Lynas Rare Earths Limited
ASX:LYC.AX
7.94 (AUD) • At close November 4, 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
| 44.978 | 39.536 | 160.59 | 150.076 | 383.963 | 156.861 | 116.477 | 40.606 | -23.283 | 3.888 | 64.055 | 19.024 | 2.309 | 50.81 | -25.442 | 24.908 | -27.99 | -66.092 | -15.174 | -103.511 | -286.195 | -59.293 | -86.979 | -35.889 | -56.576 | -21.943 | -21.943 | -21.943 | -21.943 | -14.772 | -14.772 | -14.772 | -14.772 | -10.76 | -10.76 | -10.76 | -10.76 | -7.321 | -7.321 | -7.321 | -7.321 | -5.37 | -5.37 | -5.37 | -5.37 | -1.55 | -1.55 | -1.55 | -1.55 | -1.126 | -1.126 | -1.126 | -1.126 | -3.537 | -3.537 | -3.537 | -3.537 | -1.106 | -1.106 | -1.106 | -1.106 | -1.272 | -1.272 | -1.272 | -1.272 | -0.287 | -0.287 | -0.287 | -0.287 | -0.901 | -0.901 | -0.901 | -0.901 | 0.667 | 0.667 | 0.667 | 0.667 | -0.756 | -0.756 | -0.756 | -0.756 | -2.649 | -2.649 | -2.649 | -2.649 | -1.115 | -1.115 | -1.115 | -1.115 | 0.466 | 0.466 | 0.466 | 0.466 | 0.155 | 0.155 | 0.155 | 0.155 | 0.038 | 0.038 | 0.038 | 0.038 | -0.041 | -0.041 | -0.041 | -0.041 | -0.033 | -0.033 | -0.033 | -0.033 | -0.087 | -0.087 | -0.087 | -0.087 | -0.074 | -0.074 | -0.074 | -0.074 | -0.354 | -0.354 | -0.354 | -0.354 |
Depreciation & Amortization
| 17.344 | 34.511 | 34.374 | 33.125 | 34.504 | 30.074 | 31.295 | 34.489 | 35.775 | 35.399 | -15.701 | 21.512 | -11.88 | 19.94 | 5.342 | 4.3 | 8.712 | 4.962 | 6.941 | 5.053 | 12.887 | 9.358 | 12.605 | 4.659 | 3.722 | 1.813 | 1.813 | 1.813 | 1.813 | 0.305 | 0.305 | 0.305 | 0.305 | 0.29 | 0.29 | 0.29 | 0.29 | 0.16 | 0.16 | 0.16 | 0.16 | 0.074 | 0.074 | 0.074 | 0.074 | 0.038 | 0.038 | 0.038 | 0.038 | 0.026 | 0.026 | 0.026 | 0.026 | 0.031 | 0.031 | 0.031 | 0.031 | 0.032 | 0.032 | 0.032 | 0.032 | 0.048 | 0.048 | 0.048 | 0.048 | 0.088 | 0.088 | 0.088 | 0.088 | 0.718 | 0.718 | 0.718 | 0.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.794 | 1.794 | 1.794 | 1.794 | 0.646 | 0.646 | 0.646 | 0.646 | 0.228 | 0.228 | 0.228 | 0.228 | 0.006 | 0.006 | 0.006 | 0.006 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 |
Deferred Income Tax
| 0 | 0 | -106.25 | 0 | 26.517 | 0 | -42.871 | 0 | -66.998 | 0 | 4.917 | 0 | 20.657 | 0 | -2.363 | 0 | -13.563 | 0 | 0.029 | 0 | 14.675 | 0 | 11.829 | 0 | 10.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.043 | 3.123 | 3.567 | 3.643 | 3.076 | 1.343 | 1.278 | 1.186 | 0.226 | 1.319 | 2.461 | 2.611 | 3.153 | 1.967 | 1.373 | 1.107 | 1.501 | 0.885 | 0.508 | 0.323 | 0.146 | -1 | 2.761 | 0 | -1.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -25.413 | 0 | 28.785 | 0 | -153.666 | 0 | -20.621 | 0 | -19.193 | 0 | -7.142 | 0 | -23.133 | 0 | -1.084 | 0 | 10.906 | 0 | -16.916 | 0 | -24.566 | 0 | -3.272 | 0 | -9.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.628 | 0 | 53.105 | 0 | -83.923 | 0 | -22.522 | 0 | 5.678 | 0 | -0.108 | 0 | -6.006 | 0 | -2.272 | 0 | 4.084 | 0 | 4.273 | 0 | -9.83 | 0 | -0.587 | 0 | -0.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4.924 | 0 | -19.17 | 0 | -14.678 | 0 | 1.525 | 0 | -10.456 | 0 | -7.27 | 0 | -17.804 | 0 | 3.262 | 0 | 7.978 | 0 | -4.81 | 0 | -4.991 | 0 | -14.003 | 0 | -8.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -28.117 | 0 | -5.15 | 0 | -55.065 | 0 | 0.376 | 0 | -14.415 | 0 | 0.236 | 0 | 0.677 | 0 | -2.074 | 0 | -1.156 | 0 | -16.379 | 0 | -9.745 | 0 | 11.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -11.46 | 20.782 | 86.1 | 82.601 | 50.116 | -68.903 | 105.69 | 14.15 | 50.143 | 68.353 | 19.26 | -1.967 | 67.864 | 7.45 | 47.088 | -23.599 | 4.313 | 66.95 | 8.592 | 82.237 | 248.787 | -3.332 | 21.748 | 4.67 | -0.251 | -1.598 | -1.598 | -1.598 | -1.598 | 5.947 | 5.947 | 5.947 | 5.947 | 8.249 | 8.249 | 8.249 | 8.249 | 0.276 | 0.276 | 0.276 | 0.276 | -1.059 | -1.059 | -1.059 | -1.059 | 0.771 | 0.771 | 0.771 | 0.771 | -0.055 | -0.055 | -0.055 | -0.055 | 2.096 | 2.096 | 2.096 | 2.096 | -0.203 | -0.203 | -0.203 | -0.203 | 1.224 | 1.224 | 1.224 | 1.224 | -0.85 | -0.85 | -0.85 | -0.85 | 0.95 | 0.95 | 0.95 | 0.95 | -0.667 | -0.667 | -0.667 | -0.667 | 0.756 | 0.756 | 0.756 | 0.756 | 2.649 | 2.649 | 2.649 | 2.649 | 0.408 | 0.408 | 0.408 | 0.408 | 1.304 | 1.304 | 1.304 | 1.304 | 0.549 | 0.549 | 0.549 | 0.549 | 0.086 | 0.086 | 0.086 | 0.086 | 0.004 | 0.004 | 0.004 | 0.004 | 0.006 | 0.006 | 0.006 | 0.006 | 0.085 | 0.085 | 0.085 | 0.085 | 0.073 | 0.073 | 0.073 | 0.073 | 0.352 | 0.352 | 0.352 | 0.352 |
Operating Cash Flow
| 29.492 | 25.807 | 212.316 | 199.552 | 399.575 | 57.884 | 190.872 | 20.267 | -8.915 | 36.842 | 62.933 | 41.18 | 38.313 | 80.167 | 27.277 | 6.716 | -2.558 | 6.705 | -16.049 | -15.898 | -48.941 | -54.267 | -53.137 | -26.561 | -53.105 | -21.728 | -21.728 | -21.728 | -21.728 | -8.519 | -8.519 | -8.519 | -8.519 | -2.222 | -2.222 | -2.222 | -2.222 | -6.885 | -6.885 | -6.885 | -6.885 | -6.356 | -6.356 | -6.356 | -6.356 | -0.742 | -0.742 | -0.742 | -0.742 | -1.154 | -1.154 | -1.154 | -1.154 | -1.41 | -1.41 | -1.41 | -1.41 | -1.277 | -1.277 | -1.277 | -1.277 | 0 | 0 | 0 | 0 | -1.048 | -1.048 | -1.048 | -1.048 | 0.767 | 0.767 | 0.767 | 0.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.087 | 1.087 | 1.087 | 1.087 | 2.416 | 2.416 | 2.416 | 2.416 | 0.933 | 0.933 | 0.933 | 0.933 | 0.129 | 0.129 | 0.129 | 0.129 | -0.035 | -0.035 | -0.035 | -0.035 | -0.026 | -0.026 | -0.026 | -0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -232.457 | -346.882 | -355.811 | -239.705 | -122.941 | -63.361 | -24.91 | -15.534 | 1.761 | -13.85 | -18.996 | -13.283 | -19.011 | -5.209 | -1.281 | -0.995 | -4.102 | -6.565 | -5.923 | -4.094 | -7.887 | -9.354 | -26.238 | -28.649 | -85.113 | -87.229 | -87.229 | -87.229 | -87.229 | -49.176 | -49.176 | -49.176 | -49.176 | -8.99 | -8.99 | -8.99 | -8.99 | -26.634 | -26.634 | -26.634 | -26.634 | -9.738 | -9.738 | -9.738 | -9.738 | -1.256 | -1.256 | -1.256 | -1.256 | -1.023 | -1.023 | -1.023 | -1.023 | -0.017 | -0.017 | -0.017 | -0.017 | -0.511 | -0.511 | -0.511 | -0.511 | -0.523 | -0.523 | -0.523 | -0.523 | -0.739 | -0.739 | -0.739 | -0.739 | -1.187 | -1.187 | -1.187 | -1.187 | -0.519 | -0.519 | -0.519 | -0.519 | -1.438 | -1.438 | -1.438 | -1.438 | -0.984 | -0.984 | -0.984 | -0.984 | -0.926 | -0.926 | -0.926 | -0.926 | -0.803 | -0.803 | -0.803 | -0.803 | -3.852 | -3.852 | -3.852 | -3.852 | -0.953 | -0.953 | -0.953 | -0.953 | -0.123 | -0.123 | -0.123 | -0.123 | -0.031 | -0.031 | -0.031 | -0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 5.74 | -5.74 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.187 | -0.187 | -0.187 | -0.187 | -0.442 | -0.442 | -0.442 | -0.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.645 | -0.645 | -0.645 | -0.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.918 | -1.918 | -1.918 | -1.918 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | -0.003 | -0.003 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.006 | -0.006 | -0.006 | -0.006 | -0.176 | -0.176 | -0.176 | -0.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.632 | 1.632 | 1.632 | 1.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.043 | 0.043 | 0.043 | 0.043 | 0.054 | 0.054 | 0.054 | 0.054 | 0 | 0 | 0 | 0 | 0.025 | 0.025 | 0.025 | 0.025 | 0 | 0 | 0 | 0 | 0.005 | 0.005 | 0.005 | 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 |
Other Investing Activites
| 46.78 | 1.806 | 14.368 | -4.712 | 1.819 | -3.061 | 199.72 | -200.039 | -1.002 | -11.561 | 3.881 | -12.233 | 7.727 | -37.047 | 1.32 | -5.957 | 0.206 | 0.186 | 0.038 | 0.341 | 2.655 | 5.992 | -1.058 | 2.089 | -1.838 | 65.688 | 65.688 | 65.688 | 65.688 | 41.099 | 41.099 | 41.099 | 41.099 | 6.767 | 6.767 | 6.767 | 6.767 | 19.75 | 19.75 | 19.75 | 19.75 | 3.382 | 3.382 | 3.382 | 3.382 | 1.159 | 1.159 | 1.159 | 1.159 | -1.762 | -1.762 | -1.762 | -1.762 | -1.394 | -1.394 | -1.394 | -1.394 | 1.152 | 1.152 | 1.152 | 1.152 | -1.008 | -1.008 | -1.008 | -1.008 | -0.309 | -0.309 | -0.309 | -0.309 | 1.957 | 1.957 | 1.957 | 1.957 | 2.022 | 2.022 | 2.022 | 2.022 | 1.287 | 1.287 | 1.287 | 1.287 | 0.829 | 0.829 | 0.829 | 0.829 | 2.163 | 2.163 | 2.163 | 2.163 | 3.219 | 3.219 | 3.219 | 3.219 | 4.78 | 4.78 | 4.78 | 4.78 | 1.083 | 1.083 | 1.083 | 1.083 | 0.088 | 0.088 | 0.088 | 0.088 | 0.006 | 0.006 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -185.677 | -345.076 | -341.443 | -244.417 | -15.382 | -72.162 | 74.81 | -215.573 | 0.759 | -25.411 | -15.115 | -25.516 | -11.284 | -42.256 | 0.039 | -6.952 | -3.896 | -6.379 | -5.885 | -3.753 | -5.232 | -3.362 | -27.296 | -26.561 | -86.951 | -21.728 | -21.728 | -21.728 | -21.728 | -8.519 | -8.519 | -8.519 | -8.519 | -2.222 | -2.222 | -2.222 | -2.222 | -6.885 | -6.885 | -6.885 | -6.885 | -6.356 | -6.356 | -6.356 | -6.356 | -0.742 | -0.742 | -0.742 | -0.742 | -1.154 | -1.154 | -1.154 | -1.154 | -1.41 | -1.41 | -1.41 | -1.41 | -1.277 | -1.277 | -1.277 | -1.277 | -1.532 | -1.532 | -1.532 | -1.532 | -1.048 | -1.048 | -1.048 | -1.048 | 0.767 | 0.767 | 0.767 | 0.767 | 1.546 | 1.546 | 1.546 | 1.546 | -0.096 | -0.096 | -0.096 | -0.096 | -0.16 | -0.16 | -0.16 | -0.16 | 1.087 | 1.087 | 1.087 | 1.087 | 2.416 | 2.416 | 2.416 | 2.416 | 0.933 | 0.933 | 0.933 | 0.933 | 0.129 | 0.129 | 0.129 | 0.129 | -0.035 | -0.035 | -0.035 | -0.035 | -0.026 | -0.026 | -0.026 | -0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -7.492 | -2.936 | -3.022 | -2.933 | -2.907 | -2.759 | 0 | -1.168 | 0 | -1.289 | 0 | 0 | 0 | -38.526 | 0 | -3.95 | 0 | 0 | 0 | -12.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.802 | -2.802 | -2.802 | -2.802 | 0 | 0 | 0 | 0 | -0.688 | -0.688 | -0.688 | -0.688 | 0 | 0 | 0 | 0 | -0.125 | -0.125 | -0.125 | -0.125 | -0.046 | -0.046 | -0.046 | -0.046 | -0.132 | -0.132 | -0.132 | -0.132 | -1.386 | -1.386 | -1.386 | -1.386 | -0.561 | -0.561 | -0.561 | -0.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.375 | -1.375 | -1.375 | -1.375 | -0.625 | -0.625 | -0.625 | -0.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 200.923 | 13.429 | 0 | 0 | 0 | 413.866 | 0 | 11.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.807 | 43.807 | 43.807 | 0.292 | 0.292 | 0.292 | 0.292 | 25.406 | 25.406 | 25.406 | 25.406 | 112.522 | 112.522 | 112.522 | 112.522 | 0 | 0 | 0 | 0 | 64.339 | 64.339 | 64.339 | 64.339 | 19.525 | 19.525 | 19.525 | 19.525 | 0.532 | 0.532 | 0.532 | 0.532 | 0.788 | 0.788 | 0.788 | 0.788 | 3.483 | 3.483 | 3.483 | 3.483 | 1.613 | 1.613 | 1.613 | 1.613 | 0 | 0 | 0 | 0 | 1.192 | 1.192 | 1.192 | 1.192 | 1.139 | 1.139 | 1.139 | 1.139 | 0.134 | 0.134 | 0.134 | 0.134 | 0.125 | 0.125 | 0.125 | 0.125 | 0 | 0 | 0 | 0 | 0.013 | 0.013 | 0.013 | 0.013 | 2.006 | 2.006 | 2.006 | 2.006 | 1.244 | 1.244 | 1.244 | 1.244 | 0.12 | 0.12 | 0.12 | 0.12 | 0.095 | 0.095 | 0.095 | 0.095 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.338 | -1.338 | -1.338 | 0 | 0 | 0 | 0 | -0.463 | -0.463 | -0.463 | -0.463 | -4.637 | -4.637 | -4.637 | -4.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | -0.08 | -0.08 | -0.08 | -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 | 0 | 0 | 0 | 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
| -13.801 | -3.2 | 192.678 | 10.167 | -6.915 | -3.389 | -3.359 | 410.118 | -4.544 | 7.829 | -11.871 | -4.942 | -32.865 | -15.359 | 0.985 | -0.004 | -2.763 | 0.105 | 0.977 | 63.138 | 17.734 | -9.518 | -6.994 | -69.03 | 162.113 | -22.02 | -22.02 | -22.02 | -22.02 | -33.462 | -33.462 | -33.462 | -33.462 | -110.108 | -110.108 | -110.108 | -110.108 | -6.885 | -6.885 | -6.885 | -6.885 | -70.695 | -70.695 | -70.695 | -70.695 | -17.465 | -17.465 | -17.465 | -17.465 | -1.685 | -1.685 | -1.685 | -1.685 | -1.51 | -1.51 | -1.51 | -1.51 | -4.76 | -4.76 | -4.76 | -4.76 | -2.939 | -2.939 | -2.939 | -2.939 | -0.993 | -0.993 | -0.993 | -0.993 | -0.293 | -0.293 | -0.293 | -0.293 | 1.793 | 1.793 | 1.793 | 1.793 | 0.331 | 0.331 | 0.331 | 0.331 | -0.285 | -0.285 | -0.285 | -0.285 | 1.087 | 1.087 | 1.087 | 1.087 | 3.778 | 3.778 | 3.778 | 3.778 | -0.449 | -0.449 | -0.449 | -0.449 | -1.114 | -1.114 | -1.114 | -1.114 | -0.155 | -0.155 | -0.155 | -0.155 | -0.121 | -0.121 | -0.121 | -0.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -13.801 | -5.537 | 195.66 | 9.586 | -3.748 | -3.508 | -0.676 | 412.698 | -1.313 | 10.339 | -11.871 | -4.942 | -32.865 | -53.885 | 0.985 | -3.954 | -2.763 | 0.105 | 0.977 | 50.877 | 17.734 | -9.518 | -6.994 | -26.561 | 162.113 | -21.728 | -21.728 | -21.728 | -21.728 | -8.519 | -8.519 | -8.519 | -8.519 | -2.222 | -2.222 | -2.222 | -2.222 | -6.885 | -6.885 | -6.885 | -6.885 | -6.356 | -6.356 | -6.356 | -6.356 | -0.742 | -0.742 | -0.742 | -0.742 | -1.154 | -1.154 | -1.154 | -1.154 | -1.41 | -1.41 | -1.41 | -1.41 | -1.277 | -1.277 | -1.277 | -1.277 | -1.532 | -1.532 | -1.532 | -1.532 | -1.048 | -1.048 | -1.048 | -1.048 | 0.767 | 0.767 | 0.767 | 0.767 | 1.546 | 1.546 | 1.546 | 1.546 | -0.096 | -0.096 | -0.096 | -0.096 | -0.16 | -0.16 | -0.16 | -0.16 | 1.087 | 1.087 | 1.087 | 1.087 | 2.416 | 2.416 | 2.416 | 2.416 | 0.933 | 0.933 | 0.933 | 0.933 | 0.129 | 0.129 | 0.129 | 0.129 | -0.035 | -0.035 | -0.035 | -0.035 | -0.026 | -0.026 | -0.026 | -0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 7.722 | -0.304 | 10.526 | 3.848 | 11.681 | 10.417 | 3.19 | -6.492 | -0.599 | 0.319 | 0.066 | 0.683 | 0.296 | -0.119 | -2.853 | -0.681 | -1.07 | 1.231 | 2.15 | 1.41 | -0.101 | 0.46 | 2.574 | 63.665 | -1.271 | 8.055 | 8.055 | 8.055 | 8.055 | -26.151 | -26.151 | -26.151 | -26.151 | 103.801 | 103.801 | 103.801 | 103.801 | -11.538 | -11.538 | -11.538 | -11.538 | 64.08 | 64.08 | 64.08 | 64.08 | 16.439 | 16.439 | 16.439 | 16.439 | 3.448 | 3.448 | 3.448 | 3.448 | 2.953 | 2.953 | 2.953 | 2.953 | 6.124 | 6.124 | 6.124 | 6.124 | 0 | 0 | 0 | 0 | 1.975 | 1.975 | 1.975 | 1.975 | -1.658 | -1.658 | -1.658 | -1.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.235 | -3.235 | -3.235 | -3.235 | -7.042 | -7.042 | -7.042 | -7.042 | -2.415 | -2.415 | -2.415 | -2.415 | -0.001 | -0.001 | -0.001 | -0.001 | 0.068 | 0.068 | 0.068 | 0.068 | 0.127 | 0.127 | 0.127 | 0.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -162.264 | -325.11 | 77.059 | -31.431 | 392.126 | -7.369 | 268.196 | 210.9 | -10.068 | 22.089 | 36.013 | 11.405 | -5.54 | -16.093 | 25.448 | -4.871 | -10.287 | 1.662 | -18.807 | 32.636 | -36.54 | -66.687 | -190.881 | -16.017 | 174.865 | -57.13 | -57.13 | -57.13 | -57.13 | -51.709 | -51.709 | -51.709 | -51.709 | 97.134 | 97.134 | 97.134 | 97.134 | -32.193 | -32.193 | -32.193 | -32.193 | 45.012 | 45.012 | 45.012 | 45.012 | 14.213 | 14.213 | 14.213 | 14.213 | -0.014 | -0.014 | -0.014 | -0.014 | -1.278 | -1.278 | -1.278 | -1.278 | 2.292 | 2.292 | 2.292 | 2.292 | 0.359 | 0.359 | 0.359 | 0.359 | -1.169 | -1.169 | -1.169 | -1.169 | 0.644 | 0.644 | 0.644 | 0.644 | 0.816 | 0.816 | 0.816 | 0.816 | -0.02 | -0.02 | -0.02 | -0.02 | -0.9 | -0.9 | -0.9 | -0.9 | 0.026 | 0.026 | 0.026 | 0.026 | 0.207 | 0.207 | 0.207 | 0.207 | 0.383 | 0.383 | 0.383 | 0.383 | 0.387 | 0.387 | 0.387 | 0.387 | -0.038 | -0.038 | -0.038 | -0.038 | 0.051 | 0.051 | 0.051 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 523.838 | 686.102 | 1,011.212 | 934.153 | 965.584 | 573.458 | 580.827 | 312.631 | 101.731 | 111.799 | 89.71 | 53.697 | 42.292 | 47.832 | 63.925 | 38.477 | 43.348 | 53.635 | 51.973 | 70.78 | 38.144 | 74.684 | 35.343 | 35.343 | 226.224 | 51.36 | 51.36 | 51.36 | 51.36 | 49.603 | 49.603 | 49.603 | 49.603 | 101.311 | 101.311 | 101.311 | 101.311 | 4.178 | 4.178 | 4.178 | 4.178 | 61.021 | 61.021 | 61.021 | 61.021 | 16.009 | 16.009 | 16.009 | 16.009 | 1.796 | 1.796 | 1.796 | 1.796 | 1.81 | 1.81 | 1.81 | 1.81 | 3.088 | 3.088 | 3.088 | 3.088 | 0.796 | 0.796 | 0.796 | 0.796 | 0.437 | 0.437 | 0.437 | 0.437 | 1.606 | 1.606 | 1.606 | 1.606 | 0.963 | 0.963 | 0.963 | 0.963 | 0.147 | 0.147 | 0.147 | 0.147 | 0.167 | 0.167 | 0.167 | 0.167 | 1.067 | 1.067 | 1.067 | 1.067 | 1.041 | 1.041 | 1.041 | 1.041 | 0.834 | 0.834 | 0.834 | 0.834 | 0.451 | 0.451 | 0.451 | 0.451 | 0.065 | 0.065 | 0.065 | 0.065 | 0.103 | 0.103 | 0.103 | 0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |