Microbix Biosystems Inc.
TSX:MBX.TO
0.315 (CAD) • At close October 30, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0.247 | 0.378 | 2.455 | 1.997 | -0.769 | 0.032 | -1.299 | -0.464 | 0.639 | 0.733 | 0.881 | 0.779 | 1.516 | 0.807 | 0.131 | -4.983 | -0.44 | -0.219 | -0.585 | -0.049 | -0.191 | 0.391 | -0.119 | -8.186 | 0.001 | -0.343 | -0.094 | -1.01 | 0.189 | 0.258 | -3.216 | 0.863 | 0.048 | 0.176 | -0.338 | 0.403 | 0.082 | 0.127 | 0.002 | -0.352 | 0.211 | 0.194 | 0.116 | 0.636 | -0.102 | 0.17 | -0.702 | -0.549 | -0.961 | -0.609 | -0.518 | -0.505 | -0.745 | -0.629 | -0.734 | 0.03 | -1.252 | -0.576 | -0.74 | -0.716 | -0.672 | -0.513 | -0.584 | -0.44 | -0.885 | -1.33 | -1.013 | -0.814 | -0.941 | -0.475 | -0.482 | -1.476 | -0.233 | -0.277 | -0.106 | -0.118 | 0.067 | 0.132 | 0.045 | 0.496 | -0.276 | -0.055 | -0.15 | -0.02 | -0.102 | -0.078 | -0.164 | 0.15 | 0.076 | 0.033 | -0.19 | -0.022 | 0.071 | 0.106 | 0.086 | -0.15 | 0 | -0.3 | 0 | -3.4 | -0.3 | -0.6 | -0.4 | -0.1 | -0.3 | -1.1 | -0.6 | -0.2 | 0.1 | 0 | 0 |
Depreciation & Amortization
| 0.427 | 0.404 | 0.382 | 0.309 | 0.304 | 0.302 | 0.241 | 0.291 | 0.264 | 0.258 | 0.223 | 0.227 | 0.205 | 0.216 | 0.174 | 0.176 | 0.178 | 0.171 | 0.164 | 0.145 | 0.144 | 0.141 | 0.139 | 0.18 | 0.175 | 0.173 | 0.162 | 0.202 | 0.105 | 0.101 | 0.101 | 0.106 | 0.104 | 0.102 | 0.102 | 0.108 | 0.107 | 0.102 | 0.102 | 0.103 | 0.103 | 0.102 | 0.096 | 0.107 | 0.104 | 0.105 | 0.103 | 0.11 | 0.108 | 0.107 | 0.107 | 0.095 | 0.122 | 0.122 | 0.122 | 0.056 | 0.134 | 0.134 | 0.132 | 0.153 | 0.093 | 0.077 | 0.088 | 0.013 | 0.142 | 0.106 | 0.095 | 0.08 | 0.072 | 0.062 | 0.059 | 0.081 | 0.058 | 0.055 | 0.049 | 0.048 | 0.047 | 0.037 | 0.034 | 0.049 | 0.035 | 0.035 | 0.036 | 0.053 | 0.033 | 0.034 | 0.034 | 0.046 | 0.038 | 0.038 | 0.039 | 0.044 | 0.045 | 0.045 | 0.046 | 0.007 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | -1.358 | -3.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.568 | 0 | 0 | 0 | -0.079 | 0 | 0.091 | 0 | 7.879 | 0 | 0 | 0 | 0 | -0.15 | -0.15 | -0.15 | -0.2 | -0.21 | -0.1 | -0.09 | -0.066 | -0.066 | -0.133 | 0 | -0.265 | 0 | 0 | 0 | 0.009 | 0 | -0.154 | -0.003 | 0 | -0.015 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.182 | 0.191 | 0.198 | 0.172 | 0.202 | 0.186 | 0.175 | 0.184 | 0.188 | 0.15 | 0.128 | 0.128 | 0.12 | 0.079 | 0.051 | 0.048 | 0.046 | 0.037 | 0.028 | 0.046 | 0.039 | 0.033 | 0.033 | 0.013 | 0.115 | 0.215 | 0.115 | 0.324 | 0.054 | 0.051 | 0.056 | 0.084 | 0.083 | 0.083 | 0.085 | 0.153 | 0.151 | 0.149 | 0.128 | 0.028 | -0.024 | 0.01 | 0 | 0.07 | 0 | 0.018 | 0.098 | 0.021 | 0.086 | 0.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.604 | -0.244 | -1.803 | -0.958 | 2.299 | -1.655 | 0.094 | 0.063 | 1.541 | -0.335 | -1.609 | -0.138 | -2.621 | -0.208 | -0.251 | -0.181 | 0.908 | -0.834 | 0.568 | 0.463 | -0.25 | -1.066 | -0.075 | 0.52 | -0.695 | 0.356 | -1.385 | -0.068 | 0.26 | -0.382 | 0.682 | 0.034 | -0.511 | -0.28 | 0.196 | -0.371 | -0.467 | 0.239 | -0.042 | -0.481 | -0.106 | -0.63 | -0.314 | 0.15 | -0.036 | -0.496 | 0.351 | -0.389 | 0.415 | -0.334 | 0.147 | 0.084 | -0.113 | -0.188 | 0.424 | -0.532 | 0.324 | -0.382 | 0.143 | -0.504 | 0.554 | -0.249 | -0.423 | 1.405 | 0.385 | -1.003 | 0.057 | 0.309 | -0.018 | -0.136 | -0.41 | -0.067 | 0.217 | -0.255 | 0.064 | 0.041 | -0.18 | 0.236 | -0.191 | -0.042 | 0.404 | -0.301 | 0.126 | -0.005 | 0.191 | -0.371 | 0.165 | 0.175 | -0.227 | -0.172 | 0.1 | 0.284 | -0.027 | -0.18 | -0.145 | 0.18 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0.395 | -0.601 | 0.313 | -0.773 | -0.219 | -0.289 | 0.219 | -0.571 | 2.061 | 1.013 | -1.385 | 0.005 | -2.067 | -0.228 | -0.009 | -0.62 | 0.683 | -0.751 | 0.52 | 0.14 | 0.005 | -0.869 | 0.328 | 0.623 | -1.048 | 0.688 | -0.238 | -0.472 | 0.459 | -0.244 | 0.941 | -0.023 | -0.644 | -0.708 | 1.045 | 0.247 | 0.115 | -0.454 | 0.542 | -0.418 | 0.03 | -0.771 | 0.169 | -0.004 | -0.03 | -0.482 | 0.813 | -0.89 | 0.446 | -0.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.092 | -0.013 | -0.392 | 0.298 | 0.804 | -0.767 | -0.802 | 0.014 | 0.044 | -0.492 | -0.443 | 0.415 | 0.092 | -0.385 | -0.237 | 0.542 | -0.045 | 0.019 | -0.329 | 0.859 | -0.118 | 0.103 | -0.877 | 0.256 | -0.083 | 0.021 | -0.174 | -0.051 | -0.446 | -0.296 | -0.278 | 0.178 | 0.089 | 0.357 | -0.395 | -1.185 | -0.521 | -0.268 | -0.053 | -0.202 | -0.299 | -0.097 | 0.071 | 0.181 | 0.089 | 0.108 | -0.203 | 0.44 | -0.062 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.027 | 0.071 | -0.315 | -0.264 | 0.675 | -0.183 | -0.112 | 0 | 0.011 | -0.529 | -0.109 | -0.207 | -0.527 | 0.605 | 0.014 | 0.082 | 0.011 | -0.33 | 0.192 | -0.101 | 0.031 | -0.038 | -0.101 | -0.144 | 0 | 0 | -0.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.96 | 0 | 0 | 0.163 | 0.238 | 0 | 0 | -0.095 | 0 | -0.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.274 | 0.299 | -1.408 | -0.219 | 1.04 | -0.416 | 0.789 | 0.62 | -0.575 | -0.855 | 0.328 | -0.351 | -0.119 | -0.2 | -0.02 | -0.185 | 0.258 | 0.229 | 0.185 | -0.435 | -0.169 | -0.263 | 0.575 | -0.214 | 0.436 | -0.353 | -0 | 0.454 | 0.247 | 0.158 | 0.02 | -0.121 | 0.045 | 0.071 | -0.455 | 0.568 | -0.06 | -0 | -0.531 | 0.139 | -0 | 0 | -0.554 | -0.027 | -0 | -0.122 | 0 | 0 | 0.032 | -0.244 | 0 | 0 | 0 | -0.188 | 0.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.423 | 1.405 | 0.385 | -1.003 | 0.057 | 0.309 | -0.018 | -0.136 | -0.41 | 0 | 0.217 | -0.255 | 0.064 | 0 | -0.18 | 0.236 | -0.191 | 0 | 0.404 | -0.301 | 0.126 | 0 | 0.191 | -0.371 | 0.165 | 0.175 | -0.227 | -0.172 | 0.1 | 0 | -0.027 | -0.18 | -0.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 0.649 | 1.653 | 1.464 | 0.101 | 0.095 | 0.079 | 0.075 | 0.073 | 0.079 | 0.086 | 0.094 | 0.626 | 0.097 | 0.088 | 0.082 | 3.155 | 0.073 | 0.067 | 0.063 | 0.048 | 0.057 | 0.053 | 0.051 | -0.056 | 0.486 | 0.063 | -0.231 | 0.104 | -0.166 | 0.265 | 2.837 | -0.451 | 0.988 | 0.026 | 0.015 | -0.143 | 0.013 | 0.012 | 0.006 | -0.013 | 0.03 | 0.013 | 0.01 | -0.121 | 0.095 | -0.058 | 0.084 | 0.06 | 0.096 | 0.089 | 0.151 | 0.142 | 0.305 | 0.078 | 0.122 | 0.13 | 0.189 | 0.332 | 0.064 | 0.196 | 0.02 | 0.235 | 0.059 | 0.162 | 0.043 | 0.243 | 0.067 | 0.47 | 0.287 | 0.105 | 0.025 | 0.186 | 0.017 | 0.032 | 0.08 | 0.012 | 0.09 | -0.07 | 0.143 | 0.074 | 0.007 | 0.004 | 0.004 | -0.005 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.233 | -0.3 | 0.1 | 0 | 0.3 | -0.3 | 0.6 | -0.5 | -1 | -0.8 | -0.3 | 0 | 0.1 | 0 | -0.1 | -0.2 |
Operating Cash Flow
| 1.403 | 0.839 | 1.339 | -1.456 | 2.131 | -1.056 | -0.714 | 0.146 | 2.71 | 0.893 | -0.284 | 1.622 | -0.683 | 0.982 | 0.187 | -0.216 | 0.765 | -0.778 | 0.238 | 0.575 | -0.202 | -0.357 | 0.029 | 0.35 | 0.082 | 0.465 | -1.434 | -0.448 | 0.292 | 0.144 | 0.31 | 0.437 | 0.501 | 0.007 | -0.032 | 0.084 | -0.18 | 0.496 | 0.195 | -0.98 | 0.213 | -0.313 | -0.091 | 0.851 | 0.061 | -0.414 | -0.069 | -0.768 | -0.269 | -0.601 | -0.113 | -0.185 | -0.431 | -0.616 | -0.067 | -0.316 | -0.604 | -0.493 | -0.401 | -0.871 | -0.005 | -0.449 | -0.86 | 1.139 | -0.314 | -1.984 | -0.794 | 0.044 | -0.6 | -0.443 | -0.808 | -1.276 | 0.057 | -0.444 | 0.087 | -0.017 | 0.024 | 0.335 | 0.03 | 0.577 | 0.17 | -0.317 | 0.015 | 0.023 | 0.144 | -0.415 | 0.035 | 0.371 | -0.113 | -0.101 | -0.051 | 0.306 | 0.089 | -0.029 | -0.012 | 0.27 | -0.2 | -0.2 | 0 | -0.1 | -0.5 | 0.1 | -0.8 | -1 | -1 | -1.4 | -0.5 | 0 | 0.1 | -0.1 | -0.2 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1.003 | -0.638 | -0.037 | -0.118 | -0.215 | -0.551 | -0.132 | -1.207 | -0.265 | -0.4 | -0.153 | -0.129 | -0.207 | -0.319 | -0.649 | -0.143 | -0.366 | -0.174 | -0.131 | -0.309 | -0.104 | -0.072 | -0.031 | -0.077 | -0.335 | -0.31 | -0.495 | 0.011 | -0.145 | -0.316 | -0.206 | -0.337 | -0.264 | -0.364 | -0.677 | -0.444 | -1.217 | -2.021 | -1.16 | -0.963 | -1.468 | -0.863 | -0.086 | -0.163 | -0.003 | -0.046 | -0.015 | -0.038 | -0.027 | -0.005 | -0.009 | -0.043 | 0 | -0.004 | -0.016 | 0.088 | -0.045 | -0.078 | -0.12 | -0.307 | -0.302 | -0.721 | -1.473 | -0.56 | -2.221 | -0.274 | -0.005 | 0.047 | -0.133 | -0.042 | -0.081 | 0.223 | -0.15 | -0.236 | -0.097 | -0.017 | -0.11 | -0.101 | -0.015 | -0.038 | -0.015 | -0.036 | -0.007 | -0.047 | -0.005 | -0.022 | -0.036 | -0.009 | -0.011 | -0.009 | -0.005 | -0.016 | -0.028 | -0.002 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | -0.7 | -0.2 | -0.1 | 0 | -0.1 |
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 | -0.037 | -0.005 | 0.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.055 | 0.059 | 0.137 | 0.429 | 0 | 0 | -0.001 | 0 | -0.082 | 0 | 0 | 0 | -0.011 | -0.034 | -0.076 | -0.153 | 0.015 | -0.024 | -0.283 | -0.167 | -0 | 0 | 0 | -0.442 | -0.056 | 0.207 | 0 | 0 | -0.188 | 0 | 0.25 | 0 | 0.089 | -0.005 | 0.186 | 0 | 0 | 0 | 0 | 0 | 3.2 | -3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.204 | 0 | -0.25 | 0 | -2.771 | 0 | 0.55 | -0.55 | 1.5 | -1.5 | 0 | 0 | 0.548 | -0.548 | 0 | 0 | -0.279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 |
Investing Cash Flow
| -1.003 | -0.638 | -0.037 | -0.118 | -0.215 | -0.551 | -0.132 | -1.207 | -0.265 | -0.4 | -0.153 | -0.074 | -0.147 | -0.182 | -0.22 | -0.143 | -0.366 | -0.174 | -0.131 | -0.309 | -0.104 | -0.072 | -0.031 | -0.077 | -0.335 | -0.31 | -0.495 | 0.026 | -0.145 | -0.316 | -0.206 | -0.337 | -0.264 | -0.364 | -0.677 | -0.5 | -1.01 | -2.173 | -1.16 | -0.963 | -1.468 | -0.613 | -0.086 | -0.111 | -0.008 | 0.14 | -0.015 | -0.038 | -0.027 | -0.005 | -0.009 | 3.157 | -3.2 | -0.004 | -0.016 | 0.088 | -0.045 | -0.078 | -0.12 | -0.103 | -0.302 | -0.971 | -1.473 | -3.33 | -2.221 | 0.276 | -0.555 | 1.547 | -1.633 | -0.042 | -0.081 | 0.771 | -0.698 | -0.236 | -0.097 | -0.295 | -0.11 | -0.101 | -0.015 | -0.038 | -0.015 | -0.036 | -0.007 | -0.052 | -0.005 | -0.022 | -0.036 | -0.009 | -0.011 | -0.009 | -0.005 | -0.016 | -0.028 | -0.002 | -0.015 | -0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | -0.7 | -0.1 | -0.2 | 0 | -0.1 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.257 | -0.028 | -0.028 | -0.073 | -0.073 | -0.074 | -0.08 | -0.088 | -0.588 | -0.091 | -1.687 | -0.146 | -0.127 | -0.126 | -0.148 | -1.243 | -0.178 | -0.176 | -0.179 | -0.155 | -0.155 | -0.152 | -0.156 | -0.553 | -0.128 | -0.125 | -1.315 | -0.082 | -0.105 | -0.112 | -0.303 | -0.108 | -0.24 | -0.107 | -0.111 | -0.054 | -0.048 | -0.048 | -0.047 | -0.01 | -0.012 | -0.176 | -0.03 | -0.533 | -0.126 | -0.03 | -0.264 | -0.132 | -0.182 | -0.062 | -0.036 | -0.036 | -0.035 | -0.037 | -0.036 | -0.088 | -0.03 | -0.011 | -0.002 | -0.008 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.357 | 0 | 0 | 0.011 | 0.087 | 0.008 | 0.474 | 0.105 | 0.232 | 2.633 | -0.006 | 6.138 | 0.284 | 0 | 0 | 0 | 2.151 | 0 | 0 | 0 | 0 | 0 | -0.055 | 0.055 | 0 | 3.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.532 | 0 | 0 | 0 | 0 | 0 | 0 | 0.186 | 0 | 0 | 0 | 0 | 0.281 | -0.007 | 0.497 | 0.763 | 0.165 | 0.546 | 0.526 | 0 | 0 | 0.014 | 0.006 | 1.248 | 0.032 | 0.727 | 0 | 0 | 0 | -0.234 | -0.58 | 0.508 | 6.978 | -1.379 | 2.692 | 0 | 0.046 | 0 | 0.063 | 0 | 0.02 | 0.087 | 0.026 | 0.017 | 0.097 | 0.001 | 0.002 | 0 | 0.001 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | -0.055 | 0 | 0.077 | 0.023 | -0.168 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.163 | -0.395 | -0.053 | -0.188 | -0.166 | -0.4 | -0.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -0.046 | 0.357 | -0.046 | 0.033 | 0.011 | 1.378 | 0.224 | 0.386 | 0.105 | 1.304 | 2.633 | 1.084 | 0.781 | 0.454 | 0.505 | 1.292 | 0.013 | -0.924 | 0.046 | -0.03 | 0.45 | 0.33 | 0.39 | 0.324 | 0.29 | 0.011 | 0.104 | 0.394 | 0.09 | 0.315 | 0.195 | 0.008 | 0.132 | 0.405 | 0.25 | 0.596 | 0.099 | 2.05 | 1.256 | 2.048 | 0.557 | 1.858 | 0.156 | -0.503 | -0.096 | 0.246 | 0.01 | 0.628 | 0.036 | 0.221 | 0.05 | -3.559 | 3.189 | 0.618 | 0.3 | 0.219 | -0.006 | -0.006 | 0.055 | 0.017 | 0.29 | 1.187 | -0.009 | 2.452 | 2.037 | -0.572 | -0.027 | -0.123 | -0.022 | 0.495 | 0.541 | -0.169 | 0.091 | 0.981 | 0 | -0.03 | 0 | -0.025 | -0.038 | -0.025 | 0 | 0.488 | -0.038 | 0 | -0.013 | -0.011 | 0.318 | -0.103 | -0.053 | -0.028 | -0.028 | -0.053 | -0.053 | -0.052 | -0.038 | -0.05 | -0.1 | 0.4 | 0 | 0 | 0 | -0.1 | 0 | 0.8 | 0 | 0 | 0 | -0.3 | 6 | 0 | 0 |
Financing Cash Flow
| -0.465 | -0.111 | -0.126 | -0.229 | -0.229 | 0.903 | -0.217 | 0.386 | -0.483 | 1.213 | 0.946 | 0.932 | 6.792 | 0.328 | 0.358 | 0.05 | -0.165 | 1.05 | -0.133 | -0.185 | 0.295 | 0.178 | 0.234 | -0.284 | 0.217 | -0.114 | 1.926 | 0.312 | -0.015 | 0.203 | -0.108 | -0.1 | -0.24 | 0.298 | 0.671 | 0.542 | 0.051 | 2.002 | 1.208 | 2.038 | 0.557 | 1.867 | 0.126 | -0.533 | -0.126 | 0.216 | 0.027 | 0.489 | 0.351 | 0.921 | 0.18 | -3.048 | 3.68 | 0.581 | 0.264 | 0.144 | -0.029 | 1.23 | 0.084 | 0.736 | 0.282 | 1.187 | -0.009 | 2.218 | 1.456 | -0.064 | 6.951 | -1.503 | 2.67 | 0.495 | 0.587 | -0.169 | 0.154 | 0.981 | 0.02 | 0.057 | 0.026 | -0.008 | 0.059 | -0.024 | 0.002 | 0.488 | -0.036 | 0 | -0.013 | -0.011 | 0.321 | -0.103 | -0.053 | -0.028 | -0.028 | -0.108 | -0.053 | 0.024 | -0.015 | -0.218 | 0.3 | 0.4 | 0 | 0 | 0 | -0.1 | 0 | 0.8 | 0 | 0 | 0 | 0.3 | 6 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 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 | 0.001 | -0 | 0 | 0 | 0 | 0 | 0.002 | 0.009 | 0.003 | -0.018 | 0.015 | -0.009 | 0.004 | 0.006 | -0.003 | -0.005 | -0.004 | 0.001 | 0.002 | -0.005 | -0.031 | 0.052 | -0.002 | -0.011 | -0.02 | -0.009 | -0 | -0 | 0.001 | 0.002 | 0.004 | -0.001 | -0 | 0.008 | -0.006 | -0.003 | -0.002 | 0.001 | -0.009 | -0.001 | 0.006 | -0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 |
Net Change In Cash
| -0.064 | 0.09 | 1.176 | -1.803 | 1.688 | -0.704 | -1.063 | -0.675 | 1.962 | 1.706 | 0.509 | 2.48 | 5.961 | 1.128 | 0.325 | -0.309 | 0.234 | 0.098 | -0.026 | 0.081 | -0.011 | -0.251 | 0.232 | -0.012 | -0.036 | 0.041 | -0.003 | -0.109 | 0.131 | 0.031 | -0.004 | 0 | -0.002 | -0.059 | -0.038 | 0.126 | -1.139 | 0.326 | 0.244 | 0.095 | -0.698 | 0.941 | -0.052 | 0.207 | -0.072 | -0.05 | -0.054 | -0.335 | 0.069 | 0.306 | 0.063 | -0.069 | 0.046 | -0.045 | 0.177 | -0.082 | -0.676 | 0.654 | -0.467 | -0.186 | -0.027 | -0.245 | -2.362 | 0.018 | -1.079 | -1.772 | 5.603 | 0.09 | 0.44 | 0.008 | -0.302 | -0.664 | -0.493 | 0.297 | 0.007 | -0.254 | -0.069 | 0.225 | 0.08 | 0.484 | 0.157 | 0.134 | -0.029 | -0.029 | 0.126 | -0.448 | 0.32 | 0.259 | -0.176 | -0.137 | -0.083 | 0.183 | 0.009 | -0.007 | -0.042 | 0.052 | 0.2 | 0.1 | 0 | -0.2 | -0.4 | -0.1 | -0.8 | -0.2 | -1.1 | -2 | -1.1 | -0.2 | 6 | -0.2 | -0.2 |
Cash At End Of Period
| 12.809 | 12.873 | 12.783 | 11.606 | 13.409 | 11.722 | 12.425 | 13.488 | 14.163 | 12.201 | 10.495 | 9.986 | 7.507 | 1.545 | 0.417 | 0.093 | 0.402 | 0.168 | 0.07 | 0.096 | 0.014 | 0.025 | 0.276 | 0.044 | 0.056 | 0.092 | 0.051 | 0.054 | 0.164 | 0.033 | 0.002 | 0.005 | 0.005 | 0.007 | 0.066 | 0.104 | -0.022 | 1.117 | 0.791 | 0.547 | 0.452 | 1.15 | 0.208 | 0.26 | 0.053 | 0.125 | 0.175 | 0.228 | 0.563 | 0.494 | 0.188 | 0.125 | 0.195 | 0.149 | 0.193 | 0.016 | 0.099 | 0.775 | 0.121 | 0.588 | 0.774 | 0.801 | 1.045 | 3.407 | 3.39 | 4.469 | 6.241 | 0.638 | 0.548 | 0.108 | 0.1 | 0.401 | 1.066 | 1.559 | 1.262 | 1.255 | 1.509 | 1.577 | 1.353 | 1.272 | 0.788 | 0.631 | 0.498 | 0.527 | 0.556 | 0.429 | 0.878 | 0.557 | 0.298 | 0.474 | 0.612 | 0.694 | 0.511 | 0.502 | 0.51 | 0.552 | 0.5 | 0.3 | 0.2 | 0.2 | 0.4 | 0.8 | 0.9 | 1.7 | 1.9 | 3 | 5 | 6.1 | 6.3 | 0.3 | 0.5 |