Kingsgate Consolidated Limited
ASX:KCN.AX
1.4 (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 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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
| 216.483 | -16.722 | 33.525 | -28.787 | -8.739 | -3.681 | -0.995 | -7.882 | -9.461 | -14.783 | 52.909 | -44.534 | -58.493 | -18.229 | -14.03 | 21.118 | -229.518 | 0.067 | -134.728 | -12.915 | -90.638 | -6.975 | -334.374 | 8.103 | 18.79 | 18.79 | 18.79 | 5.287 | 5.287 | 5.287 | 5.287 | 18.267 | 18.267 | 18.267 | 18.267 | 8.131 | 8.131 | 8.131 | 8.131 | 9.049 | 9.049 | 9.049 | 9.049 | -3.148 | -3.148 | -3.148 | -3.148 | 4.166 | 4.166 | 4.166 | 4.166 | 2.17 | 2.17 | 2.17 | 2.17 | 9.42 | 9.42 | 9.42 | 9.42 | 11.831 | 11.831 | 11.831 | 11.831 | 0 | 0 | 0 | 0 | -0.591 | -0.591 | -0.591 | -0.591 | -0.236 | -0.236 | -0.236 | -0.236 | -0.109 | -0.109 | -0.109 | -0.109 | -0.08 | -0.08 | -0.08 | -0.08 | -0.189 | -0.189 | -0.189 | -0.189 | -0.126 | -0.126 | -0.126 | -0.126 | -0.083 | -0.083 | -0.083 | -0.083 | -0.011 | -0.011 | -0.011 | -0.011 | -0.083 | -0.083 | -0.083 | -0.083 | -0.112 | -0.112 | -0.112 | -0.112 | -0.045 | -0.045 | -0.045 | -0.045 | -0.182 | -0.182 | -0.182 | -0.182 | -0.182 | -0.182 | -0.182 | -0.182 |
Depreciation & Amortization
| 3.601 | 0.352 | 11.479 | 0.03 | 0.05 | 0.051 | 0.057 | 0.055 | 0.097 | 0.117 | 0.231 | 0.369 | 44.388 | 0.091 | 14.632 | 36.921 | 251.411 | 21.067 | 129.1 | 45.888 | 117.579 | 28.105 | 374.598 | 48.05 | 16.888 | 16.888 | 16.888 | 6.943 | 6.943 | 6.943 | 6.943 | 3.501 | 3.501 | 3.501 | 3.501 | 2.894 | 2.894 | 2.894 | 2.894 | 2.321 | 2.321 | 2.321 | 2.321 | 2.112 | 2.112 | 2.112 | 2.112 | 1.951 | 1.951 | 1.951 | 1.951 | 2.13 | 2.13 | 2.13 | 2.13 | 2.831 | 2.831 | 2.831 | 2.831 | 3.323 | 3.323 | 3.323 | 3.323 | 2.155 | 2.155 | 2.155 | 2.155 | 0.009 | 0.009 | 0.009 | 0.009 | 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 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.146 | 0 | -29.686 | 0 | -22.709 | 0 | -8.022 | 0 | 2.355 | 0 | 2.902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.104 | 0 | 0.19 | 0 | 0.048 | 0 | 0.41 | 0 | 0.383 | 0 | 0.384 | 0.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -72.842 | 0 | 1.274 | 0 | -0.72 | 0 | 1.429 | 0 | -0.239 | 0 | -0.058 | 0 | 25.272 | 0 | 24.819 | 0 | 21.739 | 0 | 1.727 | 0 | -2.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -9.037 | 0 | 0.79 | 0 | -0.739 | 0 | 1.245 | 0 | -0.833 | 0 | -0.042 | 0 | 3.738 | 0 | 9.039 | 0 | -3.263 | 0 | -4.321 | 0 | 5.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -63.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.758 | 0 | 13.622 | 0 | 10.875 | 0 | 1.583 | 0 | -8.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Working Capital
| 0 | 0 | 0.179 | 0 | 0.484 | 0 | 0.019 | 0 | 0.184 | 0 | 0.594 | 0 | -0.016 | 0 | -4.224 | 0 | 2.158 | 0 | 14.127 | 0 | 4.465 | 0 | 1.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -202.135 | 10.099 | -47.069 | 8.576 | 1.957 | -3.212 | -4.86 | 9.427 | -0.519 | 0.54 | 7.203 | 30.457 | 0.353 | 3.273 | -37.498 | 10.347 | -32.988 | 11.587 | 10.237 | 16.915 | -5.77 | -5.803 | 22.349 | -28.097 | 5.634 | 5.634 | 5.634 | -3.724 | -3.724 | -3.724 | -3.724 | -10.151 | -10.151 | -10.151 | -10.151 | -6.51 | -6.51 | -6.51 | -6.51 | -6.706 | -6.706 | -6.706 | -6.706 | -3.936 | -3.936 | -3.936 | -3.936 | -0.645 | -0.645 | -0.645 | -0.645 | 1.246 | 1.246 | 1.246 | 1.246 | 0.073 | 0.073 | 0.073 | 0.073 | -15.154 | -15.154 | -15.154 | -15.154 | 5.079 | 5.079 | 5.079 | 5.079 | -0.015 | -0.015 | -0.015 | -0.015 | 0.236 | 0.236 | 0.236 | 0.236 | 0.109 | 0.109 | 0.109 | 0.109 | 0.08 | 0.08 | 0.08 | 0.08 | 0.062 | 0.062 | 0.062 | 0.062 | 0.034 | 0.034 | 0.034 | 0.034 | 0.053 | 0.053 | 0.053 | 0.053 | -0.026 | -0.026 | -0.026 | -0.026 | 0.071 | 0.071 | 0.071 | 0.071 | 0.086 | 0.086 | 0.086 | 0.086 | 0.04 | 0.04 | 0.04 | 0.04 | 0.18 | 0.18 | 0.18 | 0.18 | 0.178 | 0.178 | 0.178 | 0.178 |
Operating Cash Flow
| 17.949 | -6.271 | -25.023 | -20.241 | -6.832 | -6.944 | -5.912 | 1.49 | -10.077 | -14.36 | 59.881 | -13.708 | -13.914 | -14.865 | -11.434 | 68.386 | 13.772 | 32.721 | 26.758 | 49.888 | 23.281 | 15.327 | 60.729 | 28.056 | 41.312 | 41.312 | 41.312 | 8.507 | 8.507 | 8.507 | 8.507 | 11.617 | 11.617 | 11.617 | 11.617 | 4.515 | 4.515 | 4.515 | 4.515 | 4.664 | 4.664 | 4.664 | 4.664 | -4.972 | -4.972 | -4.972 | -4.972 | 5.472 | 5.472 | 5.472 | 5.472 | 5.546 | 5.546 | 5.546 | 5.546 | 12.324 | 12.324 | 12.324 | 12.324 | 0 | 0 | 0 | 0 | 7.234 | 7.234 | 7.234 | 7.234 | -0.598 | -0.598 | -0.598 | -0.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.127 | -0.127 | -0.127 | -0.127 | -0.092 | -0.092 | -0.092 | -0.092 | -0.03 | -0.03 | -0.03 | -0.03 | -0.036 | -0.036 | -0.036 | -0.036 | -0.012 | -0.012 | -0.012 | -0.012 | -0.026 | -0.026 | -0.026 | -0.026 | -0.004 | -0.004 | -0.004 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -9.706 | -3.632 | -0.752 | -0.003 | -0.016 | -0.005 | 0 | -0.003 | -0.002 | 0 | -0.003 | -0.005 | -0.014 | -0.153 | 4.318 | -7.04 | -10.604 | -25.569 | -20.041 | -19.835 | -17.851 | -27.554 | -64.095 | -74.594 | -53.598 | -53.598 | -53.598 | -31.157 | -31.157 | -31.157 | -31.157 | -7.799 | -7.799 | -7.799 | -7.799 | -12.045 | -12.045 | -12.045 | -12.045 | -8.293 | -8.293 | -8.293 | -8.293 | -6.94 | -6.94 | -6.94 | -6.94 | -7.628 | -7.628 | -7.628 | -7.628 | -9.536 | -9.536 | -9.536 | -9.536 | -5.999 | -5.999 | -5.999 | -5.999 | -3.22 | -3.22 | -3.22 | -3.22 | -8.627 | -8.627 | -8.627 | -8.627 | -4.745 | -4.745 | -4.745 | -4.745 | -0.904 | -0.904 | -0.904 | -0.904 | -0.016 | -0.016 | -0.016 | -0.016 | -0.011 | -0.011 | -0.011 | -0.011 | -0.012 | -0.012 | -0.012 | -0.012 | -0.089 | -0.089 | -0.089 | -0.089 | -0.031 | -0.031 | -0.031 | -0.031 | -0.047 | -0.047 | -0.047 | -0.047 | -0.065 | -0.065 | -0.065 | -0.065 | -0.084 | -0.084 | -0.084 | -0.084 | -0.007 | -0.007 | -0.007 | -0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.521 | -1.521 | -0.649 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.268 | -0.268 | -0.268 | -0.268 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.431 | -1.431 | -1.431 | -1.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.152 | -0.152 | -0.152 | -0.152 | -0.017 | -0.017 | -0.017 | -0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.017 | -0.017 | -0.017 | -0.017 | 0 | 0 | 0 | 0 | -0.026 | -0.026 | -0.026 | -0.026 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.477 | 17.477 | 17.477 | 17.477 | 3.533 | 3.533 | 3.533 | 3.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0.037 | 0.037 | 0.037 | 0.063 | 0.063 | 0.063 | 0.063 | 0.033 | 0.033 | 0.033 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -3.416 | -3.455 | -4.464 | -0.015 | -0.001 | 1.643 | 0.383 | -1.538 | -0.002 | 0 | 0.053 | 0.515 | 0.156 | 3.211 | 1.592 | 16.12 | 19.594 | -0.483 | -0.226 | -0.229 | 0.94 | -0.436 | -6.235 | -0.167 | 94.91 | 94.91 | 94.91 | 39.663 | 39.663 | 39.663 | 39.663 | 19.684 | 19.684 | 19.684 | 19.684 | 16.56 | 16.56 | 16.56 | 16.56 | -4.521 | -4.521 | -4.521 | -4.521 | -1.565 | -1.565 | -1.565 | -1.565 | 14.531 | 14.531 | 14.531 | 14.531 | 15.082 | 15.082 | 15.082 | 15.082 | 18.323 | 18.323 | 18.323 | 18.323 | 17.459 | 17.459 | 17.459 | 17.459 | 16.013 | 16.013 | 16.013 | 16.013 | 4.164 | 4.164 | 4.164 | 4.164 | 0.65 | 0.65 | 0.65 | 0.65 | -0.081 | -0.081 | -0.081 | -0.081 | -0.072 | -0.072 | -0.072 | -0.072 | -0.115 | -0.115 | -0.115 | -0.115 | 0.014 | 0.014 | 0.014 | 0.014 | -0.036 | -0.036 | -0.036 | -0.036 | -0.026 | -0.026 | -0.026 | -0.026 | 0.02 | 0.02 | 0.02 | 0.02 | 0.059 | 0.059 | 0.059 | 0.059 | 0.004 | 0.004 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -17.402 | -7.087 | -5.865 | -0.018 | -0.017 | 1.638 | 0.383 | -1.541 | -0.004 | 42.085 | 0.066 | 0.51 | 0.142 | 3.058 | 5.91 | 9.08 | 8.99 | -26.052 | -20.267 | -20.064 | -16.911 | -27.99 | -70.33 | -74.761 | 41.312 | 41.312 | 41.312 | 8.507 | 8.507 | 8.507 | 8.507 | 11.617 | 11.617 | 11.617 | 11.617 | 4.515 | 4.515 | 4.515 | 4.515 | 4.664 | 4.664 | 4.664 | 4.664 | -4.972 | -4.972 | -4.972 | -4.972 | 5.472 | 5.472 | 5.472 | 5.472 | 5.546 | 5.546 | 5.546 | 5.546 | 12.324 | 12.324 | 12.324 | 12.324 | 14.239 | 14.239 | 14.239 | 14.239 | 7.234 | 7.234 | 7.234 | 7.234 | -0.598 | -0.598 | -0.598 | -0.598 | -0.253 | -0.253 | -0.253 | -0.253 | -0.098 | -0.098 | -0.098 | -0.098 | -0.082 | -0.082 | -0.082 | -0.082 | -0.127 | -0.127 | -0.127 | -0.127 | -0.092 | -0.092 | -0.092 | -0.092 | -0.03 | -0.03 | -0.03 | -0.03 | -0.036 | -0.036 | -0.036 | -0.036 | -0.012 | -0.012 | -0.012 | -0.012 | -0.026 | -0.026 | -0.026 | -0.026 | -0.004 | -0.004 | -0.004 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.082 | -0.383 | -18.381 | -19.309 | 0 | -0.042 | 0 | -0.043 | -0.046 | -0.046 | -18.799 | -3.043 | 0 | -0.45 | 0 | -80.94 | 0 | -27.731 | 0 | -23.46 | 0 | -2.919 | -29.063 | -116.017 | -6.656 | -6.656 | -6.656 | -11.308 | -11.308 | -11.308 | -11.308 | 0 | 0 | 0 | 0 | -4.25 | -4.25 | -4.25 | -4.25 | -6.75 | -6.75 | -6.75 | -6.75 | -3.25 | -3.25 | -3.25 | -3.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.173 | -8.173 | -8.173 | -8.173 | -4.996 | -4.996 | -4.996 | -4.996 | -4.39 | -4.39 | -4.39 | -4.39 | 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 | -0.03 | -0.03 | -0.03 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 51.832 | 0 | -0.002 | 0 | 0 | 0 | -0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.698 | 17.698 | 17.698 | 0.932 | 0.932 | 0.932 | 0.932 | 5.106 | 5.106 | 5.106 | 5.106 | 3.944 | 3.944 | 3.944 | 3.944 | 0 | 0 | 0 | 0 | 2.633 | 2.633 | 2.633 | 2.633 | 0.134 | 0.134 | 0.134 | 0.134 | 0.054 | 0.054 | 0.054 | 0.054 | 10.966 | 10.966 | 10.966 | 10.966 | 0.624 | 0.624 | 0.624 | 0.624 | 1.7 | 1.7 | 1.7 | 1.7 | 0 | 0 | 0 | 0 | 0.822 | 0.822 | 0.822 | 0.822 | 0.904 | 0.904 | 0.904 | 0.904 | 0.344 | 0.344 | 0.344 | 0.344 | 1.881 | 1.881 | 1.881 | 1.881 | 0.293 | 0.293 | 0.293 | 0.293 | 0.059 | 0.059 | 0.059 | 0.059 | 0.052 | 0.052 | 0.052 | 0.052 | 0 | 0 | 0 | 0 | 0.168 | 0.168 | 0.168 | 0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0.002 | -0.435 | 0 | 0 | -0.362 | -1.471 | 0 | 0 | 0 | 0 | -0.027 | 0 | -0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.555 | 8.555 | 8.555 | 8.555 | -0.317 | -0.317 | -0.317 | -0.317 | -0.181 | -0.181 | -0.181 | -0.181 | -0.296 | -0.296 | -0.296 | -0.296 | -0.003 | -0.003 | -0.003 | -0.003 | -0.094 | -0.094 | -0.094 | -0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.17 | -13.239 | -4.733 | -4.733 | -4.733 | -7.115 | -7.115 | -7.115 | -7.115 | -6.146 | -6.146 | -6.146 | -6.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.936 | -0.936 | -0.936 | -0.936 | -1.859 | -1.859 | -1.859 | -1.859 | -2.421 | -2.421 | -2.421 | -2.421 | -4.408 | -4.408 | -4.408 | -4.408 | -4.982 | -4.982 | -4.982 | -4.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -6.325 | 14.489 | 33.451 | 19.309 | 10.069 | 0 | -0.043 | 0 | 0.008 | -0.008 | -18.799 | 3.75 | 15.244 | 0 | -4.941 | -0.027 | -20.722 | -0.067 | -14.217 | 0 | 33.793 | 15 | 7.176 | 10.542 | 35.003 | 35.003 | 35.003 | 25.998 | 25.998 | 25.998 | 25.998 | 12.658 | 12.658 | 12.658 | 12.658 | 4.821 | 4.821 | 4.821 | 4.821 | 11.414 | 11.414 | 11.414 | 11.414 | -11.974 | -11.974 | -11.974 | -11.974 | 7.514 | 7.514 | 7.514 | 7.514 | 8.094 | 8.094 | 8.094 | 8.094 | 14.234 | 14.234 | 14.234 | 14.234 | 23.596 | 23.596 | 23.596 | 23.596 | 10.018 | 10.018 | 10.018 | 10.018 | -0.598 | -0.598 | -0.598 | -0.598 | -1.075 | -1.075 | -1.075 | -1.075 | -1.002 | -1.002 | -1.002 | -1.002 | -0.426 | -0.426 | -0.426 | -0.426 | -2.008 | -2.008 | -2.008 | -2.008 | -0.385 | -0.385 | -0.385 | -0.385 | -0.089 | -0.089 | -0.089 | -0.089 | -0.088 | -0.088 | -0.088 | -0.088 | -0.012 | -0.012 | -0.012 | -0.012 | -0.194 | -0.194 | -0.194 | -0.194 | 0.027 | 0.027 | 0.027 | 0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -6.243 | 14.106 | 33.451 | 19.289 | 10.069 | -0.477 | -0.043 | -0.043 | -0.406 | -1.525 | -18.799 | 3.043 | 15.244 | -0.45 | -4.968 | -80.967 | -20.789 | -27.798 | -14.217 | -23.46 | 33.793 | -2.919 | 1.006 | -2.697 | 41.312 | 41.312 | 41.312 | 8.507 | 8.507 | 8.507 | 8.507 | 11.617 | 11.617 | 11.617 | 11.617 | 4.515 | 4.515 | 4.515 | 4.515 | 4.664 | 4.664 | 4.664 | 4.664 | -4.972 | -4.972 | -4.972 | -4.972 | 5.472 | 5.472 | 5.472 | 5.472 | 5.546 | 5.546 | 5.546 | 5.546 | 12.324 | 12.324 | 12.324 | 12.324 | 14.239 | 14.239 | 14.239 | 14.239 | 7.234 | 7.234 | 7.234 | 7.234 | -0.598 | -0.598 | -0.598 | -0.598 | -0.253 | -0.253 | -0.253 | -0.253 | -0.098 | -0.098 | -0.098 | -0.098 | -0.082 | -0.082 | -0.082 | -0.082 | -0.127 | -0.127 | -0.127 | -0.127 | -0.092 | -0.092 | -0.092 | -0.092 | -0.03 | -0.03 | -0.03 | -0.03 | -0.036 | -0.036 | -0.036 | -0.036 | -0.012 | -0.012 | -0.012 | -0.012 | -0.026 | -0.026 | -0.026 | -0.026 | -0.004 | -0.004 | -0.004 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0.086 | 0.088 | -0.184 | 0.045 | -0.042 | 0.271 | -0.19 | -0.106 | -0.09 | -0.126 | -0.021 | 0.038 | -0.021 | -0.543 | 0.229 | 0.145 | -0.147 | -1.263 | 4.465 | -0.96 | -0.483 | 1.166 | 0.294 | -110.246 | -110.246 | -110.246 | -28.828 | -28.828 | -28.828 | -28.828 | -29.997 | -29.997 | -29.997 | -29.997 | -16.18 | -16.18 | -16.18 | -16.18 | -5.223 | -5.223 | -5.223 | -5.223 | 13.605 | 13.605 | 13.605 | 13.605 | -21.849 | -21.849 | -21.849 | -21.849 | -23.532 | -23.532 | -23.532 | -23.532 | -29.275 | -29.275 | -29.275 | -29.275 | 0 | 0 | 0 | 0 | -16.957 | -16.957 | -16.957 | -16.957 | 3.152 | 3.152 | 3.152 | 3.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.626 | 1.626 | 1.626 | 1.626 | 0.496 | 0.496 | 0.496 | 0.496 | 0.126 | 0.126 | 0.126 | 0.126 | 0.114 | 0.114 | 0.114 | 0.114 | -0.008 | -0.008 | -0.008 | -0.008 | 0.136 | 0.136 | 0.136 | 0.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -4.795 | 0.185 | 3.3 | -1.154 | 3.265 | -5.825 | -5.301 | -0.284 | -10.541 | -15.975 | 41.022 | -10.176 | 1.51 | -12.278 | -11.035 | -3.272 | 2.118 | -21.276 | -8.989 | 10.829 | 39.203 | -16.065 | -33.268 | 18.859 | 13.69 | 13.69 | 13.69 | -3.309 | -3.309 | -3.309 | -3.309 | 4.855 | 4.855 | 4.855 | 4.855 | -2.637 | -2.637 | -2.637 | -2.637 | 8.77 | 8.77 | 8.77 | 8.77 | -1.311 | -1.311 | -1.311 | -1.311 | -5.432 | -5.432 | -5.432 | -5.432 | -6.894 | -6.894 | -6.894 | -6.894 | 7.696 | 7.696 | 7.696 | 7.696 | 0.913 | 0.913 | 0.913 | 0.913 | 4.746 | 4.746 | 4.746 | 4.746 | 1.358 | 1.358 | 1.358 | 1.358 | -0.193 | -0.193 | -0.193 | -0.193 | -0.451 | -0.451 | -0.451 | -0.451 | -0.731 | -0.731 | -0.731 | -0.731 | 1.246 | 1.246 | 1.246 | 1.246 | 0.22 | 0.22 | 0.22 | 0.22 | 0.036 | 0.036 | 0.036 | 0.036 | 0.006 | 0.006 | 0.006 | 0.006 | -0.043 | -0.043 | -0.043 | -0.043 | 0.06 | 0.06 | 0.06 | 0.06 | -0.011 | -0.011 | -0.011 | -0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 6.977 | 9.755 | 9.57 | 6.27 | 7.424 | 4.159 | 9.984 | 15.285 | 15.569 | 26.11 | 42.085 | 1.063 | 11.239 | 9.729 | 22.007 | 33.042 | 36.314 | 34.196 | 55.472 | 64.461 | 53.632 | 14.429 | 8.247 | 41.515 | 22.656 | 22.656 | 22.656 | 8.966 | 8.966 | 8.966 | 8.966 | 12.275 | 12.275 | 12.275 | 12.275 | 7.42 | 7.42 | 7.42 | 7.42 | 10.057 | 10.057 | 10.057 | 10.057 | 1.287 | 1.287 | 1.287 | 1.287 | 2.598 | 2.598 | 2.598 | 2.598 | 8.03 | 8.03 | 8.03 | 8.03 | 14.924 | 14.924 | 14.924 | 14.924 | 7.229 | 7.229 | 7.229 | 7.229 | 6.316 | 6.316 | 6.316 | 6.316 | 1.57 | 1.57 | 1.57 | 1.57 | 0.212 | 0.212 | 0.212 | 0.212 | 0.344 | 0.344 | 0.344 | 0.344 | 0.795 | 0.795 | 0.795 | 0.795 | 1.526 | 1.526 | 1.526 | 1.526 | 0.281 | 0.281 | 0.281 | 0.281 | 0.061 | 0.061 | 0.061 | 0.061 | 0.025 | 0.025 | 0.025 | 0.025 | 0.019 | 0.019 | 0.019 | 0.019 | 0.061 | 0.061 | 0.061 | 0.061 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |