Grange Resources Limited
ASX:GRR.AX
0.25 (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 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 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 | 1989 Q1 | 1988 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 26.532 | 79.705 | 70.399 | 39.547 | 132.188 | 116.346 | 205.914 | 137.176 | 67.003 | 56.143 | 21.518 | 45.862 | 67.463 | 46.406 | 14.307 | 60.059 | 32.844 | -198.022 | -79.792 | 51.989 | -162.153 | 21.821 | 0.009 | 6.404 | 6.404 | 8.976 | 8.976 | 8.976 | 8.976 | 10.661 | 10.661 | 10.661 | 21.511 | 21.511 | 21.511 | 21.511 | 0.233 | 0.233 | 0.233 | 0.233 | -0.193 | -0.193 | -0.193 | -0.193 | 0.484 | 0.484 | 0.484 | 0.484 | -1.273 | -1.273 | -1.273 | -1.273 | 1.251 | 1.251 | 1.251 | 1.251 | -0.552 | -0.552 | -0.552 | -0.552 | -0.401 | -0.401 | -0.401 | -0.401 | -3.222 | -3.222 | -3.222 | -3.222 | -4.818 | -4.818 | -4.818 | -4.818 | 2.733 | 2.733 | 2.733 | 2.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.553 | 0.553 | 0.553 | 0.553 | 0.013 | 0.013 | 0.013 | 0.013 |
Depreciation & Amortization
| 29.445 | 84.427 | 37.793 | 24.782 | 32.763 | 51.114 | 32.542 | 39.671 | 20.697 | 39.342 | 26.559 | 8.015 | 2.279 | 3.178 | 2.261 | 3.865 | 4.116 | 65.154 | 189.011 | 219.682 | 17.649 | 53.1 | 46.735 | 24.463 | 24.463 | 9.909 | 9.909 | 9.909 | 9.909 | 11.018 | 11.018 | 11.018 | 14.34 | 14.34 | 14.34 | 14.34 | 0.027 | 0.027 | 0.027 | 0.027 | 0.021 | 0.021 | 0.021 | 0.021 | 0.093 | 0.093 | 0.093 | 0.093 | 0.208 | 0.208 | 0.208 | 0.208 | 0.677 | 0.677 | 0.677 | 0.677 | 0.275 | 0.275 | 0.275 | 0.275 | 2.334 | 2.334 | 2.334 | 2.334 | 1.787 | 1.787 | 1.787 | 1.787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 15.946 | 0 | -26.437 | 0 | -20.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.454 | 0 | -11.706 | 0 | 19.848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.275 | 0 | 0.032 | 0 | 0.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -31.175 | 0 | -35.79 | 0 | 20.623 | 0 | -45.407 | 0 | -66.634 | 0 | 9.241 | 0 | -26.45 | 0 | 27.149 | 0 | -10.738 | 0 | 21.897 | 0 | -17.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -16.191 | 0 | -34.347 | 0 | 58.863 | 0 | -41.08 | 0 | -15.445 | 0 | 5.573 | 0 | 0.386 | 0 | -20.668 | 0 | 12.157 | 0 | 6.481 | 0 | -13.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -16.912 | 0 | -0.903 | 0 | -39.664 | 0 | -5.778 | 0 | -58.849 | 0 | 2.213 | 0 | -27.625 | 0 | 43.583 | 0 | -24.336 | 0 | 5.193 | 0 | -6.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Working Capital
| 0 | 1.928 | 0 | -0.54 | 0 | 1.424 | 0 | 1.451 | 0 | 1.518 | 0 | 1.455 | 0 | 0.789 | 0 | 4.234 | 0 | 1.441 | 0 | 10.223 | 0 | 3.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 55.053 | 177.898 | 61.326 | 92.401 | -9.646 | 138.939 | 104.671 | 24.094 | 61.1 | 146.394 | -15.345 | 20.126 | 14.396 | 7.445 | 24.078 | -25.186 | 19.092 | 188.777 | -62.995 | -181.371 | 209.406 | 31.889 | -26.363 | -30.868 | -30.868 | -18.885 | -18.885 | -18.885 | -18.885 | -21.679 | -21.679 | -21.679 | -35.851 | -35.851 | -35.851 | -35.851 | -0.26 | -0.26 | -0.26 | -0.26 | 0.172 | 0.172 | 0.172 | 0.172 | -0.577 | -0.577 | -0.577 | -0.577 | 1.065 | 1.065 | 1.065 | 1.065 | -1.928 | -1.928 | -1.928 | -1.928 | 0.277 | 0.277 | 0.277 | 0.277 | -1.932 | -1.932 | -1.932 | -1.932 | 1.434 | 1.434 | 1.434 | 1.434 | 4.818 | 4.818 | 4.818 | 4.818 | -2.733 | -2.733 | -2.733 | -2.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.553 | -0.553 | -0.553 | -0.553 | -0.013 | -0.013 | -0.013 | -0.013 |
Operating Cash Flow
| 111.03 | 173.176 | 93.932 | 107.166 | 89.779 | 220.117 | 278.043 | 95.162 | 107.406 | 76.122 | -20.386 | 83.244 | 84.138 | 30.579 | 40.646 | 65.887 | 56.052 | 44.896 | 46.224 | 112.229 | 64.902 | 90.01 | 20.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -35.117 | -131.26 | -126.932 | -154.652 | -69.927 | -34.005 | -46.065 | -49.071 | -78.673 | -51.722 | -41.466 | -70.29 | -19.786 | -12.068 | -9.681 | -20.971 | -19.696 | -82.814 | -30.86 | -71.754 | -63.374 | -55.46 | -39.298 | -25.042 | -25.042 | -27.133 | -27.133 | -27.133 | -27.133 | -7.668 | -7.668 | -7.668 | -22.659 | -22.659 | -22.659 | -22.659 | -4.626 | -4.626 | -4.626 | -4.626 | -1.669 | -1.669 | -1.669 | -1.669 | -4.287 | -4.287 | -4.287 | -4.287 | -1.654 | -1.654 | -1.654 | -1.654 | -0.073 | -0.073 | -0.073 | -0.073 | -0.191 | -0.191 | -0.191 | -0.191 | -0.945 | -0.945 | -0.945 | -0.945 | -0.864 | -0.864 | -0.864 | -0.864 | -1.916 | -1.916 | -1.916 | -1.916 | -2.003 | -2.003 | -2.003 | -2.003 | -1.623 | -1.623 | -1.623 | -1.623 | -0.077 | -0.077 | -0.077 | -0.077 | -0.1 | -0.1 | -0.1 | -0.1 | -0.399 | -0.399 | -0.399 | -0.399 | -0.285 | -0.285 | -0.285 | -0.285 | -0.485 | -0.485 | -0.485 | -0.485 | -0.167 | -0.167 | -0.167 | -0.167 | -0.18 | -0.18 | -0.18 | -0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0.102 | 0.003 | 0.008 | -0 | 0.001 | -0.004 | 0.004 | 0.001 | 0.02 | 0.001 | 0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 116.76 | 19.171 | -131.159 | -60 | 0.004 | -0.004 | 0.023 | -0.046 | -10.537 | -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 | 0 | -0.12 | -0.12 | -0.12 | -0.12 | 0 | 0 | 0 | 0 | -0.288 | -0.288 | -0.288 | -0.288 | -0.062 | -0.062 | -0.062 | -0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.025 | -0.025 | -0.025 | -0.025 | -0.367 | -0.367 | -0.367 | -0.367 | -0.565 | -0.565 | -0.565 | -0.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | -0.5 | -0.5 | -0.5 | 0 | 0 | 0 | 0 | -0.127 | -0.127 | -0.127 | -0.127 | -0.044 | -0.044 | -0.044 | -0.044 | -1.482 | -1.482 | -1.482 | -1.482 | -0.179 | -0.179 | -0.179 | -0.179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 3.2 | -35.547 | 51.828 | 19.411 | 0.082 | 0.504 | 0 | 0 | 0 | 9.367 | 0.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.79 | 0.79 | 0.79 | 0.79 | 0.343 | 0.343 | 0.343 | 0.343 | 0 | 0 | 0 | 0 | 0.357 | 0.357 | 0.357 | 0.357 | 0.03 | 0.03 | 0.03 | 0.03 | 0.011 | 0.011 | 0.011 | 0.011 | 0.025 | 0.025 | 0.025 | 0.025 | 0.446 | 0.446 | 0.446 | 0.446 | 0.162 | 0.162 | 0.162 | 0.162 | 0.03 | 0.03 | 0.03 | 0.03 | 0.028 | 0.028 | 0.028 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -44.486 | -116.76 | -19.171 | -9.901 | 9.901 | -38.437 | 0 | -0.948 | 3.574 | 7.103 | -7.103 | 8.957 | -28.98 | -0.523 | -29.324 | 18.196 | -20.619 | 7.266 | -35.998 | -14.999 | 4.942 | 4.25 | 51.351 | 53.993 | 53.993 | 60.115 | 60.115 | 60.115 | 60.115 | 19.676 | 19.676 | 19.676 | 56.878 | 56.878 | 56.878 | 56.878 | 3.843 | 3.843 | 3.843 | 3.843 | 1.667 | 1.667 | 1.667 | 1.667 | 5.319 | 5.319 | 5.319 | 5.319 | 0.235 | 0.235 | 0.235 | 0.235 | 3.087 | 3.087 | 3.087 | 3.087 | -0.795 | -0.795 | -0.795 | -0.795 | 3.77 | 3.77 | 3.77 | 3.77 | 0.348 | 0.348 | 0.348 | 0.348 | 2.318 | 2.318 | 2.318 | 2.318 | 6.176 | 6.176 | 6.176 | 6.176 | 1.147 | 1.147 | 1.147 | 1.147 | -0.273 | -0.273 | -0.273 | -0.273 | 0.179 | 0.179 | 0.179 | 0.179 | 1.512 | 1.512 | 1.512 | 1.512 | 0.402 | 0.402 | 0.402 | 0.402 | 0.138 | 0.138 | 0.138 | 0.138 | 1.795 | 1.795 | 1.795 | 1.795 | 0.255 | 0.255 | 0.255 | 0.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -79.603 | -166.804 | -75.096 | -276.301 | -119.943 | -33.501 | -46.065 | -49.995 | -75.125 | -45.787 | -47.698 | -61.333 | -48.766 | -12.591 | -39.005 | -2.775 | -40.315 | -75.548 | -66.858 | -86.753 | -58.432 | -51.21 | 12.053 | 28.951 | 28.951 | 32.981 | 32.981 | 32.981 | 32.981 | 12.009 | 12.009 | 12.009 | 34.219 | 34.219 | 34.219 | 34.219 | -0.782 | -0.782 | -0.782 | -0.782 | -0.122 | -0.122 | -0.122 | -0.122 | 1.031 | 1.031 | 1.031 | 1.031 | -1.707 | -1.707 | -1.707 | -1.707 | 2.953 | 2.953 | 2.953 | 2.953 | -0.986 | -0.986 | -0.986 | -0.986 | 2.824 | 2.824 | 2.824 | 2.824 | 0.248 | 0.248 | 0.248 | 0.248 | 0.378 | 0.378 | 0.378 | 0.378 | 3.608 | 3.608 | 3.608 | 3.608 | -0.119 | -0.119 | -0.119 | -0.119 | -0.319 | -0.319 | -0.319 | -0.319 | -0.41 | -0.41 | -0.41 | -0.41 | 1.137 | 1.137 | 1.137 | 1.137 | 0.436 | 0.436 | 0.436 | 0.436 | -0.229 | -0.229 | -0.229 | -0.229 | 0.175 | 0.175 | 0.175 | 0.175 | -0.076 | -0.076 | -0.076 | -0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.918 | -1.875 | -1.875 | 0 | -3.988 | 0 | -0.778 | -2.711 | -3.673 | -7.195 | -5.13 | 0 | -1.312 | 0 | -4.16 | 0 | -2.508 | 0 | -13.829 | 0 | -2.379 | -0.633 | -14.243 | 0 | 0 | -2.535 | -2.535 | -2.535 | -2.535 | -22.352 | -22.352 | -22.352 | -29.571 | -29.571 | -29.571 | -29.571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.328 | -0.328 | -0.328 | -0.328 | -0.676 | -0.676 | -0.676 | -0.676 | -0.3 | -0.3 | -0.3 | -0.3 | -1.563 | -1.563 | -1.563 | -1.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.11 | -0.11 | -0.11 | -0.11 | -0.31 | -0.31 | -0.31 | -0.31 | -0.489 | -0.489 | -0.489 | -0.489 | -1.222 | -1.222 | -1.222 | -1.222 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.596 | 37.596 | 37.596 | -0.028 | -0.028 | -0.028 | -0.028 | 0 | 0 | 0 | 0 | 3.275 | 3.275 | 3.275 | 3.275 | 3.236 | 3.236 | 3.236 | 3.236 | 1.776 | 1.776 | 1.776 | 1.776 | 0.376 | 0.376 | 0.376 | 0.376 | 0.015 | 0.015 | 0.015 | 0.015 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 1.891 | 1.891 | 1.891 | 1.891 | 0.722 | 0.722 | 0.722 | 0.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.294 | 0.294 | 0.294 | 0.294 | 0.263 | 0.263 | 0.263 | 0.263 | 0.571 | 0.571 | 0.571 | 0.571 | 0.358 | 0.358 | 0.358 | 0.358 | 0.461 | 0.461 | 0.461 | 0.461 | 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 | 0 | 0 | 0 | 0 | -0.007 | -0.007 | -0.007 | -0.007 | -0.098 | -0.098 | -0.098 | -0.098 | -0.165 | -0.165 | -0.165 | -0.165 | 1.776 | 1.776 | 1.776 | 1.776 | -0.119 | -0.119 | -0.119 | -0.119 | -0.56 | -0.56 | -0.56 | -0.56 | -0.142 | -0.142 | -0.142 | -0.142 | 0 | 0 | 0 | 0 | -0.094 | -0.094 | -0.094 | -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 |
Dividends Paid
| -23.147 | 0 | -23.147 | -23.147 | -115.734 | -138.881 | -23.147 | -11.575 | -11.573 | -11.574 | -11.574 | -11.574 | -11.574 | 0 | -5.787 | -5.787 | 0 | -0.002 | -11.573 | 0 | -23.142 | -11.565 | -11.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.918 | -2.768 | 1.875 | -2.682 | -3.988 | -2.444 | 0 | 0.422 | -0.487 | 3.291 | 0.075 | -3.421 | 0.232 | -0.228 | 0 | -0.629 | 0 | -2.578 | 14.008 | -0.543 | -24.412 | 0.856 | -2.498 | 34.733 | 34.733 | 47.065 | 47.065 | 47.065 | 47.065 | -3.236 | -3.236 | -3.236 | 63.818 | 63.818 | 63.818 | 63.818 | -0.775 | -0.775 | -0.775 | -0.775 | -3.299 | -3.299 | -3.299 | -3.299 | -2.039 | -2.039 | -2.039 | -2.039 | -5.259 | -5.259 | -5.259 | -5.259 | 2.696 | 2.696 | 2.696 | 2.696 | -0.442 | -0.442 | -0.442 | -0.442 | 3.294 | 3.294 | 3.294 | 3.294 | 1.601 | 1.601 | 1.601 | 1.601 | -1.119 | -1.119 | -1.119 | -1.119 | 4.448 | 4.448 | 4.448 | 4.448 | -0.119 | -0.119 | -0.119 | -0.119 | -0.319 | -0.319 | -0.319 | -0.319 | -0.3 | -0.3 | -0.3 | -0.3 | 1.154 | 1.154 | 1.154 | 1.154 | 0.662 | 0.662 | 0.662 | 0.662 | 0.423 | 0.423 | 0.423 | 0.423 | -0.182 | -0.182 | -0.182 | -0.182 | -0.537 | -0.537 | -0.537 | -0.537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -24.065 | -2.768 | -22.419 | -25.829 | -119.722 | -141.325 | -23.925 | -11.153 | -15.733 | -19.215 | -6.444 | -14.995 | -12.654 | -0.228 | -9.947 | -6.416 | -2.508 | -2.58 | 2.256 | -0.543 | -49.933 | -10.709 | -28.305 | 28.951 | 28.951 | 32.981 | 32.981 | 32.981 | 32.981 | 12.009 | 12.009 | 12.009 | 34.219 | 34.219 | 34.219 | 34.219 | -0.782 | -0.782 | -0.782 | -0.782 | -0.122 | -0.122 | -0.122 | -0.122 | 1.031 | 1.031 | 1.031 | 1.031 | -1.707 | -1.707 | -1.707 | -1.707 | 2.953 | 2.953 | 2.953 | 2.953 | -0.986 | -0.986 | -0.986 | -0.986 | 2.824 | 2.824 | 2.824 | 2.824 | 0.248 | 0.248 | 0.248 | 0.248 | 0.378 | 0.378 | 0.378 | 0.378 | 3.608 | 3.608 | 3.608 | 3.608 | -0.119 | -0.119 | -0.119 | -0.119 | -0.319 | -0.319 | -0.319 | -0.319 | -0.41 | -0.41 | -0.41 | -0.41 | 1.137 | 1.137 | 1.137 | 1.137 | 0.436 | 0.436 | 0.436 | 0.436 | -0.229 | -0.229 | -0.229 | -0.229 | 0.175 | 0.175 | 0.175 | 0.175 | -0.076 | -0.076 | -0.076 | -0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 2.783 | -1.736 | 3.01 | 3.513 | 5.858 | 1.565 | 5.596 | -7.366 | -1.954 | 0.511 | 0.543 | 3.201 | 3.673 | -3.418 | -4.005 | 2.149 | -0.814 | 3.34 | 4.318 | 4.254 | -1.955 | -2.189 | 4.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.145 | 1.869 | -0.574 | -191.453 | -144.026 | 46.856 | 213.649 | 26.648 | 14.594 | 12.165 | -73.985 | 10.117 | 26.391 | 14.342 | -12.311 | 58.845 | 12.415 | -29.892 | -14.06 | 29.187 | -45.418 | -94.317 | 99 | 8.741 | 8.741 | -13.088 | -13.088 | -13.088 | -13.088 | 12.503 | 12.503 | 12.503 | -6.369 | -6.369 | -6.369 | -6.369 | -1.458 | -1.458 | -1.458 | -1.458 | 1.297 | 1.297 | 1.297 | 1.297 | -0.108 | -0.108 | -0.108 | -0.108 | -1.873 | -1.873 | -1.873 | -1.873 | 3.115 | 3.115 | 3.115 | 3.115 | -2.146 | -2.146 | -2.146 | -2.146 | 1.413 | 1.413 | 1.413 | 1.413 | -0.536 | -0.536 | -0.536 | -0.536 | 0.298 | 0.298 | 0.298 | 0.298 | 1.286 | 1.286 | 1.286 | 1.286 | 0.135 | 0.135 | 0.135 | 0.135 | 0.441 | 0.441 | 0.441 | 0.441 | -0.826 | -0.826 | -0.826 | -0.826 | 0.565 | 0.565 | 0.565 | 0.565 | 0.288 | 0.288 | 0.288 | 0.288 | -0.307 | -0.307 | -0.307 | -0.307 | -0.021 | -0.021 | -0.021 | -0.021 | 0.057 | 0.057 | 0.057 | 0.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 119.851 | 109.706 | 107.837 | 108.411 | 299.864 | 443.89 | 397.034 | 183.385 | 156.737 | 142.143 | 129.978 | 204.497 | 194.38 | 167.989 | 153.647 | 165.958 | 107.113 | 94.698 | 124.59 | 138.65 | 109.463 | 34.663 | 128.979 | 38.72 | 38.72 | 29.98 | 29.98 | 29.98 | 29.98 | 17.619 | 17.619 | 17.619 | 5.117 | 5.117 | 5.117 | 5.117 | 1.915 | 1.915 | 1.915 | 1.915 | 3.373 | 3.373 | 3.373 | 3.373 | 2.077 | 2.077 | 2.077 | 2.077 | 2.185 | 2.185 | 2.185 | 2.185 | 4.058 | 4.058 | 4.058 | 4.058 | 0.943 | 0.943 | 0.943 | 0.943 | 3.089 | 3.089 | 3.089 | 3.089 | 1.676 | 1.676 | 1.676 | 1.676 | 2.212 | 2.212 | 2.212 | 2.212 | 1.914 | 1.914 | 1.914 | 1.914 | 0.628 | 0.628 | 0.628 | 0.628 | 0.493 | 0.493 | 0.493 | 0.493 | 0.052 | 0.052 | 0.052 | 0.052 | 0.878 | 0.878 | 0.878 | 0.878 | 0.313 | 0.313 | 0.313 | 0.313 | 0.025 | 0.025 | 0.025 | 0.025 | 0.331 | 0.331 | 0.331 | 0.331 | 0.352 | 0.352 | 0.352 | 0.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |