OneSpan Inc.
NASDAQ:OSPN
16.68 (USD) • At close November 4, 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 | 1998 Q4 | 1998 Q3 | 1998 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 8.273 | 6.553 | 13.468 | 0.441 | -4.133 | -17.751 | -8.356 | -3.097 | -7.201 | -9.35 | 5.214 | -13.773 | -0.975 | -6.685 | -9.151 | -1.756 | -1.678 | -2.119 | 0.098 | 5.05 | 11.872 | -2.462 | -5.671 | 3.964 | -0.908 | -1.002 | 1.792 | -25.837 | 2.755 | 0.11 | 0.573 | 5.041 | 0.495 | 2.826 | 2.199 | 3.484 | 11.187 | 13.866 | 13.657 | 10.983 | 11.209 | 6.893 | 3.526 | 3.336 | 3.369 | 1.85 | 2.412 | 2.155 | 4.682 | 7.398 | 1.994 | 11.338 | 2.236 | 2.621 | 2.5 | 6.654 | 2.183 | 1.396 | 0.573 | 4.835 | 1.522 | 2.042 | 3.463 | 2.812 | 9.124 | 7.459 | 4.896 | 3.272 | 5.872 | 6.856 | 4.963 | 5.096 | 3.287 | 3.034 | 1.17 | 2.963 | 1.75 | 1.581 | 1.407 | 0.516 | 1.201 | 0.953 | 0.583 | 0.236 | -0.677 | 0.721 | 0.481 | -1.899 | -0.809 | -1.67 | -0.16 | -5.893 | -3.58 | -1.523 | -1.039 | 0.151 | -2.248 | -1.251 | -0.814 | -0.86 | -0.33 | -0.04 | -0.98 | -1.46 | -0.72 | -0.86 |
Depreciation & Amortization
| 1.941 | 2.063 | 2.082 | 1.955 | 1.689 | 1.516 | 1.319 | 1.375 | 1.648 | 1.946 | 2.097 | 2.166 | 2.178 | 2.272 | 2.31 | 2.81 | 3.096 | 3.078 | 3.019 | 8.683 | 2.845 | 0.001 | 2.862 | 9.391 | 3.046 | 2.773 | 2.747 | 2.708 | 2.635 | 2.625 | 2.633 | 2.85 | 2.652 | 2.653 | 2.622 | 1.943 | 1.43 | 1.46 | 1.469 | 1.481 | 1.507 | 1.602 | 1.566 | 1.555 | 1.536 | 1.078 | 0.873 | 0.908 | 0.888 | 0.909 | 0.939 | 0.946 | 0.191 | 1.552 | 1.12 | 0.582 | 0.614 | 0.53 | 0.732 | 0.99 | 0.848 | 0.677 | 0.828 | 0.745 | 0.824 | 0.893 | 0.919 | 0.741 | 0.779 | 0.765 | 0.719 | 0.544 | 0.316 | 0.185 | 0.197 | 0.254 | 0.267 | 0.31 | 0.245 | 0.231 | 0.17 | 0.166 | 0.167 | 0.244 | 0.267 | 0.244 | 0.306 | 0.316 | 0.32 | 0.372 | 0.344 | 3.462 | 0.845 | 0.663 | 0.606 | 0.576 | 0.335 | 0.249 | 0.256 | 0.22 | 0.33 | 0.27 | 0.25 | 0.29 | 0.24 | 0.25 |
Deferred Income Tax
| 0.094 | -0.028 | -0.08 | 0.074 | -0.022 | 0.058 | 0.008 | 0.954 | -0.046 | -0.065 | 0.794 | 6.524 | -1.507 | -1.462 | -0.732 | -1.131 | -0.037 | -0.013 | -0.306 | -1.116 | -0.159 | -0.345 | -0.004 | -4.294 | -3.007 | -0.004 | -0.009 | 12.98 | 1.207 | -0.739 | -0.395 | -3.12 | 0.91 | -2.179 | -0.547 | -2.415 | 0.309 | 0.264 | 1.151 | 1.35 | 0.115 | -0.104 | -0.869 | -4.46 | -0.229 | -2.116 | 0.687 | 0.269 | -0.256 | 0.294 | 0.758 | -4.116 | 0.661 | -0.733 | -0.144 | -0.107 | -0.077 | 0.26 | 0.042 | 0.088 | -0.01 | -0.036 | -0.08 | -0.755 | -0.065 | -0.045 | 0.253 | 0.425 | -0.374 | 0.123 | -0.007 | -0.386 | -0.136 | 0 | 0.507 | 0 | 0 | 0 | -0.036 | 0 | 0 | 0 | 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
| 2.662 | 1.908 | 1.54 | 4.06 | 1.877 | 4.503 | 3.812 | 3.145 | 2.884 | 1.253 | 1.36 | 1.373 | 0.347 | 1.292 | 1.342 | 1.508 | 1.022 | 0.86 | 1.35 | 1.59 | 0.549 | 0.677 | 0.552 | 1.056 | 1.107 | 1.009 | 0.8 | 1.565 | 0.825 | 0.532 | 0.544 | -1.3 | 1.123 | 1.396 | 1.547 | 1.109 | 1.049 | 0.882 | 0.795 | 0.559 | 0.629 | 0.613 | 0.598 | 0.701 | 0.559 | 0.573 | 0.754 | 0.979 | 0.5 | 0 | 1.078 | 6.117 | 0 | 0 | 0.567 | 1.021 | 0 | 0 | 0.533 | -0.309 | 0 | 0 | 0 | 3.117 | 0 | 0 | 0.67 | 2.157 | 0 | 0 | 0.443 | 0 | 0 | 0 | 0.282 | 0 | 0 | 0 | 0.036 | 0 | 0 | 0 | 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
| -0.028 | -9.985 | 10.013 | -2.408 | -33.88 | -11.608 | 16.454 | 5.516 | -3.507 | -8.728 | 9.004 | 5.389 | -5.645 | 2.187 | 9.792 | 6.019 | 0.623 | 4.962 | -6.601 | 23.347 | -5.976 | -19.798 | -1.476 | 4.766 | -8.797 | -13.599 | 4.396 | 11.204 | -4.566 | 7.731 | -1.648 | 0.081 | 4.828 | 7.034 | -2.672 | 16.994 | 14.034 | -8.933 | -4.785 | -5.656 | -10.488 | 6.734 | 6.506 | 2.45 | -0.38 | -0.186 | -4.306 | 5.467 | 4.736 | -15.061 | 3.229 | -2.381 | -13.232 | -3.954 | 7.64 | -6.38 | 3.331 | 0.88 | 8.849 | -7.638 | 0.236 | 4.77 | 0.602 | 1.625 | 3.587 | -13.039 | 1.156 | -2.751 | 2.698 | 0.211 | -2.377 | -4.915 | 3.263 | -3.551 | -2.034 | 1.311 | -1.43 | -0.929 | -0.211 | -2.055 | 1.253 | 1.04 | -1.41 | -0.227 | 0.458 | -0.597 | 0.654 | 1.905 | 0.122 | 0.354 | -2.137 | 0.798 | -0.765 | -1.181 | 1.245 | 0.255 | 0.796 | -1.534 | 0.41 | -3.1 | 5.5 | 9.9 | -0.5 | -1.8 | -3.5 | 2.8 |
Accounts Receivables
| 17.341 | -12.881 | 31.092 | -24.857 | -0.911 | -5.827 | 33.134 | -19.031 | -5.472 | -5.095 | 19.893 | -9.433 | 0.459 | 2.433 | 8.588 | -1.797 | 1.061 | 9.345 | -1.817 | 15.574 | -10.2 | -8.867 | 0.079 | -20.879 | -0.998 | -7.004 | 14.185 | -12.282 | -5.706 | 7.845 | 1.715 | -10.651 | 5.61 | 4.684 | -7.749 | 11.881 | 3.39 | -8.443 | -3.968 | -4.096 | -6.932 | -0.714 | 7.082 | -0.51 | -0.869 | 0.628 | 0.712 | 2.617 | 4.916 | -12.326 | 9.323 | -3.933 | -7.818 | -1.856 | 3.292 | -5.881 | 4.213 | 1.235 | 7.133 | -10.137 | -2.398 | 5.435 | 2.149 | -0.223 | 0 | 0 | 5.547 | -3.437 | 0 | 0 | -3.396 | 0 | 0 | 0 | 0.733 | 0 | 0 | 0 | -1.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | 0 | 0.5 | 0.8 | -0.3 | -1.1 | -0.2 |
Change In Inventory
| 0.018 | 1.998 | 0.623 | 2.002 | -0.978 | -0.938 | -3.361 | -1.628 | -0.075 | -0.205 | -0.26 | 1.108 | -2.484 | 1.837 | 1.748 | 0.935 | 2.414 | 1.931 | 1.445 | -0.842 | 1.243 | -4.979 | -0.813 | 0.879 | -0.853 | -2.949 | 0.535 | 5.477 | 0.158 | 1.148 | -1.403 | 1.019 | -0.52 | 0.105 | 2.594 | 1.285 | 8.383 | 2.411 | 1.178 | -2.445 | -5.737 | 0.124 | -0.164 | 0.659 | -0.812 | -3.326 | -3.013 | -0.98 | -0.605 | 2.478 | -3.534 | 0.774 | -2.766 | -2.399 | -0.932 | -2.674 | 0.226 | 0.642 | 0.111 | 1.207 | 2.067 | 0.572 | 0.517 | -2.518 | -0.11 | -2.4 | -1.33 | -0.187 | 0.592 | -1.09 | -1.393 | -1.243 | 0.091 | -0.335 | -0.688 | 1.044 | -0.431 | -1.057 | 0.006 | -0.042 | -0.167 | 0.188 | -0.147 | 0.591 | 0.021 | -0.261 | 0.318 | -0.331 | 0.476 | 0.143 | 0.378 | 0.17 | -0.51 | 0.319 | -0.923 | -0.312 | 0.138 | -0.141 | 0.009 | -4.3 | 0.5 | 2.7 | 3.6 | 0.4 | -0.1 | -0.4 |
Change In Accounts Payables
| -1.563 | 2.503 | -5.137 | 0.581 | -0.869 | 0.308 | -0.273 | 7.025 | 1.034 | 2.143 | -0.941 | 0.369 | 1.067 | 1.14 | 0.14 | 0.314 | -0.526 | -3.362 | -1.663 | -2.267 | 1.447 | -3.349 | 7.797 | 3.783 | -3.063 | 1.165 | -3.36 | 1.795 | -2.06 | 0.759 | -1.507 | 2.295 | -1.241 | -0.674 | -0.217 | -0.405 | -1.663 | -4.03 | -0.547 | 2.058 | -1.519 | 3.756 | 0.236 | 0.261 | -0.292 | -0.574 | -0.855 | 2.616 | 0.536 | -3.321 | 0.576 | 2.473 | -1.283 | -1.979 | -0.78 | 4.17 | 0.83 | -0.404 | -0.131 | 0.897 | -0.433 | -1.043 | -5.285 | 2.689 | 0 | 0 | -1.132 | -0.612 | 0 | 0 | -0.103 | 0 | 0 | 0 | -1.019 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.7 | -0.6 | 1.1 | -0.6 | -0.3 | -0.2 | 1.2 |
Other Working Capital
| 18.17 | -1.605 | -16.565 | 19.866 | -31.122 | -5.151 | -13.046 | 19.15 | 1.006 | -5.571 | -9.688 | 13.345 | -4.687 | -3.223 | -0.684 | 6.567 | -2.326 | -2.952 | -4.566 | 10.882 | 1.534 | -2.603 | -8.539 | 20.983 | -3.883 | -4.811 | -6.964 | 16.214 | 3.042 | -2.021 | -0.453 | 7.418 | 0.979 | 2.919 | 2.7 | 4.233 | 3.924 | 1.129 | -1.448 | -1.173 | 3.7 | 3.568 | -0.648 | 2.04 | 1.593 | 3.086 | -1.15 | 1.214 | -0.111 | -1.892 | -3.136 | -1.695 | -1.365 | 2.28 | 6.06 | -1.995 | -1.938 | -0.593 | 1.736 | 0.395 | 1 | -0.194 | 3.221 | 1.677 | 3.697 | -10.639 | -1.929 | 1.485 | 2.106 | 1.301 | 2.515 | -3.672 | 3.172 | -3.216 | -1.06 | 0.267 | -0.999 | 0.128 | 0.896 | -2.013 | 1.42 | 0.852 | -1.263 | -0.818 | 0.437 | -0.337 | 0.336 | 2.236 | -0.354 | 0.211 | -2.515 | 0.628 | -0.255 | -1.501 | 2.168 | 0.566 | 0.658 | -1.393 | 0.402 | 2.5 | 0.1 | 5.6 | -4.3 | -1.6 | -2.1 | 2.2 |
Other Non Cash Items
| 1.037 | 16.205 | -20.937 | -1.019 | 27.021 | 3.655 | -22.597 | 18.623 | 3.827 | 9.02 | -14.809 | 0.005 | -0.011 | -0.003 | 0.022 | 0.043 | 0.022 | -0.035 | 0.088 | -5.648 | 2.845 | 2.871 | 3.344 | -6.319 | 3.046 | 3.224 | -3.509 | -0.042 | 0.227 | -0.115 | -3.681 | -0.023 | -0.015 | 0.014 | 4.444 | -0.089 | -0.006 | -0.063 | 1.602 | 2.92 | -0.002 | -0.016 | -0.038 | 0.538 | -0.096 | -0.309 | -0.164 | -2.955 | 0.5 | 1.17 | -0.336 | -2.972 | -4.23 | 5.87 | 0.567 | -1.914 | 0.754 | 0.627 | 0.533 | 0.785 | 0.483 | 1.861 | -3.129 | 1.604 | -3.077 | 0.803 | 0.67 | -1.469 | 0.564 | 0.462 | 0.443 | 0.093 | 0.455 | 0.13 | 0.282 | -0.08 | 0.032 | 0.036 | 0.036 | 0.062 | -0 | 0 | -0 | -0.178 | 0.469 | 0.006 | 0.003 | 0.066 | -0.152 | -0.008 | 0.127 | 0.177 | -0.174 | -0.092 | 0.138 | -0.087 | -0.531 | 1.209 | 0.079 | 3 | -4.34 | -12.4 | 1.47 | 2.66 | 2.73 | -4.88 |
Operating Cash Flow
| 13.979 | 2.302 | 26.96 | 3.103 | -7.448 | -19.627 | 13.237 | 7.893 | -2.395 | -14.944 | 3.66 | 1.684 | -5.613 | -2.399 | 3.583 | 7.493 | 3.048 | 6.733 | -2.352 | 31.906 | 9.131 | -19.056 | -3.737 | 8.564 | -8.559 | -10.372 | 9.726 | 2.578 | 3.083 | 10.259 | 1.707 | 3.529 | 9.993 | 11.744 | 3.149 | 21.026 | 28.003 | 7.476 | 12.287 | 11.637 | 2.97 | 15.722 | 11.289 | 4.12 | 4.759 | 0.89 | 0.256 | 9.57 | 10.403 | -5.574 | 7.662 | 8.932 | -4.242 | 0.235 | 11.683 | -0.144 | 6.805 | 3.693 | 10.729 | -1.249 | 3.079 | 9.314 | 1.684 | 9.148 | 10.393 | -3.929 | 7.894 | 2.375 | 9.539 | 8.417 | 3.741 | 0.432 | 7.185 | -0.202 | 0.404 | 4.448 | 0.619 | 0.998 | 1.477 | -1.246 | 2.625 | 2.159 | -0.661 | 0.074 | 0.517 | 0.373 | 1.445 | 0.387 | -0.52 | -0.952 | -1.826 | -1.456 | -3.673 | -2.134 | 0.951 | 0.894 | -1.648 | -1.327 | -0.069 | -0.74 | 1.16 | -2.27 | 0.24 | -0.31 | -1.25 | -2.69 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1.913 | -2.28 | -3.08 | -3.477 | -2.561 | -3.429 | -3.076 | -2.461 | -1.512 | -0.773 | -0.279 | -0.675 | -0.321 | -0.453 | -0.755 | -0.391 | -0.543 | -0.651 | -1.516 | -3.257 | -3.207 | -0.813 | -0.176 | -0.275 | -0.394 | -0.72 | -2.296 | -1.807 | -0.632 | -0.514 | -0.242 | -0.098 | -0.284 | -0.535 | -1.27 | -0.462 | -0.213 | -0.445 | -0.331 | -0.241 | -0.272 | -0.649 | -0.403 | -0.572 | -0.305 | -0.165 | -0.196 | -0.592 | -0.424 | -0.342 | -0.305 | -0.436 | -7.039 | -0.574 | -0.37 | -0.416 | -0.414 | -0.213 | -0.374 | -0.555 | -0.532 | -0.432 | -0.65 | -1.318 | -0.529 | -0.495 | -0.47 | -0.191 | -0.17 | -0.294 | -0.512 | -2.474 | -0.141 | -0.101 | -0.191 | -0.164 | -0.097 | -0.217 | -0.029 | -0.12 | -0.06 | -0.058 | -0.014 | -0.075 | -0.037 | 0.001 | -0.012 | 0.399 | 0.061 | -0.399 | -0.077 | -0.131 | -0.64 | -0.037 | -0.14 | -2.996 | -0.158 | -0.137 | -0.184 | -0.55 | 0.13 | -0.48 | 0 | -0.07 | -0.05 | -0.03 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | -1.8 | -18.874 | 0 | 0 | 18.874 | -0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.453 | 0 | 0 | 0 | 0 | 0 | -53.065 | 0 | -0.042 | -0.025 | 0.04 | 0 | -0.059 | -0.073 | 0.012 | -0.024 | -74.5 | 0 | -0.038 | -0.011 | 0 | 0 | 0 | 0 | 0 | 0 | -19.495 | 0 | 0 | 0 | 0 | 0 | 1.301 | 13.168 | -1.301 | -13.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.45 | -0.094 | 0 | 0 | 0 | 0.034 | 0.015 | -4.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | 0 | -0.308 | 0 | 0 | 0 | 0 | 0 | 0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | -0.007 | 0 | 0 | 0.007 | 0 | 0 | 0 | -15.812 | -14.043 | -13.629 | -7.019 | -25.234 | -10.765 | -8.65 | -8.003 | -6.642 | -9.176 | -11.834 | -8.354 | -4.475 | -22.82 | 0 | 0 | 0 | -9.927 | -69.272 | -29.833 | -69.626 | -24.919 | -89.675 | -50.161 | -19.935 | -34.94 | 0 | -34.936 | -39.871 | -29.94 | -34.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.33 | 9.5 | 8.5 | 16.05 | 14.5 | 18.02 | 17.029 | 8.535 | 7.565 | 10.65 | 8.64 | 6.84 | 6.5 | 10.149 | 11.75 | 7.5 | 2 | 0 | 0 | 40 | 40 | 40 | 60 | 20 | 75 | 40.122 | 79.777 | 4.858 | 10.018 | 29.957 | 34.921 | 34.916 | 29.931 | 9.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.053 | -0.004 | -0.035 | -0.028 | -0.017 | -0.007 | -0.007 | 18.874 | 8.496 | 16.044 | 17.555 | 0.052 | 3.4 | -0.001 | -0.016 | -0.035 | -0.05 | -0.035 | -0.013 | -7.453 | -0.084 | -0.854 | -2.475 | -23.056 | 0 | -53.065 | 40 | 0.09 | -0.372 | -0.035 | -0.005 | -0.24 | -3.939 | -0.086 | 0.015 | 0.02 | 0.015 | 0.026 | 0.005 | 0.014 | 20.009 | -31.297 | -0.001 | -0.04 | -0.014 | -19.457 | 0.283 | -0.017 | -0.05 | 0.17 | 0.014 | -1.219 | -5.65 | -0.055 | -0.202 | -0.132 | -0.225 | 0.031 | -0.029 | -0.559 | 0 | 0 | 0 | -0.256 | 0 | 0 | 0 | -0.164 | 0 | 0 | -0.203 | -0.015 | 0.181 | -1.628 | 0.03 | -0.212 | 0.087 | 0.08 | 0.086 | 0.077 | 0.078 | 0.295 | -0.293 | 0.085 | 0.174 | 0 | 0 | -0.156 | 0.45 | -0.061 | 0 | 0.095 | -0.095 | 0 | 0 | 0.007 | -0.005 | 0 | 0 | -0.21 | -0.37 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -1.966 | -2.28 | -3.08 | -3.477 | -2.561 | -3.429 | -2.546 | 7.039 | 6.988 | 15.277 | 17.283 | 3.319 | 3.079 | 1.062 | -18.44 | -0.541 | -0.603 | -1.849 | -1.671 | -2.284 | -3.291 | -1.667 | -2.651 | -23.095 | -0.394 | -13.785 | 37.704 | 28.314 | -10.301 | -10.342 | 5.127 | 14.806 | -14.194 | -45.912 | -11.196 | -79.925 | 34.723 | -0.477 | -10.277 | -20.243 | -15.207 | -31.946 | -0.404 | -0.612 | -0.319 | -19.622 | 0.087 | -0.609 | -0.474 | -0.172 | -0.291 | -0.354 | 0.479 | -1.93 | -13.74 | -0.548 | -0.639 | -0.182 | -0.403 | -1.114 | -0.532 | -0.432 | -0.65 | -1.574 | -0.529 | -0.495 | -0.47 | -0.355 | -0.17 | -0.294 | -0.512 | -7.939 | -0.054 | -1.729 | -0.161 | -0.376 | 0.024 | -0.122 | -3.982 | -0.043 | 0.018 | 0.237 | -0.306 | 0.01 | 0.137 | 0.001 | -0.02 | 0.244 | 0.203 | -0.46 | -0.077 | -0.035 | -0.735 | -0.037 | 0.001 | -2.989 | -0.163 | -0.137 | -0.184 | -0.76 | -0.24 | -0.48 | -0.01 | -0.07 | -0.05 | -0.03 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.154 | 0 | 0 | -0.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0.051 | 0 | 0 | 0 | 0.114 | 0 | 0 | 0 | 0.441 | 0 | 0 | 0 | 0.153 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0.119 | 0 | 0 | 0 | 0.015 | 0.274 | 0.013 | 0.052 | 0.056 | 0.473 | 0.721 | 1.001 | 0.325 | 0.257 | 0.117 | 0.073 | 0.708 | 0.516 | 1.151 | 1.08 | 0.157 | 0.003 | 0.048 | 0.028 | -7.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0.02 | 0.013 | 0.675 | 15.421 | 0.221 | 0.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0.436 | -0.236 | -0.2 | -25.628 | -3.527 | -0.448 | -1.098 | -0.509 | -0.356 | -5.721 | -0.635 | -2.908 | -4.563 | -2.908 | -2.139 | -5.03 | -0.784 | -0.886 | -0.293 | -0.175 | -0.128 | -0.048 | -0.218 | -0.571 | -0.166 | -0.054 | -0.179 | -0.383 | -0.058 | -0.045 | -0.154 | -0.051 | 0 | -0.579 | -0.421 | 0 | 0 | 0 | -0.837 | 0 | 0 | 0 | -0.123 | -0.262 | 0 | -0.043 | -0.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.75 | -0.05 | 10.79 | 0.09 | 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 | -0.014 | -0.05 | -0.121 | -0.009 | -0.002 | 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
| -1.237 | -0.236 | -1.795 | -0.604 | -0.789 | -0.448 | -1.098 | -0.509 | -0.356 | -0.087 | -0.635 | 2.767 | -0.552 | -2.999 | -2.139 | -0.067 | -0.784 | -0.886 | -0.293 | -0.175 | -0.128 | -0.048 | -0.218 | -0.295 | -0.166 | -0.054 | -0.179 | -0.383 | -0.058 | -0.045 | -0.154 | -0.051 | 0 | -0.579 | -0.421 | -6.037 | 0 | 0.02 | -0.427 | -0.051 | 0.132 | 0.086 | -0.037 | 3.037 | 0 | -0.03 | -0.687 | -0.19 | 0.093 | 0 | 0.097 | -0.04 | 0.023 | 0.003 | 0.014 | 0 | 0 | 0 | 0 | -0.119 | 0 | 0 | 0.119 | 0 | 0 | 0 | 0.052 | -1.166 | 0.055 | 0.128 | 1.966 | -0.925 | -0.009 | 2.312 | -2.397 | 0.691 | 0.542 | 1.94 | 1.08 | 0 | 0 | 0 | 0 | 7.26 | 0.898 | -0.062 | -0.062 | -0.083 | -0.089 | 0.222 | -0.287 | -0.05 | -0.089 | -0.015 | -0.145 | 0.127 | 0.036 | -0.415 | 0.252 | 0.22 | -0.2 | -5.86 | -0.25 | 0.72 | 0.07 | 2.49 |
Financing Cash Flow
| -0.801 | -0.236 | -1.795 | -26.232 | -4.316 | -0.448 | -1.098 | -0.509 | -0.356 | -5.808 | -0.635 | -0.141 | -5.115 | -2.999 | -2.139 | -5.097 | -0.784 | -0.886 | -0.293 | -0.175 | -0.128 | -0.048 | -0.218 | -0.295 | -0.166 | -0.054 | -0.179 | -0.383 | -0.058 | -0.045 | -0.154 | -0.051 | 0 | -0.579 | -0.421 | -6.037 | 0 | 0.02 | -0.427 | 0 | 0.132 | 0.086 | -0.037 | 3.151 | 0.001 | -0.03 | -0.687 | 0.251 | 0.093 | 0 | 0.097 | 0.113 | 0.023 | 0.003 | 0.014 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0.119 | 0.015 | 0.274 | 0.013 | 0.052 | -3.264 | 0.528 | 0.849 | 1.984 | -0.6 | 0.248 | 2.429 | -2.324 | 1.399 | 1.058 | 3.091 | 1.066 | 0.107 | -0.118 | 0.039 | 0.026 | -1.041 | 0.898 | -0.062 | -0.062 | -0.083 | -0.089 | 0.222 | -0.287 | -0.05 | -0.089 | 0.005 | -0.132 | 0.801 | 15.457 | -0.194 | 1.217 | -0.53 | -0.25 | 4.93 | -0.16 | 0.72 | 0.07 | 2.49 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 2.313 | -0.364 | -0.734 | 0.852 | -0.479 | 0.055 | 0.569 | 0.244 | 0.015 | -0.586 | -0.045 | -0.135 | -0.249 | 0.047 | -0.558 | 0.608 | 0.286 | 0.362 | -0.342 | -0.054 | 0.051 | -0.01 | -0.195 | -0.745 | -0.378 | -0.841 | 0.572 | -1.109 | 0.135 | 0.252 | 0.253 | -0.396 | 0.08 | 0.004 | 0.267 | -0.544 | -0.834 | 0.884 | 0.183 | 0.062 | -0.252 | -0.012 | 0.037 | -0.173 | 2.031 | -0.232 | -1.481 | 1.115 | 0.974 | -2.486 | 1.412 | -1.688 | -3.396 | 0.3 | 2.532 | -0.21 | 4.273 | -3.638 | -1.807 | -1.266 | 1.094 | 1.378 | -1.538 | -0.57 | -1.519 | -1.328 | 1.506 | 0.035 | 0.851 | 0.363 | -0.022 | -0.611 | 0.241 | 0.3 | 0.187 | -0.191 | 0.105 | -0.569 | -0.221 | 0.52 | 0.07 | -0.032 | -0.074 | 0.251 | -0.012 | -0.221 | -0.086 | -0.67 | 0.085 | 0.282 | -0.185 | 0.047 | 0.255 | -0.154 | -0.253 | 0.139 | -0.343 | -0.094 | -0.106 | -0.18 | 0.1 | 0.23 | -0.13 | 0.07 | 0.08 | 0.28 |
Net Change In Cash
| 13.525 | -0.578 | 21.351 | -25.754 | -14.803 | -23.449 | 10.162 | 14.666 | 4.252 | -6.061 | 20.263 | 4.727 | -7.898 | -4.289 | -17.554 | 2.463 | 1.947 | 4.36 | -4.658 | 29.393 | 5.763 | -20.781 | -6.801 | -15.571 | -9.497 | -25.052 | 47.823 | 29.4 | -7.141 | 0.124 | 6.933 | 17.888 | -4.121 | -34.743 | -8.201 | -65.48 | 61.892 | 7.903 | 1.766 | -8.544 | -12.357 | -16.15 | 10.885 | 6.486 | 6.472 | -18.995 | -1.825 | 10.328 | 10.996 | -8.232 | 8.88 | 7.003 | -7.136 | -1.392 | 0.489 | -0.899 | 10.439 | -0.127 | 8.519 | -3.629 | 3.641 | 10.26 | -0.385 | 7.019 | 8.619 | -5.739 | 8.982 | -1.209 | 10.748 | 9.335 | 5.191 | -8.718 | 7.62 | 0.798 | -1.894 | 5.28 | 1.806 | 3.398 | -1.66 | -0.662 | 2.595 | 2.403 | -1.015 | -0.707 | 1.541 | 0.091 | 1.277 | -0.122 | -0.321 | -0.908 | -2.375 | -1.494 | -4.243 | -2.319 | 0.566 | -1.155 | 13.303 | -1.751 | 0.859 | -2.22 | 0.77 | 2.42 | -0.06 | 0.4 | -1.15 | 0.05 |
Cash At End Of Period
| 77.828 | 64.303 | 64.881 | 43.53 | 69.284 | 84.087 | 107.536 | 97.348 | 82.682 | 78.43 | 84.491 | 64.227 | 59.5 | 67.398 | 71.687 | 89.241 | 86.778 | 84.831 | 80.471 | 85.129 | 55.736 | 49.973 | 70.754 | 76.364 | 91.935 | 101.432 | 126.484 | 78.661 | 49.261 | 56.402 | 56.278 | 49.345 | 31.457 | 35.578 | 70.321 | 78.522 | 144.002 | 82.11 | 74.207 | 72.441 | 80.985 | 93.342 | 109.492 | 98.607 | 92.121 | 85.649 | 104.644 | 106.469 | 96.141 | 85.145 | 93.377 | 84.497 | 77.494 | 84.63 | 86.022 | 85.533 | 86.432 | 75.993 | 76.12 | 67.601 | 71.23 | 67.589 | 57.329 | 57.714 | 50.695 | 42.076 | 47.815 | 38.833 | 40.042 | 29.294 | 19.959 | 14.768 | 23.486 | 15.866 | 15.068 | 16.962 | 11.682 | 9.876 | 6.478 | 8.138 | 8.8 | 6.205 | 3.802 | 4.817 | 5.524 | 3.983 | 3.892 | 2.616 | 2.738 | 3.059 | 3.968 | 6.342 | 7.836 | 12.079 | 14.398 | 13.833 | 14.987 | 1.684 | 3.435 | 2.48 | 4.47 | 3.72 | 1.64 | 1.5 | 1.05 | 2.25 |