CI Resources Limited
ASX:CII.AX
1.285 (AUD) • At close December 4, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 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 | 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 | 1988 Q3 | 1988 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 1.872 | 1.872 | 10.765 | 10.765 | 0.008 | 0.008 | 0.008 | 0.008 | 2.168 | 2.168 | 2.168 | 5.288 | 5.288 | 5.288 | 5.147 | 5.147 | 5.147 | 8.599 | 8.599 | 8.599 | 5.58 | 5.58 | 5.58 | 5.58 | 2.809 | 2.809 | 2.809 | 2.809 | 3.234 | 3.234 | 3.234 | 3.234 | 2.83 | 2.83 | 2.83 | 2.83 | 1.134 | 1.134 | 1.134 | 1.134 | 1.437 | 1.437 | 1.437 | 1.437 | 4.408 | 4.408 | 4.408 | 4.408 | 0.284 | 0.284 | 0.284 | 0.284 | 0.345 | 0.345 | 0.345 | 0.345 | -0.129 | -0.129 | -0.129 | -0.129 | -0.132 | -0.132 | -0.132 | -0.132 | -0.178 | -0.178 | -0.178 | -0.178 | -0.151 | -0.151 | -0.151 | -0.151 | -0.112 | -0.112 | -0.112 | -0.112 | -0.316 | -0.316 | -0.316 | -0.316 | -0.274 | -0.274 | -0.274 | -0.274 | -0.026 | -0.026 | -0.026 | -0.026 | -0.055 | -0.055 | -0.055 | -0.084 | -0.084 | -0.084 | -0.084 | 0 | 0 | 0 | 0 | -0.126 | -0.126 | -0.126 | -0.126 | -0.18 | -0.18 | -0.18 | -0.18 | -0.018 | -0.018 | -0.018 | -0.018 | 0.025 | 0.025 | 0.025 | 0.025 | 0.029 | 0.029 | 0.029 | 0.029 | 0.03 | 0.03 | 0.03 | 0.03 |
Depreciation & Amortization
| 2.921 | 2.921 | 2.598 | 2.598 | 2.159 | 2.159 | 2.159 | 2.159 | 1.713 | 1.713 | 1.713 | 1.6 | 1.6 | 1.6 | 1.536 | 1.536 | 1.536 | 1.195 | 1.195 | 1.195 | 1.129 | 1.129 | 1.129 | 1.129 | 1.117 | 1.117 | 1.117 | 1.117 | 0.955 | 0.955 | 0.955 | 0.955 | 0.886 | 0.886 | 0.886 | 0.886 | 0.678 | 0.678 | 0.678 | 0.678 | 0.154 | 0.154 | 0.154 | 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 | 0.081 | 0 | 0.081 | 0.081 | 0.081 | 0.081 | 0.036 | 0.036 | 0.036 | 0.036 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0.022 | 0 | 0.022 | 0.022 | 0.022 | 0.022 | 0.02 | 0.02 | 0.02 | 0.02 | 0.023 | 0.023 | 0.023 | 0.023 | 0.018 | 0.018 | 0.018 | 0.018 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.008 | 0.008 | 0.008 | 0.008 | 0.007 | 0.007 | 0.007 | 0.007 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -11.384 | -11.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -15.988 | -15.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.605 | 4.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 3.165 | 3.165 | -4.459 | -4.459 | -2.167 | -2.167 | -2.167 | -2.167 | -3.881 | -3.881 | -3.881 | -6.888 | -6.888 | -6.888 | -5.822 | -5.822 | -5.822 | -1.685 | -1.685 | -1.685 | -1.15 | -1.15 | -1.15 | -1.15 | 2.313 | 2.313 | 2.313 | 2.313 | 4.22 | 4.22 | 4.22 | 4.22 | 3.329 | 3.329 | 3.329 | 3.329 | 0.5 | 0.5 | 0.5 | 0.5 | 0.871 | 0.871 | 0.871 | 0.871 | -3.554 | -3.554 | -3.554 | -3.554 | -0.27 | -0.27 | -0.27 | -0.27 | -0.321 | -0.321 | -0.321 | -0.321 | 0.056 | 0.056 | 0.056 | 0.056 | 0.015 | 0.015 | 0.015 | 0.015 | 0.08 | 0.08 | 0.08 | 0.08 | 0.089 | 0.089 | 0.008 | 0.089 | -0.057 | -0.057 | -0.057 | -0.057 | 0.172 | 0.172 | 0.172 | 0.172 | 0.125 | 0.125 | 0.125 | 0.125 | -0.123 | 0.026 | 0.026 | 0.026 | 0.055 | -0.001 | 0.055 | 0.028 | 0.028 | 0.028 | 0.028 | 0.036 | 0.036 | 0.036 | 0.036 | 0.095 | 0.095 | 0.095 | 0.095 | 0.151 | 0.151 | 0.151 | 0.151 | -0.36 | -0.36 | -0.36 | -0.36 | -0.33 | -0.33 | -0.33 | -0.33 | -0.036 | -0.036 | -0.036 | -0.036 | -0.037 | -0.037 | -0.037 | -0.037 |
Operating Cash Flow
| -3.426 | -3.426 | 8.904 | 8.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.861 | 0.861 | 0.861 | 8.109 | 8.109 | 8.109 | 5.559 | 5.559 | 5.559 | 5.559 | 6.239 | 6.239 | 6.239 | 6.239 | 8.408 | 8.408 | 8.408 | 8.408 | 7.045 | 7.045 | 7.045 | 7.045 | 2.311 | 2.311 | 2.311 | 2.311 | 2.461 | 2.461 | 2.461 | 2.461 | 0.854 | 0.854 | 0.854 | 0.854 | 0.015 | 0.015 | 0.015 | 0.015 | 0.024 | 0.024 | 0.024 | 0.024 | -0.073 | -0.073 | -0.073 | -0.073 | -0.117 | -0.117 | -0.117 | -0.117 | -0.097 | -0.097 | -0.097 | -0.097 | -0.063 | -0.063 | -0.063 | -0.063 | -0.087 | -0.087 | -0.087 | -0.087 | -0.108 | -0.108 | -0.108 | -0.108 | -0.147 | -0.147 | -0.147 | -0.147 | -0.147 | 0 | 0 | 0 | 0 | -0.034 | 0 | -0.034 | -0.034 | -0.034 | -0.034 | 0.056 | 0.056 | 0.056 | 0.056 | -0.009 | -0.009 | -0.009 | -0.009 | -0.012 | -0.012 | -0.012 | -0.012 | -0.368 | -0.368 | -0.368 | -0.368 | -0.295 | -0.295 | -0.295 | -0.295 | -0.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -7.792 | -7.792 | -4.581 | -4.581 | -2.265 | -2.265 | -2.265 | -2.265 | -2.401 | -2.401 | -2.401 | -2.222 | -2.222 | -2.222 | -2.511 | -2.511 | -2.511 | -4.17 | -4.17 | -4.17 | -2.101 | -2.101 | -2.101 | -2.101 | -2.922 | -2.922 | -2.922 | -2.922 | -3.307 | -3.307 | -3.307 | -3.307 | -1.146 | -1.146 | -1.146 | -1.146 | -0.367 | -0.367 | -0.367 | -0.367 | -0.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | -0.004 | 0 | -0.004 | -0.004 | -0.004 | -0.004 | -0.001 | -0.001 | -0.001 | -0.001 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | -0.01 | -0.01 | -0.01 | -0.01 | 0 | -0.022 | 0 | -0.022 | -0.022 | -0.022 | -0.022 | -0.004 | -0.004 | -0.004 | -0.004 | -0.002 | -0.002 | -0.002 | -0.002 | -0.007 | -0.007 | -0.007 | -0.007 | -0.013 | -0.013 | -0.013 | -0.013 | -0.013 | 0 | 0 | 0 | 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 | 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 | -0.288 | -0.288 | -0.288 | -0.288 | -6.886 | -6.886 | -6.886 | 1.094 | 1.094 | 1.094 | 0 | 0 | 0 | -0.801 | -0.801 | -0.801 | -0.533 | -0.533 | -0.533 | -0.533 | -0.435 | -0.435 | -0.435 | -0.435 | -0.425 | -0.425 | -0.425 | -0.425 | -0.425 | 0 | 0 | 0 | 0 | 0 | -2.995 | 0 | -2.995 | -2.995 | -2.995 | -2.995 | -0.442 | -0.442 | -0.442 | -0.442 | -0.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.792 | 0 | -0.792 | -0.792 | -0.792 | -0.792 | -0.294 | -0.294 | -0.294 | -0.294 | -0.278 | -0.278 | -0.278 | -0.278 | -0.74 | -0.74 | -0.74 | -0.74 | -0.651 | -0.651 | -0.651 | -0.651 | -1.216 | -1.216 | -1.216 | -1.216 | -1.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.206 | 0 | -0.206 | -0.206 | -0.206 | -0.206 | -0.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.535 | 0.535 | 0.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.77 | 0 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0.013 | 0.013 | 0.013 | 0.013 | 0.062 | 0.062 | 0.062 | 0.062 | 0.251 | 0.251 | 0.251 | 0.251 | 0.414 | 0.414 | 0.414 | 0.414 | 0.615 | 0.615 | 0.615 | 0.615 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0 | 0.021 | 0.021 | 0.021 | 0.021 | 0.186 | 0.186 | 0.186 | 0.186 | 0.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -6.828 | -6.828 | 4.005 | 4.005 | 4.452 | 4.452 | 4.452 | 4.452 | 12.986 | 12.986 | 12.986 | 8.316 | 8.316 | 8.316 | 3.371 | 3.371 | 3.371 | 13.079 | 13.079 | 13.079 | 8.193 | 8.193 | 8.193 | 8.193 | 9.596 | 9.596 | 9.596 | 9.596 | 12.14 | 12.14 | 12.14 | 12.14 | 8.616 | 8.191 | 7.421 | 8.191 | 1.908 | 1.908 | 4.903 | 1.908 | 5.054 | 5.457 | 5.457 | 5.457 | 1.296 | 1.296 | 1.296 | 1.296 | 0.456 | 0.015 | 0.015 | 0.015 | 0.024 | 0.024 | 0.021 | 0.024 | -0.077 | -0.077 | 0.716 | -0.077 | 0.663 | 0.663 | 0.663 | 0.663 | 0.136 | 0.135 | 0.135 | 0.135 | -0.035 | -0.035 | -0.031 | -0.035 | 0.244 | 0.244 | 0.244 | 0.244 | -0.071 | -0.071 | -0.071 | -0.071 | 0.758 | 0.758 | 0.758 | 0.758 | 0.895 | -0.011 | -0.011 | -0.011 | 0.005 | 0.005 | 0.005 | -0.023 | -0.034 | -0.012 | -0.034 | 0.077 | 0.077 | 0.077 | 0.077 | -0.004 | -0.004 | -0.025 | -0.004 | -0.03 | -0.03 | -0.03 | -0.03 | -0.547 | -0.547 | -0.34 | -0.547 | -0.261 | -0.075 | -0.075 | -0.075 | -0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -14.62 | -14.62 | -0.576 | -0.576 | 2.299 | 2.299 | 2.299 | 2.299 | 4.235 | 4.235 | 4.235 | 7.188 | 7.188 | 7.188 | 0.861 | 0.861 | 0.861 | 8.109 | 8.109 | 8.109 | 5.559 | 5.559 | 5.559 | 5.559 | 6.239 | 6.239 | 6.239 | 6.239 | 8.408 | 8.408 | 8.408 | 8.408 | 7.045 | 7.045 | 7.045 | 7.045 | 2.311 | 2.311 | 2.311 | 2.311 | 2.461 | 2.461 | 2.461 | 2.461 | 0.854 | 0.854 | 0.854 | 0.854 | 0.015 | 0.015 | 0.015 | 0.015 | 0.024 | 0.024 | 0.024 | 0.024 | -0.073 | -0.073 | -0.073 | -0.073 | -0.117 | -0.117 | -0.117 | -0.117 | -0.097 | -0.097 | -0.097 | -0.097 | -0.063 | -0.063 | -0.063 | -0.063 | -0.087 | -0.087 | -0.087 | -0.087 | -0.108 | -0.108 | -0.108 | -0.108 | -0.147 | -0.147 | -0.147 | -0.147 | -0.011 | -0.011 | -0.011 | -0.011 | -0.005 | -0.005 | -0.005 | -0.034 | -0.034 | -0.034 | -0.034 | 0.056 | 0.056 | 0.056 | 0.056 | -0.009 | -0.009 | -0.009 | -0.009 | -0.012 | -0.012 | -0.012 | -0.012 | -0.368 | -0.368 | -0.368 | -0.368 | -0.295 | -0.295 | -0.295 | -0.295 | -0.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.69 | 0 | 0.69 | 0.69 | 0.69 | 0.69 | 0.55 | 0.55 | 0.55 | 0.55 | 0.188 | 0.188 | 0.188 | 0.188 | 0.188 | 0 | 1.399 | 0 | 1.399 | 1.399 | 1.399 | 1.399 | 1.399 | 0 | 0.45 | 0 | 0.45 | 0.45 | 0.45 | 0.45 | 0.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 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 | 0 | 0 | 0 | 0 | -2.676 | 0 | -2.676 | -2.676 | -2.676 | -2.676 | -2.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.026 | 0 | -0.026 | -0.026 | -0.026 | -0.026 | -0.026 | 0 | -0.045 | 0 | -0.045 | -0.045 | -0.045 | -0.045 | -0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.445 | -1.445 | -0.578 | -0.578 | -0.434 | -0.434 | -0.434 | -0.434 | -1.878 | -1.878 | -1.878 | -2.89 | -2.89 | -2.89 | -3.179 | -3.179 | -3.179 | -2.6 | -2.6 | -2.6 | -0.723 | -0.723 | -0.723 | -0.723 | -0.182 | -0.182 | -0.182 | -0.182 | -0.422 | -0.422 | -0.422 | -0.422 | -0.521 | -0.521 | -0.521 | -0.521 | -0.839 | -0.839 | -0.839 | -0.839 | -1.575 | -1.575 | -1.575 | -1.575 | -1.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.021 | 0 | -0.021 | -0.021 | -0.021 | -0.021 | -0.018 | -0.018 | -0.018 | -0.018 | -0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 17.504 | 17.504 | 7.976 | 7.976 | -0.626 | 1.44 | 1.44 | 2.732 | 6.113 | 6.113 | -1.014 | 1.155 | 1.155 | -1.158 | -1.704 | -1.704 | 4.039 | 10.709 | 10.709 | 10.709 | 6.281 | 6.281 | 6.281 | 6.281 | 6.422 | 6.422 | 6.422 | 6.422 | 8.829 | 8.829 | 8.829 | 8.829 | 7.566 | 7.566 | 7.566 | 7.566 | 3.15 | 3.15 | 3.15 | 3.15 | 4.036 | 4.036 | 4.036 | 4.036 | 2.429 | 0.854 | 0.854 | 0.854 | 0.015 | 0.015 | 0.015 | 0.015 | 0.024 | 0.024 | 0.024 | 0.024 | -0.073 | -0.073 | -0.073 | -0.073 | -0.117 | -0.117 | -0.117 | -0.117 | -0.097 | -0.097 | -0.097 | -0.097 | -0.063 | -0.063 | -0.063 | -0.063 | -0.087 | -0.087 | -0.087 | -0.087 | -0.108 | -0.108 | -0.108 | -0.108 | -0.147 | -0.147 | -0.147 | -0.147 | -0.011 | -0.011 | -0.011 | -0.011 | -0.005 | -0.005 | -0.005 | -0.034 | -0.034 | -0.034 | -0.034 | 0.056 | 0.056 | 0.056 | 0.056 | -0.009 | -0.009 | -0.009 | -0.009 | -0.012 | -0.012 | 0.01 | -0.012 | -0.346 | -0.346 | -0.346 | -0.346 | -0.277 | -0.277 | -0.277 | -0.277 | -0.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 16.06 | 16.06 | 7.398 | 7.398 | 2.299 | 2.299 | 2.299 | 2.299 | 4.235 | 4.235 | 4.235 | 7.188 | 7.188 | 7.188 | 0.861 | 0.861 | 0.861 | 8.109 | 8.109 | 8.109 | 5.559 | 5.559 | 5.559 | 5.559 | 6.239 | 6.239 | 6.239 | 6.239 | 8.408 | 8.408 | 8.408 | 8.408 | 7.045 | 7.045 | 7.045 | 7.045 | 2.311 | 2.311 | 2.311 | 2.311 | 2.461 | 2.461 | 2.461 | 2.461 | 0.854 | 0.854 | 0.854 | 0.854 | 0.015 | 0.015 | 0.015 | 0.015 | 0.024 | 0.024 | 0.024 | 0.024 | -0.073 | -0.073 | -0.073 | -0.073 | -0.117 | -0.117 | -0.117 | -0.117 | -0.097 | -0.097 | -0.097 | -0.097 | -0.063 | -0.063 | -0.063 | -0.063 | -0.087 | -0.087 | -0.087 | -0.087 | -0.108 | -0.108 | -0.108 | -0.108 | -0.147 | -0.147 | -0.147 | -0.147 | -0.011 | -0.011 | -0.011 | -0.011 | -0.005 | -0.005 | -0.005 | -0.034 | -0.034 | -0.034 | -0.034 | 0.056 | 0.056 | 0.056 | 0.056 | -0.009 | -0.009 | -0.009 | -0.009 | -0.012 | -0.012 | -0.012 | -0.012 | -0.368 | -0.368 | -0.368 | -0.368 | -0.295 | -0.295 | -0.295 | -0.295 | -0.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.017 | 0.017 | 0.331 | 0.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.746 | -7.746 | -7.746 | -23.394 | -23.394 | -23.394 | -14.63 | -14.63 | -14.63 | -14.63 | -17.418 | -17.418 | -17.418 | -17.418 | -24.229 | -24.229 | -24.229 | -24.229 | -19.614 | -19.614 | -19.614 | -19.614 | -6.433 | -6.433 | -6.433 | -6.433 | -1.938 | -1.938 | -1.938 | -1.938 | -2.143 | -2.143 | -2.143 | -2.143 | -0.03 | -0.03 | -0.03 | -0.03 | -0.051 | -0.051 | -0.051 | -0.051 | 0.832 | 0.832 | 0.832 | 0.832 | -0.017 | -0.017 | -0.017 | -0.017 | 0.443 | 0.443 | 0.443 | 0.443 | 0.41 | 0.41 | 0.41 | 0.41 | 0.574 | 0.574 | 0.574 | 0.574 | 0.056 | 0.056 | 0.056 | 0.056 | -0.206 | -0.206 | -0.206 | -0.206 | 0.147 | 0 | 0 | 0 | 0 | 0.051 | 0 | 0.11 | 0.11 | 0.11 | 0.11 | -0.207 | -0.207 | -0.207 | -0.207 | -0.102 | -0.102 | -0.102 | -0.102 | 0.211 | 0.211 | 0.211 | 0.211 | 0.617 | 0.617 | 0.617 | 0.617 | 0.633 | 0.633 | 0.633 | 0.633 | 0.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -1.968 | -1.968 | 16.057 | 16.057 | 1.106 | 1.106 | 1.106 | 1.106 | -2.879 | -2.879 | -2.879 | 3.551 | 3.551 | 3.551 | -5.165 | -5.165 | -5.165 | 0.932 | 0.932 | 0.932 | 2.046 | 2.046 | 2.046 | 2.046 | 1.3 | 1.3 | 1.3 | 1.3 | 0.994 | 0.994 | 0.994 | 0.994 | 1.521 | 1.521 | 1.521 | 1.521 | 0.5 | 0.5 | 0.5 | 0.5 | 5.446 | 5.446 | 5.446 | 5.446 | 0.42 | 0.42 | 0.42 | 0.42 | 0.014 | 0.014 | 0.014 | 0.014 | 0.021 | 0.021 | 0.021 | 0.021 | 0.613 | 0.613 | 0.613 | 0.613 | -0.369 | -0.369 | -0.369 | -0.369 | 0.152 | 0.152 | 0.152 | 0.152 | 0.222 | 0.222 | 0.222 | 0.222 | 0.312 | 0.312 | 0.312 | 0.312 | -0.268 | -0.268 | -0.268 | -0.268 | -0.647 | -0.647 | -0.647 | -0.647 | -0.022 | -0.022 | -0.022 | -0.022 | 0.006 | 0.006 | 0.006 | 0.009 | 0.009 | 0.009 | 0.009 | -0.04 | -0.04 | -0.04 | -0.04 | -0.127 | -0.127 | -0.127 | -0.127 | 0.177 | 0.177 | 0.177 | 0.177 | -0.486 | -0.486 | -0.486 | -0.486 | -0.251 | -0.251 | -0.251 | -0.251 | -0.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| -1.968 | -1.968 | 16.057 | 16.057 | 11.037 | 11.037 | 11.037 | 11.037 | 9.932 | 9.932 | 9.932 | 12.811 | 12.811 | 12.811 | 9.26 | 9.26 | 9.26 | 14.424 | 14.424 | 14.424 | 13.492 | 13.492 | 13.492 | 13.492 | 11.446 | 11.446 | 11.446 | 11.446 | 10.146 | 10.146 | 10.146 | 10.146 | 9.152 | 9.152 | 9.152 | 9.152 | 7.631 | 7.631 | 7.631 | 7.631 | 7.131 | 7.131 | 7.131 | 7.131 | 1.685 | 1.685 | 1.685 | 1.685 | 1.265 | 1.265 | 1.265 | 1.265 | 1.251 | 1.251 | 1.251 | 1.251 | 1.23 | 1.23 | 1.23 | 1.23 | 0.618 | 0.618 | 0.618 | 0.618 | 0.987 | 0.987 | 0.987 | 0.987 | 0.835 | 0.835 | 0.835 | 0.835 | 0.613 | 0.613 | 0.613 | 0.613 | 0.301 | 0.301 | 0.301 | 0.301 | 0.569 | 0.569 | 0.569 | 0.569 | 1.207 | 1.207 | 1.207 | 1.207 | 0.009 | 0.009 | 0.009 | 0.003 | 0.003 | 0.003 | 0.003 | -0.007 | -0.007 | -0.007 | -0.007 | 0.034 | 0.034 | 0.034 | 0.034 | 0.161 | 0.161 | 0.161 | 0.161 | -0.016 | -0.016 | -0.016 | -0.016 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |