Elders Limited
ASX:ELD.AX
8.97 (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 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q2 | 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 11.588 | 51.995 | 48.845 | 71.711 | 91.155 | 81.586 | 68.191 | 70.988 | 51.959 | 48.599 | 27.36 | 0 | 17.892 | 41.403 | 17.892 | 0 | 28.999 | 38.291 | 28.999 | 0 | 12.892 | 24.576 | 12.892 | 22.428 | 15.859 | 0.746 | 0.746 | -10.15 | 0.746 | -126.314 | -126.314 | -303.163 | -126.314 | -15.15 | -15.15 | -15.15 | -15.15 | -98.838 | -98.838 | -98.838 | -98.838 | -103.852 | -103.852 | -103.852 | 9.112 | 9.112 | 9.112 | 9.112 | 25.179 | 25.179 | 25.179 | 25.179 | 22.01 | 22.01 | 22.01 | 22.01 | -2.935 | -2.935 | -2.935 | -2.935 | -1.476 | -1.476 | -1.476 | -1.476 | -1.727 | -1.727 | -1.727 | -1.727 | -0.729 | -0.729 | -0.729 | -0.729 | -1.631 | -1.631 | -1.631 | -1.631 | -1.277 | -1.277 | -1.277 | -1.277 | -1.322 | -1.322 | -1.322 | -1.322 | -1.086 | -1.086 | -1.086 | -1.086 | -0.545 | -0.545 | -0.545 | -0.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.105 | 0.105 | 0.105 | 0.105 | 0.162 | 0.162 | 0.162 | 0.162 | -0.628 | -0.628 | -0.628 | -0.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.138 | -0.138 | -0.138 | -0.138 |
Depreciation & Amortization
| 33.981 | 30.596 | 27.016 | 26.577 | 20.664 | 20.422 | 20.503 | 21.357 | 20.435 | 2.701 | 20.435 | 0 | 0 | 2.993 | 0 | 0 | 1.034 | 1.907 | 1.034 | 0 | 0.927 | 1.708 | 0.927 | 1.603 | 1.469 | 0 | 0 | 2.079 | 0 | 1.633 | 1.633 | 12.82 | 1.633 | 5.254 | 5.254 | 5.254 | 5.254 | 5.926 | 5.926 | 5.926 | 5.926 | 0 | 0 | 0 | 10.646 | 10.646 | 10.646 | 10.646 | 9.397 | 9.397 | 9.397 | 9.397 | 9.182 | 9.182 | 9.182 | 9.182 | 15.332 | 15.332 | 15.332 | 15.332 | 11.551 | 11.551 | 11.551 | 11.551 | 0 | 0 | 0 | 0 | 4.022 | 4.022 | 4.022 | 4.022 | 4.57 | 4.57 | 4.57 | 4.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.509 | 5.509 | 5.509 | 5.509 | 3.158 | 3.158 | 3.158 | 3.158 | 3.583 | 3.583 | 3.583 | 3.583 | 3.874 | 3.874 | 3.874 | 3.874 | 3.427 | 3.427 | 3.427 | 3.427 | 1.436 | 1.436 | 1.436 | 1.436 | 1.107 | 1.107 | 1.107 | 1.107 | 0.44 | 0.44 | 0.44 | 0.44 | 0.49 | 0.49 | 0.49 | 0.49 |
Deferred Income Tax
| 0 | -172.529 | 0 | 210.437 | 0 | 158.214 | 0 | 90.899 | 0 | 30.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77.131 | 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 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | -0.4 | 0 | 0.8 | 0 | 2.433 | 0 | 1.946 | 0 | 1.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 111.737 | 0 | -264.391 | 0 | -201.491 | 0 | -135.559 | 0 | -37.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -77.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 114.235 | 0 | -99.163 | 0 | -142.404 | 0 | -73.654 | 0 | -39.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -60.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.498 | 0 | -165.228 | 0 | -59.087 | 0 | -61.905 | 0 | 1.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
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 |
Other Non Cash Items
| 3.119 | 234.707 | -108.692 | 123.976 | -125.94 | 57.071 | -23.766 | 65.265 | -4.079 | -21.559 | -60.898 | 0 | -17.892 | -18.25 | -17.892 | 0 | -30.032 | -45.51 | -30.032 | 0 | -13.819 | -12.425 | -13.819 | 39.482 | -8.988 | -0.746 | -0.746 | -3.468 | -0.746 | 124.681 | 124.681 | 260.22 | 124.681 | 9.896 | 9.896 | 9.896 | 9.896 | 92.912 | 92.912 | 92.912 | 92.912 | 103.852 | 103.852 | 103.852 | -19.758 | -19.758 | -19.758 | -19.758 | -34.576 | -34.576 | -34.576 | -34.576 | -31.192 | -31.192 | -31.192 | -31.192 | -12.397 | -12.397 | -12.397 | -12.397 | -10.075 | -10.075 | -10.075 | -10.075 | 1.727 | 1.727 | 1.727 | 1.727 | -3.293 | -3.293 | -3.293 | -3.293 | -2.94 | -2.94 | -2.94 | -2.94 | 1.277 | 1.277 | 1.277 | 1.277 | 1.322 | 1.322 | 1.322 | 1.322 | 1.086 | 1.086 | 1.086 | 1.086 | -4.964 | -4.964 | -4.964 | -4.964 | -3.158 | -3.158 | -3.158 | -3.158 | -3.583 | -3.583 | -3.583 | -3.583 | -3.98 | -3.98 | -3.98 | -3.98 | -3.59 | -3.59 | -3.59 | -3.59 | -0.808 | -0.808 | -0.808 | -0.808 | -1.107 | -1.107 | -1.107 | -1.107 | -0.44 | -0.44 | -0.44 | -0.44 | -0.351 | -0.351 | -0.351 | -0.351 |
Operating Cash Flow
| 48.688 | 256.106 | -86.863 | 169.11 | -55.449 | 118.235 | 23.922 | 114.896 | 27.445 | 24.339 | -13.103 | 0 | 0 | 26.146 | 0 | 0 | 0 | -5.312 | 0 | 0 | 0 | 13.859 | 0 | -13.618 | 8.34 | 0 | 0 | -11.539 | 0 | 0 | 0 | -30.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -12.655 | -27.836 | -19.926 | -16.168 | -8.996 | -3.959 | -4.264 | -2.871 | -6.018 | -27.092 | -1.484 | 0 | -1.426 | -2.188 | -1.426 | 0 | -1.018 | -1.849 | -1.018 | 0 | -1.766 | -2.587 | -1.766 | -5.438 | -1.529 | -0.614 | -0.614 | -1.141 | -0.614 | -7.154 | -7.154 | -3.104 | -7.154 | -13.447 | -13.447 | -13.447 | -13.447 | -5.707 | -5.707 | -5.707 | -5.707 | -16.923 | -16.923 | -16.923 | -34.243 | -34.243 | -34.243 | -34.243 | -27.85 | -27.85 | -27.85 | -27.85 | -36.269 | -36.269 | -36.269 | -36.269 | -30.109 | -30.109 | -30.109 | -30.109 | -14.003 | -14.003 | -14.003 | -14.003 | -19.203 | -19.203 | -19.203 | -19.203 | -21.664 | -21.664 | -21.664 | -21.664 | -19.211 | -19.211 | -19.211 | -19.211 | -9.808 | -9.808 | -9.808 | -9.808 | -6.569 | -6.569 | -6.569 | -6.569 | -9.982 | -9.982 | -9.982 | -9.982 | -6.795 | -6.795 | -6.795 | -6.795 | -4.474 | -4.474 | -4.474 | -4.474 | -5.19 | -5.19 | -5.19 | -5.19 | -3.728 | -3.728 | -3.728 | -3.728 | -4.222 | -4.222 | -4.222 | -4.222 | -2.306 | -2.306 | -2.306 | -2.306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| -64.409 | -2.938 | -42.878 | -16.172 | -37.077 | -6.123 | -20.994 | -10.583 | -100.376 | -11.717 | -4.443 | 0 | 0 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.489 | 36.935 | -36.935 | -0.023 | -0.1 | -0.15 | 0 | -3.3 | -0.825 | -0.4 | -0.1 | 0 | -0.163 | -0.163 | -0.163 | 0 | -7.577 | -7.577 | -7.577 | 0 | -4.509 | -4.509 | -4.509 | 0 | 0 | 0 | 0 | 0 | 0 | -0.117 | -0.117 | -0.117 | -0.117 | 0 | 0 | 0 | 0 | -0.266 | -0.266 | -0.266 | -0.266 | -3.881 | -3.881 | -3.881 | -26.865 | -26.865 | -26.865 | -26.865 | -19.253 | -19.253 | -19.253 | -19.253 | -17.581 | -17.581 | -17.581 | -17.581 | -57.466 | -57.466 | -57.466 | -57.466 | -13.268 | -13.268 | -13.268 | -13.268 | -7.693 | -7.693 | -7.693 | -7.693 | -17.757 | -17.757 | -17.757 | -17.757 | -12.416 | -12.416 | -12.416 | -12.416 | -7.73 | -7.73 | -7.73 | -7.73 | -47.356 | -47.356 | -47.356 | -47.356 | -3.147 | -3.147 | -3.147 | -3.147 | -4.939 | -4.939 | -4.939 | -4.939 | -15.337 | -15.337 | -15.337 | -15.337 | -2.531 | -2.531 | -2.531 | -2.531 | -8.567 | -8.567 | -8.567 | -8.567 | -2.667 | -2.667 | -2.667 | -2.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 85.075 | 33.4 | 37.177 | 6.475 | 0 | 14.068 | 102.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.362 | 7.362 | 7.362 | 7.362 | 6.848 | 6.848 | 6.848 | 6.848 | 0.683 | 0.683 | 0.683 | 0.683 | 3.908 | 3.908 | 3.908 | 3.908 | 58.987 | 58.987 | 58.987 | 5.77 | 5.77 | 5.77 | 5.77 | 6.661 | 6.661 | 6.661 | 6.661 | 0.662 | 0.662 | 0.662 | 0.662 | 0.841 | 0.841 | 0.841 | 0.841 | 2.273 | 2.273 | 2.273 | 2.273 | 72.753 | 72.753 | 72.753 | 72.753 | 39.8 | 39.8 | 39.8 | 39.8 | 8.346 | 8.346 | 8.346 | 8.346 | 0.671 | 0.671 | 0.671 | 0.671 | 0 | 0 | 0 | 0 | 0.466 | 0.466 | 0.466 | 0.466 | 0 | 0 | 0 | 0 | 0.695 | 0.695 | 0.695 | 0.695 | 0.293 | 0.293 | 0.293 | 0.293 | 1.145 | 1.145 | 1.145 | 1.145 | 1.675 | 1.675 | 1.675 | 1.675 | 0.633 | 0.633 | 0.633 | 0.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -11.327 | -38.568 | -42.197 | 24.867 | 0.323 | 0.105 | -1.189 | -2.978 | -0.909 | 2.7 | -0.052 | 0 | -1.445 | -0.648 | -1.445 | 0 | 28.994 | -28.989 | 28.994 | 0 | 18.444 | 0.5 | 18.444 | 0.232 | 0.681 | -2.985 | -2.985 | 27.279 | -2.985 | -19.973 | -19.973 | 18.138 | -19.973 | 13.396 | 13.396 | 13.396 | 13.396 | -3.875 | -3.875 | -3.875 | -3.875 | -130.878 | -130.878 | -130.878 | 51.815 | 51.815 | 51.815 | 51.815 | 61.699 | 61.699 | 61.699 | 61.699 | 85.027 | 85.027 | 85.027 | 85.027 | 84.416 | 84.416 | 84.416 | 84.416 | 55.284 | 55.284 | 55.284 | 55.284 | -59.755 | -59.755 | -59.755 | -59.755 | 28.067 | 28.067 | 28.067 | 28.067 | 70.48 | 70.48 | 70.48 | 70.48 | 33.054 | 33.054 | 33.054 | 33.054 | 72.684 | 72.684 | 72.684 | 72.684 | 21.368 | 21.368 | 21.368 | 21.368 | 11.734 | 11.734 | 11.734 | 11.734 | 19.116 | 19.116 | 19.116 | 19.116 | 7.428 | 7.428 | 7.428 | 7.428 | 11.15 | 11.15 | 11.15 | 11.15 | 5.214 | 5.214 | 5.214 | 5.214 | 1.673 | 1.673 | 1.673 | 1.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -88.391 | -32.407 | -99.739 | 1.037 | -46.173 | -10.232 | -25.258 | -16.754 | -106.394 | -36.509 | -5.979 | 0 | -3.033 | -6.836 | -3.033 | 0 | 20.4 | -30.838 | 20.4 | 0 | 12.169 | -2.287 | 12.169 | -5.206 | -0.848 | 3.764 | 3.764 | 26.138 | 3.764 | -20.397 | -20.397 | 13.584 | -20.397 | 0.632 | 0.632 | 0.632 | 0.632 | -5.94 | -5.94 | -5.94 | -5.94 | -92.695 | -92.695 | -92.695 | -3.524 | -3.524 | -3.524 | -3.524 | 21.256 | 21.256 | 21.256 | 21.256 | 31.839 | 31.839 | 31.839 | 31.839 | -2.318 | -2.318 | -2.318 | -2.318 | 30.286 | 30.286 | 30.286 | 30.286 | -13.898 | -13.898 | -13.898 | -13.898 | 28.446 | 28.446 | 28.446 | 28.446 | 47.2 | 47.2 | 47.2 | 47.2 | 16.187 | 16.187 | 16.187 | 16.187 | 18.759 | 18.759 | 18.759 | 18.759 | 8.705 | 8.705 | 8.705 | 8.705 | -32.103 | -32.103 | -32.103 | -32.103 | -19.116 | -19.116 | -19.116 | -19.116 | -8.543 | -8.543 | -8.543 | -8.543 | -11.15 | -11.15 | -11.15 | -11.15 | -5.214 | -5.214 | -5.214 | -5.214 | -1.396 | -1.396 | -1.396 | -1.396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -90.648 | -157.511 | -259.471 | -24.945 | -124.787 | -45.045 | -15.619 | -79.688 | -163.192 | -105.107 | -21.163 | 0 | -13.217 | -28.463 | -13.217 | 0 | -2.156 | -2.156 | -2.156 | 0 | -3.881 | -3.881 | -3.881 | 0 | 0 | -36.476 | -36.476 | -42.364 | -36.476 | -28.462 | -28.462 | -0.208 | -28.462 | -35.605 | -35.605 | -35.605 | -35.605 | -42.424 | -42.424 | -42.424 | -42.424 | -9.34 | -9.34 | -9.34 | -37.039 | -37.039 | -37.039 | -37.039 | -53.011 | -53.011 | -53.011 | -53.011 | -23.142 | -23.142 | -23.142 | -23.142 | -53.193 | -53.193 | -53.193 | -53.193 | -9.936 | -9.936 | -9.936 | -9.936 | -6.163 | -6.163 | -6.163 | -6.163 | -28.852 | -28.852 | -28.852 | -28.852 | -29.206 | -29.206 | -29.206 | -29.206 | -67.498 | -67.498 | -67.498 | -67.498 | -3.235 | -3.235 | -3.235 | -3.235 | -51.396 | -51.396 | -51.396 | -51.396 | -43.876 | -43.876 | -43.876 | -43.876 | -1.62 | -1.62 | -1.62 | -1.62 | -1.173 | -1.173 | -1.173 | -1.173 | -17.845 | -17.845 | -17.845 | -17.845 | -0.8 | -0.8 | -0.8 | -0.8 | -5.65 | -5.65 | -5.65 | -5.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | -23.369 | -21.157 | -146.064 | -14.631 | 0 | 0 | 0 | 0 | 132.476 | 33.119 | 0 | 0.663 | 0.663 | 0.663 | 0 | 0 | 44.225 | 0 | 0 | 25.606 | 25.606 | 25.606 | 0 | 0 | 2.56 | 2.56 | 2.56 | 2.56 | 0.003 | 0.003 | 0.003 | 0.003 | 0.009 | 0.009 | 0.009 | 0.009 | 0.105 | 0.105 | 0.105 | 0.105 | 0 | 0 | 0 | 1.771 | 1.771 | 1.771 | 1.771 | 0.643 | 0.643 | 0.643 | 0.643 | 69.989 | 69.989 | 69.989 | 69.989 | 0.399 | 0.399 | 0.399 | 0.399 | 0.814 | 0.814 | 0.814 | 0.814 | 11.667 | 11.667 | 11.667 | 11.667 | 1.527 | 1.527 | 1.527 | 1.527 | 0.323 | 0.323 | 0.323 | 0.323 | 1.452 | 1.452 | 1.452 | 1.452 | 0.679 | 0.679 | 0.679 | 0.679 | 0.668 | 0.668 | 0.668 | 0.668 | 0.677 | 0.677 | 0.677 | 0.677 | 0.137 | 0.137 | 0.137 | 0.137 | 0.116 | 0.116 | 0.116 | 0.116 | 2.508 | 2.508 | 2.508 | 2.508 | 0.875 | 0.875 | 0.875 | 0.875 | 8.96 | 8.96 | 8.96 | 8.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.676 | -4.781 | -6.266 | -2.155 | -7.429 | 0 | 0 | 0 | 0 | 0 | -12.133 | 0 | 26.434 | 26.434 | 26.434 | 0 | -0.032 | -42.069 | -0.032 | 0 | -17.983 | -17.983 | -17.983 | -30.051 | 0 | -0.102 | -0.102 | -0.102 | -0.102 | 0 | 0 | 62.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.693 | -6.693 | -6.693 | -6.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -29.556 | -30.096 | -43.241 | -40.669 | -33.079 | -29.305 | -19.163 | -13.206 | -11.988 | -9.204 | -10.063 | 0 | 0 | -16.143 | 0 | 0 | 0 | -3.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4.149 | -0.475 | -6.029 | -1.323 | -3.13 | -0.994 | -1.171 | -1.219 | -1.021 | -0.439 | -1.902 | 0 | -10.458 | 0.426 | -10.458 | 0 | 22.587 | 48.432 | 22.587 | 0 | 8.895 | 3.593 | 8.895 | 22.326 | -2.751 | 38.493 | 38.493 | -2.005 | 38.493 | 8.855 | 8.855 | -1.956 | 8.855 | 36.927 | 36.927 | 36.927 | 36.927 | 37.089 | 37.089 | 37.089 | 37.089 | -80.731 | -80.731 | -80.731 | 34.626 | 34.626 | 34.626 | 34.626 | 91.557 | 91.557 | 91.557 | 91.557 | 2.357 | 2.357 | 2.357 | 2.357 | 62.439 | 62.439 | 62.439 | 62.439 | 51.276 | 51.276 | 51.276 | 51.276 | -8.127 | -8.127 | -8.127 | -8.127 | 73.603 | 73.603 | 73.603 | 73.603 | 89.257 | 89.257 | 89.257 | 89.257 | 93.783 | 93.783 | 93.783 | 93.783 | 29.766 | 29.766 | 29.766 | 29.766 | 64.378 | 64.378 | 64.378 | 64.378 | 46.223 | 46.223 | 46.223 | 46.223 | 3.751 | 3.751 | 3.751 | 3.751 | 2.774 | 2.774 | 2.774 | 2.774 | 16.48 | 16.48 | 16.48 | 16.48 | 0.726 | 0.726 | 0.726 | 0.726 | -2.629 | -2.629 | -2.629 | -2.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 56.267 | -216.232 | 182.778 | -165.266 | 66.518 | -89.508 | -19.837 | -110.133 | 134.368 | 17.726 | 9.198 | 0 | -3.033 | 12.746 | -3.033 | 0 | 20.4 | 2.806 | 20.4 | 0 | 12.169 | 3.593 | 12.169 | -7.725 | -2.751 | 3.764 | 3.764 | -44.369 | 3.764 | -20.397 | -20.397 | -2.164 | -20.397 | 0.632 | 0.632 | 0.632 | 0.632 | -5.94 | -5.94 | -5.94 | -5.94 | -92.695 | -92.695 | -92.695 | -3.524 | -3.524 | -3.524 | -3.524 | 21.256 | 21.256 | 21.256 | 21.256 | 31.839 | 31.839 | 31.839 | 31.839 | -2.318 | -2.318 | -2.318 | -2.318 | 30.286 | 30.286 | 30.286 | 30.286 | -13.898 | -13.898 | -13.898 | -13.898 | 28.446 | 28.446 | 28.446 | 28.446 | 47.2 | 47.2 | 47.2 | 47.2 | 16.187 | 16.187 | 16.187 | 16.187 | 18.759 | 18.759 | 18.759 | 18.759 | 8.705 | 8.705 | 8.705 | 8.705 | -38.34 | -38.34 | -38.34 | -38.34 | -5.42 | -5.42 | -5.42 | -5.42 | -3.87 | -3.87 | -3.87 | -3.87 | -16.923 | -16.923 | -16.923 | -16.923 | -1.024 | -1.024 | -1.024 | -1.024 | 2.294 | 2.294 | 2.294 | 2.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -21.483 | 17.84 | -17.839 | 48.062 | -48.063 | 50.741 | -50.741 | 7.313 | -7.313 | 11.641 | 0 | 0 | 35.186 | 0 | 0 | 0 | 35.151 | 0 | 0 | 0 | 0.669 | 0 | -0.669 | 22.477 | 0 | 0 | 35.727 | 0 | 0 | 0 | 91.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.564 | 7.467 | -3.824 | 4.882 | -35.105 | 18.495 | -21.173 | -11.991 | 55.419 | 5.556 | -1.153 | 0 | -5.886 | 58.446 | -5.886 | 0 | 0.009 | -6.981 | 0.009 | 0 | 8.621 | 15.667 | 8.621 | -27.218 | 27.218 | -0.338 | -4.363 | -4.025 | -4.363 | -63.284 | -13.011 | 50.274 | -13.011 | 2.589 | 2.589 | 2.589 | 2.589 | 0.407 | 0.407 | 0.407 | 0.407 | 37.124 | 37.124 | 37.124 | -0.067 | -0.067 | -0.067 | -0.067 | -73.303 | -73.303 | -73.303 | -73.303 | 42.93 | 42.93 | 42.93 | 42.93 | -5.874 | -5.874 | -5.874 | -5.874 | -9.732 | -9.732 | -9.732 | -9.732 | 34.044 | 34.044 | 34.044 | 34.044 | 28.324 | 28.324 | 28.324 | 28.324 | 6.475 | 6.475 | 6.475 | 6.475 | 37.788 | 37.788 | 37.788 | 37.788 | -11.749 | -11.749 | -11.749 | -11.749 | 3.99 | 3.99 | 3.99 | 3.99 | 4.338 | 4.338 | 4.338 | 4.338 | -1.835 | -1.835 | -1.835 | -1.835 | 0.329 | 0.329 | 0.329 | 0.329 | 0.968 | 0.968 | 0.968 | 0.968 | 0.127 | 0.127 | 0.127 | 0.127 | 3.795 | 3.795 | 3.795 | 3.795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 38.047 | 21.483 | 14.016 | 17.84 | 12.958 | 48.063 | 29.568 | 50.741 | 62.732 | 7.313 | 1.757 | 67.242 | 2.91 | 67.242 | 2.91 | 1.807 | 8.797 | 1.807 | 8.797 | 15.834 | 8.788 | 15.834 | 8.788 | 0 | 27.218 | 5.619 | 5.619 | 5.957 | 5.619 | 9.982 | 9.982 | 73.266 | 9.982 | 22.992 | 22.992 | 22.992 | 22.992 | 20.404 | 20.404 | 20.404 | 20.404 | 98.135 | 98.135 | 98.135 | 61.011 | 61.011 | 61.011 | 61.011 | 61.078 | 61.078 | 61.078 | 61.078 | 134.38 | 134.38 | 134.38 | 134.38 | 91.451 | 91.451 | 91.451 | 91.451 | 97.325 | 97.325 | 97.325 | 97.325 | 107.056 | 107.056 | 107.056 | 107.056 | 73.012 | 73.012 | 73.012 | 73.012 | 44.689 | 44.689 | 44.689 | 44.689 | 38.214 | 38.214 | 38.214 | 38.214 | 0.426 | 0.426 | 0.426 | 0.426 | 12.174 | 12.174 | 12.174 | 12.174 | 8.185 | 8.185 | 8.185 | 8.185 | 3.847 | 3.847 | 3.847 | 3.847 | 5.682 | 5.682 | 5.682 | 5.682 | 5.354 | 5.354 | 5.354 | 5.354 | 4.386 | 4.386 | 4.386 | 4.386 | 4.259 | 4.259 | 4.259 | 4.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |