Virbac SA
EPA:VIRP.PA
400 (EUR) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
| 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income
| 46.261 | 75.037 | 44.423 | 77.544 | 40.455 | 72.707 | 90.31 | 47.155 | 25.115 | 26.435 | 7.83 | 12.269 | -16.496 | 13.921 | 21.548 | 13.098 | 13.229 | -3.824 | 35.778 | 27.818 | 27.918 | 32.605 | 15.131 | 16.656 | 16.656 | 16.656 | 16.656 | 14.639 | 14.639 | 14.639 | 14.639 | 16.078 | 16.078 | 16.078 | 16.078 | 9.919 | 9.919 | 9.919 | 9.919 | 9.072 | 9.072 | 9.072 | 9.072 | 7.968 | 7.968 | 7.968 | 7.968 | 6.228 | 6.228 | 6.228 | 6.228 | 4.95 | 4.95 | 4.95 | 4.95 | 4.182 | 4.182 | 4.182 | 4.182 | 6.886 | 6.886 | 6.886 | 6.886 | 9.946 | 9.946 | 9.946 | 9.946 |
| Depreciation & Amortization
| 23.921 | 23.598 | 23.875 | 21.941 | 21.474 | 21.87 | 21.521 | 26.176 | 25.641 | 27.074 | 19.65 | 23.085 | 18.988 | 23.437 | 22.735 | 20.43 | 20.497 | 25.311 | 14.82 | 14.633 | 13.605 | 14.092 | 7.196 | 6.169 | 6.169 | 6.169 | 6.169 | 5.08 | 5.08 | 5.08 | 5.08 | 4.53 | 4.53 | 4.53 | 4.53 | 4.05 | 4.05 | 4.05 | 4.05 | 3.501 | 3.501 | 3.501 | 3.501 | 3.066 | 3.066 | 3.066 | 3.066 | 3.411 | 3.411 | 3.411 | 3.411 | 4.175 | 4.175 | 4.175 | 4.175 | 3.121 | 3.121 | 3.121 | 3.121 | 2.844 | 2.844 | 2.844 | 2.844 | 2.692 | 2.692 | 2.692 | 2.692 |
| Deferred Income Tax
| 1.535 | 0.151 | -3.044 | -2.719 | -4.433 | -4.628 | -2.417 | -0.866 | -2.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 38.713 | -78.048 | 50.848 | -105.638 | 38.786 | -68.985 | 32.27 | -42.746 | 55.891 | -41.175 | 43.68 | -35.609 | 47.007 | -30.02 | 60.467 | 1.459 | 16.314 | -69.778 | 29.586 | -66.331 | 28.682 | -66.501 | -7.434 | 0.519 | 0.519 | 0.519 | 0.519 | -5.301 | -5.301 | -5.301 | -5.301 | 3.576 | 3.576 | 3.576 | 3.576 | 0.771 | 0.771 | 0.771 | 0.771 | -3.471 | -3.471 | -3.471 | -3.471 | -0.602 | -0.602 | -0.602 | -0.602 | 1.552 | 1.552 | 1.552 | 1.552 | -1.622 | -1.622 | -1.622 | -1.622 | 0.442 | 0.442 | 0.442 | 0.442 | 0.284 | 0.284 | 0.284 | 0.284 | -0.423 | -0.423 | -0.423 | -0.423 |
| Accounts Receivables
| 6.635 | -28.675 | 16.693 | -54.529 | 30.455 | -36.074 | 19.696 | -27.322 | 15.065 | -12.605 | 19.279 | -9.646 | 22.912 | -12.926 | 16.042 | 7.668 | 1.238 | -10.972 | 2.637 | -22.453 | 12.286 | -26.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Inventory
| 0.175 | -9.202 | -29.778 | -25.993 | -26.786 | -27.476 | -9.945 | -12.145 | 2.443 | -11.517 | 0.62 | -13.259 | 4.684 | -3.643 | 5.646 | -17.296 | 8.301 | -10.874 | -0.262 | -15.652 | -3.976 | -12.045 | -4.005 | -1.393 | -1.393 | -1.393 | -1.393 | -2.922 | -2.922 | -2.922 | -2.922 | -2.652 | -2.652 | -2.652 | -2.652 | 0.385 | 0.385 | 0.385 | 0.385 | -2.34 | -2.34 | -2.34 | -2.34 | -1.606 | -1.606 | -1.606 | -1.606 | -0.449 | -0.449 | -0.449 | -0.449 | -0.43 | -0.43 | -0.43 | -0.43 | 2.103 | 2.103 | 2.103 | 2.103 | 1.219 | 1.219 | 1.219 | 1.219 | -1.789 | -1.789 | -1.789 | -1.789 |
| Change In Accounts Payables
| 3.147 | -13.088 | 17.924 | 7.519 | 5.083 | 13.61 | 8.38 | 3.699 | 7.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.672 | 3.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Working Capital
| 28.756 | -27.083 | 46.009 | -32.635 | 30.034 | -19.045 | 14.139 | -6.978 | 30.512 | -17.053 | 23.781 | -12.704 | 19.411 | -13.451 | 38.779 | 11.087 | 6.775 | -47.932 | 27.211 | -28.226 | 20.372 | -28.26 | -3.429 | 1.911 | 1.911 | 1.911 | 1.911 | -2.379 | -2.379 | -2.379 | -2.379 | 6.228 | 6.228 | 6.228 | 6.228 | 0.386 | 0.386 | 0.386 | 0.386 | -1.131 | -1.131 | -1.131 | -1.131 | 1.004 | 1.004 | 1.004 | 1.004 | 2 | 2 | 2 | 2 | -1.192 | -1.192 | -1.192 | -1.192 | -1.661 | -1.661 | -1.661 | -1.661 | -0.935 | -0.935 | -0.935 | -0.935 | 1.366 | 1.366 | 1.366 | 1.366 |
| Other Non Cash Items
| 29.436 | 94.399 | 39.227 | 112.323 | 33.135 | 103.787 | -37.068 | 90.895 | 23.333 | 11.209 | 10.931 | 1.787 | 51.615 | -0.646 | 5.404 | -2.692 | 12.892 | 31.58 | 8.935 | 11.208 | 20.293 | 2.939 | 3.516 | 0.914 | 0.914 | 0.914 | 0.914 | 1.028 | 1.028 | 1.028 | 1.028 | -3.21 | -3.21 | -3.21 | -3.21 | 1.455 | 1.455 | 1.455 | 1.455 | 1.469 | 1.469 | 1.469 | 1.469 | 2.181 | 2.181 | 2.181 | 2.181 | 1.011 | 1.011 | 1.011 | 1.011 | 1.438 | 1.438 | 1.438 | 1.438 | 2.582 | 2.582 | 2.582 | 2.582 | -3.371 | -3.371 | -3.371 | -3.371 | -4.484 | -4.484 | -4.484 | -4.484 |
| Operating Cash Flow
| 101.981 | 16.976 | 112.418 | -13.434 | 95.221 | 31.071 | 79.705 | 32.494 | 101.078 | 23.543 | 82.091 | 1.532 | 101.114 | 6.692 | 110.154 | 32.295 | 62.932 | -16.711 | 89.119 | -12.672 | 90.498 | -16.865 | 18.408 | 24.258 | 24.258 | 24.258 | 24.258 | 15.445 | 15.445 | 15.445 | 15.445 | 20.974 | 20.974 | 20.974 | 20.974 | 16.195 | 16.195 | 16.195 | 16.195 | 10.57 | 10.57 | 10.57 | 10.57 | 12.613 | 12.613 | 12.613 | 12.613 | 12.202 | 12.202 | 12.202 | 12.202 | 8.941 | 8.941 | 8.941 | 8.941 | 10.326 | 10.326 | 10.326 | 10.326 | 6.643 | 6.643 | 6.643 | 6.643 | 7.731 | 7.731 | 7.731 | 7.731 |
| Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investments In Property Plant And Equipment
| -37.523 | -22.377 | -28.045 | -25.531 | -26.019 | -21.147 | -18.48 | -12.491 | -10.798 | -7.65 | -12.67 | -13.152 | -16.983 | -14.554 | -17.482 | -16.898 | -18.485 | -18.532 | -15.542 | -20.145 | -26.427 | -28.37 | -14.824 | -8.969 | -8.969 | -8.969 | -8.969 | -10.83 | -10.83 | -10.83 | -10.83 | -6.234 | -6.234 | -6.234 | -6.234 | -5.549 | -5.549 | -5.549 | -5.549 | -4.656 | -4.656 | -4.656 | -4.656 | -4.213 | -4.213 | -4.213 | -4.213 | -3.055 | -3.055 | -3.055 | -3.055 | 0.047 | 0.047 | 0.047 | 0.047 | -6.399 | -6.399 | -6.399 | -6.399 | -8.936 | -8.936 | -8.936 | -8.936 | -2.198 | -2.198 | -2.198 | -2.198 |
| Acquisitions Net
| -52.173 | -10.916 | -0.191 | 0.089 | -56.301 | 0.403 | 363.592 | 0.233 | 1.144 | 0 | 0 | 0 | 0 | 0 | -0.696 | 0 | -9.545 | -367.749 | -23.512 | 0 | -36.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.759 | 16.8 | -0.801 | -0.353 | -2.541 | -0.616 | -362.777 | 0.798 | -0.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.08 | -0.433 | -0.433 | -0.587 | -0.587 | -0.587 | -0.587 | -0.073 | -0.073 | -0.073 | -0.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.891 | -0.891 | -0.891 | -0.891 | -0.146 | -0.146 | -0.146 | -0.146 | 0 | 0 | 0 | 0 | -0.067 | -0.067 | -0.067 | -0.067 | -0.065 | -0.065 | -0.065 | -0.065 |
| Sales Maturities Of Investments
| 0.029 | 0.616 | 7.075 | 9.014 | 8.804 | 8.758 | 1.327 | 3.389 | -0.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.056 | 0.056 | 0.056 | 0.056 | 0.037 | 0.037 | 0.037 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.191 | 0.191 | 0.191 | 0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activites
| -11.759 | -6.701 | -7.075 | -9.014 | -2.896 | -8.758 | 362.777 | -0.798 | -1.412 | 2.003 | 2.674 | -4.013 | -5.958 | -4.746 | -7.363 | -5.72 | -1.792 | -4.691 | 17.293 | -25.627 | 14.039 | -17.902 | 15.257 | 9.556 | 9.556 | 9.556 | 9.556 | 10.904 | 10.904 | 10.904 | 10.904 | 6.177 | 6.177 | 6.177 | 6.177 | 5.513 | 5.513 | 5.513 | 5.513 | 4.656 | 4.656 | 4.656 | 4.656 | 4.213 | 4.213 | 4.213 | 4.213 | 3.946 | 3.946 | 3.946 | 3.946 | 0.1 | 0.1 | 0.1 | 0.1 | 6.209 | 6.209 | 6.209 | 6.209 | 9.004 | 9.004 | 9.004 | 9.004 | 2.263 | 2.263 | 2.263 | 2.263 |
| Investing Cash Flow
| -89.668 | -32.676 | -29.037 | -25.795 | -84.861 | -21.36 | 346.439 | -8.869 | -10.479 | -5.647 | -9.996 | -17.165 | -22.941 | -19.3 | -25.541 | -22.618 | -29.822 | -390.972 | -21.761 | -45.772 | -48.503 | -46.272 | -15.257 | -9.556 | -9.556 | -9.556 | -9.556 | -10.517 | -10.517 | -10.517 | -10.517 | -6.177 | -6.177 | -6.177 | -6.177 | -5.513 | -5.513 | -5.513 | -5.513 | -4.656 | -4.656 | -4.656 | -4.656 | -3.554 | -3.554 | -3.554 | -3.554 | -3.946 | -3.946 | -3.946 | -3.946 | -0.1 | -0.1 | -0.1 | -0.1 | -6.209 | -6.209 | -6.209 | -6.209 | -11.891 | -11.891 | -11.891 | -11.891 | -4.847 | -4.847 | -4.847 | -4.847 |
| Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt Repayment
| -17.892 | -56.05 | -48.575 | -37.535 | -21.365 | -9.023 | -343.127 | -14.786 | -64.019 | -6.734 | 0 | -37.959 | 0 | -12.243 | 0 | -6.891 | 0 | -99.697 | 0 | -83.087 | -8.439 | -79.536 | -14.442 | -13.002 | -13.002 | -13.002 | -13.002 | -1.291 | -1.291 | -1.291 | -1.291 | -3.455 | -3.455 | -3.455 | -3.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.246 | -8.246 | -8.246 | -8.246 | -2.917 | -2.917 | -2.917 | -2.917 | -7.306 | -7.306 | -7.306 | -7.306 | -1.724 | -1.724 | -1.724 | -1.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock Issued
| -0.231 | 0.231 | 0 | -5.184 | 0.151 | 0.023 | 0.143 | 0 | 1.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 495.464 | 0 | 0 | 0.128 | 2.829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.343 | 0.343 | 0.343 | 0.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.02 |
| Common Stock Repurchased
| -19.422 | -5.749 | -2.387 | -1.064 | 0 | -4.768 | 0.193 | -0.221 | 0 | 0 | -0.076 | 0 | -0.689 | -0.352 | 0 | -0.985 | 0 | -0.588 | 0 | 0 | -0.144 | -0.476 | 0 | 0 | 0 | 0 | 0 | -7.796 | -7.796 | -7.796 | -7.796 | -0.249 | -0.249 | -0.249 | -0.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.053 | -0.053 | -0.053 | -0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid
| 0 | -11.165 | 0 | -10.573 | 0 | -6.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.013 | -0.001 | -16.01 | -0.006 | -16.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.005 | 0.019 | 1.138 | -0.005 | -0.027 | -5.036 | -2.16 | -1.546 | -1.683 | -9.907 | -72.904 | -9.432 | -68.264 | -11.881 | -89.872 | -10.956 | -24.397 | -12.648 | 267.995 | -14.295 | -34.55 | -2.884 | 18.446 | 16.689 | 16.689 | 16.689 | 16.689 | 12.342 | 12.342 | 12.342 | 12.342 | 6.566 | 6.566 | 6.566 | 6.566 | 2.258 | 2.258 | 2.258 | 2.258 | 2.372 | 2.372 | 2.372 | 2.372 | 10.199 | 10.199 | 10.199 | 10.199 | 4.305 | 4.305 | 4.305 | 4.305 | 8.46 | 8.46 | 8.46 | 8.46 | 2.774 | 2.774 | 2.774 | 2.774 | 1.309 | 1.309 | 1.309 | 1.309 | 1.174 | 1.174 | 1.174 | 1.174 |
| Financing Cash Flow
| -41.95 | 39.386 | -55.464 | 20.709 | -25.973 | -7.101 | -349.817 | 8.594 | -69.322 | -3.173 | -72.98 | 28.527 | -68.953 | 0.01 | -89.872 | -5.05 | -24.397 | 70.448 | 267.994 | 52.782 | -34.7 | 60.167 | -19.284 | -16.689 | -16.689 | -16.689 | -16.689 | -12.342 | -12.342 | -12.342 | -12.342 | -6.566 | -6.566 | -6.566 | -6.566 | -7.921 | -7.921 | -7.921 | -7.921 | -2.451 | -2.451 | -2.451 | -2.451 | -11.299 | -11.299 | -11.299 | -11.299 | -4.016 | -4.016 | -4.016 | -4.016 | -7.558 | -7.558 | -7.558 | -7.558 | -2.774 | -2.774 | -2.774 | -2.774 | -1.309 | -1.309 | -1.309 | -1.309 | -1.174 | -1.174 | -1.174 | -1.174 |
| Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect Of Forex Changes On Cash
| -5.345 | 19.957 | -4.856 | 21.54 | 0 | 0 | -8.828 | 0 | 0.261 | 0 | -0.068 | 0 | -1.365 | -2.868 | 1.573 | -0.692 | -7.499 | 6.318 | 5.432 | 2.502 | -4.213 | 16.205 | 16.205 | 6.28 | 6.28 | 6.28 | 6.28 | 2.016 | 2.016 | 2.016 | 2.016 | -0.684 | -0.684 | -0.684 | -0.684 | 0.12 | 0.12 | 0.12 | 0.12 | -4.659 | -4.659 | -4.659 | -4.659 | 0.903 | 0.903 | 0.903 | 0.903 | -5.724 | -5.724 | -5.724 | -5.724 | -1.115 | -1.115 | -1.115 | -1.115 | 0.32 | 0.32 | 0.32 | 0.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change In Cash
| -45.12 | 43.643 | 1.576 | 3.02 | -11.612 | 2.509 | 63.95 | 24.284 | 21.538 | 14.723 | -0.953 | 12.894 | 7.855 | -15.466 | -3.686 | 3.935 | 1.214 | -330.917 | 340.784 | -3.16 | 84.406 | 0.072 | 0.072 | 4.293 | 4.293 | 4.293 | 4.293 | -5.398 | -5.398 | -5.398 | -5.398 | 7.547 | 7.547 | 7.547 | 7.547 | 2.881 | 2.881 | 2.881 | 2.881 | -1.195 | -1.195 | -1.195 | -1.195 | -1.337 | -1.337 | -1.337 | -1.337 | -1.484 | -1.484 | -1.484 | -1.484 | 0.169 | 0.169 | 0.169 | 0.169 | 1.663 | 1.663 | 1.663 | 1.663 | -6.557 | -6.557 | -6.557 | -6.557 | 1.711 | 1.711 | 1.711 | 1.711 |
| Cash At End Of Period
| 175.906 | 221.026 | 177.383 | 175.807 | 172.787 | 184.399 | 181.89 | 117.94 | 93.656 | 14.723 | -0.953 | 12.894 | 31.649 | 23.794 | 39.26 | 42.946 | 38.34 | 37.126 | 368.043 | 27.259 | 92.011 | 7.605 | 7.605 | 7.533 | 7.533 | 7.533 | 7.533 | 3.24 | 3.24 | 3.24 | 3.24 | 8.637 | 8.637 | 8.637 | 8.637 | 1.09 | 1.09 | 1.09 | 1.09 | -1.791 | -1.791 | -1.791 | -1.791 | -0.596 | -0.596 | -0.596 | -0.596 | 0.742 | 0.742 | 0.742 | 0.742 | 2.226 | 2.226 | 2.226 | 2.226 | 2.056 | 2.056 | 2.056 | 2.056 | -6.557 | -6.557 | -6.557 | -6.557 | 1.711 | 1.711 | 1.711 | 1.711 |