Ariadne Australia Limited
ASX:ARA.AX
0.495 (AUD) • At close October 31, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 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 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 1.872 | -0.301 | -0.445 | 11.515 | -9.026 | 2.431 | 10.653 | -0.081 | -2.015 | -5.127 | 1.814 | -4.726 | 10.976 | 4.317 | 0 | 6.338 | 0 | 3.673 | -5.129 | 1.509 | 4.169 | 2.091 | 1.146 | 0.713 | 1.704 | 1.301 | 1.301 | 1.301 | 1.301 | 2.017 | 2.017 | 2.017 | 2.017 | 1.409 | 1.409 | 1.409 | 1.409 | -2.44 | -2.44 | -2.44 | -2.44 | 3.78 | 3.78 | 3.78 | 3.78 | 2.085 | 2.085 | 2.085 | 2.085 | 1.782 | 1.782 | 1.782 | 1.782 | 2.099 | 2.099 | 2.099 | 2.099 | 1.29 | 1.29 | 1.29 | 1.29 | 1.035 | 1.035 | 1.035 | 1.035 | 0.716 | 0.716 | 0.716 | 0.716 | -1.56 | -1.56 | -1.56 | -1.56 | 0.796 | 0.796 | 0.796 | 0.796 | 0.26 | 0.26 | 0.26 | 0.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.193 | -0.193 | -0.193 | -0.193 |
Depreciation & Amortization
| 0.201 | 0.2 | 0.2 | 0.21 | 0.204 | 0.259 | 0.292 | 0.294 | 3.752 | 4.447 | 0.117 | 0.125 | 0.121 | 0.124 | 0 | 0.038 | 0 | 0.027 | 0.182 | 0.126 | 0.647 | 0.569 | 0.627 | 0.341 | 0.736 | 0.202 | 0.202 | 0.202 | 0.202 | 0.133 | 0.133 | 0.133 | 0.133 | 0.117 | 0.117 | 0.117 | 0.117 | 0.14 | 0.14 | 0.14 | 0.14 | 0.194 | 0.194 | 0.194 | 0.194 | 0.145 | 0.145 | 0.145 | 0.145 | 0.124 | 0.124 | 0.124 | 0.124 | 0.169 | 0.169 | 0.169 | 0.169 | 0.225 | 0.225 | 0.225 | 0.225 | 0 | 0 | 0 | 0 | 0.419 | 0.419 | 0.419 | 0.419 | 0.39 | 0.39 | 0.39 | 0.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.251 | 0.377 | 0.377 | 0.377 | 0.377 | 0.426 | 0.426 | 0.426 | 0.426 | 0.497 | 0.497 | 0.497 | 0.497 | 1.61 | 1.61 | 1.61 | 1.61 | 5.144 | 5.144 | 5.144 | 5.144 | 7.541 | 7.541 | 7.541 | 7.541 |
Deferred Income Tax
| 0 | 0 | 0.896 | 0 | 0.519 | 0 | -0.975 | 0 | -6.467 | 0 | -0.363 | 0 | 0.638 | 0 | 0 | 0 | 0 | 0 | -0.619 | 0 | 0 | 0 | 0.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.125 | 0 | 0.084 | 0 | 0.013 | 0 | 0.004 | 0 | 0.035 | 0 | 0.06 | 0 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.543 | 0 | -1.369 | 0 | -0.899 | 0 | 0.369 | 0 | -0.96 | 0 | 0.222 | 0 | -0.458 | 0 | 0 | 0 | 0 | 0 | 1.22 | 0 | 0.345 | 0 | -0.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.536 | 0 | -1.38 | 0 | -0.94 | 0 | 0.387 | 0 | -1.072 | 0 | 0.303 | 0 | -0.671 | 0 | 0 | 0 | 0 | 0 | 0.163 | 0 | -0.124 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.452 | 0 | 0.018 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
Other Working Capital
| -0.007 | 0 | 0.011 | 0 | 0.041 | 0 | -0.018 | 0 | 0.112 | 0 | -0.081 | 0 | 0.213 | 0 | 0 | 0 | 0 | 0 | 0.605 | 0 | 0.451 | 0 | -0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.738 | 1.662 | -3.757 | 3.697 | 8.866 | -3.003 | -6.126 | -0.356 | 8.891 | 13.561 | 3.11 | 19.519 | -10.154 | -4.4 | 0 | 1.703 | 0 | 0.937 | 4.291 | -1.938 | -3.422 | 0.58 | -2.258 | -0.78 | -0.671 | -0.205 | -0.205 | -0.205 | -0.205 | -0.114 | -0.114 | -0.114 | -0.114 | 0.664 | 0.664 | 0.664 | 0.664 | 2.967 | 2.967 | 2.967 | 2.967 | 12.255 | 12.255 | 12.255 | 12.255 | -5.538 | -5.538 | -5.538 | -5.538 | 0.295 | 0.295 | 0.295 | 0.295 | -2.268 | -2.268 | -2.268 | -2.268 | 2.217 | 2.217 | 2.217 | 2.217 | -1.035 | -1.035 | -1.035 | -1.035 | 7.355 | 7.355 | 7.355 | 7.355 | -3.929 | -3.929 | -3.929 | -3.929 | -0.796 | -0.796 | -0.796 | -0.796 | -0.26 | -0.26 | -0.26 | -0.26 | 0 | 0 | 0 | 0 | 1.915 | 1.915 | 1.915 | 1.915 | 2.083 | 2.083 | 2.083 | 2.083 | 0.322 | 0.322 | 0.322 | 0.322 | -0.673 | -0.673 | -0.673 | -0.673 | 2.072 | 2.072 | 2.072 | 2.072 | 1.088 | 1.088 | 1.088 | 1.088 | -1.61 | -1.61 | -1.61 | -1.61 | -5.144 | -5.144 | -5.144 | -5.144 | -7.348 | -7.348 | -7.348 | -7.348 |
Operating Cash Flow
| -2.083 | 1.161 | -4.402 | 15.002 | -0.364 | -0.831 | 4.235 | -0.731 | 3.124 | 3.987 | 4.807 | 14.918 | 0.518 | 0.041 | 0 | 8.079 | 0 | 4.637 | 0.568 | -0.303 | 1.739 | 3.24 | -0.674 | 0.274 | 1.769 | 1.298 | 1.298 | 1.298 | 1.298 | 2.035 | 2.035 | 2.035 | 2.035 | 2.19 | 2.19 | 2.19 | 2.19 | 0.668 | 0.668 | 0.668 | 0.668 | 16.229 | 16.229 | 16.229 | 16.229 | -3.309 | -3.309 | -3.309 | -3.309 | 2.2 | 2.2 | 2.2 | 2.2 | 0 | 0 | 0 | 0 | 3.732 | 3.732 | 3.732 | 3.732 | 0 | 0 | 0 | 0 | 8.49 | 8.49 | 8.49 | 8.49 | -5.099 | -5.099 | -5.099 | -5.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.166 | 2.166 | 2.166 | 2.166 | 2.334 | 2.334 | 2.334 | 2.334 | 0.573 | 0.573 | 0.573 | 0.573 | -0.296 | -0.296 | -0.296 | -0.296 | 2.498 | 2.498 | 2.498 | 2.498 | 1.585 | 1.585 | 1.585 | 1.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 1.742 | 0 | -1.1 | 0 | -0.002 | 0 | -0.005 | 1.414 | -0.004 | 0 | -0.023 | 0 | -0.002 | -0.002 | 0 | -1.186 | 0 | 0 | -0.013 | -0.092 | -0.01 | -0.089 | -0.16 | -0.074 | -0.135 | -0.413 | -0.413 | -0.413 | -0.413 | -0.325 | -0.325 | -0.325 | -0.325 | -0.086 | -0.086 | -0.086 | -0.086 | -0.017 | -0.017 | -0.017 | -0.017 | -0.03 | -0.03 | -0.03 | -0.03 | -0.356 | -0.356 | -0.356 | -0.356 | -0.062 | -0.062 | -0.062 | -0.062 | -0.353 | -0.353 | -0.353 | -0.353 | -0.096 | -0.096 | -0.096 | -0.096 | -0.082 | -0.082 | -0.082 | -0.082 | -0.051 | -0.051 | -0.051 | -0.051 | -0.165 | -0.165 | -0.165 | -0.165 | -0.147 | -0.147 | -0.147 | -0.147 | -0.054 | -0.054 | -0.054 | -0.054 | -0.045 | -0.045 | -0.045 | -0.045 | -0.003 | -0.003 | -0.003 | -0.003 | -0.01 | -0.01 | -0.01 | -0.01 | -0.006 | -0.006 | -0.006 | -0.006 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | -0 | 0 | -4.632 | 0 | -0.039 | 0.039 | 4.802 | 0 | 1.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.467 | 0 | 0.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4.021 | -0.414 | -2.448 | -0.558 | -1.468 | -3.301 | -13.213 | -1.765 | -4.953 | -3.046 | -5.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.298 | -1.298 | -1.298 | -0.778 | -0.778 | -0.778 | -0.778 | -0.423 | -0.423 | -0.423 | -0.423 | -1.493 | -1.493 | -1.493 | -1.493 | -0.096 | -0.096 | -0.096 | -0.096 | 0 | 0 | 0 | 0 | -9.589 | -9.589 | -9.589 | -9.589 | -0.122 | -0.122 | -0.122 | -0.122 | -1.369 | -1.369 | -1.369 | -1.369 | -0.061 | -0.061 | -0.061 | -0.061 | -4.066 | -4.066 | -4.066 | -4.066 | -1.919 | -1.919 | -1.919 | -1.919 | -0.274 | -0.274 | -0.274 | -0.274 | -0.16 | -0.16 | -0.16 | -0.16 | -1.069 | -1.069 | -1.069 | -1.069 | -0.409 | -0.409 | -0.409 | -0.409 | -0.039 | -0.039 | -0.039 | -0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.711 | 2 | 3.915 | 11.038 | 8.149 | 1.581 | 4.79 | 0.312 | 1.332 | 2.383 | 4.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.832 | 0.832 | 0.832 | 0.29 | 0.29 | 0.29 | 0.29 | 0.124 | 0.124 | 0.124 | 0.124 | 0.004 | 0.004 | 0.004 | 0.004 | 2.684 | 2.684 | 2.684 | 2.684 | 1.263 | 1.263 | 1.263 | 1.263 | 6.684 | 6.684 | 6.684 | 6.684 | 0.048 | 0.048 | 0.048 | 0.048 | 0.233 | 0.233 | 0.233 | 0.233 | 0.128 | 0.128 | 0.128 | 0.128 | 0.884 | 0.884 | 0.884 | 0.884 | 2.281 | 2.281 | 2.281 | 2.281 | 0.491 | 0.491 | 0.491 | 0.491 | 0.05 | 0.05 | 0.05 | 0.05 | 0.632 | 0.632 | 0.632 | 0.632 | 6.472 | 6.472 | 6.472 | 6.472 | 0.004 | 0.004 | 0.004 | 0.004 | 0.189 | 0.189 | 0.189 | 0.189 | 0.017 | 0.017 | 0.017 | 0.017 | 1.103 | 1.103 | 1.103 | 1.103 | 0 | 0 | 0 | 0 | 6.776 | 6.776 | 6.776 | 6.776 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 1.234 | -9.379 | 0.642 | -0.515 | 1.632 | 1.28 | -8.423 | -1.453 | -3.621 | -0.663 | -1.435 | 7.846 | -6.954 | -10.527 | 0 | -2.102 | 0 | -0.81 | -1.193 | -0.499 | 6.631 | -2.712 | 5.199 | 0.814 | -3.164 | 2.198 | 2.198 | 2.198 | 2.198 | 2.659 | 2.659 | 2.659 | 2.659 | 3.765 | 3.765 | 3.765 | 3.765 | -1.904 | -1.904 | -1.904 | -1.904 | 14.996 | 14.996 | 14.996 | 14.996 | -0.048 | -0.048 | -0.048 | -0.048 | 2.336 | 2.336 | 2.336 | 2.336 | -1.507 | -1.507 | -1.507 | -1.507 | 3.761 | 3.761 | 3.761 | 3.761 | 6.623 | 6.623 | 6.623 | 6.623 | 8.179 | 8.179 | 8.179 | 8.179 | -5.15 | -5.15 | -5.15 | -5.15 | -10.055 | -10.055 | -10.055 | -10.055 | -6.073 | -6.073 | -6.073 | -6.073 | -5.839 | -5.839 | -5.839 | -5.839 | 2.203 | 2.203 | 2.203 | 2.203 | 2.155 | 2.155 | 2.155 | 2.155 | 0.562 | 0.562 | 0.562 | 0.562 | -1.397 | -1.397 | -1.397 | -1.397 | 2.498 | 2.498 | 2.498 | 2.498 | -5.191 | -5.191 | -5.191 | -5.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| 1.234 | -7.793 | 1.009 | 9.965 | 3.679 | 1.28 | -12.967 | -1.414 | -2.444 | -0.663 | 0.116 | 7.846 | -6.956 | -10.529 | 0 | -3.288 | 0 | -0.81 | -1.206 | -0.591 | 6.621 | -2.801 | 5.039 | 0.274 | -3.299 | 1.298 | 1.298 | 1.298 | 1.298 | 2.035 | 2.035 | 2.035 | 2.035 | 2.19 | 2.19 | 2.19 | 2.19 | 0.668 | 0.668 | 0.668 | 0.668 | 16.229 | 16.229 | 16.229 | 16.229 | -3.309 | -3.309 | -3.309 | -3.309 | 2.2 | 2.2 | 2.2 | 2.2 | -2.995 | -2.995 | -2.995 | -2.995 | 3.732 | 3.732 | 3.732 | 3.732 | 3.358 | 3.358 | 3.358 | 3.358 | 8.49 | 8.49 | 8.49 | 8.49 | -5.099 | -5.099 | -5.099 | -5.099 | -10.311 | -10.311 | -10.311 | -10.311 | -6.564 | -6.564 | -6.564 | -6.564 | 0.18 | 0.18 | 0.18 | 0.18 | 2.166 | 2.166 | 2.166 | 2.166 | 2.334 | 2.334 | 2.334 | 2.334 | 0.573 | 0.573 | 0.573 | 0.573 | -0.296 | -0.296 | -0.296 | -0.296 | 2.498 | 2.498 | 2.498 | 2.498 | 1.585 | 1.585 | 1.585 | 1.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -3.645 | -0.2 | -4.617 | -0.5 | -2.879 | -1.5 | 0 | -0.178 | 0 | -0.018 | -2.206 | -0.536 | 0 | -0.134 | 0 | -0.409 | 0 | -0.393 | 0 | -1.436 | 0 | -0.68 | -0.516 | -0.516 | -0.378 | -0.113 | -0.113 | -0.113 | -0.113 | -0.034 | -0.034 | -0.034 | -0.034 | -0.392 | -0.392 | -0.392 | -0.392 | -1.71 | -1.71 | -1.71 | -1.71 | -9.487 | -9.487 | -9.487 | -9.487 | 0 | 0 | 0 | 0 | -3.156 | -3.156 | -3.156 | -3.156 | -3.723 | -3.723 | -3.723 | -3.723 | -0.062 | -0.062 | -0.062 | -0.062 | -4.158 | -4.158 | -4.158 | -4.158 | -9.962 | -9.962 | -9.962 | -9.962 | -0.738 | -0.738 | -0.738 | -0.738 | -3.918 | -3.918 | -3.918 | -3.918 | -0.203 | -0.203 | -0.203 | -0.203 | -0.351 | -0.351 | -0.351 | -0.351 | -2.498 | -2.498 | -2.498 | -2.498 | -3.248 | -3.248 | -3.248 | -3.248 | -5.012 | -5.012 | -5.012 | -5.012 | -5.346 | -5.346 | -5.346 | -5.346 | -4.42 | -4.42 | -4.42 | -4.42 | -13.52 | -13.52 | -13.52 | -13.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | -0.086 | 0 | -0.152 | 0 | 0 | 0 | -4.272 | 0 | 2.454 | 0 | 1.42 | 0 | 0 | 0 | 0.961 | 0 | 1.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0.015 | 0.015 | 0.015 | 0.143 | 0.143 | 0.143 | 0.143 | 0.011 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0 | 0 | 0.009 | 0.009 | 0.009 | 0.009 | 0 | 0 | 0 | 0 | 0.007 | 0.007 | 0.007 | 0.007 | 0 | 0 | 0 | 0 | 6.49 | 6.49 | 6.49 | 6.49 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.198 | -0.078 | -0.129 | -0.029 | 0 | -0.062 | 0 | 0 | 0 | -0.402 | 0 | -1.918 | 0 | -1.286 | 0 | 0 | 0 | -0.568 | 0 | -0.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.044 | -0.044 | -0.044 | -0.044 | 0 | 0 | 0 | 0 | -1.822 | -1.822 | -1.822 | -1.822 | -0.291 | -0.291 | -0.291 | -0.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.455 | -0.455 | -0.455 | -0.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.489 | -0.49 | 0 | -1.472 | -0.491 | -0.981 | 0 | -1.374 | 0 | -1.967 | -1.378 | -1.997 | -1.997 | -5.034 | 0 | -2.011 | 0 | -1.019 | -1.019 | -1.022 | -1.022 | -1.022 | -1.021 | -0.848 | -1.022 | -1.046 | -1.046 | -1.046 | -1.046 | -1.025 | -1.025 | -1.025 | -1.025 | -0.512 | -0.512 | -0.512 | -0.512 | -1.668 | -1.668 | -1.668 | -1.668 | -0.565 | -0.565 | -0.565 | -0.565 | -0.488 | -0.488 | -0.488 | -0.488 | -0.486 | -0.486 | -0.486 | -0.486 | -0.517 | -0.517 | -0.517 | -0.517 | -0.492 | -0.492 | -0.492 | -0.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4.52 | -0.406 | -4.907 | -0.143 | -0.382 | -0.358 | -0.523 | 0 | -3.069 | -0.374 | -0.423 | -0.274 | -2.246 | -0.695 | 0 | -0.996 | 0 | -0.873 | -0.826 | -0.598 | -3.143 | -0.473 | -1.992 | 1.637 | -0.128 | 2.456 | 2.456 | 2.456 | 2.456 | 3.138 | 3.138 | 3.138 | 3.138 | 3.095 | 3.095 | 3.095 | 3.095 | 5.868 | 5.868 | 5.868 | 5.868 | 26.556 | 26.556 | 26.556 | 26.556 | -2.964 | -2.964 | -2.964 | -2.964 | 5.831 | 5.831 | 5.831 | 5.831 | 1.245 | 1.245 | 1.245 | 1.245 | 4.277 | 4.277 | 4.277 | 4.277 | 7.971 | 7.971 | 7.971 | 7.971 | 18.445 | 18.445 | 18.445 | 18.445 | -4.362 | -4.362 | -4.362 | -4.362 | -12.883 | -12.883 | -12.883 | -12.883 | -8.361 | -8.361 | -8.361 | -8.361 | 0.531 | 0.531 | 0.531 | 0.531 | 4.664 | 4.664 | 4.664 | 4.664 | 5.581 | 5.581 | 5.581 | 5.581 | 5.585 | 5.585 | 5.585 | 5.585 | 5.05 | 5.05 | 5.05 | 5.05 | 6.912 | 6.912 | 6.912 | 6.912 | 15.105 | 15.105 | 15.105 | 15.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -5.207 | -1.174 | -5.036 | -2.23 | -3.943 | -3.053 | 6.095 | -1.552 | -3.069 | -6.997 | -4.007 | -4.725 | -2.246 | -7.149 | 0 | -3.416 | 0 | -2.853 | -1.845 | -0.412 | -4.165 | -2.175 | -3.013 | 0.274 | -1.15 | 1.298 | 1.298 | 1.298 | 1.298 | 2.035 | 2.035 | 2.035 | 2.035 | 2.19 | 2.19 | 2.19 | 2.19 | 0.668 | 0.668 | 0.668 | 0.668 | 16.229 | 16.229 | 16.229 | 16.229 | -3.309 | -3.309 | -3.309 | -3.309 | 2.2 | 2.2 | 2.2 | 2.2 | -2.995 | -2.995 | -2.995 | -2.995 | 3.732 | 3.732 | 3.732 | 3.732 | 3.358 | 3.358 | 3.358 | 3.358 | 8.49 | 8.49 | 8.49 | 8.49 | -5.099 | -5.099 | -5.099 | -5.099 | -10.311 | -10.311 | -10.311 | -10.311 | -6.564 | -6.564 | -6.564 | -6.564 | 0.18 | 0.18 | 0.18 | 0.18 | 2.166 | 2.166 | 2.166 | 2.166 | 2.334 | 2.334 | 2.334 | 2.334 | 0.573 | 0.573 | 0.573 | 0.573 | -0.296 | -0.296 | -0.296 | -0.296 | 2.498 | 2.498 | 2.498 | 2.498 | 1.585 | 1.585 | 1.585 | 1.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | -37.188 | 22.88 | -25.397 | 28.629 | 0.039 | -0.039 | -35.919 | 41.981 | -41.981 | 23.025 | -23.025 | 49.346 | 0 | 15.393 | 0 | 12.513 | -12.513 | 16.302 | -16.302 | 13.843 | -1.153 | -1.153 | -1.153 | -5.828 | -5.828 | -5.828 | -5.828 | -5.724 | -5.724 | -5.724 | -5.724 | -9.256 | -9.256 | -9.256 | -9.256 | -4.1 | -4.1 | -4.1 | -4.1 | -44.744 | -44.744 | -44.744 | -44.744 | 14.778 | 14.778 | 14.778 | 14.778 | -6.501 | -6.501 | -6.501 | -6.501 | 0 | 0 | 0 | 0 | -5.695 | -5.695 | -5.695 | -5.695 | 0 | 0 | 0 | 0 | -23.694 | -23.694 | -23.694 | -23.694 | 17.136 | 17.136 | 17.136 | 17.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.729 | -5.729 | -5.729 | -5.729 | -6.617 | -6.617 | -6.617 | -6.617 | -2.236 | -2.236 | -2.236 | -2.236 | 0.206 | 0.206 | 0.206 | 0.206 | -7.21 | -7.21 | -7.21 | -7.21 | -2.077 | -2.077 | -2.077 | -2.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -6.056 | -7.806 | -8.886 | 22.737 | -3.145 | -2.604 | -2.551 | -3.736 | -3.392 | 38.308 | 0.917 | 41.064 | -31.709 | 31.709 | 0 | 16.768 | 0 | 13.487 | -14.996 | 14.996 | -12.107 | 12.107 | -9.03 | -0.332 | 8.698 | -1.935 | -1.935 | -1.935 | -1.935 | 0.382 | 0.382 | 0.382 | 0.382 | -2.686 | -2.686 | -2.686 | -2.686 | -2.098 | -2.098 | -2.098 | -2.098 | 3.941 | 3.941 | 3.941 | 3.941 | 4.851 | 4.851 | 4.851 | 4.851 | 0.098 | 0.098 | 0.098 | 0.098 | -5.387 | -5.387 | -5.387 | -5.387 | 5.499 | 5.499 | 5.499 | 5.499 | -4.981 | -4.981 | -4.981 | -4.981 | 1.776 | 1.776 | 1.776 | 1.776 | 1.839 | 1.839 | 1.839 | 1.839 | -2.396 | -2.396 | -2.396 | -2.396 | -2.601 | -2.601 | -2.601 | -2.601 | 6.164 | 6.164 | 6.164 | 6.164 | 0.769 | 0.769 | 0.769 | 0.769 | 0.385 | 0.385 | 0.385 | 0.385 | -0.516 | -0.516 | -0.516 | -0.516 | -0.682 | -0.682 | -0.682 | -0.682 | 0.283 | 0.283 | 0.283 | 0.283 | 2.679 | 2.679 | 2.679 | 2.679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 22.869 | 28.925 | 36.731 | 45.617 | 22.88 | 26.025 | 28.629 | 31.18 | 34.916 | 38.308 | 41.981 | 41.064 | 0 | 31.709 | 16.768 | 16.768 | 13.487 | 13.487 | 0 | 14.996 | 0 | 12.107 | 3.461 | 3.461 | 12.491 | 3.793 | 3.793 | 3.793 | 3.793 | 5.728 | 5.728 | 5.728 | 5.728 | 5.346 | 5.346 | 5.346 | 5.346 | 8.032 | 8.032 | 8.032 | 8.032 | 10.129 | 10.129 | 10.129 | 10.129 | 6.188 | 6.188 | 6.188 | 6.188 | 1.337 | 1.337 | 1.337 | 1.337 | 1.239 | 1.239 | 1.239 | 1.239 | 6.626 | 6.626 | 6.626 | 6.626 | 1.127 | 1.127 | 1.127 | 1.127 | 6.107 | 6.107 | 6.107 | 6.107 | 4.332 | 4.332 | 4.332 | 4.332 | 2.493 | 2.493 | 2.493 | 2.493 | 4.889 | 4.889 | 4.889 | 4.889 | 7.49 | 7.49 | 7.49 | 7.49 | 1.326 | 1.326 | 1.326 | 1.326 | 0.557 | 0.557 | 0.557 | 0.557 | 0.172 | 0.172 | 0.172 | 0.172 | 0.688 | 0.688 | 0.688 | 0.688 | 1.371 | 1.371 | 1.371 | 1.371 | 1.088 | 1.088 | 1.088 | 1.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |