Fleetwood Limited
ASX:FWD.AX
2 (AUD) • At close November 5, 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 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 | 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
| -0.074 | 3.864 | 2.86 | -0.814 | -8.24 | -38.645 | 5.293 | 9.313 | -8.726 | 6.906 | 4.536 | 3.1 | -8.537 | -4.924 | 2.249 | 2.249 | 3.33 | 1.665 | -7.001 | -7.001 | -5.096 | 0.044 | 0.044 | 0.044 | 3.888 | 0.019 | 0.019 | 0.019 | 4.196 | 3.114 | 3.114 | 3.114 | 5.122 | 13.302 | 13.302 | 13.302 | 13.302 | 12.813 | 12.813 | 12.813 | 12.813 | 9.665 | 9.665 | 9.665 | 9.665 | 8.901 | 8.901 | 8.901 | 8.901 | 8.553 | 8.553 | 8.553 | 8.553 | 6.648 | 6.648 | 6.648 | 6.648 | 5.179 | 5.179 | 5.179 | 5.179 | 6.282 | 6.282 | 6.282 | 6.282 | 0 | 0 | 0 | 0 | 2.802 | 2.802 | 2.802 | 2.802 | 0 | 0 | 0 | 0 | 1.111 | 1.111 | 1.111 | 1.111 | 0.941 | 0.941 | 0.941 | 0.941 | 0.928 | 0.928 | 0.928 | 0.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.522 | -0.522 | -0.522 | -0.522 |
Depreciation & Amortization
| 8.291 | 8.242 | 8.339 | 8.495 | 8.278 | 9.443 | 9.746 | 10.315 | 10.045 | 9.995 | 6.446 | 5.698 | 3.307 | 2.978 | 1.814 | 1.814 | 3.107 | 1.554 | 2.326 | 2.326 | 5.183 | 7.278 | 7.278 | 7.278 | 11.399 | 4.406 | 4.406 | 4.406 | 8.825 | 4.019 | 4.019 | 4.019 | 7.999 | 3.813 | 3.813 | 3.813 | 3.813 | 3.512 | 3.512 | 3.512 | 3.512 | 3.199 | 3.199 | 3.199 | 3.199 | 3.053 | 3.053 | 3.053 | 3.053 | 2.834 | 2.834 | 2.834 | 2.834 | 2.163 | 2.163 | 2.163 | 2.163 | 1.905 | 1.905 | 1.905 | 1.905 | 1.909 | 1.909 | 1.909 | 1.909 | 1.912 | 1.912 | 1.912 | 1.912 | 1.51 | 1.51 | 1.51 | 1.51 | 1.504 | 1.504 | 1.504 | 1.504 | 1.59 | 1.59 | 1.59 | 1.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -37.56 | 0 | 3.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.324 | 0 | 0.033 | 0 | 0.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.24 | 0 | 4.036 | 0 | -2.717 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.781 | 0 | 23.97 | 0 | -18.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.956 | 0 | -3.121 | 0 | -1.336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -0.497 | 0 | -16.813 | 0 | 17.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.964 | 1.403 | 19.429 | 0.843 | 22.768 | 57.09 | 7.364 | 24.791 | 61.993 | 6.511 | 26.051 | -1.009 | 15.902 | -0.828 | -4.063 | -4.063 | -13.453 | -6.727 | 4.675 | 4.675 | 52.806 | -7.322 | -7.322 | -7.322 | 7.417 | -4.425 | -4.425 | -4.425 | 5.489 | -7.132 | -7.132 | -7.132 | -6.888 | -17.115 | -17.115 | -17.115 | -17.115 | -16.325 | -16.325 | -16.325 | -16.325 | -12.864 | -12.864 | -12.864 | -12.864 | -11.954 | -11.954 | -11.954 | -11.954 | -11.387 | -11.387 | -11.387 | -11.387 | -8.811 | -8.811 | -8.811 | -8.811 | -7.083 | -7.083 | -7.083 | -7.083 | -8.191 | -8.191 | -8.191 | -8.191 | -1.912 | -1.912 | -1.912 | -1.912 | -4.311 | -4.311 | -4.311 | -4.311 | -1.504 | -1.504 | -1.504 | -1.504 | -2.701 | -2.701 | -2.701 | -2.701 | -0.941 | -0.941 | -0.941 | -0.941 | -0.928 | -0.928 | -0.928 | -0.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.522 | 0.522 | 0.522 | 0.522 |
Operating Cash Flow
| 20.817 | -2.975 | 13.95 | -8.466 | 6.25 | 9.002 | 2.911 | 23.789 | 43.222 | 3.422 | 24.141 | 7.789 | 20.663 | -2.774 | 0 | 0 | -7.016 | -3.508 | 0 | 0 | 52.893 | 0 | 0 | 0 | 22.704 | 0 | 0 | 0 | 18.51 | 0 | 0 | 0 | 6.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.692 | -3.651 | -1.842 | -4.284 | -2.869 | -6.158 | -3.867 | -2.813 | -3.513 | -4.777 | -6.763 | -5.347 | -11.783 | -7.405 | -2.182 | -2.182 | -5.988 | -2.994 | -2.114 | -2.114 | -6.598 | -9.052 | -9.052 | -9.052 | -24.14 | -13.705 | -13.705 | -13.705 | -32.8 | -10.868 | -10.868 | -10.868 | -17.267 | -6.822 | -6.822 | -6.822 | -6.822 | -5.316 | -5.316 | -5.316 | -5.316 | -2.91 | -2.91 | -2.91 | -2.91 | -3.984 | -3.984 | -3.984 | -3.984 | -0.071 | -0.071 | -0.071 | -0.071 | -5.331 | -5.331 | -5.331 | -5.331 | -3.9 | -3.9 | -3.9 | -3.9 | -8.319 | -8.319 | -8.319 | -8.319 | -5.626 | -5.626 | -5.626 | -5.626 | -5.255 | -5.255 | -5.255 | -5.255 | -3.434 | -3.434 | -3.434 | -3.434 | -1.372 | -1.372 | -1.372 | -1.372 | -2.507 | -2.507 | -2.507 | -2.507 | -3.887 | -3.887 | -3.887 | -3.887 | -0.125 | -0.125 | -0.125 | -0.125 | -2.06 | -2.06 | -2.06 | -2.06 | -1.167 | -1.167 | -1.167 | -1.167 | -0.724 | -0.724 | -0.724 | -0.724 | -0.131 | -0.131 | -0.131 | -0.131 | -0.033 | -0.033 | -0.033 | -0.033 | -0.035 | -0.035 | -0.035 | -0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0.425 | 0.19 | 0.53 | 0.554 | 2.245 | 0.705 | 3.532 | 1.835 | 3.669 | -0.26 | -0.079 | -45.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -10.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.616 | -0.616 | -0.616 | -0.616 | -2.229 | -2.229 | -2.229 | -2.229 | -2.175 | -2.175 | -2.175 | -2.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.779 | -1.779 | -1.779 | -1.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.498 | -0.498 | 1.791 | 1.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.077 | 0.077 | 0.077 | 0.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.013 | 0.147 | -0.449 | -0.159 | 1.793 | 0.231 | 0 | 1.365 | -2.478 | 0.581 | 0.498 | 1.402 | 5.119 | -0.496 | 3.652 | 3.652 | 0.265 | 0.133 | 18.858 | 18.858 | 0.313 | 19.594 | 19.594 | 19.594 | 0.048 | 21.441 | 21.441 | 21.441 | 0.592 | 17.23 | 17.23 | 17.23 | 0.323 | 26.136 | 26.136 | 26.136 | 26.136 | 18.274 | 18.274 | 18.274 | 18.274 | 16.614 | 16.614 | 16.614 | 16.614 | 17.478 | 17.478 | 17.478 | 17.478 | 15.069 | 15.069 | 15.069 | 15.069 | 15.398 | 15.398 | 15.398 | 15.398 | 8.592 | 8.592 | 8.592 | 8.592 | 13.316 | 13.316 | 13.316 | 13.316 | 10.273 | 10.273 | 10.273 | 10.273 | 9.666 | 9.666 | 9.666 | 9.666 | 10.103 | 10.103 | 10.103 | 10.103 | 4.253 | 4.253 | 4.253 | 4.253 | 6.036 | 6.036 | 6.036 | 6.036 | 5.666 | 5.666 | 5.666 | 5.666 | 1.459 | 1.459 | 1.459 | 1.459 | 5.177 | 5.177 | 5.177 | 5.177 | 2.346 | 2.346 | 2.346 | 2.346 | 1.298 | 1.298 | 1.298 | 1.298 | 0.507 | 0.507 | 0.507 | 0.507 | 0.338 | 0.338 | 0.338 | 0.338 | 0.347 | 0.347 | 0.347 | 0.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -8.705 | -3.461 | -3.004 | -3.73 | -1.55 | -5.453 | -0.335 | -0.978 | -2.322 | -5.037 | -6.842 | -49.307 | -6.664 | -7.901 | 1.47 | 1.47 | -5.723 | -2.862 | 16.744 | 16.744 | -6.285 | 10.542 | 10.542 | 10.542 | -29.007 | 7.736 | 7.736 | 7.736 | -32.208 | 6.362 | 6.362 | 6.362 | -16.944 | 19.314 | 19.314 | 19.314 | 19.314 | 12.959 | 12.959 | 12.959 | 12.959 | 13.705 | 13.705 | 13.705 | 13.705 | 13.495 | 13.495 | 13.495 | 13.495 | 14.998 | 14.998 | 14.998 | 14.998 | 10.068 | 10.068 | 10.068 | 10.068 | 4.692 | 4.692 | 4.692 | 4.692 | 4.996 | 4.996 | 4.996 | 4.996 | 4.724 | 4.724 | 4.724 | 4.724 | 4.412 | 4.412 | 4.412 | 4.412 | 6.053 | 6.053 | 6.053 | 6.053 | 0.652 | 0.652 | 0.652 | 0.652 | 1.354 | 1.354 | 1.354 | 1.354 | 1.779 | 1.779 | 1.779 | 1.779 | 1.334 | 1.334 | 1.334 | 1.334 | 1.339 | 1.339 | 1.339 | 1.339 | 1.179 | 1.179 | 1.179 | 1.179 | 0.574 | 0.574 | 0.574 | 0.574 | 0.376 | 0.376 | 0.376 | 0.376 | 0.305 | 0.305 | 0.305 | 0.305 | 0.312 | 0.312 | 0.312 | 0.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -4.142 | 0 | -3.505 | 0 | -3.689 | 0 | -3.854 | -3.343 | -3.361 | -0.097 | -5.957 | -39.375 | -17 | -17.075 | -17.075 | -13 | 0 | -36.125 | -36.125 | -36.125 | -14.225 | -14.225 | -14.225 | -14.225 | -7.4 | -7.4 | -7.4 | -10.859 | -1 | -1 | -1 | -2.135 | -10.375 | -10.375 | -10.375 | -10.375 | -5.375 | -5.375 | -5.375 | -5.375 | -2.25 | -2.25 | -2.25 | -2.25 | -3.75 | -3.75 | -3.75 | -3.75 | -1 | -1 | -1 | -1 | -1.25 | -1.25 | -1.25 | -1.25 | 0 | 0 | 0 | 0 | -1.386 | -1.386 | -1.386 | -1.386 | -0.337 | -0.337 | -0.337 | -0.337 | -1.367 | -1.367 | -1.367 | -1.367 | -2.277 | -2.277 | -2.277 | -2.277 | -3.01 | -3.01 | -3.01 | -3.01 | -0.514 | -0.514 | -0.514 | -0.514 | -2.138 | -2.138 | -2.138 | -2.138 | -1.081 | -1.081 | -1.081 | -1.081 | -1.333 | -1.333 | -1.333 | -1.333 | -0.561 | -0.561 | -0.561 | -0.561 | -0.557 | -0.557 | -0.557 | -0.557 | -0.086 | -0.086 | -0.086 | -0.086 | -0.081 | -0.081 | -0.081 | -0.081 | -0.052 | -0.052 | -0.052 | -0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.331 | 14.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.73 | 0.73 | 0.73 | 0.73 | 0.91 | 0.91 | 0.91 | 0.91 | 1.204 | 1.204 | 1.204 | 1.204 | 0.452 | 0.452 | 0.452 | 0.452 | 0.239 | 0.239 | 0.239 | 0.239 | 0.851 | 0.851 | 0.851 | 0.851 | 0.331 | 0.331 | 0.331 | 0.331 | 0.279 | 0.279 | 0.279 | 0.279 | 0.429 | 0.429 | 0.429 | 0.429 | 0.171 | 0.171 | 0.171 | 0.171 | 4.749 | 4.749 | 4.749 | 4.749 | 0.051 | 0.051 | 0.051 | 0.051 | 0.013 | 0.013 | 0.013 | 0.013 | 0.073 | 0.073 | 0.073 | 0.073 | 1.362 | 1.362 | 1.362 | 1.362 | 0.005 | 0.005 | 0.005 | 0.005 | 2.117 | 2.117 | 2.117 | 2.117 | 0.189 | 0.189 | 0.189 | 0.189 | 0.247 | 0.247 | 0.247 | 0.247 | 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 Repurchased
| -0.205 | 0 | 0 | 0 | 0 | 0 | -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 | 1.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.357 | -1.98 | 0 | 0 | -1.884 | -9.891 | -5.677 | -11.353 | 0 | 0 | 0 | 0 | -0.71 | -2.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.254 | -0.254 | -0.254 | -1.014 | -0.266 | -0.266 | -0.266 | -0.266 | -8.58 | -8.58 | -8.58 | -20.019 | -8.529 | -8.529 | -8.529 | -8.529 | -8.215 | -8.215 | -8.215 | -8.215 | -6.638 | -6.638 | -6.638 | -6.638 | -6.648 | -6.648 | -6.648 | -6.648 | -6.601 | -6.601 | -6.601 | -6.601 | -5.05 | -5.05 | -5.05 | -5.05 | -4.358 | -4.358 | -4.358 | -4.358 | -4.498 | -4.498 | -4.498 | -4.498 | -1.207 | -1.207 | -1.207 | -1.207 | -0.34 | -0.34 | -0.34 | -0.34 | -0.781 | -0.781 | -0.781 | -0.781 | -0.604 | -0.604 | -0.604 | -0.604 | -0.483 | -0.483 | -0.483 | -0.483 | -0.315 | -0.315 | -0.315 | -0.315 | -0.115 | -0.115 | -0.115 | -0.115 | -0.076 | -0.076 | -0.076 | -0.076 | -0.03 | -0.03 | -0.03 | -0.03 | 0 | 0 | 0 | 0 | 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
| -4.24 | -4.142 | 0.042 | -3.505 | -3.784 | 8.698 | 1.062 | -8.698 | -7.181 | 0 | -14.331 | 57.325 | -16.043 | 126 | 18.545 | 18.545 | 53 | 6.5 | 52.869 | 52.869 | -46 | 25.02 | 25.02 | 25.02 | 14.889 | 15.402 | 15.402 | 15.402 | 24.766 | 15.212 | 15.212 | 15.212 | 22.301 | 37.309 | 37.309 | 37.309 | 37.309 | 25.345 | 25.345 | 25.345 | 25.345 | 22.14 | 22.14 | 22.14 | 22.14 | 23.653 | 23.653 | 23.653 | 23.653 | 21.748 | 21.748 | 21.748 | 21.748 | 16.037 | 16.037 | 16.037 | 16.037 | 8.772 | 8.772 | 8.772 | 8.772 | 10.452 | 10.452 | 10.452 | 10.452 | 6.097 | 6.097 | 6.097 | 6.097 | 1.369 | 1.369 | 1.369 | 1.369 | 9.06 | 9.06 | 9.06 | 9.06 | 4.254 | 4.254 | 4.254 | 4.254 | 2.277 | 2.277 | 2.277 | 2.277 | 2.87 | 2.87 | 2.87 | 2.87 | 2.525 | 2.525 | 2.525 | 2.525 | 0.631 | 0.631 | 0.631 | 0.631 | 1.581 | 1.581 | 1.581 | 1.581 | 0.884 | 0.884 | 0.884 | 0.884 | 0.462 | 0.462 | 0.462 | 0.462 | 0.386 | 0.386 | 0.386 | 0.386 | 0.363 | 0.363 | 0.363 | 0.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -6.802 | -6.122 | -3.933 | -3.505 | -5.668 | -4.882 | -9.645 | -23.905 | -3.838 | -3.361 | -0.097 | 51.368 | -16.753 | 14.616 | 1.47 | 1.47 | 13 | 6.5 | 16.744 | 16.744 | -46 | 10.542 | 10.542 | 10.542 | 13.875 | 7.736 | 7.736 | 7.736 | 10.859 | 6.362 | 6.362 | 6.362 | 2.282 | 19.314 | 19.314 | 19.314 | 19.314 | 12.959 | 12.959 | 12.959 | 12.959 | 13.705 | 13.705 | 13.705 | 13.705 | 13.495 | 13.495 | 13.495 | 13.495 | 14.998 | 14.998 | 14.998 | 14.998 | 10.068 | 10.068 | 10.068 | 10.068 | 4.692 | 4.692 | 4.692 | 4.692 | 4.996 | 4.996 | 4.996 | 4.996 | 4.724 | 4.724 | 4.724 | 4.724 | 4.412 | 4.412 | 4.412 | 4.412 | 6.053 | 6.053 | 6.053 | 6.053 | 0.652 | 0.652 | 0.652 | 0.652 | 1.354 | 1.354 | 1.354 | 1.354 | 1.779 | 1.779 | 1.779 | 1.779 | 1.334 | 1.334 | 1.334 | 1.334 | 1.339 | 1.339 | 1.339 | 1.339 | 1.179 | 1.179 | 1.179 | 1.179 | 0.574 | 0.574 | 0.574 | 0.574 | 0.376 | 0.376 | 0.376 | 0.376 | 0.305 | 0.305 | 0.305 | 0.305 | 0.312 | 0.312 | 0.312 | 0.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.046 | 0.046 | -0.288 | 0.288 | -0.002 | 0.002 | -57.57 | 0.007 | -65.733 | 0.012 | -33.628 | 0.004 | -0.001 | 0.003 | 0 | 0 | 0.001 | 0.001 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.264 | -12.512 | 6.725 | -15.413 | -0.97 | -1.331 | -7.072 | -1.087 | 37.055 | -4.964 | 17.209 | 14.783 | -7.684 | 7.981 | -5.032 | -0.183 | 4.849 | 0.131 | -5.727 | -0.13 | 5.598 | 0.057 | -12.324 | 0.057 | 12.381 | -1.565 | -8.247 | -1.565 | 6.682 | -1.179 | -5.851 | -1.179 | 4.672 | -0.151 | -0.151 | -0.151 | -0.151 | 0.597 | 0.597 | 0.597 | 0.597 | 2.395 | 2.395 | 2.395 | 2.395 | -0.552 | -0.552 | -0.552 | -0.552 | -0.516 | -0.516 | -0.516 | -0.516 | -0.051 | -0.051 | -0.051 | -0.051 | 1.746 | 1.746 | 1.746 | 1.746 | 0.327 | 0.327 | 0.327 | 0.327 | -1.873 | -1.873 | -1.873 | -1.873 | 1.18 | 1.18 | 1.18 | 1.18 | 1.105 | 1.105 | 1.105 | 1.105 | -0.376 | -0.376 | -0.376 | -0.376 | 0.117 | 0.117 | 0.117 | 0.117 | -0.049 | -0.049 | -0.049 | -0.049 | -0.069 | -0.069 | -0.069 | -0.069 | 0.357 | 0.357 | 0.357 | 0.357 | 0.037 | 0.037 | 0.037 | 0.037 | 0.036 | 0.036 | 0.036 | 0.036 | 0.045 | 0.045 | 0.045 | 0.045 | 0.61 | 0.61 | 0.61 | 0.61 | 0.624 | 0.624 | 0.624 | 0.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 39.33 | 34.066 | 46.578 | 39.853 | 55.266 | 56.236 | 57.567 | 64.639 | 65.726 | 28.671 | 33.635 | 16.426 | 1.643 | 9.327 | 1.346 | 1.346 | 6.378 | 0.131 | 1.529 | 1.529 | 7.256 | 1.659 | 1.659 | 1.659 | 13.982 | 1.601 | 1.601 | 1.601 | 9.848 | 3.166 | 3.166 | 3.166 | 9.017 | 4.345 | 4.345 | 4.345 | 4.345 | 4.496 | 4.496 | 4.496 | 4.496 | 3.9 | 3.9 | 3.9 | 3.9 | 1.505 | 1.505 | 1.505 | 1.505 | 2.057 | 2.057 | 2.057 | 2.057 | 2.572 | 2.572 | 2.572 | 2.572 | 2.623 | 2.623 | 2.623 | 2.623 | 0.877 | 0.877 | 0.877 | 0.877 | 0.549 | 0.549 | 0.549 | 0.549 | 2.423 | 2.423 | 2.423 | 2.423 | 1.243 | 1.243 | 1.243 | 1.243 | 0.139 | 0.139 | 0.139 | 0.139 | 0.515 | 0.515 | 0.515 | 0.515 | 0.398 | 0.398 | 0.398 | 0.398 | 0.447 | 0.447 | 0.447 | 0.447 | 0.516 | 0.516 | 0.516 | 0.516 | 0.158 | 0.158 | 0.158 | 0.158 | 0.121 | 0.121 | 0.121 | 0.121 | 0.086 | 0.086 | 0.086 | 0.086 | 0.041 | 0.041 | 0.041 | 0.041 | 0.628 | 0.628 | 0.628 | 0.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |