Kingston Resources Limited
ASX:KSN.AX
0.1 (AUD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -3.41 | 2.689 | 8.463 | 1.344 | -2.624 | 0.535 | -0.876 | -1.079 | 0.239 | -0.991 | -0.721 | -1.519 | -4.549 | -1.201 | -0.498 | -0.656 | -4.53 | -0.058 | -2.219 | -0.173 | -0.16 | -0.323 | -1.49 | -0.483 | -0.443 | -0.275 | -0.275 | -0.275 | -0.275 | -0.238 | -0.238 | -0.238 | -0.238 | -0.371 | -0.371 | -0.371 | -0.371 | -0.502 | -0.502 | -0.502 | -0.502 | -0.243 | -0.243 | -0.243 | -0.243 | -0.187 | -0.187 | -0.187 | -0.187 | -0.306 | -0.306 | -0.306 | -0.306 | -0.94 | -0.94 | -0.94 | -0.94 | -0.076 | -0.076 | -0.076 | -0.076 | -0.587 | -0.587 | -0.587 | -0.587 | 0.053 | 0.053 | 0.053 | 0.053 | 0.06 | 0.06 | 0.06 | 0.06 | -0.235 | -0.235 | -0.235 | -0.235 | -0.152 | -0.152 | -0.152 | -0.152 | -0.179 | -0.179 | -0.179 | -0.179 | -0.219 | -0.219 | -0.219 | -0.219 | -0.147 | -0.147 | -0.147 | -0.147 | -0.114 | -0.114 | -0.114 | -0.114 | -0.125 | -0.125 | -0.125 | -0.125 | -0.117 | -0.117 | -0.117 | -0.117 | 0.087 | 0.087 | 0.087 | 0.087 | -0.198 | -0.198 | -0.198 | -0.198 | -0.293 | -0.293 | -0.293 | -0.293 | -0.431 | -0.431 | -0.431 | -0.431 |
Depreciation & Amortization
| 4.241 | 2.473 | 2.202 | 2.249 | 1.299 | 0 | 0.025 | 0.015 | 0.019 | 0.019 | -0 | 0 | 3.565 | 0 | 0 | 0 | 4.345 | 0.021 | 2.03 | 0 | 0 | 0 | 0.001 | 0.001 | 0.002 | 0.004 | 0.004 | 0.004 | 0.004 | 0.006 | 0.006 | 0.006 | 0.006 | 0.016 | 0.016 | 0.016 | 0.016 | 0.028 | 0.028 | 0.028 | 0.028 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.167 | 0.167 | 0.167 | 0.167 | 0.12 | 0.12 | 0.12 | 0.12 | 0.07 | 0.07 | 0.07 | 0.07 | 0.097 | 0.097 | 0.097 | 0.097 | 0.144 | 0.144 | 0.144 | 0.144 | 0.093 | 0.093 | 0.093 | 0.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | -4.458 | 0 | -2.643 | 0 | 0.148 | 0 | 0.411 | 0 | -0.213 | 0 | 0 | 0 | 0 | 0 | -0.019 | 0 | 0 | 0 | -0.012 | 0 | -0.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.207 | 0.301 | 0.157 | 0.158 | 0.027 | 0.104 | 0.025 | 0.393 | 0.083 | 0.352 | 0.147 | 0.744 | 0 | 0.269 | 0 | 0.229 | 0.019 | 0 | 0 | 0 | 0.016 | 0.143 | 0.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.201 | 0 | -1.158 | 0 | 1.733 | 0 | -0.218 | 0 | -0.506 | 0 | -0.231 | 0 | 0.075 | 0 | 0.064 | 0 | 0.021 | 0 | -0.03 | 0 | 0.013 | 0 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.424 | 0 | -0.047 | 0 | 0.019 | 0 | -0.223 | 0 | -0.531 | 0 | 0.066 | 0 | -0.02 | 0 | 0 | 0 | -0 | 0 | 0.004 | 0 | -0.004 | 0 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.172 | 0 | -0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -2.798 | 0 | -1.056 | 0 | 1.714 | 0 | 0.005 | 0 | 0.025 | 0 | -0.297 | 0 | 0.095 | 0 | 0.064 | 0 | 0.021 | 0 | -0.034 | 0 | 0.016 | 0 | -0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.28 | 2.858 | 5.407 | 4.731 | 8.053 | -1.682 | 0.208 | 0.394 | -0.621 | 0.388 | 0.119 | -0.052 | 0.219 | 0.136 | 0.035 | 0.016 | 0.012 | 0.002 | 0.059 | -0.025 | -0.001 | -0.011 | 0.039 | 0.25 | 0.014 | 0.104 | 0.104 | 0.104 | 0.104 | 0.066 | 0.066 | 0.066 | 0.066 | -0.058 | -0.058 | -0.058 | -0.058 | 0.225 | 0.225 | 0.225 | 0.225 | -0.001 | -0.001 | -0.001 | -0.001 | -0.004 | -0.004 | -0.004 | -0.004 | -0.028 | -0.028 | -0.028 | -0.028 | 0.662 | 0.662 | 0.662 | 0.662 | -0.21 | -0.21 | -0.21 | -0.21 | 0.49 | 0.49 | 0.49 | 0.49 | -0.643 | -0.643 | -0.643 | -0.643 | -0.949 | -0.949 | -0.949 | -0.949 | 0.235 | 0.235 | 0.235 | 0.235 | 0.152 | 0.152 | 0.152 | 0.152 | 0.179 | 0.179 | 0.179 | 0.179 | -0.096 | -0.096 | -0.096 | -0.096 | -0.141 | -0.141 | -0.141 | -0.141 | -0.009 | -0.009 | -0.009 | -0.009 | 0.02 | 0.02 | 0.02 | 0.02 | 0.038 | 0.038 | 0.038 | 0.038 | -0.159 | -0.159 | -0.159 | -0.159 | 0.129 | 0.129 | 0.129 | 0.129 | 0.293 | 0.293 | 0.293 | 0.293 | 0.431 | 0.431 | 0.431 | 0.431 |
Operating Cash Flow
| -2.442 | 8.321 | 11.669 | 3.825 | 4.131 | -1.147 | -0.693 | -0.7 | -0.4 | -0.622 | -0.602 | -0.827 | -0.691 | -0.796 | -0.399 | -0.41 | -0.133 | -0.035 | -0.16 | -0.197 | -0.132 | -0.191 | -0.505 | -0.233 | -0.427 | -0.167 | -0.167 | -0.167 | -0.167 | -0.166 | -0.166 | -0.166 | -0.166 | -0.413 | -0.413 | -0.413 | -0.413 | -0.248 | -0.248 | -0.248 | -0.248 | -0.214 | -0.214 | -0.214 | -0.214 | -0.16 | -0.16 | -0.16 | -0.16 | -0.167 | -0.167 | -0.167 | -0.167 | -0.158 | -0.158 | -0.158 | -0.158 | -0.215 | -0.215 | -0.215 | -0.215 | 0 | 0 | 0 | 0 | -0.446 | -0.446 | -0.446 | -0.446 | -0.797 | -0.797 | -0.797 | -0.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.315 | -0.315 | -0.315 | -0.315 | -0.288 | -0.288 | -0.288 | -0.288 | -0.123 | -0.123 | -0.123 | -0.123 | -0.105 | -0.105 | -0.105 | -0.105 | -0.079 | -0.079 | -0.079 | -0.079 | -0.072 | -0.072 | -0.072 | -0.072 | -0.069 | -0.069 | -0.069 | -0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -10.743 | -12.671 | -4.903 | -6.72 | -13.511 | -6.189 | -5.285 | -3.223 | -3.567 | -3.236 | -2.634 | -2.359 | -1.524 | -1.079 | -0.824 | -0.71 | -0.409 | -0.198 | -0.427 | -0.217 | -0.111 | -0.48 | -0.11 | -0.028 | -0.028 | -0.07 | -0.07 | -0.07 | -0.07 | -0.08 | -0.08 | -0.08 | -0.08 | -0.006 | -0.006 | -0.006 | -0.006 | -0.002 | -0.002 | -0.002 | -0.002 | -0.101 | -0.101 | -0.101 | -0.101 | -0.001 | -0.001 | -0.001 | -0.001 | -0.014 | -0.014 | -0.014 | -0.014 | -0.036 | -0.036 | -0.036 | -0.036 | -0.115 | -0.115 | -0.115 | -0.115 | -0.103 | -0.103 | -0.103 | -0.103 | -0.224 | -0.224 | -0.224 | -0.224 | -0.601 | -0.601 | -0.601 | -0.601 | -0.311 | -0.311 | -0.311 | -0.311 | 0 | 0 | 0 | 0 | -0.011 | -0.011 | -0.011 | -0.011 | -0.001 | -0.001 | -0.001 | -0.001 | -0.03 | -0.03 | -0.03 | -0.03 | 0 | 0 | 0 | 0 | -0.012 | -0.012 | -0.012 | -0.012 | -0.002 | -0.002 | -0.002 | -0.002 | -0.008 | -0.008 | -0.008 | -0.008 | -0.004 | -0.004 | -0.004 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| -2.049 | -3.648 | -2.916 | 1.5 | -1.236 | 2.501 | 0 | 0 | 0 | 0 | 0.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.648 | -3.648 | 0 | 0 | 0 | -2.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.023 | -0.023 | -0.023 | -0.023 | 0 | 0 | 0 | 0 | -0.073 | -0.073 | -0.073 | -0.073 | 0 | 0 | 0 | 0 | -0.111 | -0.111 | -0.111 | -0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.022 | -0.022 | -0.022 | -0.022 | -0.019 | -0.019 | -0.019 | -0.019 | 0.013 | 0.013 | 0.013 | 0.013 | -0.063 | -0.063 | -0.063 | -0.063 | -0.002 | -0.002 | -0.002 | -0.002 | 0.021 | 0.021 | 0.021 | 0.021 | -0.009 | -0.009 | -0.009 | -0.009 | 0 | 0 | 0 | 0 | -0.032 | -0.032 | -0.032 | -0.032 | -0.009 | -0.009 | -0.009 | -0.009 | -0.093 | -0.093 | -0.093 | -0.093 | -0.071 | -0.071 | -0.071 | -0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 3.648 | 0 | 0 | 0 | 0.315 | 0 | 0 | 0 | 0 | -0.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.126 | 0.126 | 0.126 | 0.126 | 0.006 | 0.006 | 0.006 | 0.006 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.043 | 0.043 | 0.043 | 0.043 | 0.162 | 0.162 | 0.162 | 0.162 | 0.037 | 0.037 | 0.037 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.04 | 0.04 | 0.04 | 0.036 | 0.036 | 0.036 | 0.036 | 0.074 | 0.074 | 0.074 | 0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -0.092 | -0.036 | -1.948 | -1.798 | -3.993 | 2.816 | -0.051 | 0 | 0.349 | -0.058 | 0 | 2.104 | 0.3 | 0 | -0.034 | -0 | 0.06 | -0.03 | 0 | 0 | 0 | 0 | 0 | -0.205 | 0.036 | -0.074 | -0.074 | -0.074 | -0.074 | -0.086 | -0.086 | -0.086 | -0.086 | -0.46 | -0.46 | -0.46 | -0.46 | -0.252 | -0.252 | -0.252 | -0.252 | -0.101 | -0.101 | -0.101 | -0.101 | -0.16 | -0.16 | -0.16 | -0.16 | -0.153 | -0.153 | -0.153 | -0.153 | -0.165 | -0.165 | -0.165 | -0.165 | -0.241 | -0.241 | -0.241 | -0.241 | -0.148 | -0.148 | -0.148 | -0.148 | -0.235 | -0.235 | -0.235 | -0.235 | -0.133 | -0.133 | -0.133 | -0.133 | 0.1 | 0.1 | 0.1 | 0.1 | -0.324 | -0.324 | -0.324 | -0.324 | -0.159 | -0.159 | -0.159 | -0.159 | -0.314 | -0.314 | -0.314 | -0.314 | -0.266 | -0.266 | -0.266 | -0.266 | -0.15 | -0.15 | -0.15 | -0.15 | -0.073 | -0.073 | -0.073 | -0.073 | -0.006 | -0.006 | -0.006 | -0.006 | -0.065 | -0.065 | -0.065 | -0.065 | -0.065 | -0.065 | -0.065 | -0.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -12.883 | -16.355 | -9.767 | -7.018 | -18.741 | -3.373 | -5.336 | -3.223 | -3.218 | -3.294 | -2.634 | -0.256 | -1.224 | -1.079 | -0.858 | -0.71 | -0.35 | -0.228 | -0.427 | -0.217 | -0.111 | -0.48 | -0.11 | -0.233 | 0.036 | -0.167 | -0.167 | -0.167 | -0.167 | -0.166 | -0.166 | -0.166 | -0.166 | -0.413 | -0.413 | -0.413 | -0.413 | -0.248 | -0.248 | -0.248 | -0.248 | -0.214 | -0.214 | -0.214 | -0.214 | -0.16 | -0.16 | -0.16 | -0.16 | -0.167 | -0.167 | -0.167 | -0.167 | -0.158 | -0.158 | -0.158 | -0.158 | -0.215 | -0.215 | -0.215 | -0.215 | -0.233 | -0.233 | -0.233 | -0.233 | -0.446 | -0.446 | -0.446 | -0.446 | -0.797 | -0.797 | -0.797 | -0.797 | -0.213 | -0.213 | -0.213 | -0.213 | -0.303 | -0.303 | -0.303 | -0.303 | -0.179 | -0.179 | -0.179 | -0.179 | -0.315 | -0.315 | -0.315 | -0.315 | -0.288 | -0.288 | -0.288 | -0.288 | -0.123 | -0.123 | -0.123 | -0.123 | -0.105 | -0.105 | -0.105 | -0.105 | -0.079 | -0.079 | -0.079 | -0.079 | -0.072 | -0.072 | -0.072 | -0.072 | -0.069 | -0.069 | -0.069 | -0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.331 | -0.509 | -5.097 | -4.562 | -0.033 | -0.014 | -0.045 | -0.045 | -0.038 | -0.047 | -0.031 | -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 | -0.006 | -0.006 | -0.006 | -0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | -0.013 | -0.013 | -0.013 | -0.013 | -0.285 | -0.285 | -0.285 | -0.285 | -0.054 | -0.054 | -0.054 | -0.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | -0.046 | -0.046 | -0.046 | -0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 12.671 | 0.878 | -0.001 | 0.021 | 0.177 | 13.356 | 0.485 | 14.032 | 6.054 | 2.875 | 5.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.617 | 0.617 | 0.617 | 0.088 | 0.088 | 0.088 | 0.088 | 0.313 | 0.313 | 0.313 | 0.313 | 0.432 | 0.432 | 0.432 | 0.432 | 0.267 | 0.267 | 0.267 | 0.267 | 0.225 | 0.225 | 0.225 | 0.225 | 0.274 | 0.274 | 0.274 | 0.274 | 0.152 | 0.152 | 0.152 | 0.152 | 0 | 0 | 0 | 0 | 0.257 | 0.257 | 0.257 | 0.257 | 0.063 | 0.063 | 0.063 | 0.063 | 0.131 | 0.131 | 0.131 | 0.131 | 0.001 | 0.001 | 0.001 | 0.001 | 3.066 | 3.066 | 3.066 | 3.066 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0.36 | 0.36 | 0.36 | 0.36 | 0.397 | 0.397 | 0.397 | 0.397 | 0.015 | 0.015 | 0.015 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0.12 | 0.12 | 0.12 | 0.068 | 0.068 | 0.068 | 0.068 | 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 | 0 | 0 | 0 | 0 | 0 | -0.069 | -0.069 | -0.069 | -0.003 | -0.003 | -0.003 | -0.003 | -0.029 | -0.029 | -0.029 | -0.029 | -0.032 | -0.032 | -0.032 | -0.032 | -0.003 | -0.003 | -0.003 | -0.003 | -0.007 | -0.007 | -0.007 | -0.007 | -0.007 | -0.007 | -0.007 | -0.007 | -0.008 | -0.008 | -0.008 | -0.008 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Financing Activities
| 13.143 | 0.878 | 4.227 | 0.021 | 0.21 | 13.356 | 0.471 | 14.032 | 6.017 | 2.875 | 5.165 | -0.002 | 4.223 | -0.019 | 0 | 5.609 | 0.734 | 0.351 | -0.095 | 0.678 | 0.087 | 0 | 1.79 | -0.781 | 0.403 | -0.252 | -0.252 | -0.252 | -0.252 | -0.45 | -0.45 | -0.45 | -0.45 | -0.813 | -0.813 | -0.813 | -0.813 | -0.507 | -0.507 | -0.507 | -0.507 | -0.432 | -0.432 | -0.432 | -0.432 | -0.427 | -0.427 | -0.427 | -0.427 | -0.311 | -0.311 | -0.311 | -0.311 | -0.158 | -0.158 | -0.158 | -0.158 | -0.472 | -0.472 | -0.472 | -0.472 | -0.295 | -0.295 | -0.295 | -0.295 | -0.576 | -0.576 | -0.576 | -0.576 | -0.785 | -0.785 | -0.785 | -0.785 | -2.994 | -2.994 | -2.994 | -2.994 | -0.449 | -0.449 | -0.449 | -0.449 | -0.179 | -0.179 | -0.179 | -0.179 | -0.675 | -0.675 | -0.675 | -0.675 | -0.685 | -0.685 | -0.685 | -0.685 | -0.138 | -0.138 | -0.138 | -0.138 | -0.103 | -0.103 | -0.103 | -0.103 | -0.079 | -0.079 | -0.079 | -0.079 | -0.146 | -0.146 | -0.146 | -0.146 | -0.137 | -0.137 | -0.137 | -0.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 13.143 | 0.369 | 9.462 | 4.444 | 0.21 | 13.342 | 0.471 | 13.987 | 6.017 | 2.828 | 5.165 | -0.032 | 4.223 | -0.019 | 0 | 5.609 | 0.734 | 0.351 | -0.095 | 0.678 | 0.087 | 0 | 1.79 | -0.233 | 0.403 | -0.167 | -0.167 | -0.167 | -0.167 | -0.166 | -0.166 | -0.166 | -0.166 | -0.413 | -0.413 | -0.413 | -0.413 | -0.248 | -0.248 | -0.248 | -0.248 | -0.214 | -0.214 | -0.214 | -0.214 | -0.16 | -0.16 | -0.16 | -0.16 | -0.167 | -0.167 | -0.167 | -0.167 | -0.158 | -0.158 | -0.158 | -0.158 | -0.215 | -0.215 | -0.215 | -0.215 | -0.233 | -0.233 | -0.233 | -0.233 | -0.446 | -0.446 | -0.446 | -0.446 | -0.797 | -0.797 | -0.797 | -0.797 | -0.213 | -0.213 | -0.213 | -0.213 | -0.303 | -0.303 | -0.303 | -0.303 | -0.179 | -0.179 | -0.179 | -0.179 | -0.315 | -0.315 | -0.315 | -0.315 | -0.288 | -0.288 | -0.288 | -0.288 | -0.123 | -0.123 | -0.123 | -0.123 | -0.105 | -0.105 | -0.105 | -0.105 | -0.079 | -0.079 | -0.079 | -0.079 | -0.072 | -0.072 | -0.072 | -0.072 | -0.069 | -0.069 | -0.069 | -0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -0.002 | 0.001 | 0.002 | 0.004 | 0.004 | 0.003 | -0.012 | 0.004 | -0.001 | 0.002 | 0 | 0.003 | -0.001 | 0 | 0.645 | -0.645 | 0.306 | -0.306 | 0.724 | -0.724 | 0 | 0.996 | 0.996 | 0.996 | 0.326 | 0.326 | 0.326 | 0.326 | 0.669 | 0.669 | 0.669 | 0.669 | 1.278 | 1.278 | 1.278 | 1.278 | 0.766 | 0.766 | 0.766 | 0.766 | 0.533 | 0.533 | 0.533 | 0.533 | 0.593 | 0.593 | 0.593 | 0.593 | 0.487 | 0.487 | 0.487 | 0.487 | 0.363 | 0.363 | 0.363 | 0.363 | 0.726 | 0.726 | 0.726 | 0.726 | 0 | 0 | 0 | 0 | 0.988 | 0.988 | 0.988 | 0.988 | 0.715 | 0.715 | 0.715 | 0.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.981 | 0.981 | 0.981 | 0.981 | 0.951 | 0.951 | 0.951 | 0.951 | 0.294 | 0.294 | 0.294 | 0.294 | 0.274 | 0.274 | 0.274 | 0.274 | 0.391 | 0.391 | 0.391 | 0.391 | 0.226 | 0.226 | 0.226 | 0.226 | 0.208 | 0.208 | 0.208 | 0.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -2.182 | -7.667 | 11.365 | 1.252 | -14.245 | 8.826 | -5.555 | 10.052 | 2.403 | -1.089 | 1.931 | -1.113 | 2.313 | -1.894 | -1.257 | 5.134 | -0.393 | 0.393 | -0.988 | 0.988 | -0.88 | -0.671 | 0.012 | 0.297 | 0.284 | -0.174 | -0.174 | -0.174 | -0.174 | 0.169 | 0.169 | 0.169 | 0.169 | 0.039 | 0.039 | 0.039 | 0.039 | 0.021 | 0.021 | 0.021 | 0.021 | -0.109 | -0.109 | -0.109 | -0.109 | 0.112 | 0.112 | 0.112 | 0.112 | -0.014 | -0.014 | -0.014 | -0.014 | -0.112 | -0.112 | -0.112 | -0.112 | 0.08 | 0.08 | 0.08 | 0.08 | -0.256 | -0.256 | -0.256 | -0.256 | -0.351 | -0.351 | -0.351 | -0.351 | -1.675 | -1.675 | -1.675 | -1.675 | 2.352 | 2.352 | 2.352 | 2.352 | 0.007 | 0.007 | 0.007 | 0.007 | -0.187 | -0.187 | -0.187 | -0.187 | 0.036 | 0.036 | 0.036 | 0.036 | 0.087 | 0.087 | 0.087 | 0.087 | -0.074 | -0.074 | -0.074 | -0.074 | -0.041 | -0.041 | -0.041 | -0.041 | 0.154 | 0.154 | 0.154 | 0.154 | 0.01 | 0.01 | 0.01 | 0.01 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 8.358 | 10.54 | 18.207 | 6.842 | 5.59 | 19.834 | 11.008 | 16.563 | 6.511 | 4.109 | 5.197 | 3.267 | 4.38 | 2.067 | 3.878 | 5.134 | 0 | 0.393 | 0 | 0.988 | 0 | 0.88 | 0.388 | 0.388 | 0.375 | 0.091 | 0.091 | 0.091 | 0.091 | 0.265 | 0.265 | 0.265 | 0.265 | 0.096 | 0.096 | 0.096 | 0.096 | 0.056 | 0.056 | 0.056 | 0.056 | 0.035 | 0.035 | 0.035 | 0.035 | 0.144 | 0.144 | 0.144 | 0.144 | 0.032 | 0.032 | 0.032 | 0.032 | 0.046 | 0.046 | 0.046 | 0.046 | 0.158 | 0.158 | 0.158 | 0.158 | 0.078 | 0.078 | 0.078 | 0.078 | 0.334 | 0.334 | 0.334 | 0.334 | 0.685 | 0.685 | 0.685 | 0.685 | 2.36 | 2.36 | 2.36 | 2.36 | 0.008 | 0.008 | 0.008 | 0.008 | 0.002 | 0.002 | 0.002 | 0.002 | 0.189 | 0.189 | 0.189 | 0.189 | 0.153 | 0.153 | 0.153 | 0.153 | 0.065 | 0.065 | 0.065 | 0.065 | 0.139 | 0.139 | 0.139 | 0.139 | 0.18 | 0.18 | 0.18 | 0.18 | 0.026 | 0.026 | 0.026 | 0.026 | 0.016 | 0.016 | 0.016 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |