Sanara MedTech Inc.
NASDAQ:SMTI
33.91 (USD) • At close November 7, 2024
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 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -3.504 | -1.764 | -0.237 | -1.095 | -1.866 | -1.216 | -4.163 | 2.486 | -3.258 | -3.157 | -3.557 | -2.048 | -1.206 | -1.183 | -0.266 | -1.208 | -1.13 | -1.841 | -1.478 | -0.843 | -0.352 | -0.163 | -0.487 | -0.151 | 0.031 | 0.006 | 0.248 | -0.049 | 0.079 | 0.053 | 0.235 | 0.181 | -0.922 | 0.09 | -0.446 | -0.179 | -0.582 | -0.133 | -0.285 | -0.671 | -0.776 | -0.546 | -1.486 | -1.688 | -0.032 | -0.942 | -0.705 | -1.398 | -0.03 | 0.288 | -5.732 | -1.066 | -3.199 | -2.744 | -1.541 | -1.685 | -0.665 | -1.245 | -1.233 | -0.259 | -0.301 | -0.509 | -0.845 | -0.341 | -0.234 | -0.353 | -0.227 | -0.127 | -0.016 | -0.173 | -0.205 | -0.139 | -0.149 | -0.131 | -0.111 | -0.125 | -0.345 | -0.177 | -0.2 | -5.891 | -0.118 | -0.086 | -0.452 | -0.89 | -0.575 | -0.179 | -0.029 | -0.524 | -0.219 | -0.333 | -0.026 |
Depreciation & Amortization
| 1.106 | 1.105 | 1.095 | 0.998 | 0.804 | 0.779 | 0.814 | 0.942 | 0.412 | 0.203 | 0.201 | 0.205 | 0.101 | 0.091 | 0.082 | 0.082 | 0.074 | 0.054 | 0.047 | 0.046 | 0.023 | 0.004 | 0.02 | 0.021 | 0.022 | 0.02 | -0.002 | 0.041 | 0.021 | 0.02 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.014 | 0.014 | 0.014 | 0.014 | 0.013 | 0.013 | 0.013 | 0.013 | 0.013 | 0.016 | 0.016 | 0.016 | 0.117 | 0.117 | -0.023 | 0.259 | 0.118 | 0.115 | 0.113 | 0.126 | 0.119 | 0.002 | -0.001 | 0.005 | 0.011 | 0.001 | 0.001 | 0.001 | 0.014 | 0.002 | 0.002 | 0.002 | 0.015 | 0.002 | 0.002 | 0.002 | 0.01 | 0.002 | 0.002 | 0.002 | 0.008 | 0.007 | 0.005 | 0.005 | -0.036 | -0.017 | -0.015 | -0.015 | -0.015 | -0.016 | -0.014 | -0.015 | -0.014 |
Deferred Income Tax
| 0 | 0 | -0.631 | 0.128 | 0.503 | 0 | -5.845 | -5.845 | 0 | 0 | 0.144 | 0.194 | 0.231 | 0.099 | -0.586 | 0.001 | 0.001 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.341 | 0.753 | 0 | 0 | 0 | 0 | 0 | 0 | -0.127 | 0.054 | 0.009 | 0 | 0.389 | 0.887 | -0.414 | 0.653 | -2.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.997 | 0 | 0.012 | 0.721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.412 | 0.803 | 0.861 | 0.858 | 1.127 | 0.597 | 0.731 | 0.683 | 0.703 | 0.585 | 1.817 | 0.229 | 0.298 | 0.326 | 0.53 | 0.382 | 0.097 | 0.394 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0.001 | 0 | 0.06 | 0.042 | -0.746 | 0.759 | 0.005 | 0.006 | -0.031 | 0.037 | 0.033 | 0.019 | 0.191 | 0.102 | 0.204 | -0.204 | 0.037 | 0.065 | 0.102 | 0.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.218 | 0 | 0.148 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.114 | -1.961 | -0.67 | 0.564 | -1.582 | -1.592 | 0.437 | -0.247 | 0.598 | -0.27 | -0.592 | -0.147 | 0.188 | -0.631 | -0.443 | -0.237 | 0.18 | -0.678 | 0.525 | 0.624 | -0.499 | -0.289 | 0.544 | 0.324 | 0.136 | -0.297 | 0.242 | -0.291 | -0.045 | -0.26 | -0.014 | 0.048 | -0.027 | -0.251 | 0.086 | -0.205 | -0.092 | -0.095 | -0.006 | 0.078 | 0.224 | -0.462 | -0.049 | 0.167 | -0.141 | -0.44 | 0.516 | 0.1 | 0.165 | -0.046 | 0.085 | 0.203 | 0.018 | -0.104 | -0.26 | 0.136 | 0.003 | 0.015 | 0.383 | 0.021 | 0.045 | 0.075 | 0.185 | 0.031 | 0.052 | -0.043 | 0.115 | 0.151 | -0.17 | 0.046 | 0.119 | 0.015 | 0.006 | 0.062 | -0.045 | 0.046 | 0.161 | -0.046 | -0.13 | 0.014 | -0.016 | 0.027 | 0.004 | 0.332 | 0.07 | -0.036 | -0.126 | 0.356 | -0.098 | 0.161 | -0.159 |
Accounts Receivables
| -1.48 | -0.75 | -1.025 | -0.414 | -0.72 | 0.427 | -1.525 | 0.558 | -0.722 | -0.58 | -0.705 | 0.21 | -0.034 | -0.246 | -0.425 | -0.424 | -0.172 | 0.059 | -0.286 | 0.221 | -0.112 | -0.148 | 0.701 | 0.221 | -0.073 | -0.24 | 0.015 | -0.148 | -0.011 | 0.08 | -0.216 | -0.04 | -0.079 | -0.169 | 0.053 | -0.1 | 0.103 | -0.036 | 0.035 | -0.105 | 0.025 | -0.032 | -0.109 | 0.073 | 0.005 | -0.011 | 0.233 | -0.058 | -0.062 | -0.029 | 0.007 | 0.055 | 0.068 | 0.252 | -0.369 | -0.009 | -0.039 | -0.002 | 0.007 | -0.018 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.084 | 0.085 | -0.02 | -0.156 | 0.285 | -0.159 | 0.206 | -0.172 |
Change In Inventory
| 0.5 | 0.393 | 0.119 | -0.723 | -1.029 | 0.087 | -0.065 | -0.028 | -0.229 | -0.195 | -0.641 | -0.091 | -0.382 | -0.038 | -0.42 | -0.108 | 0.071 | -0.263 | 0.053 | -0.405 | -0.049 | 0.119 | -0.06 | 0.046 | 0.119 | 0.098 | 0.052 | -0.366 | -0.153 | 0.047 | 0.092 | -0.097 | 0.046 | -0.132 | 0.066 | -0.084 | -0.18 | 0.057 | 0.145 | -0.04 | -0.208 | -0.076 | -0.093 | -0.163 | 0.031 | 0.127 | 0.112 | -0.257 | 0.094 | -0.11 | 0.141 | -0.008 | 0.045 | -0.052 | -0.203 | 0.019 | 0.024 | 0 | -0.011 | -0.056 | 0.006 | 0.031 | 0.118 | 0.017 | 0.014 | 0.015 | 0.01 | -0.07 | -0.125 | 0.019 | 0.076 | -0.07 | 0.012 | -0.083 | 0.052 | 0.005 | 0.003 | 0.005 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| -0.383 | -0.723 | -0.003 | 0.892 | -0.709 | 0.395 | 0.504 | -1.812 | 0.497 | 0.387 | 0.14 | 0.082 | 0.004 | -0.128 | 0.125 | 0.227 | -0.354 | 0.09 | 0.001 | 0.076 | -0.215 | 0.053 | -0.104 | -0.007 | -0.031 | -0.026 | 0.031 | 0.037 | -0.072 | -0.003 | -0.019 | 0.02 | 0.04 | -0.026 | 0.026 | -0.084 | 0.007 | 0.085 | -0.203 | 0.046 | 0.005 | 0.171 | -0.064 | -0.005 | 0.009 | -0.008 | -0.056 | 0.22 | 0.006 | 0.03 | -0.215 | -0.089 | 0.224 | -0.23 | 0.12 | 0 | 0 | -0.03 | 0.12 | 0 | 0 | -0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0.144 | 0.048 | -0.063 | 0.009 | 0.311 | -0.016 | -0.006 | -0.077 |
Other Working Capital
| 0.249 | -0.881 | 0.239 | 0.808 | 0.875 | -2.5 | 1.523 | 1.035 | 1.052 | 0.117 | 0.614 | -0.348 | 0.6 | -0.22 | 0.276 | 0.068 | 0.635 | -0.565 | 0.756 | 0.732 | -0.124 | -0.313 | -0.053 | 0.063 | 0.12 | -0.129 | 0.144 | 0.186 | 0.191 | -0.384 | 0.129 | 0.165 | -0.034 | 0.075 | -0.059 | 0.063 | -0.022 | -0.201 | 0.018 | 0.176 | 0.401 | -0.525 | 0.217 | 0.262 | -0.186 | -0.548 | 0.226 | 0.195 | 0.127 | 0.063 | 0.152 | 0.245 | -0.319 | -0.074 | 0.192 | 0.126 | 0.019 | 0.048 | 0.268 | 0.095 | 0.034 | 0.07 | 0.068 | 0.014 | 0.038 | -0.058 | 0.105 | 0.221 | -0.045 | 0.027 | 0.044 | 0.086 | -0.006 | 0.145 | -0.097 | 0.041 | 0.158 | -0.051 | -0.139 | 0.014 | -0.016 | 0 | -0.024 | 0.105 | -0.063 | 0.046 | 0.022 | -0.24 | 0.077 | -0.039 | 0.09 |
Other Non Cash Items
| 5.675 | 4.316 | -1.266 | -0.388 | -0.706 | -0.31 | 7.381 | 0.338 | 0.21 | 0.527 | 0.202 | 0.133 | 0.054 | 0.038 | 0.093 | 0.27 | 0.077 | 0.008 | 0.072 | 0.08 | 0.025 | 0.011 | 0.008 | -0.005 | 0.014 | 0.07 | -0.216 | 0.004 | -0.008 | 0.023 | 0.778 | 0.02 | 0.788 | 0.01 | 0.141 | -0.03 | 0.237 | 0.035 | 0.384 | 0.051 | 0.019 | 0.311 | 0.7 | 0.458 | 0.062 | 0.003 | 2.098 | 0.841 | -0.355 | -0.914 | 5.769 | 0.349 | 2.893 | 2.713 | 0.658 | 0.938 | -0.077 | 0.027 | 0.189 | 0.087 | 0.078 | 0.005 | 0.252 | 0.174 | 0 | 0.05 | 0 | 0 | 0 | 0 | -0.014 | 0.014 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0.069 | 5.759 | 0 | 0 | 0.038 | 0.432 | 0.25 | 0.035 | 0.054 | 0.165 | 0.107 | 0.005 | 0.052 |
Operating Cash Flow
| -1.412 | -1.594 | -0.849 | 1.064 | -1.72 | -1.741 | -0.645 | -1.643 | -1.154 | -2.112 | -1.784 | -1.434 | -0.334 | -1.262 | -0.591 | -0.711 | -0.7 | -2.032 | -0.834 | -0.094 | -0.803 | -0.436 | 0.085 | 0.19 | 0.203 | -0.2 | 0.272 | -0.294 | 0.046 | -0.164 | 0.419 | 0.272 | -0.146 | -0.136 | -0.203 | -0.398 | -0.422 | -0.179 | -0.312 | -0.283 | -0.408 | -0.683 | -0.637 | -0.126 | -0.448 | -0.611 | 0.074 | -0.44 | -0.203 | -0.657 | 0.24 | -0.397 | -0.311 | 0.124 | -0.247 | -0.497 | -0.465 | -0.285 | -0.542 | -0.149 | -0.18 | -0.424 | -0.397 | -0.136 | -0.18 | -0.345 | -0.099 | 0.027 | -0.184 | -0.125 | -0.085 | -0.107 | -0.141 | -0.066 | -0.144 | -0.078 | -0.182 | -0.221 | -0.253 | -0.112 | -0.129 | -0.055 | -0.446 | -0.143 | -0.27 | -0.195 | -0.116 | -0.018 | -0.223 | -0.181 | -0.146 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.059 | -0.066 | -0.054 | -0.17 | -0.013 | -0.028 | -0.053 | -0.013 | -2.09 | -0.045 | -0.142 | -0.583 | -0.021 | -0.004 | -0.487 | 0 | -0.6 | -0.557 | -0.516 | -1.164 | -0.019 | -0.007 | -0.013 | -0.003 | -0.004 | -0.001 | 0.083 | -0.01 | -0.002 | -0.115 | 0 | -0.002 | -0 | -0.001 | 0.005 | -0.005 | 0 | -0.001 | -0.003 | -0.001 | -0.001 | -0.004 | -0.03 | 0 | 0 | 0 | 0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.163 | 0 | 0 | 0 | 0 | 0.461 | 0 | 0 | -0.461 | -0.08 | 0 | 0 | 0 | 0 | 0 | 0 | -0.016 | 0.005 | 0.009 | 0 | -0.026 | -0.005 | -0.02 | 0 | -0.014 | -0 | -0.043 | 0 | -0.001 | -0.005 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | -0.001 | -9.943 | 0 | 0.001 | -0.324 | -2.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0 | -0.25 | -1.35 | 0 | -2.584 | -0.6 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.134 | -0.482 | -0.695 | -0.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.279 | 0.459 | 0.256 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.001 | 0 | 0 | 0.001 | -0.249 | 1.454 | -2.054 | 0 | -1.35 | -0.579 | -2.584 | -0.6 | -0.6 | -0.5 | -0.6 | -0.5 | 0 | -1.022 | -0.001 | 0.509 | 0 | 0 | 0 | 0 | -0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | -0.002 | 0 | 0.372 | -0.382 | 1.159 | -1.428 | -0.686 | 0 | 0 | 0 | -0.163 | 0.048 | -0.048 | 0 | 0 | -0.189 | -0.041 | -0.247 | 0 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.075 | -0.075 | -0.05 | 0.016 | 0 | -0.05 | 0.005 | -0.023 | 0 | 0.016 | -0.016 | -0.06 | 0.09 | 0 | 0 |
Investing Cash Flow
| -0.059 | -0.066 | -0.054 | -10.113 | -0.013 | -0.027 | -0.377 | -0.75 | -2.09 | -0.294 | -1.492 | -0.583 | -2.605 | -0.604 | -1.087 | -0.5 | -0.6 | -0.557 | -0.515 | -1.164 | -0.02 | 0.502 | -0.013 | -0.003 | -0.004 | -0.001 | 0.041 | -0.01 | -0.002 | -0.115 | 0 | -0.002 | -0 | -0.001 | 0.005 | -0.005 | 0 | -0.001 | -0.003 | -0.001 | -0.001 | -0.004 | -0.03 | 0 | 0 | 0 | 0.002 | -0.002 | 0 | 0.372 | -0.382 | 1.159 | -1.428 | -0.686 | 0.413 | -0.023 | -0.439 | -0.163 | 0.048 | -0.048 | 0 | 0 | 0.272 | -0.041 | -0.247 | -0.461 | -0.08 | -0.002 | 0 | 0 | 0 | 0 | 0 | -0.016 | 0.005 | 0.009 | 0.075 | -0.101 | -0.055 | -0.004 | 0 | -0.064 | 0.005 | -0.065 | 0 | 0.015 | -0.021 | -0.06 | 0.09 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -4.363 | -0.078 | -9.688 | -9.688 | 0 | 0 | 0 | 0 | 0 | 0 | -0.8 | 0 | 0 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.063 | -0.013 | -1.101 | -0.002 | -0.001 | -0.001 | -0.001 | -0.066 | -0.467 | -0.03 | -0.1 | -0.065 | -0.171 | -0.925 | -0.041 | -0.54 | -0.54 | -1.076 | -1.013 | -1.489 | -0.769 | -0.167 | -0.293 | -0.161 | -0.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.199 | -0.04 | 0 | 0 | -0.298 | -0.003 | 0 | 0 |
Common Stock Issued
| 0 | 0 | -0.122 | 0 | 0.282 | 0.752 | 0 | 0 | 0 | 0 | -26.605 | 0 | 0 | 28.939 | 0.013 | 0 | 0 | 11.368 | 0 | 0 | 0 | 1.667 | 0.015 | 0 | 0 | 0.015 | 0.06 | 0 | 0 | 0.06 | 0.055 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0.033 | 0 | 0 | 0 | 0.129 | 0 | 0 | 0 | 0 | 0.085 | 0.015 | 0 | 0 | 0.005 | 0.01 | 0.076 | 0.869 | 0.189 | 0 | 0 | 1.493 | 0.463 | 0 | 0 | 0 | -0.3 | 0 | 0 | 0.3 | 0 | 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 | -0.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.443 | 0 | 0 | 0 | 0.039 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.199 | 0 | 0 | 0 | 0.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.491 | -0.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.223 | 0 | 0 | -0.151 | -0.032 | 0 | 0 | -0.183 | -0.046 | 0 | 0 | -0.229 | 0 | 0 | 0 | -0.231 | 0 | 0 | 0 | -0.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.43 | -0.659 | 9.625 | 18.913 | 0.225 | -0.656 | -0.304 | 0 | -0.22 | -0.103 | -0.443 | 0 | 0 | 28.739 | -0.039 | 0.026 | 0.583 | -11.368 | 7.8 | 1 | 0.5 | -1.167 | 0.208 | 0 | 0 | 0.136 | 0.166 | -0.001 | -0.118 | -0.023 | -0.028 | -0.051 | 0.089 | 0.239 | 0.25 | 0.25 | 1.546 | -0.001 | -0.01 | -0.001 | 0.181 | 2.072 | 1.047 | 0.152 | 0.285 | 1.029 | 0.036 | 1.372 | 0.243 | 0.823 | 0.575 | 0.203 | 1.861 | 2.153 | 0.427 | 0.702 | 1.216 | 0.615 | 1.55 | 0.2 | 0.078 | 0.527 | 0.42 | 0.09 | 0.113 | 0.912 | 0.139 | 0.002 | 0.069 | 0.017 | 0.32 | 0.091 | 0.158 | 0.079 | 0.132 | 0.076 | 0.106 | 0.317 | 0.315 | 0.112 | 0.133 | 0.118 | 0.441 | 0.4 | 0.309 | 0.181 | 0.106 | 0.406 | 0.1 | 0.263 | 0.12 |
Financing Cash Flow
| 4.793 | -0.659 | -0.186 | 9.225 | 0.507 | 0.096 | -0.304 | 0 | -0.22 | -0.103 | -0.443 | 0 | 0 | 28.739 | 0.013 | 0.026 | 0.583 | 11.368 | 7.8 | 1 | 0.5 | 0.5 | -0.208 | 0 | 0 | -0.136 | -0 | -0.001 | -0.119 | -0.024 | -0.029 | -0.052 | 0.088 | 0.238 | 0.187 | 0.237 | 0.445 | -0.002 | -0.011 | -0.001 | 0.18 | 2.006 | 0.58 | 0.121 | 0.185 | 0.964 | -0.05 | 0.462 | 0.202 | 0.283 | 0.04 | -0.863 | 0.924 | 1.532 | -0.153 | 0.535 | 0.923 | 0.454 | 0.484 | 0.2 | 0.078 | 0.527 | 0.12 | 0.09 | 0.113 | 1.212 | 0.139 | 0.002 | 0.069 | 0.017 | 0.32 | 0.091 | 0.158 | 0.079 | 0.132 | 0.076 | 0.106 | 0.317 | 0.315 | 0.112 | 0.133 | 0.118 | 0.441 | 0.201 | 0.269 | 0.181 | 0.106 | 0.108 | 0.097 | 0.263 | 0.12 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0.411 | -0.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.322 | -2.319 | -1.089 | 0.176 | -1.226 | -1.673 | -1.326 | -2.393 | -3.464 | -2.51 | -3.719 | -2.018 | -2.94 | 26.873 | -1.665 | -1.185 | -0.717 | -2.589 | 6.451 | -0.258 | -0.323 | 0.566 | 0.085 | 0.187 | 0.198 | -0.202 | 0.312 | -0.305 | -0.074 | -0.302 | 0.391 | 0.218 | -0.058 | 0.101 | -0.016 | -0.166 | 0.023 | -0.182 | -0.326 | -0.285 | -0.229 | 1.319 | -0.087 | -0.005 | -0.262 | 0.353 | 0.026 | 0.019 | -0.001 | -0.002 | -0.102 | -0.101 | -0.815 | 0.971 | 0.013 | 0.016 | 0.019 | 0.007 | -0.01 | 0.004 | -0.102 | 0.103 | -0.005 | -0.086 | -0.314 | 0.406 | -0.04 | 0.028 | -0.115 | -0.108 | 0.235 | -0.016 | 0.017 | -0.003 | -0.006 | 0.007 | -0 | -0.005 | 0.008 | -0.005 | 0.005 | -0 | 0 | -0.008 | 0 | 0 | -0.03 | 0.03 | -0.036 | 0.081 | -0.026 |
Cash At End Of Period
| 6.15 | 2.828 | 5.147 | 6.236 | 6.06 | 7.286 | 8.959 | 10.285 | 12.679 | 16.143 | 18.653 | 22.371 | 24.389 | 27.329 | 0.455 | 2.12 | 3.305 | 4.022 | 6.612 | 0.161 | 0.419 | 0.742 | 0.732 | 0.646 | 0.46 | 0.261 | 0.463 | 0.151 | 0.457 | 0.531 | 0.833 | 0.443 | 0.225 | 0.283 | 0.182 | 0.199 | 0.364 | 0.342 | 0.523 | 0.85 | 1.135 | 1.364 | 0.045 | 0.131 | 0.136 | 0.399 | 0.046 | 0.019 | 0 | 0.001 | 0.004 | 0.106 | 0.206 | 1.022 | 0.051 | 0.038 | 0.022 | 0.003 | -0.004 | 0.006 | 0.002 | 0.105 | 0.001 | 0.006 | 0.093 | 0.406 | 0.001 | 0.041 | 0.014 | 0.129 | 0.236 | 0.001 | 0.017 | 0 | 0.003 | 0.009 | 0.002 | 0.003 | 0.008 | 0 | 0.005 | 0 | 0 | -0.008 | 0 | 0 | 0 | 0.03 | 0 | 0.081 | 0 |