Carlton Investments Limited
ASX:CIN.AX
30.5 (AUD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 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 | 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 | 1988 Q3 | 1988 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 9.545 | 9.545 | 19.682 | 9.841 | 18.416 | 9.208 | 18.99 | 9.495 | 9.169 | 9.169 | 7.71 | 7.71 | 6.06 | 6.06 | 4.455 | 4.455 | 7.644 | 7.644 | 11.414 | 11.414 | 11.245 | 11.245 | 11.518 | 11.518 | 9.647 | 9.647 | 11.186 | 11.186 | 9.235 | 9.235 | 10.599 | 10.599 | 8.929 | 8.929 | 11.978 | 11.978 | 8.551 | 8.551 | 10.158 | 10.158 | 7.863 | 7.863 | 9.766 | 9.766 | 7.375 | 7.375 | 8.824 | 8.824 | 7.894 | 7.894 | 7.894 | 7.326 | 7.326 | 7.326 | 7.326 | 6.508 | 6.508 | 6.508 | 6.508 | 4.043 | 4.043 | 4.043 | 4.043 | 10.824 | 10.824 | 10.824 | 10.824 | 11.014 | 11.014 | 11.014 | 11.014 | 4.855 | 4.855 | 4.855 | 4.855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 |
Depreciation & Amortization
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0.005 | 0.005 | 0 | 0 | -0.186 | -0.186 | 0 | 0 | -0.318 | -0.318 | 0 | 0 | -0.692 | -0.692 | 0 | 0 | 1.214 | 1.214 | 0 | 0 | 1.014 | 1.014 | 0 | 0 | -0.047 | -0.047 | 0 | 0 | -0.049 | -0.049 | 0 | 0 | 0.028 | 0.028 | 0 | 0 | -0.105 | -0.105 | 0 | 0 | -0.12 | -0.12 | 0 | 0 | -0.131 | -0.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.005 | 0.005 | 0 | 0 | -0.186 | -0.186 | 0 | 0 | -0.318 | -0.318 | 0 | 0 | -0.692 | -0.692 | 0 | 0 | 1.214 | 1.214 | 0 | 0 | 1.014 | 1.014 | 0 | 0 | -0.047 | -0.047 | 0 | 0 | -0.049 | -0.049 | 0 | 0 | 0.028 | 0.028 | 0 | 0 | -0.105 | -0.105 | 0 | 0 | -0.12 | -0.12 | 0 | 0 | -0.131 | -0.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -1.396 | -1.396 | 3.675 | 1.841 | -3.134 | -1.378 | 2.602 | 1.304 | -3.44 | -3.44 | 1.058 | 1.058 | -0.258 | -0.258 | -0.241 | -0.241 | -1.333 | -1.333 | 1.432 | 1.432 | -2.413 | -2.413 | 2.515 | 2.515 | -2.377 | -2.377 | 2.448 | 2.448 | -2.419 | -2.419 | 2.404 | 2.404 | -2.467 | -2.467 | 2.449 | 2.449 | -2.327 | -2.327 | 2.348 | 2.348 | -2.167 | -2.167 | 2.226 | 2.226 | -2.074 | -2.074 | 2.003 | 2.003 | -7.894 | -7.894 | -7.894 | -7.326 | -7.326 | -7.326 | -7.326 | -6.508 | -6.508 | -6.508 | -6.508 | -4.043 | -4.043 | -4.043 | -4.043 | -10.824 | -10.824 | -10.824 | -10.824 | -11.014 | -11.014 | -11.014 | -11.014 | -4.855 | -4.855 | -4.855 | -4.855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 |
Operating Cash Flow
| 8.153 | 8.153 | 23.357 | 11.682 | 15.282 | 7.644 | 21.592 | 10.799 | 5.412 | 5.412 | 8.768 | 8.768 | 5.11 | 5.11 | 4.215 | 4.215 | 7.525 | 7.525 | 12.846 | 12.846 | 9.846 | 9.846 | 14.033 | 14.033 | 7.223 | 7.223 | 13.634 | 13.634 | 6.767 | 6.767 | 13.002 | 13.002 | 6.49 | 6.49 | 14.426 | 14.426 | 6.12 | 6.12 | 12.506 | 12.506 | 5.576 | 5.576 | 11.991 | 11.991 | 5.171 | 5.171 | 10.826 | 10.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.639 | -2.639 | -2.639 | -2.639 | 0 | -2.079 | -2.079 | -2.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -6.849 | 0 | -10.192 | 0 | -3.382 | 0 | -16.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.725 | 4.725 | 4.725 | 4.725 | 0 | -1.625 | -1.625 | -1.625 | 0 | -2.528 | -2.528 | -2.528 | 0 | -2.246 | -2.246 | -2.246 | 0 | -2.94 | -2.94 | -2.94 | -2.758 | -2.758 | -2.758 | -2.758 | -3.615 | -3.615 | -3.615 | -3.615 | -2.524 | -2.524 | -2.524 | -2.524 | -3.559 | -3.559 | -3.559 | -3.559 | -2.909 | -2.909 | -2.909 | -2.909 | -1.171 | -1.171 | -1.171 | -1.171 | -1.897 | -1.897 | -1.897 | -1.897 | -7.49 | -7.49 | -7.49 | -7.49 | -3.645 | -3.645 | -3.645 | -3.645 | -1.331 | -1.331 | -1.331 | -1.331 | -1.463 | -1.463 | -1.463 | -1.463 | -2.486 | -2.486 | -2.486 | -2.486 | -1.706 | -1.706 | -1.706 | -1.706 | -0.723 | -0.723 | -0.723 | -0.723 | -1.034 | -1.034 | -1.034 | -1.034 | -1.415 | -1.415 | -1.415 | -1.415 | -3.6 | -3.6 | -3.6 | -3.6 | -3.081 | -3.081 | -3.081 | -3.081 | -3.071 | -3.071 | -3.071 | -3.071 | -1.913 | -1.913 | -1.913 | -1.913 | -1.758 | -1.758 | -1.758 | -1.758 | -2.52 | -2.52 | -2.52 | -2.52 | -0.084 | -0.084 | -0.084 | -0.084 | -3.621 | -3.621 | -3.621 | -3.621 | -1.798 | -1.798 | -1.798 | -1.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 2.111 | 0 | 2.612 | 0 | 0.12 | 0 | 1.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.352 | 1.352 | 1.352 | 1.352 | 0 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0.53 | 0.53 | 0.53 | 0 | 0.033 | 0.033 | 0.033 | 0.575 | 0.575 | 0.575 | 0.575 | 0.295 | 0.295 | 0.295 | 0.295 | 0.097 | 0.097 | 0.097 | 0.097 | 1.031 | 1.031 | 1.031 | 1.031 | 0.489 | 0.489 | 0.489 | 0.489 | 0.595 | 0.595 | 0.595 | 0.595 | 0 | 0 | 0 | 0 | 5 | 5 | 5 | 5 | 0.814 | 0.814 | 0.814 | 0.814 | 0.093 | 0.093 | 0.093 | 0.093 | 0.547 | 0.547 | 0.547 | 0.547 | 1.035 | 1.035 | 1.035 | 1.035 | 0.466 | 0.466 | 0.466 | 0.466 | 0.15 | 0.15 | 0.15 | 0.15 | 4.2 | 4.2 | 4.2 | 4.2 | 0.597 | 0.597 | 0.597 | 0.597 | 0.331 | 0.331 | 0.331 | 0.331 | 0.034 | 0.034 | 0.034 | 0.034 | 0.446 | 0.446 | 0.446 | 0.446 | 0.001 | 0.001 | 0.001 | 0.001 | 0.045 | 0.045 | 0.045 | 0.045 | 0.02 | 0.02 | 0.02 | 0.02 | 0.295 | 0.295 | 0.295 | 0.295 | 0.602 | 0.602 | 0.602 | 0.602 | 0.027 | 0.027 | 0.027 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -2.369 | -2.369 | -3.79 | -3.79 | -1.631 | -1.631 | -7.346 | -7.346 | -0.209 | -0.209 | -2.62 | -2.62 | -3.62 | -3.62 | -0.018 | -0.018 | 9.727 | 9.727 | -2.851 | -2.851 | -2.358 | -2.358 | -4.99 | -4.99 | -0.32 | -0.32 | -4.736 | -4.736 | -0.111 | -0.111 | -3.321 | -3.321 | -0.571 | -0.571 | -5.245 | -5.245 | -0.766 | -0.766 | -3.6 | -3.6 | -0.549 | -0.549 | -4.293 | -4.293 | -0.637 | -0.637 | -3.816 | -3.816 | 10.311 | 10.311 | 10.311 | 9.594 | 9.594 | 9.594 | 9.594 | 5.565 | 5.565 | 5.565 | 5.565 | 8.339 | 8.339 | 8.339 | 8.339 | 9.061 | 9.061 | 9.061 | 9.061 | 8.732 | 8.732 | 8.732 | 8.732 | 6.164 | 6.164 | 6.164 | 6.164 | 5.304 | 5.304 | 5.304 | 5.304 | 5.106 | 5.106 | 5.106 | 5.106 | 4.625 | 4.625 | 4.625 | 4.625 | 3.346 | 3.346 | 3.346 | 3.346 | 0.802 | 0.802 | 0.802 | 0.802 | 4.82 | 4.82 | 4.82 | 4.82 | 7.251 | 7.251 | 7.251 | 7.251 | 6.497 | 6.497 | 6.497 | 6.497 | 2.625 | 2.625 | 2.625 | 2.625 | 1.912 | 1.912 | 1.912 | 1.912 | 1.713 | 1.713 | 1.713 | 1.713 | 2.501 | 2.501 | 2.501 | 2.501 | -0.211 | -0.211 | -0.211 | -0.211 | 3.02 | 3.02 | 3.02 | 3.02 | 1.771 | 1.771 | 1.771 | 1.771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -2.369 | -2.369 | -7.58 | -3.79 | -3.262 | -1.631 | -14.691 | -7.346 | -0.209 | -0.209 | -2.62 | -2.62 | -3.62 | -3.62 | -0.018 | -0.018 | 9.727 | 9.727 | -2.851 | -2.851 | -2.358 | -2.358 | -4.99 | -4.99 | -0.32 | -0.32 | -4.736 | -4.736 | -0.111 | -0.111 | -3.321 | -3.321 | -0.571 | -0.571 | -5.245 | -5.245 | -0.766 | -0.766 | -3.6 | -3.6 | -0.549 | -0.549 | -4.293 | -4.293 | -0.637 | -0.637 | -3.816 | -3.816 | 7.783 | 7.783 | 7.783 | 7.174 | 7.174 | 7.174 | 7.174 | 4.988 | 4.988 | 4.988 | 4.988 | 6.442 | 6.442 | 6.442 | 6.442 | 6.571 | 6.571 | 6.571 | 6.571 | 5.902 | 5.902 | 5.902 | 5.902 | 4.925 | 4.925 | 4.925 | 4.925 | 4.388 | 4.388 | 4.388 | 4.388 | 3.655 | 3.655 | 3.655 | 3.655 | 3.385 | 3.385 | 3.385 | 3.385 | 2.773 | 2.773 | 2.773 | 2.773 | 3.969 | 3.969 | 3.969 | 3.969 | 4.002 | 4.002 | 4.002 | 4.002 | 3.982 | 3.982 | 3.982 | 3.982 | 3.45 | 3.45 | 3.45 | 3.45 | -2.625 | -2.625 | -2.625 | -2.625 | -1.859 | -1.859 | -1.859 | -1.859 | -1.601 | -1.601 | -1.601 | -1.601 | -2.5 | -2.5 | -2.5 | -2.5 | 0.211 | 0.211 | 0.211 | 0.211 | -3.02 | -3.02 | -3.02 | -3.02 | -1.72 | -1.72 | -1.72 | -1.72 | 0 | 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 | -0.375 | -0.375 | -0.375 | -0.375 | -0.925 | -0.925 | -0.925 | -0.925 | -0.35 | -0.35 | -0.35 | -0.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| -0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.54 | 0.54 | 0.54 | 0.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.627 | 1.627 | 1.627 | 1.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.395 | -0.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.148 | -0.148 | -0.148 | -0.148 | -0.065 | -0.065 | -0.065 | -0.065 | 0 | 0 | 0 | 0 | -0.07 | -0.07 | -0.07 | -0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.073 | -0.073 | -0.073 | -0.073 | -1.307 | -1.307 | -1.307 | -1.307 | -0.626 | -0.626 | -0.626 | -0.626 | 0.454 | 0.454 | 0.454 | 0.454 | -0.302 | -0.302 | -0.302 | -0.302 | 0 | 0 | 0 | 0 | -1.145 | -1.145 | -1.145 | -1.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -10.854 | -5.427 | -15.885 | -7.943 | -12.973 | -6.486 | -15.355 | -7.678 | -5.295 | -5.295 | -5.428 | -5.428 | -3.442 | -3.442 | -7.413 | -7.413 | -8.803 | -8.803 | -10.325 | -10.325 | -14.561 | -8.273 | -9.266 | -9.266 | -6.751 | -6.751 | -9.002 | -9.002 | -6.354 | -6.354 | -9.928 | -9.928 | -6.089 | -6.089 | -8.605 | -8.605 | -5.692 | -5.692 | -8.339 | -8.339 | -4.898 | -4.898 | -7.678 | -7.678 | -4.504 | -4.504 | -6.887 | -6.887 | -5.304 | -5.304 | -5.304 | -4.643 | -4.643 | -4.643 | -4.643 | -4.446 | -4.446 | -4.446 | -4.446 | -4.448 | -4.448 | -4.448 | -4.448 | -4.184 | -4.184 | -4.184 | -4.184 | -3.762 | -3.762 | -3.762 | -3.762 | -3.389 | -3.389 | -3.389 | -3.389 | -3.096 | -3.096 | -3.096 | -3.096 | -2.856 | -2.856 | -2.856 | -2.856 | -2.446 | -2.446 | -2.446 | -2.446 | -1.994 | -1.994 | -1.994 | -1.994 | -2.127 | -2.127 | -2.127 | -2.127 | -4.24 | -4.24 | -4.24 | -4.24 | -0.79 | -0.79 | -0.79 | -0.79 | -0.345 | -0.345 | -0.345 | -0.345 | -0.3 | -0.3 | -0.3 | -0.3 | -0.141 | -0.141 | -0.141 | -0.141 | -0.39 | -0.39 | -0.39 | -0.39 | -0.297 | -0.297 | -0.297 | -0.297 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.161 | -0.161 | -0.161 | -0.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -0.013 | -0.013 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -7.284 | -7.284 | -0.003 | -0.003 | 7.278 | -7.284 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | 13.694 | 13.694 | 13.694 | 13.234 | 13.234 | 13.234 | 13.234 | 11.881 | 11.881 | 11.881 | 11.881 | 9.435 | 9.435 | 9.435 | 9.435 | 10.96 | 10.96 | 10.96 | 10.96 | 10.756 | 10.756 | 10.756 | 10.756 | 9.664 | 9.664 | 9.664 | 9.664 | 8.387 | 8.387 | 8.387 | 8.387 | 8.791 | 8.791 | 8.791 | 8.791 | 7.137 | 7.137 | 7.137 | 7.137 | 4.837 | 4.837 | 4.837 | 4.837 | 5.069 | 5.069 | 5.069 | 5.069 | 6.096 | 6.096 | 6.096 | 6.096 | 9.387 | 9.387 | 9.387 | 9.387 | 4.773 | 4.773 | 4.773 | 4.773 | 3.795 | 3.795 | 3.795 | 3.795 | 0.3 | 0.3 | 0.3 | 0.3 | 0.141 | 0.141 | 0.141 | 0.141 | 0.39 | 0.39 | 0.39 | 0.39 | -0.955 | -0.955 | -0.955 | -0.955 | 0.928 | 0.928 | 0.928 | 0.928 | 0.353 | 0.353 | 0.353 | 0.353 | 0.161 | 0.161 | 0.161 | 0.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -5.835 | -5.835 | -15.885 | -7.946 | -12.973 | -6.49 | -15.355 | -7.681 | -5.298 | -5.298 | -5.431 | -5.431 | -3.445 | -3.445 | -7.416 | -7.416 | -7.284 | -7.284 | -10.328 | -10.328 | -7.284 | -7.284 | -9.269 | -9.269 | -6.754 | -6.754 | -9.005 | -9.005 | -6.357 | -6.357 | -9.931 | -9.931 | -6.092 | -6.092 | -8.608 | -8.608 | -5.695 | -5.695 | -8.342 | -8.342 | -4.901 | -4.901 | -7.681 | -7.681 | -4.504 | -4.504 | -6.887 | -6.887 | 7.783 | 7.783 | 7.783 | 7.174 | 7.174 | 7.174 | 7.174 | 4.988 | 4.988 | 4.988 | 4.988 | 6.442 | 6.442 | 6.442 | 6.442 | 6.571 | 6.571 | 6.571 | 6.571 | 5.902 | 5.902 | 5.902 | 5.902 | 4.925 | 4.925 | 4.925 | 4.925 | 4.388 | 4.388 | 4.388 | 4.388 | 3.655 | 3.655 | 3.655 | 3.655 | 3.385 | 3.385 | 3.385 | 3.385 | 2.773 | 2.773 | 2.773 | 2.773 | 3.969 | 3.969 | 3.969 | 3.969 | 4.002 | 4.002 | 4.002 | 4.002 | 3.982 | 3.982 | 3.982 | 3.982 | 3.45 | 3.45 | 3.45 | 3.45 | -0.3 | -0.3 | -0.3 | -0.3 | -0.141 | -0.141 | -0.141 | -0.141 | -0.39 | -0.39 | -0.39 | -0.39 | 0.955 | 0.955 | 0.955 | 0.955 | -0.928 | -0.928 | -0.928 | -0.928 | -0.353 | -0.353 | -0.353 | -0.353 | -0.161 | -0.161 | -0.161 | -0.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | -3.55 | 8.253 | 0 | 0 | -12.575 | 11.952 | 0 | 0 | -13.189 | 18.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.101 | -0.051 | -0.108 | -0.054 | -0.953 | -4.503 | -8.454 | -4.227 | -0.095 | -12.669 | 12.669 | 0.717 | -1.954 | -15.143 | 15.143 | 4.818 | 4.818 | 3.75 | 1.067 | -0.333 | -0.011 | -1.325 | 1.314 | -0.227 | 0.021 | -1.469 | 1.49 | -0.107 | 0.025 | -1.105 | 1.13 | -0.25 | 0.2 | -1.975 | 2.175 | 0.111 | 0.111 | -1.71 | 1.822 | 0.072 | 0.072 | -0.443 | 0.515 | 0.077 | 0.077 | 0.077 | 0.495 | -0.197 | -0.197 | -0.197 | -0.197 | 0.047 | 0.047 | 0.047 | 0.047 | -0.035 | -0.035 | -0.035 | -0.035 | 0.027 | 0.027 | 0.027 | 0.027 | -0.103 | -0.103 | -0.103 | -0.103 | 0.163 | 0.163 | 0.163 | 0.163 | -0.036 | -0.036 | -0.036 | -0.036 | -0.08 | -0.08 | -0.08 | -0.08 | -0.052 | -0.052 | -0.052 | -0.052 | 0.153 | 0.153 | 0.153 | 0.153 | -0.096 | -0.096 | -0.096 | -0.096 | 0.051 | 0.051 | 0.051 | 0.051 | -0.051 | -0.051 | -0.051 | -0.051 | -0.048 | -0.048 | -0.048 | -0.048 | 0.064 | 0.064 | 0.064 | 0.064 | -0.048 | -0.048 | -0.048 | -0.048 | 0.45 | 0.45 | 0.45 | 0.45 | -0.222 | -0.222 | -0.222 | -0.222 | -0.238 | -0.238 | -0.238 | -0.238 | 0.292 | 0.292 | 0.292 | 0.292 | -0.243 | -0.243 | -0.243 | -0.243 | 0.12 | 0.12 | 0.12 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 2.864 | -0.051 | 2.965 | -0.054 | 3.073 | -0.477 | 4.026 | -4.227 | -0.095 | 0 | 12.669 | 0.717 | -1.954 | 0 | 15.143 | 5.395 | 5.395 | 5.395 | 1.645 | -0.333 | 0.578 | 0.578 | 1.903 | -0.227 | 0.589 | 0.589 | 2.058 | -0.107 | 0.568 | 0.568 | 1.673 | -0.25 | 0.543 | 0.543 | 2.518 | 0.343 | 0.343 | 0.343 | 2.053 | 0.232 | 0.232 | 0.232 | 0.674 | 0.16 | 0.16 | 0.16 | 0.577 | 0.083 | 0.083 | 0.083 | 0.083 | 0.28 | 0.28 | 0.28 | 0.28 | 0.233 | 0.233 | 0.233 | 0.233 | 0.268 | 0.268 | 0.268 | 0.268 | 0.24 | 0.24 | 0.24 | 0.24 | 0.343 | 0.343 | 0.343 | 0.343 | 0.181 | 0.181 | 0.181 | 0.181 | 0.217 | 0.217 | 0.217 | 0.217 | 0.297 | 0.297 | 0.297 | 0.297 | 0.349 | 0.349 | 0.349 | 0.349 | 0.195 | 0.195 | 0.195 | 0.195 | 0.291 | 0.291 | 0.291 | 0.291 | 0.24 | 0.24 | 0.24 | 0.24 | 0.29 | 0.29 | 0.29 | 0.29 | 0.338 | 0.338 | 0.338 | 0.338 | 0.274 | 0.274 | 0.274 | 0.274 | 0.322 | 0.322 | 0.322 | 0.322 | -0.128 | -0.128 | -0.128 | -0.128 | 0.094 | 0.094 | 0.094 | 0.094 | 0.333 | 0.333 | 0.333 | 0.333 | 0.04 | 0.04 | 0.04 | 0.04 | 0.284 | 0.284 | 0.284 | 0.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |