Vista Gold Corp.
AMEX:VGZ
0.3066 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -1.638 | 15.633 | -1.073 | -1.657 | -1.454 | -1.503 | -1.971 | -1.495 | -1.692 | -1.424 | -0.32 | -8.316 | -3.069 | -0.753 | -3.099 | -2.202 | 4.22 | 1.902 | -3.5 | -1.192 | -2.498 | -3.044 | -2.652 | -3.781 | -2.062 | -1.923 | -0.948 | -3.851 | -2.655 | -2.682 | -2.847 | -1.973 | -2.083 | 1.637 | -0.714 | -2.167 | 0.536 | 3.589 | -0.947 | -9.959 | -4.908 | -2.919 | -1.14 | -8.04 | -3.027 | -21.015 | -27.406 | -41.197 | 12.269 | -30.502 | -11.226 | -3.074 | 10.733 | 47.764 | -3.877 | -2.419 | -1.344 | -4.152 | -1.699 | -2.235 | -1.717 | 3.89 | -1.88 | -2.979 | -2.916 | -2.154 | -1.63 | -2.103 | -2.666 | -2.337 | -0.776 | -0.776 | -1.361 | -0.926 | -1.108 | -1.206 | -0.97 | -1.45 | -0.958 | -1.34 | -1.047 | -1.391 | -1.146 | -0.759 | -0.531 | -0.64 | -0.815 | -1.518 | -0.438 | -0.365 | -0.454 | -1.511 | -0.62 | -0.615 | -0.529 | -11.704 | -0.56 | -0.738 | -0.207 | -18.307 | -1.891 | -4.458 | -2.975 | -3.331 | -1.017 | 0.54 | 2.18 | -16.414 | -35.649 | -1.161 | -0.724 | -3.3 | -3.6 | -2.9 |
Depreciation & Amortization
| 0.014 | 0.014 | 0.012 | 0.01 | 0.01 | 0.01 | 0.01 | 0.011 | 0.01 | 0.01 | 0.014 | 0.013 | 0.013 | 0.012 | 0.011 | 0.014 | 0.011 | 0.011 | 0.012 | 0.012 | 0.014 | 0.014 | 0.012 | 0.731 | 0.012 | 0.012 | 0.228 | 0.2 | 0.137 | 0.149 | 0.169 | 0.187 | 0.144 | 0.134 | 0.153 | 0.163 | 0.163 | 0.177 | 0.191 | 0.203 | 0.219 | 0.224 | 0.217 | 0.229 | 0.25 | 0.267 | 0.275 | 0.198 | 0.133 | 0.132 | 0.126 | 0.173 | 0.087 | 0.081 | 0.079 | 0.086 | 0.07 | 0.06 | 0.072 | 0.082 | 0.066 | 0.062 | 0.052 | 0.047 | 0.044 | 0.04 | 0.039 | 0.028 | 0.057 | -0.076 | 0.105 | 0.09 | 0.102 | 0.083 | 0.085 | 0.081 | 0.086 | 0.091 | 0.082 | 0.169 | 0.053 | 0.052 | 0.052 | 0.18 | 0.005 | 0.014 | 0.013 | 0.018 | 0.018 | 0.018 | 0.02 | 0.15 | 0.047 | 0.051 | 0.053 | 0.213 | 0.182 | 0.266 | 0.207 | 1.143 | -0.112 | 1.858 | 1.52 | 1.13 | 1.109 | 2.203 | 3.305 | 0.682 | 2.594 | 1.526 | 2.606 | -2.61 | 3.68 | 3.14 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | -0 | -0 | -0 | -8.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.067 | 6.02 | 0.001 | -4.411 | -10.963 | -13.871 | 9.925 | -13.21 | -2.991 | 1.976 | 9.957 | -55.05 | 0.12 | -0.036 | -0.023 | 0.007 | 0.02 | -0.046 | -0.024 | 0.989 | -0.208 | 0.32 | 0.114 | -0.383 | -0.317 | -2.456 | -1.644 | 2.129 | -0.336 | -0.851 | -0.665 | -0.027 | -0.034 | -0.415 | -0.116 | -0.09 | -0.082 | -1.019 | 0 | -0.076 | -0.156 | -0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.105 | 0.179 | 0.291 | 0.108 | 0.101 | 0.248 | 0.179 | 0.111 | 0.112 | 0.112 | 0.444 | 0.16 | 0.143 | 0.163 | 0.421 | 0.156 | 0.165 | 0.202 | 0.39 | 0.15 | 0.148 | 0.416 | 0.051 | 0.127 | 0.271 | 0.246 | 0.338 | 0.194 | 0.253 | 0.181 | 0.246 | 0.169 | 0.168 | 0.166 | 0.142 | 0.13 | 0.22 | 0.239 | 0.228 | 0.959 | -0.581 | 0.334 | 0.414 | -0.47 | 0.468 | -0.132 | 0.876 | 1.189 | 1.044 | 0.98 | 1.012 | 0.657 | 0.415 | 0.817 | 0.131 | 0.152 | 0.053 | 0.069 | 0.075 | 0.077 | 0.422 | 0.115 | 0.125 | 1.526 | 0.78 | 0.309 | 0.296 | 2.014 | 0.9 | 0.179 | 0.134 | 0.791 | 0.589 | 0.027 | 0.034 | 0.415 | 0.116 | 0.09 | 0.082 | 1.019 | 0 | 0.076 | 0.156 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.406 | -0.294 | 0.254 | -0.232 | 0.248 | 0.026 | 0.006 | -0.29 | 0.072 | -0.258 | 0.293 | -0.534 | 0.257 | 0.492 | 0.112 | -0.227 | 0.149 | 0.029 | 0.226 | -0.391 | 0.303 | -0.112 | 0.207 | -0.335 | 0.153 | -0.127 | -0.793 | 0.333 | 0.159 | 0.238 | 0.085 | 0.327 | 0.122 | -0.283 | 0.026 | -0.125 | 0.38 | -0.362 | 0.399 | -0.348 | 0.181 | -0.203 | 0.467 | -0.553 | -1.839 | 0.041 | -1.103 | 3.183 | -1.227 | -0.508 | -0.257 | 1.344 | -0.066 | 0.379 | -0.555 | -1.351 | 0.114 | -1.161 | -0.423 | -1.169 | 0.283 | -2.006 | 0.031 | -1.209 | -0.437 | -1.072 | -0.076 | 0.626 | 0.165 | -0.788 | -0.181 | 0.685 | -0.435 | -0.274 | -0.081 | 0.31 | -0.151 | 0.145 | 0.117 | -0.08 | -0.251 | 0.047 | 0.496 | -0.348 | -0.337 | 0.123 | 0.041 | -0.077 | -0.037 | -0.856 | -0.029 | 0.986 | 0.757 | -0.023 | -0.332 | 0.601 | 0.544 | -1.008 | -0.207 | 2.337 | 0.239 | 5.062 | -0.264 | 2.153 | 4.447 | -0.316 | -4.852 | 1.052 | 0.73 | 1.516 | -4.416 | -5.623 | -4.2 | 10.1 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.056 | -0.008 | 0.057 | 0.007 | -0.07 | 0.029 | -0.061 | -0.005 | 0.071 | 0.125 | -0.03 | -0.327 | -0.59 | -0.221 | -0.076 | 0.01 | 0.306 | -0.3 | 0.001 | 0.287 | 0.297 | -0.306 | 0.006 | 0.456 | -0.457 | 0 | 0 | 0 | 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 | 0.4 | -0.4 |
Change In Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.566 | 0 | 0 | 0 | 0.121 | 0.169 | -0.188 | -0.129 | 0.729 | -0.503 | -0.119 | 0.005 | 0.021 | 0.033 | 0.055 | -0.092 | -0.107 | -0.031 | -0.004 | 0.009 | -0.072 | 0.042 | -0.028 | 0.108 | -0.151 | 0.052 | 0.01 | 0.048 | -0.093 | 0 | 0 | -0.032 | 0 | -0.355 | 0 | 0 | -0.23 | 0.431 | 0.664 | 2.512 | 1.276 | 1.677 | 2.446 | 0.07 | 0 | 0 | 0 | 0 | 2.2 | 0.2 | -1.7 |
Change In Accounts Payables
| 0 | 0 | 0.21 | -42.915 | 0 | 0 | -0.085 | 0.035 | -0.127 | -0.51 | 0.145 | -0.184 | 0.177 | 0.392 | -0.008 | 0.344 | 0.024 | 0.008 | 0.08 | -0.143 | 0.175 | -0.129 | 0.137 | -0.008 | 0.131 | -0.347 | -0.962 | 0.705 | 0.109 | 0.197 | 0.072 | 0.13 | 0.072 | -0.308 | 0.036 | 0.132 | -0.041 | -0.439 | 0.324 | -0.169 | 0.042 | -0.309 | 0.041 | -0.634 | -2.188 | -1.051 | -1.153 | 2.977 | 0 | 0 | -0.171 | 1.699 | 0.007 | 0.511 | -0.223 | 0.113 | 0.169 | 0.168 | -0.168 | 0.043 | 0.168 | -0.318 | -0.011 | -0.205 | -0.42 | 0.135 | -0.114 | -0.222 | -0.089 | -0.622 | 0.275 | 0.373 | 0.289 | -0.079 | -0.099 | 0.098 | 0.08 | 0.09 | -0.078 | 0.048 | -0.073 | 0.045 | 0.031 | -0.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.9 | -29.1 | -16.3 |
Other Working Capital
| 0.406 | 0.068 | 0 | -0.232 | 0.248 | 0.026 | 0.091 | -0.325 | 0.199 | 0.252 | 0.148 | -0.35 | 0.08 | 0.1 | 0.12 | -0.571 | 0.125 | 0.021 | 0.146 | -0.248 | 0.128 | 0.017 | 0.07 | -0.327 | 0.022 | 0.22 | 0.169 | -0.372 | 0.05 | 0.041 | 0.013 | 0.197 | 0.05 | 0.025 | -0.01 | -0.257 | 0.421 | 0.077 | 0.075 | -0.179 | 0.139 | 0.106 | 0.426 | 0.081 | 0.349 | 1.092 | 0.05 | 0.206 | 0 | 0 | -0.086 | -0.355 | -0.073 | 0 | -0.332 | 1.639 | -0.055 | -1.329 | -0.255 | -1.156 | 0.123 | -1.745 | 0.035 | -1.5 | -0.046 | -1.146 | 0.043 | 0.656 | -0.04 | 0.052 | 0 | 0.173 | 0 | 0 | 0.003 | -0.115 | 0.036 | -0.001 | 0 | -0.318 | 0.159 | 0 | 0 | 0.295 | -0.379 | 0.151 | -0.067 | 0.074 | -0.089 | -0.866 | -0.077 | 1.079 | 0 | 0 | -0.3 | 0.601 | 0.899 | 0 | 0 | 2.567 | -0.192 | 4.398 | -2.776 | 0.877 | 2.77 | -2.762 | -4.922 | 0 | 0.73 | 1.516 | -4.416 | 18.677 | 24.3 | 28.5 |
Other Non Cash Items
| 0.098 | -17.271 | -0.001 | -0 | 0 | 0 | 0 | 8.054 | -0.127 | -0.24 | -2.883 | 5.495 | 0.006 | -2.177 | 0.03 | 0.002 | -5.977 | -3.667 | 1.129 | -0.442 | 0.234 | 1.093 | 0.624 | 1.038 | 0.274 | -0 | -2.028 | 0.39 | 0.253 | 0.468 | -0.046 | 0.39 | 0.234 | -3.277 | -0.693 | 0.267 | 0.848 | 0.312 | -1.232 | 7.598 | 3.79 | 0.623 | -0.162 | -0.232 | -0.834 | 18.301 | 28.775 | 43.538 | -30.134 | 34.952 | 6.287 | -9.441 | -27.76 | 0.486 | -0.366 | 0.092 | 0.208 | 2.516 | 0.343 | 0.597 | 0.006 | -6.093 | 0.698 | -0.358 | 0.709 | 0.894 | 0.481 | 0.826 | 1.034 | 0.045 | 0.134 | -0.111 | 0.657 | 0.012 | 0.063 | 0.212 | 0.078 | 0.087 | 0.067 | 0.677 | 0.123 | 0.085 | 0.15 | 0.019 | -0.017 | -0.038 | 0.082 | 1.141 | 0.031 | -0.224 | -0.095 | 0.101 | -0.102 | -0.035 | -0.087 | 9.718 | 0.033 | 0.278 | -0.413 | 15.69 | -0.349 | -1.15 | -0.066 | -1.592 | -0.312 | -0.872 | 5.836 | 16.295 | 33.123 | 0.289 | -0.651 | 11.973 | 0.69 | -6.84 |
Operating Cash Flow
| -1.015 | -1.377 | -1.416 | -1.771 | -1.095 | -1.219 | -1.776 | -1.663 | -1.498 | -1.8 | -2.452 | -3.182 | -2.65 | -2.263 | -2.525 | -2.257 | -1.432 | -1.523 | -1.743 | -1.863 | -1.799 | -1.633 | -1.758 | -2.22 | -1.352 | -1.792 | -3.203 | -2.734 | -2.028 | -1.646 | -2.393 | -0.9 | -1.415 | -1.623 | -1.086 | -1.732 | 2.147 | 3.955 | -1.361 | -1.547 | -1.299 | -1.941 | -2.271 | -3.046 | -4.981 | -6.949 | -9.546 | -6.96 | -7.99 | -8.156 | -7.049 | -8.365 | -6.634 | -5.523 | -4.468 | -3.476 | -0.922 | -2.661 | -1.612 | -2.694 | -0.964 | -3.043 | -1.182 | -2.653 | -1.706 | -2.366 | -1.207 | -1.065 | -2.154 | -0.848 | -0.92 | -0.172 | -1.113 | -1.105 | -1.041 | -0.603 | -0.957 | -1.127 | -0.692 | -0.574 | -1.122 | -1.207 | -0.448 | -0.908 | -0.88 | -0.541 | -0.679 | -0.436 | -0.426 | -1.427 | -0.558 | -0.274 | 0.082 | -0.622 | -0.895 | -1.172 | 0.198 | -1.202 | -0.62 | 0.863 | -2.113 | 1.312 | -1.785 | -1.64 | 4.228 | 1.555 | 6.469 | 1.615 | 0.798 | 2.17 | -3.185 | 0.44 | -3.43 | 3.5 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0.082 | -0.031 | -0.051 | -0.008 | -0.043 | 0 | 0 | 0.005 | 0 | 0 | -0.005 | -0.034 | -0.047 | -0 | 0 | -0.068 | 0 | 0 | 0 | 0.04 | 0 | 0 | -0.04 | 0.041 | -0.041 | -0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.011 | -0 | 0 | -0.124 | 0 | -0.01 | 0 | 0.007 | -0.004 | 0 | -0.003 | 0.091 | -0.084 | -0.165 | -2.041 | -1.205 | -0.272 | -0.247 | -0.342 | -0.832 | -0.703 | -0.061 | -0.079 | -2.777 | -2.853 | -3.525 | -2.122 | -2.257 | -1.466 | -0.843 | -1.12 | -2.187 | -4.221 | -2.373 | -18.145 | -1.763 | -3.164 | 0.192 | -2.066 | -0.892 | -0.915 | -1.655 | -0.417 | -7.226 | -0.488 | -0.334 | -0.255 | -2.063 | -0.522 | -0.058 | -0.143 | 1.235 | -1.247 | 0.243 | -0.292 | -0.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.105 | 0.023 | -0.066 | -0.069 | -0.024 | -0.351 | -1.157 | -0.397 | -10.846 | -1.609 | -1.811 | -0.773 | -2.308 | -3.596 | -4.645 | -4.126 | -54.47 | -3.93 | -9.14 |
Acquisitions Net
| 0 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.488 | 0 | 0 | 0 | -13.993 | 0 | 0 | 0 | -0.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.307 | 0 | 0 | 0.079 | -2.853 | 2.853 | 0 | 0 | 0 | 1.466 | 0 | 0 | 0.015 | 0 | 0 | 18.145 | -0.04 | 0.157 | 0 | 0 | 0 | 0 | 0 | 0 | 1.515 | -0.013 | -1.613 | 0 | 0.026 | 0 | -0.011 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.501 | 0 | 0 | 0 | -0.11 | -3.087 | 0 | 0 | 0.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.015 | 0.042 | -0.112 | -0.068 | -0.062 | -0.139 | -3.69 | -0.07 | -0.268 | -0.019 | -0.007 | 0 | -0.28 | -0.009 | 0 | 0 | -0.015 | -0.049 | -0.051 | -0.026 | -0.06 | -0.198 | 0.053 | -0.084 | -0.212 | -0.034 | -0.166 | -0.042 | -0.086 | -0.012 | -0.02 | 0 | -0.053 | 0 | -0.011 | -0.015 | 0 | 0 | 0 | -0.04 | 0 | 0 | 0 | 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 | -2.884 | 0.384 | -0.011 | 2.511 | -0.045 | 0.135 | 1.18 | 1.5 | 3.649 | 4.727 | 0.721 | 2.599 | 1.864 | 1.898 | 2.57 | 1.085 | 2.096 | 0.041 | 4.004 | 2.226 | 2.917 | 1.474 | 2.352 | 1.849 | -0.15 | -3.035 | 0.454 | 2.731 | 4.317 | 0 | -0.004 | 6.307 | -1.029 | 0.854 | 0.156 | 10.639 | 0.018 | 0.038 | 0.05 | 0.062 | 0.246 | 0.018 | 0.022 | 0.208 | 0.009 | 0.007 | 0.184 | 0.392 | 0.028 | 0.057 | 0 | 0.478 | 0 | 0.021 | 9.016 | 0.018 | 0.016 | 0 | 0.031 | 0.058 | 0.04 | 0.04 | 0 | 0.218 | 0.223 | 0.045 | 0.026 | 0.085 | 0.028 | 0.013 | 0.036 | 0.015 | 0.013 | 0.027 | 0.011 | 0.023 | 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 |
Other Investing Activites
| -0.733 | 9.476 | 6.496 | 3 | 0 | 0 | 0 | 0 | 0.384 | -0 | 0.003 | -0 | 0.135 | -0.058 | 1.1 | 0.004 | 0.648 | 0.001 | 0.003 | -0.04 | 0.002 | 1.567 | 0.1 | -0.018 | 0 | -0.045 | 0.002 | 1.403 | 0.001 | 0.002 | 0.358 | 1.638 | -11.486 | -0.024 | 0.15 | 9.676 | -0.003 | -8.793 | 3.494 | 1.028 | 0.848 | 0.13 | 0.05 | 7.043 | 0.057 | 0.069 | -0.099 | 0.989 | 1.034 | 0.063 | 3.478 | -5.307 | 1 | -3.693 | -0.079 | -8.174 | -2.853 | -3.525 | -1.872 | -5.936 | -1.466 | 0.188 | -1.12 | -0.092 | 0.928 | -0.802 | -18.145 | 0.062 | -0.134 | -24.537 | -0.065 | -0.057 | -0.056 | 0.965 | -1.075 | 0.082 | -0.033 | -0.033 | -0.024 | 0.102 | -1.123 | -0.001 | -2.287 | -1.477 | -1.111 | 0.102 | -0.443 | 0 | -0.866 | 0.005 | 0.241 | 0.074 | 0.291 | 0.022 | 2.595 | 0.687 | 0.232 | 0.201 | 0.069 | 0.071 | 0.204 | -0.198 | 0.198 | 1.675 | 0.571 | 2.242 | 0.07 | -2.227 | -0.642 | -2.611 | -1.158 | -0.54 | 0.54 | 0.18 |
Investing Cash Flow
| -0.651 | 9.445 | 7.345 | 2.992 | -0.043 | 0 | 0 | -2.879 | 0.384 | -0.011 | 2.506 | -0.079 | 0.088 | 1.122 | 1.5 | 3.581 | 4.727 | 0.721 | 2.599 | 1.864 | 1.898 | 2.57 | 1.045 | 2.119 | 0 | 3.959 | 2.226 | 2.917 | 1.474 | 2.352 | 1.849 | 1.499 | -14.532 | 0.43 | 2.731 | -0.234 | -3.087 | -8.807 | 6.307 | -0.001 | 0.85 | 0.156 | 10.636 | 7.152 | 0.011 | -0.046 | -2.078 | 0.015 | 0.822 | -0.274 | 3.276 | -0.885 | 0.165 | -3.567 | 0.243 | -3.017 | -2.815 | -3.532 | -1.644 | -2.537 | -1.454 | 8.361 | -1.102 | -2.263 | -3.342 | -3.195 | -18.113 | -1.761 | -3.299 | -24.292 | -1.997 | -0.938 | -0.96 | -0.83 | -1.449 | -5.687 | -0.533 | -1.964 | -0.264 | -1.975 | -1.618 | -0.07 | -2.437 | -0.214 | -2.358 | 0.345 | -0.775 | -0.591 | -0.866 | 0.005 | 0.241 | 0.074 | 0.291 | 0.022 | 2.595 | 0.791 | 0.256 | 0.135 | 0 | 0.048 | -0.147 | -1.356 | -0.198 | -9.172 | -1.038 | 0.431 | -0.703 | -4.535 | -4.238 | -7.256 | -5.284 | -55.01 | -3.39 | -8.96 |
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 | -6.344 | -2.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -23 | 2.242 | -0.009 | 0 | 0 | 0 | -0.866 | 0 | 0 | -0.045 | 0 | -0.144 | 28.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.857 | 0.917 | -0.076 | 0 | 0 | -0.619 | -0.13 | -0.255 | -0.134 | -0.069 | -0.056 | -0.06 | 1.412 | -0.331 | 13.153 | -4.769 | -1.069 | -4.711 | 3.741 | -0.377 | -1.382 | 11.015 | 0 | 0 | 0 |
Common Stock Issued
| 0.395 | 0.244 | 0 | -1.013 | 0 | 0.56 | 0.453 | 0.193 | 0 | 0.051 | 0 | -13.385 | 12.323 | 0.452 | 0.61 | 0.332 | 0.629 | 0.807 | 0 | 0.089 | 0 | 0 | 0 | 0.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.637 | 0 | 9.637 | 9.508 | 14.231 | 0 | 0 | -0.103 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | -0.329 | 0 | 0 | 0 | -3.08 | 0.07 | 0 | 3.01 | 0.91 | 1.902 | 0.25 | 1.262 | -2.819 | 6.538 | 14.378 | 5.456 | 0.295 | 7.245 | 0 | 0.398 | 0.364 | 6.427 | 0.853 | 2.203 | -5.576 | 5.878 | -0.37 | 0.407 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.04 | 17.31 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 0 | 0 | -0.085 | 870.129 | 0 | 0 | -0.142 | 0 | -0.002 | -0.028 | -0.327 | 0.005 | -0.005 | -0.202 | -0.194 | 0 | -0.027 | -0.06 | 0 | 0.023 | -0.029 | 0 | 0.02 | 0.009 | -0.083 | 0.016 | -0.039 | 0 | -0.264 | 0 | 0 | -0.015 | 15.898 | 0 | 0 | -6.344 | 0 | 0 | 0 | 6.344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.866 | 0.286 | 1.1 | 0.733 | 0.177 | 0.428 | 29.395 | 0.073 | 31.101 | 0.008 | -2.233 | 0 | 0.245 | 20.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.278 | -0.278 | 30.726 | -5.456 | 5.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.748 | -3.605 | 0.703 | 2.902 | 3.206 | -0.031 | 0.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.326 | 0 | 0 | 0 | -0.072 | 0.065 | 0.072 | 0 | 49.04 | -1.19 | 18.5 |
Financing Cash Flow
| 0.395 | 0.244 | -0.085 | 870.129 | 0 | 0.56 | 0.311 | 0.193 | -0.002 | 0.023 | -0.327 | -12.984 | 12.318 | 0.25 | 0.416 | 0.332 | 0.602 | 0.747 | 0 | 0.023 | -0.03 | 0 | 0.02 | 0.009 | -0.083 | 0.016 | -0.039 | 0 | -0.264 | 0 | 0 | 0 | 15.898 | 0 | 0 | -6.344 | 0 | 0 | 0 | -12.688 | 0 | 0 | -6.344 | -2.96 | -9.637 | 0 | 9.637 | 10.374 | 14.517 | 1.1 | 0.733 | 0.177 | 0.424 | 29.395 | -22.927 | 33.343 | -0.001 | -2.233 | 0 | -0.084 | 19.841 | 0 | 0 | -0.045 | 0.07 | -0.144 | 31.544 | 0.91 | 3.164 | -0.734 | 0.984 | 27.907 | 1.082 | 19.834 | 5.456 | 0.295 | 7.245 | 0 | 0.398 | 0.364 | 6.427 | 0.853 | 2.203 | 2.172 | 2.273 | 0.333 | 3.309 | 3.205 | -0.031 | 2.736 | 0.917 | -0.076 | 0 | 0 | -0.619 | -0.13 | -0.255 | -0.134 | -0.069 | -0.056 | -0.06 | 1.412 | -0.331 | 13.479 | -4.769 | -1.069 | -4.711 | 3.666 | -0.312 | -1.29 | 11.003 | 49.04 | -1.19 | 18.5 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.879 | 0 | 0 | 0 | 12.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.344 | 0 | 0 | 0 | 12.688 | 0 | 0 | 0 | 0 | 9.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.907 | 0 | 0 | 1.934 | -1.934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.031 | 0.033 | 0.022 | 0 | -0.077 | 0.102 | 0.036 | -0.066 | -0.077 | -0.001 | 0.008 | 0 | 0.059 | -0.02 | 0.012 | -0 | 0.01 | -0.02 | 0.01 |
Net Change In Cash
| -1.271 | 8.312 | 5.844 | 1.221 | -1.138 | -0.659 | -1.465 | -1.47 | -1.116 | -1.788 | -0.273 | -3.261 | 9.756 | -0.891 | -0.609 | 1.656 | 3.897 | -0.055 | 0.856 | 0.024 | 0.069 | 0.937 | -0.693 | -0.092 | -1.435 | 2.183 | -1.016 | 0.183 | -0.818 | 0.706 | -0.544 | 0.599 | -0.049 | -1.193 | 1.645 | -1.966 | -0.94 | -4.852 | 4.946 | -1.548 | -0.449 | -1.785 | 2.021 | 1.146 | -4.97 | -6.995 | -1.987 | 3.429 | 7.349 | -7.33 | -3.04 | -9.073 | -6.045 | 20.305 | -27.152 | 26.85 | -3.738 | -8.426 | -3.256 | -5.315 | 17.423 | 5.318 | -2.284 | -4.961 | -4.978 | 11.202 | 12.224 | -1.916 | -0.355 | -27.808 | -1.933 | 26.797 | -0.991 | 17.899 | 2.966 | -5.995 | 5.755 | -3.091 | -0.558 | -2.185 | 3.687 | -0.424 | -0.682 | 1.05 | -0.965 | 0.137 | 1.855 | 2.178 | -1.323 | 1.314 | 0.6 | -0.276 | 0.373 | -0.6 | 1.081 | -0.541 | 0.232 | -1.179 | -0.689 | 0.778 | -2.218 | 1.404 | -2.38 | 2.59 | -1.58 | 0.925 | 1.055 | 0.804 | -3.772 | -6.364 | 2.534 | -5.52 | -8.03 | 13.05 |
Cash At End Of Period
| 18.954 | 20.225 | 11.913 | 6.069 | 4.848 | 5.986 | 6.645 | 8.11 | 9.58 | 10.696 | 12.484 | 12.757 | 16.018 | 6.262 | 7.153 | 7.762 | 6.106 | 2.209 | 2.264 | 1.408 | 1.384 | 1.315 | 0.378 | 1.071 | 1.163 | 2.598 | 0.415 | 1.431 | 1.248 | 2.066 | 1.36 | 1.904 | 1.305 | 1.354 | 2.547 | 0.902 | 2.868 | 3.808 | 8.66 | 3.714 | 5.262 | 5.711 | 7.496 | 5.475 | 4.329 | 9.299 | 16.294 | 18.281 | 14.852 | 7.503 | 14.833 | 17.873 | 26.946 | 32.991 | 12.686 | 39.838 | 12.988 | 16.726 | 25.152 | 28.408 | 33.723 | 16.3 | 10.982 | 13.266 | 18.227 | 23.205 | 12.003 | 16.686 | 18.602 | 18.957 | 46.765 | 48.698 | 21.901 | 22.892 | 4.993 | 2.027 | 8.022 | 2.267 | 5.358 | 5.916 | 8.101 | 4.414 | 4.838 | 5.52 | 4.47 | 5.435 | 5.298 | 3.443 | 1.265 | 2.588 | 1.274 | 0.674 | 0.95 | 0.577 | 1.177 | 0.096 | 0.637 | 0.405 | 1.584 | 2.343 | 1.565 | 3.784 | 2.38 | 4.818 | 2.228 | 3.808 | 2.883 | 1.817 | 1.012 | 4.784 | 11.148 | 8.58 | -4.33 | 22.15 |