Inovio Pharmaceuticals, Inc.
NASDAQ:INO
1.84 (USD) • At close December 20, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -87,809.74 | -32.237 | -30.47 | -25.004 | -40.649 | -35.535 | -40.649 | -54.463 | -37.784 | -108.497 | -79.074 | -106.948 | -60.169 | -82.14 | -54.402 | -24.338 | 19.171 | -129.172 | -33.135 | -38.147 | -23.536 | -29.579 | -29.289 | -32.962 | -25.016 | -6.639 | -32.351 | -21.506 | -34.135 | -9.479 | -23.086 | -26.233 | -20.759 | -18.705 | -8.043 | -17.952 | 5.594 | -6.162 | -10.583 | -7.412 | -7.179 | -10.718 | -10.831 | -15.468 | -30.891 | -10.867 | -8.858 | -0.671 | -6.632 | -4.144 | -8.265 | -5.488 | -4.557 | -2.837 | -2.422 | -6.309 | -1.415 | -7.614 | -2.301 | -7.393 | -2.948 | -10.653 | -3.464 | -3.576 | -2.344 | -4.024 | -3.022 | 1.957 | -4.621 | -4.47 | -4.071 | -3.388 | -3.409 | -3.049 | -2.634 | -3.035 | -2.991 | -2.131 | -7.14 | -3.794 | -3.465 | -2.422 | -1.582 | -1.765 | -1.68 | -1.397 | -1.745 | -1.575 | -1.462 | -1.545 | -1.462 | -1.802 | -1.712 | -2.682 | -2.67 | -2.16 | -1.903 | -1.907 | -2.4 | -2 | -2.3 | -2.9 | -2.6 |
Depreciation & Amortization
| 0.766 | 0.829 | 0.76 | 0.175 | 1.033 | 1.143 | 1.152 | 1.348 | 1.362 | 1.41 | 1.376 | 2.242 | 0.86 | 0.831 | 0.797 | 1.894 | 0.852 | 0.664 | 1.218 | 1.97 | -1.701 | 4.05 | 1.197 | 1.246 | 1.194 | 1.256 | 1.302 | 0.474 | 1.163 | 0.903 | 0.929 | 0.824 | 0.878 | 0.786 | 0.597 | 0.527 | 0.498 | 0.457 | 0.437 | 0.428 | 0.419 | 0.366 | 0.355 | 0.642 | 0.483 | 0.486 | 0.488 | 0.5 | 0.5 | 0.497 | 0.497 | 0.503 | 0.502 | 0.503 | 0.504 | 0.526 | 0.529 | 0.531 | 0.523 | 0.557 | 0.553 | 0.34 | 0.228 | 0.236 | 0.279 | 0.239 | 0.239 | 0.254 | 0.236 | 0.234 | 0.231 | 0.159 | 0.292 | 0.212 | 0.248 | 0.164 | 0.229 | 0.215 | 0.191 | 0.153 | 0.146 | 0.14 | 0.134 | 0.154 | 0.145 | 0.142 | 0.143 | 0.145 | 0.165 | 0.146 | 0.164 | 0.084 | 0.171 | 0.171 | 0.229 | 0.145 | 0.146 | 0.135 | 0.166 | 0.2 | 0.1 | 0.1 | 0.1 |
Deferred Income Tax
| 0 | 0 | 0 | -0.032 | -30.491 | 1.089 | 0 | 4.03 | 0 | 0 | 0 | 2.642 | 1.664 | -0.579 | 1.946 | -4.779 | -56.546 | 94.368 | 4.885 | 0.074 | -2.027 | -0.117 | -0.218 | 0 | -0.833 | 2.229 | -2.072 | -0.15 | 5.931 | -0.082 | 1.73 | -0.001 | 0.974 | -0.225 | -7.41 | -0.294 | -1.032 | -9.778 | 2.422 | 27,537 | 0 | 1.458 | 0.38 | 0.032 | 31.703 | 0 | 2.264 | 0.023 | -1.236 | 0.992 | -0.089 | 0.053 | -1.764 | 2.607 | 0.12 | 0.053 | 0.016 | 1.044 | -1.044 | -0.887 | -3.609 | 7.685 | -0.016 | -63,000 | 0 | 0 | -0.016 | -63,000 | 0 | 0 | -0.016 | -0.063 | 0 | 0 | -0.016 | -0.058 | 0 | 0 | 0 | -0.413 | 0 | 0.213 | -0.123 | -0.171 | 0 | -0.032 | -0.022 | -0.105 | 0 | 0 | 0 | 0 | 0 | 0 | -0.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 5,275.305 | 1.514 | 2.525 | 2.266 | 2.079 | 2.918 | 3.809 | 3.274 | 3.234 | 8.336 | 7.711 | 5.474 | 5.62 | 5.646 | 9.596 | 3.825 | 4.158 | 3.662 | 4.002 | 2.034 | 2.08 | 3.355 | 3.433 | 2.138 | 2.351 | 2.589 | 3.576 | 2.677 | 2.456 | 2.565 | 5.373 | 3.095 | 2.133 | 2.194 | 3.057 | 1.286 | 1.128 | 1.362 | 2.411 | 0.881 | 0.796 | 1.234 | 2.519 | 0.53 | 0.545 | 0.275 | 0.519 | 0.169 | 0.299 | 0.275 | 0.603 | 0.223 | 0.282 | 0.169 | 0.981 | 0.201 | 0.372 | 0.173 | 0.429 | 0.338 | 0.934 | 0.725 | 0.161 | 1,090,724 | 0 | 0 | 0.346 | 1,702,809 | 0 | 0 | 0.607 | 1.403 | 0 | 0 | 0.565 | 0.116 | 0 | 0 | 0 | 0.413 | 0 | -0.213 | 0.123 | 0.171 | 0 | 0.032 | 0.022 | 0.105 | 0 | 0 | 0 | 0.226 | 0 | 0 | 0.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -2.859 | 1.777 | -0.851 | -2.111 | -7.382 | -2.244 | 1.478 | 12.913 | -36.628 | 43.205 | 0.344 | 59.081 | 5.296 | -2.974 | -11.052 | -28.102 | -42.057 | 0.009 | -0.921 | 11.637 | -4.724 | -1.434 | -9.022 | 8.204 | -2.138 | -18.198 | 16.842 | 6.197 | 7.693 | -10.938 | -0.056 | 3.1 | -1.865 | 2.569 | -4.351 | 5.591 | 9.756 | 5.05 | -6.758 | 1.401 | -1.026 | 0.278 | 1.513 | 8.625 | -7.545 | 0.452 | 0.142 | -0.054 | -0.072 | 0.668 | -1.732 | 0.463 | 0.616 | -0.009 | -2.346 | 0.988 | 2.849 | 0.913 | -1.102 | 1.274 | -2.754 | -3.081 | 0.888 | 0.292 | -1.039 | 0.449 | 0.111 | -0.432 | 0.254 | 0.237 | -0.698 | 4.827 | -0.327 | -0.572 | -0.983 | 0.409 | 1.129 | -2.857 | 0.059 | 2.006 | 1.281 | 0.024 | -0.069 | 0.026 | 0.343 | 0.05 | -0.38 | 0.193 | 0.038 | 0.066 | -0.064 | -0.11 | -0.049 | 0.003 | 0.156 | 0.144 | -0.352 | -0.284 | 0.034 | 0.1 | 0.3 | -0.3 | -0.2 |
Accounts Receivables
| 541.857 | 0.777 | -0.146 | -0.261 | 2.972 | -0.081 | 6.703 | -1.658 | 1.291 | -3.881 | 0.541 | -0.907 | 6.726 | -3.592 | 8.805 | -10.869 | -4.199 | -2.704 | 0.756 | -0.277 | -0.628 | 2.952 | -0.024 | 0.344 | -1.726 | 4.717 | -0.901 | 0.672 | 1.55 | 2.386 | 5.472 | 0.885 | -7.089 | 0.787 | -3.82 | 3.632 | -5.356 | -2.309 | -0.495 | -1.182 | 1.255 | -0.158 | 0.583 | 7.273 | -10.034 | 0.532 | -0.206 | -0.264 | -0.101 | 0.006 | -0.001 | -0.01 | 0.062 | 0.046 | -0.065 | 0.111 | 1.972 | 1.217 | -3.087 | 0.749 | 0.199 | 0.007 | 0.437 | 464,825 | 0 | 0 | 0.676 | -726,884 | 0 | 0 | 0.077 | -0.058 | 0 | 0 | -0.145 | 0.152 | 0 | 0 | 0 | -0.249 | 0 | 0 | 0.168 | -0.099 | 0 | 0 | -0.096 | 0.089 | 0 | 0 | 0 | 0.23 | 0 | 0 | 0.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | 1.16 | -2.927 | 1.767 | 0 | 0 | 0 | 0 | 0 | 41.784 | 1.942 | -4.092 | -24.087 | -14.275 | -43.695 | -3.766 | 6.582 | 2.934 | 0.136 | -2.986 | 0.852 | -0.556 | -2.945 | 1.499 | 1.039 | 1.339 | 0.839 | 0.986 | -2.632 | -1.652 | 2.036 | 0.152 | 0.056 | 0.975 | -0.403 | 1.162 | -0.685 | -0.078 | -0.936 | 1.043 | 0.414 | -1.881 | 0.455 | -0.422 | 0.244 | 0.764 | 0.023 | 0.787 | -1.671 | -0.094 | 0 | -0.102 | -1.02 | 1.231 | 0.428 | -0.357 | -0.584 | 0.178 | 0 | 0 | 0.036 | 119,016.081 | 0 | 0 | 0.004 | 1,047,963.28 | 0 | 0 | -0.014 | 0.292 | 0 | 0 | 0.84 | 1.107 | 0 | 0 | 0 | -2.7 | 0 | 0 | 0.105 | 0.305 | 0 | 0 | 0.447 | 0.053 | -0.005 | 0.055 | -0.103 | -0.275 | 0.047 | -0.089 | 0.064 | 0.031 | -0.13 | -0.219 | 0.179 | 0 | -0.1 | -0.1 | -0.2 |
Change In Accounts Payables
| -1.979 | 0.798 | -3.16 | 4.653 | -6.686 | -3.218 | -40.738 | 5.283 | -30.767 | 67.091 | -9.001 | 18.87 | -2.752 | 5.162 | 4.861 | -2.419 | 6.399 | 6.956 | -7.684 | 8.72 | -3.795 | -2.85 | -6.661 | 5.725 | 4.646 | -3.778 | -5.992 | 1.854 | 5.36 | 1.656 | -6.186 | 3.998 | 3.089 | 1.768 | -1.579 | 0.483 | 2.688 | 6.173 | -2.751 | 2.392 | -1.606 | -0.124 | 0.331 | 1.4 | 0.76 | -0.031 | 0.37 | -0.714 | 0.056 | -0.029 | 0.062 | 0.767 | -0.151 | 0.088 | -1.012 | -0.189 | 0.142 | 0.207 | -0.316 | -0.149 | 0.577 | 0 | 0.495 | -583,841 | 0 | 0 | -0.404 | -321,080 | 0 | 0 | -0.53 | -0.234 | 0 | 0 | -0.695 | -1.26 | 0 | 0 | 0 | 2.95 | 0 | 0 | -0.273 | -0.205 | 0 | 0 | -0.351 | 0.279 | 0 | 0 | 0 | -0.113 | 0 | 0 | -0.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -542.738 | 0.201 | 2.455 | -6.503 | -0.741 | -0.712 | 35.512 | 9.288 | -7.152 | -20.006 | 8.804 | -0.666 | -0.62 | -0.452 | -0.631 | -0.538 | -0.563 | -0.477 | -0.575 | 0.26 | -0.437 | 1.45 | -3.189 | 2.691 | -2.113 | -20.635 | 22.695 | 2.332 | -0.056 | -15.967 | 3.29 | -0.131 | 0.1 | -0.138 | 0.992 | 0.501 | 12.827 | 0.024 | -2.827 | 0.269 | 0.262 | -0.482 | 0.186 | 1.834 | 1.274 | 0.373 | -0.266 | 0.16 | -0.051 | -0.096 | -0.122 | -0.2 | 0.554 | -0.042 | -0.25 | -0.165 | 0.307 | -0.154 | 2.886 | 0.496 | -2.952 | -3.088 | -0.08 | 0.211 | -1.039 | 0.449 | -0.165 | 0.288 | 0.254 | 0.237 | -0.232 | 4.827 | -0.327 | -0.572 | -0.983 | 0.409 | 1.129 | -2.857 | 0.059 | 2.006 | 1.281 | 0.024 | -0.069 | 0.026 | 0.343 | 0.05 | -0.38 | -0.228 | 0.042 | 0.012 | 0.038 | 0.048 | -0.096 | 0.092 | 0.252 | 0.112 | -0.222 | -0.065 | -0.145 | 0.1 | 0.4 | -0.2 | 0 |
Other Non Cash Items
| -1,819.146 | -0.092 | 6.627 | -1.571 | 36.84 | 0.313 | -2.454 | -3.443 | 2.351 | 5.018 | 7.761 | -0.383 | 0.238 | 0.756 | 0.247 | 0.283 | 0.262 | 3.318 | -1.5 | 8.695 | 2.175 | -0.2 | 1.444 | 4.093 | -0.229 | -0.26 | 0.128 | -1.641 | -0.423 | 0.313 | -0.116 | 4.312 | -0.003 | 0.111 | 0.409 | 4.069 | -0.519 | 0.05 | 0.001 | -27,540.372 | -1.053 | -0.767 | 0.506 | 6.513 | -0 | 4.232 | 0.315 | -5.488 | 1.108 | -3.601 | 3.548 | -0.288 | -0.345 | -4.886 | -2.339 | 1.193 | -3.135 | 1.649 | -1.008 | 3.687 | 3.463 | -0.024 | -0.082 | -1,027,723.482 | -0.085 | 0.306 | -0.036 | -1,639,811.791 | 1.04 | 0.478 | 0.057 | -1.033 | 0.372 | 0.362 | -0.01 | -0.079 | 0.012 | 0.122 | 3.305 | -0.699 | -0.059 | 1.351 | 0.054 | 0.044 | -0.023 | 0.017 | 3.179 | 0.105 | 0.312 | -0.264 | 0.079 | 7.861 | 0.053 | 0.075 | -0.005 | -0.024 | -0.01 | -0.011 | 0.209 | -0.1 | -0.1 | 0.1 | 0.2 |
Operating Cash Flow
| -84,355.675 | -28.209 | -28.76 | -26.276 | -36.84 | -32.315 | -36.664 | -36.34 | -67.465 | -50.528 | -61.882 | -37.891 | -46.491 | -78.459 | -52.867 | -51.216 | -74.158 | -27.151 | -25.453 | -13.737 | -27.733 | -23.925 | -32.454 | -17.281 | -24.671 | -19.023 | -12.575 | -13.948 | -17.314 | -16.72 | -15.227 | -14.903 | -18.642 | -13.27 | -15.74 | -6.774 | 15.425 | -9.022 | -12.068 | -8.075 | -8.043 | -8.149 | -5.557 | 0.875 | -5.704 | -5.422 | -5.13 | -5.522 | -6.033 | -5.314 | -5.437 | -4.534 | -5.266 | -4.453 | -5.502 | -3.348 | -0.784 | -3.304 | -4.502 | -2.426 | -4.362 | -5.007 | -2.286 | -2.53 | -3.189 | -3.03 | -2.378 | -1.012 | -3.091 | -3.52 | -3.89 | 1.905 | -3.072 | -3.047 | -2.829 | -2.483 | -1.621 | -4.65 | -3.585 | -2.334 | -2.097 | -0.908 | -1.463 | -1.542 | -1.215 | -1.188 | 1.197 | -1.132 | -0.948 | -1.597 | -1.284 | 6.259 | -1.537 | -2.433 | -2.289 | -1.895 | -2.119 | -2.067 | -1.991 | -1.8 | -2 | -3 | -2.5 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0.488 | -0.452 | -0.036 | 0.321 | 0 | -0.024 | -0.297 | -0.165 | -0.087 | -0.717 | 2 | -0.644 | -0.169 | -0.208 | -0.211 | -0.962 | -0.382 | -0.036 | -0.141 | -0.114 | -0.134 | -0.081 | -0.659 | -0.343 | -0.127 | -0.461 | -1.153 | -0.878 | -3.588 | -5.039 | -0.789 | -0.066 | -0.475 | -2.716 | -0.681 | -0.826 | -0.783 | -0.646 | -0.527 | -0.172 | -0.321 | -0.705 | -0.182 | 0.074 | -0.184 | -0.026 | -0.04 | -0.021 | -0.017 | -0.107 | -0.096 | -0.047 | -0.018 | -0.036 | -0.06 | -0.025 | -0.024 | -0.22 | -0.038 | -0.034 | -0.005 | -0.063 | -0.064 | -0.103 | -0.223 | -0.149 | -0.108 | -0.131 | -0.128 | -0.128 | -0.258 | -0.774 | -0.176 | -0.293 | -0.123 | -0.005 | -0.047 | -0.018 | -0.218 | -0.022 | -0.037 | -0.04 | -0.003 | -0.026 | 0 | 0 | 0 | -0.408 | 0 | 0 | 0 | -0.16 | 0 | -0.029 | -0.075 | -0.034 | -0.073 | -0.082 | -0.19 | 0 | 0 | 0 | -0.1 |
Acquisitions Net
| 0 | 0 | 0 | 0.148 | 0 | -53.93 | 6.071 | 2 | -44.644 | 9.587 | -2 | 1,435,821 | 0 | 0 | 0.211 | -1.4 | 0 | 0 | 0.141 | 987,926 | 0 | 0 | 0.728 | 2,779,494 | 0 | 0 | 1.318 | 0 | 0 | 0 | 1.3 | 3,103,394 | 0 | 1.2 | 1.34 | 2,006,693 | 0.783 | 1.646 | 0.527 | 0.172 | 0 | 0 | 0.182 | 0 | 0 | 0 | 0.04 | -11.738 | 0 | 0 | 0 | -2.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,916,198.962 | 0 | 0 | 0.108 | 645,730 | 0 | 0 | 0.258 | 1.365 | 0 | 0 | 0.123 | 0 | 0 | 0 | -2.341 | 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
| -54,108.667 | -19.609 | -9.751 | -29.225 | -67.509 | -26.311 | -80.431 | -44.979 | -64.173 | -39.655 | -99.723 | -40.488 | -0.608 | -32.448 | -275.409 | -3.081 | -14.437 | -82 | -56.698 | -14 | -13.252 | -8.5 | -65.198 | -40.286 | -16.55 | -21.751 | -9.568 | -13.431 | -67.669 | -8.675 | -5.925 | -14.822 | -14.51 | -15.822 | -12.163 | -26.135 | -2.198 | -30.204 | -4.989 | -27.898 | -11.002 | -2.287 | -6 | -9.708 | 0 | -5.292 | -0.4 | -1.5 | -1.323 | -3.21 | -3.109 | -12.426 | -0.103 | -2.1 | -3.666 | 0.01 | -0.01 | 0 | -8 | 0 | 0 | 0 | 0 | -4,499,995.5 | 0 | 0 | -4.5 | -2 | 0 | -15.603 | -1 | -10.5 | 0 | 0 | -13.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.995 | 0.995 | 0 | 0 | -0.688 | 0 | 0 | -2.116 | 0 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 125,246.336 | 30.027 | 55.169 | 49.02 | 62.015 | 80.241 | 93.657 | 99.145 | 108.816 | 30.068 | 123.055 | 34.638 | 56.735 | 82.963 | 0.504 | 1.727 | 13.809 | 42.425 | 5.03 | 24.549 | 21.655 | 30.169 | 16.52 | 47.811 | 31.095 | 16.228 | 37.525 | 27.891 | 17.099 | 7.291 | 24.882 | 24.807 | 24.058 | 15.157 | 12.506 | 5.739 | 1 | 0.559 | 3.186 | 4.853 | 1.001 | 0 | 6.9 | 3.889 | 0 | 0 | 0.451 | 11.738 | 4.284 | 3.454 | 2.271 | 5.366 | 0 | 0 | 1.84 | 2.26 | 5.648 | 11.802 | 0 | 0 | 0 | 0 | 0 | -8 | 0 | 3 | 5 | 6.4 | 2.5 | 4.5 | 3 | 1.5 | 3.3 | 3 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.804 | 0 | 2.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -1,766.791 | 0 | -726.746 | 1,038.631 | 0 | 53.93 | 19.297 | -2 | 44.644 | -9.587 | -2 | -1,435,821 | 56.127 | 50.514 | -0.211 | -2.754 | 40.125 | -2.775 | -0.141 | -987,926 | 8.403 | 21.669 | -0.728 | -2,779,494 | 14.545 | -5.523 | -1.318 | 1 | -50.57 | -1.384 | -1.3 | -3,103,394 | 9.549 | -0.2 | -1.34 | -2,006,693 | -0.783 | -0.646 | -0.527 | -0.172 | -10.001 | -2.287 | -0.182 | 1 | 0 | 1 | -0.04 | 4 | 4.784 | 3.454 | 0.15 | 2.528 | 0.1 | 0 | 0.25 | 0.033 | 0 | 11.802 | -0.038 | -0.165 | 0 | 1.611 | -0.064 | 7,416,202.462 | 0 | 0 | -0.108 | -645,730 | 0 | 0 | -0.258 | -1.365 | 0 | 0 | -0.123 | -0.146 | -0.124 | -0.096 | -0.082 | -0.051 | -0.095 | -0.069 | -0.121 | -0.09 | -0.1 | -0.08 | -0.044 | 2.251 | -0.118 | -2.014 | -0.101 | 0.07 | -0.243 | -0.046 | -0.101 | -0.768 | -0.049 | -0.09 | 6.304 | -0.2 | -8.9 | -0.2 | -0.1 |
Investing Cash Flow
| 69,371.366 | 9.966 | 45.383 | 19.943 | -5.494 | 53.907 | 19 | 54.001 | 44.557 | -10.304 | 21.332 | -6.494 | 55.958 | 50.306 | -275.115 | -3.716 | 39.115 | -42.386 | -51.809 | 10.435 | 8.27 | 21.588 | -49.337 | 7.183 | 14.418 | -5.985 | 26.804 | 14.581 | -54.158 | -6.423 | 18.168 | 9.918 | 9.073 | -2.381 | -0.338 | -21.222 | -1.981 | -29.292 | -2.33 | -23.217 | -10.321 | -2.992 | 0.719 | -4.745 | -0.184 | -4.318 | 0.011 | 2.479 | 3.443 | 0.138 | -0.784 | -7.107 | -0.021 | -2.136 | -1.636 | 2.277 | 5.614 | 11.582 | -8.038 | -0.034 | -0.005 | 1.548 | -0.064 | -0.103 | -0.223 | 2.851 | 0.392 | 4.269 | 2.372 | -11.231 | 1.742 | -9.774 | 3.124 | 2.707 | -12.123 | -0.15 | -0.171 | -0.113 | -2.641 | -0.073 | -0.132 | -0.11 | -0.125 | -0.116 | -0.1 | -0.08 | -0.044 | 0.848 | 0.877 | -2.014 | -0.101 | -3.583 | -0.243 | 2.73 | -2.293 | -0.803 | -0.122 | -0.172 | 6.115 | 2.2 | -8.9 | -0.2 | -0.2 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | -16.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.172 | 0 | 4.018 | 17.767 | 0 | 75.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.013 | -11.111 | -0.051 | -0.039 | -0.1 | 0.016 | -0.037 | 10.346 | 1.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0.02 | -0.005 | -0.006 | -0.006 | -0.011 | 0 | -0.018 | -0.018 | -0.018 | -0.015 | -0.013 | -0.013 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0.667 | 17.06 | 5.225 | 1.838 | 0.708 | 2.915 | 14,000 | 6.668 | 3.766 | 43.157 | 29.365 | 47.336 | 0.255 | 162.105 | 162.105 | 124.526 | 0.257 | 121.719 | 208.242 | 5.664 | 1.129 | 1.389 | 0.907 | 14.305 | 12.95 | 1.973 | 0 | 24.06 | 70.288 | 0 | 0 | 0.837 | 4.157 | 0 | 0 | 81,902,281.098 | 0 | 81.902 | 0 | 57,127.791 | 0 | 0 | 59.209 | 3.806 | 9.521 | 0 | 19.556 | 4.1 | 1.226 | 0 | 0 | 3.685 | 0 | 0 | 24.309 | 1.622 | 0.549 | 0 | 0 | -0.339 | 0 | 0 | 0 | 1,088 | 0 | 0 | 0 | 16,290,305.71 | 0.006 | 16.206 | 0.078 | 14.205 | 0.047 | 0.012 | 0.062 | 15.016 | 0 | 0 | 0.289 | 0.675 | 0.059 | 9.956 | 1.256 | 7.76 | 7.749 | 0.17 | 0.015 | -3.941 | 0.011 | 4.291 | 0.338 | -5.039 | 0 | 0.004 | 5.034 | -0.029 | 0.029 | 0.763 | -9.983 | 0.3 | 0.2 | 11.5 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | -0.425 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.506 | -0.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -23,334.977 | 0 | -0.008 | -0.015 | -0.002 | -0.032 | -0.034 | -0.065 | -0.194 | -0.139 | -0.138 | -0.143 | -0.119 | 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
| -0.006 | 15.974 | -0.174 | 0 | -0.01 | -0.032 | -0.425 | 0 | 0.046 | -0.218 | -0.943 | 0.259 | -0.441 | 3.441 | -1.202 | 2.414 | -1.952 | 4.632 | 5.271 | -0.036 | -3.315 | -0.095 | 2.311 | 0.09 | 1.615 | 0.611 | -0.506 | -0.125 | 0.601 | 24.1 | 0.826 | 0.033 | 0.213 | 2.478 | 0.069 | 0.159 | 1.727 | 0.563 | 0 | 1.167 | 0.499 | 0.905 | 10.682 | 0.716 | 19.082 | 0.006 | 0.005 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0.013 | 0.169 | 0.615 | 0.075 | 0.001 | 0.359 | 28.745 | 0 | 0 | 0.05 | 0.001 | 0 | 0 | 36,029.964 | 0 | 0 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.157 | 0 | 0 | 0 | 0 | 0 | 0 | 3.923 | 0 | 0 | 0 | 0.755 | 0 | 0 | 0 | 0 | 0 | 0 | 11.11 | 0 | 0 | 0 | 0.1 |
Financing Cash Flow
| 0.661 | 33.034 | -11.364 | 1.838 | 0.699 | 2.883 | -0.425 | 6.668 | 3.812 | 42.939 | 28.422 | 47.595 | -0.441 | 3.441 | 160.903 | 126.939 | -1.695 | 126.523 | 213.513 | 9.645 | 15.581 | 1.294 | 78.877 | 14.394 | 14.565 | 2.584 | -0.506 | -0.125 | 70.889 | 24.1 | 0.826 | 0.87 | 4.369 | 2.478 | 0.069 | 0.159 | 1.727 | 82.465 | 0 | 1.167 | 0.499 | 0.905 | 69.891 | 4.522 | 28.603 | 0.006 | 19.561 | 4.1 | 1.226 | 0 | 0 | 3.688 | 0 | 0 | 24.322 | 1.791 | -0.398 | -11.036 | -0.05 | -0.02 | 28.645 | 0.016 | -0.037 | 10.396 | 1.765 | 0 | 0 | 16,303,000.697 | 0.006 | 16.197 | 0.099 | 14.203 | 0.015 | -0.022 | -0.002 | 14.822 | -0.139 | -0.138 | 0.145 | 0.556 | -0.099 | 9.956 | 1.256 | 7.76 | 7.749 | 0.17 | -0.006 | -0.023 | 0.006 | 4.285 | 0.327 | 0.755 | -0.018 | -0.013 | 5.017 | -0.044 | 0.016 | 0.751 | 1.127 | 0.3 | 0.2 | 11.5 | 0.1 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 32.371 | 0 | 0.032 | 0 | -0.002 | -0 | -0.002 | 0.012 | -0.017 | -0.015 | -0.007 | -0.007 | -0.011 | 0.002 | -0.014 | 0.021 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,688.998 | 0 | 0 | -0.002 | 0 | 0.001 | -0 | -0.001 | 0.001 | 0.001 | -0 | 0 | 0 | -0.004 | 0.001 | -0 | -0.114 | 0.008 | -0.002 | 0.005 | 0.266 | -0.053 | -0.001 | -0.002 | -0.058 | -0.048 | 0.003 | 0.017 | -0.092 | 0.014 | 0.006 | 0.06 | 0.047 | -0 | 0.014 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.183 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | -0 | -0 | -0.001 | -0.009 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -12.705 | 14.791 | 5.291 | -4.494 | -86.638 | 24.474 | -18.091 | 24.341 | -19.114 | -17.908 | -12.134 | 3.202 | 9.016 | -108.343 | -167.094 | 72.028 | -36.732 | 56.986 | 136.251 | 6.343 | -3.883 | -1.043 | -2.914 | 4.296 | 4.312 | -22.423 | 13.722 | 0.508 | -0.582 | 0.957 | 3.767 | -4.114 | -5.2 | -13.174 | -16.009 | -27.836 | 15.171 | 44.152 | -14.398 | -30.125 | -17.866 | -10.236 | 65.051 | 0.652 | 22.715 | -9.735 | 14.441 | 1.057 | -1.363 | -5.177 | -6.221 | -7.953 | -5.292 | -6.588 | 17.184 | 0.607 | 4.44 | -2.759 | -12.585 | -2.213 | 24.226 | -3.444 | -2.388 | 7.704 | -1.695 | -0.175 | -1.969 | 3.164 | -0.699 | 1.452 | -1.988 | 6.382 | 0.067 | -0.347 | -14.946 | 12.189 | -1.931 | -4.901 | -6.08 | -1.851 | -2.327 | 8.939 | -0.332 | 6.102 | 6.435 | -1.099 | 1.147 | -0.49 | -0.064 | 0.675 | -1.058 | 1.515 | -1.799 | 0.284 | 0.434 | -2.741 | -2.225 | -1.489 | 5.242 | 0.7 | -10.7 | 8.3 | -2.6 |
Cash At End Of Period
| 21.687 | 34.392 | 19.602 | 14.311 | -33.925 | 52.713 | 28.238 | 46.329 | 21.988 | 41.102 | 59.009 | 71.144 | 67.941 | -24.709 | 83.634 | 250.728 | 178.7 | 215.433 | 158.447 | 22.196 | 15.853 | 19.736 | 20.779 | 23.694 | 19.398 | 15.086 | 37.509 | 23.787 | 23.278 | 23.861 | 22.903 | 19.136 | 23.251 | 28.45 | 41.624 | 57.633 | 85.469 | 70.298 | 26.146 | 40.544 | 70.669 | 88.535 | 98.771 | 33.72 | 33.067 | 10.352 | 20.087 | 5.646 | 4.589 | 5.952 | 11.129 | 17.35 | 25.303 | 30.594 | 37.182 | 19.998 | 19.392 | 14.952 | 17.711 | 30.296 | 32.509 | 8.283 | 11.727 | 14.115 | 6.411 | 8.107 | 8.282 | 10.251 | 7.087 | 7.786 | 6.334 | 8.322 | 1.94 | 1.873 | 2.22 | 17.167 | 4.977 | 6.909 | 11.81 | 17.89 | 19.74 | 22.068 | 13.129 | 13.46 | 7.359 | 0.924 | 2.023 | 0.875 | 1.365 | 1.429 | 0.755 | 3.721 | 2.206 | 4.005 | 3.721 | 3.287 | 6.028 | 8.253 | 9.742 | 4.5 | 3.8 | 14.5 | -2.6 |