SeaChange International, Inc.
NASDAQ:SEAC
6.51 (USD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -0.714 | 1.727 | -3.684 | -6.451 | -2.996 | -1.484 | -2.105 | 0.227 | -4.068 | -4.366 | -5.117 | -5.766 | -6.51 | -0.043 | 2.145 | -0.174 | -10.849 | -19.624 | -3.827 | -9.08 | -5.471 | 20.618 | -0.22 | -1.529 | -5.371 | -27.376 | -8.082 | -26.884 | -8.907 | -22.28 | -10.565 | -5.027 | -9.825 | -6.14 | -6.195 | -5.687 | -9.467 | -1.348 | 0.798 | 0.343 | -2.02 | 6.343 | 0.367 | -7.395 | -0.286 | 1.919 | 0.408 | 0.787 | -0.478 | 10.853 | -5.215 | 4.958 | 18.872 | 0.044 | 0.657 | -0.376 | 0.998 | 4.777 | 3.367 | 1.487 | 0.343 | 12.03 | 3.305 | -7.93 | -4.503 | -3.745 | -1.033 | 0.959 | -4.355 | -3.073 | -2.11 | -6.556 | -0.578 | -2.162 | 5.549 | 3.344 | 3.207 | 2.593 | 1.464 | 0.942 | 0.562 | 2.581 | -0.541 | -0.635 | -21.835 | 2.095 | -1.212 | -0.684 | 0.182 | -0.772 | 0.004 | 0.512 | 0.346 | -0.1 | 0.4 | 0.1 | 0.1 | -0.9 | -1.1 | -1.6 | -1.1 | -6.6 | 0.1 | 2.4 | 1.7 | 0.8 |
Depreciation & Amortization
| 0.064 | 0.067 | 0.054 | 0.066 | 0.067 | 0.331 | 0.366 | 0.356 | 0.376 | 0.562 | 0.38 | 0.368 | 0.357 | 0.394 | 0.529 | 0.543 | 0.55 | 0.673 | 0.699 | 0.765 | 0.787 | 1.099 | 1.185 | 1.194 | 1.218 | 1.447 | 1.577 | 1.671 | 1.56 | 2.046 | 2.073 | 2.049 | 1.992 | 1.908 | 2.143 | 2.012 | 2.774 | 2.215 | 2.204 | 2.271 | 2.329 | 7.725 | -1.916 | 2.401 | 2.856 | 7.853 | 1.841 | 0.546 | 3.291 | 3.339 | 3.529 | 3.312 | 3.363 | 3.17 | 3.131 | 2.841 | 2.314 | 2.262 | 2.461 | 2.202 | 2.316 | 2.531 | 2.787 | 3.593 | 3.186 | 3.965 | 3.683 | 3.49 | 3.315 | 2.806 | 2.568 | 1.995 | 1.771 | 2.216 | 2.23 | 1.474 | 2.277 | 1.635 | 3.993 | 2.848 | 2.507 | 2.128 | 2.375 | 3.184 | 2.314 | 2.109 | 2.069 | 2.453 | 1.888 | 1.374 | 1.279 | 1.16 | 1.084 | 1.2 | 1 | 1 | 1 | 1.4 | 0.9 | 1.3 | 1.2 | 0.8 | 0.8 | 0.7 | 0.5 | 0.4 |
Deferred Income Tax
| 2.674 | 0 | -0.003 | -0.005 | 0 | 0.008 | -0.026 | 0.083 | 0.012 | -0.246 | 0.06 | 0.186 | -0.345 | -0.304 | 0.151 | -0.571 | 0.368 | 0.698 | 0.056 | -0.758 | 0 | -14.234 | 0.023 | -0.309 | 0.388 | 0.027 | 0.318 | 14.649 | 0 | 20.479 | 9.162 | 0 | 0 | -0.372 | -0.114 | 0.119 | 0 | -0.684 | -0.196 | -0.301 | -0.005 | 0.355 | -0.49 | -0.221 | 0.224 | 3.288 | -0.475 | 3.424 | 0.283 | -1.171 | -0.32 | 0.393 | -5.976 | -0.788 | -0.198 | -0.126 | -0.098 | -0.244 | -0.007 | 0.006 | 0.121 | -0.136 | 0.286 | 0.077 | 0.794 | 0 | 0 | 0 | -0.848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.362 | 0 | 0 | 0 | -0.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | -0.4 | -0.4 | -0.1 | -0.1 |
Stock Based Compensation
| 0.361 | 0.29 | 0.177 | 0.25 | 0.284 | 0.375 | 0.274 | 0.833 | 0.208 | 0.193 | 0.437 | 0.26 | 0.357 | 0.597 | 0.357 | 0.631 | -0.434 | 0.368 | 0.769 | 0.923 | 0.879 | 0.469 | 0.697 | 0.653 | 0.877 | 0.805 | 0.765 | 0.939 | 0.112 | 0.548 | 1.137 | 1.156 | 0.711 | 0.641 | 1.182 | 0.801 | 0.596 | 0.534 | 0.655 | 0.657 | 1.113 | 1.045 | 1.432 | 2.004 | 1.028 | -0.242 | 1.018 | 0.806 | 1.31 | 1.699 | 0.411 | 0.349 | 0.498 | 0.74 | 0.87 | 0.734 | 0.761 | 0 | 0 | 0 | 0.869 | 0 | 0 | 0 | 0.751 | 0 | 0 | 0 | 0.848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.758 | -2.153 | 0.535 | -1.78 | 1.457 | 1.052 | 0.102 | -1.292 | 1.651 | 4.527 | 0.631 | 1.916 | 1.864 | -7.244 | -8.194 | -6.23 | 6.333 | -2.2 | -1.775 | -7.422 | -0.115 | 8.65 | -0.344 | -1.336 | 1.89 | 2.873 | -7.297 | 0.595 | 1.633 | 0.43 | -2.606 | -10.128 | -0.212 | 2.124 | 0.894 | -1.874 | 0.804 | 1.244 | -3.097 | -1.651 | 1.806 | 6.769 | 0.156 | -9.044 | 0.395 | -0.194 | -10.39 | -1.239 | 1.962 | -8.268 | 3.866 | -15.862 | 20.414 | -5.047 | -10.068 | 2.217 | 5.558 | 3.629 | -1.519 | 5.439 | -11.57 | 1.793 | -0.286 | -2.57 | 1.653 | -0.711 | 8.055 | -11.043 | -5.598 | -6.549 | -6.475 | 6.944 | -11.911 | -2.846 | -1.004 | 2.79 | -3.149 | 5.575 | 11.886 | -7.843 | -4.952 | 0.002 | 1.302 | -1.969 | 7.617 | -3.028 | -2.603 | 1.053 | -0.38 | 0.522 | -3.56 | 10.074 | -5.757 | 1.1 | -1.9 | 2.1 | 2.3 | -1.5 | 0.5 | -4.9 | -2.8 | -0.1 | -2.6 | -8 | -5.5 | -2.3 |
Accounts Receivables
| 3.156 | -3.461 | -0.416 | 0.542 | 1.351 | -3.539 | 0.13 | 0.787 | -0.208 | -0.664 | 0.752 | 3.221 | 3.111 | 0.434 | -3.026 | -1.388 | 9.87 | -8.587 | -1.015 | -0.334 | 10.449 | 6.533 | -5.759 | -6.511 | 10.869 | -1.945 | -12.036 | 8.66 | 5.363 | -2.616 | 2.042 | -8.969 | 7.822 | -3.073 | 3.072 | -1.287 | 4.855 | -0.914 | 4.67 | -3.279 | 4.943 | 5.217 | -4.771 | -8.082 | 9.979 | -7.706 | -9.011 | 11.756 | 2.996 | -5.114 | -0.098 | -0.449 | 9.35 | -12.634 | -3.71 | 14.197 | -2.233 | 0 | 0 | 0 | 0.07 | 0 | 0 | 0 | 0.075 | 0 | 0 | 0 | 0.103 | 0 | 0 | 0 | -4.715 | 0 | 0 | 0 | -18.886 | 0 | 0 | 0 | -9.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| -2.591 | 0 | 0 | 0 | 0 | 2.225 | 0.782 | -0.212 | 1.604 | 4.744 | 1.105 | 1.476 | -1.654 | 0.204 | -0.006 | 0.56 | 0.166 | -0.217 | 0.122 | -0.085 | -0.08 | 0.199 | -0.222 | -0.097 | 0.154 | 0.468 | 0.319 | 0.11 | -0.091 | -1.409 | -0.475 | -0.584 | -0.148 | 1.33 | 0.618 | 0.991 | 0.244 | 0.625 | 0.136 | -0.673 | -0.322 | 0.099 | 0.835 | 1.082 | -1.253 | -1.127 | 0.291 | -0.251 | -0.163 | -1.911 | -1.588 | 2.116 | -0.49 | 0.459 | 0.608 | -3.209 | -1.784 | -0.637 | -2.918 | -0.943 | -3.011 | 3.135 | 1.421 | 0.765 | -2.34 | -2.067 | 0.155 | 0.598 | -3.338 | -0.977 | 1.703 | -1.473 | -4.319 | -3.89 | 0.472 | -0.208 | 0.057 | 4.048 | -4.48 | 0.521 | -0.046 | 2.402 | 2.081 | -2.583 | -2.198 | -0.528 | -2.485 | -0.655 | 2.607 | -1.922 | -0.758 | -0.1 | -3.082 | -4.1 | -1.3 | -0.1 | 1.2 | 0.8 | -2.7 | -1.9 | -0.6 | -0.2 | -3.6 | -3.2 | -0.1 | -1 |
Change In Accounts Payables
| 0.284 | -2.044 | 1.551 | -0.216 | -0.652 | 1.308 | 0.434 | -0.561 | 0.034 | -0.991 | 0.048 | -1.707 | 0.417 | 1.236 | -2.429 | 2.941 | -1.591 | -0.182 | 2.03 | 0.947 | -0.576 | 0.7 | -0.605 | -0.877 | -1.717 | 0.428 | -0.495 | 0.129 | -1.736 | 0.156 | -1.157 | 1.756 | 0.119 | -0.384 | -0.165 | -1.841 | 0.771 | 0.769 | -1.369 | 0.558 | -0.831 | 1.866 | -0.669 | -1.04 | -0.393 | 3.832 | -0.603 | -4.275 | -1.559 | 0.203 | 4.868 | -6.295 | 1.888 | 1.122 | -5.771 | -0.183 | 1.784 | 0 | 0 | 0 | -0.384 | 0 | 0 | 0 | 0.377 | 0 | 0 | 0 | 3.272 | 0 | 0 | 0 | 1.322 | 0 | 0 | 0 | 9.823 | 0 | 0 | 0 | 1.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -0.091 | 3.352 | -0.6 | -2.106 | 0.758 | 1.058 | -1.244 | -1.306 | 0.221 | 1.438 | -1.274 | -1.074 | -0.01 | -9.118 | -2.733 | -8.343 | -2.112 | 6.786 | -2.912 | -7.95 | -9.908 | 1.218 | 6.242 | 6.149 | -7.416 | 3.922 | 4.915 | -8.304 | -1.903 | 4.299 | -3.016 | -2.331 | -8.005 | 4.251 | -2.631 | 0.263 | -5.066 | 0.764 | -6.534 | 1.743 | -1.984 | -0.413 | 4.761 | -1.004 | -7.938 | 4.807 | -1.067 | -8.469 | 0.688 | -1.446 | 0.684 | -11.234 | 9.666 | 6.006 | -1.195 | -8.588 | 7.791 | 4.266 | 1.399 | 6.382 | -8.245 | -1.342 | -1.707 | -3.335 | 3.993 | 1.356 | 7.9 | -11.641 | -5.635 | -5.572 | -8.178 | 8.417 | -4.199 | 1.044 | -1.476 | 2.998 | 5.857 | 1.527 | 16.366 | -8.364 | 2.495 | -2.4 | -0.779 | 0.614 | 9.815 | -2.5 | -0.118 | 1.708 | -2.987 | 2.444 | -2.802 | 17.574 | -2.675 | 5.2 | -0.6 | 2.2 | 1.1 | -2.3 | 3.2 | -3 | -2.2 | 0.1 | 1 | -4.8 | -5.4 | -1.3 |
Other Non Cash Items
| -2.564 | 0.169 | 3.403 | 6.061 | 0.445 | 0.471 | 0.222 | -2.72 | 0.001 | -0.704 | -0.166 | 1.753 | 0.014 | 4.706 | 0.03 | 0.448 | 1.347 | 22.187 | -0.132 | 0.083 | -0.007 | -2.747 | 0.068 | -0.073 | 0.081 | 20.692 | -0.082 | 0.404 | 0.04 | -0.444 | -0.444 | 0.494 | 0.591 | 0.17 | 0.008 | 0.323 | 0.011 | 0.009 | 0.273 | 0.335 | -0.12 | -2.211 | 4.684 | 3.727 | -1.19 | -6.463 | 1.222 | 3.327 | 0.115 | 0.403 | 1.486 | 0.3 | -24.952 | 0.131 | 0.506 | 0.234 | 0.394 | -2.351 | 1.757 | 1.248 | 0.628 | 0.089 | 2.328 | 5.028 | 1.075 | 0.62 | 0.802 | 1.161 | 0.923 | 0.73 | 0.386 | 0.261 | -0.235 | 0.147 | -0.034 | 0.876 | 0.03 | 1.183 | 0.075 | 0.468 | 0.255 | 1.964 | 0 | 0 | 7.364 | 1.35 | -0.807 | 0 | 0 | -4.027 | 0.057 | -9.296 | 0 | -0.2 | 0.1 | 0.1 | 0.3 | 0.2 | 0 | 0.4 | 0.5 | 0.4 | 0.9 | 6 | 0.3 | 0.3 |
Operating Cash Flow
| 0.579 | 0.1 | 0.482 | -1.859 | -0.743 | 0.753 | -1.167 | -2.513 | -1.82 | -0.034 | -3.775 | -1.283 | -4.263 | -1.894 | -4.982 | -5.353 | -2.685 | 2.102 | -4.21 | -15.489 | -3.927 | 13.855 | 1.409 | -1.4 | -0.917 | -1.532 | -12.801 | -8.626 | -5.562 | 0.779 | -1.243 | -11.456 | -6.743 | -1.669 | -2.082 | -4.306 | -5.282 | 1.97 | 0.637 | 1.654 | 3.103 | 20.026 | 3.529 | -9.232 | 3.027 | 6.161 | -6.24 | 7.748 | 6.716 | 6.855 | 3.757 | -6.55 | 12.219 | -1.75 | -5.102 | 5.524 | 9.927 | 12.221 | 6.238 | 10.496 | -7.293 | 8.121 | 7.548 | -1.584 | 1.987 | 0.129 | 11.507 | -5.433 | -5.715 | -6.086 | -5.631 | 2.644 | -10.953 | -2.645 | 6.741 | 8.484 | 2.365 | 10.986 | 17.418 | -3.585 | -1.628 | 8.037 | 3.136 | 0.58 | -4.54 | 2.233 | -2.553 | 2.822 | 1.69 | -2.903 | -2.22 | 2.45 | -4.327 | 2 | -0.4 | 3.3 | 3.7 | -0.8 | 0.3 | -4.8 | -2.2 | -0.3 | -1.4 | -4.7 | -2.8 | -1.1 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | 0.054 | -0.104 | -0.005 | -0.015 | -0.568 | -0.001 | -0.07 | -0.007 | -0.017 | -0.109 | -0.064 | -0.138 | -0.029 | -0.099 | -0.103 | -0.05 | -0.036 | -0.044 | -0.171 | -0.113 | -0.14 | -0.112 | -0.078 | -0.196 | -0.162 | -0.118 | -0.244 | -0.159 | -0.667 | -2.375 | -0.513 | -1.031 | -0.403 | -0.784 | -0.315 | -0.371 | -0.481 | -0.385 | -0.942 | -0.507 | -1.549 | -1.443 | -0.347 | -0.633 | -0.824 | -0.949 | -0.864 | -0.636 | -0.247 | -0.941 | -1.041 | -1.543 | -1.532 | -0.851 | -3.538 | -2.434 | -2.575 | -2.473 | -7.185 | -0.715 | -2.552 | -0.782 | -1.559 | -0.875 | -1.253 | -1.041 | -1.407 | -3.378 | -1.956 | -0.561 | -9.933 | -0.974 | -1.573 | -0.531 | -0.988 | -0.852 | 0.02 | -0.912 | -0.849 | -0.995 | -0.702 | -0.619 | -1.069 | -0.88 | -0.32 | -0.946 | -1.552 | -3.061 | -2.909 | -2.531 | -2.62 | -1.982 | -1.2 | -1.1 | -0.5 | -0.3 | -1.9 | -0.7 | -0.6 | -0.6 | -0.7 | -0.4 | -0.6 | -0.5 | -1.6 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.495 | 0 | 0 | -3.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.243 | 0 | -0.41 | -2.03 | 0 | -11.686 | -2.506 | -0.004 | 0.239 | -2 | 0.009 | -0.812 | 1.128 | -3.206 | 0.576 | -3.336 | -3.054 | -1.476 | -4.935 | -0.396 | -0.257 | -3 | -4.791 | -0.332 | 0 | -9.538 | -2.109 | -34.011 | 0 | -0.723 | -3.204 | 0 | 0 | 0 | 0 | 0 | 0 | -0.154 | 0 | 0.001 | -3.031 | -0.015 | 0 | -7.513 | -23.747 | 0 | -0.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | -0.3 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -0.667 | -1.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.062 | -0.029 | 5.408 | -6.231 | 0 | -4.156 | -0.524 | -3.83 | 0 | -2.745 | -4.501 | 0 | 0.244 | -2.252 | 0.502 | -0.502 | -6.028 | -1.003 | 0.031 | -2.033 | -2.033 | -1.569 | -4.048 | -1.543 | -4.568 | -2.818 | -2.031 | -2.062 | -3.532 | -1.584 | -3.575 | -6.951 | -5.035 | -7.503 | -3.852 | -3.554 | -0.951 | -2.291 | -1.093 | -5.154 | -13.068 | -5.404 | -13.6 | -11.33 | -9.895 | -21.284 | -14.529 | -11.355 | -10.069 | -9.139 | -5.178 | -7.723 | -21.029 | -4.466 | 0.017 | -6.789 | -12.893 | 6.048 | -12.888 | -5.053 | -6.051 | -3.011 | -0.002 | -0.528 | -0.3 | -4.59 | 0.24 | -2.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | -0.6 | -0.3 | -0.6 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.252 | 0.779 | 1.1 | 1.275 | 1.201 | 3.233 | 1.75 | -5.353 | 6.946 | 0.003 | 3.888 | 0.752 | 2.009 | 0.999 | 3.544 | 4.449 | 0 | -0.244 | 3.997 | 0.252 | 0 | 6.551 | 0.953 | -0.031 | 4.034 | 1.548 | 2.058 | 3.037 | 0.538 | 3.539 | 3.557 | 2.025 | 3.116 | 2.202 | 2.096 | 1.008 | 8.915 | 10.025 | 1.39 | 3.55 | 4.552 | 5.698 | 3.073 | 36.199 | 1.072 | 25.275 | 5.025 | 13.236 | 10.555 | 11.337 | 19.431 | 18.998 | 9.974 | 28.795 | 8.156 | 1.203 | 12.183 | 17.115 | 6.949 | 5.478 | 18.15 | 10.981 | 4 | 5.5 | 5.007 | 6 | 0.552 | 0 | 0 | 0 | 2 | -0.24 | 2.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 6 | 2.8 | 6 | 2.8 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0.175 | 0.06 | -0.06 | 0 | 4.615 | -0.212 | 4.616 | 0.221 | 0.028 | 0.085 | 0.023 | -0.106 | 0.331 | 3.483 | -0.704 | -0.749 | 0 | 0 | 0 | -2 | 0.937 | -0.022 | 2.002 | 2.019 | 3.047 | -1.174 | 24.561 | -0.75 | 4.801 | -1.678 | -0.257 | -2.864 | 4.75 | -3.24 | -35.651 | 34.086 | 0.001 | -0.078 | 1.589 | -0.935 | -1.5 | 0 | 0.184 | -0.227 | 0 | 0 | 0.011 | 1.337 | 0 | 0 | 0.5 | 0 | 0 | -9.993 | 4.65 | -4.15 | -1.75 | 0 | 0.577 | 0 | -0.692 | -0.105 | 0 | 0 | -32.059 | -2.517 | 0 | -0.133 | -0.039 | 0 | -2.709 | 0 | -0.291 | -2.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.4 | 0.3 | -14.3 | -2.2 | 0 | 0 | 0 |
Investing Cash Flow
| -0.167 | -1.211 | -0.104 | -0.005 | -0.015 | -0.568 | -0.001 | -0.07 | 0.245 | 0.762 | 0.991 | 1.211 | 1.063 | 5.361 | 1.622 | -0.048 | -3.173 | 0.142 | -0.252 | -0.003 | -1.934 | 5.474 | 0.475 | 0.037 | 0.025 | -0.134 | 1.712 | -4.71 | -0.767 | -0.223 | -0.972 | -1.217 | -10.716 | -3.394 | -0.299 | -1.087 | -3.376 | -0.564 | -0.458 | 2.182 | -0.64 | 0.744 | -5.441 | 18.593 | -0.895 | 4.032 | -8.74 | -1.423 | -2.502 | 4.459 | -3.731 | -1.586 | 18.923 | 8.567 | -35.319 | -2.313 | -3.932 | -5.837 | -4.326 | -2.532 | -2.323 | 16.174 | -1.765 | -5.523 | 4.768 | -5.167 | 1.443 | 1.557 | 7.968 | -3.868 | -8.019 | -36.418 | -5.17 | -3.579 | -2.99 | -0.413 | -1.38 | -0.972 | -3.607 | -0.849 | -1.172 | -32.761 | -3.136 | -1.069 | -1.013 | -0.359 | -0.946 | -4.261 | -3.061 | -3.2 | -4.74 | -2.62 | -1.982 | -1.2 | -1.1 | -0.5 | -0.3 | -1.9 | 0.7 | 5.1 | 1.6 | -9.3 | -0.4 | -0.6 | -0.5 | -1.6 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 17.462 | 0 | 0 | 0 | 0.137 | 0.548 | 0.057 | 0 | 0.009 | 0.002 | 0.008 | 0.035 | 0.038 | 0.001 | 0.027 | 0 | 0.026 | -0.004 | 0.031 | 0 | 0.033 | 0 | 0.068 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.61 | 0.25 | 0.28 | -0.002 | 0.02 | 0.388 | 1.381 | 0.454 | 0.022 | 1.333 | 0.931 | 0.718 | 0.2 | 0.92 | 0 | 0.873 | 0.564 | 0.976 | 0.33 | 1.368 | 0.265 | 0.91 | 0.136 | 1.415 | 0.605 | 0.744 | 0.183 | 0.875 | 0.109 | 0.704 | 0.055 | 2.378 | 1.419 | 1.387 | 0.696 | 1.51 | 0.952 | 0.821 | 0.033 | 0.674 | 0.008 | 0.527 | 0.009 | 94.848 | 0.244 | 0.875 | 10.033 | 0.897 | 0.624 | 0 | 0.654 | 1.1 | 0.1 | 0.6 | 0.2 | 0.2 | 0.4 | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 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 | -2 | -3.504 | 0 | 0 | 0 | 0 | -0.123 | -5.574 | 0 | -0.504 | 0 | 0 | 0 | 0 | 0 | 0 | -1.435 | 0 | -1.048 | 0 | 0 | -1.72 | 0 | 0 | -4.166 | -1.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.23 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.007 | 0 | 0.024 | 0 | 0 | 0.137 | 0 | 0 | 2.333 | 0 | 0 | 0 | -0.142 | 0 | 0 | -0.009 | -0.024 | -0.01 | -0.089 | -0.016 | -0.027 | -0.009 | 0.001 | -0.018 | -0.001 | -0.003 | 0.106 | 0.068 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.538 | 0.415 | 0.084 | 1.05 | -0.872 | 0.872 | -0.224 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0.159 | 0 | -1.72 | 0 | 0 | 0 | -1.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.105 | -0.104 | -0.102 | -0.1 | -0.099 | -0.098 | -0.064 | -0.896 | -0.064 | -0.062 | -0.062 | -0.073 | -0.081 | -5.358 | -0.104 | 1.541 | -2.158 | -3.091 | 4.107 | 1.681 | 0.8 | 1.739 | -0.2 | -0.2 | 0.9 | -0.2 | 3.2 | 0 | 0.1 | 0 | -1.2 | 0 | -0.2 | 0 | 24 |
Financing Cash Flow
| 0 | 0 | 0 | 0.007 | 0 | 0.024 | 0 | 0 | 17.599 | 0 | 0 | 2.333 | 0.137 | 0.548 | 0.057 | -0.142 | 0.009 | 0.002 | -0.001 | 0.011 | 0.028 | -0.088 | 0.011 | -0.027 | 0.017 | -0.004 | 0.031 | -0.001 | 0.03 | 0.106 | 0.068 | 0.02 | 0 | 0 | 0 | -2 | -3.504 | 0.021 | 0.538 | 0.415 | 0.084 | 0.927 | -5.836 | 1.122 | -0.224 | -0.002 | 0.02 | 0.388 | 1.381 | 0.454 | 0.026 | -0.102 | 0.931 | -0.33 | 0.359 | 0.92 | -1.72 | 0.873 | 0.564 | -3.19 | -1.493 | 1.368 | 0.265 | 0.91 | 0.136 | 1.415 | 0.605 | 0.744 | 0.183 | 0.875 | 0.109 | 0.599 | -0.049 | 2.276 | 1.319 | 1.288 | 0.598 | 1.446 | 0.056 | 0.757 | -0.029 | 0.612 | -0.065 | 0.446 | -5.349 | 94.744 | 1.785 | -1.283 | 6.942 | 5.004 | 2.305 | 11.03 | 2.393 | 0.9 | -0.1 | 1.5 | -1.9 | 3.4 | 0.4 | 0.3 | 0.4 | -0.9 | 0.3 | 0.1 | 0.3 | 24 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.026 | 0.056 | -0.223 | -0.287 | -0.328 | -0.243 | -0.225 | -0.043 | -0.199 | 0.232 | 0.253 | -0.993 | 0.153 | -0.605 | -0.012 | 0.048 | 0.229 | -4.026 | 1.62 | 1.565 | 1.028 | -2.743 | -0.136 | -0.158 | -0.584 | 2.484 | -0.124 | 0.491 | -0.922 | 0.041 | -0.383 | 0.242 | 0.411 | 0.51 | 0.398 | 0.691 | -0.315 | 0.2 | -0.015 | -0.035 | -0.079 | -0.034 | 0.236 | -0.574 | 0.168 | -0.264 | -0.139 | -0.117 | 0.421 | -0.04 | 0.169 | -0.04 | -0.246 | -0.352 | 0.078 | 0.505 | 0.127 | -1.466 | -2.695 | -0.035 | -0.103 | -0.567 | 0.104 | 0.13 | 0.108 | -0.053 | 0.11 | 0.153 | 0.139 | 0 | 0 | 0 | 0 | -6.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.616 | 3.6 | -2.3 | -3.1 | 5.1 | 0.1 | 0.1 | 1.6 | 11.1 | 0 | -5.3 | 1.5 | -26.5 |
Net Change In Cash
| 0.386 | -1.055 | 0.155 | -2.144 | -1.086 | -0.034 | -1.393 | -2.626 | 15.825 | 0.96 | -2.531 | 1.268 | -2.91 | 3.41 | -3.315 | -5.495 | -5.62 | -1.78 | -2.843 | -13.916 | -4.805 | 16.498 | 1.868 | -1.548 | -1.459 | 0.818 | -11.182 | -12.846 | -7.221 | 0.703 | -2.53 | -12.411 | -17.048 | -4.553 | -1.983 | -6.702 | -12.477 | 1.627 | 0.702 | 4.216 | 2.468 | 21.663 | -7.512 | 9.909 | 2.076 | 9.927 | -15.099 | 6.596 | 6.016 | 11.728 | 0.221 | -8.278 | 31.827 | 6.135 | -39.984 | 4.636 | 4.402 | 5.791 | -0.219 | 4.739 | -11.212 | 25.096 | 6.152 | -6.067 | 6.999 | -3.676 | 13.665 | -2.979 | 2.575 | -9.079 | -13.541 | -33.175 | -16.172 | -10.048 | 5.07 | 9.359 | 1.583 | 11.46 | 13.867 | -3.677 | -2.829 | -24.112 | -0.065 | -0.043 | -10.902 | 96.618 | -1.714 | -2.722 | 5.571 | -1.099 | -4.655 | 10.86 | -3.916 | 2 | -1.6 | 1.6 | 4.2 | 5.8 | 1.5 | 0.7 | -1.6 | 0.6 | -1.5 | -10.5 | -24.9 | -5.2 |
Cash At End Of Period
| 14.112 | 13.726 | 14.781 | 14.626 | 16.77 | 17.856 | 17.89 | 19.283 | 21.909 | 6.084 | 5.124 | 7.655 | 6.387 | 9.297 | 5.887 | 9.202 | 14.697 | 20.317 | 22.097 | 24.94 | 38.856 | 43.661 | 27.163 | 25.295 | 26.843 | 28.302 | 27.484 | 38.666 | 51.512 | 58.733 | 58.03 | 60.56 | 72.971 | 90.019 | 94.572 | 96.555 | 103.257 | 115.734 | 114.107 | 113.405 | 109.189 | 106.721 | 85.058 | 92.57 | 82.661 | 80.585 | 70.658 | 85.757 | 79.161 | 73.145 | 61.417 | 61.196 | 69.474 | 37.647 | 31.512 | 71.496 | 66.86 | 62.458 | 56.667 | 56.886 | 52.147 | 63.359 | 38.263 | 32.111 | 38.178 | 31.179 | 34.855 | 21.19 | 24.169 | 21.594 | 30.673 | 44.214 | 77.389 | 93.561 | 103.609 | 98.539 | 89.18 | 87.597 | 76.137 | 62.27 | 65.947 | 68.776 | 92.888 | 92.953 | 92.996 | 103.898 | 7.28 | 8.994 | 11.716 | 6.145 | 7.244 | 11.86 | 7.402 | 11.3 | 9.3 | 10.9 | 9.3 | 10.9 | 6.6 | 0.7 | 1.4 | 3.6 | 1.5 | -10.5 | -1.5 | 18.2 |