Mountain Province Diamonds Inc.
TSX:MPVD.TO
0.135 (CAD) • At close November 7, 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 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 | 1996 Q4 | 1996 Q3 | 1996 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -6.524 | 6.864 | -75.792 | -13.421 | 17.318 | 28.224 | 9.421 | -7.187 | 22.634 | 24.327 | 237.619 | 8.764 | 22.472 | 7.312 | -189.166 | -6.532 | -26.762 | -40.969 | -115.725 | -25.785 | 10.255 | 2.497 | -30.204 | 17.483 | -6.28 | 0.067 | -15.927 | 27.669 | 7.554 | -2.144 | -8.305 | -5.387 | -0.352 | 18.842 | -10.248 | -26.59 | -5.76 | -0.571 | -0.458 | -0.966 | -1.744 | -1.226 | -6.839 | -8.602 | -6.325 | -4.837 | -3.09 | 8.201 | -4.041 | -4.407 | -4.858 | -2.197 | -2.387 | -2.097 | -0.473 | -0.353 | -0.481 | -0.259 | -0.578 | -0.328 | 0.049 | -0.815 | -1.238 | 0.466 | 0.017 | -0.317 | 0.773 | -0.307 | -0.454 | -0.952 | -0.357 | -0.199 | -0.439 | -1.422 | -0.221 | -0.118 | 1.952 | -0.1 | -0.166 | -0.155 | -1.157 | -0.19 | -0.179 | -0.287 | -0.559 | -0.596 | -0.283 | -0.28 | -0.27 | -0.316 | -0.418 | -0.451 | -1.594 | -0.383 | -0.583 | -0.5 | -0.499 | -0.4 | -0.7 | -0.5 | -2.699 | -0.8 | -0.701 | -0.6 | -1.101 | -0.7 | -0.499 | -1.001 | -0.6 | -0.401 | -0.4 | -0.3 |
Depreciation & Amortization
| 16.779 | 22.767 | 19.783 | 16.489 | 11.246 | 25.318 | 18.424 | 18.028 | 12.378 | 8.948 | 10.377 | 11.931 | 8.558 | 0.055 | 16.283 | 0.055 | 16.169 | 0.055 | 19.808 | 0.055 | 26.946 | 0.055 | 0.006 | 0.006 | 0.006 | 0.003 | 0.004 | 16.498 | 0.005 | 0.005 | 0.006 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.237 | 0.008 | 0.007 | 0.007 | 0.006 | 0.006 | 0.005 | 0.004 | 0.003 | 0.006 | 0.003 | 0.002 | 0 | 0.002 | 0.002 | 0.002 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0.001 | 0.001 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | 0.005 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.005 | 0.005 | 0.007 | 0.007 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0.76 | 2.325 | -0.61 | -1.31 | 2.08 | 1.82 | 5.52 | 5.76 | 5.65 | 4.27 | -10.377 | 10 | -4.406 | 2.627 | 181.636 | 7.408 | -1.444 | 1.444 | -4.015 | -0.636 | 0.501 | 0.402 | 3.11 | 1.212 | 0.015 | -0.219 | 24.214 | -18.13 | -6.151 | -5.024 | 5.848 | 3.996 | -0.781 | -19.927 | 8.289 | 0 | 2.796 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.104 | -0.127 | -0.174 | -0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.128 | 0.242 | 0.228 | 0.429 | 0.366 | 0.34 | 0.496 | 0.503 | 0.48 | 0.444 | 0.172 | 0.266 | 0.251 | 0.179 | 0.142 | 0.274 | 0.276 | 0.291 | 0.158 | 0.149 | 0.263 | 0.219 | 0.424 | 0.448 | 0.389 | 0.424 | 0.293 | 0.516 | 0.365 | 0.408 | 0.314 | 0.116 | 0.021 | 0.017 | 0.864 | 0 | 1.4 | 0.004 | 0.008 | 0.008 | 0.008 | 0.291 | 0.025 | 0.827 | 0.181 | 0.207 | 0 | 0 | 0 | 0.464 | 0 | 0 | 0 | 0.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -14.046 | -8.988 | 17.404 | 5.634 | -49.07 | 16.943 | 25.473 | 2.749 | -18.7 | -37.205 | 13.115 | 9.585 | -15.084 | -29.016 | 33.223 | 9.505 | -16.01 | -21.347 | 10.976 | 3.908 | 7.021 | -28.547 | 14.781 | -4.983 | 18.244 | -31.16 | 1.866 | 11.544 | -28.886 | -24.247 | 4.114 | -3.012 | -12.814 | -0.529 | -0.344 | -0.133 | 0.227 | -0.043 | -3.739 | -0.06 | 6.773 | -7.518 | -10.993 | 2.383 | -1.218 | 2.644 | 0.359 | -3.893 | -0.546 | 3.989 | 1.963 | -0.111 | 8.73 | -11.915 | 1.14 | -0.133 | 0.18 | -0.508 | 0.712 | 0.079 | -0.039 | 0.154 | 0.208 | -0.278 | 0.171 | -0.004 | -0.028 | -0.25 | 0.189 | 0.032 | 0.11 | -0.159 | 0.026 | 0.126 | -0.019 | -0.055 | -0.006 | -0.135 | 0.022 | -0.095 | 0.216 | -0.073 | -0.014 | -0.088 | -0.276 | 0.105 | 0.12 | -0.022 | 0.004 | -0.03 | 0.067 | 0.022 | 0.241 | -0.409 | -0.44 | -0.101 | 0.1 | 0 | 0 | 0 | 0.299 | 0.001 | 0 | 0 | 0 | 2.099 | 0 | 0 | 0 | 6.799 | -0.4 | -0.199 |
Accounts Receivables
| -1.52 | -2.337 | 0.367 | 2.287 | -0.98 | -1.871 | -0.249 | 0.478 | 3.054 | -3.318 | 0.01 | -0.089 | 1.373 | -1.373 | 2.228 | -1.961 | 2.171 | -1.548 | 2.37 | -2.744 | 3.193 | -2.029 | 0.141 | 0.872 | 0.334 | -0.505 | -1.037 | -0.282 | 0.553 | 0.123 | -0.013 | -0.146 | 0.003 | 0.006 | -0.03 | 0.077 | -0.037 | 0.071 | -0.561 | 0.167 | -0.347 | -0.242 | -0.028 | -0.094 | -0.19 | 0.036 | 0.697 | 0.104 | -0.128 | 0.276 | -0.092 | -0.051 | -0.037 | 0.328 | -0.064 | -0.125 | 0.084 | -0.124 | -0.045 | 0.026 | 0.013 | 0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -12.664 | -37.92 | 8.967 | 6.414 | -11.06 | -27.23 | 17.868 | 6.349 | -4.078 | -54.067 | 8.478 | 13.829 | -4.633 | -36.073 | 24.818 | 8.084 | 10.167 | -31.478 | 3.091 | 1.019 | 23.971 | -34.821 | 11.957 | -15.084 | 20.678 | -33.184 | 3.964 | -2.84 | -14.694 | -39.964 | 3.315 | -2.591 | -12.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -43.854 | 30.39 | 8.796 | -2.863 | -36.84 | 45.395 | 7.612 | -4.574 | -17.275 | 20.041 | 4.739 | -4.709 | -11.974 | 7.834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.423 | 0.515 | 4.481 | 0 | 14.345 | -14.984 | 15.167 | 0.932 | -0.234 | 0 | 0 | -0.416 | -0.289 | 0.371 | -0.029 | -6.012 | 5.97 | -4.462 | -7.43 | 1.359 | 2.417 | -1.61 | 2.981 | 0 | -1.942 | -0.207 | 2.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.138 | 0.879 | -0.726 | -0.204 | -0.19 | 0.649 | 0.242 | 0.496 | -0.401 | 0.139 | 4.637 | -4.155 | -10.451 | 7.057 | 8.405 | 1.421 | -26.177 | 11.679 | 5.515 | 5.633 | -20.143 | 8.303 | 2.683 | 8.806 | -3.283 | -1.952 | -1.061 | 0.321 | 0.239 | 15.594 | -0.12 | -0.042 | -12.818 | -0.535 | 0.101 | 0.079 | -0.107 | -0.085 | 2.834 | -6.198 | 11.582 | 0.154 | -12.324 | 0.059 | 0.583 | -0.373 | -0.338 | -3.997 | -0.418 | 3.713 | 2.054 | -0.06 | 8.767 | -12.243 | 1.205 | -0.008 | 0.096 | -0.384 | 0.758 | 0.053 | -0.052 | 0 | 0 | 0 | 0 | 0 | -0.028 | -0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0.095 | 0 | 0 | 0 | -0.088 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.199 |
Other Non Cash Items
| -31.392 | 73.232 | 98.563 | 50.572 | 61.111 | 10.285 | 9.832 | 39.515 | 14.874 | 6.224 | -202.894 | 11.359 | 10.674 | 9.039 | 9.277 | 10.407 | 21.945 | 61.702 | 136.854 | 36.167 | 27.985 | 16.494 | 53.701 | 19.153 | 46.633 | 32.644 | 25.939 | 11.141 | 11.376 | 3.763 | -0.066 | -0.012 | -0.049 | -0.061 | -0.156 | 26.352 | -0.251 | -0.087 | -0.2 | -0.046 | 0.008 | -0.006 | -0.055 | -0.064 | -0.093 | -0.119 | -0.037 | -10.723 | -0.037 | -0.044 | -0.533 | -0.052 | -0.06 | -0.085 | 0.1 | 0.1 | 0.099 | 0.098 | -0.102 | 0 | -0.223 | 0.574 | 1.061 | -1.061 | -0.222 | 0 | -1.075 | 0.014 | 0.094 | 0.715 | 0 | -0 | 0.135 | 1.26 | -0 | 0 | -2.177 | 0 | -0 | 0 | 0.75 | 0 | 0 | -0 | 0.19 | 0 | 0 | 0 | 0.004 | 0 | -0 | -0 | 1.232 | 0 | -0.021 | 0.001 | 0.1 | -0.2 | 0.299 | -0.1 | 2.4 | -0.101 | -0.199 | -0.2 | 10.399 | -13.497 | -0.801 | -2.799 | -7.101 | -1.697 | -1.701 | -3.801 |
Operating Cash Flow
| -35.055 | 40.799 | 37.912 | 30.824 | -28.687 | 82.93 | 69.166 | 59.368 | 37.316 | 7.008 | 48.012 | 51.905 | 22.465 | -9.804 | 51.395 | 21.117 | -21.941 | 1.176 | 28.302 | 13.858 | 46.079 | -8.88 | 41.818 | 33.319 | 59.007 | 1.759 | 36.389 | 49.238 | -15.737 | -27.239 | 1.911 | -4.296 | -13.972 | -1.655 | -1.592 | -0.369 | -1.587 | -0.695 | -4.388 | -1.062 | 5.048 | -8.458 | -17.626 | -5.448 | -7.448 | -2.097 | -2.763 | -6.409 | -4.619 | 0.005 | -3.425 | -2.353 | 6.286 | -13.608 | 0.664 | -0.514 | -0.375 | -0.763 | 0.117 | -0.249 | -0.212 | -0.087 | 0.031 | -0.874 | -0.035 | -0.321 | -0.331 | -0.543 | -0.17 | -0.204 | -0.247 | -0.358 | -0.278 | -0.036 | -0.241 | -0.173 | -0.231 | -0.234 | -0.143 | -0.25 | -0.191 | -0.262 | -0.192 | -0.374 | -0.64 | -0.487 | -0.159 | -0.298 | -0.257 | -0.342 | -0.346 | -0.424 | -0.115 | -0.786 | -1.028 | -0.599 | -0.299 | -0.599 | -0.401 | -0.6 | -0 | -0.901 | -0.9 | -0.8 | 9.299 | -12.099 | -1.3 | -3.8 | -7.701 | 4.701 | -2.5 | -4.3 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -19.025 | -16.883 | -20.536 | -18.115 | -21.351 | -23.3 | -26.302 | -9.906 | -9.815 | -14.409 | -16.494 | -8.855 | -7.846 | -10.625 | -12.313 | -10.781 | -10.485 | -5.258 | -5.502 | -2.101 | -10.062 | -10.43 | -15.136 | -10.159 | -34.57 | -8.697 | -57.277 | -17.522 | -5.656 | -25.369 | -47.792 | -38.743 | -46.668 | -58.429 | -61.856 | -38.038 | -80.124 | -59.778 | -46.271 | -21.621 | -35.86 | -8.516 | -4.187 | -0.394 | -2.388 | -2.14 | -0.123 | -0.002 | -0.005 | -0.046 | 0 | 0 | -0.014 | -0.001 | 0 | -2.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | -0.003 | -0.004 | -0.004 | -0.01 | 0 | 0 | 0 | -0.003 | -0.04 | -0.02 | -0.004 | -0.028 | 0 | 0 | 0 | 0 | 0 | 0 | -0.026 | -0.006 | 0 | -0.009 | 0 | 0 | -0.001 | -0.003 | -0.021 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.099 | -62.5 | 0.001 | -1.5 | 0 | -0.001 | 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 | -0.165 | 7.5 | -7.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.608 | -0.586 | -0.635 | -0.436 | -0.401 | -0.373 | -5.287 | -0.166 | -0.079 | -0.047 | -10.041 | -0.028 | -0.029 | -0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.819 | 2.07 | 0 | 0 | -8.001 | 0.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.884 | 0 | 0 | 0 | -0.206 | 0 | 0 | -0.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.32 | -0.001 | 3.37 | 73.573 | -1.715 | 1.715 | -12.638 | 12.641 | -2.06 | 5.88 | 13.826 | 5.43 | 0 | 11.126 | 6.026 | 0.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.213 | 0 | 0.179 | 0.272 | 0.229 | -1.292 | 1.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.124 | 0.26 | 0.038 | 0.081 | 0.397 | 0.639 | 0.794 | 0.351 | 0.158 | 0.022 | -9.982 | 0.006 | 0.043 | 0.01 | -9.989 | -4.985 | 0.033 | 0.092 | 0.175 | 0.089 | 0.147 | 0.11 | 0.221 | -0.016 | -3.915 | 0.099 | 111.356 | -21.193 | 23.873 | 32.965 | -15.484 | 22.339 | 9.979 | -30.77 | 3.914 | 14.543 | -110.002 | -1.667 | -52.658 | 5.759 | -5.62 | 0.059 | 0.061 | 0.07 | 0.099 | 0.125 | -45.498 | 9.887 | 6.158 | 0.001 | 0.059 | 0.067 | -12.451 | -11.129 | 6.666 | 0.026 | -7.64 | -1.499 | -4.367 | -0.022 | -0.013 | -0.158 | -0.664 | 0.658 | -0.713 | 0.028 | 1.995 | 0.665 | 0 | 0 | -0.081 | 0 | 0 | -0.003 | -0.04 | 0 | 0.039 | -0 | -0.045 | 0 | -0.006 | 0.008 | 0.002 | 0 | 0.001 | 0 | 0 | 0 | -0 | 0.009 | 0 | -0.053 | -0.14 | -0.005 | -0.038 | -0.4 | -1.8 | 2.2 | -0.401 | 0 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.099 | 0 |
Investing Cash Flow
| -18.901 | -17.469 | -21.171 | -18.551 | -21.752 | -23.034 | -30.795 | -9.721 | -9.736 | -14.387 | -26.476 | -8.849 | -7.803 | -10.615 | -22.302 | -15.766 | -10.452 | -5.166 | -5.327 | -2.012 | -9.915 | -10.32 | -14.915 | -10.175 | -38.485 | -16.098 | 54.079 | -38.715 | 18.217 | 7.596 | -63.276 | -16.404 | -36.689 | -89.199 | -57.622 | -23.496 | -186.757 | 12.128 | -100.645 | -14.146 | -54.118 | 4.185 | -6.186 | 5.556 | 11.537 | 3.416 | -45.621 | 9.885 | 6.153 | -0.045 | 2.878 | 2.138 | -12.451 | -11.129 | -1.335 | -1.808 | -7.64 | 0.714 | -4.367 | 0.157 | 0.259 | 0.071 | -1.956 | 2.653 | -1.597 | -0.003 | 1.992 | 0.661 | -0.21 | -0.01 | -0.081 | -0.275 | 0 | -0.003 | -0.04 | -0.02 | 0.035 | -0.028 | -0.045 | 0 | -0.006 | 0.008 | 0.002 | 0 | -0.025 | -0.006 | 0 | -0.009 | 0 | 0.009 | -0.001 | -0.056 | -0.161 | -0.008 | -0.038 | -0.4 | -1.8 | 2.2 | -0.401 | 0 | -0.4 | 0 | 0 | 0 | 49.099 | -62.5 | 0.001 | -1.5 | 0 | -0.001 | -0.099 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.027 | -0.142 | -0.067 | -7.906 | -0.527 | -0.077 | -376.282 | -20.765 | -12.604 | -0.08 | -25.256 | -31.665 | -13.757 | -0.147 | -0.144 | -3.161 | -0.187 | -0.206 | -0.198 | -13.377 | -0.19 | -0.201 | -6.627 | -19.739 | 0 | 0 | -424.365 | 0 | 0 | -32.403 | -36.812 | -33.064 | -59.658 | -94.066 | -39.314 | -35.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -0.001 | -0.034 | 94.707 | 95.959 | 0.534 | 44.266 | 27.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.916 | 0 | 0 | 0 | 4.111 | 0.208 | 0 | 0.035 | 0.001 | 0.033 | 0.094 | 0.014 | 0 | 0 | 0 | 0.112 | 0 | 0.776 | 0.319 | 0.105 | 0.174 | 0.038 | 0.027 | 0.699 | 0.163 | 0.093 | 0.448 | 0.212 | 0.031 | 0.028 | 0.404 | 0.891 | 0 | 0 | 0 | 0.902 | 0 | 0.018 | 0 | 1.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | -0.001 | 0.001 | 0.2 | -59.799 | 73.899 | 2.399 | 1.001 | 12.499 | 5.3 | -2.6 | 7.7 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -8.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.702 | 0 | -10.778 | -0.015 | 5.022 | -16.977 | 278.749 | 18.871 | -3.07 | -0.314 | -15.758 | -1.88 | 19.228 | -0.559 | -16.387 | 4.588 | 17.649 | -0.143 | -16.19 | -0.462 | -16.829 | -0.032 | -16.769 | -0.878 | -15.535 | -0.187 | -62.97 | -7.871 | -8.826 | 30.974 | 36.527 | 32.539 | 59.271 | 92.87 | 36.316 | 32.485 | 104.347 | -2.63 | -1.191 | -0.584 | 6 | -6 | 29.367 | 0 | 0 | 0 | 43.063 | 0 | 0.088 | 0.516 | 0.063 | 0 | 5.08 | 2.764 | 0.549 | 1.029 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.299 | 0 | 5.3 | -5.3 |
Financing Cash Flow
| 4.675 | -0.142 | -0.067 | -7.972 | 0.448 | -17.054 | -97.533 | -1.894 | -15.674 | -0.394 | -41.014 | -33.545 | 5.471 | -0.706 | -16.531 | 1.427 | 17.462 | -0.349 | -16.388 | -13.839 | -17.019 | -0.233 | -23.396 | -29.017 | -15.535 | -0.187 | -62.97 | -7.871 | -8.826 | 30.974 | 36.527 | 32.539 | 59.271 | 92.87 | 36.316 | 32.485 | 104.313 | 92.077 | 94.767 | -0.05 | 50.266 | 21.035 | 29.367 | 0 | 0 | 0 | 43.063 | 0 | 0.088 | 0.516 | 0.063 | 0 | 5.08 | 2.764 | 22.466 | 1.029 | 11.132 | 0 | 4.712 | 0.208 | 0 | 0 | 0.001 | 0.033 | 0.094 | 0.014 | 0.033 | 0 | 0 | 0.112 | 0 | 0.776 | 0.319 | 0.105 | 0.174 | 0.038 | 0.027 | 0.699 | 0.163 | 0.093 | 0.448 | 0.212 | 0.031 | 0.028 | 0.404 | 0.891 | 0.954 | 0 | 0 | 0.902 | 0 | 0.018 | 0 | 1.056 | 1.18 | 0 | 0 | 0 | 0 | 0 | 0.001 | -0.001 | 0.001 | 0.2 | -59.799 | 73.899 | 2.399 | 1.001 | 7.2 | 5.3 | 2.7 | 2.4 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.296 | 0.488 | -1.13 | 0.519 | -1.239 | 0.451 | -2.932 | 2.155 | 0.102 | 0.198 | 1.99 | -1.561 | 0.091 | 0.287 | -0.845 | -0.12 | -0.237 | 1.533 | -0.101 | 0.023 | -0.216 | 0.031 | -0.722 | 0.288 | -0.158 | 0.076 | 0.764 | 0.349 | 0.016 | 0.021 | 0.264 | 0.058 | -0.052 | -0.136 | 0.413 | -0.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.035 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0.019 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0.101 | 0.1 | -0.1 | -0.001 | -0.099 | -0 | -0.001 | 0 |
Net Change In Cash
| -48.985 | 23.676 | 15.544 | 4.82 | -67.883 | 43.293 | -62.094 | 49.908 | 12.008 | -7.575 | -17.488 | 7.95 | 20.224 | -20.838 | 11.717 | 6.658 | -15.168 | -2.806 | 6.486 | -1.97 | 18.929 | -19.402 | 2.785 | -5.585 | 4.829 | -14.45 | 28.262 | 3.001 | -6.33 | 11.352 | -24.575 | 11.897 | 8.559 | 1.881 | -22.485 | 8.308 | -84.03 | 103.509 | -10.265 | -15.258 | 1.197 | 16.762 | 5.555 | 0.107 | 4.09 | 1.318 | -5.321 | 3.476 | 1.622 | 0.476 | -0.483 | -0.215 | -1.085 | -21.973 | 21.794 | -1.293 | 3.117 | -0.049 | 0.462 | 0.116 | 0.047 | -0.016 | -1.959 | 1.813 | -1.538 | -0.311 | 1.695 | 0.118 | -0.38 | -0.102 | -0.328 | 0.144 | 0.041 | 0.066 | -0.107 | -0.155 | -0.169 | 0.438 | -0.025 | -0.157 | 0.251 | -0.042 | -0.158 | -0.346 | -0.261 | 0.398 | 0.794 | -0.307 | -0.257 | 0.57 | -0.347 | -0.462 | -0.276 | 0.262 | 0.096 | -0.999 | -2.101 | 1.5 | -0.7 | -0.6 | -0.4 | -0.899 | -0.901 | -0.6 | -1.299 | -0.6 | 1 | -4.301 | -0.6 | 10 | 0.099 | -1.9 |
Cash At End Of Period
| 4.365 | 53.35 | 29.674 | 14.13 | 9.31 | 60.54 | 17.247 | 79.341 | 29.433 | 17.425 | 25 | 42.488 | 34.538 | 14.314 | 35.152 | 23.435 | 16.777 | 31.945 | 34.751 | 28.265 | 30.235 | 11.306 | 30.708 | 27.923 | 33.508 | 28.679 | 43.129 | 14.867 | 11.866 | 18.196 | 6.844 | 31.418 | 19.521 | 10.963 | 9.082 | 31.567 | 23.259 | 107.289 | 3.78 | 14.045 | 29.303 | 28.106 | 11.344 | 5.79 | 5.683 | 1.593 | 0.275 | 5.596 | 2.12 | 0.498 | 0.022 | 0.505 | 0.72 | 1.805 | 23.778 | 1.984 | 3.277 | 0.16 | 0.644 | 0.182 | 0.065 | 0.018 | 0.034 | 1.993 | 0.145 | 1.682 | 1.993 | 0.298 | 0.18 | 0.56 | 0.661 | 0.989 | 0.845 | 0.805 | 0.739 | 0.846 | 1.001 | 1.17 | 0.733 | 0.758 | 0.914 | 0.664 | 0.706 | 0.864 | 1.21 | 1.471 | 1.073 | 0.279 | 0.586 | 0.843 | 0.273 | 0.621 | 1.082 | 1.358 | 1.096 | 1 | 1.999 | 4.1 | 2.6 | 3.3 | 3.9 | 4.3 | 5.2 | 6.1 | 6.701 | 8 | 8.6 | 7.6 | 11.9 | 12.5 | 2.5 | 2.4 |