Ardent Leisure Group Limited
ASX:ALG.AX
0.445 (AUD) • At close December 15, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -2.412 | -2.412 | 334.77 | 334.77 | -30.332 | -30.332 | -18.384 | -18.384 | -2.97 | -1.652 | -41.156 | -34.156 | -34.156 | -34.156 | -34.156 | -11.249 | -15.219 | -15.219 | -15.219 | -10.908 | -22.673 | -22.673 | -22.673 | -7.822 | -15.639 | -15.639 | -15.639 | -24.675 | 10.597 | 10.597 | 10.597 | 8.031 | 8.031 | 8.031 | 8.031 | 12.251 | 12.251 | 12.251 | 12.251 | 8.904 | 8.904 | 8.904 | 8.904 | 3.157 | 3.157 | 3.157 | 3.157 | 9.036 | 9.036 | 9.036 | 9.036 | 4.765 | 4.765 | 4.765 | 4.765 | -0.199 | -0.199 | -0.199 | -0.199 | 9.899 | 9.899 | 9.899 | 9.899 | 12.105 | 12.105 | 12.105 | 12.105 | 0.249 | 0.249 | 0.249 | 0.249 | 6.3 | 6.3 | 6.3 | 6.3 | 11.503 | 11.503 | 11.503 | 11.503 | 2.884 | 2.884 | 2.884 | 2.884 | 2.506 | 2.506 | 2.506 | 2.506 | -4.301 | -4.301 | -4.301 | -4.301 | 2.907 | 2.907 | 2.907 | 2.907 | 2.499 | 2.499 | 2.499 | 2.499 | -1.147 | -1.147 | -1.147 | -1.147 |
Depreciation & Amortization
| 1.734 | 1.734 | 1.989 | 1.989 | 31.274 | 31.274 | 1.84 | 1.84 | 18.1 | 18.1 | 22.242 | 23.536 | 23.536 | 23.536 | 23.536 | 22.68 | 13.089 | 13.089 | 13.089 | 11.969 | 10.758 | 10.758 | 10.758 | 10.483 | 12.224 | 12.224 | 12.224 | 8.103 | 15.989 | 15.989 | 15.989 | 13.72 | 13.72 | 13.72 | 13.72 | 10.511 | 10.511 | 10.511 | 10.511 | 9.326 | 9.326 | 9.326 | 9.326 | 7.555 | 7.555 | 7.555 | 7.555 | 7.634 | 7.634 | 7.634 | 7.634 | 7.196 | 7.196 | 7.196 | 7.196 | 7.179 | 7.179 | 7.179 | 7.179 | 5.497 | 5.497 | 5.497 | 5.497 | 2.933 | 2.933 | 2.933 | 2.933 | 1.67 | 1.67 | 1.67 | 1.67 | 0.848 | 0.848 | 0.848 | 0.848 | 0.764 | 0.764 | 0.764 | 0.764 | 0.738 | 0.738 | 0.738 | 0.738 | 0.642 | 0.642 | 0.642 | 0.642 | 0.621 | 0.621 | 0.621 | 0.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0.577 | 0.577 | 0 | 0 | -35.811 | -35.811 | 0 | 0 | -6.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.186 | 0.186 | 0 | 0 | 41.839 | 41.839 | 0 | 0 | -0.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.763 | -0.763 | 0 | 0 | -6.029 | -6.029 | 0 | 0 | 6.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.441 | -0.441 | 0 | 0 | -4.52 | -4.52 | 0 | 0 | 1.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.322 | -0.322 | 0 | 0 | -1.509 | -1.509 | 0 | 0 | 4.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.248 | 2.248 | -345.453 | -345.453 | 56.819 | 56.819 | 42.702 | 42.702 | 28.437 | 33.405 | 16.016 | 10.621 | 10.621 | 10.621 | 10.621 | 12.858 | 2.13 | 2.13 | 2.13 | -8.628 | 11.914 | 11.914 | 11.914 | 4.654 | 21.46 | 21.46 | 21.46 | 32.138 | 7.27 | 7.27 | 7.27 | 7.088 | 7.088 | 7.088 | 7.088 | 1.606 | 1.606 | 1.606 | 1.606 | 2.362 | 2.362 | 2.362 | 2.362 | 6.442 | 6.442 | 6.442 | 6.442 | 2.69 | 2.69 | 2.69 | 2.69 | 5.27 | 5.27 | 5.27 | 5.27 | 13.581 | 13.581 | 13.581 | 13.581 | 2.777 | 2.777 | 2.777 | 2.777 | -0.767 | -0.767 | -0.767 | -0.767 | 10.254 | 10.254 | 10.254 | 10.254 | 0.356 | 0.356 | 0.356 | 0.356 | -4.796 | -4.796 | -4.796 | -4.796 | -3.622 | -3.622 | -3.622 | -3.622 | 0.352 | 0.352 | 0.352 | 0.352 | 7.728 | 7.728 | 7.728 | 7.728 | -2.907 | -2.907 | -2.907 | -2.907 | -2.499 | -2.499 | -2.499 | -2.499 | 1.147 | 1.147 | 1.147 | 1.147 |
Operating Cash Flow
| 1.571 | 1.571 | -8.694 | -8.694 | 57.761 | 57.761 | 26.158 | 26.158 | 49.853 | 49.853 | -2.898 | 0 | 0 | 0 | 0 | 24.289 | 0 | 0 | 0 | -7.567 | 0 | 0 | 0 | 7.315 | 18.044 | 18.044 | 18.044 | 15.566 | 33.855 | 33.855 | 33.855 | 28.838 | 28.838 | 28.838 | 28.838 | 24.367 | 24.367 | 24.367 | 24.367 | 20.592 | 20.592 | 20.592 | 20.592 | 17.153 | 17.153 | 17.153 | 17.153 | 19.36 | 19.36 | 19.36 | 19.36 | 17.231 | 17.231 | 17.231 | 17.231 | 20.561 | 20.561 | 20.561 | 20.561 | 18.173 | 18.173 | 18.173 | 18.173 | 14.272 | 14.272 | 14.272 | 14.272 | 12.173 | 12.173 | 12.173 | 12.173 | 7.504 | 7.504 | 7.504 | 7.504 | 7.472 | 7.472 | 7.472 | 7.472 | 0 | 0 | 0 | 0 | 3.499 | 3.499 | 3.499 | 3.499 | 4.048 | 4.048 | 4.048 | 4.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -4.532 | -4.532 | -3.864 | -3.864 | -29.791 | -29.791 | -23.5 | -23.5 | -13.891 | -13.891 | -4.713 | -21.485 | -21.485 | -21.485 | -21.485 | -28.806 | -19.024 | -19.024 | -19.024 | -20.282 | -30.58 | -30.58 | -30.58 | -33.28 | -53.041 | -53.041 | -53.041 | -57.222 | -38.611 | -38.611 | -38.611 | -33.491 | -33.491 | -33.491 | -33.491 | -21.584 | -21.584 | -21.584 | -21.584 | -15.695 | -15.695 | -15.695 | -15.695 | -11.989 | -11.989 | -11.989 | -11.989 | -10.884 | -10.884 | -10.884 | -10.884 | -7.684 | -7.684 | -7.684 | -7.684 | -11.291 | -11.291 | -11.291 | -11.291 | -17.474 | -17.474 | -17.474 | -17.474 | -22.984 | -22.984 | -22.984 | -22.984 | -9.343 | -9.343 | -9.343 | -9.343 | -6.234 | -6.234 | -6.234 | -6.234 | -2.644 | -2.644 | -2.644 | -2.644 | -2.41 | -2.41 | -2.41 | -2.41 | -2.29 | -2.29 | -2.29 | -2.29 | -2.128 | -2.128 | -2.128 | -2.128 | -11.461 | -11.461 | -11.461 | -11.461 | -29.358 | -29.358 | -29.358 | -29.358 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.8 | -0.8 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.24 | -0.24 | -0.24 | -0.24 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -47.605 | -47.605 | 291.764 | 291.764 | -19.169 | -19.169 | -1.198 | -1.198 | -1.969 | -1.969 | -1.218 | 34.664 | 34.664 | 34.664 | 34.664 | -1.397 | 27.148 | 27.148 | 27.148 | 2.359 | 44.851 | 44.851 | 44.851 | 70.311 | 71.886 | 71.886 | 71.886 | 128.136 | 72.466 | 72.466 | 72.466 | 62.329 | 62.329 | 62.329 | 62.329 | 45.951 | 45.951 | 45.951 | 45.951 | 36.287 | 36.287 | 36.287 | 36.287 | 29.143 | 29.143 | 29.143 | 29.143 | 30.244 | 30.244 | 30.244 | 30.244 | 24.915 | 24.915 | 24.915 | 24.915 | 31.851 | 31.851 | 31.851 | 31.851 | 35.647 | 35.647 | 35.647 | 35.647 | 37.255 | 37.255 | 37.255 | 37.255 | 21.516 | 21.516 | 21.516 | 21.516 | 13.738 | 13.738 | 13.738 | 13.738 | 10.116 | 10.116 | 10.116 | 10.116 | 7.183 | 7.183 | 7.183 | 7.183 | 5.789 | 5.789 | 5.789 | 5.789 | 6.176 | 6.176 | 6.176 | 6.176 | 15.434 | 15.434 | 15.434 | 15.434 | 32.284 | 32.284 | 32.284 | 32.284 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -52.137 | -52.137 | 287.9 | 287.9 | -48.959 | -48.959 | -24.697 | -24.697 | -15.86 | -15.86 | -5.931 | 13.18 | 13.18 | 13.18 | 13.18 | -30.202 | 8.124 | 8.124 | 8.124 | -17.924 | 14.271 | 14.271 | 14.271 | 37.031 | 18.044 | 18.044 | 18.044 | 70.915 | 33.855 | 33.855 | 33.855 | 28.838 | 28.838 | 28.838 | 28.838 | 24.367 | 24.367 | 24.367 | 24.367 | 20.592 | 20.592 | 20.592 | 20.592 | 17.153 | 17.153 | 17.153 | 17.153 | 19.36 | 19.36 | 19.36 | 19.36 | 17.231 | 17.231 | 17.231 | 17.231 | 20.561 | 20.561 | 20.561 | 20.561 | 18.173 | 18.173 | 18.173 | 18.173 | 14.272 | 14.272 | 14.272 | 14.272 | 12.173 | 12.173 | 12.173 | 12.173 | 7.504 | 7.504 | 7.504 | 7.504 | 7.472 | 7.472 | 7.472 | 7.472 | 4.774 | 4.774 | 4.774 | 4.774 | 3.499 | 3.499 | 3.499 | 3.499 | 4.048 | 4.048 | 4.048 | 4.048 | 3.974 | 3.974 | 3.974 | 3.974 | 2.686 | 2.686 | 2.686 | 2.686 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.961 | -8.961 | -8.961 | -8.961 | 0 | -180.29 | -180.29 | -180.29 | 0 | -286.552 | -286.552 | -286.552 | 0 | -421.753 | -421.753 | -421.753 | 0 | -634.771 | -634.771 | -634.771 | -523.834 | -523.834 | -523.834 | -523.834 | -472.65 | -472.65 | -472.65 | -472.65 | -643.816 | -643.816 | -643.816 | -643.816 | -246.483 | -246.483 | -246.483 | -246.483 | -521.021 | -521.021 | -521.021 | -521.021 | -758.879 | -758.879 | -758.879 | -758.879 | -901.514 | -901.514 | -901.514 | -901.514 | -190.402 | -190.402 | -190.402 | -190.402 | -204.428 | -204.428 | -204.428 | -204.428 | -163.792 | -163.792 | -163.792 | -163.792 | -148.689 | -148.689 | -148.689 | -148.689 | -89.973 | -89.973 | -89.973 | -89.973 | -145.92 | -145.92 | -145.92 | -145.92 | -72.004 | -72.004 | -72.004 | -72.004 | -17.843 | -17.843 | -17.843 | -17.843 | -2.968 | -2.968 | -2.968 | -2.968 | -0.043 | -0.043 | -0.043 | -0.043 | -0.011 | -0.011 | -0.011 | -0.011 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.975 | 24.975 | 24.975 | 24.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.5 | 17.5 | 17.5 | 17.5 | 0 | 0 | 0 | 0 | 18.056 | 18.056 | 18.056 | 18.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.683 | 16.683 | 16.683 | 16.683 | 0 | 0 | 0 | 0 | 6.208 | 6.208 | 6.208 | 6.208 | 18.676 | 18.676 | 18.676 | 18.676 | 0 | 0 | 0 | 0 | 8.632 | 8.632 | 8.632 | 8.632 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.175 | 6.175 | 6.175 | 6.175 | 0 | 0 | 0 | 0 | 25.55 | 25.55 | 25.55 | 25.55 |
Common Stock Repurchased
| 0 | 0 | -110.5 | -110.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.034 | -0.034 | -0.034 | -0.034 | 0 | -0.008 | -0.008 | -0.008 | 0 | -0.005 | -0.005 | -0.005 | 0 | -0.425 | -0.425 | -0.425 | 0 | -0.02 | -0.02 | -0.02 | -0.248 | -0.248 | -0.248 | -0.248 | -0.001 | -0.001 | -0.001 | -0.001 | -0.407 | -0.407 | -0.407 | -0.407 | 0 | 0 | 0 | 0 | -0.006 | -0.006 | -0.006 | -0.006 | -0.61 | -0.61 | -0.61 | -0.61 | -0.016 | -0.016 | -0.016 | -0.016 | -0.094 | -0.094 | -0.094 | -0.094 | -0.299 | -0.299 | -0.299 | -0.299 | 0 | 0 | 0 | 0 | -0.173 | -0.173 | -0.173 | -0.173 | -0.001 | -0.001 | -0.001 | -0.001 | 0.001 | 0.001 | 0.001 | 0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.197 | -0.197 | -0.197 | -0.197 | 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 | -3.566 | -3.566 | -3.566 | -7.153 | -2.77 | -2.77 | -2.77 | -2.346 | -6.391 | -6.391 | -6.391 | -8.091 | -3.616 | -3.616 | -3.616 | -9.76 | -9.76 | -9.76 | -9.76 | -10.027 | -10.027 | -10.027 | -10.027 | -9.161 | -9.161 | -9.161 | -9.161 | -5.617 | -5.617 | -5.617 | -5.617 | -6.129 | -6.129 | -6.129 | -6.129 | -6.749 | -6.749 | -6.749 | -6.749 | -6.554 | -6.554 | -6.554 | -6.554 | -6.16 | -6.16 | -6.16 | -6.16 | -4.632 | -4.632 | -4.632 | -4.632 | -4.108 | -4.108 | -4.108 | -4.108 | -3.223 | -3.223 | -3.223 | -3.223 | -2.501 | -2.501 | -2.501 | -2.501 | -2.009 | -2.009 | -2.009 | -2.009 | -1.97 | -1.97 | -1.97 | -1.97 | -2.485 | -2.485 | -2.485 | -2.485 | -2.213 | -2.213 | -2.213 | -2.213 | -1.201 | -1.201 | -1.201 | -1.201 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -0.07 | -0.07 | -140.251 | -140.251 | -19.747 | -19.747 | -5.794 | -5.794 | -30.908 | -30.908 | -12.898 | -2.801 | -2.801 | -2.801 | -2.801 | -11.388 | 191.988 | 191.988 | 191.988 | 33.385 | 303.598 | 303.598 | 303.598 | -36.409 | 446.613 | 446.613 | 446.613 | -71.741 | 672.262 | 672.262 | 672.262 | 545.18 | 545.18 | 545.18 | 545.18 | 507.045 | 507.045 | 507.045 | 507.045 | 655.92 | 655.92 | 655.92 | 655.92 | 269.253 | 269.253 | 269.253 | 269.253 | 546.515 | 546.515 | 546.515 | 546.515 | 766.786 | 766.786 | 766.786 | 766.786 | 928.645 | 928.645 | 928.645 | 928.645 | 208.621 | 208.621 | 208.621 | 208.621 | 204.954 | 204.954 | 204.954 | 204.954 | 180.072 | 180.072 | 180.072 | 180.072 | 150.956 | 150.956 | 150.956 | 150.956 | 99.946 | 99.946 | 99.946 | 99.946 | 152.702 | 152.702 | 152.702 | 152.702 | 77.473 | 77.473 | 77.473 | 77.473 | 24.376 | 24.376 | 24.376 | 24.376 | 3.176 | 3.176 | 3.176 | 3.176 | 3.93 | 3.93 | 3.93 | 3.93 | -25.539 | -25.539 | -25.539 | -25.539 |
Financing Cash Flow
| -0.07 | -0.07 | -250.751 | -250.751 | -19.747 | -19.747 | -5.794 | -5.794 | -30.908 | -30.908 | -12.898 | 13.18 | 13.18 | 13.18 | 13.18 | -11.388 | 8.124 | 8.124 | 8.124 | 26.232 | 14.271 | 14.271 | 14.271 | -38.754 | 18.044 | 18.044 | 18.044 | -79.832 | 33.855 | 33.855 | 33.855 | 28.838 | 28.838 | 28.838 | 28.838 | 24.367 | 24.367 | 24.367 | 24.367 | 20.592 | 20.592 | 20.592 | 20.592 | 17.153 | 17.153 | 17.153 | 17.153 | 19.36 | 19.36 | 19.36 | 19.36 | 17.231 | 17.231 | 17.231 | 17.231 | 20.561 | 20.561 | 20.561 | 20.561 | 18.173 | 18.173 | 18.173 | 18.173 | 14.272 | 14.272 | 14.272 | 14.272 | 12.173 | 12.173 | 12.173 | 12.173 | 7.504 | 7.504 | 7.504 | 7.504 | 7.472 | 7.472 | 7.472 | 7.472 | 4.774 | 4.774 | 4.774 | 4.774 | 3.499 | 3.499 | 3.499 | 3.499 | 4.048 | 4.048 | 4.048 | 4.048 | 3.974 | 3.974 | 3.974 | 3.974 | 2.686 | 2.686 | 2.686 | 2.686 | 25.6 | 25.6 | 25.6 | 25.6 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.001 | 0.001 | 0.081 | 0.081 | 1.037 | 1.037 | 2.073 | 2.073 | 1.687 | 1.687 | -6.374 | 0 | 0 | 0 | 0 | 0.098 | 0 | 0 | 0 | -0.33 | 0 | 0 | 0 | 0.008 | -53.689 | -53.689 | -53.689 | -0.06 | -100.544 | -100.544 | -100.544 | -87.037 | -87.037 | -87.037 | -87.037 | -74.57 | -74.57 | -74.57 | -74.57 | -61.462 | -61.462 | -61.462 | -61.462 | -50.963 | -50.963 | -50.963 | -50.963 | -58.613 | -58.613 | -58.613 | -58.613 | -51.784 | -51.784 | -51.784 | -51.784 | -63.786 | -63.786 | -63.786 | -63.786 | -53.854 | -53.854 | -53.854 | -53.854 | -42.307 | -42.307 | -42.307 | -42.307 | -35.394 | -35.394 | -35.394 | -35.394 | -21.697 | -21.697 | -21.697 | -21.697 | -20.627 | -20.627 | -20.627 | -20.627 | 0 | 0 | 0 | 0 | -10.787 | -10.787 | -10.787 | -10.787 | -12.083 | -12.083 | -12.083 | -12.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -50.635 | -50.635 | 28.536 | 28.536 | -9.909 | -9.909 | -2.261 | -2.261 | 4.772 | 4.772 | -28.099 | 17.321 | 17.321 | 17.321 | 17.321 | -17.203 | 18.946 | 18.946 | 18.946 | 0.412 | 1.426 | 1.426 | 1.426 | 5.599 | 0.444 | 0.444 | 0.444 | 6.589 | 1.022 | 1.022 | 1.022 | -0.523 | -0.523 | -0.523 | -0.523 | -1.469 | -1.469 | -1.469 | -1.469 | 0.315 | 0.315 | 0.315 | 0.315 | 0.497 | 0.497 | 0.497 | 0.497 | -0.534 | -0.534 | -0.534 | -0.534 | -0.091 | -0.091 | -0.091 | -0.091 | -2.104 | -2.104 | -2.104 | -2.104 | 0.665 | 0.665 | 0.665 | 0.665 | 0.509 | 0.509 | 0.509 | 0.509 | 1.124 | 1.124 | 1.124 | 1.124 | 0.813 | 0.813 | 0.813 | 0.813 | 1.788 | 1.788 | 1.788 | 1.788 | 0.231 | 0.231 | 0.231 | 0.231 | -0.29 | -0.29 | -0.29 | -0.29 | 0.061 | 0.061 | 0.061 | 0.061 | -0.172 | -0.172 | -0.172 | -0.172 | -25.172 | -25.172 | -25.172 | -25.172 | 25.6 | 25.6 | 25.6 | 25.6 |
Cash At End Of Period
| -50.635 | -50.635 | 28.536 | 28.536 | -9.909 | 100.532 | 110.441 | -2.261 | 4.772 | 4.772 | -28.099 | 40.404 | 40.404 | 40.404 | 40.404 | 75.129 | 23.083 | 23.083 | 23.083 | 0.412 | 4.137 | 4.137 | 4.137 | 5.599 | 2.712 | 2.712 | 2.712 | 6.589 | 2.268 | 2.268 | 2.268 | 1.247 | 1.247 | 1.247 | 1.247 | 1.77 | 1.77 | 1.77 | 1.77 | 3.238 | 3.238 | 3.238 | 3.238 | 2.923 | 2.923 | 2.923 | 2.923 | 2.427 | 2.427 | 2.427 | 2.427 | 2.961 | 2.961 | 2.961 | 2.961 | 3.051 | 3.051 | 3.051 | 3.051 | 5.155 | 5.155 | 5.155 | 5.155 | 4.491 | 4.491 | 4.491 | 4.491 | 3.982 | 3.982 | 3.982 | 3.982 | 2.858 | 2.858 | 2.858 | 2.858 | 2.045 | 2.045 | 2.045 | 2.045 | 0.257 | 0.257 | 0.257 | 0.257 | 0.027 | 0.027 | 0.027 | 0.027 | 0.317 | 0.317 | 0.317 | 0.317 | 0.256 | 0.256 | 0.256 | 0.256 | 0.428 | 0.428 | 0.428 | 0.428 | 25.6 | 25.6 | 25.6 | 25.6 |