Horizon Minerals Limited
ASX:HRZ.AX
0.044 (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 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 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 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
| -4.865 | 1.408 | -2.757 | -1.379 | 1.747 | 0.874 | -31.776 | -15.888 | 3.747 | 0.419 | 2.029 | -1.427 | 0.261 | 2.471 | 1.235 | -2.633 | -0.784 | -0.502 | 1.524 | 0.88 | 1.997 | 0.999 | 0.627 | -0.097 | -1.016 | -0.508 | -2.008 | -0.75 | -0.992 | -0.208 | 1.419 | -0.208 | -2.251 | 0.78 | 1.312 | 0.78 | 1.809 | -0.457 | -2.473 | -0.457 | -0.457 | -0.658 | -0.658 | -0.658 | -0.658 | 1.461 | 1.461 | 1.461 | 1.461 | -0.633 | -0.633 | -0.633 | -0.633 | -0.432 | -0.432 | -0.432 | -0.432 | 0.061 | 0.061 | 0.061 | 0.061 | -0.159 | -0.159 | -0.159 | -0.159 | 0.484 | 0.484 | 0.484 | 0.484 | 0.348 | 0.348 | 0.348 | 0.348 | 0.36 | 0.36 | 0.36 | 0.36 | 0.295 | 0.295 | 0.295 | 0.295 | 0.13 | 0.13 | 0.13 | 0.13 | 0.042 | 0.042 | 0.042 | 0.042 | 0.039 | 0.039 | 0.039 | 0.039 | -0.909 | -0.909 | -0.909 | -0.909 | -0.551 | -0.551 | -0.551 | -0.551 | -0.34 | -0.34 | -0.34 | -0.34 | -0.236 | -0.236 | -0.236 | -0.236 | -0.403 | -0.403 | -0.403 | -0.403 | 0.016 | 0.016 | 0.016 | 0.016 | -0.051 | -0.051 | -0.051 | -0.051 | -0.007 | -0.007 | -0.007 | -0.007 | -0.047 | -0.047 | -0.047 | -0.047 | -0.069 | -0.069 | -0.069 | -0.069 | -0.057 | -0.057 | -0.057 | -0.057 |
Depreciation & Amortization
| 0.473 | 0.018 | 0.029 | 1.54 | 0.048 | 0.024 | 0.163 | 12.45 | 0.168 | 0.079 | 0.09 | -0.066 | 0.043 | 0.068 | 0.034 | 0.017 | 0.007 | 0.009 | 2.762 | 0.006 | 1.745 | 0.872 | 2.517 | 0.008 | 0.015 | 0.008 | 0.018 | 0.009 | 0.017 | 0.01 | 0.524 | 0.01 | 0.033 | 0.012 | 0.674 | 0.012 | 0.025 | 0.015 | 0.03 | 0.015 | 0.015 | 0.018 | 0.018 | 0.018 | 0.018 | 0.019 | 0.019 | 0.019 | 0.019 | 0.024 | 0.024 | 0.024 | 0.024 | 0.03 | 0.03 | 0.03 | 0.03 | 0.036 | 0.036 | 0.036 | 0.036 | 0.053 | 0.053 | 0.053 | 0.053 | 0.05 | 0.05 | 0.05 | 0.05 | 0.041 | 0.041 | 0.041 | 0.041 | 0.035 | 0.035 | 0.035 | 0.035 | 0.023 | 0.023 | 0.023 | 0.023 | 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 | 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 | 0.205 | 0.205 | 0 | 0 | 0.153 | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.355 | 0 | 0.101 | 0 | -0.108 | -0.054 | 0.197 | 0.183 | 0.036 | 0.629 | 0 | 0.022 | 0.011 | 0.136 | 0 | 0.138 | 0.197 | 0 | 0.261 | 0.131 | 0.39 | 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 |
Change In Working Capital
| 0.247 | 0 | -0.041 | -0.028 | 0 | 0 | -0.112 | -0.099 | 0 | 0.266 | 0 | -0.834 | 0 | 0 | 0 | 1.462 | 0 | 0 | 5.955 | 0 | 0 | 0 | -6.5 | 0 | 0 | 0 | 0.096 | 0 | 0 | 0 | 0.331 | 0 | 0 | 0 | -0.074 | 0 | 0 | 0 | 0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.259 | 0 | -0.056 | -0.028 | 0 | 0 | -0.198 | -0.099 | 0 | 0.277 | 0 | 0.322 | 0 | 0 | 0 | 0.308 | 0 | 0 | 5.902 | 0 | 0 | 0 | -6.491 | 0 | 0 | 0 | 0.094 | 0 | 0 | 0 | -0.006 | 0 | 0 | 0 | 0.072 | 0 | 0 | 0 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -0.012 | 0 | 0.015 | 0 | 0 | 0 | 0.086 | 0 | 0 | -0.011 | 0 | -1.156 | 0 | 0 | 0 | 1.154 | 0 | 0 | 0.053 | 0 | 0 | 0 | -0.009 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0.337 | 0 | 0 | 0 | -0.146 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.629 | -3.205 | -1.094 | -2.044 | -4.748 | -2.472 | 31.652 | 3.295 | -5.683 | 8.129 | -4.354 | 2.815 | -0.304 | -3.293 | -2.88 | 2.415 | 0.777 | -4.002 | -1.626 | -0.886 | 0.284 | 0.142 | 4.712 | 0.09 | 0.44 | 0.22 | 1.989 | 0.741 | 0.813 | 0.198 | -2.087 | 0.198 | 2.099 | -0.792 | -2.268 | -0.792 | -1.878 | 0.442 | 2.5 | 0.442 | 0.442 | 0.64 | 0.64 | 0.64 | 0.64 | -1.481 | -1.481 | -1.481 | -1.481 | 0.609 | 0.609 | 0.609 | 0.609 | 0.402 | 0.402 | 0.402 | 0.402 | -0.097 | -0.097 | -0.097 | -0.097 | 0.106 | 0.106 | 0.106 | 0.106 | -0.534 | -0.534 | -0.534 | -0.534 | -0.389 | -0.389 | -0.389 | -0.389 | -0.395 | -0.395 | -0.395 | -0.395 | -0.319 | -0.319 | -0.319 | -0.319 | -0.13 | -0.13 | -0.13 | -0.13 | -0.043 | -0.043 | -0.043 | -0.043 | -0.039 | -0.039 | -0.039 | -0.039 | 0.909 | 0.909 | 0.909 | 0.909 | 0.551 | 0.551 | 0.551 | 0.551 | 0.34 | 0.34 | 0.34 | 0.34 | 0.236 | 0.236 | 0.236 | 0.236 | 0.403 | 0.403 | 0.403 | 0.403 | -0.016 | -0.016 | -0.016 | -0.016 | 0.051 | 0.051 | 0.051 | 0.051 | 0.007 | 0.007 | 0.007 | 0.007 | 0.047 | 0.047 | 0.047 | 0.047 | 0.069 | 0.069 | 0.069 | 0.069 | 0.057 | 0.057 | 0.057 | 0.057 |
Operating Cash Flow
| -2.516 | -1.78 | -3.88 | -1.882 | -3.049 | -1.523 | -0.287 | -0.143 | -2.105 | 8.469 | -2.416 | 1.115 | 0 | -0.89 | -1.6 | -0.235 | 0 | -4.513 | 8.812 | 0 | 4.288 | 2.144 | 1.746 | 0 | -0.562 | -0.281 | 0.095 | 0 | -0.162 | 0 | 0.188 | 0 | -0.119 | 0 | -0.357 | 0 | -0.044 | 0 | 0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.123 | -1.778 | -0.973 | -0.487 | -5.252 | -2.626 | -3.531 | -1.766 | -6.8 | -10.104 | -3.04 | -4.083 | -1.094 | -2.315 | -0.003 | -1.656 | -1.129 | -2.859 | -5.629 | -1.569 | -0.646 | -0.323 | -4.834 | -1.462 | -1.714 | -0.857 | -1.349 | -0.451 | -0.455 | -0.148 | -0.255 | -0.148 | -0.337 | -0.261 | -0.284 | -0.261 | -0.759 | -0.39 | -0.928 | -0.39 | -0.39 | -0.813 | -0.813 | -0.813 | -0.813 | -0.537 | -0.537 | -0.537 | -0.537 | -0.257 | -0.257 | -0.257 | -0.257 | -0.001 | -0.001 | -0.001 | -0.001 | -0.007 | -0.007 | -0.007 | -0.007 | -0.003 | -0.003 | -0.003 | -0.003 | -0.174 | -0.174 | -0.174 | -0.174 | -0.132 | -0.132 | -0.132 | -0.132 | -0.087 | -0.087 | -0.087 | -0.087 | -0.109 | -0.109 | -0.109 | -0.109 | -0.058 | -0.058 | -0.058 | -0.058 | -0.031 | -0.031 | -0.031 | -0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0.03 | -0.03 | -0.03 | -0.03 | -0.188 | -0.188 | -0.188 | -0.188 | -0.005 | -0.005 | -0.005 | -0.005 | -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 |
Acquisitions Net
| 0.113 | 0.079 | 0 | 0 | 0.511 | 0 | 0.13 | 0 | 0.35 | 3.738 | 0.071 | 0 | 0 | 1.75 | 0 | 0.593 | 0 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.481 | 0 | 0 | 0 | -0.754 | -1.625 | 0 | 0 | 0 | 0 | 0 | -0.054 | -0.054 | -0.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.061 | -0.061 | -0.061 | -0.061 | -0.095 | -0.095 | -0.095 | -0.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.044 | -0.044 | -0.044 | -0.044 | 0 | 0 | 0 | 0 | -0.078 | -0.078 | -0.078 | -0.078 | -0.396 | -0.396 | -0.396 | -0.396 | -0.051 | -0.051 | -0.051 | -0.051 | -0.582 | -0.582 | -0.582 | -0.582 | -0.338 | -0.338 | -0.338 | -0.338 | -0.219 | -0.219 | -0.219 | -0.219 | -0.296 | -0.296 | -0.296 | -0.296 | -0.363 | -0.363 | -0.363 | -0.363 | -0.16 | -0.16 | -0.16 | -0.16 | -0.053 | -0.053 | -0.053 | -0.053 | -0.059 | -0.059 | -0.059 | -0.059 | -0.113 | -0.113 | -0.113 | -0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.03 | 1.308 | 0 | 0.45 | 0 | 2.052 | 0 | 1.421 | 0 | 0 | 0 | 0 | 0 | 0 | 0.058 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0 | 0.104 | 0.104 | 0.104 | 0.243 | 0.243 | 0.243 | 0.243 | 0.173 | 0.173 | 0.173 | 0.173 | 0.406 | 0.406 | 0.406 | 0.406 | 0.014 | 0.014 | 0.014 | 0.014 | 1.1 | 1.1 | 1.1 | 1.1 | -0.091 | -0.091 | -0.091 | -0.091 | 0.164 | 0.164 | 0.164 | 0.164 | 0.629 | 0.629 | 0.629 | 0.629 | 0.095 | 0.095 | 0.095 | 0.095 | 0.48 | 0.48 | 0.48 | 0.48 | 0.78 | 0.78 | 0.78 | 0.78 | 0.422 | 0.422 | 0.422 | 0.422 | 0.655 | 0.655 | 0.655 | 0.655 | 0.51 | 0.51 | 0.51 | 0.51 | 0.153 | 0.153 | 0.153 | 0.153 | 0.302 | 0.302 | 0.302 | 0.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.677 | 3.859 | 1.308 | 0.654 | 0.961 | 0.481 | 2.182 | 1.091 | 1.017 | -0.27 | 0.27 | -0.289 | 0.573 | 1.75 | 0.875 | 0.054 | -0.005 | 2.285 | -0.037 | 4.844 | 0.055 | 0.028 | 0.736 | 1.755 | 0.013 | 0.006 | 0.803 | 0.332 | 0.405 | -0.017 | 0.577 | -0.017 | 0.151 | 0.082 | 0.691 | 0.082 | -0.379 | -0.047 | 1.042 | -0.047 | -0.047 | 0.672 | 0.672 | 0.672 | 0.672 | -0.63 | -0.63 | -0.63 | -0.63 | 0.017 | 0.017 | 0.017 | 0.017 | -0.394 | -0.394 | -0.394 | -0.394 | -0.323 | -0.323 | -0.323 | -0.323 | -0.053 | -0.053 | -0.053 | -0.053 | 0.032 | 0.032 | 0.032 | 0.032 | -0.034 | -0.034 | -0.034 | -0.034 | -0.142 | -0.142 | -0.142 | -0.142 | -0.406 | -0.406 | -0.406 | -0.406 | -0.394 | -0.394 | -0.394 | -0.394 | -0.05 | -0.05 | -0.05 | -0.05 | -0.341 | -0.341 | -0.341 | -0.341 | -0.232 | -0.232 | -0.232 | -0.232 | -0.277 | -0.277 | -0.277 | -0.277 | -0.892 | -0.892 | -0.892 | -0.892 | -0.259 | -0.259 | -0.259 | -0.259 | -0.404 | -0.404 | -0.404 | -0.404 | 0.096 | 0.096 | 0.096 | 0.096 | -0.041 | -0.041 | -0.041 | -0.041 | -0.02 | -0.02 | -0.02 | -0.02 | -0.064 | -0.064 | -0.064 | -0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| 1.668 | 2.081 | 0.335 | 0.167 | -4.291 | -2.146 | -1.349 | -0.675 | -5.783 | -8.26 | -2.699 | -4.372 | -0.521 | -0.565 | 0.872 | -1.063 | -1.187 | -0.573 | -5.666 | 3.275 | -0.591 | -0.296 | -4.099 | 0.296 | -1.702 | -0.851 | -0.546 | -0.017 | -0.05 | 0.017 | 0.322 | 0.017 | -0.186 | -0.1 | 0.407 | -0.1 | -1.138 | -0.032 | 0.114 | -0.032 | -0.032 | -0.127 | -0.127 | -0.127 | -0.127 | -0.111 | -0.111 | -0.111 | -0.111 | -0.331 | -0.331 | -0.331 | -0.331 | -0.31 | -0.31 | -0.31 | -0.31 | -0.097 | -0.097 | -0.097 | -0.097 | -0.012 | -0.012 | -0.012 | -0.012 | -0.245 | -0.245 | -0.245 | -0.245 | 0.275 | 0.275 | 0.275 | 0.275 | -0.027 | -0.027 | -0.027 | -0.027 | -0.156 | -0.156 | -0.156 | -0.156 | -0.304 | -0.304 | -0.304 | -0.304 | -0.088 | -0.088 | -0.088 | -0.088 | -0.092 | -0.092 | -0.092 | -0.092 | -0.291 | -0.291 | -0.291 | -0.291 | -0.391 | -0.391 | -0.391 | -0.391 | -0.922 | -0.922 | -0.922 | -0.922 | -0.447 | -0.447 | -0.447 | -0.447 | -0.409 | -0.409 | -0.409 | -0.409 | 0.096 | 0.096 | 0.096 | 0.096 | -0.041 | -0.041 | -0.041 | -0.041 | -0.02 | -0.02 | -0.02 | -0.02 | -0.065 | -0.065 | -0.065 | -0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -0.027 | -2.784 | 0 | -2.784 | 0 | 0 | 0 | -0.024 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.035 | -0.035 | -0.035 | 0 | -0.165 | -0.165 | -0.165 | -0.054 | -0.054 | -0.054 | -0.054 | -0.005 | -0.005 | -0.005 | -0.005 | -0.115 | -0.115 | -0.115 | -0.115 | 0 | 0 | 0 | 0 | -0.013 | -0.013 | -0.013 | -0.013 | 0 | 0 | 0 | 0 | -0.021 | -0.021 | -0.021 | -0.021 | -0.037 | -0.037 | -0.037 | -0.037 | -0.02 | -0.02 | -0.02 | -0.02 | -0.014 | -0.014 | -0.014 | -0.014 | -0.099 | -0.099 | -0.099 | -0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 3.293 | 0 | 0.606 | 0 | 3.663 | 0 | 0 | -0.023 | 15.01 | 0.5 | 0.5 | 0.5 | 0 | -0.035 | 0.269 | 1.074 | 0.11 | 0.11 | 0.11 | 0 | 1.615 | 1.615 | 1.615 | 0 | 0.59 | 0.59 | 0.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.665 | 0.665 | 0.665 | 0.665 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.058 | 0.058 | 0.058 | 0.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.012 | -0.012 | -0.012 | -0.012 | 0.175 | 0.175 | 0.175 | 0.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.203 | 0.203 | 0.203 | 0.203 | 0 | 0 | 0 | 0 | 1.287 | 1.287 | 1.287 | 1.287 | 1.068 | 1.068 | 1.068 | 1.068 | 0.005 | 0.005 | 0.005 | 0.005 | 0.566 | 0.566 | 0.566 | 0.566 | 0.061 | 0.061 | 0.061 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.077 | -0.077 | -0.077 | 0 | 0 | -0.01 | 0 | -0.004 | -0.004 | -0.004 | 0 | -0.148 | -0.148 | -0.148 | 0 | -0.012 | -0.012 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.061 | -0.061 | -0.061 | -0.061 | -0.012 | -0.012 | -0.012 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.382 | -0.377 | 7.622 | 3.811 | 0.449 | 1.681 | 3.639 | 1.819 | -0.024 | -4.662 | 15.01 | 5.656 | -0.944 | -0.944 | 0 | -0.035 | -1.447 | 1.074 | 0.311 | 3.169 | 0.114 | 0.057 | 2.078 | -1.136 | 3.652 | 1.826 | 0.409 | -0.43 | 1.245 | 0.072 | -0.204 | 0.072 | -0.013 | -0.095 | 0.239 | -0.095 | -0.01 | 0.083 | -0.38 | 0.083 | 0.083 | -0.127 | -0.127 | -0.127 | -0.127 | -0.763 | -0.763 | -0.763 | -0.763 | -0.332 | -0.332 | -0.332 | -0.332 | -0.289 | -0.289 | -0.289 | -0.289 | -0.06 | -0.06 | -0.06 | -0.06 | 0.007 | 0.007 | 0.007 | 0.007 | -0.288 | -0.288 | -0.288 | -0.288 | 0.374 | 0.374 | 0.374 | 0.374 | 0.034 | 0.034 | 0.034 | 0.034 | -0.131 | -0.131 | -0.131 | -0.131 | -0.479 | -0.479 | -0.479 | -0.479 | -0.088 | -0.088 | -0.088 | -0.088 | -0.092 | -0.092 | -0.092 | -0.092 | -0.494 | -0.494 | -0.494 | -0.494 | -0.391 | -0.391 | -0.391 | -0.391 | -2.208 | -2.208 | -2.208 | -2.208 | -1.515 | -1.515 | -1.515 | -1.515 | -0.414 | -0.414 | -0.414 | -0.414 | -0.47 | -0.47 | -0.47 | -0.47 | -0.101 | -0.101 | -0.101 | -0.101 | -0.02 | -0.02 | -0.02 | -0.02 | -0.065 | -0.065 | -0.065 | -0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -0.382 | -0.404 | 7.737 | 3.811 | 3.365 | 1.681 | 3.639 | 1.819 | -0.024 | -4.662 | 14.989 | 5.656 | -0.521 | -0.521 | 0 | -0.035 | -1.187 | 1.074 | 0.311 | 3.275 | 0.114 | 0.057 | 2.078 | 0.296 | 3.652 | 1.826 | 0.409 | -0.017 | 1.245 | 0.017 | -0.204 | 0.017 | -0.013 | -0.1 | 0.239 | -0.1 | -0.01 | -0.032 | -0.38 | -0.032 | -0.032 | -0.127 | -0.127 | -0.127 | -0.127 | -0.111 | -0.111 | -0.111 | -0.111 | -0.331 | -0.331 | -0.331 | -0.331 | -0.31 | -0.31 | -0.31 | -0.31 | -0.097 | -0.097 | -0.097 | -0.097 | -0.012 | -0.012 | -0.012 | -0.012 | -0.245 | -0.245 | -0.245 | -0.245 | 0.275 | 0.275 | 0.275 | 0.275 | -0.027 | -0.027 | -0.027 | -0.027 | -0.156 | -0.156 | -0.156 | -0.156 | -0.304 | -0.304 | -0.304 | -0.304 | -0.088 | -0.088 | -0.088 | -0.088 | -0.092 | -0.092 | -0.092 | -0.092 | -0.291 | -0.291 | -0.291 | -0.291 | -0.391 | -0.391 | -0.391 | -0.391 | -0.922 | -0.922 | -0.922 | -0.922 | -0.447 | -0.447 | -0.447 | -0.447 | -0.409 | -0.409 | -0.409 | -0.409 | 0.096 | 0.096 | 0.096 | 0.096 | -0.041 | -0.041 | -0.041 | -0.041 | -0.02 | -0.02 | -0.02 | -0.02 | -0.065 | -0.065 | -0.065 | -0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 4.192 | -1.432 | 0 | 1.988 | 0 | -1.001 | -4.405 | 7.36 | 0 | 0 | 0 | 0 | 2.212 | 0 | -0.003 | 0 | 2.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.23 | -0.103 | 4.192 | 2.096 | -3.975 | -1.988 | 2.002 | -3.404 | -7.912 | -4.454 | 12.273 | -2.023 | 0.236 | -1.455 | -0.727 | -1.333 | -1.336 | 3.71 | -4.266 | 1.817 | 6.083 | 1.905 | -2.548 | 0.278 | 2.826 | 0.694 | -1.48 | 0.248 | 1.728 | -0.003 | -0.389 | -0.003 | 0.386 | -0.226 | -0.414 | -0.226 | 0.188 | 0.438 | 0.438 | 0.438 | 0.438 | -0.471 | -0.471 | -0.471 | -0.471 | 0.429 | 0.429 | 0.429 | 0.429 | -0.902 | -0.902 | -0.902 | -0.902 | -0.245 | -0.245 | -0.245 | -0.245 | 0.092 | 0.092 | 0.092 | 0.092 | 0.019 | 0.019 | 0.019 | 0.019 | -0.405 | -0.405 | -0.405 | -0.405 | 0.585 | 0.585 | 0.585 | 0.585 | 0.028 | 0.028 | 0.028 | 0.028 | 0.426 | 0.426 | 0.426 | 0.426 | 0.01 | 0.01 | 0.01 | 0.01 | -0.162 | -0.162 | -0.162 | -0.162 | 0.193 | 0.193 | 0.193 | 0.193 | -0.191 | -0.191 | -0.191 | -0.191 | -0.496 | -0.496 | -0.496 | -0.496 | 0.279 | 0.279 | 0.279 | 0.279 | 0.417 | 0.417 | 0.417 | 0.417 | -0.415 | -0.415 | -0.415 | -0.415 | 0.662 | 0.662 | 0.662 | 0.662 | 0.009 | 0.009 | 0.009 | 0.009 | -0.012 | -0.012 | -0.012 | -0.012 | -0.069 | -0.069 | -0.069 | -0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 4.29 | 5.52 | 5.624 | 2.096 | 1.432 | -1.988 | 5.407 | 0 | 3.404 | 11.316 | 15.77 | 1.474 | 1.474 | 3.497 | -0.727 | 4.951 | 1.238 | 6.284 | 2.574 | 2.574 | 6.841 | 1.905 | 0.758 | 0.758 | 3.305 | 0.694 | 0.479 | 0.479 | 1.959 | 0.231 | 0.231 | 0.231 | 0.62 | 0.235 | 0.235 | 0.235 | 0.649 | 0.46 | 0.46 | 0.46 | 0.46 | 0.023 | 0.023 | 0.023 | 0.023 | 0.494 | 0.494 | 0.494 | 0.494 | 0.064 | 0.064 | 0.064 | 0.064 | 0.966 | 0.966 | 0.966 | 0.966 | 1.211 | 1.211 | 1.211 | 1.211 | 1.119 | 1.119 | 1.119 | 1.119 | 1.1 | 1.1 | 1.1 | 1.1 | 1.505 | 1.505 | 1.505 | 1.505 | 0.92 | 0.92 | 0.92 | 0.92 | 0.892 | 0.892 | 0.892 | 0.892 | 0.466 | 0.466 | 0.466 | 0.466 | 0.456 | 0.456 | 0.456 | 0.456 | 0.618 | 0.618 | 0.618 | 0.618 | 0.425 | 0.425 | 0.425 | 0.425 | 0.616 | 0.616 | 0.616 | 0.616 | 1.112 | 1.112 | 1.112 | 1.112 | 0.833 | 0.833 | 0.833 | 0.833 | 0.416 | 0.416 | 0.416 | 0.416 | 0.831 | 0.831 | 0.831 | 0.831 | 0.169 | 0.169 | 0.169 | 0.169 | 0.16 | 0.16 | 0.16 | 0.16 | 0.172 | 0.172 | 0.172 | 0.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |