Dropsuite Limited
ASX:DSE.AX
3.96 (AUD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 0.273 | 0.748 | 0.836 | 1.142 | 0.308 | 0.046 | -0.077 | -0.87 | -1.278 | -1.692 | -1.453 | -0.62 | -0.837 | -0.923 | -1.253 | -6.636 | -0.716 | -2.91 | -2.91 | -0.169 | -0.169 | -0.169 | -0.169 | -0.308 | -0.308 | -0.308 | -0.308 | -0.657 | -0.657 | -0.657 | -0.657 | -0.334 | -0.334 | -0.334 | -0.334 | -0.228 | -0.228 | -0.228 | -0.228 | -3.409 | -3.409 | -3.409 | -3.409 | -0.581 | -0.581 | -0.581 | -0.581 | -0.263 | -0.263 | -0.263 | -0.263 | -0.365 | -0.365 | -0.365 | -0.365 | 0.194 | 0.194 | 0.194 | 0.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.482 | -0.482 | -0.482 | -0.482 | 0.094 | 0.094 | 0.094 | 0.094 | 0.068 | 0.068 | 0.068 | 0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.063 | -0.063 | -0.063 | -0.063 | -0.186 | -0.186 | -0.186 | -0.186 |
Depreciation & Amortization
| 0.149 | 0.184 | 0.042 | 0.029 | 0.031 | 0.023 | 0.015 | 0.107 | 0.402 | 0.429 | 0.4 | -0.073 | 0.102 | -0.123 | 0.142 | -0.001 | 0.001 | 0.001 | 0.001 | 0.003 | 0.003 | 0.003 | 0.003 | 0.006 | 0.006 | 0.006 | 0.006 | 0.01 | 0.01 | 0.01 | 0.01 | 0.015 | 0.015 | 0.015 | 0.015 | 0.027 | 0.027 | 0.027 | 0.027 | 0.012 | 0.012 | 0.012 | 0.012 | 0.008 | 0.008 | 0.008 | 0.008 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.004 | 0.004 | 0.004 | 0.004 | 0.012 | 0.012 | 0.012 | 0.012 | 0.014 | 0.014 | 0.014 | 0.014 | 0.019 | 0.019 | 0.019 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.574 | 0 | 1.075 | 0 | 0.638 | 0 | 0.165 | 0 | -0.841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.767 | 1.122 | 0.495 | 0.777 | 0.089 | 0.075 | 0.096 | 0.223 | 0.014 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.064 | 0 | -1.61 | 0 | -0.794 | 0 | -0.109 | 0 | 0.307 | 0 | -0.46 | 0 | 0.014 | 0 | -0.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.794 | 0 | -1.91 | 0 | -0.759 | 0 | -0.602 | 0 | -0.03 | 0 | -0.297 | 0 | -0.149 | 0 | -0.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.27 | 0 | 0.3 | 0 | -0.035 | 0 | 0.493 | 0 | 0.337 | 0 | -0.163 | 0 | 0.163 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.258 | 1.091 | -0.178 | -0.076 | -0.386 | 0.296 | 0.032 | 0.448 | 0.41 | 1.429 | 0.576 | 0.864 | 0.046 | 0.216 | -2.142 | 6.448 | -0.104 | 2.91 | 2.91 | 0.167 | 0.167 | 0.167 | 0.167 | 0.302 | 0.302 | 0.302 | 0.302 | 0.647 | 0.647 | 0.647 | 0.647 | 0.319 | 0.319 | 0.319 | 0.319 | 0.201 | 0.201 | 0.201 | 0.201 | 3.396 | 3.396 | 3.396 | 3.396 | 0.573 | 0.573 | 0.573 | 0.573 | 0.261 | 0.261 | 0.261 | 0.261 | 0.365 | 0.365 | 0.365 | 0.365 | -0.196 | -0.196 | -0.196 | -0.196 | -0.004 | -0.004 | -0.004 | -0.004 | -0.012 | -0.012 | -0.012 | -0.012 | 0.468 | 0.468 | 0.468 | 0.468 | -0.113 | -0.113 | -0.113 | -0.113 | -0.068 | -0.068 | -0.068 | -0.068 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.063 | 0.063 | 0.063 | 0.063 | 0.186 | 0.186 | 0.186 | 0.186 |
Operating Cash Flow
| 0.931 | 1.655 | 0.616 | 1.037 | -0.109 | 0.319 | -0.06 | -0.528 | -1.269 | -0.692 | -1.278 | -0.29 | -0.688 | -0.816 | -3.252 | -0.446 | -0.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.1 | -0.06 | -0.077 | -0.05 | -0.028 | -0.045 | -0.017 | -0.012 | -0.018 | -0.082 | -0.011 | -0.037 | -0.01 | -0.018 | -0.016 | -0 | -0.009 | -0.027 | -0.027 | -0.022 | -0.022 | -0.022 | -0.022 | -0.034 | -0.034 | -0.034 | -0.034 | -0.233 | -0.233 | -0.233 | -0.233 | -0.194 | -0.194 | -0.194 | -0.194 | -0.38 | -0.38 | -0.38 | -0.38 | -1.338 | -1.338 | -1.338 | -1.338 | -0.184 | -0.184 | -0.184 | -0.184 | -1.223 | -1.223 | -1.223 | -1.223 | -0.029 | -0.029 | -0.029 | -0.029 | -0.02 | -0.02 | -0.02 | -0.02 | -0.047 | -0.047 | -0.047 | -0.047 | -0.054 | -0.054 | -0.054 | -0.054 | -0.118 | -0.118 | -0.118 | -0.118 | -0.092 | -0.092 | -0.092 | -0.092 | -0.085 | -0.085 | -0.085 | -0.085 | -0.006 | -0.006 | -0.006 | -0.006 | -0 | -0 | -0 | -0 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | -0.004 | -0.004 | -0.004 | -0.004 | -0.038 | -0.038 | -0.038 | -0.038 | -0.092 | -0.092 | -0.092 | -0.092 | -0.329 | -0.329 | -0.329 | -0.329 | -0.351 | -0.351 | -0.351 | -0.351 | 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 | 5.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | 0.008 | 0.008 | -0.015 | -0.015 | -0.015 | -0.015 | 0 | 0 | 0 | 0 | -0.032 | -0.032 | -0.032 | -0.032 | -0.063 | -0.063 | -0.063 | -0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.807 | -0.807 | -0.807 | -0.807 | -0.061 | -0.061 | -0.061 | -0.061 | 0 | 0 | 0 | 0 | -0.026 | -0.026 | -0.026 | -0.026 | -0.703 | -0.703 | -0.703 | -0.703 | -1.777 | -1.777 | -1.777 | -1.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.006 | -0.006 | -0.006 | -0.006 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0.074 | 0.074 | 0.074 | 0.023 | 0.023 | 0.023 | 0.023 | 2.668 | 2.668 | 2.668 | 2.668 | 0.221 | 0.221 | 0.221 | 0.221 | 0.216 | 0.216 | 0.216 | 0.216 | 0.368 | 0.368 | 0.368 | 0.368 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.023 | 0.023 | 0.023 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.221 | -0.23 | -0.242 | -0.235 | -0.152 | -0.379 | -0.146 | -0.146 | -0.009 | -0.009 | -0.009 | -0.009 | 0.023 | 0.023 | 0.023 | 0.023 | 0.16 | 0.16 | 0.16 | 0.16 | -0.1 | -0.1 | -0.1 | -0.1 | 0.108 | 0.108 | 0.108 | 0.108 | 0.945 | 0.945 | 0.945 | 0.945 | 0.016 | 0.016 | 0.016 | 0.016 | 0.969 | 0.969 | 0.969 | 0.969 | -0.633 | -0.633 | -0.633 | -0.633 | -2.636 | -2.636 | -2.636 | -2.636 | -0.687 | -0.687 | -0.687 | -0.687 | -0.387 | -0.387 | -0.387 | -0.387 | -0.381 | -0.381 | -0.381 | -0.381 | 0.333 | 0.333 | 0.333 | 0.333 | 1.648 | 1.648 | 1.648 | 1.648 | -0.188 | -0.188 | -0.188 | -0.188 | -0.124 | -0.124 | -0.124 | -0.124 | -0.195 | -0.195 | -0.195 | -0.195 | -0.045 | -0.045 | -0.045 | -0.045 | -0.125 | -0.125 | -0.125 | -0.125 | -0.401 | -0.401 | -0.401 | -0.401 | -0.109 | -0.109 | -0.109 | -0.109 | 0.063 | 0.063 | 0.063 | 0.063 | 0.219 | 0.219 | 0.219 | 0.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -0.1 | -0.06 | -0.077 | -0.05 | -0.028 | -0.045 | -0.017 | -0.012 | -0.018 | -0.082 | -0.011 | -0.258 | -0.24 | -0.261 | -0.251 | 5.155 | -0.388 | -0.173 | -0.173 | -0.032 | -0.032 | -0.032 | -0.032 | -0.01 | -0.01 | -0.01 | -0.01 | -0.064 | -0.064 | -0.064 | -0.064 | -0.309 | -0.309 | -0.309 | -0.309 | -0.272 | -0.272 | -0.272 | -0.272 | -0.425 | -0.425 | -0.425 | -0.425 | -0.231 | -0.231 | -0.231 | -0.231 | -0.179 | -0.179 | -0.179 | -0.179 | -0.64 | -0.64 | -0.64 | -0.64 | -0.795 | -0.795 | -0.795 | -0.795 | -0.573 | -0.573 | -0.573 | -0.573 | -0.225 | -0.225 | -0.225 | -0.225 | -0.157 | -0.157 | -0.157 | -0.157 | -0.452 | -0.452 | -0.452 | -0.452 | -0.213 | -0.213 | -0.213 | -0.213 | -0.194 | -0.194 | -0.194 | -0.194 | -0.124 | -0.124 | -0.124 | -0.124 | -0.197 | -0.197 | -0.197 | -0.197 | -0.045 | -0.045 | -0.045 | -0.045 | -0.129 | -0.129 | -0.129 | -0.129 | -0.439 | -0.439 | -0.439 | -0.439 | -0.178 | -0.178 | -0.178 | -0.178 | -0.273 | -0.273 | -0.273 | -0.273 | -0.133 | -0.133 | -0.133 | -0.133 | 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 | -0.074 | 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 | -0.114 | -0.114 | -0.114 | -0.114 | -0.887 | -0.887 | -0.887 | -0.887 | -0.074 | -0.074 | -0.074 | -0.074 | -0.154 | -0.154 | -0.154 | -0.154 | -0.209 | -0.209 | -0.209 | -0.209 | -0.214 | -0.214 | -0.214 | -0.214 | -0.02 | -0.02 | -0.02 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.027 | -0.027 | -0.027 | -0.027 | -0.007 | -0.007 | -0.007 | -0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 18.926 | 0 | 0 | 2.885 | 0 | 0 | 0 | 0 | 0 | 0 | 1.125 | 0.216 | 0.216 | 0.216 | 0.023 | 0.023 | 0.023 | 0.023 | 0.017 | 0.017 | 0.017 | 0.017 | 0 | 0 | 0 | 0 | 0.439 | 0.439 | 0.439 | 0.439 | 0 | 0 | 0 | 0 | 2.503 | 2.503 | 2.503 | 2.503 | 0 | 0 | 0 | 0 | 1.55 | 1.55 | 1.55 | 1.55 | 1.65 | 1.65 | 1.65 | 1.65 | 0.272 | 0.272 | 0.272 | 0.272 | 0.158 | 0.158 | 0.158 | 0.158 | 0 | 0 | 0 | 0 | 0.186 | 0.186 | 0.186 | 0.186 | 0.358 | 0.358 | 0.358 | 0.358 | 2.159 | 2.159 | 2.159 | 2.159 | 0.385 | 0.385 | 0.385 | 0.385 | 0.133 | 0.133 | 0.133 | 0.133 | 0.05 | 0.05 | 0.05 | 0.05 | 0.303 | 0.303 | 0.303 | 0.303 | 0.035 | 0.035 | 0.035 | 0.035 | 0.361 | 0.361 | 0.361 | 0.361 | 0.193 | 0.193 | 0.193 | 0.193 | 0.162 | 0.162 | 0.162 | 0.162 | 0.472 | 0.472 | 0.472 | 0.472 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | -0.01 | -0.01 | -0.01 | -0.01 | 0 | 0 | 0 | 0 | -0.168 | -0.168 | -0.168 | -0.168 | -0.004 | -0.004 | -0.004 | -0.004 | -0.097 | -0.097 | -0.097 | -0.097 | -0.115 | -0.115 | -0.115 | -0.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Financing Activities
| 0 | 0 | 0 | 0 | 0 | 18.926 | 0 | 0 | 2.885 | 0 | 0 | 0 | 0 | 4.498 | -0.295 | 0.514 | 1.306 | -0.39 | -0.39 | -0.055 | -0.055 | -0.055 | -0.055 | -0.027 | -0.027 | -0.027 | -0.027 | -0.064 | -0.064 | -0.064 | -0.064 | -0.738 | -0.738 | -0.738 | -0.738 | -0.272 | -0.272 | -0.272 | -0.272 | -2.76 | -2.76 | -2.76 | -2.76 | -0.227 | -0.227 | -0.227 | -0.227 | -1.632 | -1.632 | -1.632 | -1.632 | -2.061 | -2.061 | -2.061 | -2.061 | -0.179 | -0.179 | -0.179 | -0.179 | -0.657 | -0.657 | -0.657 | -0.657 | -0.071 | -0.071 | -0.071 | -0.071 | -0.135 | -0.135 | -0.135 | -0.135 | -0.595 | -0.595 | -0.595 | -0.595 | -2.352 | -2.352 | -2.352 | -2.352 | -0.579 | -0.579 | -0.579 | -0.579 | -0.256 | -0.256 | -0.256 | -0.256 | -0.247 | -0.247 | -0.247 | -0.247 | -0.348 | -0.348 | -0.348 | -0.348 | -0.164 | -0.164 | -0.164 | -0.164 | -0.772 | -0.772 | -0.772 | -0.772 | -0.364 | -0.364 | -0.364 | -0.364 | -0.434 | -0.434 | -0.434 | -0.434 | -0.605 | -0.605 | -0.605 | -0.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 0 | -24.289 | 22.336 | -22.336 | 21.604 | 18.926 | 0 | 0 | 2.885 | 0 | 0 | 0 | 0 | 4.498 | -0.295 | 0.514 | 1.306 | -0.173 | -0.173 | -0.032 | -0.032 | -0.032 | -0.032 | -0.01 | -0.01 | -0.01 | -0.01 | -0.064 | -0.064 | -0.064 | -0.064 | -0.309 | -0.309 | -0.309 | -0.309 | -0.272 | -0.272 | -0.272 | -0.272 | -0.425 | -0.425 | -0.425 | -0.425 | -0.231 | -0.231 | -0.231 | -0.231 | -0.179 | -0.179 | -0.179 | -0.179 | -0.64 | -0.64 | -0.64 | -0.64 | -0.795 | -0.795 | -0.795 | -0.795 | -0.573 | -0.573 | -0.573 | -0.573 | -0.225 | -0.225 | -0.225 | -0.225 | -0.157 | -0.157 | -0.157 | -0.157 | -0.452 | -0.452 | -0.452 | -0.452 | -0.213 | -0.213 | -0.213 | -0.213 | -0.194 | -0.194 | -0.194 | -0.194 | -0.124 | -0.124 | -0.124 | -0.124 | -0.197 | -0.197 | -0.197 | -0.197 | -0.045 | -0.045 | -0.045 | -0.045 | -0.129 | -0.129 | -0.129 | -0.129 | -0.439 | -0.439 | -0.439 | -0.439 | -0.178 | -0.178 | -0.178 | -0.178 | -0.273 | -0.273 | -0.273 | -0.273 | -0.133 | -0.133 | -0.133 | -0.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.007 | -0.264 | 0.083 | -0.201 | 0.083 | -21.604 | 0 | 0 | 1.424 | 0 | 0 | 0 | 0 | -4.962 | 5.339 | -5.339 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.838 | 1.331 | 0.622 | 0.786 | -0.054 | 19.2 | -0.078 | -0.54 | 1.598 | -0.774 | -1.289 | -0.547 | -0.928 | -1.541 | 1.541 | 1.125 | 0.115 | 0.006 | 0.006 | -0.005 | -0.005 | -0.005 | -0.005 | 0.004 | 0.004 | 0.004 | 0.004 | -0.21 | -0.21 | -0.21 | -0.21 | -0.099 | -0.099 | -0.099 | -0.099 | -0.652 | -0.652 | -0.652 | -0.652 | 0.539 | 0.539 | 0.539 | 0.539 | -0.482 | -0.482 | -0.482 | -0.482 | 0.125 | 0.125 | 0.125 | 0.125 | 0.776 | 0.776 | 0.776 | 0.776 | 0.017 | 0.017 | 0.017 | 0.017 | 0.002 | 0.002 | 0.002 | 0.002 | -0.025 | -0.025 | -0.025 | -0.025 | 0.024 | 0.024 | 0.024 | 0.024 | -0.149 | -0.149 | -0.149 | -0.149 | 0.091 | 0.091 | 0.091 | 0.091 | 0.012 | 0.012 | 0.012 | 0.012 | -0.023 | -0.023 | -0.023 | -0.023 | -0.143 | -0.143 | -0.143 | -0.143 | 0.257 | 0.257 | 0.257 | 0.257 | -0.043 | -0.043 | -0.043 | -0.043 | 0.035 | 0.035 | 0.035 | 0.035 | 0.005 | 0.005 | 0.005 | 0.005 | 0.112 | 0.112 | 0.112 | 0.112 | -0.015 | -0.015 | -0.015 | -0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 25.127 | 24.289 | 22.958 | 22.336 | 21.55 | 21.604 | 2.404 | 2.482 | 3.022 | 1.424 | 2.198 | 3.487 | 4.034 | 0 | 1.541 | 1.241 | 0.116 | 0.007 | 0.007 | 0.001 | 0.001 | 0.001 | 0.001 | 0.006 | 0.006 | 0.006 | 0.006 | 0.002 | 0.002 | 0.002 | 0.002 | 0.212 | 0.212 | 0.212 | 0.212 | 0.31 | 0.31 | 0.31 | 0.31 | 0.962 | 0.962 | 0.962 | 0.962 | 0.423 | 0.423 | 0.423 | 0.423 | 0.905 | 0.905 | 0.905 | 0.905 | 0.78 | 0.78 | 0.78 | 0.78 | 0.019 | 0.019 | 0.019 | 0.019 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0.026 | 0.026 | 0.026 | 0.026 | 0.001 | 0.001 | 0.001 | 0.001 | 0.187 | 0.187 | 0.187 | 0.187 | 0.097 | 0.097 | 0.097 | 0.097 | 0.085 | 0.085 | 0.085 | 0.085 | 0.108 | 0.108 | 0.108 | 0.108 | 0.251 | 0.251 | 0.251 | 0.251 | -0.006 | -0.006 | -0.006 | -0.006 | 0.037 | 0.037 | 0.037 | 0.037 | 0.003 | 0.003 | 0.003 | 0.003 | -0.002 | -0.002 | -0.002 | -0.002 | -0.114 | -0.114 | -0.114 | -0.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |