Data#3 Limited
ASX:DTL.AX
7.67 (AUD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 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 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 21.89 | 21.421 | 19.968 | 17.062 | 17.909 | 12.353 | 16.035 | 9.379 | 14.941 | 8.695 | 11.965 | 6.147 | 11.366 | 2.712 | 9.667 | 5.708 | 9.569 | 4.261 | 7.028 | 3.576 | 4.955 | 2.569 | 5.319 | 3.035 | 3.035 | 3.42 | 3.42 | 3.42 | 3.42 | 3.75 | 3.75 | 3.75 | 3.75 | 2.729 | 2.729 | 2.729 | 2.729 | 2.458 | 2.458 | 2.458 | 2.458 | 2.268 | 2.268 | 2.268 | 2.268 | 1.799 | 1.799 | 1.799 | 1.799 | 1.428 | 1.428 | 1.428 | 1.428 | 0.978 | 0.978 | 0.978 | 0.978 | 0.848 | 0.848 | 0.848 | 0.848 | 0.565 | 0.565 | 0.565 | 0.565 | 0.793 | 0.793 | 0.793 | 0.793 | -1.066 | -1.066 | -1.066 | -1.066 | -0.021 | -0.021 | -0.021 | -0.021 | 0.641 | 0.641 | 0.641 | 0.641 | 0.559 | 0.559 | 0.559 | 0.559 |
Depreciation & Amortization
| 3.487 | 3.136 | 3.587 | 3.129 | 2.838 | 2.45 | 2.468 | 2.704 | 2.509 | 2.396 | -1.787 | 1.677 | 1.05 | 1.839 | 0.696 | 1.895 | 0.28 | 1.839 | 0.223 | 1.73 | 0.406 | 1.274 | 0.642 | 0.509 | 0.509 | 0.282 | 0.282 | 0.282 | 0.282 | 0.169 | 0.169 | 0.169 | 0.169 | 0.254 | 0.254 | 0.254 | 0.254 | 0.263 | 0.263 | 0.263 | 0.263 | 0.202 | 0.202 | 0.202 | 0.202 | 0.154 | 0.154 | 0.154 | 0.154 | 0.125 | 0.125 | 0.125 | 0.125 | 0.187 | 0.187 | 0.187 | 0.187 | 0.203 | 0.203 | 0.203 | 0.203 | 0.234 | 0.234 | 0.234 | 0.234 | 0.242 | 0.242 | 0.242 | 0.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| -0.718 | -1.245 | 0.614 | -0.614 | 0.13 | 0.415 | -0.103 | -0.561 | -1.356 | -92.397 | 0.881 | -62.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.634 | 0.528 | 0.538 | 0.471 | 0.41 | 0.42 | 0.289 | 0.328 | 0.22 | 0.221 | 0.071 | 0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -316.707 | -291.287 | 355.716 | -109.967 | 77.019 | -137.787 | 127.245 | -181.56 | 227.612 | -97.61 | 106.048 | 53.949 | -89.022 | 45.879 | -60.372 | 73.937 | -74.62 | 45.76 | -59.946 | 55.29 | -53.098 | 18.743 | -15.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -318.84 | 256.037 | -220.374 | 294.292 | -360.921 | 247.82 | -261.009 | 103.974 | -105.41 | 141.573 | -153.988 | 65.494 | -99.801 | 55.526 | -71.573 | 71.656 | -67.491 | 57.207 | -72.794 | 69.179 | -68.53 | 33.219 | -25.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5.247 | 5.559 | 27.997 | -14.427 | -16.785 | -2.776 | -3.881 | 11.057 | -11.661 | -2.622 | -0.511 | -3.032 | 1.085 | 0.012 | 2.684 | 5.322 | -6.56 | -2.053 | 1.765 | -3.154 | 4.516 | -3.81 | 2.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 469.315 | -540.532 | 536.103 | -383.219 | 437.492 | -376.273 | 373.944 | -278.788 | 336.059 | -226.335 | 226.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.38 | -12.351 | 11.99 | -6.613 | 17.233 | -6.558 | 18.191 | -17.803 | 8.624 | -10.226 | 34.49 | -8.513 | 9.694 | -9.659 | 8.517 | -3.041 | -0.569 | -9.394 | 11.083 | -10.735 | 10.916 | -10.666 | 7.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 471.442 | 286.247 | -336.626 | 111.207 | -53.018 | 137.087 | -103.153 | 169.902 | -212.614 | 93.847 | 0.858 | -171.662 | 193.286 | -158.957 | 175.229 | -155.509 | 158.069 | -138.34 | 161.387 | -145.026 | 149.364 | -94.794 | 98.956 | -3.544 | -3.544 | -3.702 | -3.702 | -3.702 | -3.702 | -3.919 | -3.919 | -3.919 | -3.919 | -2.982 | -2.982 | -2.982 | -2.982 | -2.721 | -2.721 | -2.721 | -2.721 | -2.469 | -2.469 | -2.469 | -2.469 | -1.953 | -1.953 | -1.953 | -1.953 | -1.554 | -1.554 | -1.554 | -1.554 | -1.165 | -1.165 | -1.165 | -1.165 | -1.051 | -1.051 | -1.051 | -1.051 | -0.798 | -0.798 | -0.798 | -0.798 | -1.034 | -1.034 | -1.034 | -1.034 | 1.066 | 1.066 | 1.066 | 1.066 | 0.021 | 0.021 | 0.021 | 0.021 | -0.641 | -0.641 | -0.641 | -0.641 | -0.559 | -0.559 | -0.559 | -0.559 |
Operating Cash Flow
| 180.746 | -266.936 | 379.811 | -88.795 | 98.988 | -121.611 | 146.61 | -169.301 | 245.062 | -84.848 | 121.471 | -109.795 | 116.68 | -108.527 | 125.22 | -73.969 | 93.298 | -86.48 | 108.692 | -84.43 | 101.627 | -72.208 | 89.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.355 | -0.252 | -0.516 | -0.465 | -1.684 | -2.191 | -0.344 | -1.578 | -3.11 | -0.826 | -1.946 | -0.295 | -0.953 | -0.568 | -0.516 | -1.213 | -0.571 | -0.523 | -1.993 | -0.11 | -1.434 | -0.019 | -0.655 | -1.143 | -1.143 | -0.78 | -0.78 | -0.78 | -0.78 | -1.086 | -1.086 | -1.086 | -1.086 | -0.092 | -0.092 | -0.092 | -0.092 | -0.196 | -0.196 | -0.196 | -0.196 | -0.307 | -0.307 | -0.307 | -0.307 | -0.05 | -0.05 | -0.05 | -0.05 | -0.181 | -0.181 | -0.181 | -0.181 | -0.037 | -0.037 | -0.037 | -0.037 | -0.046 | -0.046 | -0.046 | -0.046 | -0.079 | -0.079 | -0.079 | -0.079 | -0.061 | -0.061 | -0.061 | -0.061 | -0.078 | -0.078 | -0.078 | -0.078 | -0.106 | -0.106 | -0.106 | -0.106 | -0.034 | -0.034 | -0.034 | -0.034 | -0.031 | -0.031 | -0.031 | -0.031 |
Acquisitions Net
| 0.002 | 0 | 0.013 | 0 | 0 | 0 | 0 | -0.15 | 0 | 0 | 0 | 0 | 0 | -0.646 | 0 | 0 | 0 | 0.554 | 0 | -5.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.017 | -0.017 | -0.017 | -0.017 | -0.33 | -0.33 | -0.33 | -0.33 | -0.002 | -0.002 | -0.002 | -0.002 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.002 | 0 | 0.013 | 0 | -1.044 | -1.834 | -1.665 | -0.239 | -0.18 | -0.666 | -1.116 | -0.702 | -0.845 | -1.028 | -1.125 | -1.099 | -1.189 | -1.038 | -0.171 | -2.542 | -0.423 | -0.967 | -1.424 | 8.765 | 8.765 | 8.003 | 8.003 | 8.003 | 8.003 | 2.29 | 2.29 | 2.29 | 2.29 | 11.318 | 11.318 | 11.318 | 11.318 | 5.083 | 5.083 | 5.083 | 5.083 | 2.395 | 2.395 | 2.395 | 2.395 | 2.065 | 2.065 | 2.065 | 2.065 | 2.221 | 2.221 | 2.221 | 2.221 | 1 | 1 | 1 | 1 | -1.37 | -1.37 | -1.37 | -1.37 | 4.081 | 4.081 | 4.081 | 4.081 | 0.272 | 0.272 | 0.272 | 0.272 | 0.552 | 0.552 | 0.552 | 0.552 | 0.683 | 0.683 | 0.683 | 0.683 | 0.478 | 0.478 | 0.478 | 0.478 | 0.046 | 0.046 | 0.046 | 0.046 |
Investing Cash Flow
| -0.353 | -0.252 | -0.503 | -0.465 | -1.684 | -2.191 | -0.344 | -1.728 | -3.11 | -0.826 | -1.946 | -0.997 | -1.798 | -2.242 | -1.641 | -2.312 | -1.76 | -1.007 | -2.164 | -7.95 | -1.857 | -0.986 | -2.079 | 7.622 | 7.622 | 7.223 | 7.223 | 7.223 | 7.223 | 1.204 | 1.204 | 1.204 | 1.204 | 11.227 | 11.227 | 11.227 | 11.227 | 4.888 | 4.888 | 4.888 | 4.888 | 2.088 | 2.088 | 2.088 | 2.088 | 2.015 | 2.015 | 2.015 | 2.015 | 2.04 | 2.04 | 2.04 | 2.04 | 0.962 | 0.962 | 0.962 | 0.962 | -1.416 | -1.416 | -1.416 | -1.416 | 4.002 | 4.002 | 4.002 | 4.002 | 0.21 | 0.21 | 0.21 | 0.21 | 0.457 | 0.457 | 0.457 | 0.457 | 0.247 | 0.247 | 0.247 | 0.247 | 0.442 | 0.442 | 0.442 | 0.442 | 0.015 | 0.015 | 0.015 | 0.015 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -1.706 | 0 | -1.523 | 0 | -1.385 | 0 | -1.804 | 0 | -1.751 | -0.178 | -0.092 | 0 | -0.107 | 0 | -0.112 | 0 | -0.407 | 0 | -0.37 | 0 | -0.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.218 | -0.218 | -0.218 | -0.218 | -0.516 | -0.516 | -0.516 | -0.516 | -0.145 | -0.145 | -0.145 | -0.145 | -0.128 | -0.128 | -0.128 | -0.128 | -0.055 | -0.055 | -0.055 | -0.055 | -0.132 | -0.132 | -0.132 | -0.132 | -0.017 | -0.017 | -0.017 | -0.017 |
Common Stock Issued
| 0 | 0 | 0 | 1.548 | 0 | 2.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.005 | 0.005 | 0.005 | 0.009 | 0.009 | 0.009 | 0.009 | 0.034 | 0.034 | 0.034 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.257 | 0.257 | 0.257 | 0.257 | 0.586 | 0.586 | 0.586 | 0.586 |
Common Stock Repurchased
| 0 | 0 | 0 | -1.548 | 0 | -2.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.104 | -0.104 | -0.104 | -0.104 | -0.173 | -0.173 | -0.173 | -0.173 | -0.044 | -0.044 | -0.044 | -0.044 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -19.492 | -18.41 | -15.46 | -16.465 | -11.19 | -14.663 | -8.468 | -13.55 | -7.853 | -10.932 | -5.543 | -10.162 | -2.463 | -8.546 | -5.158 | -8.469 | -3.849 | -6.467 | -3.234 | -4.619 | -2.31 | -5.466 | -5.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.791 | -1.706 | -1.524 | -1.523 | -1.342 | 2.035 | -1.386 | 0 | -1.995 | 0 | -0.086 | 0 | -0.344 | 0 | -0.143 | 0 | -0.015 | 0 | -0.386 | 0 | -0.355 | 0 | -0.326 | 10.317 | 10.317 | 10.052 | 10.052 | 10.052 | 10.052 | 3.937 | 3.937 | 3.937 | 3.937 | 13.267 | 13.267 | 13.267 | 13.267 | 6.844 | 6.844 | 6.844 | 6.844 | 3.81 | 3.81 | 3.81 | 3.81 | 3.27 | 3.27 | 3.27 | 3.27 | 2.693 | 2.693 | 2.693 | 2.693 | 1.479 | 1.479 | 1.479 | 1.479 | -0.811 | -0.811 | -0.811 | -0.811 | 4.597 | 4.597 | 4.597 | 4.597 | 0.355 | 0.355 | 0.355 | 0.355 | 0.584 | 0.584 | 0.584 | 0.584 | 0.569 | 0.569 | 0.569 | 0.569 | 0.646 | 0.646 | 0.646 | 0.646 | -0.141 | -0.141 | -0.141 | -0.141 |
Financing Cash Flow
| -21.283 | -20.116 | -16.984 | -17.988 | -12.532 | -16.048 | -9.854 | -15.354 | -9.848 | -12.683 | -5.629 | -10.254 | -2.807 | -8.653 | -5.301 | -8.581 | -3.864 | -6.874 | -3.62 | -4.989 | -2.665 | -5.806 | -5.638 | 7.622 | 7.622 | 7.223 | 7.223 | 7.223 | 7.223 | 1.204 | 1.204 | 1.204 | 1.204 | 11.227 | 11.227 | 11.227 | 11.227 | 4.888 | 4.888 | 4.888 | 4.888 | 2.088 | 2.088 | 2.088 | 2.088 | 2.015 | 2.015 | 2.015 | 2.015 | 2.04 | 2.04 | 2.04 | 2.04 | 0.962 | 0.962 | 0.962 | 0.962 | -1.416 | -1.416 | -1.416 | -1.416 | 4.002 | 4.002 | 4.002 | 4.002 | 0.21 | 0.21 | 0.21 | 0.21 | 0.457 | 0.457 | 0.457 | 0.457 | 0.247 | 0.247 | 0.247 | 0.247 | 0.442 | 0.442 | 0.442 | 0.442 | 0.015 | 0.015 | 0.015 | 0.015 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.144 | -0.335 | -0.013 | 0.244 | 0.089 | 0.125 | 0.028 | -0.881 | 0.202 | 121.198 | -121.198 | 128.348 | -128.348 | 135.695 | -135.695 | 102.279 | -102.279 | 108.966 | -108.966 | 103.427 | -103.427 | 85.322 | -78.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 159.254 | -287.639 | 362.311 | -107.004 | 84.861 | -139.725 | 136.44 | -187.264 | 232.306 | 22.841 | -7.302 | 7.302 | -16.273 | 16.273 | -17.417 | 17.417 | -14.605 | 14.605 | -6.058 | 6.058 | 19.535 | -15.009 | 3.626 | 3.626 | 3.626 | 3.466 | 3.466 | 3.466 | 3.466 | -1.845 | -1.845 | -1.845 | -1.845 | 9.095 | 9.095 | 9.095 | 9.095 | 2.736 | 2.736 | 2.736 | 2.736 | -0.088 | -0.088 | -0.088 | -0.088 | 0.843 | 0.843 | 0.843 | 0.843 | 1.206 | 1.206 | 1.206 | 1.206 | 0.594 | 0.594 | 0.594 | 0.594 | -1.966 | -1.966 | -1.966 | -1.966 | 2.367 | 2.367 | 2.367 | 2.367 | 0.365 | 0.365 | 0.365 | 0.365 | 0.923 | 0.923 | 0.923 | 0.923 | -0.273 | -0.273 | -0.273 | -0.273 | -0.178 | -0.178 | -0.178 | -0.178 | 0.265 | 0.265 | 0.265 | 0.265 |
Cash At End Of Period
| 276.381 | 117.127 | 404.766 | 42.455 | 149.459 | 64.598 | 204.323 | 67.883 | 255.147 | 22.841 | 0 | 7.302 | 0 | 16.273 | 0 | 17.417 | 0 | 14.605 | 0 | 6.058 | 25.857 | 6.322 | 21.331 | 21.331 | 21.331 | 17.705 | 17.705 | 17.705 | 17.705 | 14.239 | 14.239 | 14.239 | 14.239 | 16.084 | 16.084 | 16.084 | 16.084 | 6.989 | 6.989 | 6.989 | 6.989 | 4.254 | 4.254 | 4.254 | 4.254 | 4.342 | 4.342 | 4.342 | 4.342 | 3.499 | 3.499 | 3.499 | 3.499 | 2.293 | 2.293 | 2.293 | 2.293 | 1.699 | 1.699 | 1.699 | 1.699 | 3.665 | 3.665 | 3.665 | 3.665 | 1.298 | 1.298 | 1.298 | 1.298 | 0.933 | 0.933 | 0.933 | 0.933 | 0.028 | 0.028 | 0.028 | 0.028 | 0.301 | 0.301 | 0.301 | 0.301 | 0.479 | 0.479 | 0.479 | 0.479 |