Wallbridge Mining Company Limited
TSX:WM.TO
0.07 (CAD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -1.657 | -1.622 | -1.904 | -4.658 | -2.185 | -1.683 | -26.595 | -2.197 | -1.355 | -1.427 | -2.894 | -1.687 | -0.841 | -2.471 | -12.82 | -3.409 | -1.341 | -2.285 | -0.684 | -2.204 | 0.064 | -0.339 | -3.414 | 0.857 | 0.035 | -0.161 | -0.8 | -0.002 | -0.517 | 0.089 | -0.526 | -0.47 | -0.526 | -0.573 | -2.445 | -0.002 | -1.126 | 1.103 | 0.287 | -7.195 | -0.656 | -0.659 | -1.386 | -0.335 | -0.459 | -1.073 | 0.042 | -0.926 | -2.946 | -1.009 | -0.842 | 0.846 | -0.961 | -0.094 | -0.695 | 0.893 | -0.374 | 9.905 | -1.499 | -0.273 | -0.225 | -0.396 | -6.326 | -14.819 | -1.063 | -0.429 | -1.791 | -0.836 | -1.014 | -0.843 | -0.661 | -0.577 | -0.165 | -0.477 | -3.082 | -0.283 | -0.642 | -0.368 | -0.346 | -0.47 | -0.204 | -0.305 | 0.249 | -0.934 | -0.58 | -0.111 | -0.539 | -0.358 | -0.434 | -0.132 | -1.323 | -0.331 | -0.815 | -0.88 | -0.137 | -0.129 | -0.197 | -0.255 | -1.738 | -0.193 | -0.2 | -0.122 | -0.145 | -0.1 | -0.139 | -0.096 |
Depreciation & Amortization
| 0.006 | 0.009 | 0.014 | 0.012 | 0.011 | 0.012 | 0.017 | 0.03 | 0.042 | 0.041 | 0.046 | 0.043 | 0.044 | 0.04 | 0.051 | 0.342 | 0.051 | 0.036 | 1.643 | 0.728 | 0.032 | -0.336 | 2.251 | -0.653 | -0.365 | -0.22 | 0.34 | 0.01 | 0.1 | -0.477 | 0 | 0 | 0 | -0.088 | 2.285 | 1.061 | -0.137 | 0.497 | 0.344 | 7 | 0.226 | 0.018 | 0.033 | 0.068 | 0.033 | 0.541 | 0.723 | 0.034 | 0.038 | 0.031 | 0.03 | 0.037 | 0.033 | 0.029 | -0.082 | 0.03 | 0.03 | 0.023 | 0.028 | 0.027 | 0.027 | 0.027 | 0.031 | 0.042 | 0.024 | 0.027 | 0.029 | 0.031 | 0.029 | 0.027 | 0.035 | 0.062 | 0.005 | 0.03 | 0.033 | 0.032 | 0.035 | 0.029 | 0.031 | 0.031 | 0.032 | 0.028 | 0.029 | 0.026 | 0.023 | 0.015 | 0.016 | 0.012 | 0.011 | 0.01 | 0.01 | 0.008 | 0.009 | 0.006 | 0.007 | 0.006 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 |
Deferred Income Tax
| 0.65 | 1.251 | 0.79 | -0.654 | 2.021 | 0.861 | -1.993 | 3.449 | 5.605 | 1.612 | 0.331 | 4.271 | 2.857 | 0.733 | 0.68 | 0.767 | 0.202 | 2.43 | -0.503 | 1.476 | -0.119 | 0.134 | 0.445 | 0.037 | 0.013 | 0.01 | 0.073 | 0.07 | 0.083 | 0.064 | 0 | 0 | 0 | -0.053 | -0.276 | 0.111 | -0.556 | 0.136 | -0.102 | -0.318 | -0.1 | -0.081 | -0.074 | -0.185 | -0.162 | -0.13 | -0.631 | 0.138 | 2.571 | -0.027 | -3.366 | 4.78 | 0.015 | -1.018 | -0.246 | 0.029 | -0.503 | -0.063 | -0.341 | -0.029 | -0.065 | -0.251 | -1.324 | -3.044 | -0.328 | -0.147 | -0.549 | -0.117 | -0.106 | -0.56 | -0.129 | -0.021 | -0.307 | 0.06 | -2.577 | -0.023 | -0.247 | -0.021 | -0.067 | -0.038 | -0.314 | -0.028 | -0.913 | -0.087 | 0 | 0 | -0.082 | -0.005 | 0 | -0.217 | -0.082 | 0 | 0 | -0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0.22 | 0.217 | 0.216 | 0.216 | 0.264 | 0.274 | 0.238 | 0.26 | 0.157 | 0.163 | 0.16 | 0.335 | 0.115 | 0.115 | 0.095 | 0.595 | 0.017 | 0.091 | 0.039 | 0.048 | 0.177 | 0.041 | 0.1 | 0.039 | 0.035 | 0.036 | 0.015 | 0.125 | 0.015 | 0.045 | 0.01 | 0.011 | 0.011 | 0.024 | 0.021 | 0.021 | 0.055 | 0.026 | 0.026 | 0.031 | 0.074 | 0.087 | 0.056 | 0.067 | 0.111 | 0.068 | 0.086 | 0.118 | 0.039 | 0.001 | 0.205 | 0.238 | 0.286 | 0.064 | 0.027 | 0.011 | 0.041 | 0.759 | 0.084 | 0.033 | 0.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.788 | -1.411 | 0.821 | 0.842 | -0.476 | -0.177 | 0.058 | 1.072 | -0.35 | -1.002 | 0.978 | -0.85 | 1.742 | 0.382 | -0.912 | -0.284 | -2.714 | -0.62 | -0.131 | 0.465 | -0.392 | 0.252 | 0.017 | -0.008 | -0.093 | -0.103 | 0.125 | -0.106 | -0.069 | 0.04 | 0.113 | -0.352 | 0.782 | -1.524 | 1.685 | -0.402 | 1.332 | -5.119 | 1.512 | 2.445 | 0.272 | -0.19 | 0.417 | -0.03 | 0.287 | 0.073 | 0.093 | -0.344 | -0.026 | 0.346 | 0.355 | -0.346 | 0.322 | 0.183 | -1.007 | 0.768 | -0.206 | -0.035 | 0.334 | -0.21 | -0.149 | 0.424 | 0.467 | -0.621 | 0.176 | -0.226 | -0.494 | -0.054 | 0.574 | -0.083 | 0.232 | -0.734 | 0.594 | 0.067 | -0.099 | 0.063 | 0.087 | -0.072 | -0.62 | 0.125 | 0.42 | -0.204 | -0.218 | 0.107 | -0.019 | -0.266 | 0.531 | 0.151 | -0.51 | -0.162 | 0.176 | -0.003 | 0.173 | -0.244 | 0.272 | -0.191 | 0.23 | -0.081 | 0.144 | -0.189 | 0.119 | 0.078 | 0.066 | -0.031 | -0.039 | -0.039 |
Accounts Receivables
| 0.409 | -0.132 | 0.88 | -0.431 | 0.353 | -0.495 | 0.242 | 0.862 | -0.391 | -0.07 | -0.035 | -1.104 | 1.974 | -0.134 | 0.739 | -0.811 | 0.187 | -0.371 | -0.577 | 0.217 | 0.071 | 0.46 | 0.189 | -0.92 | -0.419 | -0.125 | -0.071 | 0.042 | 0.032 | -0.027 | -0.001 | -0.053 | 1.261 | 1.222 | 5.061 | -3.013 | 6.443 | -4.794 | -1.707 | -4.302 | -0.108 | -0.069 | -0.069 | 0.033 | 0.128 | 0.053 | 0.037 | -0.082 | -0.068 | 0.354 | 0.185 | -0.248 | 0.13 | -0.013 | -0.137 | 0.042 | -0.116 | 0.008 | 0 | 0.103 | -0.101 | 0.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.34 | -0.394 | -0.353 | 0.787 | -0.576 | -0.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.311 | 0 | 0 | 0 | 0.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.278 | -4.627 | -1.343 | 0 | 7.411 | 0.14 | 0.509 | 0.42 | -0.071 | -0.104 | -0.02 | 0 | -0.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.38 | -1.279 | -0.059 | 1.273 | -0.829 | 0.318 | -0.184 | 0.21 | 0.041 | -0.932 | 1.013 | -0.058 | -0.233 | 0.516 | -1.652 | 0.527 | -2.901 | -0.249 | 0.445 | 0.247 | -0.463 | -0.208 | -0.171 | 0.912 | 0.326 | 0.021 | 0.196 | -0.148 | -0.101 | 0.067 | 0.114 | -0.299 | -0.479 | -2.746 | -4.716 | -0.273 | -0.132 | 0.231 | 3.795 | -0.665 | 0.24 | -0.631 | 0.066 | 0.009 | 0.159 | 0.02 | 0.056 | -0.262 | 0.042 | -0.008 | 0.17 | -0.097 | 0.192 | 0.196 | -0.87 | 0.725 | -0.09 | -0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non Cash Items
| -0.959 | -0.155 | -0.733 | 3.568 | -0.766 | -0.395 | 27.126 | -2.621 | -5.18 | -1.66 | 0.55 | -3.652 | -3.264 | 0.318 | 10.854 | 0.891 | -0.592 | -1.245 | -1.599 | -0.608 | -0.415 | -0.246 | -0.276 | -0.118 | -0.009 | -0.051 | -0.156 | -0.262 | -0.158 | -0.037 | 0.117 | 0.076 | -0.019 | 0.259 | -0.015 | -0.058 | 0.852 | 0.086 | 0.284 | 0.082 | 0.071 | 0.072 | 0.684 | 0.02 | -0.001 | 0.156 | -0.603 | 0.466 | -0.232 | 0.17 | 3.694 | -6.571 | -0.013 | 0.208 | -0.417 | -0.409 | 0.366 | -10.388 | 0.857 | 0.065 | 0.005 | -0.006 | -15.889 | 17.661 | 0.937 | 0.078 | 1.846 | 0.689 | 0.751 | 0.914 | 0.447 | 0.407 | -0.01 | 0.01 | 5.396 | 0.095 | 0.616 | 0.026 | 0.137 | 0.015 | 0.183 | 0.054 | 0.306 | 0.559 | 0.061 | -0.239 | 0.121 | 0.028 | 0.034 | 0.071 | 0.981 | 0.01 | 0.209 | 0.853 | 0 | 0 | 0 | 0 | 1.566 | 0 | 0 | 0 | 0.068 | 0 | 0 | 0 |
Operating Cash Flow
| -0.774 | -2.078 | -0.796 | -0.675 | -1.18 | -1.118 | -1.113 | -0.03 | -0.978 | -2.28 | -0.825 | -1.715 | 0.873 | -0.883 | -2.032 | -1.597 | -3.799 | -1.667 | -1.184 | -0.105 | -0.783 | -0.358 | -0.935 | 0.215 | -0.38 | -0.49 | -0.381 | -0.236 | -0.473 | -0.306 | -0.252 | -0.735 | 0.248 | -1.968 | 1.258 | 0.731 | 0.386 | -3.243 | 2.351 | 2.039 | -0.156 | -0.766 | -0.239 | -0.406 | -0.235 | -0.322 | -0.308 | -0.545 | -0.476 | -0.45 | -0.128 | -1.048 | -0.366 | -0.406 | -2.383 | 1.338 | -0.676 | -0.492 | 0.139 | -0.337 | -0.373 | 0.099 | 0.235 | -0.78 | -0.254 | -0.697 | -0.947 | -0.302 | 0.235 | -0.544 | -0.128 | -0.862 | 0.116 | -0.31 | -0.33 | -0.116 | -0.153 | -0.407 | -0.866 | -0.337 | 0.117 | -0.456 | -0.547 | -0.241 | -0.514 | -0.602 | 0.047 | -0.171 | -0.898 | -0.43 | -0.237 | -0.316 | -0.425 | -0.424 | 0.142 | -0.314 | 0.036 | -0.333 | -0.025 | -0.378 | -0.077 | -0.041 | -0.007 | -0.127 | -0.174 | -0.131 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -6.111 | -3.716 | -7.098 | -5.709 | -9.173 | -5.185 | -12.867 | -16.837 | -17.402 | -17.346 | -19.709 | -18.425 | -20.137 | -13.467 | -11.752 | -9.219 | -6.364 | -9.052 | -6.623 | -5.861 | -9.068 | -11.944 | -13.641 | -5.843 | -3.59 | -1.003 | -0.814 | -1.035 | -0.682 | -0.203 | -2.767 | -1.038 | -0.142 | -0.023 | -0.03 | -0.259 | -0.608 | -0.376 | -0.278 | -3.34 | -0.554 | -0.357 | 0.221 | -0.185 | -0.273 | -0.45 | -0.656 | -0.677 | -0.871 | -1.91 | -1.936 | 0.261 | -1.326 | -1.239 | -0.106 | -1.222 | -0.623 | -0.88 | -0.002 | -1.088 | 0.539 | -0.544 | -1.139 | -2.402 | -1.811 | -1.442 | 0.949 | -1.92 | -1.427 | -1.11 | -3.23 | 1.573 | -0.947 | -0.738 | -3.347 | 2.668 | -1.431 | -1.4 | 0.573 | -0.781 | -1.227 | -2.055 | 0.255 | 0.943 | -2.454 | -0.466 | -0.259 | -0.433 | -0.19 | -0.639 | -0.013 | -0.004 | 1.272 | -1.304 | -1.253 | -0.839 | -0.295 | -0.286 | -0.495 | -0.436 | -0.438 | -0.152 | -0.316 | -0.06 | -0.118 | -0.284 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | -0.004 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.064 | 0 | 0 | 0 | 0 | 0 | 0 | -0.597 | -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 | -0.11 | 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
| -0.357 | 0 | 0 | 0 | 0 | 0 | -2.653 | 0 | 0 | 0 | 0 | -1.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.652 | 0 | 0 | 0 | 0 | 0 | -14.913 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.141 | 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 | 0.866 | 0 | 0 | 0 | 2.653 | 0 | 0 | 0.031 | 0.101 | 0.114 | 0 | 0 | 0.191 | 0.683 | 0.209 | 0 | 0 | 0.007 | 0.164 | 0.029 | 1.023 | 0 | 0.211 | 0.004 | 0.067 | 0.003 | 0.158 | 0.004 | 0 | 0.015 | 0.135 | 0 | 0.412 | 0 | 0 | 2.284 | 2.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.527 | 0 | 1.46 | 0 | 1.901 | 0 | 14.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.118 | 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
| 8.117 | 0.386 | 0.001 | 13.343 | 0 | 3.946 | 15.817 | 0 | 9.851 | 0.65 | 6.359 | 1.732 | 0.114 | 0.039 | 0.261 | 0.22 | 6.189 | -0.131 | -0.004 | 0.269 | 5.274 | 16.655 | 8.917 | 1.438 | 0 | -1.055 | 0 | 0.003 | 0 | -0 | 0.306 | 0.015 | 0.135 | 0 | -0.599 | 0.261 | 0.61 | -0.22 | -0.329 | -0.31 | 1.557 | -0.773 | -0.68 | 0.072 | -0.097 | -0.317 | 0.218 | 1.329 | -0.111 | 1.296 | 0.895 | 1.208 | -0.6 | 0 | -1.069 | 1.075 | -1.297 | 0.002 | -0.926 | 0.822 | -0.615 | 0 | 0.039 | 0 | -0.15 | 0 | -0.89 | 0.532 | -0.109 | 0.475 | 2.587 | -3.179 | 0.602 | -0.107 | 2.437 | -2.836 | 0.199 | 0.204 | -0.722 | 0.166 | 0.607 | 0.059 | -0.118 | -1.6 | 2.526 | -0.926 | -0.303 | 0.007 | 0.37 | -0.376 | -1.329 | -0.556 | -2.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.045 | 0 | 0.28 | -0.103 | -0.078 | -0.063 |
Investing Cash Flow
| 1.649 | -3.33 | -6.232 | 7.634 | -9.173 | -1.239 | 2.947 | -16.834 | -7.551 | -16.664 | -13.25 | -16.694 | -20.023 | -13.428 | -11.3 | -8.316 | 0.035 | -9.184 | -6.626 | -5.586 | -3.63 | 4.74 | -3.7 | -4.406 | -3.379 | -2.054 | -0.748 | -1.032 | -0.524 | -0.263 | -2.461 | -1.022 | -0.007 | -0.023 | -0.217 | 0.002 | -0.595 | 1.92 | 2.027 | -3.65 | 1.003 | -1.13 | -0.459 | -0.113 | -0.37 | -0.768 | -0.438 | 0.652 | -0.982 | -0.614 | -1.041 | 1.344 | -1.926 | 0.221 | -1.175 | 1.754 | -1.92 | -0.815 | -0.927 | -0.267 | -0.076 | -0.544 | -1.1 | -2.402 | -1.961 | -1.442 | 0.059 | -1.389 | -1.537 | -0.635 | -0.551 | -1.607 | -0.346 | -0.845 | -0.91 | -0.169 | -1.232 | -1.196 | -0.149 | -0.615 | -0.62 | -1.847 | 0.137 | -0.657 | 0.072 | -1.392 | -0.562 | -0.427 | 0.18 | -1.016 | -1.342 | -0.56 | -0.833 | -1.304 | -1.253 | -0.839 | -0.295 | -0.286 | -0.495 | -0.436 | -0.393 | -0.152 | -0.036 | -0.164 | -0.196 | -0.348 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.006 | -0.022 | -0.034 | -0.034 | -0.034 | -0.034 | -0.034 | -0.036 | -0.088 | -0.42 | -0.115 | -0.473 | -0.178 | -0.177 | -0.176 | -9.468 | -0.053 | -1.297 | -2.5 | 0 | 0 | 0 | 0 | 0 | -0 | -0.005 | -0.005 | -0.005 | -0.005 | -0.005 | -0.005 | -0.001 | -1.715 | -0.005 | -0.005 | -0.005 | -0.005 | -0.003 | -0.003 | -0.003 | -0.023 | -0.013 | -0.009 | -0.009 | -0.009 | -0.005 | -0.005 | -0.005 | -0.005 | -0.005 | -0.005 | -14.918 | -0.005 | -0.005 | -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 | 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 | 9.737 | 0.023 | 0.008 | 9.642 | 0.008 | 0 | -0.002 | 29.188 | 1.606 | 0 | 19.791 | 0.175 | 63.825 | 0 | 0 | 0 | 50.349 | 10.213 | 0 | 0 | 2.475 | 3.9 | 1.996 | 0 | 4.306 | 0 | 1.562 | 0.416 | 1.332 | 1.459 | 0.567 | 0 | 0.195 | 0 | 0.095 | 0.1 | 0 | 0 | 0.404 | 0 | 0 | 0 | 0 | 0 | 1.454 | 0 | -0.023 | 3.613 | 0 | -0.002 | 1.148 | 0.724 | 0 | 0 | 1.766 | 0.005 | 1.567 | 0.945 | 0.078 | 0.197 | 0.053 | 0.747 | 0 | 3.428 | 1.008 | 0.028 | 6.433 | 0.006 | 3.126 | 2.083 | 0 | 0.98 | 0.235 | 0 | 0 | 0 | 4.597 | 0.496 | 0.018 | 0.061 | 3.242 | 0.5 | 0 | 0.277 | 2.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.415 | 0 | 0 | 0 | 0 | 2.114 | 0 | 0.05 | 0.294 | 0 | 0 | 0.43 |
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 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.004 | 0 | -0.573 | 0 | 0 | -0.453 | 0 | -0 | -0.002 | -1.871 | -1.599 | 0 | 19.791 | 0.175 | -2.614 | 5.046 | 0.555 | 0.1 | 0.144 | 0.352 | 9.559 | 4.264 | 1.01 | 2.958 | 5.525 | 0 | -0.141 | 0.014 | 0.348 | 0.042 | 2.542 | -0.188 | -0 | -0 | -0 | -0 | -0 | -0.001 | 0.217 | 2.083 | -1.202 | 1.992 | 0.94 | 0.678 | 0.106 | -0.034 | -0.163 | -0.434 | 0.682 | 0 | -0.02 | -0.453 | 0.6 | 0.013 | 1.6 | -1.053 | 1.78 | 14.913 | 0 | 0 | 0 | 0 | -0.005 | -0.005 | -0.008 | -0.008 | -0.005 | -0.004 | -0.004 | -0.004 | -0.004 | 3.056 | -0.98 | -0.004 | -0.004 | 1.433 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.119 | -0.005 | -0.005 | 0.051 | -0.003 | 0.255 | 0.024 | 0 | 0 | 0.022 | -0.023 | 0.026 | 0 | -0.027 | 10.943 | -0.223 | 0 | 0.752 | -1 | 1.05 | -0.05 | -0.007 | 0.001 | 0.001 | 0.001 |
Financing Cash Flow
| -0.004 | -0.004 | 9.733 | 0.019 | 0.003 | 9.184 | 0.002 | -0.022 | -0.036 | 27.283 | -0.027 | -0.034 | 19.758 | 0.138 | 61.123 | 4.625 | 0.44 | -0.373 | 50.314 | 10.388 | 9.383 | -5.204 | 3.432 | 5.561 | 7.521 | 0 | 4.165 | 0.014 | 1.909 | 0.457 | 3.874 | 1.267 | 0.562 | -0.005 | -0 | -0 | -0 | -0.002 | -1.498 | 2.079 | -1.206 | 1.987 | 0.936 | 0.674 | 0.103 | -0.037 | 1.268 | -0.447 | 0.651 | 3.605 | -0.029 | -0.46 | 1.743 | 0.731 | 1.594 | -1.058 | 3.54 | -0.001 | 1.561 | 0.94 | 0.073 | 0.192 | 0.048 | 0.742 | -0.008 | 3.42 | 1.003 | 0.024 | 6.429 | 0.002 | 3.122 | 3.056 | -0.98 | 0.976 | 0.231 | 1.433 | -0.004 | -0.004 | 4.593 | 0.492 | 0.014 | -0.058 | 3.237 | 0.494 | 0.051 | 0.275 | 2.263 | 0.024 | 0 | 0 | 0.022 | -0.023 | 0.026 | 0 | 1.388 | 10.943 | -0.223 | 0 | 0.752 | 1.114 | 1.05 | 0.05 | 0.286 | 0.001 | 0.001 | 0.431 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | -0.027 | 0 | 0 | 0 | 0 | -1.248 | 1.248 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 0.871 | -5.412 | 2.706 | 6.977 | -10.349 | 6.827 | 1.835 | -16.885 | -8.565 | 8.338 | -14.102 | -18.442 | 0.608 | -14.173 | 47.791 | -5.287 | -3.324 | -11.223 | 42.504 | 4.698 | 4.969 | -0.822 | -1.203 | 1.37 | 3.762 | -2.543 | 3.036 | -1.254 | 0.911 | -0.112 | 1.161 | -0.491 | 0.803 | -1.997 | 1.235 | 0.637 | -0.448 | -2.955 | 2.879 | 0.467 | -0.36 | 0.091 | 0.238 | 0.156 | -0.502 | -1.127 | 0.562 | -0.34 | -0.807 | 2.541 | -1.197 | -0.164 | -0.549 | 0.547 | -1.963 | 2.034 | 0.944 | -1.308 | 0.772 | 0.336 | -0.377 | -0.253 | -0.818 | -2.441 | -2.323 | 1.281 | 0.088 | -1.667 | 5.127 | -1.177 | 2.443 | -0.662 | 0.039 | -0.179 | -1.009 | 1.149 | -1.389 | -1.607 | 3.579 | -0.46 | -0.489 | -2.36 | 2.827 | -0.403 | -0.392 | -1.719 | 1.748 | -0.573 | -0.718 | -1.446 | -1.558 | -0.899 | -1.231 | -1.728 | 0.277 | 9.79 | -0.482 | -0.619 | 0.232 | 0.3 | 0.58 | -0.192 | 0.244 | -0.29 | -0.369 | -0.048 |
Cash At End Of Period
| 25.284 | 24.413 | 29.825 | 27.119 | 20.142 | 30.491 | 23.664 | 21.829 | 38.714 | 47.278 | 38.94 | 53.042 | 71.484 | 70.876 | 85.05 | 37.259 | 42.546 | 45.87 | 57.094 | 14.59 | 9.892 | 4.922 | 5.745 | 6.948 | 5.578 | 1.815 | 4.359 | 1.323 | 2.577 | 1.665 | 1.777 | 0.616 | 1.106 | 0.304 | 2.301 | 1.066 | 0.428 | 0.877 | 3.832 | 0.953 | 0.486 | 0.846 | 0.754 | 0.516 | 0.36 | 0.862 | 1.989 | 1.427 | 1.767 | 2.574 | 0.034 | 1.231 | 1.394 | 1.944 | 1.285 | 3.248 | 1.214 | 0.269 | 1.577 | 0.805 | 0.469 | 0.846 | 1.099 | 1.917 | 4.357 | 6.68 | 5.399 | 5.311 | 6.978 | 1.851 | 3.028 | 0.584 | 1.246 | 1.207 | 1.386 | 2.395 | 1.246 | 2.634 | 4.241 | 0.663 | 1.123 | 1.612 | 3.972 | 1.145 | 1.549 | 1.94 | 3.659 | 1.911 | 2.484 | 3.202 | 4.648 | 6.206 | 7.105 | 8.336 | 10.065 | 9.788 | -0.002 | 0.48 | 1.099 | 0.867 | 0.567 | -0.013 | 0.18 | -0.064 | 0.225 | 0.594 |