K&S Corporation Limited
ASX:KSC.AX
3.55 (AUD) • At close November 12, 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
| 14.621 | 16.604 | 13.276 | 15.354 | 8.951 | 8.474 | 0.918 | 17.205 | 8.338 | 2.899 | -7.327 | 9.648 | 12.494 | 4.63 | 2.493 | 4.017 | -15.735 | -88.44 | 6.76 | 6.548 | 3.332 | 5.641 | 5.784 | 10.12 | 4.112 | 4.112 | 4.112 | 3.707 | 3.707 | 3.707 | 3.707 | 4.685 | 4.685 | 4.685 | 4.685 | 4.538 | 4.538 | 4.538 | 4.538 | 4.918 | 4.918 | 4.918 | 4.918 | 4.261 | 4.261 | 4.261 | 4.261 | 4.589 | 4.589 | 4.589 | 4.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.029 | -0.029 | -0.029 | -0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0.022 | 0.022 | 0.022 |
Depreciation & Amortization
| 20.54 | 22.57 | 23.457 | 25.365 | 22.676 | 23.183 | 27.062 | 25.357 | 27.814 | 28.202 | 26.092 | 23.265 | 22.211 | 20.156 | 18.337 | 20.788 | 18.908 | 19.351 | 17.497 | 18.502 | 14.732 | 9.618 | 10.964 | 12.646 | 6.101 | 6.101 | 6.101 | 6.272 | 6.272 | 6.272 | 6.272 | 5.036 | 5.036 | 5.036 | 5.036 | 4.968 | 4.968 | 4.968 | 4.968 | 4.844 | 4.844 | 4.844 | 4.844 | 4.75 | 4.75 | 4.75 | 4.75 | 3.971 | 3.971 | 3.971 | 3.971 | 3.623 | 3.623 | 3.623 | 3.623 | 3.405 | 3.405 | 3.405 | 3.405 | 2.916 | 2.916 | 2.916 | 2.916 | 2.81 | 2.81 | 2.81 | 2.81 | 2.307 | 2.307 | 2.307 | 2.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.554 | 1.554 | 1.554 | 1.554 | 1.671 | 1.671 | 1.671 | 1.671 | 1.446 | 1.446 | 1.446 | 1.446 | 1.242 | 1.242 | 1.242 | 1.242 | 1.126 | 1.126 | 1.126 | 1.126 | 0.906 | 0.906 | 0.906 | 0.906 | 0.732 | 0.732 | 0.732 | 0.732 | 0.572 | 0.572 | 0.572 | 0.572 | 0.536 | 0.536 | 0.536 | 0.536 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.186 | 0 | 28.272 | 0 | -23.789 | 0 | 7.443 | 0 | 15.358 | 0 | 13.346 | 0 | -43.21 | 0 | -22.011 | 0 | 8.205 | 0 | -4.649 | 0 | 8.915 | 0 | 8.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.228 | 0 | 27.018 | 0 | -20.479 | 0 | 7.935 | 0 | 14.914 | 0 | 13.746 | 0 | -41.025 | 0 | -21.669 | 0 | 8.83 | 0 | -4.83 | 0 | 8.754 | 0 | 9.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.289 | 0 | 1.862 | 0 | -3.386 | 0 | -0.231 | 0 | 0.493 | 0 | -0.286 | 0 | -1.008 | 0 | -0.619 | 0 | 0.357 | 0 | -0.233 | 0 | 0.042 | 0 | -0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.125 | 0 | -0.608 | 0 | 0.076 | 0 | -0.261 | 0 | -0.049 | 0 | -0.114 | 0 | -1.177 | 0 | 0.277 | 0 | -0.982 | 0 | 0.414 | 0 | 0.119 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 1.675 | 35.096 | 65.395 | 56.383 | 48.261 | 44.875 | 61.119 | 48.631 | 75.783 | 52.419 | 68.358 | -6.019 | 35.713 | -11.182 | 31.464 | -5.723 | 2.888 | 95.945 | 3.684 | -0.186 | 14.615 | -9.542 | -1.684 | -0.35 | -0.478 | -0.478 | -0.478 | -1.447 | -1.447 | -1.447 | -1.447 | -0.734 | -0.734 | -0.734 | -0.734 | 0.294 | 0.294 | 0.294 | 0.294 | -1.944 | -1.944 | -1.944 | -1.944 | -1.166 | -1.166 | -1.166 | -1.166 | -1.069 | -1.069 | -1.069 | -1.069 | 2.785 | 2.785 | 2.785 | 2.785 | 2.869 | 2.869 | 2.869 | 2.869 | -2.916 | -2.916 | -2.916 | -2.916 | -0.395 | -0.395 | -0.395 | -0.395 | 0.532 | 0.532 | 0.532 | 0.532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.367 | 1.367 | 1.367 | 1.367 | 0.523 | 0.523 | 0.523 | 0.523 | 1.207 | 1.207 | 1.207 | 1.207 | 0.911 | 0.911 | 0.911 | 0.911 | 1.082 | 1.082 | 1.082 | 1.082 | 0.748 | 0.748 | 0.748 | 0.748 | 1.479 | 1.479 | 1.479 | 1.479 | -0.572 | -0.572 | -0.572 | -0.572 | -0.558 | -0.558 | -0.558 | -0.558 |
Operating Cash Flow
| 36.65 | 29.13 | 55.214 | 46.372 | 34.536 | 30.166 | 34.975 | 40.479 | 56.307 | 27.116 | 34.939 | 26.894 | 27.208 | 13.604 | 30.283 | 19.082 | 14.266 | 26.856 | 23.292 | 24.864 | 41.594 | 5.717 | 24.01 | 22.416 | 9.735 | 9.735 | 9.735 | 8.533 | 8.533 | 8.533 | 8.533 | 8.987 | 8.987 | 8.987 | 8.987 | 9.799 | 9.799 | 9.799 | 9.799 | 7.818 | 7.818 | 7.818 | 7.818 | 7.845 | 7.845 | 7.845 | 7.845 | 7.491 | 7.491 | 7.491 | 7.491 | 6.408 | 6.408 | 6.408 | 6.408 | 6.274 | 6.274 | 6.274 | 6.274 | 0 | 0 | 0 | 0 | 2.415 | 2.415 | 2.415 | 2.415 | 2.809 | 2.809 | 2.809 | 2.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.921 | 2.921 | 2.921 | 2.921 | 2.194 | 2.194 | 2.194 | 2.194 | 2.653 | 2.653 | 2.653 | 2.653 | 2.153 | 2.153 | 2.153 | 2.153 | 2.208 | 2.208 | 2.208 | 2.208 | 1.654 | 1.654 | 1.654 | 1.654 | 2.211 | 2.211 | 2.211 | 2.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -24.784 | -43.758 | -36.938 | -30.915 | -21.872 | -37.954 | -12.76 | -21.527 | -11.916 | -8.022 | -6.061 | -11.707 | -11.628 | -11.035 | -3.727 | -8.362 | -2.076 | -8.918 | -6.796 | -4.533 | -3.345 | -15.264 | -3.287 | -3.45 | -1.437 | -1.437 | -1.437 | -3.331 | -3.331 | -3.331 | -3.331 | -1.166 | -1.166 | -1.166 | -1.166 | -1 | -1 | -1 | -1 | -2.095 | -2.095 | -2.095 | -2.095 | -1.384 | -1.384 | -1.384 | -1.384 | -7.917 | -7.917 | -7.917 | -7.917 | -3.955 | -3.955 | -3.955 | -3.955 | -1.759 | -1.759 | -1.759 | -1.759 | -0.683 | -0.683 | -0.683 | -0.683 | -0.912 | -0.912 | -0.912 | -0.912 | -2.826 | -2.826 | -2.826 | -2.826 | -5.449 | -5.449 | -5.449 | -5.449 | -3.349 | -3.349 | -3.349 | -3.349 | -2.477 | -2.477 | -2.477 | -2.477 | -1.888 | -1.888 | -1.888 | -1.888 | -2.474 | -2.474 | -2.474 | -2.474 | -2.474 | -2.474 | -2.474 | -2.474 | -1.06 | -1.06 | -1.06 | -1.06 | -2.749 | -2.749 | -2.749 | -2.749 | -2.619 | -2.619 | -2.619 | -2.619 | -1.007 | -1.007 | -1.007 | -1.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 3.92 | 6.006 | 5.889 | 4.837 | 3.8 | 6.735 | 7.157 | 12.19 | 8.421 | 4.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.724 | -2.688 | 0 | -4.106 | 0 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.01 | -2.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.456 | -0.456 | -0.456 | -0.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.92 | 6.006 | 5.889 | 4.837 | 3.8 | 6.735 | 7.157 | 12.19 | 8.67 | 4.131 | -3.513 | 3.613 | 3.856 | 1.949 | 3.715 | 2.586 | 3.932 | 2.812 | 5.469 | 5.583 | 2.981 | 2.496 | 2.341 | -5.926 | 11.172 | 11.172 | 11.172 | 11.864 | 11.864 | 11.864 | 11.864 | 10.152 | 10.152 | 10.152 | 10.152 | 10.799 | 10.799 | 10.799 | 10.799 | 9.913 | 9.913 | 9.913 | 9.913 | 9.229 | 9.229 | 9.229 | 9.229 | 15.407 | 15.407 | 15.407 | 15.407 | 10.363 | 10.363 | 10.363 | 10.363 | 8.034 | 8.034 | 8.034 | 8.034 | 8.823 | 8.823 | 8.823 | 8.823 | 3.327 | 3.327 | 3.327 | 3.327 | 6.091 | 6.091 | 6.091 | 6.091 | 9.396 | 9.396 | 9.396 | 9.396 | 5.489 | 5.489 | 5.489 | 5.489 | 5.528 | 5.528 | 5.528 | 5.528 | 1.888 | 1.888 | 1.888 | 1.888 | 2.474 | 2.474 | 2.474 | 2.474 | 2.474 | 2.474 | 2.474 | 2.474 | 1.06 | 1.06 | 1.06 | 1.06 | 2.749 | 2.749 | 2.749 | 2.749 | 2.619 | 2.619 | 2.619 | 2.619 | 1.007 | 1.007 | 1.007 | 1.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -20.864 | -37.752 | -31.049 | -26.078 | -18.072 | -31.219 | -5.603 | -9.337 | -3.495 | -3.991 | -3.363 | -8.094 | -7.772 | -9.086 | -0.012 | -5.776 | 1.856 | -12.83 | -4.015 | 1.05 | -4.47 | -12.768 | -0.766 | -9.376 | 9.735 | 9.735 | 9.735 | 8.533 | 8.533 | 8.533 | 8.533 | 8.987 | 8.987 | 8.987 | 8.987 | 9.799 | 9.799 | 9.799 | 9.799 | 7.818 | 7.818 | 7.818 | 7.818 | 7.845 | 7.845 | 7.845 | 7.845 | 7.491 | 7.491 | 7.491 | 7.491 | 6.408 | 6.408 | 6.408 | 6.408 | 6.274 | 6.274 | 6.274 | 6.274 | 8.141 | 8.141 | 8.141 | 8.141 | 2.415 | 2.415 | 2.415 | 2.415 | 2.809 | 2.809 | 2.809 | 2.809 | 3.947 | 3.947 | 3.947 | 3.947 | 2.14 | 2.14 | 2.14 | 2.14 | 3.051 | 3.051 | 3.051 | 3.051 | -1.888 | -1.888 | -1.888 | -1.888 | -2.545 | -2.545 | -2.545 | -2.545 | -2.474 | -2.474 | -2.474 | -2.474 | -1.06 | -1.06 | -1.06 | -1.06 | -2.749 | -2.749 | -2.749 | -2.749 | -2.619 | -2.619 | -2.619 | -2.619 | -1.007 | -1.007 | -1.007 | -1.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.122 | 0.122 | 0.081 | 0.081 | 0.081 | 6.468 | 6.468 | 6.468 | 6.468 | 1.234 | 1.234 | 1.234 | 1.234 | 0.126 | 0.126 | 0.126 | 0.126 | 0.055 | 0.055 | 0.055 | 0.055 | 0 | 0 | 0 | 0 | 4.196 | 4.196 | 4.196 | 4.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.375 | 0.375 | 0.375 | 0.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.741 | 1.741 | 1.741 | 1.741 | 1.446 | 1.446 | 1.446 | 1.446 | 0.556 | 0.556 | 0.556 | 0.556 | 0.513 | 0.513 | 0.513 | 0.513 | 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 | 0 | 0 | -0.024 | 0 | -0.001 | 0 | 0 | 0 | 4.589 | 19.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.059 | -0.059 | -0.059 | -0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -13.686 | -10.948 | -13.641 | -0.843 | -0.656 | -0.538 | -3.863 | -3.864 | -0.341 | 0 | -0.35 | -0.351 | -0.38 | -0.394 | -0.385 | 0 | -0.613 | -1.418 | -3.2 | -2.718 | -2.764 | -3.022 | -4.302 | -3.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.684 | -3.6 | -3.794 | -14.053 | -8.601 | -4.684 | -18.363 | -4.332 | -42.826 | 0 | -28.733 | 1.375 | -6.788 | 2.349 | -14.378 | 10 | -18.333 | 0.561 | -28.268 | 0.587 | -18.406 | 0.355 | -17.625 | -15.574 | 12.429 | 12.429 | 12.429 | 19.666 | 19.666 | 19.666 | 19.666 | 12.678 | 12.678 | 12.678 | 12.678 | 15.332 | 15.332 | 15.332 | 15.332 | 12.581 | 12.581 | 12.581 | 12.581 | 11.369 | 11.369 | 11.369 | 11.369 | 10.625 | 10.625 | 10.625 | 10.625 | 9.365 | 9.365 | 9.365 | 9.365 | 10.805 | 10.805 | 10.805 | 10.805 | 13.087 | 13.087 | 13.087 | 13.087 | 5.344 | 5.344 | 5.344 | 5.344 | 4.793 | 4.793 | 4.793 | 4.793 | 6.455 | 6.455 | 6.455 | 6.455 | 4.083 | 4.083 | 4.083 | 4.083 | 5.009 | 5.009 | 5.009 | 5.009 | 2.814 | 2.814 | 2.814 | 2.814 | 2.149 | 2.149 | 2.149 | 2.149 | 1.745 | 1.745 | 1.745 | 1.745 | -0.195 | -0.195 | -0.195 | -0.195 | 0.751 | 0.751 | 0.751 | 0.751 | 0.191 | 0.191 | 0.191 | 0.191 | 0.818 | 0.818 | 0.818 | 0.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -10.002 | -3.254 | -17.435 | -14.896 | -9.257 | -1.175 | -22.226 | -33.063 | -43.167 | -32.075 | -29.083 | -20.728 | -7.168 | -14.688 | -14.763 | -22.214 | -18.97 | -11.35 | -31.469 | -29.872 | -21.17 | -1.416 | -21.927 | -19.538 | 9.735 | 9.735 | 9.735 | 8.533 | 8.533 | 8.533 | 8.533 | 8.987 | 8.987 | 8.987 | 8.987 | 9.799 | 9.799 | 9.799 | 9.799 | 7.818 | 7.818 | 7.818 | 7.818 | 7.845 | 7.845 | 7.845 | 7.845 | 7.491 | 7.491 | 7.491 | 7.491 | 6.408 | 6.408 | 6.408 | 6.408 | 6.274 | 6.274 | 6.274 | 6.274 | 8.141 | 8.141 | 8.141 | 8.141 | 2.415 | 2.415 | 2.415 | 2.415 | 2.809 | 2.809 | 2.809 | 2.809 | 3.947 | 3.947 | 3.947 | 3.947 | 2.14 | 2.14 | 2.14 | 2.14 | 3.051 | 3.051 | 3.051 | 3.051 | -2.814 | -2.814 | -2.814 | -2.814 | -2.149 | -2.149 | -2.149 | -2.149 | -1.745 | -1.745 | -1.745 | -1.745 | 0.231 | 0.231 | 0.231 | 0.231 | -0.725 | -0.725 | -0.725 | -0.725 | -0.304 | -0.304 | -0.304 | -0.304 | -1.046 | -1.046 | -1.046 | -1.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.051 | 0.043 | -0.101 | 0.158 | -0.112 | 0.024 | -0.013 | 0.012 | -0.114 | 0.092 | -0.03 | 0.083 | 0.008 | -0.145 | 0.04 | -0.047 | 0.144 | 0.094 | -0.162 | 0.107 | 0.011 | 0.099 | 0.062 | 0.016 | -26.382 | -26.382 | -26.382 | -26.171 | -26.171 | -26.171 | -26.171 | -27.629 | -27.629 | -27.629 | -27.629 | -28.932 | -28.932 | -28.932 | -28.932 | -25.81 | -25.81 | -25.81 | -25.81 | -22.552 | -22.552 | -22.552 | -22.552 | -21.55 | -21.55 | -21.55 | -21.55 | -17.477 | -17.477 | -17.477 | -17.477 | -19.774 | -19.774 | -19.774 | -19.774 | 0 | 0 | 0 | 0 | -7.077 | -7.077 | -7.077 | -7.077 | -9.075 | -9.075 | -9.075 | -9.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.697 | 2.697 | 2.697 | 2.697 | 2.485 | 2.485 | 2.485 | 2.485 | 0.031 | 0.031 | 0.031 | 0.031 | 0.16 | 0.16 | 0.16 | 0.16 | 1.302 | 1.302 | 1.302 | 1.302 | 1.382 | 1.382 | 1.382 | 1.382 | 0.061 | 0.061 | 0.061 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 5.733 | -11.833 | 6.629 | 5.556 | 7.095 | -2.204 | 7.133 | -1.909 | 9.531 | -8.858 | 2.463 | -1.845 | 12.276 | -10.315 | 15.548 | -8.955 | -2.704 | 2.77 | -12.354 | -3.851 | 15.965 | -8.368 | -10.572 | 9.297 | 2.823 | 2.823 | 2.823 | -0.574 | -0.574 | -0.574 | -0.574 | -0.669 | -0.669 | -0.669 | -0.669 | 0.466 | 0.466 | 0.466 | 0.466 | -2.356 | -2.356 | -2.356 | -2.356 | 0.983 | 0.983 | 0.983 | 0.983 | 0.922 | 0.922 | 0.922 | 0.922 | 1.747 | 1.747 | 1.747 | 1.747 | -0.951 | -0.951 | -0.951 | -0.951 | 2.381 | 2.381 | 2.381 | 2.381 | 0.169 | 0.169 | 0.169 | 0.169 | -0.647 | -0.647 | -0.647 | -0.647 | 0.434 | 0.434 | 0.434 | 0.434 | -0.705 | -0.705 | -0.705 | -0.705 | 0.431 | 0.431 | 0.431 | 0.431 | 0.916 | 0.916 | 0.916 | 0.916 | -0.014 | -0.014 | -0.014 | -0.014 | -1.534 | -1.534 | -1.534 | -1.534 | 1.483 | 1.483 | 1.483 | 1.483 | 0.035 | 0.035 | 0.035 | 0.035 | 0.113 | 0.113 | 0.113 | 0.113 | 0.218 | 0.218 | 0.218 | 0.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 33.437 | 27.704 | 39.537 | 32.908 | 27.352 | 20.257 | 22.461 | 15.328 | 17.237 | 7.706 | 16.564 | 14.101 | 15.946 | 3.67 | 13.985 | -1.563 | 7.392 | 10.096 | 7.328 | 19.682 | 23.532 | 7.567 | 3.984 | 14.556 | 5.26 | 5.26 | 5.26 | 2.437 | 2.437 | 2.437 | 2.437 | 3.011 | 3.011 | 3.011 | 3.011 | 3.679 | 3.679 | 3.679 | 3.679 | 3.214 | 3.214 | 3.214 | 3.214 | 5.57 | 5.57 | 5.57 | 5.57 | 4.587 | 4.587 | 4.587 | 4.587 | 3.665 | 3.665 | 3.665 | 3.665 | 1.918 | 1.918 | 1.918 | 1.918 | 2.869 | 2.869 | 2.869 | 2.869 | 0.489 | 0.489 | 0.489 | 0.489 | 0.32 | 0.32 | 0.32 | 0.32 | 0.967 | 0.967 | 0.967 | 0.967 | 0.533 | 0.533 | 0.533 | 0.533 | 1.238 | 1.238 | 1.238 | 1.238 | 0.807 | 0.807 | 0.807 | 0.807 | -0.109 | -0.109 | -0.109 | -0.109 | -0.095 | -0.095 | -0.095 | -0.095 | 1.439 | 1.439 | 1.439 | 1.439 | -0.044 | -0.044 | -0.044 | -0.044 | -0.079 | -0.079 | -0.079 | -0.079 | -0.192 | -0.192 | -0.192 | -0.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |