Simulations Plus, Inc.
NASDAQ:SLP
27.49 (USD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0.843 | 3.137 | 4.029 | 1.945 | 0.534 | 4.008 | 4.174 | 1.245 | 0.961 | 4.087 | 4.409 | 3.026 | 0.305 | 3.787 | 3.211 | 2.479 | 2.188 | 2.936 | 2.15 | 2.058 | 2.059 | 2.889 | 2.099 | 1.536 | 1.338 | 2.406 | 3.475 | 1.716 | 1.15 | 2.08 | 1.196 | 1.362 | 0.789 | 1.909 | 1.145 | 1.106 | 0.491 | 1.852 | 0.97 | 0.529 | 0.223 | 1.308 | 0.81 | 0.685 | 0.245 | 0.993 | 1.062 | 0.587 | 0.349 | 0.869 | 0.839 | -0.216 | 0.186 | 1.054 | 0.907 | 0.567 | 0.345 | 0.74 | 0.641 | 0.43 | 0.163 | 0.569 | 0.368 | 0.312 | 0.165 | 0.753 | 0.565 | 0.243 | -0.057 | 0.782 | 0.668 | 0.073 | 0.24 | 0.386 | 0.248 | -0.199 | 0.058 | 0.173 | 0.009 | 0.023 | 0.606 | 0.152 | 0.033 | 0.047 | 2.079 | 0.23 | 0.067 | 0.131 | 0.147 | 0.109 | 0.218 | 0.011 | -0.145 | -0.068 | 0.003 | -0.016 | -0.094 | -0.169 | 0.048 | -0.043 | -0.277 | 0 | -0.2 | -0.1 | -0.769 | -0.3 | -0.6 | -0.4 | -0.636 | -0.4 |
Depreciation & Amortization
| 2.206 | 1.263 | 1.105 | 1.091 | 1.037 | 0.945 | 0.935 | 0.923 | 0.85 | 0.884 | 0.995 | 0.845 | 0.928 | 0.886 | 0.911 | 0.865 | 0.828 | 0.788 | 0.675 | 0.671 | 0.68 | 0.678 | 0.698 | 0.695 | 0.705 | 0.688 | 0.69 | 0.639 | 0.588 | 0.514 | 0.517 | 0.516 | 0.482 | 0.479 | 0.485 | 0.486 | 0.506 | 0.504 | 0.522 | 0.458 | 0.387 | 0.239 | 0.206 | 0.206 | 0.198 | 0.185 | 0.189 | 0.195 | 0.207 | 0.184 | 0.316 | 0.009 | 0.713 | -0.335 | 0.173 | 0.196 | 0.175 | 0.171 | 0.176 | 0.161 | 0.148 | 0.14 | 0.132 | 0.142 | 0.149 | 0.118 | 0.141 | 0.136 | 0.127 | 0.122 | 0.136 | 0.127 | 0.108 | 0.104 | 0.093 | 0.058 | 0.053 | 0.054 | 0.057 | 0.043 | 0.056 | 0.04 | 0.068 | 0.061 | 0.048 | 0.053 | 0.049 | 0.045 | 0.047 | 0.046 | 0.053 | 0.046 | -0.036 | 0.068 | 0.194 | 0.068 | 0.077 | 0.089 | 0.048 | 0.048 | 0.704 | 0 | -0.1 | -0.1 | 0.832 | -0.1 | 0 | -0.1 | 0.34 | -0.1 |
Deferred Income Tax
| -0.399 | -0.481 | -0.497 | -0.388 | -0.749 | -1.749 | 0.403 | 0 | -0.224 | -0.47 | 0.037 | 0.387 | -0.544 | -0.09 | -0.041 | 0.047 | -0.422 | 0.061 | 0.011 | -0.028 | -0.051 | -0.099 | -0.108 | -0.042 | 0.005 | -0.015 | -1.587 | -0.136 | -0.278 | 0.3 | -0.149 | -0.051 | -0.018 | 0.158 | -0.146 | -0.017 | -0.322 | 0.218 | 0.128 | 0.032 | -0.051 | 1.248 | 0.031 | 0.07 | 0.268 | 0.028 | 0.025 | 0.046 | -0.061 | 0.128 | -0.11 | 0.25 | 0.01 | 0.016 | 0.186 | 0.13 | 0.092 | 0.127 | 0.071 | -0.001 | -0.032 | 0.128 | -0.075 | 0.013 | -0.13 | 0.631 | -0.19 | 0.126 | 0.657 | 0 | 0 | 0.021 | 0.128 | 0 | 0 | -0.042 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.665 | 1.785 | 1.362 | 1.28 | 1.248 | 1.264 | 1.036 | 0.758 | 0.766 | 0.791 | 0.722 | 0.709 | 0.705 | 0.804 | 0.532 | 0.432 | 0.36 | 0.417 | 0.367 | 0.302 | 0.274 | 0.258 | 0.245 | 0.195 | 0.169 | 0.215 | 0.13 | 0.23 | 0.143 | 0.117 | 0.096 | 0.112 | 0.114 | 0.056 | 0.064 | 0.065 | 0.08 | 0.085 | 0.066 | 0.041 | 0.032 | 0.056 | 0.015 | 0.017 | 0.028 | 0.032 | 0.038 | 0.031 | 0.038 | 0.033 | 0.026 | 0.042 | 0.033 | 0.035 | 0.045 | 0.046 | 0.049 | -0.02 | 0.052 | 0.054 | 0.049 | 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 |
Change In Working Capital
| -1.202 | 0.915 | -0.636 | -3.289 | 0.175 | 4.311 | -0.924 | 1.541 | 5.411 | -1.908 | -4.231 | -1.892 | 6.292 | -1.629 | -4.348 | 0.659 | 1.659 | -1.947 | -2.061 | -0.434 | 1.135 | -1.948 | 0.091 | 0.14 | 1.222 | -1.573 | -1.365 | 0.217 | 0.349 | 0.002 | -1.899 | 0.021 | 1.301 | -0.565 | -0.528 | -1.999 | 2.452 | -0.518 | -0.124 | -0.858 | 1.371 | -1.144 | -0.802 | 0.375 | 0.256 | -0.24 | -0.391 | -1.128 | 0.331 | 0.211 | -0.234 | 0.28 | 0.187 | 0.038 | -0.356 | -0.306 | 0.705 | -0.388 | -0.049 | 0.337 | 0.544 | -0.949 | 0.715 | -0.228 | 0.572 | -0.851 | 0.41 | -0.514 | 0.905 | -1.666 | 0.249 | 0.334 | 0.227 | -0.457 | -0.198 | 0.336 | 0.484 | 0.135 | -0.083 | 0.363 | -0.255 | 0.143 | -0.373 | -0.001 | -1.876 | -0.148 | -0.027 | -0.112 | -0.213 | -0.058 | -0.147 | -0.148 | 0.225 | 0.066 | -0.192 | -0.002 | -0.011 | 0.12 | -0.001 | 0.039 | 0.166 | -0.1 | 0.1 | -0.1 | -0.019 | 0 | 0 | 0.1 | -0.225 | 0.1 |
Accounts Receivables
| 3.072 | 2.97 | -2.768 | -0.145 | 0.524 | 1.184 | 0.301 | 2.088 | 4.8 | -3.548 | -3.216 | -1.972 | 3.111 | -1.656 | -3.975 | 0.091 | 3.251 | -3.051 | -0.891 | -1.327 | 2.709 | -1.508 | -0.94 | 0.227 | 2.187 | -1.699 | -0.772 | -1.182 | 1.125 | -0.342 | -1.251 | -0.408 | 1.573 | -0.774 | 0.234 | -2.449 | 2.397 | -0.811 | -0.183 | -0.353 | 1.477 | -0.518 | -0.671 | -0.041 | 0.968 | -0.46 | -0.762 | -0.39 | 0.827 | 0.009 | -0.883 | -0.067 | 0.719 | 0 | 0 | -0.375 | 0.48 | -0.373 | -0.105 | -0.003 | 0.681 | -0.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | 0 | -0.004 | 1.998 | 0 | 0 | 0 | 0 | 0 | 0.479 | 3.109 | 0.241 | -0.77 | 0.574 | -1.23 | 1.577 | -1.124 | 0.53 | -1.694 | 0.17 | -0.165 | 0.381 | -0.63 | 0.346 | -1.253 | 1.197 | -0.445 | 0.342 | -0.658 | 0.383 | -0.228 | 0.064 | -0.82 | 0.489 | -0.072 | 0.287 | 0.115 | -0.256 | 0.145 | -0.488 | -0.278 | 0.247 | -0.559 | 0.309 | 0.304 | -0.839 | -0.375 | 0.311 | 0.503 | 0.241 | 0.106 | 0.005 | 0.02 | 0.032 | -0.146 | -0.073 | 0.035 | -0.045 | 0.049 | 0.016 | 0.014 | 0.008 | -0.064 | 0.021 | -0.044 | -0.006 | 0.03 | 0.014 | -0.04 | 0.003 | -0.005 | 0.01 | 0.071 | -0.032 | 0.019 | -0.05 | 0.077 | 0.031 | 0.022 | -0.136 | 0.007 | -0.045 | 0.028 | 0.03 | 0.029 | -0.047 | -0.008 | 0.014 | -0.032 | -0 | 0.042 | 0.017 | -0.065 | -0.018 | 0.002 | -0.008 | 0.037 | 0.003 | 0.056 | 0 | 0 | 0 | -0.273 | 0 | 0 | 0.1 | -0.031 | 0 |
Change In Accounts Payables
| -0.991 | 0.298 | 0.043 | 0.173 | -0.213 | 0.007 | 0.112 | 0.013 | -0.194 | 0.01 | 0.39 | -0.368 | 0.09 | -0.102 | 0.066 | -0.015 | -0.104 | -0.096 | 0.04 | 0.381 | -0.005 | -0.081 | 0.072 | -0.133 | 0.154 | 0.032 | 0.023 | -0.099 | -0.004 | -0.01 | 0.01 | 0.104 | -0.077 | 0.059 | 0.036 | -0.119 | 0.076 | 0.012 | -0.033 | -0.037 | -0.047 | -0.129 | 0.071 | 0.089 | -0.076 | -0.033 | 0.061 | 0.017 | -0.124 | -0.086 | 0.073 | 0.138 | -0.098 | -0.056 | 0.137 | 0.07 | -0.039 | -0.02 | 0.002 | 0.1 | -0.066 | 0.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.1 | 0 | 0.2 |
Other Working Capital
| -3.283 | -2.353 | 2.089 | -3.317 | -0.132 | 1.122 | -1.337 | -0.56 | 0.781 | 0.842 | -1.405 | -0.031 | -0.018 | -0.112 | 0.331 | 0.009 | -0.257 | -0.377 | -0.086 | -0.018 | 0.124 | -0.529 | 1.125 | -0.335 | -0.49 | -0.253 | 0.637 | 0.302 | -0.326 | 0.012 | 0.001 | -0.057 | 0.033 | 0.087 | 0.022 | 0.08 | 0.05 | -0.006 | -0.023 | -0.212 | -0.204 | -0.009 | 0.075 | 0.079 | -0.078 | -0.056 | 0.006 | 0.085 | 0.003 | -0.023 | 0.072 | -0.033 | -0.54 | 0.09 | -0.513 | -0.034 | 0.411 | 0.077 | 0.019 | 0.284 | -0.12 | -0.501 | 0.7 | -0.236 | 0.636 | -0.872 | 0.455 | -0.508 | 0.875 | -1.68 | 0.289 | 0.331 | 0.233 | -0.467 | -0.27 | 0.368 | 0.465 | 0.185 | -0.16 | 0.333 | -0.277 | 0.279 | -0.38 | 0.044 | -1.904 | -0.178 | -0.056 | -0.064 | -0.205 | -0.072 | -0.115 | -0.148 | 0.184 | 0.048 | -0.126 | 0.016 | -0.013 | 0.127 | -0.038 | 0.036 | 0.111 | 0.1 | 0 | 0.1 | 0.253 | 0 | 0 | 0 | -0.194 | -0.1 |
Other Non Cash Items
| 0.216 | 0.108 | 0.024 | -0.559 | 0.783 | -0.215 | -0.311 | -0.038 | 0.185 | 0.411 | 0.596 | 0.494 | 0.583 | 0.637 | 0.764 | 0.751 | 0.122 | 0.081 | -0.091 | 1.327 | -0 | 0.033 | 0.038 | 0.038 | 0.038 | 0.038 | 0.001 | 0.075 | 0.075 | 0.426 | -0.025 | 0.936 | -0.301 | 0.266 | -0.166 | 0.532 | -0.093 | 0.877 | 0.686 | 0.082 | 0.12 | 0.705 | 0.094 | 0.667 | -0.261 | 0.346 | -0.071 | -0.861 | 0.022 | 0.869 | -0.158 | 0.44 | -0.52 | 0.52 | -0.024 | 0 | -1.094 | 0.069 | 0.083 | -0.013 | -0.301 | 0.186 | -0.062 | 0.096 | 0.038 | 0.037 | 0.01 | 0.068 | 0.018 | 0.433 | 0.028 | 0.007 | -0.003 | 0.078 | 0.039 | 0 | -0.008 | 0.048 | 0 | -0.005 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.126 | 0 | 0 | 0 | -0.004 | 0.001 | 0 | 0 | -0.593 | 0.1 | 0.2 | 0.3 | -0.236 | 0.1 | 0.1 | 0.1 | -0.379 | 0.3 |
Operating Cash Flow
| 1.664 | 5.684 | 5.81 | 0.162 | 3.06 | 8.548 | 5.541 | 4.707 | 7.927 | 3.794 | 2.597 | 3.582 | 8.273 | 4.296 | 1.301 | 5.333 | 4.808 | 2.278 | 1.192 | 2.634 | 4.124 | 1.826 | 3.076 | 2.612 | 3.504 | 1.713 | 1.429 | 2.641 | 2.114 | 3.039 | -0.218 | 1.943 | 2.667 | 2.096 | 1.013 | -0.36 | 3.192 | 2.135 | 1.581 | 0.227 | 1.971 | 1.684 | 0.3 | 1.351 | 0.983 | 0.995 | 0.846 | -0.262 | 0.879 | 1.43 | 0.685 | 0.79 | 0.617 | 1.327 | 0.922 | 0.632 | 0.27 | 0.768 | 0.902 | 0.966 | 0.876 | 0.123 | 1.159 | 0.334 | 0.793 | 0.688 | 0.937 | 0.059 | 1.649 | -0.328 | 1.081 | 0.563 | 0.701 | 0.111 | 0.182 | 0.153 | 0.622 | 0.411 | -0.017 | 0.423 | 0.406 | 0.334 | -0.272 | 0.107 | 0.254 | 0.135 | 0.089 | 0.065 | -0.018 | 0.097 | 0.124 | -0.092 | 0.171 | 0.065 | 0.005 | 0.05 | -0.031 | 0.041 | 0.094 | 0.044 | 0 | -0.1 | 0 | 0 | -0.192 | -0.3 | -0.5 | -0.3 | -0.9 | -0.1 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.016 | -0.959 | -1.521 | -1.098 | -0.947 | -1.258 | -1.026 | -1.042 | -0.964 | -0.789 | -0.818 | -1.399 | -1.337 | -1.182 | -1.124 | -0.933 | -0.746 | -0.639 | -0.662 | -0.538 | -0.468 | -0.465 | -0.607 | -0.416 | -0.607 | -0.51 | -0.657 | -0.554 | -0.514 | -0.356 | -0.397 | -0.293 | -0.387 | -0.3 | -0.279 | -0.269 | -0.228 | -0.262 | -0.431 | -0.319 | -0.321 | -2.821 | -0.369 | -0.383 | -0.329 | -0.263 | -0.326 | -0.264 | -0.249 | -0.315 | -0.288 | -0.288 | -0.33 | -0.259 | -0.266 | -0.214 | -0.215 | -0.236 | -0.263 | -0.225 | -0.193 | -0.137 | -0.179 | -0.209 | -0.147 | -0.212 | -0.277 | -0.174 | -0.188 | -0.142 | -0.15 | -0.151 | -0.974 | -0.107 | -0.277 | -0.011 | -0.01 | -0.033 | -0.004 | -0.024 | -0.02 | -0.006 | -0.015 | -0.003 | -0.021 | -0.019 | -0.01 | -0.027 | -0.022 | -0.004 | -0.003 | -0.006 | 0 | 0 | 0 | -0.032 | -0.004 | 0.055 | -0.033 | -0.024 | 0 | 0 | 0 | 0 | 0.079 | 0 | 0 | 0 | 0.02 | 0 |
Acquisitions Net
| -98.773 | 0 | 7.083 | 1.098 | 0.751 | 1.317 | -5.556 | 0.933 | 0 | 0 | 0 | 0.838 | 0.676 | 0.799 | 0.746 | 0.728 | 0 | -5.672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.796 | 0 | 0 | 0 | -0.72 | 0 | 0 | 0 | 0 | 0 | 0 | -1.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -9.146 | -27.469 | -30.544 | -23.21 | -24.679 | -17.638 | -29.518 | -29.922 | -45.42 | -12.787 | -12.717 | -58.431 | -23.175 | -9.83 | -30.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.004 | 80.018 | 21.474 | 14.778 | 32.9 | 33.856 | 24.013 | 24.138 | 33.189 | 29.122 | 30.743 | 16.067 | 32.161 | 37.118 | 24.932 | 6.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 70.03 | -7.083 | -1.098 | -8.974 | -1.317 | 5.556 | -0.933 | 2.382 | -17.057 | 17.287 | -0.838 | -0.676 | -0.799 | -0.746 | -0.728 | -67.249 | -5.672 | -0.62 | -0.507 | -0.828 | 0 | -0.575 | -0.415 | -0.514 | -0.484 | -0.64 | -0.507 | -2.796 | -0.344 | -0.35 | -0.235 | -0.38 | -0.27 | -0.278 | -0.267 | -0.193 | -0.245 | -0.433 | -0.298 | -0.317 | -2.818 | -0.36 | -0.373 | -0.295 | -0.252 | -0.32 | -0.262 | 0 | 0.075 | -0.075 | 0.007 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.75 | 0 | 0.75 | 0 | -0.766 | 0.003 | 0.013 | 0 | 0.002 | 0 | 0.004 | 0 | 0.831 | 0.008 | 0.148 | -0.14 | -0.207 | -0.055 | -0.078 | -0.112 | -0.082 | -0.047 | -0.044 | -0.048 | -0.073 | -0.074 | -0.068 | -0.018 | -0.003 | -0.034 | -0.042 | -0.015 | -0.065 | -0.039 | -0.034 | 0 | -0.035 | -0.097 | 0.003 | 0 | -0.096 | 0 | 0 | -0.1 | 0.284 | 0.1 | 1 | -1.2 | -0.132 | -0.2 |
Investing Cash Flow
| -99.5 | 69.913 | -7.516 | -16.864 | 0.52 | 7.919 | 5.349 | -6.422 | 2.303 | -17.087 | 17.138 | 1.951 | -27.607 | 12.761 | 13.978 | -25.874 | -67.995 | -6.311 | -0.662 | -0.538 | -0.468 | -0.465 | -0.607 | -0.416 | -0.607 | -0.51 | -0.657 | -0.554 | -3.309 | -0.356 | -0.397 | -0.293 | -1.107 | -0.3 | -0.279 | -0.269 | -0.228 | -0.262 | -0.431 | -2.208 | -0.321 | -2.821 | -0.369 | -0.383 | -0.329 | -0.263 | -0.326 | -0.264 | -0.249 | -0.24 | -0.363 | 1.691 | -0.33 | -0.259 | -0.266 | -0.214 | -0.215 | -0.236 | -0.263 | -0.225 | -0.193 | -0.137 | 0.571 | -0.209 | -0.913 | -0.209 | -0.264 | -0.174 | -0.186 | -0.142 | -0.145 | -0.151 | -0.142 | -0.098 | -0.129 | -0.977 | -0.218 | -0.087 | -0.082 | -0.136 | -0.102 | -0.053 | -0.059 | -0.051 | -0.095 | -0.093 | -0.078 | -0.045 | -0.026 | -0.037 | -0.045 | -0.021 | -0.065 | -0.039 | -0.034 | -0.032 | -0.038 | -0.042 | -0.03 | -0.024 | -0.096 | 0 | 0 | -0.1 | 0.364 | 0.1 | 1 | -1.2 | -0.112 | -0.2 |
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 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0.257 | 0.164 | 0.146 | 0.164 | 0.008 | 0.572 | 0.205 | 0.758 | 0 | 0.152 | 0.169 | 0.372 | 1.461 | 0.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.049 | 0 | 0 | 0.049 | 0.023 | 0 | 0.25 | 0.162 | 0.036 | 0.29 | 0.181 | 0.006 | 0.027 | 0.019 | 0.082 | 0.002 | 0.002 | 0.016 | 0.06 | 0.027 | 0.028 | 0.064 | 0.038 | 0.037 | 0 | 0.003 | 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 | -20 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.048 | 0 | -0.858 | -1.19 | -0.152 | -0.593 | -0.004 | -0.285 | -0.617 | -0.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.202 | -1.2 | -1.198 | -1.196 | -1.196 | -1.2 | -1.195 | -1.218 | -1.214 | -1.212 | -1.211 | -1.209 | -1.208 | -1.207 | -1.201 | -1.195 | -1.069 | -1.066 | -1.059 | -1.056 | -1.052 | -1.051 | -1.049 | -1.045 | -1.044 | -1.041 | -1.039 | -1.037 | -0.863 | -0.862 | -0.862 | -0.861 | -0.861 | -0.851 | -0.851 | -0.85 | -0.847 | -0.844 | -0.843 | -0.842 | -0.817 | -0.808 | -0.807 | -0.643 | -0.481 | -0.481 | -2.243 | -0.796 | -0.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.5 | 0.146 | 0.164 | 0.008 | 0.572 | 0.205 | 0.758 | 0.198 | -3.515 | 0.169 | 0.372 | -2.746 | 0.576 | 0.656 | 0.18 | 106.109 | 0.205 | 0.167 | 0.136 | -1.477 | 0.104 | -0.878 | -1.199 | 0.326 | 0.14 | 0.142 | -0.22 | 0.026 | -1 | 0.059 | 0.026 | 0.052 | -0.728 | 0.026 | 0.082 | 0.006 | -0.704 | 0.005 | 0 | 0.023 | 0.002 | 0.023 | 0.05 | 0 | -0 | 0.099 | 0 | -0.022 | -1.542 | 0.257 | 0 | -2.047 | 0.066 | 0.088 | 0.013 | 1.146 | 0.003 | 0.032 | 0.044 | 0.083 | 0.041 | -0.272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 | -0.004 | -0.003 | -0.103 | -0.003 | -0.002 | -0.003 | 0.019 | -0.004 | -0.005 | -0.007 | -0.019 | 0.004 | -0.007 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 3.195 | 0 |
Financing Cash Flow
| -0.945 | -3.536 | -1.052 | -1.032 | -1.188 | -0.628 | -20.99 | -0.46 | -1.016 | -4.727 | -1.042 | -0.837 | -2.493 | -0.631 | -0.545 | -1.015 | 105.039 | -0.862 | -0.892 | -0.921 | -2.53 | -0.947 | -1.927 | -2.244 | -0.719 | -0.901 | -0.897 | -1.257 | -0.837 | -1.862 | -0.802 | -0.835 | -0.809 | -1.579 | -0.825 | -0.768 | -0.841 | -1.548 | -0.838 | -0.842 | -0.794 | -0.806 | -0.784 | -0.593 | -0.481 | -0.481 | -2.144 | -0.796 | -0.818 | -1.542 | 0.257 | 0 | 0.001 | 0.066 | -0.77 | -1.177 | 0.994 | -0.59 | 0.029 | -0.241 | -0.582 | -0.135 | -0.272 | 0.049 | 0.023 | 0 | 0.25 | 0.162 | 0.036 | 0.29 | 0.181 | 0.006 | 0.027 | 0.019 | 0.082 | 0.002 | 0.002 | 0.016 | 0.06 | 0.027 | 0.028 | 0.064 | 0.037 | 0.035 | -0.002 | 0.001 | -0.002 | -0.004 | -0.003 | -0.103 | -0.003 | -0.002 | -0.003 | 0.019 | -0.004 | -0.005 | -0.007 | -0.019 | 0.004 | -0.007 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 3.195 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 3.568 | 0 | 14.996 | -14.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -98.781 | 72.061 | -2.758 | -17.734 | 2.392 | 15.839 | -10.1 | -2.175 | 9.214 | -18.02 | 18.693 | 4.696 | -21.827 | 16.426 | 14.734 | -21.556 | 41.853 | -4.894 | -0.362 | 1.175 | 1.127 | 0.414 | 0.542 | -0.048 | 2.178 | 0.302 | -0.125 | 0.83 | -2.032 | 0.821 | -1.418 | 0.814 | 0.751 | 0.217 | -0.092 | -1.397 | 2.123 | 0.326 | 0.312 | -2.824 | 0.857 | -1.943 | -0.853 | 0.375 | 0.174 | 0.251 | -1.625 | -1.322 | -0.188 | -0.352 | 0.579 | 2.481 | 0.287 | 1.135 | -0.114 | -0.759 | 1.049 | -0.058 | 0.668 | 0.5 | 0.101 | -0.15 | 1.458 | 0.174 | -0.096 | 0.479 | 0.923 | 0.047 | 1.5 | -0.181 | 1.116 | 0.418 | 0.586 | 0.032 | 0.136 | -0.822 | 0.406 | 0.339 | -0.039 | 0.314 | 0.332 | 0.345 | -0.294 | 0.09 | 0.157 | 0.044 | 0.008 | 0.016 | -0.047 | -0.044 | 0.075 | -0.115 | 0.103 | 0.046 | -0.032 | 0.013 | -0.076 | -0.019 | 0.068 | 0.012 | -0.096 | -0.1 | 0 | -0.1 | 0.141 | -0.2 | 0.5 | -1.5 | 2.183 | -0.3 |
Cash At End Of Period
| 10.311 | 109.092 | 37.031 | 39.789 | 57.523 | 55.131 | 39.292 | 49.392 | 51.567 | 42.353 | 60.373 | 41.68 | 36.984 | 58.811 | 42.385 | 27.651 | 49.207 | 7.354 | 12.249 | 12.61 | 11.435 | 10.308 | 9.894 | 9.352 | 9.401 | 7.223 | 6.921 | 7.046 | 6.216 | 8.248 | 7.427 | 8.845 | 8.03 | 7.28 | 7.063 | 7.155 | 8.551 | 6.429 | 6.103 | 5.791 | 8.615 | 7.758 | 9.701 | 10.555 | 10.179 | 10.005 | 9.755 | 11.379 | 12.701 | 12.889 | 13.241 | 12.662 | 10.181 | 9.894 | 8.759 | 8.873 | 9.632 | 8.583 | 8.641 | 7.973 | 7.473 | 7.373 | 7.522 | 6.064 | 5.89 | 5.986 | 5.507 | 4.584 | 4.538 | 3.038 | 3.219 | 2.103 | 1.685 | 1.099 | 1.068 | 0.932 | 1.754 | 1.348 | 1.009 | 1.048 | 0.734 | 0.402 | 0.057 | 0.351 | 0.261 | 0.104 | 0.06 | 0.052 | 0.036 | 0.083 | 0.127 | 0.052 | 0.167 | 0.064 | 0.018 | 0.051 | 0.038 | 0.113 | 0.133 | 0.064 | -0.096 | -0.1 | 0 | 0.1 | 0.141 | -0.2 | 0.5 | 0.7 | 2.183 | -0.3 |