Djerriwarrh Investments Limited
ASX:DJW.AX
3.17 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 13.061 | 13.061 | 12.836 | 6.418 | 17.401 | 8.701 | 21.656 | 10.828 | 12.449 | 12.449 | 9.816 | 9.816 | 11.204 | 11.204 | 4.053 | 4.053 | 4.395 | 4.395 | 12.066 | 12.066 | 5.27 | 5.27 | 11.895 | 11.895 | 9.769 | 9.769 | 5.954 | 5.954 | 10.651 | 10.651 | 6.188 | 6.188 | 9.786 | 9.786 | 10.573 | 10.573 | 13.56 | 13.56 | 9.905 | 9.905 | 10.359 | 10.359 | 11.096 | 11.096 | 9.346 | 9.346 | 9.489 | 9.489 | 11.036 | 11.036 | 11.036 | 14.213 | 14.213 | 14.213 | 14.213 | 6.25 | 6.25 | 6.25 | 6.25 | -3.519 | -3.519 | -3.519 | -3.519 | 16.671 | 16.671 | 16.671 | 16.671 | 22.668 | 22.668 | 22.668 | 22.668 | 15.823 | 15.823 | 15.823 | 15.823 | 8.765 | 8.765 | 8.765 | 8.765 | 7.527 | 7.527 | 7.527 | 7.527 | 7.135 | 7.135 | 7.135 | 7.135 | 7.077 | 7.077 | 7.077 | 7.077 | 7.571 | 7.571 | 7.571 | 7.571 | 7.716 | 7.716 | 7.716 | 7.716 | 6.853 | 6.853 | 6.853 | 6.853 | 3.475 | 3.475 | 3.475 | 3.475 | 6.371 | 6.371 | 6.371 | 6.371 | 5.81 | 5.81 | 5.81 | 5.81 | 4.211 | 4.211 | 4.211 | 4.211 | 3.974 | 3.974 | 3.974 | 3.974 |
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 |
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
| -0.379 | -0.379 | 0 | 0 | -2.213 | -2.213 | 0 | 0 | -4.539 | -4.539 | 0 | 0 | 1.824 | 1.824 | 0 | 0 | -3.736 | -3.736 | 0 | 0 | 5.976 | 5.976 | 0 | 0 | 2.126 | 2.126 | 0 | 0 | -0.59 | -0.59 | 0 | 0 | 1.147 | 1.147 | 0 | 0 | 0.123 | 0.123 | 0 | 0 | -0.95 | -0.95 | 0 | 0 | 4.814 | 4.814 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.551 | 0.551 | 0 | 0 | -1.199 | -1.199 | 0 | 0 | -0.141 | -0.141 | 0 | 0 | -0.6 | -0.6 | 0 | 0 | 1.371 | 1.371 | 0 | 0 | 0.813 | 0.813 | 0 | 0 | -0.5 | -0.5 | 0 | 0 | 0.427 | 0.427 | 0 | 0 | 0.022 | 0.022 | 0 | 0 | -0.14 | -0.14 | 0 | 0 | 0.383 | 0.383 | 0 | 0 | 1.784 | 1.784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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
| -0.93 | -0.93 | 0 | 0 | -1.014 | -1.014 | 0 | 0 | -4.398 | -4.398 | 0 | 0 | 2.423 | 2.423 | 0 | 0 | -5.107 | -5.107 | 0 | 0 | 5.163 | 5.163 | 0 | 0 | 2.627 | 2.627 | 0 | 0 | -1.017 | -1.017 | 0 | 0 | 1.126 | 1.126 | 0 | 0 | 0.263 | 0.263 | 0 | 0 | -1.333 | -1.333 | 0 | 0 | 3.031 | 3.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -4.939 | -4.939 | 11.891 | 5.946 | -1.236 | 1.595 | -0.628 | -0.314 | -1.045 | -1.045 | -1.577 | -1.577 | -5.704 | -5.704 | 0.558 | 0.558 | 4.494 | 4.494 | -3.773 | -3.773 | -1.552 | -1.552 | -2.808 | -2.808 | -6.627 | -6.627 | 4.907 | 4.907 | -5.433 | -5.433 | 7.247 | 7.247 | -7.849 | -7.849 | 3.544 | 3.544 | -4.064 | -4.064 | 2.076 | 2.076 | 1.163 | 1.163 | 1.32 | 1.32 | -4.466 | -4.466 | 7.585 | 7.585 | -11.036 | -11.036 | -11.036 | -14.213 | -14.213 | -14.213 | -14.213 | -6.25 | -6.25 | -6.25 | -6.25 | 3.519 | 3.519 | 3.519 | 3.519 | -16.671 | -16.671 | -16.671 | -16.671 | -22.668 | -22.668 | -22.668 | -22.668 | -15.823 | -15.823 | -15.823 | -15.823 | -8.765 | -8.765 | -8.765 | -8.765 | -7.527 | -7.527 | -7.527 | -7.527 | -7.135 | -7.135 | -7.135 | -7.135 | -7.077 | -7.077 | -7.077 | -7.077 | -7.571 | -7.571 | -7.571 | -7.571 | -7.716 | -7.716 | -7.716 | -7.716 | -6.853 | -6.853 | -6.853 | -6.853 | -3.475 | -3.475 | -3.475 | -3.475 | -6.371 | -6.371 | -6.371 | -6.371 | -5.81 | -5.81 | -5.81 | -5.81 | -4.211 | -4.211 | -4.211 | -4.211 | -3.974 | -3.974 | -3.974 | -3.974 |
Operating Cash Flow
| 7.743 | 7.743 | 24.727 | 12.364 | 16.165 | 8.083 | 21.028 | 10.514 | 6.866 | 6.866 | 8.239 | 8.239 | 7.324 | 7.324 | 4.611 | 4.611 | 5.153 | 5.153 | 8.293 | 8.293 | 9.694 | 9.694 | 9.088 | 9.088 | 5.269 | 5.269 | 10.861 | 10.861 | 4.629 | 4.629 | 13.435 | 13.435 | 3.085 | 3.085 | 14.117 | 14.117 | 9.619 | 9.619 | 11.98 | 11.98 | 10.572 | 10.572 | 12.416 | 12.416 | 9.694 | 9.694 | 17.074 | 17.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Purchases Of Investments
| -146.776 | 0 | -75.772 | 0 | -141.06 | 0 | -95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -56.328 | -56.328 | -56.328 | -56.328 | 0 | -62.58 | -62.58 | -62.58 | 0 | -48.612 | -48.612 | -48.612 | 0 | -33.691 | -33.691 | -33.691 | 0 | -39.439 | -39.439 | -39.439 | -61.96 | -61.96 | -61.96 | -61.96 | -53.89 | -53.89 | -53.89 | -53.89 | -68.296 | -68.296 | -68.296 | -68.296 | -10.397 | -10.397 | -10.397 | -10.397 | -20.484 | -20.484 | -20.484 | -20.484 | -15.631 | -15.631 | -15.631 | -15.631 | -20.53 | -20.53 | -20.53 | -20.53 | -52.137 | -52.137 | -52.137 | -52.137 | -85.421 | -85.421 | -85.421 | -85.421 | -60.595 | -60.595 | -60.595 | -60.595 | -29.447 | -29.447 | -29.447 | -29.447 | -45.576 | -45.576 | -45.576 | -45.576 | -25.229 | -25.229 | -25.229 | -25.229 | -45.814 | -45.814 | -45.814 | -45.814 | -21.174 | -21.174 | -21.174 | -21.174 | -23.133 | -23.133 | -23.133 | -23.133 | -27.6 | -27.6 | -27.6 | -27.6 | -17.502 | -17.502 | -17.502 | -17.502 | -9.896 | -9.896 | -9.896 | -9.896 | -2.085 | -2.085 | -2.085 | -2.085 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 |
Sales Maturities Of Investments
| 251.981 | 0 | 91.053 | 0 | 91.307 | 0 | 70.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.257 | 60.257 | 60.257 | 60.257 | 0 | 69.436 | 69.436 | 69.436 | 0 | 42.51 | 42.51 | 42.51 | 0 | 36.969 | 36.969 | 36.969 | 0 | 37.184 | 37.184 | 37.184 | 73.694 | 73.694 | 73.694 | 73.694 | 44.358 | 44.358 | 44.358 | 44.358 | 88.257 | 88.257 | 88.257 | 88.257 | 8.32 | 8.32 | 8.32 | 8.32 | 6.907 | 6.907 | 6.907 | 6.907 | 33.953 | 33.953 | 33.953 | 33.953 | 32.547 | 32.547 | 32.547 | 32.547 | 41.478 | 41.478 | 41.478 | 41.478 | 54.142 | 54.142 | 54.142 | 54.142 | 35.25 | 35.25 | 35.25 | 35.25 | 37.749 | 37.749 | 37.749 | 37.749 | 44.88 | 44.88 | 44.88 | 44.88 | 17.7 | 17.7 | 17.7 | 17.7 | 36.872 | 36.872 | 36.872 | 36.872 | 34.056 | 34.056 | 34.056 | 34.056 | 11.935 | 11.935 | 11.935 | 11.935 | 1.41 | 1.41 | 1.41 | 1.41 | 2.005 | 2.005 | 2.005 | 2.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.51 | 0.51 | 0.51 | 0.51 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 52.603 | 52.603 | 7.641 | 7.641 | -24.877 | -24.877 | -12.338 | -12.338 | -30.42 | -30.42 | 16.427 | 16.427 | -18.369 | -18.369 | 7.829 | 7.829 | -0.899 | -0.899 | 8.196 | 8.196 | -6.331 | -6.331 | 20.033 | 20.033 | -10.764 | -10.764 | -1.758 | -1.758 | -5.349 | -5.349 | 11.896 | 11.896 | 13.063 | 13.063 | -23.104 | -23.104 | -1.009 | -1.009 | 19.633 | 19.633 | -11.55 | -11.55 | -19.538 | -19.538 | 26.12 | 26.12 | 13.804 | 13.804 | 11.632 | 11.632 | 11.632 | 24.376 | 24.376 | 24.376 | 24.376 | -15.594 | -15.594 | -15.594 | -15.594 | 7.203 | 7.203 | 7.203 | 7.203 | 29.607 | 29.607 | 29.607 | 29.607 | 40.691 | 40.691 | 40.691 | 40.691 | 37.133 | 37.133 | 37.133 | 37.133 | 0.682 | 0.682 | 0.682 | 0.682 | 1.782 | 1.782 | 1.782 | 1.782 | 13.053 | 13.053 | 13.053 | 13.053 | 20.935 | 20.935 | 20.935 | 20.935 | -12.019 | -12.019 | -12.019 | -12.019 | 15.162 | 15.162 | 15.162 | 15.162 | 57.798 | 57.798 | 57.798 | 57.798 | 15.086 | 15.086 | 15.086 | 15.086 | 17.074 | 17.074 | 17.074 | 17.074 | 2.085 | 2.085 | 2.085 | 2.085 | -0.51 | -0.51 | -0.51 | -0.51 | 0.002 | 0.002 | 0.002 | 0.002 |
Investing Cash Flow
| 52.603 | 52.603 | 15.281 | 7.641 | -49.753 | -24.877 | -24.676 | -12.338 | -30.42 | -30.42 | 16.427 | 16.427 | -18.369 | -18.369 | 7.829 | 7.829 | -0.899 | -0.899 | 8.196 | 8.196 | -6.331 | -6.331 | 20.033 | 20.033 | -10.764 | -10.764 | -1.758 | -1.758 | -5.349 | -5.349 | 11.896 | 11.896 | 13.063 | 13.063 | -23.104 | -23.104 | -1.009 | -1.009 | 19.633 | 19.633 | -11.55 | -11.55 | -19.538 | -19.538 | 26.12 | 26.12 | 13.804 | 13.804 | 9.555 | 9.555 | 9.555 | 10.799 | 10.799 | 10.799 | 10.799 | 2.729 | 2.729 | 2.729 | 2.729 | 19.22 | 19.22 | 19.22 | 19.22 | 18.948 | 18.948 | 18.948 | 18.948 | 9.412 | 9.412 | 9.412 | 9.412 | 11.788 | 11.788 | 11.788 | 11.788 | 8.985 | 8.985 | 8.985 | 8.985 | 1.086 | 1.086 | 1.086 | 1.086 | 5.524 | 5.524 | 5.524 | 5.524 | 11.994 | 11.994 | 11.994 | 11.994 | 0.863 | 0.863 | 0.863 | 0.863 | 3.963 | 3.963 | 3.963 | 3.963 | 31.608 | 31.608 | 31.608 | 31.608 | -0.411 | -0.411 | -0.411 | -0.411 | 7.178 | 7.178 | 7.178 | 7.178 | -2.085 | -2.085 | -2.085 | -2.085 | 0.51 | 0.51 | 0.51 | 0.51 | -0.002 | -0.002 | -0.002 | -0.002 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -22 | 0 | -22 | 0 | -45 | 0 | -45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.125 | -8.125 | -8.125 | -8.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.25 | -11.25 | -11.25 | -11.25 | -6.375 | -6.375 | -6.375 | -6.375 | -70 | -70 | -70 | -70 | -55.313 | -55.313 | -55.313 | -55.313 | -85.575 | -85.575 | -85.575 | -85.575 | -98.225 | -98.225 | -98.225 | -98.225 | -108.125 | -108.125 | -108.125 | -108.125 | -80.072 | -80.072 | -80.072 | -80.072 | -85.544 | -85.544 | -85.544 | -85.544 | -62.931 | -62.931 | -62.931 | -62.931 | 0 | 0 | 0 | 0 | -5 | -5 | -5 | -5 | -10 | -10 | -10 | -10 | 0 | 0 | 0 | 0 | -5 | -5 | -5 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| -0.01 | 0 | -0.01 | 0 | -0.009 | 0 | 63.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.082 | 35.082 | 35.082 | 35.082 | 2.947 | 2.947 | 2.947 | 2.947 | 0.005 | 0.005 | 0.005 | 0.005 | 5.446 | 5.446 | 5.446 | 5.446 | 4.721 | 4.721 | 4.721 | 4.721 | 1.679 | 1.679 | 1.679 | 1.679 | 3.124 | 3.124 | 3.124 | 3.124 | 5.278 | 5.278 | 5.278 | 5.278 | 6.887 | 6.887 | 6.887 | 6.887 | 24.553 | 24.553 | 24.553 | 24.553 | 3.117 | 3.117 | 3.117 | 3.117 | 3.155 | 3.155 | 3.155 | 3.155 | 16.506 | 16.506 | 16.506 | 16.506 | 5.948 | 5.948 | 5.948 | 5.948 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 | -0.005 | -0.005 | -0.005 | 0 | -0.006 | -0.006 | -0.006 | 0 | -0.005 | -0.005 | -0.005 | 0 | -0.007 | -0.007 | -0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | -0.003 | -0.003 | -0.003 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.006 | -0.003 | -0.003 | -0.003 | -0.003 | -0.005 | -0.005 | -0.005 | -0.005 | -0.006 | -0.006 | -0.006 | -0.006 | -0.38 | -0.38 | -0.38 | -0.38 | -0.004 | -0.004 | -0.004 | -0.004 | -0.7 | -0.7 | -0.7 | -0.7 | -0.023 | -0.023 | -0.023 | -0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -16.885 | -8.443 | -17.951 | -8.976 | -16.687 | -8.344 | -14.618 | -7.309 | -7.058 | -7.058 | -5.938 | -5.938 | -5.278 | -5.278 | -5.245 | -5.245 | -8.571 | -8.571 | -9.786 | -9.786 | -9.708 | -9.708 | -9.672 | -9.672 | -9.627 | -9.627 | -9.647 | -9.647 | -9.583 | -9.583 | -15.302 | -15.302 | -10.98 | -10.98 | -17.437 | -17.437 | -10.93 | -10.93 | -17.487 | -17.487 | -10.93 | -10.93 | -17.487 | -17.487 | -10.93 | -10.93 | -14.648 | -14.648 | -11.779 | -11.779 | -11.779 | -11.698 | -11.698 | -11.698 | -11.698 | -11.536 | -11.536 | -11.536 | -11.536 | -11.381 | -11.381 | -11.381 | -11.381 | -11.214 | -11.214 | -11.214 | -11.214 | -8.306 | -8.306 | -8.306 | -8.306 | -7.469 | -7.469 | -7.469 | -7.469 | -7.004 | -7.004 | -7.004 | -7.004 | -6.55 | -6.55 | -6.55 | -6.55 | -6.331 | -6.331 | -6.331 | -6.331 | -4.515 | -4.515 | -4.515 | -4.515 | -10.314 | -10.314 | -10.314 | -10.314 | -6.505 | -6.505 | -6.505 | -6.505 | -6.094 | -6.094 | -6.094 | -6.094 | -5.924 | -5.924 | -5.924 | -5.924 | -5.422 | -5.422 | -5.422 | -5.422 | -4.816 | -4.816 | -4.816 | -4.816 | -3.51 | -3.51 | -3.51 | -3.51 | -2.857 | -2.857 | -2.857 | -2.857 |
Other Financing Activities
| -30.755 | -30.755 | -11.005 | -11.005 | 4.5 | 24.746 | 9.193 | 9.193 | 28.246 | 28.246 | -16.253 | -16.253 | 15.52 | 15.52 | -6.504 | -6.504 | 3.745 | 3.745 | -20.006 | -20.006 | 18.745 | 18.745 | -18.256 | -18.256 | 15.745 | 15.745 | -3.256 | -3.256 | 4.736 | 4.736 | -0.75 | -0.75 | -5 | -5 | 5.75 | 5.75 | 25.008 | 25.008 | 25.008 | 25.702 | 25.702 | 25.702 | 25.702 | 37.426 | -12.5 | -12.5 | -0.007 | -0.007 | 27.715 | 27.715 | 27.715 | 92.502 | 92.502 | 92.502 | 92.502 | 69.58 | 69.58 | 69.58 | 69.58 | 116.181 | 116.181 | 116.181 | 116.181 | 128.393 | 128.393 | 128.393 | 128.393 | 91.141 | 91.141 | 91.141 | 91.141 | 96.386 | 96.386 | 96.386 | 96.386 | 102.228 | 102.228 | 102.228 | 102.228 | 65.142 | 65.142 | 65.142 | 65.142 | 7.135 | 7.135 | 7.135 | 7.135 | 19.83 | 19.83 | 19.83 | 19.83 | 18.053 | 18.053 | 18.053 | 18.053 | 5.19 | 5.19 | 5.19 | 5.19 | 35.815 | 35.815 | 35.815 | 35.815 | -19.04 | -19.04 | -19.04 | -19.04 | 9.483 | 9.483 | 9.483 | 9.483 | 1.661 | 1.661 | 1.661 | 1.661 | -12.996 | -12.996 | -12.996 | -12.996 | -3.092 | -3.092 | -3.092 | -3.092 |
Financing Cash Flow
| -39.198 | -39.198 | -39.961 | -19.981 | 32.804 | 16.402 | 3.767 | 1.884 | 21.188 | 21.188 | -22.191 | -22.191 | 10.242 | 10.242 | -11.749 | -11.749 | -4.826 | -4.826 | -29.791 | -29.791 | 9.037 | 9.037 | -27.927 | -27.927 | 6.119 | 6.119 | -12.902 | -12.902 | -4.847 | -4.847 | -16.052 | -16.052 | -15.98 | -15.98 | -11.687 | -11.687 | -10.93 | -10.93 | -17.487 | -17.487 | -10.93 | -10.93 | -17.487 | -17.487 | -23.43 | -23.43 | -14.654 | -14.654 | 9.555 | 9.555 | 9.555 | 10.799 | 10.799 | 10.799 | 10.799 | 2.729 | 2.729 | 2.729 | 2.729 | 19.22 | 19.22 | 19.22 | 19.22 | 18.948 | 18.948 | 18.948 | 18.948 | 9.412 | 9.412 | 9.412 | 9.412 | 11.788 | 11.788 | 11.788 | 11.788 | 8.985 | 8.985 | 8.985 | 8.985 | 1.086 | 1.086 | 1.086 | 1.086 | 5.524 | 5.524 | 5.524 | 5.524 | 11.994 | 11.994 | 11.994 | 11.994 | 0.863 | 0.863 | 0.863 | 0.863 | 3.963 | 3.963 | 3.963 | 3.963 | 31.608 | 31.608 | 31.608 | 31.608 | -0.411 | -0.411 | -0.411 | -0.411 | 7.178 | 7.178 | 7.178 | 7.178 | -1.661 | -1.661 | -1.661 | -1.661 | 12.996 | 12.996 | 12.996 | 12.996 | 3.092 | 3.092 | 3.092 | 3.092 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | -1.181 | 1.514 | 0 | 0 | -3.82 | 3.711 | 0 | 0 | -2.04 | 2.154 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 42.296 | 21.148 | 0.047 | 0.024 | -0.784 | -1.965 | 0.119 | 0.06 | -2.366 | -6.185 | 6.185 | 2.475 | -0.804 | -2.844 | 2.844 | -6.937 | -6.937 | -2.241 | -4.696 | -13.302 | 6.797 | 2.892 | 3.905 | 1.193 | -1.588 | -0.273 | -1.316 | -3.8 | 1.856 | -17.418 | 19.274 | 9.279 | -10.253 | -0.381 | -9.873 | 5.903 | 5.903 | -36.113 | 42.017 | -18.258 | -18.258 | -37.58 | 19.322 | 14.304 | 14.304 | 14.304 | 58.075 | -5.186 | -5.186 | -5.186 | -5.186 | -3.698 | -3.698 | -3.698 | -3.698 | 2.95 | 2.95 | 2.95 | 2.95 | 14.402 | 14.402 | 14.402 | 14.402 | -0.062 | -0.062 | -0.062 | -0.062 | -0.096 | -0.096 | -0.096 | -0.096 | -16.029 | -16.029 | -16.029 | -16.029 | 15.96 | 15.96 | 15.96 | 15.96 | -1.778 | -1.778 | -1.778 | -1.778 | -1.115 | -1.115 | -1.115 | -1.115 | -4.784 | -4.784 | -4.784 | -4.784 | -3.446 | -3.446 | -3.446 | -3.446 | 6.538 | 6.538 | 6.538 | 6.538 | 1.211 | 1.211 | 1.211 | 1.211 | 2.721 | 2.721 | 2.721 | 2.721 | -3.856 | -3.856 | -3.856 | -3.856 | -3.096 | -3.096 | -3.096 | -3.096 | 3.607 | 3.607 | 3.607 | 3.607 | 0.179 | 0.179 | 0.179 | 0.179 |
Cash At End Of Period
| 43.132 | 21.148 | 0.836 | 0.024 | 0.789 | -0.392 | 1.573 | 0.06 | -2.366 | 0 | 6.185 | 2.475 | -0.804 | 0 | 2.844 | 0.366 | 0.366 | 0.366 | 2.607 | -13.302 | 7.303 | 7.303 | 4.411 | 1.193 | 0.506 | 0.506 | 0.779 | -3.8 | 2.095 | 2.095 | 19.512 | 9.279 | 0.239 | 0.239 | 0.619 | 10.492 | 10.492 | 10.492 | 46.605 | 4.589 | 4.589 | 4.589 | 42.168 | 22.847 | 22.847 | 22.847 | 66.617 | 8.543 | 8.543 | 8.543 | 8.543 | 13.728 | 13.728 | 13.728 | 13.728 | 17.427 | 17.427 | 17.427 | 17.427 | 14.476 | 14.476 | 14.476 | 14.476 | 0.075 | 0.075 | 0.075 | 0.075 | 0.136 | 0.136 | 0.136 | 0.136 | 0.232 | 0.232 | 0.232 | 0.232 | 16.261 | 16.261 | 16.261 | 16.261 | 0.301 | 0.301 | 0.301 | 0.301 | 2.079 | 2.079 | 2.079 | 2.079 | 3.194 | 3.194 | 3.194 | 3.194 | 7.978 | 7.978 | 7.978 | 7.978 | 11.424 | 11.424 | 11.424 | 11.424 | 4.886 | 4.886 | 4.886 | 4.886 | 3.675 | 3.675 | 3.675 | 3.675 | 0.954 | 0.954 | 0.954 | 0.954 | 4.81 | 4.81 | 4.81 | 4.81 | 7.906 | 7.906 | 7.906 | 7.906 | 4.299 | 4.299 | 4.299 | 4.299 |