Jervois Global Limited
ASX:JRV.AX
0.011 (AUD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
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 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 | 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
| -116.306 | -123.313 | -70.525 | -70.261 | -47.836 | -39.857 | 0.652 | 3.295 | -6.851 | -10.396 | -7.009 | -4.753 | -22.479 | -2.225 | -2.225 | -2.225 | -2.225 | -1.5 | -1.5 | -1.5 | -1.879 | -1.738 | -1.738 | -1.738 | -1.229 | 0.986 | 0.986 | 0.986 | -0.651 | -0.235 | -0.235 | -0.235 | -0.295 | -0.295 | -0.295 | -0.295 | -0.379 | -0.379 | -0.379 | -0.379 | -0.415 | -0.415 | -0.415 | -0.415 | -0.42 | -0.42 | -0.42 | -0.42 | 0.088 | 0.088 | 0.088 | 0.088 | -0.664 | -0.664 | -0.664 | -0.664 | -0.859 | -0.859 | -0.859 | -0.859 | -0.65 | -0.65 | -0.65 | -0.65 | -0.613 | -0.613 | -0.613 | -0.613 | -0.816 | -0.816 | -0.816 | -0.816 | -0.764 | -0.764 | -0.764 | -0.764 | -0.44 | -0.44 | -0.44 | -0.44 | -0.623 | -0.623 | -0.623 | -0.623 | -0.239 | -0.239 | -0.239 | -0.239 | -0.1 | -0.1 | -0.1 | -0.1 | -0.108 | -0.108 | -0.108 | -0.108 | -0.123 | -0.123 | -0.123 | -0.123 | -0.136 | -0.136 | -0.136 | -0.136 | -0.116 | -0.116 | -0.116 | -0.116 | -0.084 | -0.084 | -0.084 | -0.084 | -0.077 | -0.077 | -0.077 | -0.077 | -0.082 | -0.082 | -0.082 | -0.082 | -0.119 | -0.119 | -0.119 | -0.119 | -0.122 | -0.122 | -0.122 | -0.122 | -0.082 | -0.082 | -0.082 | -0.082 | -0.123 | -0.123 | -0.123 | -0.123 | -0.341 | -0.341 | -0.341 | -0.341 |
Depreciation & Amortization
| 5.629 | 5.968 | 4.627 | 4.609 | -30.785 | 5.294 | 4.257 | 4.194 | 4.426 | 0.655 | 0.332 | 0.337 | 20.892 | 0.081 | 0.081 | 0.081 | 0.081 | 0.004 | 0.004 | 0.004 | 0.013 | 0.004 | 0.004 | 0.004 | 0.029 | -0.001 | -0.001 | -0.001 | 0.343 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.006 | 0.006 | 0.006 | 0.006 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 | 0.006 | 0.006 | 0.006 | 0.006 | 0.024 | 0.024 | 0.024 | 0.024 | 0.068 | 0.068 | 0.068 | 0.068 | 0.062 | 0.062 | 0.062 | 0.062 | 0.055 | 0.055 | 0.055 | 0.055 | 0.031 | 0.031 | 0.031 | 0.031 | 0.005 | 0.005 | 0.005 | 0.005 | 0.006 | 0.006 | 0.006 | 0.006 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.004 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.005 | 0.005 | 0.006 | 0.006 | 0.006 | 0.006 | 0.007 | 0.007 | 0.007 | 0.007 | 0.008 | 0.008 | 0.008 | 0.008 | 0.01 | 0.01 | 0.01 | 0.01 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 33.548 | 0 | 0 | 0 | 24.612 | 0 | 0 | 0 | -0.691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.898 | 0.952 | 0.965 | 0.961 | 1.031 | 1.388 | 1.315 | 0.94 | 1.44 | 0.947 | 0.78 | 1.141 | 0.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.354 | 0 | 0 | 0 | 0.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 57.993 | 61.487 | 0 | 0 | -50.567 | 0 | 0 | 0 | -26.052 | 0 | 0 | 0 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30.591 | 32.434 | 0 | 0 | 14.739 | 0 | 0 | 0 | -11.37 | 0 | 0 | 0 | -0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 25.408 | 26.938 | 0 | 0 | -64.861 | 0 | 0 | 0 | -14.682 | 0 | 0 | 0 | -0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
Other Working Capital
| 1.994 | 2.114 | 0 | 0 | -0.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 45.305 | 48.035 | 76.791 | 76.504 | 120.714 | -8.454 | -35.675 | -17.333 | -24.239 | 4.699 | 3.448 | 3.384 | -2.507 | 2.144 | 2.144 | 2.144 | 2.144 | 1.496 | 1.496 | 1.496 | 2.136 | 1.734 | 1.734 | 1.734 | 0.1 | -1.321 | -1.321 | -1.321 | -0.112 | 0.027 | 0.027 | 0.027 | 0.072 | 0.072 | 0.072 | 0.072 | 0.27 | 0.27 | 0.27 | 0.27 | 0.184 | 0.184 | 0.184 | 0.184 | 0.133 | 0.133 | 0.133 | 0.133 | -0.222 | -0.222 | -0.222 | -0.222 | 0.213 | 0.213 | 0.213 | 0.213 | -0.013 | -0.013 | -0.013 | -0.013 | -0.096 | -0.096 | -0.096 | -0.096 | -0.002 | -0.002 | -0.002 | -0.002 | 0.25 | 0.25 | 0.25 | 0.25 | 0.431 | 0.431 | 0.431 | 0.431 | 0.258 | 0.258 | 0.258 | 0.258 | 0.621 | 0.621 | 0.621 | 0.621 | 0.143 | 0.143 | 0.143 | 0.143 | 0.037 | 0.037 | 0.037 | 0.037 | 0.108 | 0.108 | 0.108 | 0.108 | 0.123 | 0.123 | 0.123 | 0.123 | 0.136 | 0.136 | 0.136 | 0.136 | -0.111 | -0.111 | -0.111 | -0.111 | -0.11 | -0.11 | -0.11 | -0.11 | -0.081 | -0.081 | -0.081 | -0.081 | -0.095 | -0.095 | -0.095 | -0.095 | -0.054 | -0.054 | -0.054 | -0.054 | 0.104 | 0.104 | 0.104 | 0.104 | 0.075 | 0.075 | 0.075 | 0.075 | 0.114 | 0.114 | 0.114 | 0.114 | 0.331 | 0.331 | 0.331 | 0.331 |
Operating Cash Flow
| -6.481 | -6.872 | 11.857 | 11.813 | -7.443 | -41.628 | -39.28 | -18.232 | -35.516 | -6.352 | -3.893 | -1.706 | -3.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.624 | 0 | 0 | 0 | -0.126 | -0.335 | -0.335 | -0.335 | -0.42 | -0.205 | -0.205 | -0.205 | -0.22 | -0.22 | -0.22 | -0.22 | -0.103 | -0.103 | -0.103 | -0.103 | -0.228 | -0.228 | -0.228 | -0.228 | -0.284 | -0.284 | -0.284 | -0.284 | -0.129 | -0.129 | -0.129 | -0.129 | -0.428 | -0.428 | -0.428 | -0.428 | -0.804 | -0.804 | -0.804 | -0.804 | -0.684 | -0.684 | -0.684 | -0.684 | -0.56 | -0.56 | -0.56 | -0.56 | -0.535 | -0.535 | -0.535 | -0.535 | -0.328 | -0.328 | -0.328 | -0.328 | -0.176 | -0.176 | -0.176 | -0.176 | 0 | 0 | 0 | 0 | -0.095 | -0.095 | -0.095 | -0.095 | -0.061 | -0.061 | -0.061 | -0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.224 | -0.224 | -0.224 | -0.224 | -0.191 | -0.191 | -0.191 | -0.191 | -0.155 | -0.155 | -0.155 | -0.155 | -0.174 | -0.174 | -0.174 | -0.174 | -0.168 | -0.168 | -0.168 | -0.168 | -0.012 | -0.012 | -0.012 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -10.422 | -11.05 | -59.258 | -59.037 | -78.851 | -54.844 | -39.383 | -28.939 | -18.144 | -11.164 | -2.924 | -1.929 | -1.189 | -3.51 | -3.51 | -3.51 | -3.51 | -1.027 | -1.027 | -1.027 | -1.745 | -0.565 | -0.565 | -0.565 | -0.121 | 0 | 0 | 0 | -0.164 | 0 | 0 | 0 | -0.068 | -0.068 | -0.068 | -0.068 | -0.131 | -0.131 | -0.131 | -0.131 | -0.067 | -0.067 | -0.067 | -0.067 | -0.124 | -0.124 | -0.124 | -0.124 | -0.103 | -0.103 | -0.103 | -0.103 | -0.221 | -0.221 | -0.221 | -0.221 | -0.315 | -0.315 | -0.315 | -0.315 | -0.449 | -0.449 | -0.449 | -0.449 | -0.26 | -0.26 | -0.26 | -0.26 | -0.417 | -0.417 | -0.417 | -0.417 | -0.066 | -0.066 | -0.066 | -0.066 | -0.11 | -0.11 | -0.11 | -0.11 | -0.027 | -0.027 | -0.027 | -0.027 | -0.082 | -0.082 | -0.082 | -0.082 | -0.154 | -0.154 | -0.154 | -0.154 | -0.195 | -0.195 | -0.195 | -0.195 | -0 | -0 | -0 | -0 | -0.002 | -0.002 | -0.002 | -0.002 | -0.029 | -0.029 | -0.029 | -0.029 | -0.006 | -0.006 | -0.006 | -0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | -0.003 | -0.003 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0.47 | 0.058 | 1.711 | 0 | 4.601 | -208.478 | 0.025 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.623 | -2.623 | -2.623 | 0 | -0.137 | -0.137 | -0.137 | 0 | -0.033 | -0.033 | -0.033 | -0.026 | -0.026 | -0.026 | -0.026 | -0.002 | -0.002 | -0.002 | -0.002 | -0.001 | -0.001 | -0.001 | -0.001 | -0.01 | -0.01 | -0.01 | -0.01 | -0.003 | -0.003 | -0.003 | -0.003 | 0 | 0 | 0 | 0 | -0.214 | -0.214 | -0.214 | -0.214 | -0.038 | -0.038 | -0.038 | -0.038 | -0.046 | -0.046 | -0.046 | -0.046 | -0.009 | -0.009 | -0.009 | -0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.032 | -0.032 | -0.032 | -0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.006 | -0.006 | -0.006 | -0.006 | -0.004 | -0.004 | -0.004 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.617 | 0.617 | 0.617 | 0 | 0.287 | 0.287 | 0.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0.039 | 0.039 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0.028 | 0.028 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.004 | 0.004 | 0.006 | 0.006 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 2.775 | 2.942 | 1.03 | 1.026 | 0.903 | 0.461 | 1.79 | 0 | 4.068 | -218.865 | 0.062 | 0.005 | 1.4 | 2.974 | 2.974 | 2.974 | 2.974 | 1.11 | 1.11 | 1.11 | 0.312 | 2.709 | 2.709 | 2.709 | 0.446 | -0.198 | -0.198 | -0.198 | 0.343 | -0.172 | -0.172 | -0.172 | -0.126 | -0.126 | -0.126 | -0.126 | 0.03 | 0.03 | 0.03 | 0.03 | -0.16 | -0.16 | -0.16 | -0.16 | -0.15 | -0.15 | -0.15 | -0.15 | -0.023 | -0.023 | -0.023 | -0.023 | -0.246 | -0.246 | -0.246 | -0.246 | -0.275 | -0.275 | -0.275 | -0.275 | -0.197 | -0.197 | -0.197 | -0.197 | -0.254 | -0.254 | -0.254 | -0.254 | -0.109 | -0.109 | -0.109 | -0.109 | -0.264 | -0.264 | -0.264 | -0.264 | -0.066 | -0.066 | -0.066 | -0.066 | -0.104 | -0.104 | -0.104 | -0.104 | -0.013 | -0.013 | -0.013 | -0.013 | 0.065 | 0.065 | 0.065 | 0.065 | 0.129 | 0.129 | 0.129 | 0.129 | -0.338 | -0.338 | -0.338 | -0.338 | -0.215 | -0.215 | -0.215 | -0.215 | -0.194 | -0.194 | -0.194 | -0.194 | -0.186 | -0.186 | -0.186 | -0.186 | -0.155 | -0.155 | -0.155 | -0.155 | -0.171 | -0.171 | -0.171 | -0.171 | -0.165 | -0.165 | -0.165 | -0.165 | -0.016 | -0.016 | -0.016 | -0.016 | -0.004 | -0.004 | -0.004 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -7.647 | -8.108 | -58.228 | -58.011 | -77.947 | -54.383 | -37.672 | -28.939 | -13.543 | -219.642 | -2.837 | -1.924 | 0.211 | -0.536 | -0.536 | -0.536 | -0.536 | 0.701 | 0.701 | 0.701 | -1.433 | -0.192 | -0.192 | -0.192 | 0.325 | -0.335 | -0.335 | -0.335 | 0.179 | -0.205 | -0.205 | -0.205 | -0.22 | -0.22 | -0.22 | -0.22 | -0.103 | -0.103 | -0.103 | -0.103 | -0.228 | -0.228 | -0.228 | -0.228 | -0.284 | -0.284 | -0.284 | -0.284 | -0.129 | -0.129 | -0.129 | -0.129 | -0.428 | -0.428 | -0.428 | -0.428 | -0.804 | -0.804 | -0.804 | -0.804 | -0.684 | -0.684 | -0.684 | -0.684 | -0.56 | -0.56 | -0.56 | -0.56 | -0.535 | -0.535 | -0.535 | -0.535 | -0.328 | -0.328 | -0.328 | -0.328 | -0.176 | -0.176 | -0.176 | -0.176 | -0.13 | -0.13 | -0.13 | -0.13 | -0.095 | -0.095 | -0.095 | -0.095 | -0.061 | -0.061 | -0.061 | -0.061 | -0.067 | -0.067 | -0.067 | -0.067 | -0.37 | -0.37 | -0.37 | -0.37 | -0.217 | -0.217 | -0.217 | -0.217 | -0.224 | -0.224 | -0.224 | -0.224 | -0.191 | -0.191 | -0.191 | -0.191 | -0.155 | -0.155 | -0.155 | -0.155 | -0.174 | -0.174 | -0.174 | -0.174 | -0.168 | -0.168 | -0.168 | -0.168 | -0.012 | -0.012 | -0.012 | -0.012 | 0.004 | 0.004 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | -82.945 | -0.639 | -42.728 | -101.858 | -76.586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.638 | -0.638 | -0.638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.244 | -0.244 | -0.244 | -0.244 | -0.006 | -0.006 | -0.006 | -0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.004 | -0.004 | -0.004 | -0.004 | 0 | 0 | 0 | 0 | -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 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 215.532 | -0.014 | -0.01 | -0.86 | -1.667 | 256.999 | 0 | 2.709 | 0 | 4.145 | 4.145 | 4.145 | 4.145 | 0.05 | 0.05 | 0.05 | 0 | 4.068 | 4.068 | 4.068 | 0 | 0.428 | 0.428 | 0.428 | 0 | 0.286 | 0.286 | 0.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.167 | 0.167 | 0.167 | 0.167 | 0.072 | 0.072 | 0.072 | 0.072 | 0.37 | 0.37 | 0.37 | 0.37 | 0.05 | 0.05 | 0.05 | 0.05 | 0.815 | 0.815 | 0.815 | 0.815 | 0.698 | 0.698 | 0.698 | 0.698 | 2.117 | 2.117 | 2.117 | 2.117 | 0.245 | 0.245 | 0.245 | 0.245 | 1.074 | 1.074 | 1.074 | 1.074 | 0.584 | 0.584 | 0.584 | 0.584 | 0.223 | 0.223 | 0.223 | 0.223 | 0.287 | 0.287 | 0.287 | 0.287 | 0.198 | 0.198 | 0.198 | 0.198 | 0.138 | 0.138 | 0.138 | 0.138 | 0.3 | 0.3 | 0.3 | 0.3 | 0.283 | 0.283 | 0.283 | 0.283 | 0.423 | 0.423 | 0.423 | 0.423 | 0.147 | 0.147 | 0.147 | 0.147 | 0.07 | 0.07 | 0.07 | 0.07 | 0.158 | 0.158 | 0.158 | 0.158 | 0.055 | 0.055 | 0.055 | 0.055 | 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 | 0 | -0.081 | -0.081 | -0.081 | -0.081 | 0 | 0 | 0 | 0 | -0.145 | -0.145 | -0.145 | 0 | -0.012 | -0.012 | -0.012 | 0 | -0.024 | -0.024 | -0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.051 | -0.051 | -0.051 | -0.051 | -0.007 | -0.007 | -0.007 | -0.007 | -0.03 | -0.03 | -0.03 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 |
Other Financing Activities
| 23.551 | 24.97 | -43.867 | -43.704 | 232.17 | 88.432 | 78.26 | 73.314 | 74.962 | -21.465 | -1.12 | 2.467 | 40.17 | -4.6 | -4.6 | -4.6 | -4.6 | 1.288 | 1.288 | 1.288 | 0.1 | -4.115 | -4.115 | -4.115 | 7.142 | -0.751 | -0.751 | -0.751 | 0.133 | -0.467 | -0.467 | -0.467 | -0.22 | -0.22 | -0.22 | -0.22 | -0.103 | -0.103 | -0.103 | -0.103 | -0.344 | -0.344 | -0.344 | -0.344 | -0.349 | -0.349 | -0.349 | -0.349 | -0.469 | -0.469 | -0.469 | -0.469 | -0.478 | -0.478 | -0.478 | -0.478 | -1.619 | -1.619 | -1.619 | -1.619 | -1.383 | -1.383 | -1.383 | -1.383 | -2.677 | -2.677 | -2.677 | -2.677 | -0.779 | -0.779 | -0.779 | -0.779 | -1.401 | -1.401 | -1.401 | -1.401 | -0.516 | -0.516 | -0.516 | -0.516 | -0.348 | -0.348 | -0.348 | -0.348 | -0.381 | -0.381 | -0.381 | -0.381 | -0.258 | -0.258 | -0.258 | -0.258 | -0.205 | -0.205 | -0.205 | -0.205 | -0.667 | -0.667 | -0.667 | -0.667 | -0.5 | -0.5 | -0.5 | -0.5 | -0.621 | -0.621 | -0.621 | -0.621 | -0.338 | -0.338 | -0.338 | -0.338 | -0.225 | -0.225 | -0.225 | -0.225 | -0.332 | -0.332 | -0.332 | -0.332 | -0.223 | -0.223 | -0.223 | -0.223 | -0.012 | -0.012 | -0.012 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 23.551 | 24.97 | -43.867 | -43.704 | 232.17 | 87.792 | 35.218 | 100.998 | 74.145 | 236.232 | -1.143 | 2.363 | 40.17 | -0.536 | -0.536 | -0.536 | -0.536 | 0.701 | 0.701 | 0.701 | 0.1 | -0.192 | -0.192 | -0.192 | 7.142 | -0.335 | -0.335 | -0.335 | 0.133 | -0.205 | -0.205 | -0.205 | -0.22 | -0.22 | -0.22 | -0.22 | -0.103 | -0.103 | -0.103 | -0.103 | -0.228 | -0.228 | -0.228 | -0.228 | -0.284 | -0.284 | -0.284 | -0.284 | -0.129 | -0.129 | -0.129 | -0.129 | -0.428 | -0.428 | -0.428 | -0.428 | -0.804 | -0.804 | -0.804 | -0.804 | -0.684 | -0.684 | -0.684 | -0.684 | -0.56 | -0.56 | -0.56 | -0.56 | -0.535 | -0.535 | -0.535 | -0.535 | -0.328 | -0.328 | -0.328 | -0.328 | -0.176 | -0.176 | -0.176 | -0.176 | -0.13 | -0.13 | -0.13 | -0.13 | -0.095 | -0.095 | -0.095 | -0.095 | -0.061 | -0.061 | -0.061 | -0.061 | -0.067 | -0.067 | -0.067 | -0.067 | -0.37 | -0.37 | -0.37 | -0.37 | -0.217 | -0.217 | -0.217 | -0.217 | -0.224 | -0.224 | -0.224 | -0.224 | -0.191 | -0.191 | -0.191 | -0.191 | -0.155 | -0.155 | -0.155 | -0.155 | -0.174 | -0.174 | -0.174 | -0.174 | -0.168 | -0.168 | -0.168 | -0.168 | -0.012 | -0.012 | -0.012 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.251 | 0.266 | -0.196 | -0.195 | 0.592 | 0.025 | -0.559 | 0.073 | -5.2 | 7.634 | -0.228 | -0.556 | -0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.19 | 1.19 | 1.19 | 0 | 0.684 | 0.684 | 0.684 | 0.346 | 0.346 | 0.346 | 0.346 | 0.447 | 0.447 | 0.447 | 0.447 | 0.859 | 0.859 | 0.859 | 0.859 | 0.5 | 0.5 | 0.5 | 0.5 | 0.492 | 0.492 | 0.492 | 0.492 | 1.044 | 1.044 | 1.044 | 1.044 | 1.894 | 1.894 | 1.894 | 1.894 | 1.839 | 1.839 | 1.839 | 1.839 | 2.931 | 2.931 | 2.931 | 2.931 | 0.889 | 0.889 | 0.889 | 0.889 | 1.716 | 1.716 | 1.716 | 1.716 | 0.56 | 0.56 | 0.56 | 0.56 | 0 | 0 | 0 | 0 | 0.394 | 0.394 | 0.394 | 0.394 | 0.194 | 0.194 | 0.194 | 0.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.814 | 0.814 | 0.814 | 0.814 | 0.571 | 0.571 | 0.571 | 0.571 | 0.434 | 0.434 | 0.434 | 0.434 | 0.541 | 0.541 | 0.541 | 0.541 | 0.512 | 0.512 | 0.512 | 0.512 | 0.028 | 0.028 | 0.028 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 9.674 | 10.257 | -90.434 | -134.158 | 142.422 | -1.569 | -27.223 | -29.791 | 23.382 | 167.292 | 0.393 | 35.376 | -2.293 | 0.369 | 0.369 | 0.369 | 0.369 | -0.132 | -0.132 | -0.132 | 0.291 | 0.832 | 0.832 | 0.832 | 7.341 | 0.183 | 0.183 | 0.183 | -0.108 | 0.069 | 0.069 | 0.069 | -0.314 | -0.314 | -0.314 | -0.314 | 0.139 | 0.139 | 0.139 | 0.139 | 0.175 | 0.175 | 0.175 | 0.175 | -0.352 | -0.352 | -0.352 | -0.352 | 0.106 | 0.106 | 0.106 | 0.106 | -0.239 | -0.239 | -0.239 | -0.239 | -0.518 | -0.518 | -0.518 | -0.518 | -0.214 | -0.214 | -0.214 | -0.214 | 1.251 | 1.251 | 1.251 | 1.251 | -0.715 | -0.715 | -0.715 | -0.715 | 0.733 | 0.733 | 0.733 | 0.733 | 0.033 | 0.033 | 0.033 | 0.033 | -0.119 | -0.119 | -0.119 | -0.119 | 0.11 | 0.11 | 0.11 | 0.11 | 0.012 | 0.012 | 0.012 | 0.012 | -0.099 | -0.099 | -0.099 | -0.099 | -0.106 | -0.106 | -0.106 | -0.106 | 0.065 | 0.065 | 0.065 | 0.065 | 0.143 | 0.143 | 0.143 | 0.143 | -0.002 | -0.002 | -0.002 | -0.002 | -0.03 | -0.03 | -0.03 | -0.03 | 0.019 | 0.019 | 0.019 | 0.019 | 0.007 | 0.007 | 0.007 | 0.007 | -0.008 | -0.008 | -0.008 | -0.008 | 0.004 | 0.004 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 6.586 | 6.564 | -60.057 | 90.066 | 224.223 | 81.801 | 166.96 | 194.183 | 223.974 | 200.592 | 33.266 | 41.039 | 5.663 | 1.416 | 1.416 | 1.416 | 1.416 | 1.047 | 1.047 | 1.047 | 0.291 | 1.179 | 1.179 | 1.179 | 7.341 | 0.346 | 0.346 | 0.346 | -0.108 | 0.163 | 0.163 | 0.163 | 0.094 | 0.094 | 0.094 | 0.094 | 0.408 | 0.408 | 0.408 | 0.408 | 0.269 | 0.269 | 0.269 | 0.269 | 0.094 | 0.094 | 0.094 | 0.094 | 0.446 | 0.446 | 0.446 | 0.446 | 0.341 | 0.341 | 0.341 | 0.341 | 0.58 | 0.58 | 0.58 | 0.58 | 1.097 | 1.097 | 1.097 | 1.097 | 1.311 | 1.311 | 1.311 | 1.311 | 0.06 | 0.06 | 0.06 | 0.06 | 0.775 | 0.775 | 0.775 | 0.775 | 0.043 | 0.043 | 0.043 | 0.043 | 0.01 | 0.01 | 0.01 | 0.01 | 0.129 | 0.129 | 0.129 | 0.129 | 0.019 | 0.019 | 0.019 | 0.019 | 0.007 | 0.007 | 0.007 | 0.007 | 0.105 | 0.105 | 0.105 | 0.105 | 0.212 | 0.212 | 0.212 | 0.212 | 0.147 | 0.147 | 0.147 | 0.147 | 0.004 | 0.004 | 0.004 | 0.004 | 0.006 | 0.006 | 0.006 | 0.006 | 0.036 | 0.036 | 0.036 | 0.036 | 0.017 | 0.017 | 0.017 | 0.017 | 0.01 | 0.01 | 0.01 | 0.01 | 0.018 | 0.018 | 0.018 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |