ADX Energy Ltd
ASX:ADX.AX
0.098 (AUD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q2 | 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 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 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -3.281 | -1.765 | -2.299 | -1.364 | -0.94 | -2.29 | -1.882 | -2.059 | -2.221 | -0.123 | -0.857 | -1.054 | -1.329 | -0.462 | -1.707 | -1.123 | -0.79 | -0.672 | -1.024 | 0.034 | -0.844 | -2.782 | -3.822 | -3.286 | -3.286 | -3.286 | -1.459 | -1.459 | -1.459 | -1.459 | -0.535 | -0.535 | -0.535 | -0.535 | -0.779 | -0.779 | -0.779 | -0.779 | -0.952 | -0.952 | -0.952 | -0.952 | -1.14 | -1.14 | -1.14 | -1.14 | -0.663 | -0.663 | -0.663 | -0.663 | -1.245 | -1.245 | -1.245 | -1.245 | 0 | 0 | 0 | 0 | -0.143 | -0.143 | -0.143 | -0.143 | -0.156 | -0.156 | -0.156 | -0.156 | -0.554 | -0.554 | -0.554 | -0.554 | -0.892 | -0.892 | -0.892 | -0.892 | -0.475 | -0.475 | -0.475 | -0.475 | -0.07 | -0.07 | -0.07 | -0.07 | -0.053 | -0.053 | -0.053 | -0.053 | -0.099 | -0.099 | -0.099 | -0.099 | -0.235 | -0.235 | -0.235 | -0.235 | 0.006 | 0.006 | 0.006 | 0.006 | 0.02 | 0.02 | 0.02 | 0.02 | -0.032 | -0.032 | -0.032 | -0.032 | -0.191 | -0.191 | -0.191 | -0.191 | 0.06 | 0.06 | 0.06 | 0.06 | -0.324 | -0.324 | -0.324 | -0.324 |
Depreciation & Amortization
| 1.421 | 1.581 | 1.955 | 1.391 | 1.115 | 1.339 | 1.352 | 1.7 | 1.386 | 0.235 | 0 | 0 | 0 | -0 | 0 | 0.004 | 0.006 | 0.012 | 0.042 | 0.042 | 0.034 | 1.852 | 2.879 | 0.009 | 0.009 | 0.009 | 0.01 | 0.01 | 0.01 | 0.01 | 0.027 | 0.027 | 0.027 | 0.027 | 0.028 | 0.028 | 0.028 | 0.028 | 0.104 | 0.104 | 0.104 | 0.104 | 0.013 | 0.013 | 0.013 | 0.013 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.014 | 0.01 | 0.01 | 0.01 | 0.01 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.007 | 0.007 | 0.007 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.017 | 0.017 | 0.017 | 0.017 | 0.011 | 0.011 | 0.011 | 0.011 | 0.013 | 0.013 | 0.013 | 0.013 | 0.005 | 0.005 | 0.005 | 0.005 | 0.008 | 0.008 | 0.008 | 0.008 | 0.009 | 0.009 | 0.009 | 0.009 | 0.01 | 0.01 | 0.01 | 0.01 | 0.012 | 0.012 | 0.012 | 0.012 |
Deferred Income Tax
| 0 | -2.342 | 0 | -3.711 | 0 | -0.472 | 0 | -0.897 | 0 | 2.376 | 0 | 0 | 0 | -0.424 | 0 | -0.037 | 0 | 0 | 0 | 1.805 | 0 | 0.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.225 | 0.835 | 0.612 | 0.237 | 0.308 | 0.494 | 0.185 | 0.263 | 0.23 | 0.436 | 0.125 | 0.117 | 0.328 | 0.388 | 0.403 | 0.051 | 0.166 | 0 | 0 | -0.001 | 0.101 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.086 | 0 | 0.73 | 0 | -0.94 | 0 | 0.588 | 0 | -2.847 | 0 | -0.603 | 0 | 0.292 | 0 | -0.014 | 0 | 0.062 | 0 | -1.997 | 0 | -1.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | -0.233 | 0 | 0.777 | 0 | -1.075 | 0 | 1.049 | 0 | -2.731 | 0 | -0.603 | 0 | 0.036 | 0 | -0.014 | 0 | 0.069 | 0 | -1.804 | 0 | -0.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.311 | 0 | -0.085 | 0 | -0.098 | 0 | -0.205 | 0 | -0.315 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.543 | 0 | 0.037 | 0 | 0.232 | 0 | -0.255 | 0 | 0.2 | 0 | 0 | 0 | 0.256 | 0 | -0.001 | 0 | -0.008 | 0 | -0.193 | 0 | -0.888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.535 | -1.426 | 4.199 | 4.097 | 4.349 | 3.176 | 1.906 | 3.417 | 3.394 | -1.847 | -0.5 | -0.069 | -0.111 | -1.358 | 0.46 | 0.368 | -0.114 | -0.239 | 0.03 | 1.013 | -0.413 | 2.232 | -0.043 | 3.276 | 3.276 | 3.276 | 1.045 | 1.045 | 1.045 | 1.045 | 0.31 | 0.31 | 0.31 | 0.31 | 0.337 | 0.337 | 0.337 | 0.337 | 0.57 | 0.57 | 0.57 | 0.57 | 1.001 | 1.001 | 1.001 | 1.001 | 0.663 | 0.663 | 0.663 | 0.663 | 1.057 | 1.057 | 1.057 | 1.057 | -0.065 | -0.065 | -0.065 | -0.065 | 0.139 | 0.139 | 0.139 | 0.139 | 0.02 | 0.02 | 0.02 | 0.02 | 0.462 | 0.462 | 0.462 | 0.462 | 0.892 | 0.892 | 0.892 | 0.892 | 0.475 | 0.475 | 0.475 | 0.475 | 0.07 | 0.07 | 0.07 | 0.07 | 0.028 | 0.028 | 0.028 | 0.028 | 0.047 | 0.047 | 0.047 | 0.047 | 0.182 | 0.182 | 0.182 | 0.182 | -0.186 | -0.186 | -0.186 | -0.186 | -0.036 | -0.036 | -0.036 | -0.036 | -0.028 | -0.028 | -0.028 | -0.028 | 0.182 | 0.182 | 0.182 | 0.182 | -0.071 | -0.071 | -0.071 | -0.071 | 0.312 | 0.312 | 0.312 | 0.312 |
Operating Cash Flow
| -1.1 | -2.862 | -0.055 | 1.343 | 2.294 | -0.926 | -1.328 | -1.238 | -0.213 | -1.97 | -1.356 | -1.609 | -1.112 | -1.14 | -0.844 | -0.715 | -0.732 | -0.837 | -0.953 | -0.91 | -1.121 | 0.265 | -0.988 | 0 | 0 | 0 | -0.405 | -0.405 | -0.405 | -0.405 | -0.198 | -0.198 | -0.198 | -0.198 | -0.414 | -0.414 | -0.414 | -0.414 | -0.278 | -0.278 | -0.278 | -0.278 | -0.126 | -0.126 | -0.126 | -0.126 | 0.014 | 0.014 | 0.014 | 0.014 | -0.174 | -0.174 | -0.174 | -0.174 | -0.055 | -0.055 | -0.055 | -0.055 | 0 | 0 | 0 | 0 | -0.133 | -0.133 | -0.133 | -0.133 | -0.084 | -0.084 | -0.084 | -0.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.015 | -0.015 | -0.015 | -0.015 | -0.034 | -0.034 | -0.034 | -0.034 | -0.043 | -0.043 | -0.043 | -0.043 | -0.168 | -0.168 | -0.168 | -0.168 | -0.011 | -0.011 | -0.011 | -0.011 | -0.052 | -0.052 | -0.052 | -0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -13.611 | -3.735 | -1.484 | -0.471 | -5.294 | -0.164 | -0.516 | 0.214 | -1.745 | -8.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | -0.002 | -1.059 | -1.142 | -0.535 | -0.535 | -0.535 | -2.055 | -2.055 | -2.055 | -2.055 | -2.162 | -2.162 | -2.162 | -2.162 | -0.829 | -0.829 | -0.829 | -0.829 | -0.726 | -0.726 | -0.726 | -0.726 | -0.606 | -0.606 | -0.606 | -0.606 | -0.592 | -0.592 | -0.592 | -0.592 | -0.514 | -0.514 | -0.514 | -0.514 | -0.292 | -0.292 | -0.292 | -0.292 | -0.102 | -0.102 | -0.102 | -0.102 | -0.061 | -0.061 | -0.061 | -0.061 | -0.036 | -0.036 | -0.036 | -0.036 | -0.172 | -0.172 | -0.172 | -0.172 | -0.509 | -0.509 | -0.509 | -0.509 | -0.285 | -0.285 | -0.285 | -0.285 | -0.144 | -0.144 | -0.144 | -0.144 | -0.27 | -0.27 | -0.27 | -0.27 | -0.342 | -0.342 | -0.342 | -0.342 | -0.073 | -0.073 | -0.073 | -0.073 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 6 | 0 | 1.213 | 0 | 1 | 0 | -0.169 | 0.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.189 | -0.189 | 0.191 | -0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.348 | 0 | -0.294 | -0.294 | -0.294 | 0 | 0 | 0 | 0 | -0.444 | -0.444 | -0.444 | -0.444 | 0 | 0 | 0 | 0 | -0.014 | -0.014 | -0.014 | -0.014 | -0.027 | -0.027 | -0.027 | -0.027 | -0.023 | -0.023 | -0.023 | -0.023 | -0.328 | -0.328 | -0.328 | -0.328 | -0.046 | -0.046 | -0.046 | -0.046 | -0.004 | -0.004 | -0.004 | -0.004 | 0 | 0 | 0 | 0 | -0.251 | -0.251 | -0.251 | -0.251 | -0.387 | -0.387 | -0.387 | -0.387 | -0.056 | -0.056 | -0.056 | -0.056 | -0.1 | -0.1 | -0.1 | -0.1 | -0.174 | -0.174 | -0.174 | -0.174 | -0.12 | -0.12 | -0.12 | -0.12 | -0.072 | -0.072 | -0.072 | -0.072 | -0.044 | -0.044 | -0.044 | -0.044 | 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 | -2.469 | -0.181 | -0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.08 | 0.08 | 0.08 | 0.212 | 0.212 | 0.212 | 0.212 | 0 | 0 | 0 | 0 | 0.045 | 0.045 | 0.045 | 0.045 | 0.053 | 0.053 | 0.053 | 0.053 | 0 | 0 | 0 | 0 | 0.061 | 0.061 | 0.061 | 0.061 | 0.098 | 0.098 | 0.098 | 0.098 | 0.254 | 0.254 | 0.254 | 0.254 | 0.045 | 0.045 | 0.045 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.136 | 0.136 | 0.136 | 0.136 | 0.151 | 0.151 | 0.151 | 0.151 | 0.068 | 0.068 | 0.068 | 0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 5.642 | 5.373 | 0.304 | -0.732 | 0.594 | 1 | 0 | 0.021 | 0.181 | 0.304 | 0.009 | -0.072 | 0.014 | 1.163 | -0.003 | -0.006 | 0.046 | 0.069 | 1.602 | -0.05 | 0.125 | 0.056 | 1.255 | 0.609 | 0.609 | 0.609 | 1.649 | 1.649 | 1.649 | 1.649 | 2.408 | 2.408 | 2.408 | 2.408 | 0.415 | 0.415 | 0.415 | 0.415 | 0.381 | 0.381 | 0.381 | 0.381 | 0.294 | 0.294 | 0.294 | 0.294 | 0.629 | 0.629 | 0.629 | 0.629 | 0.623 | 0.623 | 0.623 | 0.623 | 0.231 | 0.231 | 0.231 | 0.231 | -0.053 | -0.053 | -0.053 | -0.053 | -0.133 | -0.133 | -0.133 | -0.133 | 0.104 | 0.104 | 0.104 | 0.104 | 0.212 | 0.212 | 0.212 | 0.212 | 0.441 | 0.441 | 0.441 | 0.441 | 0.373 | 0.373 | 0.373 | 0.373 | 0.302 | 0.302 | 0.302 | 0.302 | 0.22 | 0.22 | 0.22 | 0.22 | 0.221 | 0.221 | 0.221 | 0.221 | -0.118 | -0.118 | -0.118 | -0.118 | -0.009 | -0.009 | -0.009 | -0.009 | -0.051 | -0.051 | -0.051 | -0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -7.969 | 1.637 | -1.181 | -0.13 | -4.7 | 0.69 | -0.516 | -2.213 | -1.564 | -8.249 | 0.009 | -0.072 | 0.014 | 1.163 | -0.003 | -0.006 | 0.046 | 0.069 | 1.602 | -0.048 | 0.123 | -1.003 | 0.114 | -0.22 | -0.22 | -0.22 | -0.405 | -0.405 | -0.405 | -0.405 | -0.198 | -0.198 | -0.198 | -0.198 | -0.414 | -0.414 | -0.414 | -0.414 | -0.278 | -0.278 | -0.278 | -0.278 | -0.126 | -0.126 | -0.126 | -0.126 | 0.014 | 0.014 | 0.014 | 0.014 | -0.174 | -0.174 | -0.174 | -0.174 | -0.055 | -0.055 | -0.055 | -0.055 | -0.159 | -0.159 | -0.159 | -0.159 | -0.133 | -0.133 | -0.133 | -0.133 | -0.084 | -0.084 | -0.084 | -0.084 | -0.093 | -0.093 | -0.093 | -0.093 | -0.08 | -0.08 | -0.08 | -0.08 | -0.012 | -0.012 | -0.012 | -0.012 | -0.015 | -0.015 | -0.015 | -0.015 | -0.034 | -0.034 | -0.034 | -0.034 | -0.043 | -0.043 | -0.043 | -0.043 | -0.168 | -0.168 | -0.168 | -0.168 | -0.011 | -0.011 | -0.011 | -0.011 | -0.052 | -0.052 | -0.052 | -0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.382 | 0 | -0.423 | -2.484 | -0.771 | 0 | 0.025 | 0 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.977 | 6.065 | -0.004 | 2.427 | -0.017 | 2.678 | 4.247 | 1.229 | -0.006 | 7.704 | 0.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0.546 | 0.546 | 0.546 | 1.201 | 1.201 | 1.201 | 1.201 | 3.187 | 3.187 | 3.187 | 3.187 | 1.055 | 1.055 | 1.055 | 1.055 | 1.359 | 1.359 | 1.359 | 1.359 | 0.264 | 0.264 | 0.264 | 0.264 | 0.276 | 0.276 | 0.276 | 0.276 | 0.788 | 0.788 | 0.788 | 0.788 | 0.004 | 0.004 | 0.004 | 0.004 | 1.457 | 1.457 | 1.457 | 1.457 | 0.047 | 0.047 | 0.047 | 0.047 | 0.127 | 0.127 | 0.127 | 0.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0.019 | 0.019 | 0.019 | 1.553 | 1.553 | 1.553 | 1.553 | 0.08 | 0.08 | 0.08 | 0.08 | 0.729 | 0.729 | 0.729 | 0.729 | 0.069 | 0.069 | 0.069 | 0.069 | 0.151 | 0.151 | 0.151 | 0.151 | 0.095 | 0.095 | 0.095 | 0.095 | 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 | -0.015 | 0 | -0.027 | -0.027 | -0.027 | -0.02 | -0.02 | -0.02 | -0.02 | -0.152 | -0.152 | -0.152 | -0.152 | -0.043 | -0.043 | -0.043 | -0.043 | -0.057 | -0.057 | -0.057 | -0.057 | 0 | 0 | 0 | 0 | -0.015 | -0.015 | -0.015 | -0.015 | -0.029 | -0.029 | -0.029 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 13.977 | 7.195 | 0 | 2.309 | -0.244 | 2.119 | -0.541 | 2.358 | -0.006 | 12.409 | 0.683 | 3.406 | 0.682 | -0.01 | 1.904 | 0.76 | 0.736 | -0.622 | 0.707 | 0.939 | 1.703 | 0.959 | 2.081 | -0.22 | -0.74 | -0.22 | -1.587 | -0.405 | -1.587 | -0.405 | -3.233 | -0.198 | -3.233 | -0.198 | -1.426 | -0.414 | -1.426 | -0.414 | -1.581 | -0.278 | -1.581 | -0.278 | -0.39 | -0.126 | -0.39 | -0.126 | -0.247 | 0.014 | -0.247 | 0.014 | -0.933 | -0.174 | -0.933 | -0.174 | -0.059 | -0.055 | -0.059 | -0.055 | -1.616 | -0.159 | -1.616 | -0.159 | -0.18 | -0.133 | -0.18 | -0.133 | -0.212 | -0.084 | -0.212 | -0.084 | 0.038 | -0.093 | 0.038 | -0.093 | 0.084 | -0.08 | 0.084 | -0.08 | -0.031 | -0.012 | -0.031 | -0.012 | -1.568 | -0.015 | -1.568 | -0.015 | -0.114 | -0.034 | -0.114 | -0.034 | -0.772 | -0.043 | -0.772 | -0.043 | -0.236 | -0.168 | -0.236 | -0.168 | -0.162 | -0.011 | -0.162 | -0.011 | -0.147 | -0.052 | -0.147 | -0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 13.595 | 7.195 | -0.427 | -0.175 | -1.015 | 2.241 | 3.731 | 2.358 | -0.056 | 12.409 | 0.683 | 3.406 | 0.682 | -0.01 | 1.904 | 0.76 | 0.736 | -0.622 | 0.707 | 0.939 | 1.703 | 0.959 | 2.081 | -0.22 | -0.22 | -0.22 | -0.405 | -0.405 | -0.405 | -0.405 | -0.198 | -0.198 | -0.198 | -0.198 | -0.414 | -0.414 | -0.414 | -0.414 | -0.278 | -0.278 | -0.278 | -0.278 | -0.126 | -0.126 | -0.126 | -0.126 | 0.014 | 0.014 | 0.014 | 0.014 | -0.174 | -0.174 | -0.174 | -0.174 | -0.055 | -0.055 | -0.055 | -0.055 | -0.159 | -0.159 | -0.159 | -0.159 | -0.133 | -0.133 | -0.133 | -0.133 | -0.084 | -0.084 | -0.084 | -0.084 | -0.093 | -0.093 | -0.093 | -0.093 | -0.08 | -0.08 | -0.08 | -0.08 | -0.012 | -0.012 | -0.012 | -0.012 | -0.015 | -0.015 | -0.015 | -0.015 | -0.034 | -0.034 | -0.034 | -0.034 | -0.043 | -0.043 | -0.043 | -0.043 | -0.168 | -0.168 | -0.168 | -0.168 | -0.011 | -0.011 | -0.011 | -0.011 | -0.052 | -0.052 | -0.052 | -0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.046 | -0.007 | 0.137 | -0.028 | 0.042 | -0.223 | 0.124 | 0.198 | -0.082 | 0.045 | 0.084 | 0.101 | 0.049 | -0.001 | 0.037 | 0.047 | -0.023 | 0.014 | 0.019 | 0.061 | -0.04 | -0.055 | 0.33 | 0 | 0 | 0 | 0.844 | 0.844 | 0.844 | 0.844 | 0.926 | 0.926 | 0.926 | 0.926 | 1.046 | 1.046 | 1.046 | 1.046 | 1.166 | 1.166 | 1.166 | 1.166 | 0.158 | 0.158 | 0.158 | 0.158 | -0.382 | -0.382 | -0.382 | -0.382 | 0.31 | 0.31 | 0.31 | 0.31 | -0.165 | -0.165 | -0.165 | -0.165 | 0 | 0 | 0 | 0 | 0.313 | 0.313 | 0.313 | 0.313 | 0.107 | 0.107 | 0.107 | 0.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.266 | 1.266 | 1.266 | 1.266 | -0.105 | -0.105 | -0.105 | -0.105 | 0.551 | 0.551 | 0.551 | 0.551 | 0.355 | 0.355 | 0.355 | 0.355 | 0.17 | 0.17 | 0.17 | 0.17 | 0.198 | 0.198 | 0.198 | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 12.58 | 5.964 | -1.526 | 1.01 | -3.379 | 1.782 | 2.012 | -0.895 | -1.915 | 2.234 | -0.58 | 1.827 | -0.368 | 0.012 | 1.094 | 0.086 | 0.027 | -1.376 | 1.376 | 0.042 | 0.665 | -1.36 | 1.536 | -0.071 | -0.071 | -0.071 | -0.372 | -0.372 | -0.372 | -0.372 | 0.332 | 0.332 | 0.332 | 0.332 | -0.195 | -0.195 | -0.195 | -0.195 | 0.331 | 0.331 | 0.331 | 0.331 | -0.221 | -0.221 | -0.221 | -0.221 | -0.34 | -0.34 | -0.34 | -0.34 | -0.212 | -0.212 | -0.212 | -0.212 | -0.329 | -0.329 | -0.329 | -0.329 | 1.192 | 1.192 | 1.192 | 1.192 | -0.086 | -0.086 | -0.086 | -0.086 | -0.146 | -0.146 | -0.146 | -0.146 | -0.267 | -0.267 | -0.267 | -0.267 | -0.765 | -0.765 | -0.765 | -0.765 | -0.379 | -0.379 | -0.379 | -0.379 | 1.221 | 1.221 | 1.221 | 1.221 | -0.207 | -0.207 | -0.207 | -0.207 | 0.423 | 0.423 | 0.423 | 0.423 | -0.148 | -0.148 | -0.148 | -0.148 | 0.139 | 0.139 | 0.139 | 0.139 | 0.041 | 0.041 | 0.041 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 12.58 | 8.007 | 2.044 | 3.57 | 2.56 | 5.939 | 4.156 | 2.144 | 3.039 | 4.954 | 2.72 | 3.299 | 1.473 | 1.84 | 1.828 | 0.734 | 0.649 | 0 | 1.376 | 0.707 | 0.665 | 0.177 | 1.536 | 0.125 | 0.125 | 0.125 | 0.196 | 0.196 | 0.196 | 0.196 | 0.568 | 0.568 | 0.568 | 0.568 | 0.236 | 0.236 | 0.236 | 0.236 | 0.431 | 0.431 | 0.431 | 0.431 | 0.1 | 0.1 | 0.1 | 0.1 | 0.32 | 0.32 | 0.32 | 0.32 | 0.66 | 0.66 | 0.66 | 0.66 | 0.873 | 0.873 | 0.873 | 0.873 | 1.201 | 1.201 | 1.201 | 1.201 | 0.009 | 0.009 | 0.009 | 0.009 | 0.095 | 0.095 | 0.095 | 0.095 | 0.241 | 0.241 | 0.241 | 0.241 | 0.508 | 0.508 | 0.508 | 0.508 | 1.273 | 1.273 | 1.273 | 1.273 | 1.652 | 1.652 | 1.652 | 1.652 | 0.431 | 0.431 | 0.431 | 0.431 | 0.638 | 0.638 | 0.638 | 0.638 | 0.215 | 0.215 | 0.215 | 0.215 | 0.363 | 0.363 | 0.363 | 0.363 | 0.225 | 0.225 | 0.225 | 0.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |