Imdex Limited
ASX:IMD.AX
2.56 (AUD) • At close November 4, 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 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
| 15.597 | 16.802 | 12.276 | 22.719 | 20.317 | 24.394 | 18.191 | 13.476 | 3.537 | 18.221 | 14.081 | 13.527 | 10.481 | 10.634 | 13.477 | -9.814 | 0 | -1.377 | 0 | 9.677 | -20.61 | 15.333 | 2.81 | 4.846 | 4.846 | 11.444 | 11.444 | 11.444 | 11.444 | 7.251 | 7.251 | 7.251 | 7.251 | -5.387 | -5.387 | -5.387 | -5.387 | 3.017 | 3.017 | 3.017 | 3.017 | 7.992 | 7.992 | 7.992 | 7.992 | 3.38 | 3.38 | 3.38 | 3.38 | 1.996 | 1.996 | 1.996 | 1.996 | 0.768 | 0.768 | 0.768 | 0.768 | -0.922 | -0.922 | -0.922 | -0.922 | 0.227 | 0.227 | 0.227 | 0.227 | -0.13 | -0.13 | -0.13 | -0.13 | 0.442 | 0.442 | 0.442 | 0.442 | 0.006 | 0.006 | 0.006 | 0.006 | 0.04 | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.017 | -0.017 | -0.017 | -0.017 |
Depreciation & Amortization
| 26.708 | 26.34 | 22.719 | 18.469 | 18.617 | 17.592 | 15.766 | 15.017 | 15.752 | 10.736 | 8.207 | 6.054 | 6.307 | 6.798 | 5.882 | 5.393 | 0 | 4.581 | 0 | 4.104 | 3.305 | 4.844 | 5.428 | 2.773 | 2.773 | 3.18 | 3.18 | 3.18 | 3.18 | 3.125 | 3.125 | 3.125 | 3.125 | 2.636 | 2.636 | 2.636 | 2.636 | 2.463 | 2.463 | 2.463 | 2.463 | 2.33 | 2.33 | 2.33 | 2.33 | 1.95 | 1.95 | 1.95 | 1.95 | 0.608 | 0.608 | 0.608 | 0.608 | 0.487 | 0.487 | 0.487 | 0.487 | 0.485 | 0.485 | 0.485 | 0.485 | 0.459 | 0.459 | 0.459 | 0.459 | 0.485 | 0.485 | 0.485 | 0.485 | 0.559 | 0.559 | 0.559 | 0.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.269 | 0.269 | 0.269 | 0.269 | 0.228 | 0.228 | 0.228 | 0.228 | 0.136 | 0.136 | 0.136 | 0.136 | 0.121 | 0.121 | 0.121 | 0.121 | 0.087 | 0.087 | 0.087 | 0.087 | 0.089 | 0.089 | 0.089 | 0.089 | 0.103 | 0.103 | 0.103 | 0.103 | 0.082 | 0.082 | 0.082 | 0.082 | 0.067 | 0.067 | 0.067 | 0.067 |
Deferred Income Tax
| 0 | 0 | -43.667 | 0 | -4.181 | 0 | -14.562 | 0 | -4.803 | 0 | 4.062 | 0 | 8.368 | 0 | 18.294 | 0 | 0 | 0 | 0 | 0 | -11.628 | 0 | -20.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8.17 | 0 | 4.814 | 0 | 3.011 | 0 | 3.035 | 0 | 2.536 | 0 | 1.928 | 0 | 1.468 | 0 | 0 | 0 | 0 | 0 | 0.845 | 0 | 1.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -14.487 | 0 | -39.312 | 0 | -24.206 | 0 | 3.862 | 0 | -7.603 | 0 | -15.948 | 0 | -22.13 | 0 | 0 | 0 | 0 | 0 | 14.234 | 0 | 25.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -9.288 | 0 | -19.471 | 0 | -17.137 | 0 | 8.42 | 0 | -3.281 | 0 | -7.04 | 0 | -16.534 | 0 | 0 | 0 | 0 | 0 | 0.058 | 0 | 20.368 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.653 | 0 | -18.396 | 0 | -2.844 | 0 | -6.654 | 0 | -3.317 | 0 | -3.256 | 0 | -3.228 | 0 | 0 | 0 | 0 | 0 | 10.725 | 0 | -1.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Working Capital
| 0 | 0 | -4.546 | 0 | -1.445 | 0 | -4.225 | 0 | 2.096 | 0 | -1.005 | 0 | -5.652 | 0 | -2.368 | 0 | 0 | 0 | 0 | 0 | 3.451 | 0 | 6.822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 59.636 | 69.059 | 48.676 | 40.023 | 20.886 | 26.333 | 21.346 | 34.81 | 44.588 | 17.504 | 10.409 | -0.6 | 11.037 | -15.337 | 10.034 | 8.761 | 0 | -4.914 | 0 | -9.411 | -1.307 | -13.73 | -18.246 | 2.124 | 2.124 | -7.86 | -7.86 | -7.86 | -7.86 | -1.402 | -1.402 | -1.402 | -1.402 | 4.176 | 4.176 | 4.176 | 4.176 | -1.436 | -1.436 | -1.436 | -1.436 | -7.758 | -7.758 | -7.758 | -7.758 | -1.294 | -1.294 | -1.294 | -1.294 | -0.085 | -0.085 | -0.085 | -0.085 | -0.463 | -0.463 | -0.463 | -0.463 | 0.803 | 0.803 | 0.803 | 0.803 | -0.686 | -0.686 | -0.686 | -0.686 | -0.416 | -0.416 | -0.416 | -0.416 | -0.599 | -0.599 | -0.599 | -0.599 | -0.006 | -0.006 | -0.006 | -0.006 | -0.04 | -0.04 | -0.04 | -0.04 | 0 | 0 | 0 | 0 | 0.326 | 0.326 | 0.326 | 0.326 | -0.112 | -0.112 | -0.112 | -0.112 | -0.3 | -0.3 | -0.3 | -0.3 | 0.043 | 0.043 | 0.043 | 0.043 | 0.148 | 0.148 | 0.148 | 0.148 | 0.022 | 0.022 | 0.022 | 0.022 | -0.153 | -0.153 | -0.153 | -0.153 | -0.082 | -0.082 | -0.082 | -0.082 | -0.05 | -0.05 | -0.05 | -0.05 |
Operating Cash Flow
| 48.525 | 59.521 | 38.233 | 44.273 | 22.586 | 33.135 | 23.771 | 33.269 | 27.57 | 24.989 | 16.283 | 18.981 | 13.805 | 2.095 | 8.731 | 4.34 | 0 | -1.71 | 0 | 4.37 | -3.533 | 6.447 | 17.263 | 9.743 | 9.743 | 6.764 | 6.764 | 6.764 | 6.764 | 8.973 | 8.973 | 8.973 | 8.973 | 1.425 | 1.425 | 1.425 | 1.425 | 4.044 | 4.044 | 4.044 | 4.044 | 2.564 | 2.564 | 2.564 | 2.564 | 4.035 | 4.035 | 4.035 | 4.035 | 2.519 | 2.519 | 2.519 | 2.519 | 0.793 | 0.793 | 0.793 | 0.793 | 0.365 | 0.365 | 0.365 | 0.365 | 0 | 0 | 0 | 0 | -0.061 | -0.061 | -0.061 | -0.061 | 0.401 | 0.401 | 0.401 | 0.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.595 | 0.595 | 0.595 | 0.595 | 0.116 | 0.116 | 0.116 | 0.116 | -0.164 | -0.164 | -0.164 | -0.164 | 0.164 | 0.164 | 0.164 | 0.164 | 0.235 | 0.235 | 0.235 | 0.235 | 0.11 | 0.11 | 0.11 | 0.11 | -0.05 | -0.05 | -0.05 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -17.509 | -16 | -11.857 | -15.298 | -17.881 | -19.785 | -16.358 | -10.781 | -11.782 | -11.389 | -8.395 | -6.553 | -8.592 | -7.67 | -4.541 | -1.67 | 0 | -2.218 | 0 | -9.681 | -11.368 | -5.535 | -6.577 | -6.191 | -6.191 | -3.08 | -3.08 | -3.08 | -3.08 | -3.023 | -3.023 | -3.023 | -3.023 | -2.717 | -2.717 | -2.717 | -2.717 | -1.935 | -1.935 | -1.935 | -1.935 | -1.201 | -1.201 | -1.201 | -1.201 | -1.623 | -1.623 | -1.623 | -1.623 | -1.683 | -1.683 | -1.683 | -1.683 | -0.755 | -0.755 | -0.755 | -0.755 | -0.482 | -0.482 | -0.482 | -0.482 | -0.578 | -0.578 | -0.578 | -0.578 | -0.44 | -0.44 | -0.44 | -0.44 | -0.593 | -0.593 | -0.593 | -0.593 | -0.161 | -0.161 | -0.161 | -0.161 | -0.406 | -0.406 | -0.406 | -0.406 | -0.483 | -0.483 | -0.483 | -0.483 | -1.346 | -1.346 | -1.346 | -1.346 | -0.94 | -0.94 | -0.94 | -0.94 | -1.078 | -1.078 | -1.078 | -1.078 | -0.538 | -0.538 | -0.538 | -0.538 | -0.261 | -0.261 | -0.261 | -0.261 | -0.206 | -0.206 | -0.206 | -0.206 | -0.229 | -0.229 | -0.229 | -0.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | -305.295 | 0 | -0.079 | -8.588 | 0 | -1.004 | -1.439 | -1.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.163 | -0.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.792 | 0 | -8.367 | -2 | 0 | -5.706 | 0 | 0 | 1.098 | -1.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.354 | -5.354 | -5.354 | -5.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.827 | -2.827 | -2.827 | -2.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.331 | -0.331 | -0.331 | -0.331 | -0.865 | -0.865 | -0.865 | -0.865 | 0 | 0 | 0 | 0 | -0.834 | -0.834 | -0.834 | -0.834 | -0 | -0 | -0 | -0 | -0.187 | -0.187 | -0.187 | -0.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 317.021 | 0 | 0 | 0 | 0 | 0 | 0 | 6.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.104 | 7.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0.014 | 0.014 | 0.014 | 1.039 | 1.039 | 1.039 | 1.039 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.014 | 0.014 | 0.014 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.006 | -0.006 | -0.006 | -0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -1.595 | -1.794 | -11.726 | -3.308 | -2.963 | -1 | -2.487 | 0.057 | -2.537 | 6.497 | -2.275 | 0.071 | -3.18 | 0.046 | 5.164 | -0.241 | 0 | -1.121 | 0 | 17.064 | 5.503 | 23.685 | 0.043 | 15.934 | 15.934 | 15.198 | 15.198 | 15.198 | 15.198 | 11.997 | 11.997 | 11.997 | 11.997 | 4.142 | 4.142 | 4.142 | 4.142 | 5.979 | 5.979 | 5.979 | 5.979 | 3.765 | 3.765 | 3.765 | 3.765 | 8.485 | 8.485 | 8.485 | 8.485 | 4.201 | 4.201 | 4.201 | 4.201 | 1.547 | 1.547 | 1.547 | 1.547 | 0.847 | 0.847 | 0.847 | 0.847 | 1.447 | 1.447 | 1.447 | 1.447 | 0.204 | 0.204 | 0.204 | 0.204 | 0.995 | 0.995 | 0.995 | 0.995 | 1.508 | 1.508 | 1.508 | 1.508 | 0.91 | 0.91 | 0.91 | 0.91 | -0.408 | -0.408 | -0.408 | -0.408 | 1.941 | 1.941 | 1.941 | 1.941 | 1.056 | 1.056 | 1.056 | 1.056 | 0.914 | 0.914 | 0.914 | 0.914 | 0.702 | 0.702 | 0.702 | 0.702 | 0.496 | 0.496 | 0.496 | 0.496 | 0.316 | 0.316 | 0.316 | 0.316 | 0.186 | 0.186 | 0.186 | 0.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -19.896 | -16 | -325.519 | -20.606 | -17.96 | -35.079 | -16.358 | -11.785 | -13.221 | -6.125 | -10.67 | -6.482 | -11.772 | -7.624 | 0.623 | -1.911 | 0 | -3.339 | 0 | 7.22 | -6.027 | 18.15 | -6.534 | 9.743 | 9.743 | 6.764 | 6.764 | 6.764 | 6.764 | 8.973 | 8.973 | 8.973 | 8.973 | 1.425 | 1.425 | 1.425 | 1.425 | 4.044 | 4.044 | 4.044 | 4.044 | 2.564 | 2.564 | 2.564 | 2.564 | 4.035 | 4.035 | 4.035 | 4.035 | 2.519 | 2.519 | 2.519 | 2.519 | 0.793 | 0.793 | 0.793 | 0.793 | 0.365 | 0.365 | 0.365 | 0.365 | 0.551 | 0.551 | 0.551 | 0.551 | -0.061 | -0.061 | -0.061 | -0.061 | 0.401 | 0.401 | 0.401 | 0.401 | 0.515 | 0.515 | 0.515 | 0.515 | 0.518 | 0.518 | 0.518 | 0.518 | -1.078 | -1.078 | -1.078 | -1.078 | 0.595 | 0.595 | 0.595 | 0.595 | 0.116 | 0.116 | 0.116 | 0.116 | -0.164 | -0.164 | -0.164 | -0.164 | 0.164 | 0.164 | 0.164 | 0.164 | 0.235 | 0.235 | 0.235 | 0.235 | 0.11 | 0.11 | 0.11 | 0.11 | -0.05 | -0.05 | -0.05 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -43.163 | -26.933 | -101.169 | -3.693 | 0 | -3.515 | -5.234 | -7.234 | -2.965 | -3.232 | -0.061 | -0.067 | 0 | -1.259 | 0 | -41.559 | 0 | -10.126 | 0 | -12.358 | -14.936 | -18.797 | -3.079 | -3.079 | -3.079 | -10.563 | -10.563 | -10.563 | -10.563 | -2 | -2 | -2 | -2 | -2.458 | -2.458 | -2.458 | -2.458 | -1.648 | -1.648 | -1.648 | -1.648 | -2.496 | -2.496 | -2.496 | -2.496 | -1.425 | -1.425 | -1.425 | -1.425 | -0.906 | -0.906 | -0.906 | -0.906 | -0.269 | -0.269 | -0.269 | -0.269 | -0.313 | -0.313 | -0.313 | -0.313 | -0.25 | -0.25 | -0.25 | -0.25 | -0.438 | -0.438 | -0.438 | -0.438 | -0.25 | -0.25 | -0.25 | -0.25 | -0.142 | -0.142 | -0.142 | -0.142 | -0.075 | -0.075 | -0.075 | -0.075 | -0.425 | -0.425 | -0.425 | -0.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 215.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.262 | 19.261 | 0 | 0 | 0 | 0.821 | 0.821 | 0.821 | 0.821 | 0.53 | 0.53 | 0.53 | 0.53 | 0.066 | 0.066 | 0.066 | 0.066 | 0.023 | 0.023 | 0.023 | 0.023 | 0.169 | 0.169 | 0.169 | 0.169 | 4.405 | 4.405 | 4.405 | 4.405 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.776 | 0.776 | 0.776 | 0.776 | 0 | 0 | 0 | 0 | -0.017 | -0.017 | -0.017 | -0.017 | 0 | 0 | 0 | 0 | 0.155 | 0.155 | 0.155 | 0.155 | 0.004 | 0.004 | 0.004 | 0.004 | 0.009 | 0.009 | 0.009 | 0.009 | 0.252 | 0.252 | 0.252 | 0.252 | 0.906 | 0.906 | 0.906 | 0.906 | 0.164 | 0.164 | 0.164 | 0.164 | 0.031 | 0.031 | 0.031 | 0.031 | 0.063 | 0.063 | 0.063 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | -316.993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.466 | 0 | -0.151 | 0 | -0.096 | 0 | -0.307 | -0.116 | -0.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.182 | -0.182 | -0.182 | -0.182 | -0.028 | -0.028 | -0.028 | -0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.053 | -0.053 | -0.053 | -0.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.653 | -10.727 | -7.581 | -7.563 | -5.947 | -7.136 | -3.965 | -2.775 | -3.881 | -13.194 | -3.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.211 | -0.842 | -5.262 | -3.398 | -3.398 | -3.082 | -3.082 | -3.082 | -3.082 | -0.872 | -0.872 | -0.872 | -0.872 | 0 | 0 | 0 | 0 | -1.494 | -1.494 | -1.494 | -1.494 | -1.484 | -1.484 | -1.484 | -1.484 | -0.763 | -0.763 | -0.763 | -0.763 | -0.349 | -0.349 | -0.349 | -0.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.234 | -0.234 | -0.234 | -0.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.747 | -4.063 | 308.209 | -3.511 | -4.495 | -4.214 | -5.558 | -3.332 | -3.427 | 0 | -0.061 | 0 | -0.194 | 0 | -5.809 | 42.584 | 0 | 5.915 | 0 | 4 | 5.356 | 0 | -6.459 | 16.219 | 16.219 | 19.588 | 19.588 | 19.588 | 19.588 | 11.316 | 11.316 | 11.316 | 11.316 | 3.817 | 3.817 | 3.817 | 3.817 | 7.162 | 7.162 | 7.162 | 7.162 | 6.375 | 6.375 | 6.375 | 6.375 | 2.001 | 2.001 | 2.001 | 2.001 | 2.802 | 2.802 | 2.802 | 2.802 | 1.062 | 1.062 | 1.062 | 1.062 | 0.678 | 0.678 | 0.678 | 0.678 | 0.801 | 0.801 | 0.801 | 0.801 | -0.347 | -0.347 | -0.347 | -0.347 | 0.651 | 0.651 | 0.651 | 0.651 | 0.674 | 0.674 | 0.674 | 0.674 | 0.593 | 0.593 | 0.593 | 0.593 | -0.573 | -0.573 | -0.573 | -0.573 | 0.591 | 0.591 | 0.591 | 0.591 | 0.107 | 0.107 | 0.107 | 0.107 | -0.415 | -0.415 | -0.415 | -0.415 | -0.742 | -0.742 | -0.742 | -0.742 | 0.071 | 0.071 | 0.071 | 0.071 | 0.079 | 0.079 | 0.079 | 0.079 | -0.113 | -0.113 | -0.113 | -0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -32.069 | -47.32 | 300.628 | -14.767 | -9.857 | -14.865 | -9.523 | 1.127 | -7.308 | -16.426 | -3.071 | -0.067 | -0.194 | -1.725 | -5.809 | 0.874 | 0 | 15.945 | 0 | -12.665 | 5.356 | -20.103 | -11.721 | 9.743 | 9.743 | 6.764 | 6.764 | 6.764 | 6.764 | 8.973 | 8.973 | 8.973 | 8.973 | 1.425 | 1.425 | 1.425 | 1.425 | 4.044 | 4.044 | 4.044 | 4.044 | 2.564 | 2.564 | 2.564 | 2.564 | 4.035 | 4.035 | 4.035 | 4.035 | 2.519 | 2.519 | 2.519 | 2.519 | 0.793 | 0.793 | 0.793 | 0.793 | 0.365 | 0.365 | 0.365 | 0.365 | 0.551 | 0.551 | 0.551 | 0.551 | -0.061 | -0.061 | -0.061 | -0.061 | 0.401 | 0.401 | 0.401 | 0.401 | 0.515 | 0.515 | 0.515 | 0.515 | 0.518 | 0.518 | 0.518 | 0.518 | -1.078 | -1.078 | -1.078 | -1.078 | 0.595 | 0.595 | 0.595 | 0.595 | 0.116 | 0.116 | 0.116 | 0.116 | -0.164 | -0.164 | -0.164 | -0.164 | 0.164 | 0.164 | 0.164 | 0.164 | 0.235 | 0.235 | 0.235 | 0.235 | 0.11 | 0.11 | 0.11 | 0.11 | -0.05 | -0.05 | -0.05 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -3.91 | -0.095 | -0.387 | 0.069 | -0.138 | 0.809 | -1.096 | -0.509 | -0.183 | 0.168 | 0.392 | -0.542 | 0.52 | -1.003 | 0.557 | 0 | -0.058 | 0 | 0.574 | -0.603 | 0.404 | 0.923 | -29.541 | -29.541 | -22.081 | -22.081 | -22.081 | -22.081 | -24.575 | -24.575 | -24.575 | -24.575 | -5.017 | -5.017 | -5.017 | -5.017 | -12.457 | -12.457 | -12.457 | -12.457 | -8.192 | -8.192 | -8.192 | -8.192 | -9.893 | -9.893 | -9.893 | -9.893 | -5.859 | -5.859 | -5.859 | -5.859 | -2.106 | -2.106 | -2.106 | -2.106 | -1.203 | -1.203 | -1.203 | -1.203 | 0 | 0 | 0 | 0 | 0.005 | 0.005 | 0.005 | 0.005 | -1.718 | -1.718 | -1.718 | -1.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.99 | -1.99 | -1.99 | -1.99 | -0.615 | -0.615 | -0.615 | -0.615 | 0.102 | 0.102 | 0.102 | 0.102 | 0.074 | 0.074 | 0.074 | 0.074 | -0.564 | -0.564 | -0.564 | -0.564 | -0.383 | -0.383 | -0.383 | -0.383 | -0.068 | -0.068 | -0.068 | -0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -3.287 | -7.709 | 13.247 | 8.513 | -5.162 | -16.947 | -1.301 | 21.515 | 6.532 | 2.255 | 2.71 | 12.824 | 1.297 | -6.734 | 2.542 | 3.86 | 0 | 10.838 | 0 | -0.501 | -12.36 | 12.382 | -0.313 | -0.313 | -0.313 | -1.789 | -1.789 | -1.789 | -1.789 | 2.345 | 2.345 | 2.345 | 2.345 | -0.742 | -0.742 | -0.742 | -0.742 | -0.325 | -0.325 | -0.325 | -0.325 | -0.499 | -0.499 | -0.499 | -0.499 | 2.213 | 2.213 | 2.213 | 2.213 | 1.696 | 1.696 | 1.696 | 1.696 | 0.272 | 0.272 | 0.272 | 0.272 | -0.108 | -0.108 | -0.108 | -0.108 | 0.321 | 0.321 | 0.321 | 0.321 | -0.179 | -0.179 | -0.179 | -0.179 | -0.514 | -0.514 | -0.514 | -0.514 | -0.025 | -0.025 | -0.025 | -0.025 | 0.177 | 0.177 | 0.177 | 0.177 | 0.399 | 0.399 | 0.399 | 0.399 | -0.206 | -0.206 | -0.206 | -0.206 | -0.267 | -0.267 | -0.267 | -0.267 | -0.39 | -0.39 | -0.39 | -0.39 | 0.567 | 0.567 | 0.567 | 0.567 | 0.141 | 0.141 | 0.141 | 0.141 | -0.053 | -0.053 | -0.053 | -0.053 | -0.217 | -0.217 | -0.217 | -0.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 47.132 | 50.419 | 58.128 | 44.881 | 36.368 | 41.53 | 58.477 | 59.778 | 38.263 | 31.731 | 29.476 | 26.766 | 13.942 | 12.645 | 19.379 | 16.837 | 19.255 | 19.255 | 9.569 | 9.569 | 2.518 | 14.877 | 2.495 | 2.495 | 2.495 | 2.808 | 2.808 | 2.808 | 2.808 | 4.597 | 4.597 | 4.597 | 4.597 | 2.252 | 2.252 | 2.252 | 2.252 | 2.994 | 2.994 | 2.994 | 2.994 | 3.319 | 3.319 | 3.319 | 3.319 | 3.818 | 3.818 | 3.818 | 3.818 | 1.605 | 1.605 | 1.605 | 1.605 | -0.091 | -0.091 | -0.091 | -0.091 | -0.363 | -0.363 | -0.363 | -0.363 | -0.256 | -0.256 | -0.256 | -0.256 | -0.576 | -0.576 | -0.576 | -0.576 | -0.397 | -0.397 | -0.397 | -0.397 | 0.117 | 0.117 | 0.117 | 0.117 | 0.142 | 0.142 | 0.142 | 0.142 | -0.036 | -0.036 | -0.036 | -0.036 | -0.435 | -0.435 | -0.435 | -0.435 | -0.229 | -0.229 | -0.229 | -0.229 | 0.038 | 0.038 | 0.038 | 0.038 | 0.428 | 0.428 | 0.428 | 0.428 | -0.139 | -0.139 | -0.139 | -0.139 | -0.28 | -0.28 | -0.28 | -0.28 | -0.227 | -0.227 | -0.227 | -0.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |