Japan Real Estate Investment Corporation
TSE:8952.T
557000 (JPY) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 9,318 | 9,318 | 17,075.11 | 8,537.555 | 16,161.308 | 8,080.654 | 8,395.494 | 8,395.494 | 16,045.702 | 8,022.5 | 16,865.739 | 8,432.87 | 15,560.779 | 7,780.39 | 15,598.795 | 7,799.398 | 15,755.259 | 7,877.63 | 14,945.513 | 7,472.757 | 6,715.529 | 6,715.529 | 6,636.737 | 6,636.737 | 6,145.53 | 6,145.53 | 5,954.898 | 5,954.898 | 5,593.366 | 5,593.366 | 5,473.743 | 5,473.743 | 5,376.649 | 5,376.649 | 5,238.056 | 5,238.056 | 4,809.94 | 4,809.94 | 4,786.179 | 4,786.179 | 4,535.077 | 4,535.077 | 4,564.879 | 4,564.879 | 4,412.355 | 4,412.355 | 4,224.6 | 4,224.6 | 4,319.247 | 4,068.127 | 4,068.127 | 4,068.127 | 4,068.127 | 4,252.965 | 4,252.965 | 4,252.965 | 4,252.965 | 4,233.137 | 4,233.137 | 4,233.137 | 4,233.137 |
Depreciation & Amortization
| 6,283.578 | 0 | 6,263.576 | 3,131.788 | 6,196.502 | 3,098.251 | 0 | 3,150.51 | 6,326.332 | 3,198.951 | 6,265.006 | 3,132.503 | 6,530.798 | 3,265.399 | 6,628.009 | 3,314.005 | 6,418.143 | 3,209.072 | 6,435.38 | 3,217.69 | 3,201.118 | 3,201.118 | 3,225.435 | 3,225.435 | 3,250.665 | 3,250.665 | 3,278.957 | 3,278.957 | 3,264.048 | 3,264.048 | 3,250.541 | 3,250.541 | 3,243.628 | 3,243.628 | 3,166.273 | 3,166.273 | 3,004.824 | 3,004.824 | 2,941.646 | 2,941.646 | 2,824.778 | 2,824.778 | 2,753.973 | 2,753.973 | 2,604.102 | 2,604.102 | 2,399.749 | 2,399.749 | 2,399.749 | 2,179.936 | 2,179.936 | 2,179.936 | 2,179.936 | 2,041.087 | 2,041.087 | 2,041.087 | 2,041.087 | 1,897.334 | 1,897.334 | 1,897.334 | 1,897.334 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -925.825 | 0 | 2,814.264 | 4,665.978 | -2,466.059 | 1,839.913 | 0 | 5,687.717 | -2,000.005 | 305.87 | 494.278 | 1,738.741 | 494.917 | 294.84 | -647.969 | -285.046 | 3,773.514 | 1,943.517 | 2,044.815 | 984.723 | 248.801 | 248.801 | -125.12 | -125.12 | 4,960.427 | 4,960.427 | 394.101 | 394.101 | -367.805 | -367.805 | -155.397 | -155.397 | 2,210.002 | 2,210.002 | -53.398 | -53.398 | -952.384 | -952.384 | 919.759 | 919.759 | -368.068 | -368.068 | 1,069.516 | 1,069.516 | -344.036 | -344.036 | 160.541 | 160.541 | 160.541 | 712.438 | 712.438 | 712.438 | 712.438 | 270.289 | 270.289 | 270.289 | 270.289 | 117.491 | 117.491 | 117.491 | 117.491 |
Accounts Receivables
| -142.457 | 0 | 520.971 | -39.355 | -621.923 | -11.122 | 0 | 0 | -887.467 | 0 | 182.65 | 91.325 | -91.109 | -45.555 | -159.133 | -79.567 | 53.28 | 26.64 | 78.863 | 39.432 | -17.282 | -17.282 | -13.83 | -13.83 | -30.499 | -30.499 | -17.303 | -17.303 | 15.628 | 15.628 | -39.009 | -39.009 | 3.872 | 3.872 | -40.943 | -40.943 | 9.578 | 9.578 | -6.305 | -6.305 | 27.068 | 27.068 | -41.66 | -41.66 | 27.977 | 27.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| -0.015 | 0 | 0 | 0 | 0 | 1.259 | 0 | 1.259 | 1.697 | 0.016 | 0.191 | 0.096 | -0.129 | -0.065 | 0.425 | 0.213 | 2.562 | 1.281 | -0.663 | -0.332 | 0 | -0.224 | -0.272 | -0.272 | -0.176 | -0.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0.125 | 0.125 | 0 | 0 | -0.205 | -0.205 | -0.036 | -0.036 | 0.002 | 0.002 | 0 | 0 | -1.561 | -1.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| -98.456 | 0 | 613.483 | 0 | 355.603 | -5,687.717 | 0 | 0 | 84.01 | 0 | 262.177 | 0 | -94.763 | 0 | -77.877 | 0 | -113.519 | 0 | 75.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -684.897 | 0 | 1,679.81 | 4,705.333 | -2,199.739 | 1,851.034 | 0 | 5,686.458 | -1,198.245 | 305.854 | 49.26 | 1,647.321 | 680.918 | 340.459 | -411.384 | -205.692 | 3,831.191 | 1,915.596 | 1,891.245 | 945.623 | 266.082 | 266.082 | -111.019 | -111.019 | 4,991.102 | 4,991.102 | 411.403 | 411.403 | -383.433 | -383.433 | -116.388 | -116.388 | 2,206.006 | 2,206.006 | -12.456 | -12.456 | -961.757 | -961.757 | 926.099 | 926.099 | -395.138 | -395.138 | 1,111.175 | 1,111.175 | -370.452 | -370.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -9,318 | -9,318 | 18,934.47 | 512.038 | 18,962.96 | 78.876 | -8,395.494 | -8,395.494 | 14,883.734 | -8,022.5 | 15,933.346 | 432.573 | 13,169.839 | -86.261 | 13,393.699 | -88.392 | 13,402.547 | 197.533 | 13,155.929 | 257.054 | -332.928 | -332.928 | 334.849 | 334.849 | -296.618 | -296.618 | 251.803 | 251.803 | 105.693 | 105.693 | 71.152 | 71.152 | 10.592 | 10.592 | 136.998 | 136.998 | 8.6 | 8.6 | -241.939 | -241.939 | 190.283 | 190.283 | -61.372 | -61.372 | -302.937 | -302.937 | -4,224.6 | -4,224.6 | -60.795 | 38.974 | 38.974 | 38.974 | 38.974 | 42.434 | 42.434 | 42.434 | 42.434 | 7.36 | 7.36 | 7.36 | 7.36 |
Operating Cash Flow
| 35,728.4 | 0 | 33,694.722 | 16,847.359 | 26,195.387 | 13,097.694 | 0 | 17,146.788 | 21,801.339 | 12,495.528 | 27,473.375 | 13,736.686 | 22,508.736 | 11,254.368 | 21,479.931 | 10,739.965 | 26,455.5 | 13,227.75 | 23,864.447 | 11,932.223 | 9,832.519 | 9,832.519 | 10,071.901 | 10,071.901 | 14,060.004 | 14,060.004 | 9,879.758 | 9,879.758 | 8,595.302 | 8,595.302 | 8,640.039 | 8,640.039 | 10,840.871 | 10,840.871 | 8,487.928 | 8,487.928 | 6,870.98 | 6,870.98 | 8,405.645 | 8,405.645 | 7,182.07 | 7,182.07 | 8,326.995 | 8,326.995 | 6,369.484 | 6,369.484 | 6,818.743 | 6,818.743 | 6,818.743 | 6,999.474 | 6,999.474 | 6,999.474 | 6,999.474 | 6,606.774 | 6,606.774 | 6,606.774 | 6,606.774 | 6,255.321 | 6,255.321 | 6,255.321 | 6,255.321 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -45,847.077 | 0 | -20,428.64 | 0 | -44,133.101 | -14,215.659 | 0 | -14,215.659 | -54,675.534 | -859.55 | -1,653.936 | -859.55 | -1,784.264 | -13,973.283 | -19,922.918 | -13,973.283 | -35,970.214 | -3,734.073 | -1,777.55 | -3,734.073 | -3,734.073 | -18,346.292 | -18,346.292 | -18,346.292 | -18,346.292 | -8,499.81 | -8,499.81 | -8,499.81 | -8,499.81 | -1,194.926 | -1,194.926 | -1,194.926 | -1,194.926 | -23,773.938 | -23,773.938 | -23,773.938 | -23,773.938 | -12,307.503 | -12,307.503 | -12,307.503 | -12,307.503 | -14,704.201 | -14,704.201 | -14,704.201 | -14,704.201 | -21,878.901 | -21,878.901 | -21,878.901 | -21,878.901 | -4,728.181 | -4,728.181 | -4,728.181 | -4,728.181 | -20,236.7 | -20,236.7 | -20,236.7 | -20,236.7 | -5,739.276 | -5,739.276 | -5,739.276 | -5,739.276 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,483.396 | 2,483.396 | 2,483.396 | 2,483.396 | 0 | 0 | 0 | 0 | 14,340.513 | 14,340.513 | 14,340.513 | 14,340.513 | 14,625.023 | 14,625.023 | 14,625.023 | 14,625.023 | 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 | -83.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,541 | -1,541 | -1,541 | -1,541 | -2,495.5 | -2,495.5 | -2,495.5 | -2,495.5 | -4,979.25 | -4,979.25 | -4,979.25 | -4,979.25 | -5,766.5 | -5,766.5 | -5,766.5 | -5,766.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -143.593 | -143.593 | -143.593 | -143.593 | 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 | 2,791 | 2,791 | 2,791 | 2,791 | 2,495.5 | 2,495.5 | 2,495.5 | 2,495.5 | 6,229.25 | 6,229.25 | 6,229.25 | 6,229.25 | 5,016.5 | 5,016.5 | 5,016.5 | 5,016.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 459.102 | 0 | -1,649.089 | -11,038.863 | 1,478.709 | -21,327.197 | 0 | 13,799.198 | 1,024.882 | 865.399 | -59.81 | -856.873 | 83.208 | -850.528 | 1,395.393 | -9,263.763 | 1,473.34 | -17,248.437 | 564.312 | -606.618 | -6,074.295 | -6,074.295 | -13,329.233 | -13,329.233 | -22,691.161 | -22,691.161 | -6,016.915 | -6,016.915 | -10,057.608 | -10,057.608 | -982.231 | -982.231 | 1,169.319 | 1,169.319 | -24,914.874 | -24,914.874 | -20,980.147 | -20,980.147 | -1,778.074 | -1,778.074 | -18,770.91 | -18,770.91 | -8,114.164 | -8,114.164 | -21,452.595 | -21,452.595 | 23,168.845 | 23,168.845 | 23,168.845 | 4,941.692 | 4,941.692 | 4,941.692 | 4,941.692 | 20,053.223 | 20,053.223 | 20,053.223 | 20,053.223 | 5,903.251 | 5,903.251 | 5,903.251 | 5,903.251 |
Investing Cash Flow
| -45,387.975 | 0 | -22,077.728 | -11,038.863 | -42,654.393 | -21,327.197 | 0 | -416.461 | -53,733.952 | 5.849 | -1,713.747 | -856.873 | -1,701.056 | -850.528 | -18,527.526 | -9,263.763 | -34,496.874 | -17,248.437 | -1,213.237 | -606.618 | -6,074.295 | -6,074.295 | -13,329.233 | -13,329.233 | -22,691.161 | -22,691.161 | -6,016.915 | -6,016.915 | -10,057.608 | -10,057.608 | -982.231 | -982.231 | 1,169.319 | 1,169.319 | -24,914.874 | -24,914.874 | -20,980.147 | -20,980.147 | -1,778.074 | -1,778.074 | -18,770.91 | -18,770.91 | -8,114.164 | -8,114.164 | -21,452.595 | -21,452.595 | 1,289.944 | 1,289.944 | 1,289.944 | 213.512 | 213.512 | 213.512 | 213.512 | -327.069 | -327.069 | -327.069 | -327.069 | 163.975 | 163.975 | 163.975 | 163.975 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 30,000 | 0 | -10,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 19,457.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -17,075.154 | 0 | -16,160.706 | -8,080.353 | -15,927.507 | -7,963.754 | 0 | 0 | -15,730.505 | -7,818.955 | -15,676.421 | -7,838.211 | -15,599.398 | -7,799.699 | -14,695.378 | -7,347.689 | -14,124.323 | -7,062.162 | -13,429.623 | -6,714.812 | -6,575.384 | -6,575.384 | -6,111.541 | -6,111.541 | -5,954.21 | -5,954.21 | -5,592.705 | -5,592.705 | -5,473.14 | -5,473.14 | -5,311.843 | -5,311.843 | -5,237.76 | -5,237.76 | -4,805.769 | -4,805.769 | -4,785.918 | -4,785.918 | -4,535.459 | -4,535.459 | -4,563.415 | -4,563.415 | -4,499.391 | -4,499.391 | -4,310.342 | -4,310.342 | -4,158.864 | -4,158.864 | -4,158.864 | -3,946.249 | -3,946.249 | -3,946.249 | -3,946.249 | -4,330.617 | -4,330.617 | -4,330.617 | -4,330.617 | -4,217.353 | -4,217.353 | -4,217.353 | -4,217.353 |
Other Financing Activities
| -17,075.155 | 0 | 19,457.534 | 4,578.768 | 29,136.246 | 18,550 | 0 | 0 | 30,399.999 | 0 | 0 | 0 | 449.685 | 224.843 | 8,500 | 8,500 | 13,062.162 | 6,000 | 6,714.812 | 0 | -1,125.699 | 2,724.843 | 9,831.719 | 9,831.719 | 14,228.516 | 14,228.516 | 907.296 | 3,250 | 6,319.749 | 6,319.749 | -12,361.843 | -3,525 | -5,025 | -5,025 | 21,813.22 | 21,813.22 | 18,725 | 18,725 | -2,319.403 | -2,319.403 | 19,375 | 19,375 | 4,447.363 | 4,447.363 | 19,024.369 | 19,024.369 | -8,283.781 | -8,283.781 | -8,283.781 | -25,775.04 | -25,775.04 | -25,775.04 | -25,775.04 | -13,864.508 | -13,864.508 | -13,864.508 | -13,864.508 | -9,250 | -9,250 | -9,250 | -9,250 |
Financing Cash Flow
| 12,924.845 | 0 | -7,003.172 | -3,501.585 | 21,172.492 | 10,586.246 | 0 | -42,629.853 | 14,669.494 | -38,243.955 | -15,676.421 | -7,838.211 | -15,149.713 | -7,574.857 | 2,304.621 | 1,152.311 | -2,124.323 | -1,062.161 | -13,429.623 | -6,714.812 | -3,850.541 | -3,850.541 | 3,720.178 | 3,720.178 | 8,274.307 | 8,274.307 | -2,342.705 | -2,342.705 | 846.609 | 846.609 | -8,836.843 | -8,836.843 | -10,262.76 | -10,262.76 | 17,007.451 | 17,007.451 | 13,939.082 | 13,939.082 | -6,854.862 | -6,854.862 | 14,811.585 | 14,811.585 | -52.029 | -52.029 | 14,714.027 | 14,714.027 | -12,442.644 | -12,442.644 | -12,442.644 | -29,721.29 | -29,721.29 | -29,721.29 | -29,721.29 | -18,195.125 | -18,195.125 | -18,195.125 | -18,195.125 | -13,467.353 | -13,467.353 | -13,467.353 | -13,467.353 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | -0.002 | 0 | 0.001 | 21,488.516 | 0 | 21,488.516 | 21,488.516 | 29,677.871 | 29,677.871 | 29,677.871 | 29,677.871 | 22,901.717 | 22,901.717 | 22,901.717 | 22,901.717 | 9,253.349 | 9,253.349 | 9,253.349 | 9,253.349 | 11,267.967 | 11,267.967 | 11,267.967 | 11,267.967 | 18,922.564 | 18,922.564 | 18,922.564 | 18,922.564 | 11,730.074 | 11,730.074 | 11,730.074 | 11,730.074 | 14,101.063 | 14,101.063 | 14,101.063 | 14,101.063 | 8,842.498 | 8,842.498 | 8,842.498 | 8,842.498 | 11,281.98 | 11,281.98 | 11,281.98 | 11,281.98 | 5,246.1 | 5,246.1 | 5,246.1 | 5,246.1 | 22,771.82 | 22,771.82 | 22,771.82 | 22,771.82 | 10,763.3 | 10,763.3 | 10,763.3 | 10,763.3 | 8,760.724 | 8,760.724 | 8,760.724 | 8,760.724 |
Net Change In Cash
| 3,265.271 | 0 | 4,613.82 | 2,306.911 | 4,713.487 | -4,411.01 | 0 | -4,411.01 | -17,263.118 | 3,935.293 | 10,083.207 | 3,935.293 | 5,657.966 | -1,227.168 | 5,257.027 | -1,227.168 | 9,177.996 | 2,259.239 | 21,366.904 | 2,259.239 | 2,259.239 | 52.997 | 52.997 | 52.997 | 52.997 | 452.221 | 452.221 | 452.221 | 452.221 | 284.198 | 284.198 | 284.198 | 284.198 | 205.208 | 205.208 | 205.208 | 205.208 | 1,497.726 | 1,497.726 | 1,497.726 | 1,497.726 | -104.14 | -104.14 | -104.14 | -104.14 | 912.142 | 912.142 | 912.142 | 912.142 | 263.516 | 263.516 | 263.516 | 263.516 | -1,152.12 | -1,152.12 | -1,152.12 | -1,152.12 | 1,712.667 | 1,712.667 | 1,712.667 | 1,712.667 |
Cash At End Of Period
| 39,385.578 | 0 | 36,120.307 | 2,306.911 | 31,506.487 | 13,491.731 | 0 | 13,491.731 | 27,173.922 | 19,697.718 | 44,437.04 | 19,697.718 | 34,353.833 | 13,033.677 | 28,695.867 | 13,033.677 | 23,438.84 | 14,496.872 | 33,604.537 | 14,496.872 | 14,496.872 | 12,052.369 | 12,052.369 | 12,052.369 | 12,052.369 | 11,417.729 | 11,417.729 | 11,417.729 | 11,417.729 | 11,862.875 | 11,862.875 | 11,862.875 | 11,862.875 | 10,414.711 | 10,414.711 | 10,414.711 | 10,414.711 | 10,408.192 | 10,408.192 | 10,408.192 | 10,408.192 | 7,218.693 | 7,218.693 | 7,218.693 | 7,218.693 | 6,919.05 | 6,919.05 | 6,919.05 | 6,919.05 | 5,650.084 | 5,650.084 | 5,650.084 | 5,650.084 | 7,266.43 | 7,266.43 | 7,266.43 | 7,266.43 | 8,317.441 | 8,317.441 | 8,317.441 | 8,317.441 |