Live Ventures Incorporated
NASDAQ:LIVE
10.64 (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 | 1963 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -2.855 | -3.281 | -0.682 | -4.564 | 1.06 | 1.558 | 1.844 | -0.635 | 3.472 | 15.358 | 6.546 | 7.11 | 9.933 | 8.695 | 5.279 | 4.208 | 3.619 | 2.285 | 0.547 | -7.496 | 1.48 | 0.473 | 1.531 | 0.045 | 2.077 | 1.923 | 1.878 | 1.104 | 2.128 | 1.841 | 1.429 | 3.067 | 13.368 | 1.219 | 0.3 | -4.461 | -4.208 | -1.095 | -4.947 | -1.735 | -1.542 | -0.976 | -0.408 | -0.96 | -0.511 | -3.215 | -1.061 | -0.843 | -0.282 | -0.259 | -0.192 | -0.314 | -1.143 | -2.315 | -1.73 | -1.818 | -1.34 | -1.774 | -2.526 | -2.283 | -2.112 | -19.084 | 0.887 | -0.278 | -1.581 | 0.003 | 0.326 | 0.376 | 0.266 | 0.626 | 0.485 | -3.532 | 1.232 | 0.814 | 0.435 | -0.816 | -0.15 | 0.298 | 0.049 | -0.312 | 2.639 | 3.349 | 3.285 | 3.649 | 1.677 | 1.505 | 1.093 | 1.97 | 0.799 | 0.621 | 0.306 | 0.291 | 0.424 | 0.579 | 0.518 | 1.301 | 1.133 | 1.051 | -0.638 | 0.177 |
Depreciation & Amortization
| 5.254 | 5.053 | 5.443 | 7.01 | 4.353 | 4.503 | 3.191 | 3.264 | 10.033 | 1.483 | 1.617 | 1.362 | 1.669 | 1.831 | 1.714 | 2.384 | 1.999 | 1.528 | 1.412 | 1.541 | 1.158 | 1.492 | 1.482 | 1.524 | 1.821 | 1.307 | 1.396 | 1.913 | 1.09 | 1.088 | 0.935 | 1.502 | 0.562 | 0.515 | 0.546 | 0.547 | 0.169 | 0.168 | 0.165 | 0.152 | 0.128 | 0.107 | 0.105 | 0.07 | 0.065 | 0.065 | 0.064 | 0.068 | 0.056 | 0.067 | 0.069 | 0.089 | 0.079 | 0.19 | 0.205 | 0.215 | 0.215 | 0.218 | 0.226 | 0.209 | 0.186 | 0.84 | 1.062 | 1.594 | 0.926 | 0.754 | 0.706 | 1.958 | -0.438 | 0.832 | 0.704 | 0.591 | 0.76 | 0.84 | 0.843 | 0.636 | 0.922 | 0.665 | 0.497 | 0.829 | 0.363 | 0.476 | 0.423 | 0.35 | 0.167 | 0.159 | 0.139 | 0.125 | 0.157 | 0.152 | 0.148 | 0.147 | 0.151 | 0.159 | 0.146 | 0.15 | 0.155 | 0.156 | 0.155 | 0 |
Deferred Income Tax
| 0 | -1.217 | -1.435 | -2.45 | 0.059 | 4.112 | 0.056 | 4.472 | 0.272 | 0.707 | 1.55 | 2.478 | 0.006 | 0.044 | 1.29 | 1.879 | 1.299 | 0.765 | 0.126 | -2.859 | 0.522 | 0.162 | 0.527 | 0.567 | -0.195 | 0.397 | 3.411 | 0.504 | 1.151 | 1.101 | 0.768 | -0.27 | -11.378 | -0.106 | 0.035 | 3.114 | 0.578 | 0.195 | -0.082 | 0.253 | 0.024 | 0.026 | -0.024 | -0.293 | 0.004 | -0.01 | 0 | -0.855 | 0.326 | 0.278 | 0.206 | 0.248 | 5.579 | 0 | 0.018 | 8.357 | -0.028 | 0.097 | 0.097 | 0.271 | 0.836 | 3.973 | -0.267 | -0.174 | 0.469 | -0.015 | 0.005 | 0.075 | 0.071 | 0.63 | 0.789 | -1.747 | -0.039 | 0.031 | 0.27 | -0.526 | -0.388 | -0.229 | -0.165 | 1.964 | 0.135 | -0.192 | 0.23 | -1.748 | 0.127 | 0.114 | 0.041 | 0.717 | 0 | 0 | 0 | -0.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.174 | 0.05 | 0.05 | 0.05 | 0.287 | 0.109 | 0 | 0 | 0 | 0.019 | 0.018 | 0.259 | -0.057 | 0.27 | 0.017 | 0.019 | 0.019 | 0.019 | 0.029 | 0.16 | 0.032 | 0.032 | 0.047 | 0.049 | 0.308 | 0.061 | 0.079 | 0.067 | 0.067 | 0.068 | 0.001 | 0.001 | 0.08 | 0.084 | 0.091 | 0.091 | 0.628 | 0.019 | 0.029 | 0.029 | 0.033 | 0.04 | 0.066 | 0.066 | 0.075 | 0.032 | 0.03 | -0.107 | 0.037 | 0.039 | 0.048 | 0.002 | 0.013 | 0 | 0.023 | 0.016 | 0.016 | 0.015 | -0.008 | 0.013 | 0.023 | 0.026 | 0.02 | 788,431 | 0 | 0 | 0.209 | 1,480,632 | 0 | 0 | 0.368 | 1.599 | 0 | 0 | 0.446 | 1.42 | 0 | 0 | 0.201 | 1.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 7.597 | -8.406 | 1.403 | -1.711 | 3.833 | -2.987 | 1.175 | -10.137 | -9.145 | -2.876 | -5.475 | -15.242 | 5.347 | 3.878 | -1.673 | 2.873 | 4.371 | 0.812 | -1.461 | 7.159 | 4.669 | -3.384 | 5.807 | -0.557 | 2.593 | -4.328 | 3.228 | -4.399 | 0.076 | -4.052 | 1.738 | -3.659 | 1.006 | -0.728 | 1.749 | 1.173 | 0.36 | 1.063 | -0.741 | 0.024 | -1.307 | -0.617 | -0.004 | 0.655 | 0.02 | -0.344 | -0.051 | 0.289 | 0.27 | 0.09 | 0.109 | -0.067 | -0.121 | 0.201 | -0.184 | 0.287 | -0.263 | 0.815 | 0.698 | -1.285 | 0.501 | 0.67 | 1.386 | 0.553 | -2.049 | -0.036 | -0.402 | -2.809 | -0.19 | -0.99 | -1.452 | 7.3 | -2.858 | -2.293 | -0.879 | 0.438 | 0.888 | 1.893 | 2.344 | -0.731 | -3.241 | -1.563 | -3.071 | -2.626 | 0.264 | -1.178 | -0.865 | -3.973 | -0.668 | 0.338 | -0.423 | 2.303 | -0.326 | 0.619 | 0.02 | -1.73 | -0.744 | -1.253 | -0.574 | 0 |
Accounts Receivables
| 0 | -2.743 | 0.386 | -2.148 | 2.504 | -4.63 | 5.066 | -0.767 | 0.336 | -3.111 | 2.413 | -1.878 | 2.794 | -4.408 | 1.909 | -3.653 | 2.585 | -1.812 | 1.929 | -0.822 | 1.767 | -1.797 | 2.838 | -0.161 | -0.885 | -3.104 | 2.988 | 0.032 | -1.798 | -1.187 | 0.097 | 0.282 | 0.716 | -2.469 | 1.327 | -0.067 | -0.068 | 0.539 | -0.556 | 1.081 | -1.214 | -0.222 | 0.058 | 0.679 | 0.105 | 0.048 | 0.056 | 0.188 | -0.012 | 0.043 | 0.073 | 0.169 | 0.054 | -0.199 | -0.109 | 0.086 | 0.123 | 0.006 | 0.103 | 0.285 | 0.657 | 2.23 | -0.056 | -536,271 | 0 | 0 | -0.485 | -237,771 | 0 | 0 | 1.597 | -2.019 | 0 | 0 | -0.397 | 3.783 | 0 | 0 | 2.231 | -2.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 2.805 | 0.202 | 0.267 | -12.461 | 0.533 | 2.161 | 0.223 | -1.631 | -9.924 | -5.642 | -3.016 | -9.42 | -1.001 | 2.651 | -0.716 | 2.91 | 4.707 | 4.252 | 0.439 | 0.262 | 3.186 | -0.281 | 3.993 | -3.14 | 0.835 | -1.402 | -1.239 | -2.05 | 0.834 | -1.277 | -1.319 | -0.289 | 0.919 | 0.767 | 0.182 | 0.429 | 0.23 | 0.581 | 0.674 | -2.473 | -0.515 | -0.278 | 0 | 0.069 | 0 | 0.101 | -0.194 | -0.293 | 0 | 0 | 0.014 | -0.086 | 0 | 0.065 | 0 | 1.689 | -0.039 | -0.706 | 0.44 | -1.592 | 0.205 | -0.769 | 0.838 | 595,826.242 | 0 | 0 | 0.188 | 955,919.188 | 0 | 0 | -2.918 | 9.197 | 0 | 0 | 0 | 0 | 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
| 4.16 | 1.061 | -3.572 | 1.595 | 2.629 | -0.252 | -3.416 | -6.117 | -0.17 | 4.892 | -0.981 | -0.239 | 0.416 | 3.492 | -0.898 | -3.121 | -0.348 | -3.736 | -2.182 | 1.786 | 0.726 | -0.867 | -2.09 | 2.993 | 1.638 | 1.96 | -1.616 | -2.84 | 1.646 | -0.929 | -0.221 | -0.691 | -0.937 | 0.861 | 0.633 | 0.086 | 0.141 | 0.006 | -1.119 | 1.294 | 0.278 | -0.119 | -0.009 | -0.091 | 0.017 | -0.493 | 0.073 | 0.396 | 0 | 0 | 0.02 | -0.158 | 0 | 0.338 | 0.066 | -0.019 | -0.362 | 0.123 | 0.062 | -0.086 | 0.143 | -0.509 | -0.077 | -59,553 | 0 | 0 | -0.105 | -718,151 | 0 | 0 | -0.119 | 0.118 | 0 | 0 | 0.234 | -0.555 | 0 | 0 | -0.516 | 0.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0.632 | -6.926 | 4.322 | 11.303 | -1.833 | -0.266 | -0.698 | -1.622 | 0.613 | 0.985 | -3.891 | -3.705 | 3.138 | 2.143 | -1.968 | 6.737 | -2.573 | 2.108 | -1.647 | 5.932 | -1.01 | -0.439 | 1.066 | -0.249 | 1.004 | -1.782 | 3.095 | 0.46 | -0.607 | -0.659 | 3.181 | -2.961 | 0.308 | 0.114 | -0.393 | 0.726 | 0.057 | -0.063 | 0.259 | 0.122 | 0.144 | 0.003 | -0.054 | -0.003 | -0.102 | -0 | 0.014 | -0.003 | 0.281 | 0.047 | 0.002 | 0.008 | -0.176 | -0.003 | -0.141 | -1.469 | 0.016 | 1.391 | 0.093 | 0.109 | -0.505 | -0.282 | 0.681 | -1.689 | -2.049 | -0.036 | 0.001 | 0.003 | -0.19 | -0.99 | -0.013 | 0.004 | -2.858 | 0 | -0.716 | -2.79 | 0 | 0 | 0.629 | 0.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.744 | -1.253 | -0.574 | 0 |
Other Non Cash Items
| 1.576 | 12.479 | 3.093 | 1.654 | 2.236 | 0.629 | -0.012 | 6.772 | 1.233 | -12.977 | -0.012 | 1.022 | -5.61 | -1.475 | 1.041 | -0.647 | 0.197 | -1.837 | 2.346 | 5.012 | 0.689 | -0.038 | -1.145 | 0.487 | -3.401 | 0.841 | -3.687 | -0.145 | -0.891 | 0.169 | 0.124 | -1.634 | 0.003 | -0.304 | 0.012 | 0.011 | 1.922 | 0.011 | 4.274 | 0.114 | 0.136 | 0.161 | 0.023 | 0.059 | 0.059 | 2.621 | 0.786 | 1.347 | -0.282 | -0.259 | -0.192 | -0.298 | -5.581 | 0.578 | 0.207 | -8.155 | 0.05 | 0.421 | 0.228 | 1.462 | 0.112 | 12.959 | -3.369 | -788,430.915 | 0.162 | 0.201 | -0.141 | -1,480,631.074 | 1.276 | -0.568 | -1.173 | -2.508 | 0.765 | 0.455 | -0.107 | -0.922 | 0.134 | 0.14 | -0.338 | -0.963 | 0 | 0.037 | 0 | 1.623 | 0.025 | -0.045 | 0.292 | 1.371 | -0.255 | -0.647 | 0.42 | -0.985 | 0.19 | -0.106 | 0.188 | 1.017 | 0.015 | 0.026 | 0.737 | -0.177 |
Operating Cash Flow
| 11.746 | -5.741 | 7.872 | -0.011 | 11.828 | 7.924 | 6.254 | 3.736 | 5.593 | 1.007 | 4.244 | -3.011 | 11.288 | 13.243 | 7.668 | 10.716 | 11.504 | 3.572 | 2.999 | 3.517 | 8.55 | -1.263 | 8.249 | 2.115 | 3.203 | 0.201 | 6.304 | -0.956 | 3.621 | 0.215 | 4.995 | -0.993 | 3.641 | 0.679 | 2.735 | 0.476 | -0.553 | 0.36 | -1.303 | -1.163 | -2.529 | -1.26 | -0.243 | -0.404 | -0.288 | -0.851 | -0.261 | -0.101 | 0.124 | -0.043 | 0.049 | -0.341 | -1.175 | -1.345 | -1.46 | -1.098 | -1.35 | -0.207 | -1.285 | -1.613 | -0.454 | -0.615 | -0.281 | 1.781 | -2.057 | 0.907 | 0.702 | 0.525 | 0.989 | 0.53 | -0.279 | 1.703 | -0.139 | -0.153 | 1.009 | 0.23 | 1.405 | 2.767 | 2.588 | 1.948 | -0.103 | 2.106 | 0.867 | 1.248 | 2.259 | 0.555 | 0.7 | 0.21 | 0.032 | 0.464 | 0.452 | 1.32 | 0.439 | 1.25 | 0.872 | 0.739 | 0.56 | -0.02 | -0.319 | 0.177 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1.621 | -1.718 | -1.655 | -6.503 | -0.599 | -1.618 | -1.282 | -3.824 | -0.801 | -4.433 | -3.07 | -2.951 | -3.001 | -2.211 | -3.258 | -1.499 | -0.525 | -1.217 | -0.645 | -0.47 | -1.1 | -0.489 | -0.542 | -0.937 | -1.533 | -1.575 | -5.348 | 1.463 | -0.681 | -2.328 | -4.869 | 1.967 | -3.221 | -0.029 | -0.094 | -0.12 | -0.026 | -0.021 | -0.05 | -0.041 | -0.048 | -0.003 | -0.007 | -0.02 | -0.013 | -0.021 | -0.125 | -0.328 | -0.194 | 0 | 0 | -0.002 | -0.004 | 0 | 0 | -0.004 | 0.001 | -0.154 | -0.171 | -0.118 | -0.313 | -0.274 | -0.131 | -1.175 | 0.111 | -0.545 | -0.208 | -0.277 | -0.192 | -0.132 | -0.543 | -0.643 | -0.056 | 0 | 0 | -0 | 0 | -0.036 | -0.009 | -0.032 | -0.12 | -0.143 | -0.09 | -0.199 | -0.068 | -0.306 | -0.164 | 0.041 | -0.05 | -0.04 | -0.03 | -0.013 | -0.005 | 0 | 0 | -0.025 | -0.03 | -0.003 | -0.153 | 0 |
Acquisitions Net
| -11.474 | 0 | -1.534 | -18.74 | -1.3 | -33.929 | 0 | -0.402 | -24.355 | 0 | 0 | -6 | -6 | 0 | 0 | -4.34 | 0 | -0.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 10 | -57.311 | 0 | 0 | 0 | 0 | -5.503 | 0 | 0 | 0 | -0.935 | -0.124 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,114,139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 24.355 | -24.355 | 0 | 0 | 6 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0 | 0 | -0.023 | 4,114,139.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.176 | 0 | 0 | 0.176 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -1.534 | 0.087 | 0 | 0 | 0 | -3.151 | -24.355 | 0 | 0 | 6 | -6 | 0 | 0 | 0.055 | -0.055 | -0.55 | -0.004 | -1.681 | 0.005 | -0.021 | 4.377 | -0.01 | -0.149 | -0.008 | 0.018 | 0.026 | 0.038 | -0.097 | 0 | 0 | 0.654 | 0 | 0 | 0.154 | -0.016 | -0.016 | -0.021 | -0.008 | -0.008 | -0.199 | -0.001 | -0.012 | 0.038 | -0.008 | -0.11 | -0.281 | 0 | -0.008 | 0 | 0.004 | 0.101 | 0 | 0 | 0.199 | 0.042 | -0.2 | -0.171 | 0.154 | -0.1 | 3.425 | 3.85 | -1,816,672 | 0 | 0 | -0.231 | -4.512 | 3.538 | -0.234 | -0.543 | -0.261 | 0 | -0.128 | 0 | -0.044 | -0.131 | -0.216 | -0.009 | 0.042 | 1.027 | -0.877 | -2 | -1.155 | -0.6 | -0.3 | -0.007 | 0.189 | -0.218 | -0.137 | 0 | -0.137 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -13.095 | -1.718 | -3.189 | -25.156 | -1.899 | -35.547 | -1.282 | -7.377 | -25.156 | -4.433 | -3.07 | -2.951 | -9.001 | -2.211 | -3.258 | -5.784 | -0.58 | -1.767 | -0.645 | -2.152 | -1.095 | -0.489 | 3.835 | -0.947 | -1.533 | -1.583 | -5.33 | 1.419 | -0.643 | 7.672 | -62.18 | 1.967 | -2.567 | -0.029 | -0.094 | -5.47 | -0.026 | -0.021 | -0.05 | -0.976 | -0.172 | -0.202 | -0.007 | -0.02 | 0.025 | -0.021 | -0.125 | -0.328 | -0.194 | -0.008 | 0 | 0.002 | 0.097 | 0 | 0 | 0.195 | 0.044 | -0.354 | -0.171 | 0.037 | -0.413 | 3.152 | 3.719 | -1.152 | 0.111 | -0.545 | -0.231 | -4.789 | 3.346 | -0.365 | -0.368 | -0.904 | -0.056 | -0.128 | 0 | -0.045 | -0.131 | -0.251 | -0.009 | 0.01 | 0.907 | -1.02 | -2.09 | -1.254 | -0.668 | -0.606 | -0.271 | 0.23 | -0.267 | -0.177 | -0.03 | -0.151 | -0.005 | -0.01 | 0 | -0.025 | -0.03 | -0.003 | -0.153 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -5.821 | 6.677 | -3.316 | 25.88 | -10.17 | 19.19 | 3.815 | 4.784 | 17.442 | 1.613 | 4.174 | -0.001 | -3.821 | -6.356 | -5.871 | -1.362 | -6.158 | -1.395 | -3.014 | -1.763 | -7.219 | 1.261 | -10.604 | -1.266 | -0.589 | 2.226 | -2.91 | -0.562 | 1.041 | -8.72 | 49.156 | -3.237 | -0.824 | 0.027 | -0.544 | -0.084 | -0.005 | -0.205 | -0.246 | 0 | 3.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.005 | -0.016 | -0.016 | -0.016 | 0.985 | -0.015 | -0.015 | -0.015 | -0.015 | -0.041 | -0.017 | -0.018 | -0.017 | -0.016 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.307 | 0.006 | 0.215 | -0.293 | -0.758 | -0.485 | -0.654 | -1.238 | -0.822 | 0.283 | -0.601 | -0.1 | -0.451 | 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 | 0 | 0.008 | 2.016 | 0 | 0 | 0.082 | 0.493 | 3.492 | 0 | 0.023 | 0.152 | 0 | 0 | 0.03 | -2.225 | 0.2 | 0.15 | 2 | -0.285 | 0.05 | 0.15 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78,839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0.12 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.457 | -0.298 | -0.107 | -0.003 | -0.349 | -0.017 | -0.622 | -0.168 | -0.444 | -2.084 | 0 | -0.012 | -0.026 | 0 | -0.383 | -0.227 | -0.674 | -0.416 | -0.346 | -0.257 | -0.31 | -0.302 | -0.019 | -0.148 | -0.025 | -0.128 | -0.253 | -0.203 | -0.496 | 0 | 0 | -0.098 | -0.122 | -0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0.026 | 0 | -0.001 | -0.025 | -0.045 | 0 | 0 | -0.487 | -0.025 | -0.106 | -0.101 | -0.294 | 0 | 0 | 0 | 0 | -0.101 | 0 | -0.044 | -0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.013 | 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 | -0.001 | 0 | -0.001 | -0 | -0.001 | 0 | -0.001 | -0 | -0.002 | 0 | 0 | -0 | -0 | -0.017 | 0 | -0 | -0.002 | 0 | 0 | -0 | -0.002 | 0 | 0 | -0 | -0.002 | 0 | 0 | -0 | -0.002 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2,396 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.506 | -0.471 | -0.469 | -0 | -0.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 7.849 | 0 | 0 | 0.052 | -0.031 | -0.147 | 0 | 0 | 0 | 0.056 | 0.019 | 0.074 | 0.197 | 0.02 | 0.092 | -0.048 | 0.101 | 0 | -0.176 | 0.168 | -0.05 | 0.001 | -0 | -0.056 | -1.263 | 0 | -0.004 | 0 | 0 | 10 | 8.845 | 0 | -0.416 | -0.5 | -1.5 | 1.202 | 0 | 0.538 | 0 | -0.582 | -3.492 | 10.52 | -0.022 | 0.002 | -0.011 | 1 | 0.25 | 3.264 | 0.5 | -0.15 | -0.1 | 0.002 | 0 | 0 | 0 | 0.003 | -0.001 | 0 | 0 | 0.001 | -0.001 | 0 | 0 | 1,917.974 | 0 | 0 | 0 | 2,395.69 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | -0.926 | -0.5 | 0 | 0 | -0.045 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0 | -0.051 | 0 | 0 | 0 | -0.901 | 0.087 | 0.066 | 0.832 | 0 |
Financing Cash Flow
| 1.571 | 6.379 | -3.423 | 25.929 | -10.55 | 19.026 | 3.193 | 4.616 | 16.998 | -0.415 | 4.193 | 0.061 | -3.65 | -6.336 | -6.162 | -1.637 | -6.731 | -1.811 | -3.533 | -1.851 | -7.581 | 0.841 | -10.624 | -1.469 | -1.876 | 2.098 | -3.164 | -0.766 | 0.545 | -8.721 | 58.001 | -3.336 | -1.362 | -0.554 | -2.044 | 1.114 | -0.005 | 0.334 | -0.246 | -0.089 | 3.475 | 10.52 | 0.022 | 0.152 | 0.011 | 1 | 0.25 | -2.074 | -0.305 | -0.016 | 1.884 | -0.016 | 1.035 | 0.135 | 0.085 | -0.014 | -0.016 | -0.042 | -0.042 | -0.061 | -0.017 | -0.016 | -0.508 | -0.049 | -0.107 | -0.101 | -0.294 | -0.31 | -0 | 0 | 0 | -0.101 | 0 | -0.044 | -0.09 | -1.071 | -0.471 | -0.469 | -0 | -0.928 | -0.5 | 0 | 0 | -0.045 | 0 | 0 | -0.307 | 0.006 | 0.215 | -0.28 | -0.772 | -0.536 | -0.654 | -1.238 | -0.822 | -0.618 | -0.513 | -0.034 | 0.381 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -5.651 | 5.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.75 | -0.75 | 0.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.022 | 0 | -0.011 | 0 | 0 | 2.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.005 | 0 | 0 | 0 | 0 | 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
| 0.222 | -1.08 | 1.26 | 0.762 | -0.621 | -8.597 | 8.165 | 0.975 | -2.565 | -3.841 | 5.367 | -5.901 | -1.363 | 4.696 | -1.752 | 3.295 | 4.193 | -0.006 | -1.179 | 0.264 | -0.876 | -0.16 | 1.461 | -0.301 | -0.206 | 0.716 | -2.189 | -0.303 | 3.523 | -0.834 | 0.816 | -2.363 | -0.288 | 0.097 | 0.596 | -3.877 | -0.584 | 0.673 | -1.598 | -2.229 | 0.774 | 9.058 | -0.25 | -0.272 | -0.264 | 0.128 | -0.137 | -0.43 | -0.375 | -0.067 | 1.933 | -0.354 | -0.043 | -1.211 | -1.376 | -0.917 | -1.323 | -0.603 | -1.498 | -1.637 | -0.885 | 2.52 | 2.93 | 0.581 | -2.053 | 0.261 | 0.176 | -4.574 | 4.335 | -0.651 | -0.647 | -1.306 | -0.196 | -0.326 | 0.919 | -0.885 | 0.803 | 2.046 | 2.579 | 1.03 | 0.304 | 1.086 | -1.223 | -0.05 | 1.59 | -0.05 | 0.122 | 0.446 | -0.02 | 0.007 | -0.349 | 0.633 | -0.221 | 0.003 | 0.05 | 0.096 | 0.016 | -0.057 | -0.091 | 0.177 |
Cash At End Of Period
| 4.711 | 4.489 | 5.569 | 4.309 | 3.547 | 4.168 | 12.765 | 4.6 | 3.625 | 6.19 | 10.031 | 4.664 | 10.565 | 11.928 | 7.232 | 8.984 | 5.689 | 1.496 | 1.502 | 2.681 | 2.417 | 3.292 | 3.452 | 1.992 | 2.293 | 2.499 | 1.783 | 3.973 | 4.275 | 0.752 | 1.587 | 0.771 | 3.133 | 3.421 | 3.324 | 2.728 | 6.605 | 7.189 | 6.516 | 8.115 | 10.343 | 9.57 | 0.512 | 0.761 | 1.034 | 1.297 | 1.169 | 1.306 | 1.735 | 2.11 | 2.178 | 0.244 | 0.598 | 0.641 | 1.852 | 3.227 | 4.144 | 5.467 | 6.07 | 7.568 | 9.205 | 10.09 | 7.57 | 4.64 | 4.059 | 6.112 | 5.851 | 5.675 | 10.248 | 5.913 | 6.564 | 7.211 | 8.517 | 8.713 | 9.039 | 8.119 | 9.004 | 8.202 | 6.156 | 3.577 | 2.546 | 2.242 | 1.156 | 2.379 | 2.429 | 0.839 | 0.89 | 0.767 | 0.321 | 0.341 | 0.334 | 0.684 | 0.051 | 0.272 | 0.269 | 0.22 | 0.124 | 0.108 | 0.165 | 0.177 |