Pulse Seismic Inc.
TSX:PSD.TO
2.29 (CAD) • At close November 8, 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
| -1.405 | 1.341 | 2.681 | 8.307 | 0.393 | 3.399 | 2.908 | -1.948 | -1.675 | -1.766 | -2.518 | 8.158 | 3.164 | 10.159 | 0.033 | 0.287 | -1.937 | -2.309 | -2.827 | -0.759 | -2.861 | 2.88 | -2.671 | 1.024 | -1.042 | -1.016 | -0.696 | 1.311 | 18.704 | -2.426 | -2.502 | -1.253 | -0.302 | -2.441 | -3.494 | 0.658 | -1.579 | -1.04 | -3.347 | 0.824 | 5.086 | -0.612 | -1.82 | -2.572 | -3.722 | -15.081 | 2.541 | 13.951 | -0.362 | 1.872 | 11.985 | 9.83 | -1.864 | -4.072 | 1.309 | 4.512 | -1.122 | -2.705 | -1.533 | 0.434 | -1.305 | 0.872 | -2.925 | -1.64 | 2.499 | 1.03 | -1.009 | 1.617 | -0.279 | 0.336 | 0.837 | 1.339 | 0.449 | -5.117 | 0.039 | 4.02 | 1.061 | 0.683 | 0.724 | 5.305 | -1.59 | 1.053 | 2.951 | 1.242 | 0.866 | 2.101 | 1.79 | 2.135 | 0.931 | 2.187 | 0.865 | 0.276 | 0.964 | 2.189 | 2.011 | 0.214 | 0.603 | 0.887 | 0.504 | 0.044 | 0.128 | -0.012 | -0.006 | 0.011 | -0.723 | 0.062 | -0.197 | -13.038 | -0.195 | -0.184 | -0.171 |
Depreciation & Amortization
| 2.3 | 2.3 | 2.29 | 2.291 | 2.292 | 2.293 | 2.307 | 2.443 | 2.469 | 2.506 | 2.657 | 2.618 | 2.673 | 2.669 | 2.664 | 2.659 | 2.695 | 2.977 | 3.684 | 3.665 | 3.722 | 3.749 | 3.709 | 1.829 | 1.83 | 1.854 | 1.895 | 1.983 | 4.669 | 4.666 | 4.67 | 4.693 | 4.737 | 4.742 | 4.945 | 5.025 | 5.309 | 5.349 | 7.338 | 5.341 | 5.615 | 5.903 | 5.896 | 6.295 | 7.169 | 22.369 | 20.104 | 6.481 | 6.496 | 6.833 | 17.052 | 6.73 | 7.054 | 9.166 | 9.066 | 8.239 | 4.897 | 4.922 | 4.948 | 6.055 | 4.89 | 4.963 | 8.921 | 10.962 | 8.393 | 6.657 | 6.707 | 8.518 | 7.296 | 6.366 | 6.359 | 6.018 | 5.398 | 15.549 | 6.598 | 7.469 | 5.392 | 4.636 | 6.732 | 6.937 | 4.394 | 3.841 | 9.305 | 3.164 | 3.834 | 7.724 | 3.04 | 3.37 | 1.666 | 5.023 | 3.07 | 2.176 | 1.822 | 4.419 | 4.002 | 0.051 | -0.37 | 1.415 | 2.207 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0.26 | 0.102 | -0.244 | -0.18 | 0.734 | 1.332 | 1.444 | -0.019 | -0.064 | 0.043 | -0.188 | 2.984 | 1.513 | 3.613 | 0.557 | 0.723 | -0.026 | -0.177 | -0.349 | 0.327 | -0.359 | 0.983 | -0.93 | 0.355 | -0.391 | -0.381 | -0.261 | 0.5 | 6.907 | -0.897 | -0.931 | -0.496 | -0.166 | -0.906 | -1.299 | 0.244 | -0.581 | 0.434 | -1.123 | 0.266 | 1.687 | -0.212 | -0.613 | -1.07 | -1.238 | -4.624 | 0.464 | 2.56 | -0.929 | 0.646 | 4.002 | 3.271 | -0.622 | -1.343 | 0.445 | 1.472 | -0.326 | -0.91 | -0.492 | 0.625 | -0.434 | 0.317 | -0.993 | -0.252 | 1.016 | 0.546 | -0.415 | -0.714 | 0.19 | -0.48 | 0.398 | 1.402 | -0.027 | -5.043 | -0.684 | 2.119 | 3.124 | -0.392 | -1.277 | 3.01 | -0.728 | 0.437 | 1.792 | 0.148 | 0.039 | 2.234 | 1.2 | 0.908 | 0.484 | -0.11 | 0.077 | 0.173 | 0.47 | 1.237 | 0.32 | 1.121 | 0.029 | 0.473 | 0.268 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.147 | 0.126 | 0.311 | 0.502 | 0.184 | 0.136 | 0.147 | 0.166 | 0.096 | 0.165 | 0.145 | 0.094 | 0.067 | 0.085 | 0.065 | 0.066 | 0.061 | 0.067 | 0.07 | 0.071 | 0.064 | 0.073 | 0.076 | 0.073 | 0.073 | 0.1 | 0.091 | 0.115 | 0.163 | 0.093 | 0.087 | 0.051 | 0.048 | 0.07 | 0.058 | 0.078 | 0.07 | 0.096 | -0.024 | 0.055 | 0.129 | 0.137 | 0.056 | 0.064 | 0.095 | 0.128 | 0.256 | 0.253 | 0.297 | 0.162 | 0.076 | 0 | 0 | 0 | 0.007 | 0.023 | 0 | 0 | 0.071 | 0.07 | 0.074 | 0.075 | 0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.093 | -5.205 | 4.975 | -3.445 | 8.817 | -7.174 | -0.273 | 0.087 | -0.091 | 0.822 | 11.611 | -7.865 | 2.76 | -5.401 | 5.989 | -3.043 | -0.198 | -0.489 | 1.964 | -1.526 | 1.751 | -4.703 | 0.659 | -0.896 | 2.357 | 0.344 | -1.169 | -0.953 | 2.144 | -0.691 | 1.984 | -0.55 | -2.082 | -0.292 | 3.287 | -4.096 | 4.561 | -4.447 | 3.031 | 6.537 | -6.01 | -3.468 | -0.654 | -1.343 | 0.159 | 6.53 | 2.028 | -3.558 | 12.056 | 13.08 | -21.295 | -0.428 | -2.968 | 2.376 | -1.167 | -4.152 | 2.381 | 2.446 | 6.5 | -6.506 | 2.805 | -7.133 | 6.105 | -0.649 | 0.7 | 3.257 | -0.094 | -12.808 | 8.105 | -0.927 | 4.235 | -4.688 | -1.532 | 5.501 | 4.862 | 0.825 | -4.983 | -4.7 | 4.701 | -4.445 | 5.058 | -3.987 | -2.659 | 5.298 | 1.243 | -15.061 | 10.589 | -2.444 | 1.936 | -2.152 | 4.977 | 0.19 | -0.743 | -7.015 | 4.811 | 3.289 | -0.516 | -1.93 | 1.922 | 0.198 | 0.066 | 0.003 | -0.001 | 0.306 | 0.406 | -0.475 | -0.234 | 0.05 | 0.443 | -0.144 | -0.056 |
Accounts Receivables
| 2.483 | -4.635 | 5.987 | -2.546 | 5.394 | -7.927 | -0.114 | -0.008 | -0.174 | 0.824 | 13.3 | -10.507 | 3.96 | -6.814 | 5.858 | -3.468 | -0.918 | 0.762 | 0.052 | 0.665 | 3.059 | -2.568 | -1.797 | -0.806 | 2.131 | 0.578 | 0.319 | -2.183 | 0.988 | -0.92 | 2.388 | -1.14 | -1.812 | -0.196 | 3.497 | -4.079 | 5.013 | -4.191 | 4.182 | -3.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0.002 | 0 | 0.114 | 0 | 0 | 0 | 0 | 0 | -1.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0.18 | -0.007 | -1.144 | 1.304 | -0.367 | 0.882 | -0.253 | 0.201 | -0.015 | 0.11 | -1.812 | 1.525 | -0.054 | 0.293 | -0.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.861 | 0.174 | 0.12 | -0.168 | -1.474 | 1.108 | 0.266 | 0.407 | -0.015 | 0.045 | -0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.093 | -0.563 | 0.132 | -2.203 | 3.788 | -0.129 | -0.02 | -0.106 | 0.098 | -0.112 | 0.123 | 2.642 | -0.097 | -5.401 | 5.989 | -3.043 | -0.198 | -0.489 | 1.964 | -1.526 | 4.054 | -5.026 | -1.202 | -1.07 | 2.237 | 0.512 | 0.305 | -2.061 | 1.878 | -1.098 | 1.999 | -0.595 | -1.993 | -0.292 | 3.287 | -0.082 | 0.085 | -0.045 | -0.103 | 9.835 | -6.01 | -3.468 | -0.654 | -1.343 | 0.176 | 6.903 | 1.638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.649 | 0.7 | 3.257 | -0.094 | -12.808 | 8.105 | -0.927 | 4.235 | -4.688 | -1.532 | 5.501 | 4.862 | 0.825 | -4.983 | -4.7 | 4.701 | -4.445 | 5.058 | -3.987 | -2.659 | 5.298 | 1.243 | -15.061 | 10.589 | -2.444 | 1.936 | -2.152 | 4.977 | 0 | -0.743 | -7.015 | 4.811 | 0 | -0.516 | 0 | 3.955 | 0 | 0.066 | 0.003 | -0.001 | 0 | 0.406 | -0.475 | -0.234 | 0.05 | 0.443 | -0.144 | -0.056 |
Other Non Cash Items
| -0.73 | 9.435 | 0.499 | -0.475 | -1.856 | 0.562 | -1.12 | 0.032 | 0.094 | 0.003 | -3.078 | -1.977 | -2.605 | -1.992 | -0.226 | 0.06 | 0.008 | 0.068 | -0.22 | -0.651 | 0.012 | 0.709 | 0.615 | 0.072 | -0.155 | -0.688 | -8.452 | -0.876 | -0.043 | 0.088 | -0.01 | 0.072 | 0.03 | 0.01 | 0.009 | 0.992 | 0.052 | 0.044 | 0.05 | 0.097 | 0.073 | 3.58 | 0.092 | 0.019 | 0.022 | -0.42 | -3.048 | 0.076 | 0.077 | 0.016 | 0.041 | 0.089 | 0.093 | 0.102 | 0.125 | 0.064 | 0.094 | 0.122 | 0.211 | 0.745 | 0.241 | 0.078 | 0.798 | 0.263 | 0.143 | 0.147 | 0.141 | -0.151 | 0.325 | 0.215 | 0.219 | -0.198 | 0.545 | 0.346 | 0.304 | 0.252 | -0.187 | 0.49 | 0.171 | -0.055 | -0.269 | -0.014 | -0.041 | 0.251 | -0.023 | -0.309 | -0.418 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.412 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0.545 | -0.197 | 0 | 12.91 | 0.033 | 0 | 0 |
Operating Cash Flow
| 2.665 | -1.269 | 10.464 | 7 | 10.564 | 0.548 | 5.413 | 0.761 | 0.829 | 1.773 | 8.629 | 4.012 | 7.572 | 9.133 | 9.082 | 0.752 | 0.603 | 0.137 | 2.322 | 1.127 | 2.329 | 3.691 | 1.458 | 2.457 | 2.672 | 0.213 | -8.592 | 2.08 | 32.544 | 0.833 | 3.298 | 2.517 | 2.265 | 1.183 | 3.506 | 2.901 | 7.832 | 0.436 | 5.925 | 13.12 | 6.58 | 5.328 | 2.957 | 1.393 | 2.485 | 8.902 | 22.345 | 19.763 | 17.635 | 22.609 | 11.861 | 19.492 | 1.693 | 6.229 | 9.785 | 10.158 | 5.924 | 3.875 | 9.705 | 1.423 | 6.271 | -0.828 | 11.981 | 9.069 | 13.723 | 14.667 | 5.171 | -3.686 | 13.698 | 4.168 | 9.086 | 2.806 | 4.269 | 10.4 | 11.176 | 14.685 | 4.407 | 0.717 | 11.051 | 10.752 | 6.884 | 1.405 | 11.378 | 10.158 | 5.962 | -3.311 | 16.201 | 4.016 | 5.017 | 4.948 | 8.989 | 2.815 | 2.513 | 0.83 | 11.144 | 4.674 | -0.255 | 0.845 | 4.901 | 0.257 | 0.213 | -0.01 | -0.008 | 0.318 | 0.228 | -0.611 | -0.432 | -0.079 | 0.281 | -0.328 | -0.227 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.045 | 0 | -0.225 | 0 | -0.014 | -0.01 | -0.004 | 0 | 0 | -0.008 | -0.004 | -0.063 | -0.101 | -0.098 | -0.096 | -0.096 | -0.096 | -0.102 | -0.096 | -0.041 | 0 | -5.063 | -56.364 | -0.009 | -0.005 | -0.002 | -0.064 | -0.607 | -0.004 | -0.07 | -0.092 | -0.064 | -0.165 | -0.065 | -2.156 | -0.75 | 0.009 | -0.008 | -4.157 | -0.262 | -0.183 | -0.191 | -0.197 | -0.075 | -0.326 | -0.88 | -21.072 | -41.933 | -0.549 | 3.235 | -3.712 | -0.019 | -0.745 | -1.243 | -4.881 | -0.079 | -55.645 | -0.057 | 0 | -0.073 | -3.368 | -0.024 | -7.281 | -10.708 | -8.306 | -2.182 | -0.35 | -5.122 | -13.828 | -0.115 | -0.074 | 0.109 | -0.241 | -8.637 | -0.148 | -0.139 | -0.246 | -0.694 | -0.431 | -0.225 | -0.313 | -0.007 | -0.029 | -22.09 | -0.025 | -0.012 | -0.028 | -0.023 | 11.42 | -11.414 | -0.025 | -0.005 | 12.777 | -12.887 | -0.094 | -13.099 | -0.018 | 4.716 | -4.758 | -0.034 | 0 | 0 | 0 | 0.077 | -0.051 | -0.036 | -0.114 | -0.143 | -0.056 | -0.044 | -0.373 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.304 | 0 | -0.097 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.213 | 0 | 0 | 0 | 0 | 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 | 0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0.235 | -0.069 | 0 | 0 | 0 | 0.073 | 0.287 | -0.001 | 0.134 | 0 | 0 | 0 | 0.073 | 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 | -0.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.063 | -0.096 | -0.095 | -0.096 | -0.096 | -0.096 | -0.095 | -0.096 | 0 | -3.938 | 3.938 | -56.029 | 0 | 0 | 0 | -0.062 | -0.6 | 0 | -0.06 | -0.065 | -0.064 | -0.165 | -0.065 | -2.15 | -0.75 | 1.736 | -0.671 | -1.103 | 0.038 | -0.183 | -0.001 | -0.001 | -0.267 | 1.217 | 3.183 | -18.052 | 23.9 | -6.43 | -3.212 | -5.125 | -13.09 | 2.574 | 1.357 | -2.121 | -3.71 | -1.356 | -0.168 | -0.189 | -1.073 | 0.719 | 0.137 | -0.204 | 0.678 | -3.326 | -3.828 | -0.61 | 7.05 | -8.82 | 0.729 | 0 | -34.217 | -3.937 | 0.654 | -0.397 | -7.404 | 1.187 | -14.506 | -8.234 | -9.782 | -2.697 | -1.596 | -16.865 | 17.015 | -3.378 | -2.345 | -12.688 | -0.409 | -14.186 | 7.572 | -8.235 | -2.882 | -14.926 | 11.304 | 0 | 9.572 | 0 | -9.475 | 0 | 0 | -0.003 | 0 | 0 | -1.401 | -0.528 | 0.711 | -0.041 | -0.397 | -0.928 | -0.529 | -1.092 |
Investing Cash Flow
| -0.045 | 0 | -0.225 | 0 | -0.014 | -0.01 | -0.004 | 0 | 0 | -0.008 | -0.004 | -0.063 | -0.101 | -0.098 | -0.096 | -0.096 | -0.096 | -0.102 | -0.096 | -0.041 | -3.938 | -1.125 | -56.364 | -0.009 | -0.005 | -0.002 | -0.064 | -0.607 | -0.004 | -0.07 | -0.092 | -0.064 | -0.165 | -0.065 | -2.156 | -0.75 | 1.745 | -0.679 | -5.26 | -0.224 | -0.183 | -0.192 | -0.198 | -0.342 | 0.891 | 2.303 | -39.124 | -18.033 | -6.979 | 0.023 | -8.837 | -13.109 | 1.829 | 0.114 | -7.002 | -3.789 | -57.001 | -0.225 | -0.189 | -1.146 | -2.649 | 0.113 | -7.485 | -10.03 | -11.632 | -6.01 | -0.96 | 1.928 | -22.648 | 0.614 | -0.074 | -33.995 | -4.178 | -7.983 | -1.477 | -7.543 | 0.941 | -15.2 | -8.43 | -10.076 | -3.01 | -1.603 | -17.107 | -5.002 | -3.116 | -2.358 | -12.582 | -0.432 | -2.766 | -3.842 | -8.187 | -2.887 | -2.149 | -1.583 | -11.398 | -3.527 | -0.115 | -4.76 | -4.758 | -0.034 | -0.003 | 0 | 0 | -1.324 | -0.579 | 0.675 | -0.155 | -0.54 | -0.984 | -0.573 | -1.465 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.038 | -0.005 | -0.005 | -0.036 | -0.022 | -0.021 | -0.021 | -0.067 | -0.089 | -0.125 | -2.573 | -1.045 | -7.471 | -8.872 | -8.986 | -18.83 | -0.552 | -0.55 | -2.546 | -0.544 | -0.541 | -3.138 | -0.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.5 | -4 | 0 | 0 | -6 | -4.5 | -2.5 | -3.6 | -1 | 0 | -5 | -26.745 | -3.249 | -3.25 | -10.249 | -3.25 | -3.25 | -5.249 | -3.249 | -3.25 | -3.249 | -1.75 | -1.75 | -4.553 | -1.75 | -1.75 | -1.749 | -1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.692 | 0 | 0.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.287 | 0.081 | 1.079 | 0.226 | 1.125 | 16.131 | 0.019 | 0.021 | 0.422 | 0.487 | 0.895 | 0.189 | 0.155 | 0.381 | 0 | 0 | 0.2 | 0.018 | 0.397 | 0.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.932 |
Common Stock Repurchased
| -1.246 | -1.222 | -1.185 | -0.586 | -1.67 | -0.076 | -0.085 | -0.013 | -0.167 | -0.335 | -0.104 | -0.017 | 0 | -0.163 | 0 | 0 | 0 | -0.106 | 0 | 0 | 0 | -0.266 | 0 | 0 | -0.139 | -0.403 | -0.534 | -1.822 | -2.117 | -0.147 | -1.406 | -0.555 | 0 | -0.108 | -0.123 | -1.718 | -1.122 | -0.22 | -1.008 | -6.21 | 0 | -0.393 | -0.117 | -1.28 | -2.635 | -1.938 | -2.509 | -0.184 | -1.766 | 0 | 0 | -2.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.314 | -0.775 | -11.242 | -0.724 | -8.723 | -0.737 | -0.67 | -0.67 | -0.672 | -0.671 | -0.672 | -2.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.132 | -2.276 | 0 | -1.153 | -1.186 | -2.373 | 0 | -1.187 | -1.196 | -2.427 | 0 | -1.223 | -1.222 | 0 | 0 | -0.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.583 | -2.598 | 0 | 0 | -2.666 | -1.97 | 0 | 0 | -1.685 | -1.572 | 0 | 0 | -1.162 | -1.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.028 | -1.112 | 0 | 0.473 | -1.692 | -0.473 | -0.106 | 0.296 | -0.296 | 0 | 0 | -2.904 | 0 | -0.163 | 0 | 17.892 | 0 | -0.194 | 0 | 0 | 2.5 | -0.266 | 32.613 | 0 | 0 | -0.403 | 0 | -10.915 | 0 | -0.147 | 0 | 0 | 0 | -0.166 | 0 | 0 | -4 | -2.601 | 0.028 | 0 | 0 | -2.766 | 0 | 1 | 0.016 | -3.334 | 27.389 | 0.225 | 0 | -6.538 | -4.049 | 1.684 | -1.459 | -0.816 | -0.274 | 0.001 | 44.856 | 0 | 0 | 0 | 0 | 0 | 1 | 7.567 | -2.001 | -7.413 | -2.001 | -2 | -2.023 | -5.375 | -2.001 | 19.547 | -2.043 | -5.042 | -1.576 | -1.699 | -1.081 | 13.458 | -1.44 | -1.223 | -1.267 | -1.094 | -1.04 | -0.807 | -0.75 | -1.314 | -0.186 | 1.494 | -2.707 | -2.235 | -5.59 | 2.036 | -0.524 | 0.282 | -0.169 | 4.375 | 0.506 | 0.619 | 0 | 2.694 | 0 | 0 | 0 | 0.786 | -0.003 | 0.008 | 0 | 0 | 0 | 0 | -0.744 |
Financing Cash Flow
| -4.598 | -3.104 | -12.422 | -0.873 | -10.415 | -1.307 | -0.776 | -0.75 | -0.928 | -1.131 | -3.349 | -3.949 | -7.471 | -9.035 | -8.986 | -0.938 | -0.552 | -0.744 | -2.546 | -0.544 | 1.959 | -3.404 | 32.477 | 0 | -0.139 | -0.403 | -0.534 | -12.737 | -2.117 | -0.147 | -1.406 | -0.555 | 0 | -0.274 | -0.123 | -3.218 | -6.254 | -2.821 | -0.98 | -13.363 | -5.686 | -5.266 | -3.717 | -1.467 | -3.815 | -10.272 | -1.865 | -4.431 | -6.238 | -16.787 | -7.299 | -4.698 | -6.708 | -4.065 | -3.524 | -3.248 | 43.106 | -1.75 | -4.553 | -1.75 | -1.75 | -1.749 | -0.7 | 5.271 | -4.518 | -6.334 | -1.775 | -3.541 | 12.138 | -5.356 | -1.98 | 18.284 | -3.128 | -4.147 | -1.387 | -2.706 | -1.858 | 13.458 | -1.44 | -1.023 | -1.249 | -0.697 | -0.845 | -0.807 | -0.75 | -1.314 | -0.186 | 1.494 | -2.707 | -2.235 | -5.59 | 2.036 | -0.524 | 0.282 | -0.169 | 4.375 | 0.506 | 0.619 | 0 | 2.694 | 0 | 0 | 0 | 0.786 | -0.003 | 0.008 | 0 | 0 | 0 | 0 | 0.188 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.897 | -0.897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0.894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -1.978 | -4.373 | -2.183 | 6.127 | 0.135 | -0.769 | 4.633 | 0.011 | -0.099 | 0.634 | 5.276 | 0 | 0 | 0 | 0 | -0.282 | -0.045 | -0.709 | -0.32 | 0.542 | 0.35 | -0.838 | -22.429 | 2.448 | 2.528 | -0.192 | -9.19 | -11.264 | 30.423 | 0.616 | 1.8 | 1.898 | 2.1 | 0.844 | 1.227 | -1.067 | 3.323 | -3.064 | -0.315 | -0.467 | 0.711 | -0.13 | -0.958 | -0.416 | -0.439 | 0.933 | -18.644 | -2.701 | 4.418 | 5.845 | -4.275 | 1.685 | -3.186 | 2.278 | -0.741 | 3.121 | -7.971 | 1.9 | 4.963 | -1.473 | 1.872 | -2.464 | 3.796 | 4.384 | -2.427 | 2.323 | 2.436 | -5.299 | 3.188 | -0.574 | 7.032 | -12.905 | -2.14 | -2.627 | 8.312 | 4.436 | 3.49 | -1.025 | 1.181 | -0.347 | 2.625 | -0.895 | -6.574 | 4.349 | 2.096 | -6.983 | 3.433 | 5.078 | -0.456 | -1.129 | -4.788 | 1.964 | -0.16 | -0.471 | -0.423 | 5.523 | 0.136 | -3.296 | 0.142 | 3.81 | -0.684 | -0.01 | -0.008 | -0.22 | -0.355 | 0.072 | -0.586 | -0.619 | -0.703 | -0.901 | -1.504 |
Cash At End Of Period
| 7.414 | 9.392 | 13.765 | 15.948 | 9.821 | 9.686 | 10.455 | 5.822 | 5.811 | 5.91 | 5.276 | 0 | 0 | 0 | 0 | 0 | 0.282 | 0.327 | 1.036 | 1.356 | 0.814 | 0.464 | 1.302 | 23.016 | 20.568 | 18.04 | 18.232 | 27.422 | 38.686 | 8.263 | 7.647 | 5.847 | 3.949 | 1.849 | 1.005 | -0.222 | 0.845 | -2.478 | 0.586 | 0.901 | 1.368 | 0.657 | 0.787 | 1.745 | 2.161 | 2.6 | 1.667 | 20.311 | 23.012 | 18.594 | 12.749 | 17.024 | 15.339 | 18.525 | 16.247 | 16.988 | 13.867 | 21.838 | 19.938 | 14.975 | 16.448 | 14.576 | 17.04 | 13.244 | 8.86 | 11.287 | 8.964 | 6.528 | 11.827 | 8.639 | 9.213 | 2.549 | 15.454 | 17.594 | 20.221 | 11.909 | 7.473 | 3.983 | 5.008 | 3.827 | 4.174 | 1.549 | 2.444 | 9.018 | 4.669 | 2.573 | 9.556 | 6.123 | 1.045 | 1.501 | 2.63 | 7.418 | 5.454 | 5.614 | 6.085 | 6.508 | 0.985 | 0.849 | 4.145 | 4.003 | 0.193 | 0.876 | 0.886 | 0.894 | 1.113 | 1.468 | 1.396 | 1.982 | 2.601 | 3.304 | 4.205 |