| -0.658 | -0.533 | 0 | -1.36 | 0 | 0.134 | 0 | -0.627 | 0.007 | 0.165 | 0.26 | 1.597 | 2.639 | 0.412 | 0 | -0.475 | -0.152 | 1.604 | -0.054 | -0.301 | -2.242 | -1 | -4.047 | 99.602 | -4.436 | -3.688 | -6.171 | -0.007 | -1.123 | -0.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0.241 | 0 | 0 | 0 | -0.009 | 0 | -0.638 | 0 | 0.069 | -0.001 | -0.005 | -0.049 | 0.007 | 0.015 | -0.049 | -0.102 | -0 | -5.208 | 0 | -0.345 | 0 | 0 | 0 | 0 | 0 | -0.735 | 0 | 0 | 9.853 | -2.749 | 0 | 0 | -0.226 | 5.373 | 0 | 0 | 0 | 0 | 1.792 | 0 | -0.999 | -0.826 | 0 | 0 | -0.449 | -0.709 | 0.366 | 11.327 | -0 | 0 | 0 | 0 | 0 | 0 | 11.661 | 0 | -0 | 0.638 | 0 | 0 | 1.887 | 1.838 | -0.749 | 0 | -0.52 | 0 | 1.77 | 0 | -0 | 0.943 | 0 |
Financing Cash Flow
| -2.58 | -3.034 | -3.886 | -4.291 | -2.948 | -3.514 | -4.094 | 6.332 | -4.797 | -4.297 | -4.17 | -2.885 | -1.083 | -3.26 | -3.646 | 16.944 | -2.694 | -1.04 | -2.579 | -2.815 | 32.705 | -3.364 | -5.297 | -38.974 | 1.415 | 8.678 | -18.203 | -0.007 | -2.654 | -4.675 | -0.033 | -0.118 | -0.145 | -0.749 | 0.21 | -11.311 | -0.213 | -0 | 0.12 | -0.945 | -1.128 | -1.052 | -2.811 | -1.979 | -1.75 | -1.188 | -5.291 | -1.702 | -1.27 | -1.367 | -2.196 | -3.579 | -5.212 | -0.102 | -4.509 | -5.487 | 0.157 | -8.151 | -0.832 | -0.614 | -0.525 | -0.422 | -0.844 | -1.226 | -0.581 | -0.397 | 12.876 | -2.414 | -5.702 | 0.413 | 3.127 | 4.694 | -0.567 | -0.541 | -0.537 | -0.47 | 0.389 | -0.468 | -0.999 | -0.826 | -0.706 | -0.746 | -0.476 | -1.251 | -0.667 | 10.461 | -0.874 | -0.587 | -0.986 | -3.828 | -2.121 | -0.804 | 9.38 | -0.47 | -1.936 | -0.379 | 0.348 | -0.551 | 1.372 | 0.269 | -0.749 | -0.133 | -0.533 | -0.067 | 1.77 | 0 | 0.356 | 0.428 | -0.501 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.117 | -0.251 | 0.31 | -0.16 | 0.133 | -0.015 | 0.037 | -0.352 | -0.138 | 0.059 | 0.057 | -0.075 | 0.044 | 0.02 | 0.344 | 0.588 | 1.06 | -2.689 | 1.051 | -0.13 | 0.192 | 0.039 | -0.141 | 0.174 | -0.632 | -0.223 | 10.55 | 1.258 | -0.263 | -0.072 | -0.582 | -0.432 | 0.089 | -0 | -0.028 | 0.027 | -0.001 | 0.012 | 0.002 | 0.001 | -0.005 | 0.033 | 0.02 | -0.012 | 0.028 | 0.012 | 0.002 | 0.001 | -0 | 0.001 | 0.005 | 0.001 | 0.007 | -0.006 | -0.006 | -0.012 | 0.013 | -0.01 | -0.019 | -0.038 | -0.03 | 0.006 | 0.069 | -0.588 | 0.172 | -0 | 0.061 | -0.102 | -0.041 | -0.014 | 0.001 | 0.062 | -0.226 | 0.152 | -0.213 | -0.005 | -0.004 | 0.023 | -0.187 | 0.114 | -0.098 | 0.049 | 0.18 | -0.052 | 1.119 | 0 | 0.099 | -0.571 | 0.631 | -0 | -0.03 | -0.132 | 0.13 | -0 | 0.001 | -0.101 | 0.134 | -0.069 | 1.313 | 2.103 | 0.019 | 0 | 0.062 | -0.083 | -0.017 | 0 | 0.011 | -0.053 | -0 |
Net Change In Cash
| 13.072 | -2.509 | 0.144 | 0.876 | -0.282 | 0.491 | -0.556 | 0.119 | -1.504 | 1.485 | -0.557 | 0.389 | -1.856 | 2.591 | -0.278 | -12.772 | -7.987 | -5.429 | -4.265 | -0.965 | 39.496 | 1.882 | 1.023 | -35.33 | 9.018 | 17.606 | 9.945 | 1.299 | 0.047 | -0.416 | -0.787 | 0.526 | -0.41 | -1.19 | -1.365 | -14.877 | -2.369 | 0.895 | 7.692 | 1.337 | 1.945 | 3.485 | -0.058 | 3.903 | 2.659 | 2.682 | 1.173 | 9.155 | 0.648 | -0.696 | 4.641 | -2.652 | 0.097 | 1.764 | 3.965 | -1.482 | 5.139 | -2.275 | 1.038 | 0.962 | -1.671 | -0.329 | 2.701 | -5.741 | -0.24 | -6.876 | 14.963 | 0.816 | -0 | -0 | -0.809 | 0.733 | -1.539 | -6.797 | 10.832 | -2.859 | 0.315 | -0.279 | -0.949 | -2.121 | -1.573 | 2.474 | 3.067 | -2.078 | 0.667 | -11.101 | 0.966 | -0.079 | 1.472 | -2.931 | -0.929 | 0.195 | 9.159 | 0.663 | 5.289 | -1.248 | -1.706 | 0.826 | 4.019 | -1.846 | 0.351 | -0.331 | 0.982 | -1.462 | -0.089 | 0.211 | -0.704 | 0.093 | 0.072 |
Cash At End Of Period
| 32.515 | 19.443 | 21.952 | 21.808 | 20.932 | 21.214 | 20.723 | 21.279 | 21.16 | 22.664 | 21.179 | 21.736 | 21.347 | 23.203 | 20.612 | 20.89 | 33.662 | 41.649 | 47.078 | 51.343 | 52.308 | 12.812 | 10.93 | 9.907 | 45.237 | 53.825 | 36.219 | 26.274 | 24.975 | 24.928 | 25.146 | 25.933 | 25.408 | 25.818 | 25.264 | 26.629 | 41.505 | 43.874 | 46.938 | 39.246 | 37.909 | 35.964 | 33.718 | 33.776 | 29.874 | 27.215 | 25.091 | 23.918 | 14.763 | 14.114 | 14.472 | 9.831 | 12.483 | 12.386 | 10.322 | 6.358 | 7.84 | 2.701 | 4.844 | 3.806 | 2.844 | 4.515 | 5.025 | 2.325 | 8.065 | 8.306 | 15.779 | 0.816 | -0 | 0 | 0.386 | 1.196 | 0.462 | 2.001 | 8.832 | -2.001 | 0.858 | 0.543 | 0.828 | 1.777 | 3.898 | 5.47 | 3.03 | -0.037 | 2.041 | 1.374 | 11.631 | 10.665 | 10.744 | 9.272 | 12.226 | 13.155 | 12.96 | 3.801 | 3.298 | -1.991 | -0.743 | 0.964 | 0.138 | -3.881 | -2.035 | -2.386 | 0.065 | -0.917 | 0.545 | 0.634 | -4.187 | -3.484 | -3.577 |