Rand Worldwide, Inc.
OTC:RWWI
17 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 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 Q3 | 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
| 15.154 | 17.183 | 11.621 | 8.476 | 4.077 | 15.394 | 16.102 | 10.475 | 7.985 | 10.647 | 9.133 | 5.405 | 5.227 | 5.194 | 7.28 | 7.726 | 5.121 | 3.828 | 4.32 | 2.482 | 1.41 | 0.918 | 1.094 | 0.582 | 0.023 | 0.218 | 1.47 | 0.857 | 1.135 | 1.023 | 1.849 | 1.593 | 1.078 | 0.988 | 1.882 | 0.763 | 0.125 | 5.454 | 2.231 | 1.185 | -0.276 | -0.946 | 1.775 | 0.496 | 0.576 | 5.285 | 1.639 | 1.039 | 0.402 | 0.661 | 2.071 | 1.272 | -2.171 | 0.066 | 0.593 | 0.481 | 0.127 | -0.097 | -0.146 | -0.224 | 0.154 | 0.742 | 1.005 | 0.855 | 0.489 | -0.874 | -0.224 | 0.507 | 0.036 | -0.084 | 1.277 | 0.805 | 0.205 | 0.714 | 2.025 | 0.009 | -0.813 | -0.6 | -0.5 | 0.676 | -0.503 | -0.586 | -1.25 | -1.655 | -1.452 | -1.242 | -3.927 | -3.957 | -2.224 | 11.743 | -5.538 | -3.596 | -1.454 | -1.761 | -0.6 | -0.6 | 0.1 | 0 | 0 | 0 | -0.2 | -0.6 | 0 | -0.8 | -0.4 | -0.5 |
Depreciation & Amortization
| 0.819 | 0.821 | 0.818 | 0.814 | 0.808 | 0.811 | 0.812 | 0.803 | 0.813 | 0.822 | 0.813 | 0.811 | 0.809 | 0.812 | 0.816 | 0.819 | 0.811 | 0.804 | 0.612 | 0.4 | 0.393 | 0.384 | 0.316 | 0.321 | 0.367 | 0.375 | 0.319 | 0.298 | 0.274 | 0.292 | 0.297 | 0.302 | 0.316 | 0.347 | 0.338 | 0.349 | 0.414 | 0.494 | 0.48 | 0.474 | 0.467 | 0.446 | 0.49 | 0.522 | 0.433 | 0.368 | 0.432 | 0.399 | 0.396 | 0.472 | 0.468 | 0.49 | 0.492 | 0.131 | 0.144 | 0.151 | 0.156 | 0.166 | 0.194 | 0.195 | 0.168 | 0.17 | 0.169 | 0.179 | 0.175 | 0.174 | 0.18 | 0.164 | 0.171 | 0.097 | 0.097 | 0.1 | 0.094 | 0.157 | 0.094 | 0.061 | 0.073 | 0.137 | -0.082 | 0.227 | 0.086 | 0.484 | 1.1 | -0.716 | 0.238 | 0.247 | 0.301 | 0.163 | 0.314 | 0.208 | 0.356 | 0.289 | 0.22 | 1.391 | -0.2 | -0.2 | -0.2 | 0.984 | -0.2 | -0.1 | -0.1 | -0.2 | 0 | -0.1 | -0.1 | -0.2 |
Deferred Income Tax
| -0.072 | 0.405 | 0.137 | 0.05 | -0.349 | 0.01 | -0.814 | 0.087 | -0.023 | 0.43 | 0.562 | 0.207 | 0.422 | 0.26 | 0.082 | 0.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.337 | 0.478 | 0.537 | -0.264 | -4.247 | 0.114 | 0.793 | -0.125 | -0.2 | 0.73 | 0.372 | 0.366 | -4.306 | 0.001 | 0.003 | -0.002 | -0.175 | 0.034 | 0 | 0 | -0.08 | 0.009 | -0.001 | 0 | -0.104 | -0.02 | 0.074 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.373 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.005 | 0.005 | 0.551 | 0.059 | 0.079 | 0.076 | 0.083 | 0.072 | 0.063 | 0.063 | 0.063 | 0.065 | 0.042 | 0.042 | 0.041 | 0.035 | 0.004 | 0 | 0.005 | 0.055 | 0.026 | 0.03 | 0.075 | 0.077 | 0.072 | 0.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.684 | -9.109 | 0.837 | -5.927 | -2.094 | -0.094 | 6.747 | -10.465 | 9.872 | -0.988 | -0.561 | -1.469 | -0.159 | -5.964 | 5.827 | 7.282 | -4.15 | -3.226 | -2.126 | 2.596 | 1.392 | -1.589 | -0.879 | 0.313 | -0.391 | -0.462 | -0.32 | 0.783 | -0.367 | 1.23 | -2.48 | 0.682 | 1.153 | 2.231 | -2.78 | 0.334 | 0.894 | 0.255 | 1.829 | -0.067 | 0.007 | 2.651 | -2.423 | -2.102 | 1.088 | -2.112 | -1.045 | -0.236 | 0.338 | -1.645 | -2.054 | -2.228 | 1.109 | -1.031 | 0.035 | 0.12 | 0.869 | 0.108 | 0.348 | -0.297 | -1.093 | 0.418 | 1.268 | 0.304 | -0.478 | 1.258 | 1.562 | -1.107 | -2.167 | 2.136 | -0.335 | -0.811 | 0.79 | -1.442 | -1.022 | -1.205 | -0.125 | 0.908 | -2.458 | 1.039 | -0.399 | 0.491 | -0.554 | 0.187 | -0.077 | -1.476 | 0.438 | 0.887 | -2.468 | 2.597 | 0.955 | 1.269 | -0.529 | 0.319 | -0.8 | 1.2 | -1.1 | 0.151 | -0.2 | -0.5 | -0.4 | 0.2 | -0.4 | -0.2 | -0.4 | -0.6 |
Accounts Receivables
| -55.982 | -40.328 | -39.16 | -21.223 | 5.778 | 8.998 | -13.308 | -1.254 | 5.06 | -4.556 | -9.727 | -1.248 | -2.574 | 2.259 | -5.245 | -4.416 | -2.345 | -3.554 | -9.983 | -1.447 | 0.713 | -2.037 | -0.687 | -2.102 | 2.305 | -1.119 | 1.992 | -4.08 | 3.598 | -0.29 | 0.792 | -3.373 | 5.232 | -0.365 | -1.064 | -1.928 | 2.741 | 3.716 | 1.476 | -7.818 | 1.608 | 5.859 | -2.639 | -5.363 | 5.802 | -1.954 | 0.644 | -2.352 | 4.925 | 0 | -0.499 | -4.843 | 1.036 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.8 | 1.1 | -1.2 | 0 | -0.4 | -0.6 | -0.3 | 0.1 | -0.5 | -0.2 | -0.3 | 0 |
Change In Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.449 | 0.018 | -0.021 | 0.026 | -0.009 | -0.021 | 0.002 | -0.002 | 0.069 | 0.067 | 0.005 | -0.069 | -0.063 | -0.003 | 0.001 | 0.023 | -0.03 | 0.092 | 0.064 | 0.001 | -0.068 | 0.001 | 0.004 | 0.04 | -0.031 | -0.087 | 0.113 | -0.016 | 0.032 | -0.049 | 0.002 | 0.04 | -0.061 | 0.044 | 0.043 | 0.033 | -0.073 | 0.15 | 0 | 0.002 | 0.013 | 0.021 | 0.041 | 0.171 | 0.235 | -0.091 | 0.257 | 0.071 | 0.168 | -0.016 | -0.018 | 0.458 | 0.281 | -0.209 | 0.1 | -0.272 | -0.546 | 0.154 | -0.071 | -0.111 | -0.024 | -0.092 | 0.099 | -0.218 | 0.002 | 0.048 | 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 |
Change In Accounts Payables
| 18.186 | -13.265 | 10.941 | 2.417 | -19.611 | -9.702 | 15.535 | -3.709 | 1.466 | 1.443 | 7.419 | 1.857 | 0.068 | -8.041 | 8.28 | 10.011 | -1.786 | -0.61 | 8.228 | 3.872 | 0.554 | 0.229 | -0.096 | 1.864 | -2.614 | 1.036 | -2.014 | 4.685 | -4.301 | 1.955 | -3.28 | 3.774 | -4.251 | 2.299 | -2.347 | 1.774 | -0.416 | -3.28 | 0.637 | 6.92 | -0.964 | -2.605 | 0.25 | 2.439 | -4.12 | -1.144 | -2.033 | 1.936 | -4.647 | 0 | -1.548 | 2.541 | -0.073 | 0.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.1 | 0 | 0 | -0.1 | 0.2 | 0 | 0 | 0 | -0.1 | -0.2 |
Other Working Capital
| 44.48 | 44.484 | 29.056 | 12.879 | 11.739 | 0.61 | 4.52 | -5.502 | 3.346 | 0.72 | 1.747 | -2.078 | 2.347 | -0.182 | 2.792 | 2.136 | -0.037 | 0.959 | -0.397 | 0.18 | 0.7 | 0.446 | -0.19 | 2.346 | -2.763 | 0.652 | -2.243 | 4.926 | -3.962 | 1.519 | -3.295 | 4.085 | -4.171 | 0.233 | 0.63 | 0.556 | -1.432 | -0.185 | 0.313 | 7.782 | -1.514 | -3.321 | 0.232 | 3.229 | -4.665 | -0.16 | -1.729 | 2.177 | -4.631 | -1.688 | -0.539 | -4.696 | 1.032 | -1.389 | 0.033 | 0.107 | 0.848 | 0.067 | 0.177 | -0.532 | -1.002 | 0.161 | 1.197 | 0.136 | -0.462 | 1.276 | 1.104 | -1.388 | -1.958 | 2.036 | -0.063 | -0.265 | 0.636 | -1.371 | -0.912 | -1.181 | -0.033 | 0.809 | -2.24 | 1.037 | -0.447 | 0.41 | 0 | 0 | 0 | 0 | 0.438 | 0 | 0 | 0 | 0 | 1.269 | -0.529 | 0 | 0 | 0.3 | 0.2 | 0 | 0.2 | 0.2 | -0.3 | 0.1 | 0.1 | 0.2 | 0 | -0.4 |
Other Non Cash Items
| 1.651 | 55.505 | 30.053 | 20.561 | 15.715 | 2.599 | -0.325 | 6.835 | -4.722 | 4.861 | 4.048 | 1.059 | 4.253 | 7.473 | -1.316 | 0.139 | 0.362 | 0.216 | 0.057 | 0.308 | 0.07 | 0.259 | 0.186 | 0.285 | -0.043 | -0.031 | 0.015 | 0.177 | 0.28 | -0.014 | -0.004 | 0.228 | 0.488 | -0.002 | 0.039 | 0.042 | 0.08 | -0.059 | 0.001 | 0.032 | 0.067 | 0.072 | 0.048 | -0.086 | 0.066 | 0.042 | -0.02 | 0.019 | -0.076 | 0.09 | 0.149 | -0.085 | 0.13 | -0.064 | 0.166 | 0.154 | 0.03 | 0.045 | 0.03 | 0.06 | 0.068 | 0.208 | 0.011 | 0.1 | 0.15 | 0.119 | 0.414 | 0.156 | 0.164 | 0.123 | -0.179 | 0.065 | 0.041 | -0.062 | 0.023 | 0.032 | 0.024 | 0.034 | 1.468 | -1.378 | 0.115 | -1.622 | -0.926 | 0.832 | 0.174 | -0.69 | 0.115 | 0.017 | 0.076 | -19.604 | 0.693 | 0 | 0 | -0.917 | 0.6 | 0.8 | 0.4 | -0.485 | 0.5 | 0.2 | 0.2 | 1 | 0 | 0.4 | 0.2 | 1.3 |
Operating Cash Flow
| 24.236 | 9.57 | 13.611 | 3.54 | 2.708 | 16.394 | 23.125 | 1.166 | 18.825 | 11.015 | 10.061 | 5 | 6.428 | 0.369 | 14.092 | 16.37 | 2.144 | 1.622 | 2.863 | 5.786 | 3.265 | -0.028 | 0.717 | 1.501 | -0.044 | 0.1 | 1.484 | 2.115 | 1.322 | 2.531 | -0.338 | 2.805 | 3.035 | 3.232 | -0.038 | 2.03 | 1.76 | 1.956 | 4.734 | 2.493 | 0.223 | 2.095 | 0.683 | -0.692 | 2.559 | -0.658 | 1.049 | 1.263 | 1.099 | -0.607 | 0.638 | -0.551 | -0.435 | -0.923 | 0.964 | 0.936 | 1.257 | 0.195 | 0.478 | -0.192 | -0.702 | 1.538 | 2.453 | 1.438 | 0.336 | 0.677 | 1.932 | -0.28 | -1.796 | 2.272 | 0.86 | 0.159 | 1.13 | -0.634 | 1.12 | -1.102 | -0.841 | 0.48 | -1.572 | 0.565 | -0.701 | -0.861 | -1.63 | -1.352 | -1.117 | -3.161 | -3.073 | -2.89 | -4.302 | -5.056 | -3.534 | -2.038 | -1.763 | -0.968 | -1 | 1.2 | -0.8 | 0.65 | 0.1 | -0.4 | -0.5 | 0.4 | -0.4 | -0.5 | -0.7 | -1.3 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.09 | -0.266 | -0.128 | -0.109 | -0.126 | -0.161 | -0.329 | -0.105 | -0.086 | -0.263 | -0.176 | -0.122 | -0.187 | -0.136 | -0.13 | -0.142 | -0.114 | -0.121 | -0.279 | -0.094 | -0.116 | -0.04 | -0.047 | -0.19 | -0.38 | -0.17 | -3.394 | -2.844 | -0.027 | -0.041 | -0.129 | -0.019 | -0.09 | -0.094 | -0.069 | -0.112 | -0.095 | -0.37 | -0.06 | -0.384 | -0.245 | -0.203 | -0.043 | -0.082 | -0.704 | 0.039 | -0.131 | -0.417 | -0.131 | -0.157 | -0.134 | -0.025 | -0.207 | -0.066 | -0.03 | 0.016 | -0.017 | -0.005 | -0.013 | -0.032 | -0.084 | -0.038 | -0.128 | -0.026 | -0.112 | 0.163 | -0.186 | -0.138 | -0.295 | -0.163 | -0.032 | -0.059 | -0.053 | -0.045 | -0.087 | -0.212 | -0.049 | -0.229 | -0.028 | -0.061 | -0.015 | -0.179 | 0 | 0 | -0.038 | -0.018 | -0.011 | -0.278 | -0.198 | -0.457 | -0.535 | -0.857 | -0.346 | -0.728 | -0.2 | -0.2 | -0.1 | -0.775 | -0.1 | -0.1 | -0.1 | 0 | -0.5 | -0.2 | -0.2 | 0 |
Acquisitions Net
| 0.006 | 0.002 | 0.006 | 0.003 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.081 | -19.651 | 0 | 0 | -4.182 | 0 | 0 | 0 | -1.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | 0 | -1.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.021 | 0 | 0 | 0 | 18.533 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Investing Activites
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.33 | -2.727 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.123 | 0.029 | 0 | 0.003 | 0 | 0 | 0.015 | 0 | 0 | 0.014 | 0.032 | 0 | 0 | -0.224 | 0 | 0 | 0 | -6.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.301 | 0.335 | 0.012 | 0.386 | 0 | 0 | 0 | 0 | -0.003 | -0.203 | -0.105 | -0.081 | -0.35 | -0.268 | 0 | -0.019 | -0.1 | -0.4 | -0.2 | -0.146 | -0.2 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -0.084 | -0.264 | -0.122 | -0.106 | -0.124 | -0.161 | -0.329 | -0.105 | -0.086 | -0.263 | -0.176 | -0.122 | -0.187 | -0.136 | -0.13 | -0.142 | -0.114 | -0.202 | -19.89 | -0.094 | -0.116 | -4.222 | -0.047 | -0.19 | -0.38 | -1.265 | -3.394 | -2.793 | -0.027 | -0.041 | -0.129 | -0.019 | -0.09 | -0.094 | -0.069 | -0.112 | 0.405 | -0.37 | -0.06 | -0.384 | -0.245 | -0.203 | -0.043 | -0.082 | -1.304 | 0.039 | -1.683 | -0.417 | -0.131 | -0.157 | -0.134 | -0.025 | 1.916 | -0.037 | -0.03 | 0.019 | -0.017 | -0.005 | 0.002 | -0.032 | -0.084 | -0.024 | -0.096 | -0.026 | -0.112 | -0.061 | -0.186 | -0.138 | -0.295 | -6.604 | -0.032 | -0.059 | -0.053 | -0.045 | -0.087 | -0.212 | -0.049 | -0.229 | -0.328 | 0.274 | -0.002 | 0.207 | 0.03 | 0.008 | -0.038 | 1.003 | -0.011 | -0.278 | -0.198 | 17.976 | -0.635 | -0.857 | -0.346 | -0.528 | -0.3 | -0.6 | -0.3 | -0.475 | -0.3 | -0.2 | -0.1 | -0.9 | -0.5 | -0.2 | -0.2 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -1.899 | -1.9 | -1.9 | -1.267 | -1.906 | -2.533 | -2.369 | -0.792 | -1.9 | -1.9 | -1.9 | -3.06 | -29.06 | -1.1 | 0 | -5.017 | -16.18 | -28.603 | -24.131 | -10.585 | -19.256 | -28.18 | -21.039 | -20.016 | -18.777 | -18.695 | -1.681 | -1.05 | -0.787 | -3.176 | -2.787 | -0.787 | -1.787 | -1.286 | -1.501 | -5.636 | -0.073 | -0.07 | -0.074 | -0.065 | -0.072 | -10.706 | -19.921 | -18.436 | -18.357 | -17.981 | -27.062 | -26.782 | -32.978 | -26.868 | -36.156 | -14.037 | -13.081 | -0.033 | -0.032 | -0.031 | -0.031 | -0.026 | -0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0.036 | 0 | 0 | 0 | 0 | 0.008 | 0.003 | 0 | 0.017 | 0 | 0.019 | 0 | 0.141 | 0.099 | 0.034 | 0.012 | 0.152 | 0.135 | 1.657 | 0 | 0.097 | 0.834 | 0.164 | 0.102 | 1.191 | 0 | 0 | 0.21 | 0.027 | -0.06 | 0 | 0 | 0 | 0 | 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 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 | -31.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | -0.5 | -0.5 | -0.5 | 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 |
Dividends Paid
| -25.196 | -0.001 | -8.396 | -0.001 | -16.79 | -8.396 | -8.396 | -16.79 | -8.396 | -0.001 | -8.396 | 0 | -50.344 | -8.39 | -8.349 | -0.006 | -0.007 | -0.008 | -0.007 | -0.004 | -0.014 | -0.017 | -0.012 | -0.012 | -0.015 | -0.013 | -0.012 | -0.013 | -0.013 | -0.012 | -0.015 | -0.064 | -0.021 | -0.021 | -0.022 | -0.024 | -0.028 | -0.027 | -0.027 | -0.027 | -0.028 | -0.027 | -0.026 | -0.028 | -0.028 | -0.027 | -0.032 | -0.039 | -0.039 | -0.04 | -0.038 | -0.04 | -0.027 | -0.04 | -0.064 | -0.053 | -0.104 | -0.178 | -0.052 | -0.228 | -0.054 | -0.241 | -0.04 | -0.242 | -0.042 | -0.244 | -0.045 | -0.167 | -0.048 | -0.047 | -0.048 | -0.05 | -0.039 | -0.019 | -0.019 | -0.019 | -0.019 | -0.019 | 0 | 0 | -0.007 | -0.018 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.647 | 15.389 | 26.761 | 39.933 | 6.585 | 15.862 | 32.657 | 20.535 | 19.241 | 18.513 | 19.343 | 3.995 | 0.631 | 0 | 0 | 0 | -0.145 | 0.098 | 0.018 | 0.651 | -5.378 | 0 | 0.021 | 0.161 | 0.153 | 0.013 | 8.22 | 18.756 | 19.438 | 17.581 | 19.263 | 26.638 | 25.646 | 32.205 | 27.968 | 34.435 | 15.269 | 12.94 | 0 | -0.5 | -0.5 | -1 | 0 | 0 | -0.026 | 0 | -0.031 | 0.015 | -0.006 | -1.417 | -0.125 | -2.393 | 0.485 | 1.902 | 3.954 | -1.073 | -0.005 | -2.37 | 0.357 | -0.456 | 0.964 | 0.431 | -0.162 | 1.721 | -0.335 | 0.527 | 1.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.207 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0 | 0.2 | 8.9 |
Financing Cash Flow
| -27.095 | -1.901 | -10.296 | -1.268 | -18.696 | -10.929 | -10.765 | -17.582 | -10.296 | -1.901 | -10.296 | -3.06 | -21.284 | -9.49 | -8.349 | -4.376 | -0.798 | -1.85 | 15.795 | -4.004 | -3.408 | 4.46 | -0.516 | -0.787 | -0.279 | 0.635 | 2.302 | -0.432 | -0.8 | -3.188 | -2.802 | -0.996 | -1.71 | -1.289 | -0.872 | -11.038 | -0.101 | -0.076 | 0.06 | 0.061 | -0.087 | -2.513 | -1.191 | 0.974 | -0.804 | 1.255 | -0.453 | -1.175 | -0.776 | 1.06 | -1.759 | 1.192 | -0.168 | -0.065 | -0.593 | -0.584 | -1.118 | -0.704 | -0.561 | -0.754 | -0.413 | -0.173 | 0.009 | -0.236 | -1.307 | -0.234 | -0.781 | 0.318 | 1.951 | 4.741 | -0.957 | 0.047 | -1.218 | 0.338 | -0.475 | 1.154 | 0.438 | -0.241 | 1.721 | -0.335 | 0.52 | 1.224 | -0.001 | 0 | 0.003 | -0.001 | 0.006 | 0 | 0.006 | 4.018 | 2.071 | 0.102 | 6.939 | 0 | 0 | 0 | 0.1 | -0.207 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0 | 0.2 | 8.9 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0.101 | -16.13 | 0.039 | 0.034 | 0.042 | -0.269 | -0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0.043 | -0.044 | 0.073 | 0.068 | -0.193 | 0.064 | -0.133 | -0.106 | -0.035 | 0.171 | 0.096 | 0.031 | -0.103 | -0.056 | 0.001 | 0.274 | -0.132 | -0.35 | 0.04 | -0.965 | 0.656 | -0.34 | 0.181 | -0.128 | 0 | -0.015 | -0.081 | 0.04 | -0.065 | 0.161 | -0.301 | 0.146 | 0.079 | -0.287 | 0.041 | 0.089 | 0.151 | 0.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.144 | -0.005 | -0.026 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -2.981 | 7.298 | 3.294 | 2.109 | -16.073 | 5.338 | 12.073 | -16.79 | 8.353 | 8.901 | -0.438 | 1.818 | -15.043 | -9.225 | 5.613 | 11.895 | 1.188 | -0.357 | -1.164 | 1.495 | -0.195 | 0.077 | 0.048 | 0.489 | -0.532 | -0.434 | 0.423 | -1.213 | 0.439 | -0.697 | -2.995 | 1.658 | 0.885 | 1.889 | -1.944 | -8.464 | 1.724 | 1.691 | 4.606 | 2.17 | -0.124 | -0.702 | -0.511 | 0.135 | 0.612 | 0.335 | -0.941 | -0.25 | -0.095 | 0.337 | -1.166 | 0.767 | 1.495 | -1.025 | 0.341 | 0.371 | 0.122 | -0.514 | -0.081 | -0.978 | -1.199 | 1.341 | 2.366 | 1.176 | -1.083 | 0.382 | 0.965 | -0.1 | -0.14 | 0.409 | -0.129 | 0.147 | -0.141 | -0.341 | 0.557 | -0.16 | -0.451 | 0.01 | 0.139 | 0.185 | -0.183 | 0.57 | -1.601 | -1.344 | -1.152 | -2.159 | -3.078 | -3.168 | -4.494 | 17.082 | -2.103 | -2.819 | 4.826 | -1.376 | -1.3 | 0.6 | -1 | -0.032 | -0.1 | -0.6 | -0.5 | -0.5 | -0.8 | -0.7 | -0.7 | 7.6 |
Cash At End Of Period
| 14.443 | 17.424 | 10.126 | 6.832 | 4.723 | 20.796 | 15.458 | 3.385 | 20.175 | 11.822 | 2.921 | 3.359 | 1.613 | 16.628 | 25.853 | 13.772 | 1.877 | 0.689 | 1.046 | 2.21 | 0.715 | 0.91 | 0.833 | 0.785 | 0.296 | 0.828 | 1.262 | 0.839 | 2.052 | 1.613 | 2.31 | 5.305 | 3.647 | 2.762 | 0.873 | 2.817 | 11.281 | 9.557 | 7.866 | 3.26 | 1.09 | 1.214 | 1.916 | 2.427 | 2.292 | 1.68 | 1.345 | 2.286 | 2.536 | 2.631 | 2.294 | 3.46 | 2.693 | 2.525 | 3.55 | 3.209 | 2.838 | 2.716 | 3.23 | 3.311 | 4.289 | 5.488 | 4.147 | 1.781 | 0.605 | 1.688 | 1.306 | 0.341 | 0.441 | 0.581 | 0.172 | 0.301 | 0.154 | 0.295 | 0.636 | 0.079 | 0.239 | 0.69 | 0.68 | 0.542 | 0.357 | 0.793 | 1.314 | 2.915 | 4.259 | 5.411 | 7.57 | 10.648 | 13.816 | 18.31 | 1.228 | 3.331 | 6.15 | 1.324 | 2.7 | 0.6 | 3.5 | -0.032 | -0.1 | -0.6 | 5.2 | -0.5 | -0.8 | -0.7 | 7.7 | 7.6 |