Riley Exploration Permian, Inc.
AMEX:REPX
26.57 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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
| 33.548 | 18.758 | 38.025 | 8.647 | 33.068 | 31.851 | 26.807 | 59.817 | 38.555 | -7.168 | 21.398 | 14.878 | -20.534 | -51.878 | -7.941 | -0.813 | -0.554 | -0.527 | -0.167 | -0.182 | 0.009 | -0.096 | -0.088 | 0.298 | 0.099 | 0.133 | 0.132 | -0.315 | -0.178 | -0.213 | -0.26 | -0.908 | -1.627 | -1.404 | -19.168 | -4.962 | -0.076 | -0.515 | -2.015 | 0.425 | 0.378 | 0.424 | 0.638 | 0.534 | 0.806 | 0.978 | 1.065 | 1.219 | 1.087 | 0.873 | 2.163 | 1.186 | 0.977 | 0.354 | -2.937 | 0.188 | 0.736 | 0.268 | -1.087 | -0.449 | -0.081 | -0.402 | -8.627 | 1.563 | 1.422 | 5.812 | 1.808 | 1.581 | 0.331 | -0.209 | 0.585 | 0.519 | 0.721 | 0.316 | 0.977 | 0.662 | -0.133 | -0.418 | 0.24 | -0.736 | -0.372 | -1.126 | -1.948 | -0.508 | -0.705 | -0.282 | -0.707 | -0.722 | -0.858 | -0.868 | -1.179 | -0.379 | -0.336 | -0.369 | -1.177 | 0.085 | -0.379 | -0.07 | -0.072 | -0.7 | -1 | -0.9 | -1.36 | -0.31 | -1.06 | -0.35 | -1.69 | -0.88 | -1.14 | -0.66 |
Depreciation & Amortization
| 17.47 | 17.779 | 18.665 | 18.706 | 0.45 | 9.083 | 9.946 | 8.346 | 7.188 | 6.633 | 6.867 | 6.692 | 7.082 | 11.654 | 5.99 | 0.146 | 0.155 | 0.16 | 0.15 | 0.186 | 0.196 | 0.184 | 0.196 | 0.22 | 0.196 | 0.183 | 0.219 | 0.226 | 0.243 | 0.236 | 0.235 | 0.256 | 0.312 | 0.336 | 0.594 | 0.648 | 0.702 | 0.732 | 0.813 | 0.759 | 0.755 | 0.703 | 0.702 | 0.673 | 0.743 | 0.794 | 0.76 | 0.986 | 0.904 | 0.753 | 0.771 | 0.695 | 0.665 | 0.572 | 0.826 | 0.65 | 0.628 | 0.523 | 1.153 | 0.459 | 0.483 | 0.476 | 0.668 | 0.552 | 0.474 | 0.465 | 0.209 | 0.479 | 0.467 | 0.476 | 0.596 | 0.504 | 0.406 | 0.406 | 0.1 | 0.548 | 0.478 | 0.479 | 0.51 | 0.492 | 0.565 | 0.608 | 0.428 | 0.628 | 0.654 | 0.605 | 0.682 | 0.756 | 0.487 | 0.487 | 0.802 | 0.78 | 0.171 | 0.098 | 0.182 | 0.063 | 0.063 | 0.063 | -0.034 | 0.1 | 0 | 0 | -0.07 | 0.12 | 0.12 | 0.12 | 0.02 | 0.03 | 0.01 | 0.02 |
Deferred Income Tax
| 3.187 | 1.886 | 9.987 | 3.865 | 8.454 | 5.283 | 5.17 | 15.884 | 10.211 | -2.893 | 5.756 | -4.223 | 4.247 | 0 | -0.515 | -0.001 | -0.001 | -0.002 | 0 | -0.001 | 0.001 | -0.045 | 0 | 0 | 0 | 0.051 | -0.242 | -0.005 | 0 | 0 | 0.087 | 0.632 | 1.445 | 0.641 | 10.923 | -3.192 | -0.049 | -0.331 | -0.801 | 0.274 | 0.242 | 0.273 | 0.055 | 0.713 | 0.62 | 0.527 | 0.569 | 0.704 | 0.475 | 0.478 | -1.446 | 0.741 | 0.641 | 0.182 | -1.703 | 0.098 | 0.379 | 0.137 | -0.169 | 0 | 0 | -0.071 | -3.619 | 0.805 | 0.74 | -4.927 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.281 | 1.692 | 3.384 | 1.109 | 1.225 | 1.26 | 1.262 | 0.827 | 0.84 | 1.017 | 0.951 | 0.751 | 0.782 | 4.847 | 0.413 | 0.004 | 0.003 | 0.004 | 0.003 | 0.004 | 0.006 | 0.004 | 0.019 | 0 | 0 | 0.004 | 0.003 | 0.004 | 0.003 | 0.004 | 0.005 | 0.004 | 0.006 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0.006 | 0.008 | 0.009 | 0.009 | 0.025 | 0.007 | 0.009 | 0.009 | 0.01 | 0.015 | 0.006 | 0.021 | 0.058 | 0.022 | 0.045 | 0.04 | 0.111 | -0.015 | 0 | 0 | 0.174 | 0 | 0 | 0.071 | 11.618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5.915 | -2.246 | 11.461 | -10.123 | 4.221 | -4.42 | -4.365 | -29.782 | 1.709 | -0.507 | -3.294 | 4.43 | -1.521 | 2.994 | -0.415 | 0.491 | -0.224 | 0.511 | -0.14 | 0.114 | 0.034 | -0.095 | 0.131 | -0.033 | 0.078 | -0.263 | -0.186 | 0.243 | 0.014 | -0.145 | -0.175 | 0.133 | -0.144 | -0.669 | 0.413 | 0.219 | -0.519 | 0.447 | 0.007 | 0.828 | 0.183 | 0.51 | -0.115 | 0.527 | -0.163 | 0.008 | -0.512 | 0.264 | 0.627 | -1.447 | 0.011 | 0.344 | -0.519 | 0.446 | -0.321 | 0.608 | -0.409 | -0.263 | -0.348 | 0.121 | -0.399 | 0.395 | 0.667 | -0.222 | -0.797 | 0.149 | 0.557 | -0.023 | -0.536 | 0.214 | -0.067 | -0.037 | 0.201 | 0.024 | -0.03 | -0.203 | -0.43 | 0.508 | 0.103 | -0.261 | -0.327 | -0.429 | 0.032 | 0.399 | 0.14 | -0.511 | 0.161 | 0.042 | -0.094 | 0.017 | 0.709 | -0.194 | -0.636 | 0.353 | 0.639 | -0.466 | 0.121 | -0.228 | -0.153 | -0.1 | -0.1 | 0 | -0.37 | 2.01 | -1.01 | -0.59 | -2.34 | 0 | 0 | 0.22 |
Accounts Receivables
| -3.494 | -3.457 | 10.196 | -12.738 | -7.944 | 0.911 | 1.912 | 5.358 | -5.933 | -8.886 | -0.073 | -0.261 | -3.886 | 0 | -0.655 | 0.16 | -0.05 | 0.25 | 0.019 | 0.048 | 0.049 | -0.075 | 0.153 | -0.019 | -0.005 | -0.033 | -0.127 | 0.1 | -0.045 | -0.046 | -0.001 | 0.037 | -0.018 | -0.064 | 0.15 | 0.199 | -0.179 | 0.262 | 0.322 | 0.481 | -0.068 | -0.159 | 0.024 | 0.104 | 0.429 | -0.25 | 0.25 | 0.036 | 0.14 | -0.515 | 0.306 | -0.35 | -0.02 | 0.002 | 0.994 | 0.325 | 0.014 | -1.702 | -0.104 | -0.089 | -0.248 | 0.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.284 | 0 | 0 | 0 | 0.137 | 0 | 0 | 0 | -0.099 | 0 | 0 | 0 | -0.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | -0.1 | 0.06 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0.616 | -0.174 | 1.562 | -0.393 | 3.316 | -5.031 | 0 | 0 | 0 | 0 | 0 | 2.514 | -1.303 | 0 | -0.002 | 0.012 | 0 | 0.192 | -0.146 | 0.027 | 0.106 | -0.055 | 0.116 | -0.011 | 0.067 | -0.2 | 0.093 | -0.044 | 0.098 | 0.056 | -0.33 | 0.123 | -0.042 | 0.011 | -0.102 | 0.243 | -0.09 | 0.147 | 0.004 | 0.198 | 0.203 | 0.045 | -0.182 | 0.199 | -0.067 | 0.081 | -0.097 | 0.022 | 0.753 | -1.257 | -0.227 | 0.059 | -0.047 | -0.068 | -0.013 | 0.056 | 0.082 | -0.121 | -0.061 | 0.038 | -0.059 | -0.023 | 0.056 | -0.083 | 0.009 | 0.003 | -0.027 | 0.148 | -0.054 | 0.023 | -0.098 | 0.052 | -0.034 | 0.027 | -0.071 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | -0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| -2.495 | -0.17 | -3.52 | 5.646 | 4.944 | -3.894 | -2.976 | -7.261 | 2.35 | 4.869 | -2.461 | 2.229 | 3.676 | 0 | -0.385 | 0.191 | -0.019 | -0.054 | 0.059 | -0.003 | -0.043 | 0.05 | -0.044 | -0.003 | 0.037 | -0.048 | 0.03 | 0.004 | -0.025 | -0.104 | 0.115 | -0.053 | 0.03 | -0.574 | -0.056 | 0.086 | -0.116 | 0.028 | -0.01 | -0.238 | -0.223 | 0.529 | 0.079 | 0.266 | -0.393 | 0.151 | -0.118 | 0.11 | -0.356 | 0.5 | -0.398 | 0.388 | -0.45 | 0.385 | -0.394 | 0.025 | -0.308 | 1.479 | -0.102 | 0.145 | 0.009 | -0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.081 | 0 | 0 | 0 | 0.286 | 0 | 0 | 0 | -0.706 | 0 | 0 | 0 | -0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.43 | -0.03 | -0.22 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -0.542 | 1.555 | 3.223 | -5.276 | 3.905 | 3.594 | -3.301 | -27.879 | 5.292 | 3.51 | -0.76 | -0.052 | -0.008 | 2.994 | 0.627 | 0.128 | -0.155 | 0.123 | -0.072 | 0.042 | -0.078 | -0.015 | -0.094 | 0.033 | -0.021 | 0.018 | -0.182 | 0.183 | -0.014 | -0.051 | 0.041 | 0.026 | -0.114 | -0.042 | 0.421 | -0.309 | -0.134 | 0.01 | -0.309 | 0.387 | 0.271 | 0.095 | -0.036 | -0.042 | -0.132 | 0.026 | -0.547 | 0.096 | 0.09 | -0.175 | 0.33 | 0.247 | -0.002 | 0.127 | -0.908 | 0.202 | -0.197 | 0.081 | -0.081 | 0.028 | -0.101 | 0.014 | 0.611 | -0.139 | -0.806 | 0.146 | 0.584 | -0.171 | -0.483 | 0.191 | 0.032 | -0.089 | 0.236 | -0.206 | 0.04 | 0 | 0 | 0.084 | 0.084 | 0 | 0 | 0.375 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.92 | 2.14 | -0.85 | -0.59 | -2.34 | 0 | 0 | 0 |
Other Non Cash Items
| 43.664 | 59.307 | 16.777 | 30.448 | 8.332 | -10.087 | 1.116 | 0 | -13.238 | 32.913 | -9.951 | 4.718 | 30.383 | 53.574 | 19.661 | 0.022 | 0.033 | 0.028 | 0.009 | 0.02 | 0.002 | 0.03 | 0.016 | 0.032 | 0.035 | 0.03 | 0.014 | 0.04 | 0.027 | 0.03 | 0.035 | 0.009 | 0.014 | 0.023 | 7.368 | 7.197 | 0.035 | 0.004 | 2.833 | -0.014 | -0.004 | -0.034 | 0.007 | -0.1 | -0.091 | -0.02 | -0.256 | 0.308 | 0 | 0.134 | 0.555 | -0.396 | 0.255 | 0.129 | 5.176 | 0.16 | -0.695 | -0.101 | 0.694 | 0.592 | 0.031 | 0.044 | 0.116 | 0.115 | 0.087 | 0.068 | 0.058 | -1.052 | 0.05 | 0.038 | 0.026 | 0.141 | -0.036 | 0.048 | -0.054 | -0.577 | 0.12 | 0.087 | -0.705 | 0.633 | 0.441 | -0.008 | 1.258 | 0.018 | 0.029 | 0.076 | 0 | -0 | 0.049 | 0 | -0.096 | 0 | 0 | 0.055 | 0.284 | 0 | 0 | 0 | 0.205 | 0 | 0.2 | 0 | 0.76 | -2.28 | 1.17 | 0.77 | 3.66 | 0.55 | 0.32 | 0.34 |
Operating Cash Flow
| 51.641 | 56.125 | 65.823 | 52.652 | 55.75 | 32.97 | 39.936 | 55.092 | 45.265 | 29.995 | 21.727 | 27.246 | 20.439 | 21.191 | 17.193 | -0.151 | -0.588 | 0.174 | -0.145 | 0.141 | 0.248 | -0.018 | 0.274 | 0.517 | 0.408 | 0.138 | -0.06 | 0.193 | 0.109 | -0.088 | -0.073 | 0.126 | 0.006 | -1.071 | 0.133 | -0.087 | 0.096 | 0.34 | 0.843 | 2.28 | 1.563 | 1.885 | 1.312 | 2.354 | 1.924 | 2.296 | 1.636 | 3.496 | 3.099 | 0.812 | 2.112 | 2.592 | 2.064 | 1.723 | 1.152 | 1.689 | 0.639 | 0.564 | 0.417 | 0.724 | 0.034 | 0.513 | 0.824 | 2.813 | 1.925 | 1.568 | 1.631 | 0.985 | 0.311 | 0.518 | 1.14 | 1.128 | 1.292 | 0.794 | 0.992 | 0.43 | 0.036 | 0.656 | 0.149 | 0.129 | 0.307 | -0.955 | -0.229 | 0.537 | 0.119 | -0.113 | 0.136 | 0.077 | -0.416 | -0.364 | 0.236 | 0.207 | -0.801 | 0.137 | -0.072 | -0.318 | -0.195 | -0.235 | -0.055 | -0.7 | -0.9 | -0.9 | -1.04 | -0.46 | -0.78 | -0.05 | -0.35 | -0.3 | -0.81 | -0.08 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -37.431 | -35.063 | -21.064 | -31.497 | -53.648 | -35.095 | -45.074 | -35.115 | -37.868 | -10.199 | -29.128 | -20.287 | -22.541 | -7.977 | -9.707 | -0.006 | -0.006 | -0.101 | -0.284 | -0.032 | -0.112 | -0.011 | -0.557 | -0.345 | -0.085 | -0.051 | -0.027 | -0.019 | -0.133 | -0.007 | -0.109 | -0.009 | -0.03 | -0.301 | -0.004 | -0.092 | -0.066 | -0.409 | -0.88 | -1.068 | -1.307 | -0.756 | -1.48 | -0.459 | -0.176 | -0.209 | -0.421 | -0.908 | -4.439 | -2.827 | -2.716 | -2.378 | -1.499 | -2.581 | -1.32 | -1.399 | -0.543 | -0.496 | -0.542 | 0.023 | -0.203 | -0.297 | -4.724 | -7.256 | -1.438 | -1.45 | -5.087 | -0.398 | -0.969 | -0.559 | -1.427 | -1.945 | -1.458 | -0.558 | -2.381 | 0.129 | -0.086 | -0.22 | -0.169 | -0.276 | -0.696 | -0.032 | 0.247 | -0.038 | -0.311 | -0.037 | -0.349 | -1.202 | -0.833 | -0.656 | -1.649 | -2.04 | -2.774 | -2.858 | -5.711 | -2.417 | -0.839 | -0.601 | -0.863 | -0.2 | -0.4 | -0.4 | -0.48 | -0.47 | -0.67 | -1.52 | -1.22 | -0.8 | -0.29 | -0.12 |
Acquisitions Net
| 0 | -5.619 | 328.252 | 0.408 | -326.82 | -1.84 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.617 | -7.545 | -2.272 | 0 | -1.726 | 0.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.726 | 0 | 1.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.617 | -1.926 | -330.762 | 0 | 34.726 | -33.432 | 0 | 0 | 0 | 0 | 0 | -0.001 | -3.892 | 0.859 | 0 | 0.003 | 0.013 | 0.02 | 0.015 | 0 | 0.041 | 0.15 | 0.008 | 0.001 | 0.004 | 2.66 | 0.001 | 0 | 0.006 | 0 | 0.044 | 0 | 0.004 | 0 | -0.001 | 0 | -0.001 | 0.032 | 0 | 0 | 0 | 0.017 | -0.007 | 1.445 | 0.063 | 0 | 0.006 | 0 | 1.016 | 0 | 0.036 | -0.117 | -1.122 | 0.003 | 0 | 0 | 0 | 0 | -0.048 | -0.412 | 0 | 0 | 2.695 | -0.845 | -0.425 | 0 | 4.663 | -0.796 | 0 | 0 | 0 | 0 | 0.727 | 0.247 | 2.28 | -0.002 | 0.097 | 2.35 | 0.048 | 0.234 | 0.015 | 0 | 0.076 | 0 | -0.027 | 0.027 | 0.009 | 0.117 | 0.039 | -0.015 | -0.138 | 0.008 | 0.009 | 0.033 | 0.006 | 0 | 0 | 0.625 | -0.006 | 0 | 0 | 0 | -2.99 | 0 | 0 | 0 | 0.31 | 0 | 0 | 0 |
Investing Cash Flow
| -45.048 | -42.608 | -21.064 | -31.089 | -347.468 | -69.935 | -45.074 | -35.115 | -37.868 | -10.199 | -29.128 | -20.287 | -26.433 | -7.118 | -9.707 | -0.003 | 0.007 | -0.081 | -0.269 | -0.032 | -0.071 | 0.139 | -0.549 | -0.344 | -0.081 | 2.609 | -0.026 | -0.019 | -0.127 | -0.007 | -0.065 | -0.009 | -0.026 | -0.301 | -0.005 | -0.092 | -0.067 | -0.377 | -0.88 | -1.068 | -1.307 | -0.739 | -1.487 | 0.986 | -0.113 | -0.209 | -0.415 | -0.908 | -3.423 | -2.827 | -2.68 | -2.495 | -2.621 | -2.578 | -1.32 | -1.399 | -0.543 | -0.496 | -0.59 | -0.389 | -0.203 | -0.297 | -2.028 | -8.101 | -1.863 | -2.875 | -0.424 | -1.194 | -0.969 | -0.559 | -1.427 | -1.945 | -0.73 | -0.311 | -0.101 | 0.127 | 0.011 | 2.13 | -0.12 | -0.042 | -0.682 | -0.032 | 0.324 | -0.038 | -0.338 | -0.011 | -0.34 | -1.085 | -0.794 | -0.671 | -1.787 | -2.032 | -2.765 | -2.825 | -5.704 | -2.417 | -0.839 | 0.024 | -0.869 | -0.2 | -0.4 | -0.4 | -3.47 | -0.47 | -0.67 | -1.52 | -0.91 | -0.8 | -0.29 | -0.12 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -20.069 | -15 | -31.156 | -10 | -24 | 0 | 8 | -13 | -2 | -2 | 0 | -37.5 | 0 | 0 | -5.5 | -0.011 | -0.015 | -0.008 | -0.013 | -0.009 | -0.019 | -0.012 | -0.012 | -0.006 | -0.008 | -0.116 | -0.01 | -0.016 | -0.013 | -2.815 | -0.402 | -0.942 | -0.541 | -0.491 | -0.961 | -0.851 | -1.007 | -1.415 | -1.717 | -3.106 | -2.526 | -2.956 | -2.357 | -3.22 | -3.807 | -4.222 | -5.004 | -15.053 | -0.051 | -0.025 | -0.05 | -0.042 | -0.063 | -0.033 | -0.062 | -0.409 | -0.034 | -0.027 | -0.092 | 0 | -0.051 | -0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.415 | 0 | -0.087 | 0.087 | 333 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.839 | 0 | 0 | 2.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.067 | 0.004 | 0.001 | 0.006 | 0 | 0.031 | 0.019 | 0.01 | 0.006 | 0.142 | 0 | -0.31 | 0 | 0 | 0 | 8.848 | 0 | 0 | 0.071 | 0 | 0 | 0 | 0.25 | 0 | 1.54 | 1.808 | 0.632 | 0.073 | 1.543 | 3.947 | 2.269 | 1.779 | 2.243 | 0.908 | 1.496 | 0.471 | 1.3 | 1.7 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.052 | -0.106 | -1.032 | -1.179 | -0.066 | -0.234 | -0.44 | -0.009 | -0.252 | -0.339 | -0.019 | -0.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.09 | 0.29 | 1.45 | 0.97 | 5.03 | 0.79 | 0.55 | 0.03 |
Dividends Paid
| -7.541 | -7.166 | -7.533 | -6.81 | -6.585 | -6.778 | -6.809 | -6.059 | -6.058 | -6.14 | -6.056 | -5.452 | -4.993 | -5.615 | -3.717 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.004 | -0.004 | -0.079 | -0.057 | 0 | 0 | 0 | 0 | 0 | 0 | -0.008 | -0.134 | -0.126 | -0.112 | 0 | -0.079 | -0.087 | -0.079 | 0 | 0 | -0.072 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 40.346 | -15 | -1.03 | -0.036 | -6.165 | 32.951 | -0.22 | -0.006 | -1.691 | -0.025 | 4.726 | -3.32 | -0.001 | -0.273 | 1.948 | 0 | 0.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 2.83 | 0 | -0.065 | 0.363 | 0.585 | 0.79 | 0.6 | 1.85 | 0.8 | 1.048 | 0.95 | 1.5 | 1.65 | 2 | 2.259 | 1.8 | 2.567 | -0.253 | 2.071 | 2.181 | 3.754 | 12.465 | 0.374 | 2.033 | 0.615 | -0.073 | 0.526 | 0.93 | 0 | -0.05 | 0.015 | 0 | 0.179 | -0.172 | 0.107 | 0.039 | 0.069 | 5.136 | 0.495 | -0.016 | 0.8 | -0.022 | 0.751 | -0.029 | 0.027 | 1.163 | -0.976 | -0.204 | -0.409 | -0.57 | -0.287 | -2.704 | -8.717 | -0.148 | -2.335 | 3.619 | -0.114 | -0.55 | 0.426 | -0.134 | 0.073 | -0.176 | -0.53 | 0.28 | 0.953 | -0.452 | 0.67 | -0.338 | 2.83 | 2.696 | 0.081 | -0.98 | 0.261 | -0.2 | -0.1 | 0 | 4.34 | 0.36 | -0.19 | -3.39 | 0.18 | 0.6 | 0.76 | 0.03 |
Financing Cash Flow
| -2.247 | -22.272 | -39.806 | -17.938 | 296.184 | 25.939 | 0.531 | -19.074 | -10.001 | -8.504 | -1.349 | 3.214 | -4.994 | -5.888 | -7.269 | -0.011 | 0.151 | -0.008 | -0.013 | -0.009 | -0.019 | -0.012 | -0.012 | -0.006 | -0.008 | -0.016 | -0.019 | -0.016 | -0.078 | 0.247 | 0.183 | -0.152 | 0.059 | 1.359 | -0.161 | 0.197 | -0.057 | 0.085 | -0.067 | -1.106 | -0.267 | -1.156 | 0.21 | -3.473 | -1.736 | -2.041 | -1.25 | -2.588 | 0.323 | 2.008 | 0.565 | -0.115 | 0.463 | 0.897 | -0.062 | -0.459 | -0.019 | -0.027 | 0.087 | -0.172 | 0.057 | -0.003 | 0.069 | 5.203 | 0.499 | -0.015 | 0.806 | -0.022 | 0.782 | -0.01 | 0.037 | 1.169 | -0.834 | -0.204 | -0.719 | -0.57 | -0.291 | -2.708 | 0.052 | -0.205 | -2.335 | 3.69 | -0.114 | -0.55 | 0.426 | 0.116 | 0.065 | 1.23 | 1.152 | 0.8 | 1.026 | 1.012 | 4.53 | 1.852 | 4.609 | 4.939 | 0.917 | 0.476 | 0.731 | 1.1 | 1.6 | 0.5 | 5.43 | 0.65 | 1.26 | -2.42 | 5.21 | 1.39 | 1.31 | 0.06 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 4.016 | 0 | -4.016 | 0 | -0.531 | 8.483 | 0 | 0 | 0 | 0 | 7.82 | 0 | -1.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0 | -0.1 | 0.1 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 4.346 | -8.755 | 4.953 | 3.625 | 4.466 | -11.026 | -4.607 | 9.591 | -2.809 | 11.292 | -8.75 | 10.173 | -3.168 | 8.185 | 0.217 | -0.165 | -0.43 | 0.085 | -0.427 | 0.1 | 0.158 | 0.109 | -0.287 | 0.167 | 0.319 | 2.731 | -0.105 | 0.158 | -0.096 | 0.152 | 0.045 | -0.035 | 0.039 | -0.013 | -0.033 | 0.018 | -0.028 | 0.048 | -0.104 | 0.106 | -0.011 | -0.01 | 0.035 | -0.133 | 0.075 | 0.046 | -0.029 | 0 | -0.001 | -0.007 | -0.003 | -0.018 | -0.094 | 0.042 | -0.23 | -0.169 | 0.077 | 0.041 | -0.086 | 0.163 | -0.113 | 0.213 | -1.136 | -0.085 | 0.561 | -1.322 | 2.013 | -0.23 | 0.125 | -0.051 | -0.25 | 0.352 | -0.272 | 0.279 | 0.172 | -0.013 | -0.244 | 0.078 | 0.081 | -0.118 | -2.711 | 2.703 | -0.02 | -0.051 | 0.206 | -0.008 | -0.138 | 0.221 | -0.058 | -0.235 | -0.525 | -0.813 | 0.964 | -0.837 | -1.168 | 2.204 | -0.117 | 0.265 | -0.179 | 0.2 | 0.2 | -0.7 | 0.92 | -0.27 | -0.19 | -3.99 | 3.95 | 0.29 | 0.21 | -0.14 |
Cash At End Of Period
| 10.91 | 6.564 | 15.319 | 10.366 | 6.741 | 2.275 | 13.301 | 26.391 | 16.8 | 19.609 | 8.317 | 17.067 | 6.894 | 10.062 | 1.877 | 2.545 | 2.71 | 3.14 | 3.055 | 3.482 | 3.382 | 3.224 | 3.115 | 3.402 | 3.235 | 2.916 | 0.185 | 0.29 | 0.132 | 0.228 | 0.076 | 0.031 | 0.066 | 0.027 | 0.04 | 0.073 | 0.055 | 0.083 | 0.035 | 0.139 | 0.033 | 0.044 | 0.054 | 0.019 | 0.152 | 0.077 | 0.031 | 0.06 | 0.06 | 0.061 | 0.068 | 0.071 | 0.089 | 0.183 | 0.141 | 0.371 | 0.54 | 0.463 | 0.422 | 0.508 | 0.345 | 0.458 | 0.245 | 1.381 | 1.466 | 0.905 | 2.227 | 0.214 | 0.444 | 0.319 | 0.37 | 0.619 | 0.268 | 0.54 | 0.261 | 0.089 | 0.102 | 0.346 | 0.268 | 0.187 | 0.305 | 3.016 | 0.313 | 0.332 | 0.383 | 0.177 | 0.184 | 0.323 | 0.101 | 0.159 | 0.393 | 0.919 | 1.732 | 0.767 | 1.604 | 2.772 | 0.568 | 0.685 | 0.421 | 0.6 | 0.4 | 0.2 | 0.91 | -0 | 0.27 | -3.99 | 7.09 | 3.43 | 3.35 | 3 |