Calidus Resources Limited
ASX:CAI.AX
0.115 (AUD) • At close June 28, 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 Q3 | 2019 Q2 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 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 | 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
| -18.709 | -1.11 | -5.004 | -5.026 | -3.695 | -2.466 | -2.312 | -1.882 | -0.212 | -2.498 | -0.311 | 1.255 | -1.887 | -0.719 | -0.988 | -0.494 | -0.615 | -0.615 | -0.615 | 0.056 | 0.056 | 0.056 | -0.271 | -0.271 | -0.271 | -0.271 | -0.533 | -0.533 | -0.533 | -0.533 | -0.551 | -0.551 | -0.551 | -0.551 | -0.528 | -0.528 | -0.528 | -0.528 | -0.371 | -0.371 | -0.371 | -0.371 | -0.262 | -0.262 | -0.262 | -0.262 | -0.244 | -0.244 | -0.244 | -0.244 | -0.231 | -0.231 | -0.231 | -0.231 | -0.289 | -0.289 | -0.289 | -0.289 | -0.887 | -0.887 | -0.887 | -0.887 | -0.208 | -0.208 | -0.208 | -0.208 | 0 | 0 | 0 | 0 | -0.175 | -0.175 | -0.175 | -0.175 | -0.508 | -0.508 | -0.508 | -0.508 | -0.977 | -0.977 | -0.977 | -0.977 | -0.698 | -0.698 | -0.698 | -0.698 | -0.402 | -0.402 | -0.402 | -0.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 | -0.005 | -0.005 | -0.005 |
Depreciation & Amortization
| 15.064 | 13.726 | 0.359 | 0.363 | 0.456 | 0.348 | 0.096 | 0.031 | 0.031 | 0.031 | 0.015 | 0.03 | 0.037 | 0.008 | 0.008 | 0.004 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.011 | 0.011 | 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.01 | 0.007 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.006 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.027 | 0.027 | 0.027 | 0.027 | 0.037 | 0.037 | 0.037 | 0.037 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.053 | 0.053 | 0.053 | 0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.004 | 0.004 | 0.26 | 0.26 | 0.26 | 0.26 | 0.617 | 0.617 | 0.617 | 0.617 | 0.078 | 0.078 | 0.078 | 0.078 | 0.077 | 0.077 | 0.077 | 0.077 |
Deferred Income Tax
| 0 | -27.812 | 0 | -2.53 | 0 | -1.015 | 0 | -1.07 | 0 | -0.297 | 0 | 0 | -0.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.388 | 0.819 | 1.994 | 1.917 | 0.463 | 0.401 | 0.652 | 1.005 | 0.125 | 0.284 | 0 | 0.35 | 0.384 | 0 | 0.246 | 0.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.073 | 0 | -0.093 | 0 | 0.483 | 0 | -0.067 | 0 | -2.879 | 0 | 0 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.459 | 0 | -0.115 | 0 | -0.082 | 0 | 0.002 | 0 | -0.048 | 0 | 0 | -0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0.386 | 0 | 0.022 | 0 | 0.565 | 0 | -0.07 | 0 | -2.831 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.591 | 37.81 | 3.272 | 3.514 | 2.822 | 1.987 | 1.091 | 1.404 | -1.005 | 0.503 | 0.296 | -2.352 | 3.582 | 0.71 | -2.988 | -1.494 | 0.35 | 0.35 | 0.35 | -0.067 | -0.067 | -0.067 | 0.212 | 0.212 | 0.212 | 0.212 | 0.317 | 0.317 | 0.317 | 0.317 | 0.093 | 0.093 | 0.093 | 0.093 | -0.098 | -0.098 | -0.098 | -0.098 | 0.101 | 0.101 | 0.101 | 0.101 | -0.036 | -0.036 | -0.036 | -0.036 | 0.059 | 0.059 | 0.059 | 0.059 | -0.027 | -0.027 | -0.027 | -0.027 | -0.039 | -0.039 | -0.039 | -0.039 | 0.453 | 0.453 | 0.453 | 0.453 | -0.163 | -0.163 | -0.163 | -0.163 | -0.303 | -0.303 | -0.303 | -0.303 | 0.174 | 0.174 | 0.174 | 0.174 | 0.279 | 0.279 | 0.279 | 0.279 | 0.622 | 0.622 | 0.622 | 0.622 | 0.698 | 0.698 | 0.698 | 0.698 | 0.402 | 0.402 | 0.402 | 0.402 | 0 | 0 | 0 | 0 | -0.003 | -0.003 | -0.003 | -0.003 | -0.034 | -0.034 | -0.034 | -0.034 | -0.16 | -0.16 | -0.16 | -0.16 | -0.013 | -0.013 | -0.013 | -0.013 | -0.005 | -0.005 | -0.005 | -0.005 | -0.259 | -0.259 | -0.259 | -0.259 | -0.615 | -0.615 | -0.615 | -0.615 | -0.078 | -0.078 | -0.078 | -0.078 | -0.072 | -0.072 | -0.072 | -0.072 |
Operating Cash Flow
| 7.27 | 22.974 | -2.091 | -1.876 | -1.329 | -0.827 | -1.318 | -0.509 | -1.249 | -2.025 | 0 | -0.717 | 2.024 | 0 | -3.722 | -1.861 | -0.265 | -0.265 | -0.265 | -0.011 | -0.011 | -0.011 | -0.056 | -0.056 | -0.056 | -0.056 | -0.209 | -0.209 | -0.209 | -0.209 | -0.45 | -0.45 | -0.45 | -0.45 | -0.616 | -0.616 | -0.616 | -0.616 | -0.26 | -0.26 | -0.26 | -0.26 | -0.291 | -0.291 | -0.291 | -0.291 | -0.179 | -0.179 | -0.179 | -0.179 | -0.257 | -0.257 | -0.257 | -0.257 | -0.327 | -0.327 | -0.327 | -0.327 | -0.433 | -0.433 | -0.433 | -0.433 | -0.344 | -0.344 | -0.344 | -0.344 | -0.266 | -0.266 | -0.266 | -0.266 | 0 | 0 | 0 | 0 | -0.22 | -0.22 | -0.22 | -0.22 | -0.302 | -0.302 | -0.302 | -0.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | -0.032 | -0.032 | -0.032 | -0.032 | -0.157 | -0.157 | -0.157 | -0.157 | -0.013 | -0.013 | -0.013 | -0.013 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -3.546 | -12.902 | -20.004 | -24.248 | -62.52 | -52.712 | -15.331 | -2.033 | -4.853 | -1.664 | -1.716 | -5.201 | -5.396 | -1.512 | -0.652 | -0.326 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.007 | -0.007 | -0.007 | -0.007 | -0.005 | -0.005 | -0.005 | -0.005 | -0.059 | -0.059 | -0.059 | -0.059 | -0.004 | -0.004 | -0.004 | -0.004 | -0.02 | -0.02 | -0.02 | -0.02 | -0.015 | -0.015 | -0.015 | -0.015 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 | -0.069 | -0.069 | -0.069 | -0.069 | -0.087 | -0.087 | -0.087 | -0.087 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.027 | -0.027 | -0.027 | -0.027 | -0.006 | -0.006 | -0.006 | -0.006 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0.013 | -0.013 | -0.013 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| -0.753 | 0.446 | -0.446 | -0.534 | 0 | -10 | -2.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.753 | -0.654 | 0.317 | -0.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.055 | 0.055 | 0.055 | 0.055 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.076 | -0.076 | -0.076 | -0.076 | 0 | 0 | 0 | 0 | -0.104 | -0.104 | -0.104 | -0.104 | -0.084 | -0.084 | -0.084 | -0.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.753 | -0 | 0.129 | 0 | 0 | 0 | 0.534 | 0 | 0.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.046 | 0.046 | 0.046 | 0.046 | -0.046 | -0.046 | -0.046 | -0.046 | 0 | 0 | 0 | 0 | 0.127 | 0.127 | 0.127 | 0.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0 | 0.129 | 0.534 | 0 | 0 | 0.534 | 0 | 0.322 | 0 | 1.031 | 0 | 0 | 1.087 | 0 | 0 | -0.264 | -0.264 | -0.264 | -0.011 | -0.011 | -0.011 | -0.056 | -0.056 | -0.056 | -0.056 | -0.208 | -0.208 | -0.208 | -0.208 | -0.443 | -0.443 | -0.443 | -0.443 | -0.611 | -0.611 | -0.611 | -0.611 | -0.2 | -0.2 | -0.2 | -0.2 | -0.287 | -0.287 | -0.287 | -0.287 | -0.159 | -0.159 | -0.159 | -0.159 | -0.242 | -0.242 | -0.242 | -0.242 | -0.326 | -0.326 | -0.326 | -0.326 | -0.532 | -0.532 | -0.532 | -0.532 | -0.229 | -0.229 | -0.229 | -0.229 | -0.179 | -0.179 | -0.179 | -0.179 | -0.337 | -0.337 | -0.337 | -0.337 | -0.144 | -0.144 | -0.144 | -0.144 | -0.302 | -0.302 | -0.302 | -0.302 | -0.198 | -0.198 | -0.198 | -0.198 | 0.015 | 0.015 | 0.015 | 0.015 | -0.022 | -0.022 | -0.022 | -0.022 | -0.002 | -0.002 | -0.002 | -0.002 | -0.032 | -0.032 | -0.032 | -0.032 | -0.144 | -0.144 | -0.144 | -0.144 | -0.013 | -0.013 | -0.013 | -0.013 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -4.299 | -13.11 | -20.321 | -24.782 | -62.52 | -52.712 | -14.797 | -2.033 | -4.53 | -1.664 | -0.686 | -5.201 | -5.396 | -0.424 | -0.652 | -0.326 | -0.265 | -0.265 | -0.265 | -0.011 | -0.011 | -0.011 | -0.056 | -0.056 | -0.056 | -0.056 | -0.209 | -0.209 | -0.209 | -0.209 | -0.45 | -0.45 | -0.45 | -0.45 | -0.616 | -0.616 | -0.616 | -0.616 | -0.26 | -0.26 | -0.26 | -0.26 | -0.291 | -0.291 | -0.291 | -0.291 | -0.179 | -0.179 | -0.179 | -0.179 | -0.257 | -0.257 | -0.257 | -0.257 | -0.327 | -0.327 | -0.327 | -0.327 | -0.433 | -0.433 | -0.433 | -0.433 | -0.344 | -0.344 | -0.344 | -0.344 | -0.266 | -0.266 | -0.266 | -0.266 | -0.213 | -0.213 | -0.213 | -0.213 | -0.22 | -0.22 | -0.22 | -0.22 | -0.302 | -0.302 | -0.302 | -0.302 | -0.328 | -0.328 | -0.328 | -0.328 | -0.075 | -0.075 | -0.075 | -0.075 | -0.022 | -0.022 | -0.022 | -0.022 | -0.002 | -0.002 | -0.002 | -0.002 | -0.032 | -0.032 | -0.032 | -0.032 | -0.157 | -0.157 | -0.157 | -0.157 | -0.013 | -0.013 | -0.013 | -0.013 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -12.302 | -21.128 | -5.086 | 0 | -57.39 | -21.772 | -1.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.953 | -0.953 | -0.953 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.103 | -0.103 | -0.103 | -0.103 | -0.125 | -0.125 | -0.125 | -0.125 | 0 | 0 | 0 | 0 | -0.113 | -0.113 | -0.113 | -0.113 | -0.011 | -0.011 | -0.011 | -0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.081 | -0.081 | -0.081 | -0.081 | -0.014 | -0.014 | -0.014 | -0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0.315 | 23.521 | 19.129 | 0.15 | 0.113 | 16.092 | 53.793 | 1.264 | 8.602 | 3.941 | 1.947 | 1.947 | 2.541 | 2.541 | 2.541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.249 | 0.249 | 0.249 | 0.249 | 0.53 | 0.53 | 0.53 | 0.53 | 0.302 | 0.302 | 0.302 | 0.302 | 0.677 | 0.677 | 0.677 | 0.677 | 0.02 | 0.02 | 0.02 | 0.02 | 0.408 | 0.408 | 0.408 | 0.408 | 0.374 | 0.374 | 0.374 | 0.374 | 0.46 | 0.46 | 0.46 | 0.46 | 0.543 | 0.543 | 0.543 | 0.543 | 0.219 | 0.219 | 0.219 | 0.219 | 0 | 0 | 0 | 0 | 0.084 | 0.084 | 0.084 | 0.084 | 0 | 0 | 0 | 0 | 1.322 | 1.322 | 1.322 | 1.322 | 0.347 | 0.347 | 0.347 | 0.347 | 0.018 | 0.018 | 0.018 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.12 | 0.12 | 0.12 | 0.188 | 0.188 | 0.188 | 0.188 | 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 | -0.044 | -0.044 | -0.044 | -0.179 | -0.179 | -0.179 | 0 | -0.123 | -0.123 | -0.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.028 | -0.028 | -0.028 | -0.028 | -0.047 | -0.047 | -0.047 | -0.047 | -0.024 | -0.024 | -0.024 | -0.024 | -0.056 | -0.056 | -0.056 | -0.056 | -0.002 | -0.002 | -0.002 | -0.002 | -0.015 | -0.015 | -0.015 | -0.015 | -0.015 | -0.015 | -0.015 | -0.015 | -0.009 | -0.009 | -0.009 | -0.009 | -0.026 | -0.026 | -0.026 | -0.026 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | -0.04 | -0.04 | -0.04 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -3.251 | -2.578 | 19.043 | 24.187 | 0.002 | 39.123 | 53.793 | 1.264 | 8.602 | 3.941 | -2.588 | 3.671 | 0.157 | -2.786 | 9.288 | 4.644 | 0.812 | 0.812 | 0.812 | -0.011 | -0.011 | -0.011 | -0.056 | -0.056 | -0.056 | -0.056 | -0.209 | -0.209 | -0.209 | -0.209 | -0.671 | -0.671 | -0.671 | -0.671 | -1.099 | -1.099 | -1.099 | -1.099 | -0.538 | -0.538 | -0.538 | -0.538 | -0.913 | -0.913 | -0.913 | -0.913 | -0.198 | -0.198 | -0.198 | -0.198 | -0.546 | -0.546 | -0.546 | -0.546 | -0.562 | -0.562 | -0.562 | -0.562 | -0.883 | -0.883 | -0.883 | -0.883 | -0.749 | -0.749 | -0.749 | -0.749 | -0.472 | -0.472 | -0.472 | -0.472 | -0.213 | -0.213 | -0.213 | -0.213 | -0.302 | -0.302 | -0.302 | -0.302 | -0.302 | -0.302 | -0.302 | -0.302 | -1.611 | -1.611 | -1.611 | -1.611 | -0.42 | -0.42 | -0.42 | -0.42 | -0.04 | -0.04 | -0.04 | -0.04 | -0.002 | -0.002 | -0.002 | -0.002 | -0.032 | -0.032 | -0.032 | -0.032 | -0.196 | -0.196 | -0.196 | -0.196 | -0.187 | -0.187 | -0.187 | -0.187 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -15.554 | 2.356 | 13.678 | 24.187 | 57.139 | 39.077 | 52.204 | 1.264 | 8.602 | 3.941 | -0.686 | 3.671 | 0.157 | -0.424 | 9.288 | 4.644 | -0.265 | -0.265 | -0.265 | -0.011 | -0.011 | -0.011 | -0.056 | -0.056 | -0.056 | -0.056 | -0.209 | -0.209 | -0.209 | -0.209 | -0.45 | -0.45 | -0.45 | -0.45 | -0.616 | -0.616 | -0.616 | -0.616 | -0.26 | -0.26 | -0.26 | -0.26 | -0.291 | -0.291 | -0.291 | -0.291 | -0.179 | -0.179 | -0.179 | -0.179 | -0.257 | -0.257 | -0.257 | -0.257 | -0.327 | -0.327 | -0.327 | -0.327 | -0.433 | -0.433 | -0.433 | -0.433 | -0.344 | -0.344 | -0.344 | -0.344 | -0.266 | -0.266 | -0.266 | -0.266 | -0.213 | -0.213 | -0.213 | -0.213 | -0.22 | -0.22 | -0.22 | -0.22 | -0.302 | -0.302 | -0.302 | -0.302 | -0.328 | -0.328 | -0.328 | -0.328 | -0.075 | -0.075 | -0.075 | -0.075 | -0.022 | -0.022 | -0.022 | -0.022 | -0.002 | -0.002 | -0.002 | -0.002 | -0.032 | -0.032 | -0.032 | -0.032 | -0.157 | -0.157 | -0.157 | -0.157 | -0.013 | -0.013 | -0.013 | -0.013 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 21.622 | -21.622 | 18.136 | -18.136 | 27.317 | -27.317 | 5.691 | -5.691 | 4.145 | -4.145 | 0 | 6.142 | -6.142 | 0 | 4.442 | 0 | 1.886 | 1.886 | 1.886 | 0.024 | 0.024 | 0.024 | 0.165 | 0.165 | 0.165 | 0.165 | 0.545 | 0.545 | 0.545 | 0.545 | 1.113 | 1.113 | 1.113 | 1.113 | 1.709 | 1.709 | 1.709 | 1.709 | 0.759 | 0.759 | 0.759 | 0.759 | 1.275 | 1.275 | 1.275 | 1.275 | 0.481 | 0.481 | 0.481 | 0.481 | 0.79 | 0.79 | 0.79 | 0.79 | 0.889 | 0.889 | 0.889 | 0.889 | 1.369 | 1.369 | 1.369 | 1.369 | 1.113 | 1.113 | 1.113 | 1.113 | 0.709 | 0.709 | 0.709 | 0.709 | 0 | 0 | 0 | 0 | 0.447 | 0.447 | 0.447 | 0.447 | 0.54 | 0.54 | 0.54 | 0.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.004 | 0.004 | 0.066 | 0.066 | 0.066 | 0.066 | 0.341 | 0.341 | 0.341 | 0.341 | 0.201 | 0.201 | 0.201 | 0.201 | 0.008 | 0.008 | 0.008 | 0.008 | 0.002 | 0.002 | 0.002 | 0.002 | -0.004 | -0.004 | -0.004 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -12.583 | 12.22 | -8.734 | -2.471 | -6.71 | -14.462 | 36.089 | -1.278 | 2.823 | 0.251 | -0.499 | 2.359 | -7.821 | 0.425 | 8.246 | 2.457 | 1.092 | 1.092 | 1.092 | -0.01 | -0.01 | -0.01 | -0.004 | -0.004 | -0.004 | -0.004 | -0.081 | -0.081 | -0.081 | -0.081 | -0.238 | -0.238 | -0.238 | -0.238 | -0.138 | -0.138 | -0.138 | -0.138 | -0.02 | -0.02 | -0.02 | -0.02 | 0.401 | 0.401 | 0.401 | 0.401 | -0.056 | -0.056 | -0.056 | -0.056 | 0.02 | 0.02 | 0.02 | 0.02 | -0.093 | -0.093 | -0.093 | -0.093 | 0.071 | 0.071 | 0.071 | 0.071 | 0.08 | 0.08 | 0.08 | 0.08 | -0.089 | -0.089 | -0.089 | -0.089 | -0.087 | -0.087 | -0.087 | -0.087 | -0.212 | -0.212 | -0.212 | -0.212 | -0.366 | -0.366 | -0.366 | -0.366 | 0.693 | 0.693 | 0.693 | 0.693 | 0.129 | 0.129 | 0.129 | 0.129 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 | -0.03 | -0.03 | -0.03 | -0.03 | -0.13 | -0.13 | -0.13 | -0.13 | 0.162 | 0.162 | 0.162 | 0.162 | 0.005 | 0.005 | 0.005 | 0.005 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 9.039 | 21.622 | 9.402 | 18.136 | 20.607 | 27.317 | 41.779 | 5.691 | 6.969 | 4.145 | 1.036 | 3.895 | 1.536 | 1.536 | 9.356 | 2.457 | 1.11 | 1.11 | 1.11 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.014 | 0.014 | 0.014 | 0.014 | 0.095 | 0.095 | 0.095 | 0.095 | 0.333 | 0.333 | 0.333 | 0.333 | 0.471 | 0.471 | 0.471 | 0.471 | 0.491 | 0.491 | 0.491 | 0.491 | 0.089 | 0.089 | 0.089 | 0.089 | 0.146 | 0.146 | 0.146 | 0.146 | 0.126 | 0.126 | 0.126 | 0.126 | 0.219 | 0.219 | 0.219 | 0.219 | 0.148 | 0.148 | 0.148 | 0.148 | 0.068 | 0.068 | 0.068 | 0.068 | 0.158 | 0.158 | 0.158 | 0.158 | 0.245 | 0.245 | 0.245 | 0.245 | 0.457 | 0.457 | 0.457 | 0.457 | 0.823 | 0.823 | 0.823 | 0.823 | 0.13 | 0.13 | 0.13 | 0.13 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0.004 | 0.004 | 0.004 | 0.004 | 0.034 | 0.034 | 0.034 | 0.034 | 0.164 | 0.164 | 0.164 | 0.164 | 0.003 | 0.003 | 0.003 | 0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.005 | -0.005 | -0.005 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |