Nova Eye Medical Limited
ASX:EYE.AX
0.175 (AUD) • At close October 30, 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 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -3.165 | -5.625 | -8.688 | -6.605 | -4.418 | -3.078 | -2.751 | -1.605 | -7.397 | -2.93 | -3.074 | -2.699 | -2.365 | -2.709 | -1.898 | 1.004 | 1.86 | 1.167 | 0.865 | 0.815 | 0.397 | 0.391 | -0.96 | 0.144 | 0.23 | 0.23 | 0.23 | -0.165 | -0.165 | -0.165 | -0.165 | 0.955 | 0.955 | 0.955 | 0.955 | -5.654 | -5.654 | -5.654 | -5.654 | 1.186 | 1.186 | 1.186 | 1.186 | 1.067 | 1.067 | 1.067 | 1.067 | 0.923 | 0.923 | 0.923 | 0.923 | -0.276 | -0.276 | -0.276 | -0.276 | -0.052 | -0.052 | -0.052 | -0.052 | 0.408 | 0.408 | 0.408 | 0.408 | -0.042 | -0.042 | -0.042 | -0.042 | -0.116 | -0.116 | -0.116 | -0.116 | -0.092 | -0.092 | -0.092 | -0.092 | -0.182 | -0.182 | -0.182 | -0.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.031 | 0.031 | 0.031 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation & Amortization
| 1.567 | 1.422 | 1.184 | 1.113 | 0.966 | 0.845 | 0.761 | 0.754 | 0.719 | 0.719 | 0 | 0.523 | 0.352 | 1.704 | 0.269 | 1.406 | -0.048 | 1.584 | -0.083 | 1.322 | 0.168 | 0.608 | 0.027 | 0.73 | 0.421 | 0.421 | 0.421 | 0.442 | 0.442 | 0.442 | 0.442 | 0.599 | 0.599 | 0.599 | 0.599 | 0.464 | 0.464 | 0.464 | 0.464 | 0.351 | 0.351 | 0.351 | 0.351 | 0.319 | 0.319 | 0.319 | 0.319 | 0.2 | 0.2 | 0.2 | 0.2 | 0.42 | 0.42 | 0.42 | 0.42 | 0.387 | 0.387 | 0.387 | 0.387 | 0.355 | 0.355 | 0.355 | 0.355 | 0.333 | 0.333 | 0.333 | 0.333 | 0.003 | 0.003 | 0.003 | 0.003 | 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 | 0.001 | 0.001 | 0.001 | 0.001 | 0.009 | 0.009 | 0.009 | 0.009 | 0.013 | 0.013 | 0.013 | 0.013 | 0.016 | 0.016 | 0.016 | 0.016 | 0.019 | 0.019 | 0.019 | 0.019 | 0.189 | 0.189 | 0.189 | 0.189 |
Deferred Income Tax
| 0 | 0 | -2.18 | 0 | -3.227 | 0 | 0.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.044 | 0 | 6.221 | 0 | -0.354 | 0 | 1.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.02 | 0.019 | 0.08 | 0.098 | 0.118 | 0.085 | -0.101 | 0.101 | 0 | 0.011 | 0 | 0 | 0 | 0 | 0.033 | 0 | 0.05 | 0 | 0.044 | 0 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.057 | 0 | -0.061 | 0 | 1.183 | 0 | -0.149 | 0 | 0 | 0 | 0 | 0 | 5.227 | 0 | -4.479 | 0 | -5.605 | 0 | 2.502 | 0 | -1.989 | 0 | -3.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.861 | 0 | -0.002 | 0 | 1.816 | 0 | -1.616 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0 | -0.38 | 0 | -3.316 | 0 | -0.348 | 0 | -1.563 | 0 | -0.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.477 | 0 | -0.266 | 0 | -0.639 | 0 | 0.033 | 0 | 0 | 0 | 0 | 0 | 1.184 | 0 | -4.697 | 0 | -2.955 | 0 | 0.658 | 0 | 0.465 | 0 | -1.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Working Capital
| 0.281 | 0 | 0.207 | 0 | 0.006 | 0 | 1.434 | 0 | 0 | 0 | 0 | 0 | 3.643 | 0 | 0.598 | 0 | 0.666 | 0 | 2.192 | 0 | -0.891 | 0 | -1.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.103 | 2.928 | 7.731 | 3.138 | 1.461 | 3.163 | -6.385 | -0.649 | 11.711 | 5.506 | 0.189 | 0.405 | -2.192 | 0.505 | 2.929 | -2.76 | 5.873 | 0.335 | 0.987 | 0.438 | 2.732 | 0.348 | 4.634 | 0.885 | -0.192 | -0.192 | -0.192 | -0.227 | -0.227 | -0.227 | -0.227 | -0.381 | -0.381 | -0.381 | -0.381 | 6.184 | 6.184 | 6.184 | 6.184 | -1.835 | -1.835 | -1.835 | -1.835 | -0.903 | -0.903 | -0.903 | -0.903 | -0.905 | -0.905 | -0.905 | -0.905 | -0.885 | -0.885 | -0.885 | -0.885 | -0.035 | -0.035 | -0.035 | -0.035 | -0.763 | -0.763 | -0.763 | -0.763 | -0.545 | -0.545 | -0.545 | -0.545 | -0.002 | -0.002 | -0.002 | -0.002 | 0.092 | 0.092 | 0.092 | 0.092 | 0.182 | 0.182 | 0.182 | 0.182 | 0 | 0 | 0 | 0 | -0.06 | -0.06 | -0.06 | -0.06 | -0.057 | -0.057 | -0.057 | -0.057 | -0.053 | -0.053 | -0.053 | -0.053 | -0.031 | -0.031 | -0.031 | -0.031 | -0.083 | -0.083 | -0.083 | -0.083 | -0.112 | -0.112 | -0.112 | -0.112 | -0.016 | -0.016 | -0.016 | -0.016 | -0.019 | -0.019 | -0.019 | -0.019 | -0.189 | -0.189 | -0.189 | -0.189 |
Operating Cash Flow
| -3.738 | -4.119 | -2.141 | -4.58 | -3.923 | -0.76 | -9.897 | -3.008 | 3.595 | 1.857 | -2.355 | -1.771 | 1.022 | -0.5 | -3.146 | -0.35 | 2.13 | 3.086 | 4.315 | 2.575 | 1.357 | 1.347 | 0.185 | 1.759 | 0.459 | 0.459 | 0.459 | 0.05 | 0.05 | 0.05 | 0.05 | 1.172 | 1.172 | 1.172 | 1.172 | 0.994 | 0.994 | 0.994 | 0.994 | -0.297 | -0.297 | -0.297 | -0.297 | 0.483 | 0.483 | 0.483 | 0.483 | 0.218 | 0.218 | 0.218 | 0.218 | -0.74 | -0.74 | -0.74 | -0.74 | 0.301 | 0.301 | 0.301 | 0.301 | 0 | 0 | 0 | 0 | -0.254 | -0.254 | -0.254 | -0.254 | -0.115 | -0.115 | -0.115 | -0.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.059 | -0.059 | -0.059 | -0.059 | -0.057 | -0.057 | -0.057 | -0.057 | -0.021 | -0.021 | -0.021 | -0.021 | -0.031 | -0.031 | -0.031 | -0.031 | -0.075 | -0.075 | -0.075 | -0.075 | -0.099 | -0.099 | -0.099 | -0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.017 | -0.354 | -0.28 | -0.52 | -1.223 | -4.368 | -1.302 | -0.926 | 0.007 | -1.669 | -1.568 | -0.446 | -0.987 | -1.657 | -4.137 | -2.922 | -4.64 | -0.48 | -1.24 | -0.245 | -0.931 | -0.086 | -0.287 | -0.318 | -0.4 | -0.4 | -0.4 | -0.498 | -0.498 | -0.498 | -0.498 | -0.425 | -0.425 | -0.425 | -0.425 | -0.781 | -0.781 | -0.781 | -0.781 | -0.861 | -0.861 | -0.861 | -0.861 | -0.557 | -0.557 | -0.557 | -0.557 | -0.56 | -0.56 | -0.56 | -0.56 | -0.108 | -0.108 | -0.108 | -0.108 | -0.313 | -0.313 | -0.313 | -0.313 | -0.121 | -0.121 | -0.121 | -0.121 | -0.762 | -0.762 | -0.762 | -0.762 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.024 | -0.024 | -0.024 | -0.024 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 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 | 1.015 | 0 | -0.991 | 90.015 | 0 | 0 | 0 | 1.927 | -1.927 | 0.398 | -0.398 | 0.329 | -0.329 | -0.566 | 0 | -0.012 | -1.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.296 | -0.296 | -0.296 | -0.296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.069 | -0.069 | -0.069 | -0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.068 | 0.068 | 0.068 | 0.068 | 0.118 | 0.118 | 0.118 | 0.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.046 | -0.16 | -0.036 | -0.433 | -1.486 | -2.921 | -1.001 | -0.605 | 0 | -1.48 | 0 | -1.558 | -3.661 | -1.642 | -2.962 | -1.744 | -2.244 | -1.345 | -1.343 | -1.338 | -1.286 | -0.848 | -1.084 | -1.196 | 0.859 | 0.859 | 0.859 | 0.549 | 0.549 | 0.549 | 0.549 | 1.598 | 1.598 | 1.598 | 1.598 | 1.775 | 1.775 | 1.775 | 1.775 | 0.563 | 0.563 | 0.563 | 0.563 | 1.039 | 1.039 | 1.039 | 1.039 | 0.778 | 0.778 | 0.778 | 0.778 | -0.632 | -0.632 | -0.632 | -0.632 | 0.614 | 0.614 | 0.614 | 0.614 | 0.803 | 0.803 | 0.803 | 0.803 | 0.508 | 0.508 | 0.508 | 0.508 | -0.115 | -0.115 | -0.115 | -0.115 | -0.077 | -0.077 | -0.077 | -0.077 | -0.175 | -0.175 | -0.175 | -0.175 | -0.152 | -0.152 | -0.152 | -0.152 | -0.058 | -0.058 | -0.058 | -0.058 | 0.241 | 0.241 | 0.241 | 0.241 | -0.021 | -0.021 | -0.021 | -0.021 | -0.031 | -0.031 | -0.031 | -0.031 | -0.073 | -0.073 | -0.073 | -0.073 | -0.217 | -0.217 | -0.217 | -0.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| 0.029 | -0.354 | -0.28 | -0.52 | -1.223 | -3.353 | -1.302 | -1.917 | 89.925 | -1.669 | -1.568 | -2.004 | -2.721 | -5.226 | -6.701 | -5.064 | -6.555 | -2.154 | -3.149 | -1.583 | -2.229 | -2.615 | -1.371 | -1.514 | 0.459 | 0.459 | 0.459 | 0.05 | 0.05 | 0.05 | 0.05 | 1.172 | 1.172 | 1.172 | 1.172 | 0.994 | 0.994 | 0.994 | 0.994 | -0.297 | -0.297 | -0.297 | -0.297 | 0.483 | 0.483 | 0.483 | 0.483 | 0.218 | 0.218 | 0.218 | 0.218 | -0.74 | -0.74 | -0.74 | -0.74 | 0.301 | 0.301 | 0.301 | 0.301 | 0.682 | 0.682 | 0.682 | 0.682 | -0.254 | -0.254 | -0.254 | -0.254 | -0.115 | -0.115 | -0.115 | -0.115 | -0.077 | -0.077 | -0.077 | -0.077 | -0.176 | -0.176 | -0.176 | -0.176 | -0.176 | -0.176 | -0.176 | -0.176 | -0.059 | -0.059 | -0.059 | -0.059 | -0.057 | -0.057 | -0.057 | -0.057 | -0.021 | -0.021 | -0.021 | -0.021 | -0.031 | -0.031 | -0.031 | -0.031 | -0.075 | -0.075 | -0.075 | -0.075 | -0.099 | -0.099 | -0.099 | -0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -0.334 | 0 | -0.288 | 0 | -0.188 | 0 | -0.145 | -8.828 | -3.481 | -0.518 | -0.191 | 0 | -0.59 | 0 | -2.539 | 0 | -2.414 | 0 | -0.62 | 0 | -1.23 | -0.206 | -0.284 | -0.248 | -0.248 | -0.248 | -0.632 | -0.632 | -0.632 | -0.632 | -0.55 | -0.55 | -0.55 | -0.55 | -1.193 | -1.193 | -1.193 | -1.193 | -1.228 | -1.228 | -1.228 | -1.228 | -0.042 | -0.042 | -0.042 | -0.042 | -0.5 | -0.5 | -0.5 | -0.5 | 0 | 0 | 0 | 0 | -0.045 | -0.045 | -0.045 | -0.045 | -0.35 | -0.35 | -0.35 | -0.35 | -0.257 | -0.257 | -0.257 | -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 |
Common Stock Issued
| 7.43 | 0 | 7.47 | 0 | 0 | 0 | 0 | 41.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.41 | 0.41 | 0.41 | 0.41 | 0.724 | 0.724 | 0.724 | 0.724 | 0.685 | 0.685 | 0.685 | 0.685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0.018 | 0.018 | 0.018 | 6.781 | 6.781 | 6.781 | 6.781 | 0.216 | 0.216 | 0.216 | 0.216 | 0.074 | 0.074 | 0.074 | 0.074 | 0.069 | 0.069 | 0.069 | 0.069 | 0 | 0 | 0 | 0 | 0.049 | 0.049 | 0.049 | 0.049 | 0.162 | 0.162 | 0.162 | 0.162 | 0.245 | 0.245 | 0.245 | 0.245 | 0 | 0 | 0 | 0 | 0.056 | 0.056 | 0.056 | 0.056 | 0.042 | 0.042 | 0.042 | 0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.024 | -0.024 | -0.024 | -0.024 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | -0.016 | -0.016 | -0.016 | -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 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.383 | -0.383 | -0.383 | -0.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.246 | 0 | 7.105 | -0.288 | -0.214 | 0 | -0.437 | -41.644 | 0.6 | -0.6 | 0.6 | 0.496 | -0.516 | 21.888 | 4.182 | 9.744 | 8.453 | 0 | 0.398 | 1.182 | 0.173 | 5.938 | -0.561 | -0.284 | 0.708 | 0.708 | 0.708 | 0.681 | 0.681 | 0.681 | 0.681 | 1.722 | 1.722 | 1.722 | 1.722 | 1.802 | 1.802 | 1.802 | 1.802 | 0.206 | 0.206 | 0.206 | 0.206 | -0.159 | -0.159 | -0.159 | -0.159 | 0.718 | 0.718 | 0.718 | 0.718 | -0.74 | -0.74 | -0.74 | -0.74 | 0.346 | 0.346 | 0.346 | 0.346 | 1.398 | 1.398 | 1.398 | 1.398 | -6.778 | -6.778 | -6.778 | -6.778 | -0.315 | -0.315 | -0.315 | -0.315 | -0.151 | -0.151 | -0.151 | -0.151 | -0.245 | -0.245 | -0.245 | -0.245 | -0.176 | -0.176 | -0.176 | -0.176 | -0.108 | -0.108 | -0.108 | -0.108 | -0.219 | -0.219 | -0.219 | -0.219 | -0.265 | -0.265 | -0.265 | -0.265 | -0.031 | -0.031 | -0.031 | -0.031 | -0.131 | -0.131 | -0.131 | -0.131 | -0.141 | -0.141 | -0.141 | -0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 7.246 | -0.334 | 7.105 | -0.288 | -0.214 | -0.188 | -0.437 | -61.175 | -9.208 | -4.081 | 0.082 | -0.191 | -0.516 | 22.478 | 4.182 | 12.283 | 8.453 | -2.414 | 0.398 | 0.62 | -0.21 | 4.708 | -0.561 | -0.284 | 0.459 | 0.459 | 0.459 | 0.05 | 0.05 | 0.05 | 0.05 | 1.172 | 1.172 | 1.172 | 1.172 | 0.994 | 0.994 | 0.994 | 0.994 | -0.297 | -0.297 | -0.297 | -0.297 | 0.483 | 0.483 | 0.483 | 0.483 | 0.218 | 0.218 | 0.218 | 0.218 | -0.74 | -0.74 | -0.74 | -0.74 | 0.301 | 0.301 | 0.301 | 0.301 | 0.682 | 0.682 | 0.682 | 0.682 | -0.254 | -0.254 | -0.254 | -0.254 | -0.115 | -0.115 | -0.115 | -0.115 | -0.077 | -0.077 | -0.077 | -0.077 | -0.176 | -0.176 | -0.176 | -0.176 | -0.176 | -0.176 | -0.176 | -0.176 | -0.059 | -0.059 | -0.059 | -0.059 | -0.057 | -0.057 | -0.057 | -0.057 | -0.021 | -0.021 | -0.021 | -0.021 | -0.031 | -0.031 | -0.031 | -0.031 | -0.075 | -0.075 | -0.075 | -0.075 | -0.099 | -0.099 | -0.099 | -0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.002 | 7.419 | 0.1 | 0.023 | -0.085 | -0.055 | -0.039 | -0.073 | -95.571 | -0.031 | -15.323 | 0.063 | 0.087 | -0.013 | -0.025 | -0.006 | 0.095 | 0.049 | -4.593 | -0.369 | -0.089 | 0.03 | 0.073 | -0.003 | -1.329 | -1.329 | -1.329 | -0.701 | -0.701 | -0.701 | -0.701 | -3.113 | -3.113 | -3.113 | -3.113 | -2.576 | -2.576 | -2.576 | -2.576 | 0.201 | 0.201 | 0.201 | 0.201 | -0.623 | -0.623 | -0.623 | -0.623 | -0.422 | -0.422 | -0.422 | -0.422 | 1.661 | 1.661 | 1.661 | 1.661 | -0.979 | -0.979 | -0.979 | -0.979 | 0 | 0 | 0 | 0 | 0.76 | 0.76 | 0.76 | 0.76 | 0.389 | 0.389 | 0.389 | 0.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.191 | 0.191 | 0.191 | 0.191 | -0.022 | -0.022 | -0.022 | -0.022 | 0.304 | 0.304 | 0.304 | 0.304 | 0.062 | 0.062 | 0.062 | 0.062 | 0.203 | 0.203 | 0.203 | 0.203 | 0.362 | 0.362 | 0.362 | 0.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 3.539 | -4.807 | 4.784 | -5.365 | -5.445 | -4.356 | -11.675 | -66.173 | 94.916 | -3.924 | -19.164 | -3.903 | -2.128 | 16.739 | -5.69 | 6.863 | 4.123 | -1.433 | -3.029 | 1.243 | -1.171 | 3.47 | -1.289 | 0.86 | 0.049 | 0.049 | 0.049 | -0.552 | -0.552 | -0.552 | -0.552 | 0.404 | 0.404 | 0.404 | 0.404 | 0.406 | 0.406 | 0.406 | 0.406 | -0.691 | -0.691 | -0.691 | -0.691 | 0.825 | 0.825 | 0.825 | 0.825 | 0.231 | 0.231 | 0.231 | 0.231 | -0.56 | -0.56 | -0.56 | -0.56 | -0.076 | -0.076 | -0.076 | -0.076 | 0.173 | 0.173 | 0.173 | 0.173 | -0.002 | -0.002 | -0.002 | -0.002 | 0.044 | 0.044 | 0.044 | 0.044 | -0.003 | -0.003 | -0.003 | -0.003 | -0.105 | -0.105 | -0.105 | -0.105 | 0.073 | 0.073 | 0.073 | 0.073 | 0.014 | 0.014 | 0.014 | 0.014 | -0.192 | -0.192 | -0.192 | -0.192 | 0.241 | 0.241 | 0.241 | 0.241 | -0.029 | -0.029 | -0.029 | -0.029 | -0.021 | -0.021 | -0.021 | -0.021 | 0.066 | 0.066 | 0.066 | 0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 6.151 | 2.612 | 7.419 | 2.635 | 8 | 13.445 | 17.801 | 29.476 | 95.649 | 0.733 | 0 | 19.164 | 23.067 | 25.195 | 8.456 | 14.146 | 7.283 | 3.16 | 0 | 3.029 | 1.786 | 2.957 | -0.128 | 1.161 | 0.301 | 0.301 | 0.301 | 0.252 | 0.252 | 0.252 | 0.252 | 0.804 | 0.804 | 0.804 | 0.804 | 0.4 | 0.4 | 0.4 | 0.4 | -0.006 | -0.006 | -0.006 | -0.006 | 0.685 | 0.685 | 0.685 | 0.685 | -0.14 | -0.14 | -0.14 | -0.14 | -0.371 | -0.371 | -0.371 | -0.371 | 0.189 | 0.189 | 0.189 | 0.189 | 0.265 | 0.265 | 0.265 | 0.265 | 0.092 | 0.092 | 0.092 | 0.092 | 0.094 | 0.094 | 0.094 | 0.094 | 0.05 | 0.05 | 0.05 | 0.05 | 0.054 | 0.054 | 0.054 | 0.054 | 0.158 | 0.158 | 0.158 | 0.158 | 0.085 | 0.085 | 0.085 | 0.085 | 0.071 | 0.071 | 0.071 | 0.071 | 0.263 | 0.263 | 0.263 | 0.263 | 0.021 | 0.021 | 0.021 | 0.021 | 0.051 | 0.051 | 0.051 | 0.051 | 0.072 | 0.072 | 0.072 | 0.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |