Irish Continental Group plc
ISE:IR5B.IR
5.4 (EUR) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 6.85 | 6.85 | 24.35 | 24.35 | 6.45 | 6.45 | 22.65 | 22.65 | 7.25 | 7.25 | 3.9 | 3.9 | -6.35 | -6.35 | -3.7 | -3.7 | -5.8 | -5.8 | 17.95 | 17.95 | 12.15 | 12.15 | 14.35 | 14.35 | 14.55 | 14.55 | 20.15 | 20.15 | 21.5 | 21.5 | 19.8 | 19.8 | 9.6 | 9.6 | 19.6 | 19.6 | 7.25 | 7.25 | 26.8 | 26.8 | 1.2 | 1.2 | 14 | 6.7 | 1.5 | 1.5 | 6.7 | 10.6 | 0 | 10.6 | 10.6 | 6.925 | 0 | 6.925 | 6.925 | 9.75 | 0 | 9.75 | 9.75 | 6.3 | 0 | 6.3 | 6.3 | 10.125 | 10.125 | 10.125 | 10.125 | 9.575 | 9.575 | 9.575 | 9.575 | 8.075 | 8.075 | 8.075 | 8.075 | -3.375 | -3.375 | -3.375 | -3.375 | 2.725 | 2.725 | 2.725 | 2.725 | 6.025 | 6.025 | 6.025 | 6.025 | 8.275 | 8.275 | 8.275 | 8.275 | 6.6 | 6.6 | 6.6 | 6.6 | 8.85 | 8.85 | 8.85 | 8.85 | 7.714 | 7.714 | 7.714 | 7.714 | 6.444 | 6.444 | 6.444 | 6.444 | 5.477 | 5.477 | 5.477 | 5.477 | 3.818 | 3.818 | 3.818 | 3.818 | 2.565 | 2.565 | 2.565 | 2.565 | 1.078 | 1.078 | 1.078 | 1.078 | 1.033 | 1.033 | 1.033 | 1.033 |
Depreciation & Amortization
| 16.15 | 16.15 | 15.7 | 15.6 | 16.3 | 16.3 | 15.2 | 15.2 | 14.85 | 14.85 | 14.65 | 14.65 | 11.45 | 11.45 | 9.65 | 9.65 | 9.75 | 9.75 | 9.1 | 9.1 | 9.2 | 9.2 | 6.1 | 6.1 | 4.85 | 4.85 | 5.05 | 5.05 | 5.2 | 5.2 | 5.5 | 5.5 | 4.8 | 4.8 | 4.5 | 4.5 | 4.5 | 4.5 | 4.4 | 4.4 | 4.35 | 4.35 | 4.45 | 4.8 | 4.65 | 4.65 | 4.8 | 4.825 | 4.825 | 4.825 | 4.825 | 5.05 | 5.05 | 5.05 | 5.05 | 5.525 | 5.525 | 5.525 | 5.525 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 7.525 | 7.525 | 7.525 | 7.525 | 6.875 | 6.875 | 6.875 | 6.875 | 6.95 | 6.95 | 6.95 | 6.95 | 6.525 | 6.525 | 6.525 | 6.525 | 6.2 | 6.2 | 6.2 | 6.2 | 7.175 | 7.175 | 7.175 | 7.175 | 5.275 | 5.275 | 5.275 | 5.275 | 4.425 | 4.425 | 4.425 | 4.425 | 3.936 | 3.936 | 3.936 | 3.936 | 2.921 | 2.921 | 2.921 | 2.921 | 2.672 | 2.672 | 2.672 | 2.672 | 2.234 | 2.234 | 2.234 | 2.234 | 1.523 | 1.523 | 1.523 | 1.523 | 0.913 | 0.913 | 0.913 | 0.913 | 0.864 | 0.864 | 0.864 | 0.864 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 1.65 | 1.65 | -11.7 | -11.7 | 17.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.9 | 0.9 | 0.6 | 0.6 | 0.8 | 0.8 | 1.15 | 1.15 | 0.35 | 0.35 | 0.6 | 0.6 | 0.05 | 0.05 | 0.35 | 0.35 | -0.25 | -0.25 | 0.25 | 0.25 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.35 | 0.35 | 0.2 | 0.2 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.025 | 0.05 | 0.05 | 1.05 | 1.05 | 0.05 | 0.05 | 0.05 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.075 | 0.075 | 0.075 | 0.075 | 0.1 | 0.1 | 0.1 | 0.1 | 0.15 | 0.15 | 0.15 | 0.15 | 0.125 | 0.125 | 0.125 | 0.125 | 0.1 | 0.1 | 0.1 | 0.1 | 0.025 | 0.025 | 0.025 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -10.45 | -10.45 | 4.05 | 4.05 | -2.45 | -2.45 | 9.1 | 9.1 | -18.3 | -18.3 | 2.2 | 2.2 | -1.9 | -1.9 | 1.1 | 1.1 | 0.3 | 0.3 | 3.6 | 3.6 | -5.85 | -5.85 | -0.25 | -0.25 | -2.35 | -2.35 | 1.6 | 1.6 | -3.1 | -3.1 | 0.5 | 0.5 | 1.225 | 1.225 | -0.2 | -0.2 | -2.9 | -2.9 | 3.7 | 3.7 | -5.75 | -5.75 | -0.5 | -0.7 | -3.15 | -3.15 | -0.7 | -0.6 | -0.6 | -0.6 | -0.6 | -1.425 | -1.425 | -1.425 | -1.425 | -1.175 | -1.175 | -1.175 | -1.175 | 1.925 | 1.925 | 1.925 | 1.925 | -0.775 | -0.775 | -0.775 | -0.775 | 4.05 | 4.05 | 4.05 | 4.05 | -3.375 | -3.375 | -3.375 | -3.375 | 7.05 | 7.05 | 7.05 | 7.05 | 0.025 | 0.025 | 0.025 | 0.025 | 1.425 | 1.425 | 1.425 | 1.425 | 1.725 | 1.725 | 1.725 | 1.725 | 3.65 | 3.65 | 3.65 | 3.65 | -0.875 | -0.875 | -0.875 | -0.875 | -1.302 | -1.302 | -1.302 | -1.302 | 0.064 | 0.064 | 0.064 | 0.064 | -1.469 | -1.469 | -1.469 | -1.469 | 0.476 | 0.476 | 0.476 | 0.476 | 0.335 | 0.335 | 0.335 | 0.335 | 0.203 | 0.203 | 0.203 | 0.203 | -0.09 | -0.09 | -0.09 | -0.09 |
Accounts Receivables
| -8.45 | -8.45 | 3.9 | 3.9 | -2.9 | -2.9 | 8.75 | 8.75 | -17.25 | -17.25 | 2.6 | 2.6 | -1.35 | -1.35 | 1.1 | 1.1 | -0.3 | -0.3 | 3.65 | 3.65 | -6 | -6 | 0 | 0 | -2.3 | -2.3 | 1.85 | 1.85 | -3.15 | -3.15 | 0.6 | 0.6 | 0.1 | 0.1 | -0.45 | -0.45 | -2.7 | -2.7 | 3.15 | 3.15 | -5.55 | -5.55 | 0 | 0 | -3.2 | -3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2 | -2 | 0.15 | 0.15 | 0.45 | 0.45 | 0.35 | 0.35 | -1.05 | -1.05 | -0.4 | -0.4 | -0.55 | -0.55 | 0 | 0 | 0.6 | 0.6 | -0.05 | -0.05 | 0.15 | 0.15 | -0.25 | -0.25 | -0.05 | -0.05 | -0.25 | -0.25 | 0.05 | 0.05 | -0.1 | -0.1 | -0.1 | -0.1 | 0.25 | 0.25 | -0.2 | -0.2 | 0.55 | 0.55 | -0.2 | -0.2 | 0.175 | 0 | 0.05 | 0.05 | 0 | -0.025 | -0.025 | -0.025 | -0.025 | -0.2 | -0.2 | -0.2 | -0.2 | 0.025 | 0.025 | 0.025 | 0.025 | -0.3 | -0.3 | -0.3 | -0.3 | 0.125 | 0.125 | 0.125 | 0.125 | -0.175 | -0.175 | -0.175 | -0.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | -0.025 | -0.025 | -0.025 | -0.025 | -0.025 | -0.025 | -0.025 | -0.025 | -0.05 | -0.05 | -0.05 | -0.05 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | -0.025 | -0.025 | -0.025 | -0.025 | -0.018 | -0.018 | -0.018 | -0.018 | 0.007 | 0.007 | 0.007 | 0.007 | 0.009 | 0.009 | 0.009 | 0.009 | 0.015 | 0.015 | 0.015 | 0.015 |
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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.525 | 0.525 | 0.525 | 0 | -0.625 | -0.625 | -0.625 | 0 | -0.425 | -0.425 | -0.425 | 0 | 1.325 | 1.325 | 1.325 | -0.425 | -0.425 | -0.425 | -0.425 | -0.675 | -0.675 | -0.675 | -0.675 | 0 | 0 | 0 | 0 | -0.575 | -0.575 | -0.575 | -0.575 | -1.225 | -1.225 | -1.225 | -1.225 | -1.2 | -1.2 | -1.2 | -1.2 | 2.225 | 2.225 | 2.225 | 2.225 | -0.9 | -0.9 | -0.9 | -0.9 | 4.225 | 4.225 | 4.225 | 4.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 1.4 | 1.4 | 1.4 | 1.75 | 1.75 | 1.75 | 1.75 | 3.675 | 3.675 | 3.675 | 3.675 | -0.825 | -0.825 | -0.825 | -0.825 | -1.333 | -1.333 | -1.333 | -1.333 | 0.032 | 0.032 | 0.032 | 0.032 | -1.444 | -1.444 | -1.444 | -1.444 | 0.494 | 0.494 | 0.494 | 0.494 | 0.328 | 0.328 | 0.328 | 0.328 | 0.194 | 0.194 | 0.194 | 0.194 | -0.105 | -0.105 | -0.105 | -0.105 |
Other Non Cash Items
| 17.5 | 17.5 | -15.3 | -15.2 | 13.8 | 13.8 | -19.75 | -19.75 | 30.65 | 30.65 | -0.35 | -0.35 | 4.65 | 4.65 | 8.75 | 8.75 | 2.9 | 2.9 | -11.4 | -11.4 | 6.7 | 6.7 | -13.6 | -13.6 | 5.9 | 5.9 | -15.05 | -15.05 | 13.025 | -7.8 | -12.35 | -12.35 | 13.1 | 13.1 | -12.4 | -12.4 | 13.7 | 13.7 | -27 | -27 | 11.05 | 11.05 | -8.075 | -1.925 | 7.4 | 7.4 | -1.925 | -8.125 | 2.475 | -8.125 | -8.125 | -1.45 | 5.475 | -1.45 | -1.45 | -3.475 | 6.275 | -3.475 | -3.475 | -1.55 | 4.75 | -1.55 | -1.55 | -2.725 | -2.725 | -2.725 | -2.725 | -1.9 | -1.9 | -1.9 | -1.9 | -9.5 | -9.5 | -9.5 | -9.5 | -2.725 | -2.725 | -2.725 | -2.725 | -1.275 | -1.275 | -1.275 | -1.275 | -2.425 | -2.425 | -2.425 | -2.425 | -4.05 | -4.05 | -4.05 | -4.05 | -3.475 | -3.475 | -3.475 | -3.475 | -3.15 | -3.15 | -3.15 | -3.15 | -3.143 | -3.143 | -3.143 | -3.143 | -2.603 | -2.603 | -2.603 | -2.603 | -2.103 | -2.103 | -2.103 | -2.103 | -1.045 | -1.045 | -1.045 | -1.045 | -0.659 | -0.659 | -0.659 | -0.659 | -0.112 | -0.112 | -0.112 | -0.112 | -0.67 | -0.67 | -0.67 | -0.67 |
Operating Cash Flow
| 30.95 | 30.95 | 29.4 | 29.4 | 34.9 | 34.9 | 28.35 | 28.35 | 34.8 | 34.8 | 21 | 21 | 7.9 | 7.9 | 16.15 | 16.15 | 6.9 | 6.9 | 19.5 | 19.5 | 22.9 | 22.9 | 7.2 | 7.2 | 23.55 | 23.55 | 12.1 | 12.1 | 23.8 | 23.8 | 13.5 | 13.5 | 27.55 | 27.55 | 11.5 | 11.5 | 22.6 | 22.6 | 8.95 | 8.95 | 10.9 | 10.9 | 9.925 | 8.9 | 10.4 | 10.4 | 8.9 | 6.725 | 6.725 | 6.725 | 6.725 | 9.125 | 9.125 | 9.125 | 9.125 | 10.7 | 10.7 | 10.7 | 10.7 | 12.825 | 12.825 | 12.825 | 12.825 | 12.825 | 12.825 | 12.825 | 12.825 | 19.375 | 19.375 | 19.375 | 19.375 | 2.175 | 2.175 | 2.175 | 2.175 | 7.925 | 7.925 | 7.925 | 7.925 | 8 | 8 | 8 | 8 | 11.225 | 11.225 | 11.225 | 11.225 | 13.125 | 13.125 | 13.125 | 13.125 | 12.05 | 12.05 | 12.05 | 12.05 | 9.25 | 9.25 | 9.25 | 9.25 | 7.206 | 7.206 | 7.206 | 7.206 | 6.825 | 6.825 | 6.825 | 6.825 | 4.577 | 4.577 | 4.577 | 4.577 | 5.483 | 5.483 | 5.483 | 5.483 | 3.763 | 3.763 | 3.763 | 3.763 | 2.082 | 2.082 | 2.082 | 2.082 | 1.136 | 1.136 | 1.136 | 1.136 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -8.85 | -8.85 | -6.3 | -6.3 | -14.65 | -14.65 | -6.95 | -6.95 | -30.9 | -30.9 | -17.3 | -17.3 | -10.3 | -10.3 | -4.5 | -4.5 | -10.55 | -10.55 | -10.9 | -10.9 | -16.05 | -16.05 | -72.25 | -72.25 | -15.8 | -15.8 | -1.9 | -1.9 | -6.6 | -6.6 | -19.65 | -19.65 | -8.7 | -8.7 | -13.65 | -13.65 | -3.55 | -3.55 | -0.6 | -0.6 | -3.25 | -3.25 | -2 | -2.175 | -3.2 | -3.2 | -2.175 | -2.125 | -2.125 | -2.125 | -2.125 | -1.575 | -1.575 | -1.575 | -1.575 | -1.8 | -1.8 | -1.8 | -1.8 | -1.2 | -1.2 | -1.2 | -1.2 | -2.1 | -2.1 | -2.1 | -2.1 | -14.6 | -14.6 | -14.6 | -14.6 | -3 | -3 | -3 | -3 | -3.375 | -3.375 | -3.375 | -3.375 | -3.375 | -3.375 | -3.375 | -3.375 | -2.225 | -2.225 | -2.225 | -2.225 | -3.85 | -3.85 | -3.85 | -3.85 | -12.325 | -12.325 | -12.325 | -12.325 | -9.775 | -9.775 | -9.775 | -9.775 | -5.206 | -5.206 | -5.206 | -5.206 | -12.317 | -12.317 | -12.317 | -12.317 | -11.442 | -11.442 | -11.442 | -11.442 | -10.106 | -10.106 | -10.106 | -10.106 | -21.087 | -21.087 | -21.087 | -21.087 | -1.037 | -1.037 | -1.037 | -1.037 | -0.382 | -0.382 | -0.382 | -0.382 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.016 | -0.016 | -0.016 | -0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.6 | -0.6 | 0.85 | 0.85 | 0 | 0 | 0.8 | 0.8 | 0.7 | 0.7 | 0.85 | 0.85 | 0.4 | 0.4 | 1.3 | 1.3 | 17.65 | 17.65 | 0.7 | 0.7 | 0.1 | 0.1 | 1.25 | 1.25 | 7.4 | 7.4 | 44.05 | 0 | 22.35 | 22.35 | 0.55 | 0.55 | 14.25 | 14.25 | -0.1 | -0.1 | -0.1 | -0.1 | 8.75 | 2 | 8.85 | 8.85 | 2 | 2.175 | 4.1 | 4.1 | 2.175 | 2.125 | 2.125 | 2.125 | 2.125 | 1.575 | 1.575 | 1.575 | 1.575 | 1.8 | 1.8 | 1.8 | 1.8 | 1.2 | 1.2 | 1.2 | 1.2 | 2.1 | 2.1 | 2.1 | 2.1 | 14.6 | 14.6 | 14.6 | 14.6 | 3 | 3 | 3 | 3 | 3.375 | 3.375 | 3.375 | 3.375 | 3.375 | 3.375 | 3.375 | 3.375 | 2.225 | 2.225 | 2.225 | 2.225 | 3.85 | 3.85 | 3.85 | 3.85 | 12.325 | 12.325 | 12.325 | 12.325 | 9.775 | 9.775 | 9.775 | 9.775 | 5.206 | 5.206 | 5.206 | 5.206 | 12.317 | 12.317 | 12.317 | 12.317 | 11.442 | 11.442 | 11.442 | 11.442 | 10.106 | 10.106 | 10.106 | 10.106 | 21.103 | 21.103 | 21.103 | 21.103 | 1.037 | 1.037 | 1.037 | 1.037 | 0.382 | 0.382 | 0.382 | 0.382 |
Investing Cash Flow
| -9.45 | -9.45 | -5.45 | -5.45 | -14.65 | -14.65 | -6.15 | -6.15 | -30.2 | -30.2 | -16.45 | -16.45 | -9.9 | -9.9 | -3.2 | -3.2 | 7.1 | 7.1 | -10.2 | -10.2 | -15.95 | -15.95 | -71 | -71 | -8.4 | -8.4 | -1.9 | -1.9 | 15.75 | 15.75 | -19.1 | -19.1 | -8.7 | -8.7 | -13.75 | -13.75 | -3.65 | -3.65 | -0.6 | -0.6 | 5.6 | 5.6 | 2.45 | -1.45 | 0.9 | 0.9 | -1.45 | -1.45 | -1.45 | -1.45 | -1.45 | -0.55 | -0.55 | -0.55 | -0.55 | -1.8 | -1.8 | -1.8 | -1.8 | -0.125 | -0.125 | -0.125 | -0.125 | -1.525 | -1.525 | -1.525 | -1.525 | -14.6 | -14.6 | -14.6 | -14.6 | -3 | -3 | -3 | -3 | -3.375 | -3.375 | -3.375 | -3.375 | -3.375 | -3.375 | -3.375 | -3.375 | -2.225 | -2.225 | -2.225 | -2.225 | -3.85 | -3.85 | -3.85 | -3.85 | -12.325 | -12.325 | -12.325 | -12.325 | -9.775 | -9.775 | -9.775 | -9.775 | -5.206 | -5.206 | -5.206 | -5.206 | -12.317 | -12.317 | -12.317 | -12.317 | -11.442 | -11.442 | -11.442 | -11.442 | -10.106 | -10.106 | -10.106 | -10.106 | -21.632 | -21.632 | -21.632 | -21.632 | -1.754 | -1.754 | -1.754 | -1.754 | -0.9 | -0.9 | -0.9 | -0.9 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.425 | -19.425 | -19.425 | 0 | -3.25 | -3.25 | -3.25 | -7 | -7 | -7 | -7 | -9.9 | -9.9 | -9.9 | -9.9 | -7.975 | -7.975 | -7.975 | -7.975 | -3.2 | -3.2 | -3.2 | -3.2 | -7.125 | -7.125 | -7.125 | -7.125 | -4.35 | -4.35 | -4.35 | -4.35 | -16.175 | -16.175 | -16.175 | -16.175 | -16.75 | -16.75 | -16.75 | -16.75 | -21.4 | -21.4 | -21.4 | -21.4 | -2.95 | -2.95 | -2.95 | -2.95 | -19.525 | -19.525 | -19.525 | -19.525 | -6.35 | -6.35 | -6.35 | -6.35 | -6.35 | -6.35 | -6.35 | -6.35 | -6.55 | -6.55 | -6.55 | -6.55 | -5.25 | -5.25 | -5.25 | -5.25 | -3.45 | -3.45 | -3.45 | -3.45 | -2.508 | -2.508 | -2.508 | -2.508 | -2.794 | -2.794 | -2.794 | -2.794 | -2.509 | -2.509 | -2.509 | -2.509 | -1.586 | -1.586 | -1.586 | -1.586 | -1.473 | -1.473 | -1.473 | -1.473 | -0.1 | -0.1 | -0.1 | -0.1 | -0.094 | -0.094 | -0.094 | -0.094 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.025 | 0.025 | 0 | 0.15 | 0.15 | 0.15 | 0 | 0.825 | 0.825 | 0.825 | 0 | 0.675 | 0.675 | 0.675 | 0.875 | 0.875 | 0.875 | 0.875 | 0.3 | 0.3 | 0.3 | 0.3 | 0.275 | 0.275 | 0.275 | 0.275 | 0.4 | 0.4 | 0.4 | 0.4 | 0.25 | 0.25 | 0.25 | 0.25 | 0.825 | 0.825 | 0.825 | 0.825 | 0 | 0 | 0 | 0 | 0.175 | 0.175 | 0.175 | 0.175 | 2.025 | 2.025 | 2.025 | 2.025 | 0.275 | 0.275 | 0.275 | 0.275 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.175 | 0.175 | 0.175 | 0.175 | 0.25 | 0.25 | 0.25 | 0.25 | 0.225 | 0.225 | 0.225 | 0.225 | 0.05 | 0.05 | 0.05 | 0.05 | 0.508 | 0.508 | 0.508 | 0.508 | 0.349 | 0.349 | 0.349 | 0.349 | 0.092 | 0.092 | 0.092 | 0.092 | 0.071 | 0.071 | 0.071 | 0.071 | 7.284 | 7.284 | 7.284 | 7.284 | 0.038 | 0.038 | 0.038 | 0.038 | 0.194 | 0.194 | 0.194 | 0.194 |
Common Stock Repurchased
| -6.35 | -6.35 | -10.7 | -10.7 | -1.55 | -1.55 | -16.1 | -16.1 | -9.95 | -9.95 | -10.4 | -10.4 | 0 | 0 | 0.1 | 0 | -0.9 | -0.9 | -5.4 | -5.4 | -1.05 | -1.05 | -3.225 | 0 | 0 | 0 | -1.2 | -1.2 | -0.3 | -0.3 | -0.75 | 0 | -0.2 | -0.2 | -0.1 | -0.025 | -0.05 | -0.05 | -0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30.775 | -30.775 | -30.775 | -30.775 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | -6.15 | -6.15 | -6.15 | -6.15 | -6.125 | -6.125 | -6.125 | -6.125 | 0 | 0 | 0 | 0 | -1.8 | -1.8 | -1.8 | -1.8 | -1.575 | -1.575 | -1.575 | -1.575 | -3.35 | -3.35 | -3.35 | -3.35 | -2.9 | -2.9 | -2.9 | -2.9 | -3.625 | -3.625 | -3.625 | -3.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8.15 | -8.15 | -3.8 | -3.8 | -8.4 | -8.4 | -12.1 | -12.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.2 | -4.2 | -8.15 | -8.15 | -4.05 | -4.05 | -7.7 | -7.7 | -3.8 | -3.8 | -7.3 | -7.3 | -3.6 | -3.6 | -6.9 | -6.9 | -3.4 | -3.4 | -6.55 | -6.55 | -3.2 | -3.2 | -6.2 | -6.2 | -4.7 | -4.6 | -6.15 | -6.15 | -4.6 | -6.175 | -6.175 | -6.175 | -6.175 | -8.325 | -8.325 | -8.325 | -8.325 | -6.25 | -6.25 | -6.25 | -6.25 | 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 |
Other Financing Activities
| -4.8 | -4.8 | -3.45 | -3.45 | -12.55 | -12.55 | 6.3 | 6.3 | 5.45 | 5.45 | -40.6 | -40.6 | -7.7 | -7.7 | -4.1 | -4 | -2.3 | -2.3 | -2.2 | -2.2 | -2.25 | -2.25 | 40.05 | 40.05 | 37.4 | 37.4 | 5.6 | 5.6 | -18.65 | -18.65 | 9 | 9 | -2.2 | -2.2 | 1.85 | 1.85 | -5.85 | -5.85 | -0.2 | -0.2 | -14.85 | -14.85 | 14.3 | 12.3 | -4.85 | -4.85 | 12.3 | 39.75 | 39.75 | 39.75 | 39.75 | 16.2 | 16.2 | 16.2 | 16.2 | 9.775 | 9.775 | 9.775 | 9.775 | 22.325 | 22.325 | 22.325 | 22.325 | 22.7 | 22.7 | 22.7 | 22.7 | 19.375 | 19.375 | 19.375 | 19.375 | 4.475 | 4.475 | 4.475 | 4.475 | 21.1 | 21.1 | 21.1 | 21.1 | 9.5 | 9.5 | 9.5 | 9.5 | 9.075 | 9.075 | 9.075 | 9.075 | 9.925 | 9.925 | 9.925 | 9.925 | 5.025 | 5.025 | 5.025 | 5.025 | 3.4 | 3.4 | 3.4 | 3.4 | 2 | 2 | 2 | 2 | 2.444 | 2.444 | 2.444 | 2.444 | 2.417 | 2.417 | 2.417 | 2.417 | 1.516 | 1.516 | 1.516 | 1.516 | -5.811 | -5.811 | -5.811 | -5.811 | 0.062 | 0.062 | 0.062 | 0.062 | -0.1 | -0.1 | -0.1 | -0.1 |
Financing Cash Flow
| -19.3 | -19.3 | -17.95 | -17.95 | -22.5 | -22.5 | -21.9 | -21.9 | -4.5 | -4.5 | -51 | -51 | -7.7 | -7.7 | -4 | -4 | -3.2 | -3.2 | -11.8 | -11.8 | -11.45 | -11.45 | 36 | 36 | 29.7 | 29.7 | 0.6 | 0.6 | -26.25 | -26.25 | 5.4 | 5.4 | -9.3 | -9.3 | -1.55 | -1.55 | -12.45 | -12.45 | -3.4 | -3.4 | -21.05 | -21.05 | -14.3 | -12.3 | -11 | -11 | -12.3 | -40.275 | -40.275 | -40.275 | -40.275 | -16.2 | -16.2 | -16.2 | -16.2 | -9.775 | -9.775 | -9.775 | -9.775 | -22.325 | -22.325 | -22.325 | -22.325 | -22.7 | -22.7 | -22.7 | -22.7 | -19.375 | -19.375 | -19.375 | -19.375 | -4.475 | -4.475 | -4.475 | -4.475 | -21.1 | -21.1 | -21.1 | -21.1 | -9.5 | -9.5 | -9.5 | -9.5 | -9.075 | -9.075 | -9.075 | -9.075 | -9.925 | -9.925 | -9.925 | -9.925 | -5.025 | -5.025 | -5.025 | -5.025 | -3.4 | -3.4 | -3.4 | -3.4 | -2 | -2 | -2 | -2 | -0.952 | -0.952 | -0.952 | -0.952 | -2.417 | -2.417 | -2.417 | -2.417 | -1.516 | -1.516 | -1.516 | -1.516 | 5.811 | 5.811 | 5.811 | 5.811 | -0.062 | -0.062 | -0.062 | -0.062 | 0.1 | 0.1 | 0.1 | 0.1 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | -0.1 | -0.1 | 0.25 | 0.25 | -0.1 | -0.1 | -0.05 | -0.05 | 0.15 | 0.15 | 0.05 | 0.05 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | -1.75 | -1.75 | 0.15 | 0.15 | 43 | 43 | 43 | 0 | -0.05 | -0.05 | -0.35 | -0.35 | -0.4 | -0.4 | 6.05 | 4.25 | 0.1 | 0.1 | 4.25 | 2.15 | 0.05 | 0.05 | 2.15 | 3.9 | 0.05 | 0.05 | 3.9 | 38.2 | 38.2 | 38.2 | 38.2 | 5.7 | 5.7 | 5.7 | 5.7 | 0.925 | 0.925 | 0.925 | 0.925 | 6.75 | 6.75 | 6.75 | 6.75 | 15.425 | 15.425 | 15.425 | 15.425 | 14.95 | 14.95 | 14.95 | 14.95 | 0 | 0 | 0 | 0 | 17.75 | 17.75 | 17.75 | 17.75 | 4.125 | 4.125 | 4.125 | 4.125 | 0.1 | 0.1 | 0.1 | 0.1 | 0.025 | 0.025 | 0.025 | 0.025 | 4.15 | 4.15 | 4.15 | 4.15 | 9.8 | 9.8 | 9.8 | 9.8 | 0 | 0 | 0 | 0 | 5.936 | 5.936 | 5.936 | 5.936 | 10.786 | 10.786 | 10.786 | 10.786 | 8.71 | 8.71 | 8.71 | 8.71 | 13.911 | 13.911 | 13.911 | 13.911 | -0.663 | -0.663 | -0.663 | -0.663 | -1.448 | -1.448 | -1.448 | -1.448 |
Net Change In Cash
| 2.2 | 2.2 | 5.9 | 5.9 | -2 | -2 | 0.2 | 0.2 | 0.05 | 0.05 | -46.3 | -46.3 | -9.65 | -9.65 | 8.95 | 8.95 | 10.8 | 10.8 | -2.4 | -2.4 | 84.525 | -3.45 | -3.45 | -27.65 | 157.425 | 8.6 | 8.6 | 10.8 | 58.15 | 12.025 | 12.025 | -0.55 | 37.05 | 4.3 | 4.3 | -26.35 | 27.75 | 1.4 | 1.4 | -4.65 | 4.875 | 0.225 | 0.225 | -18.375 | 17.425 | -0.95 | -0.95 | 3.2 | 3.2 | 3.2 | 3.2 | -1.925 | -1.925 | -1.925 | -1.925 | 0.05 | 0.05 | 0.05 | 0.05 | -2.875 | -2.875 | -2.875 | -2.875 | 4.025 | 4.025 | 4.025 | 4.025 | 0.35 | 0.35 | 0.35 | 0.35 | -5.3 | -5.3 | -5.3 | -5.3 | 1.2 | 1.2 | 1.2 | 1.2 | -0.75 | -0.75 | -0.75 | -0.75 | 0.025 | 0.025 | 0.025 | 0.025 | -0.625 | -0.625 | -0.625 | -0.625 | -1.15 | -1.15 | -1.15 | -1.15 | 5.875 | 5.875 | 5.875 | 5.875 | 1.429 | 1.429 | 1.429 | 1.429 | -0.508 | -0.508 | -0.508 | -0.508 | 1.503 | 1.503 | 1.503 | 1.503 | 2.571 | 2.571 | 2.571 | 2.571 | 1.853 | 1.853 | 1.853 | 1.853 | -0.398 | -0.398 | -0.398 | -0.398 | -1.112 | -1.112 | -1.112 | -1.112 |
Cash At End Of Period
| 2.2 | 2.2 | 5.9 | 5.9 | -2 | -2 | 0.2 | 38.8 | 38.6 | 0.05 | -46.3 | 84.8 | 131.1 | -9.65 | 8.95 | 141.45 | 132.5 | 10.8 | -2.4 | 113.3 | 115.7 | 27.725 | 27.725 | 152.35 | 180 | 31.175 | 31.175 | 79.5 | 68.7 | 22.575 | 22.575 | 42.75 | 43.3 | 10.55 | 10.55 | 6.25 | 32.6 | 6.25 | 6.25 | 4.85 | 9.5 | 4.85 | 4.85 | 4.625 | 23 | 4.625 | 4.625 | 5.575 | 5.575 | 5.575 | 5.575 | 2.225 | 2.225 | 2.225 | 2.225 | 4.15 | 4.15 | 4.15 | 4.15 | -5.2 | -5.2 | -5.2 | -5.2 | 4.45 | 4.45 | 4.45 | 4.45 | 2.15 | 2.15 | 2.15 | 2.15 | -0.75 | -0.75 | -0.75 | -0.75 | -0.3 | -0.3 | -0.3 | -0.3 | -4.275 | -4.275 | -4.275 | -4.275 | -4.175 | -4.175 | -4.175 | -4.175 | -4.025 | -4.025 | -4.025 | -4.025 | 8.2 | 8.2 | 8.2 | 8.2 | 10.95 | 10.95 | 10.95 | 10.95 | 5.873 | 5.873 | 5.873 | 5.873 | 3.714 | 3.714 | 3.714 | 3.714 | 5.369 | 5.369 | 5.369 | 5.369 | 6.483 | 6.483 | 6.483 | 6.483 | 3.08 | 3.08 | 3.08 | 3.08 | 1.228 | 1.228 | 1.228 | 1.228 | 1.625 | 1.625 | 1.625 | 1.625 |