Capral Limited
ASX:CAA.AX
9.31 (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 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 | 1989 Q1 | 1988 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 14.685 | 15.235 | 16.604 | 18.557 | 22.196 | 27.05 | 15.693 | 21.113 | 4.807 | 4.144 | -8.384 | 2.068 | 4.347 | 7.67 | 4.415 | 7.559 | 6.791 | -1.031 | -1.48 | 4.75 | -2.1 | 0.858 | -52.565 | -12.927 | -2.747 | -2.747 | -2.747 | -2.747 | -1.999 | -1.999 | -1.999 | -1.999 | 1.683 | 1.683 | 1.683 | 1.683 | -7.276 | -7.276 | -7.276 | -7.276 | -32.697 | -32.697 | -32.697 | -32.697 | -8.392 | -8.392 | -8.392 | -8.392 | -6.351 | -6.351 | -6.351 | -6.351 | -12.241 | -12.241 | -12.241 | -12.241 | -17.738 | -17.738 | -17.738 | -17.738 | -1.08 | -1.08 | -1.08 | -1.08 | 1.781 | 1.781 | 1.781 | 1.781 | 0.025 | 0.025 | 0.025 | 0.025 | 18.759 | 18.759 | 18.759 | 18.759 | 5.652 | 5.652 | 5.652 | 5.652 | 3.454 | 3.454 | 3.454 | 3.454 | 10.053 | 10.053 | 10.053 | 10.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.013 | 0.013 | 0.013 | 0.01 | 0.01 | 0.01 | 0.01 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.013 | -0.013 | -0.013 | -0.013 |
Depreciation & Amortization
| 11.711 | 12.012 | 10.997 | 10.761 | 10.557 | 10.41 | 9.76 | 9.279 | 9.073 | 9.261 | 9.178 | 2.733 | 2.794 | 2.769 | 2.895 | 2.76 | 2.947 | 2.805 | 3.471 | 3.428 | 3.555 | 3.249 | 6.037 | 2.363 | 3.111 | 3.111 | 3.111 | 3.111 | 3.139 | 3.139 | 3.139 | 3.139 | 3.029 | 3.029 | 3.029 | 3.029 | 4.321 | 4.321 | 4.321 | 4.321 | 4.636 | 4.636 | 4.636 | 4.636 | 4.46 | 4.46 | 4.46 | 4.46 | 4.222 | 4.222 | 4.222 | 4.222 | 3.996 | 3.996 | 3.996 | 3.996 | 3.103 | 3.103 | 3.103 | 3.103 | 3.043 | 3.043 | 3.043 | 3.043 | 3.089 | 3.089 | 3.089 | 3.089 | 3.518 | 3.518 | 3.518 | 3.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | -52.108 | 0 | -2.979 | 0 | 56.937 | 0 | -15.206 | 0 | -27.631 | 0 | 2.89 | 0 | 7.878 | 0 | 11.343 | 0 | -12.812 | 0 | 16.959 | 0 | 4.336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.045 | 0 | 0.982 | 0 | 0.689 | 0 | 0.513 | 0 | 0.19 | 0 | 0.586 | 0 | 0.676 | 0 | 0.285 | 0 | 0.591 | 0 | 0.715 | 0 | 0.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 27.039 | 0 | -19.847 | 0 | -73.37 | 0 | -2.232 | 0 | 10.109 | 0 | -4.996 | 0 | -6.329 | 0 | -11.793 | 0 | 13.223 | 0 | -20.051 | 0 | -2.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.012 | 0 | 4.964 | 0 | -30.04 | 0 | -3.686 | 0 | 2.839 | 0 | 2.556 | 0 | -4.849 | 0 | -2.577 | 0 | -2.213 | 0 | -0.393 | 0 | -11.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 28.524 | 0 | -24.489 | 0 | -48.406 | 0 | -0.179 | 0 | 6.08 | 0 | -6.032 | 0 | -3.705 | 0 | -9.051 | 0 | 14.434 | 0 | -17.281 | 0 | 6.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
Other Working Capital
| 0 | -3.497 | 0 | -0.322 | 0 | 5.076 | 0 | 1.633 | 0 | 1.19 | 0 | -1.52 | 0 | 2.225 | 0 | -0.165 | 0 | 1.002 | 0 | -2.377 | 0 | 2.875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.144 | 35.239 | 31.777 | -1.585 | -10.663 | 13.339 | 5.817 | 22.735 | 21.838 | 13.471 | 19.529 | 6.139 | -1.663 | 8.336 | -7.325 | 13.268 | -6.262 | -0.656 | -9.628 | 21.137 | -3.758 | 7.64 | 36.712 | 10.564 | -0.364 | -0.364 | -0.364 | -0.364 | -1.139 | -1.139 | -1.139 | -1.139 | -4.712 | -4.712 | -4.712 | -4.712 | 2.956 | 2.956 | 2.956 | 2.956 | 28.061 | 28.061 | 28.061 | 28.061 | 3.932 | 3.932 | 3.932 | 3.932 | 2.13 | 2.13 | 2.13 | 2.13 | 8.245 | 8.245 | 8.245 | 8.245 | 14.635 | 14.635 | 14.635 | 14.635 | -1.964 | -1.964 | -1.964 | -1.964 | -4.87 | -4.87 | -4.87 | -4.87 | -3.543 | -3.543 | -3.543 | -3.543 | -18.759 | -18.759 | -18.759 | -18.759 | -5.652 | -5.652 | -5.652 | -5.652 | -3.454 | -3.454 | -3.454 | -3.454 | -10.053 | -10.053 | -10.053 | -10.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.013 | -0.013 | -0.013 | -0.013 | -0.01 | -0.01 | -0.01 | -0.01 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.013 | 0.013 | 0.013 | 0.013 |
Operating Cash Flow
| 32.54 | 38.462 | 37.384 | 6.211 | 0.976 | 29.979 | 11.75 | 34.569 | 17.572 | 8.354 | 1.967 | 6.53 | 5.478 | 13.122 | -0.015 | 12.079 | 3.476 | 14.932 | -7.637 | 9.979 | -2.303 | 10.286 | -9.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -4.663 | -3.565 | -5.205 | -5.297 | -4.663 | -5.749 | -3.8 | -1.738 | -2.248 | -1.93 | -3.355 | -5.394 | -4.995 | -0.774 | -3.034 | -2.562 | -1.574 | -2.219 | -1.51 | -1.554 | -1.597 | -2.052 | -1.262 | -0.9 | -1.138 | -1.138 | -1.138 | -1.138 | -1.367 | -1.367 | -1.367 | -1.367 | -0.744 | -0.744 | -0.744 | -0.744 | -0.643 | -0.643 | -0.643 | -0.643 | -1.618 | -1.618 | -1.618 | -1.618 | -5.188 | -5.188 | -5.188 | -5.188 | -2.879 | -2.879 | -2.879 | -2.879 | -3.198 | -3.198 | -3.198 | -3.198 | -9.831 | -9.831 | -9.831 | -9.831 | -16.244 | -16.244 | -16.244 | -16.244 | -10.932 | -10.932 | -10.932 | -10.932 | -6.688 | -6.688 | -6.688 | -6.688 | -7.657 | -7.657 | -7.657 | -7.657 | -6.503 | -6.503 | -6.503 | -6.503 | -7.498 | -7.498 | -7.498 | -7.498 | -9.932 | -9.932 | -9.932 | -9.932 | -10.563 | -10.563 | -10.563 | -10.563 | -26.435 | -26.435 | -26.435 | -26.435 | -2.843 | -2.843 | -2.843 | -2.843 | -3.705 | -3.705 | -3.705 | -3.705 | -5.917 | -5.917 | -5.917 | -5.917 | -9.074 | -9.074 | -9.074 | -9.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| -2.418 | 0 | 0 | 0 | 0 | 0.006 | -10.177 | 0.01 | 0.019 | -0.375 | 5.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.85 | -15.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | -0.5 | -0.5 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.092 | -0.092 | -0.092 | -0.092 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.659 | 2.659 | 2.659 | 2.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.018 | 0.396 | 0.323 | -0.024 | -0.021 | -0.114 | -0.123 | 0.02 | 0.011 | -0.576 | 5.035 | -0.026 | -0.02 | -0.379 | -0.037 | -0.039 | -0.114 | 0.139 | -0.064 | 0.274 | -0.077 | -0.019 | -0.196 | 1.018 | 3.519 | 3.519 | 3.519 | 3.519 | 3.578 | 3.578 | 3.578 | 3.578 | 5.694 | 5.694 | 5.694 | 5.694 | -1.214 | -1.214 | -1.214 | -1.214 | -2.006 | -2.006 | -2.006 | -2.006 | 1.299 | 1.299 | 1.299 | 1.299 | 1.454 | 1.454 | 1.454 | 1.454 | -10.304 | -10.304 | -10.304 | -10.304 | 4.783 | 4.783 | 4.783 | 4.783 | 16.081 | 16.081 | 16.081 | 16.081 | 22.345 | 22.345 | 22.345 | 22.345 | 0.555 | 0.555 | 0.555 | 0.555 | 26.348 | 26.348 | 26.348 | 26.348 | 19.898 | 19.898 | 19.898 | 19.898 | 26.997 | 26.997 | 26.997 | 26.997 | 9.932 | 9.932 | 9.932 | 9.932 | 10.563 | 10.563 | 10.563 | 10.563 | 26.527 | 26.527 | 26.527 | 26.527 | 2.843 | 2.843 | 2.843 | 2.843 | 3.705 | 3.705 | 3.705 | 3.705 | 5.917 | 5.917 | 5.917 | 5.917 | 9.074 | 9.074 | 9.074 | 9.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -7.099 | -3.565 | -5.205 | -5.297 | -4.663 | -5.743 | -13.977 | -1.728 | -2.229 | -2.305 | 1.711 | -5.42 | -5.015 | -1.153 | -3.071 | -2.601 | -1.688 | -2.08 | -1.574 | -1.28 | -4.524 | -17.922 | -1.458 | 0.118 | 2.381 | 2.381 | 2.381 | 2.381 | 2.211 | 2.211 | 2.211 | 2.211 | 4.95 | 4.95 | 4.95 | 4.95 | -1.857 | -1.857 | -1.857 | -1.857 | -3.624 | -3.624 | -3.624 | -3.624 | -3.889 | -3.889 | -3.889 | -3.889 | 1.233 | 1.233 | 1.233 | 1.233 | -13.502 | -13.502 | -13.502 | -13.502 | -5.048 | -5.048 | -5.048 | -5.048 | -0.663 | -0.663 | -0.663 | -0.663 | 11.413 | 11.413 | 11.413 | 11.413 | -6.133 | -6.133 | -6.133 | -6.133 | 18.691 | 18.691 | 18.691 | 18.691 | 13.396 | 13.396 | 13.396 | 13.396 | 19.499 | 19.499 | 19.499 | 19.499 | -11.488 | -11.488 | -11.488 | -11.488 | -10.563 | -10.563 | -10.563 | -10.563 | -27.122 | -27.122 | -27.122 | -27.122 | -2.843 | -2.843 | -2.843 | -2.843 | -3.705 | -3.705 | -3.705 | -3.705 | -5.917 | -5.917 | -5.917 | -5.917 | -9.074 | -9.074 | -9.074 | -9.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -8.082 | 0 | -7.7 | 0 | 20.453 | 0 | -7.895 | 0 | -7.162 | 0 | -7.782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.092 | 0 | 0.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.533 | 3.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.808 | 11.808 | 11.808 | 11.808 | 7.262 | 7.262 | 7.262 | 7.262 | 11.95 | 11.95 | 11.95 | 11.95 | 0 | 0 | 0 | 0 | 37.245 | 37.245 | 37.245 | 37.245 | 7.946 | 7.946 | 7.946 | 7.946 | 6.229 | 6.229 | 6.229 | 6.229 | 0 | 0 | 0 | 0 | 0.493 | 0.493 | 0.493 | 0.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.171 | -5.115 | -0.362 | 0 | 0 | -0.226 | -0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.086 | -0.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.094 | -1.094 | -1.094 | -1.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.493 | 0.493 | 0.493 | 0.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -6.09 | -3.61 | -8.884 | -3.553 | -8.613 | -3.403 | -7.467 | 0 | -2.422 | 0 | -4.803 | -2.401 | -5.964 | 0 | -5.934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.406 | -0.406 | -0.406 | -0.406 | -1.056 | -1.056 | -1.056 | -1.056 | -1.212 | -1.212 | -1.212 | -1.212 | -6.502 | -6.502 | -6.502 | -6.502 | -9.262 | -9.262 | -9.262 | -9.262 | -7.033 | -7.033 | -7.033 | -7.033 | -6.499 | -6.499 | -6.499 | -6.499 | -13.929 | -13.929 | -13.929 | -13.929 | -3.88 | -3.88 | -3.88 | -3.88 | -5.804 | -5.804 | -5.804 | -5.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.339 | -1.339 | -1.339 | -1.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 0.104 | -8.117 | -24.083 | -3.554 | -4.76 | -5.641 | 2.079 | -7.93 | 1.221 | -7.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.247 | 5.541 | 0.118 | 2.381 | 2.381 | 2.381 | 2.381 | 7.743 | 2.211 | 7.743 | 2.211 | 6.387 | 4.95 | 6.387 | 4.95 | -6.011 | -1.857 | -6.011 | -1.857 | 66.443 | -3.624 | 66.443 | -3.624 | 25.192 | -3.889 | 25.192 | -3.889 | 40.297 | 1.233 | 40.297 | 1.233 | -22.631 | -13.502 | -22.631 | -13.502 | -4.817 | -4.642 | -4.817 | -4.642 | 2.164 | 0.393 | 2.164 | 0.393 | 104.625 | 12.625 | 104.625 | 12.625 | 46.883 | 0.369 | 46.883 | 0.369 | 61.763 | 27.953 | 61.763 | 27.953 | 29.236 | 20.428 | 29.236 | 20.428 | 26.103 | 25.998 | 26.103 | 25.998 | 14.527 | -0.598 | 14.527 | -0.598 | 10.63 | -6.75 | 10.63 | -6.75 | 12.14 | -6.336 | 12.14 | -6.336 | 40.777 | -40.777 | 40.777 | -40.777 | 9.962 | -9.962 | 9.962 | -9.962 | 3.944 | -3.944 | 3.944 | -3.944 | 4.436 | -3.096 | 4.436 | -3.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -17.239 | -16.842 | -40.937 | -7.107 | 7.508 | -9.27 | -13.33 | -7.93 | -8.363 | -7.321 | -12.585 | -2.401 | -5.964 | 0 | -5.934 | 0 | 0 | 0 | 0 | 0 | 0 | 8.247 | 5.541 | 0.118 | 2.381 | 2.381 | 2.381 | 2.381 | 2.211 | 2.211 | 2.211 | 2.211 | 4.95 | 4.95 | 4.95 | 4.95 | -1.857 | -1.857 | -1.857 | -1.857 | -3.624 | -3.624 | -3.624 | -3.624 | -3.889 | -3.889 | -3.889 | -3.889 | 1.233 | 1.233 | 1.233 | 1.233 | -13.502 | -13.502 | -13.502 | -13.502 | -5.048 | -5.048 | -5.048 | -5.048 | -0.663 | -0.663 | -0.663 | -0.663 | 11.413 | 11.413 | 11.413 | 11.413 | -6.133 | -6.133 | -6.133 | -6.133 | 18.691 | 18.691 | 18.691 | 18.691 | 13.396 | 13.396 | 13.396 | 13.396 | 19.499 | 19.499 | 19.499 | 19.499 | -14.527 | -14.527 | -14.527 | -14.527 | -10.63 | -10.63 | -10.63 | -10.63 | -12.14 | -12.14 | -12.14 | -12.14 | -40.777 | -40.777 | -40.777 | -40.777 | -9.962 | -9.962 | -9.962 | -9.962 | -3.944 | -3.944 | -3.944 | -3.944 | -4.436 | -4.436 | -4.436 | -4.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.161 | 0.167 | 1.005 | -0.186 | 1.414 | 1.327 | 49.396 | -0.443 | 17.938 | 0.142 | 27.566 | -27.566 | 34.358 | 0 | 31.409 | 0 | 0 | 0 | 0 | 0 | 0 | -14.63 | 19.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 67.82 | 18.222 | -7.753 | -6.379 | 5.235 | 16.293 | -15.557 | 24.478 | 6.98 | -0.721 | 18.659 | -28.857 | 28.857 | 11.969 | 22.389 | 9.478 | 1.788 | 12.852 | -9.211 | 8.699 | -6.827 | -9.894 | 9.081 | -1.281 | 1.267 | 1.267 | 1.267 | 1.267 | -4.608 | -4.608 | -4.608 | -4.608 | 2.865 | 2.865 | 2.865 | 2.865 | 4.997 | 4.997 | 4.997 | 4.997 | 0.655 | 0.655 | 0.655 | 0.655 | -3.393 | -3.393 | -3.393 | -3.393 | 4.13 | 4.13 | 4.13 | 4.13 | 0.431 | 0.431 | 0.431 | 0.431 | -1.024 | -1.024 | -1.024 | -1.024 | -1.694 | -1.694 | -1.694 | -1.694 | -0.565 | -0.565 | -0.565 | -0.565 | -76.678 | -76.678 | -76.678 | -76.678 | 74.563 | 74.563 | 74.563 | 74.563 | -3.921 | -3.921 | -3.921 | -3.921 | 2.195 | 2.195 | 2.195 | 2.195 | 0.781 | 0.781 | 0.781 | 0.781 | 0.552 | 0.552 | 0.552 | 0.552 | 5.408 | 5.408 | 5.408 | 5.408 | -0.361 | -0.361 | -0.361 | -0.361 | 0.858 | 0.858 | 0.858 | 0.858 | -1.623 | -1.623 | -1.623 | -1.623 | -1.425 | -1.425 | -1.425 | -1.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 67.82 | 59.457 | 41.235 | 48.988 | 55.367 | 50.132 | 33.839 | 49.396 | 24.918 | 17.938 | 18.659 | 0 | 28.857 | 34.358 | 22.389 | 31.409 | 21.931 | 20.143 | 7.291 | 16.502 | 7.803 | 4.126 | 14.019 | 3.658 | 4.938 | 4.938 | 4.938 | 4.938 | 3.671 | 3.671 | 3.671 | 3.671 | 8.279 | 8.279 | 8.279 | 8.279 | 5.415 | 5.415 | 5.415 | 5.415 | 0.418 | 0.418 | 0.418 | 0.418 | -0.237 | -0.237 | -0.237 | -0.237 | 3.156 | 3.156 | 3.156 | 3.156 | -0.975 | -0.975 | -0.975 | -0.975 | -1.406 | -1.406 | -1.406 | -1.406 | -0.382 | -0.382 | -0.382 | -0.382 | 1.312 | 1.312 | 1.312 | 1.312 | 1.878 | 1.878 | 1.878 | 1.878 | 78.555 | 78.555 | 78.555 | 78.555 | 3.992 | 3.992 | 3.992 | 3.992 | 7.913 | 7.913 | 7.913 | 7.913 | 5.718 | 5.718 | 5.718 | 5.718 | 4.938 | 4.938 | 4.938 | 4.938 | 4.385 | 4.385 | 4.385 | 4.385 | -1.023 | -1.023 | -1.023 | -1.023 | -0.662 | -0.662 | -0.662 | -0.662 | -1.521 | -1.521 | -1.521 | -1.521 | 0.102 | 0.102 | 0.102 | 0.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |