Magontec Limited
ASX:MGL.AX
0.175 (AUD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
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 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
| -5.25 | -1.931 | 2.397 | 2.716 | 13.799 | 3.878 | 1.13 | -0.568 | -0.149 | -1.624 | 0.254 | 0.596 | 0.18 | -1.23 | -0.384 | 0.539 | 0.081 | 0.473 | -0.428 | -0.45 | -1.214 | -1.146 | 1.438 | -0.347 | -0.347 | -0.347 | -0.454 | -0.454 | -0.454 | -0.454 | -0.798 | -0.798 | -0.798 | -0.798 | -0.703 | -0.703 | -0.703 | -0.703 | -0.997 | -0.997 | -0.997 | -0.997 | -1.475 | -1.475 | -1.475 | -1.475 | -0.107 | -0.107 | -0.107 | -0.107 | -0.079 | -0.079 | -0.079 | -0.079 | 19.433 | 19.433 | 19.433 | 19.433 | -203.146 | -203.146 | -203.146 | -203.146 | -3.724 | -3.724 | -3.724 | -3.724 | -4.219 | -4.219 | -4.219 | -4.219 | -4.468 | -4.468 | -4.468 | -4.468 | -1.236 | -1.236 | -1.236 | -1.236 | 0.876 | 0.876 | 0.876 | 0.876 | -14.291 | -14.291 | -14.291 | -14.291 | -2.083 | -2.083 | -2.083 | -2.083 | -4.692 | -4.692 | -4.692 | -4.692 | -0.461 | -0.461 | -0.461 | -0.461 | -0.301 | -0.301 | -0.301 | -0.301 | 0.049 | 0.049 | 0.049 | 0.049 | -0.236 | -0.236 | -0.236 | -0.236 | -0.209 | -0.209 | -0.209 | -0.209 | -0.182 | -0.182 | -0.182 | -0.182 |
Depreciation & Amortization
| 1.456 | 1.511 | 1.479 | 1.379 | 1.397 | 1.423 | 1.4 | 1.53 | 1.585 | 1.599 | 1.601 | 1.282 | 1.348 | 0.846 | 0.807 | 0.85 | 0.863 | 0.984 | 0.827 | 1.039 | 0.88 | 1.184 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.34 | 5.025 | -6.615 | -13.566 | -5.944 | -3.559 | -3.345 | 0 | -7.794 | -8.67 | -2.562 | -4.345 | -0.433 | 5.86 | -7.43 | 5.1 | 0 | -4.969 | 0.167 | 3.365 | -4.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.337 | 0.277 | 0.278 | -0.013 | 0.266 | 0.087 | 0.15 | -0.118 | 0 | 0.07 | 0.065 | 0.05 | 0.028 | 0.032 | 0.159 | 0.142 | 0.183 | 0 | 0.174 | -0.042 | 0.058 | -0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.062 | 0.959 | 8.261 | -3.87 | -10.506 | -3.011 | -0.609 | -0.584 | 2.006 | -4.493 | -5.385 | 2.627 | 4.22 | 0.401 | -6.019 | 7.288 | -5.283 | 1.702 | 5.149 | -0.205 | -3.343 | 5.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.667 | 2.887 | 7.84 | -1.096 | 3.448 | -3.317 | -3.007 | -3.497 | 10.304 | -0.309 | -5.526 | 0.452 | 5.26 | -0.477 | -3.881 | 4.107 | -5.265 | 2.918 | -1.901 | 2.74 | 0.282 | -1.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.395 | 0.731 | 3.059 | 3.154 | -14.691 | -4.092 | 2.282 | 5.384 | -2.553 | -2.052 | 0.627 | 2.06 | -0.943 | 0.878 | -2.138 | 3.181 | -0.018 | -0.774 | 6.696 | -2.865 | -3.705 | 6.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.028 | -2.659 | -2.638 | -5.928 | 0.737 | 4.398 | 0.116 | -2.29 | -5.742 | -2.165 | -0.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -0 | 0 | -0.181 | -0.003 | 0.033 | 0.018 | 0.115 | -0.097 | 0 | 0 | 0 | 0 | -0.442 | 0.354 | -0.08 | 0.08 | 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 | 0 |
Other Non Cash Items
| 3.923 | 1.447 | -5.967 | 8.235 | 17.524 | 7.733 | 3.145 | 3.769 | 1.575 | 7.623 | 8.622 | 0.661 | 4.372 | -2.43 | 4.198 | -2.271 | 2.412 | 1.206 | -6.017 | 1.141 | 1.448 | -6.973 | -0.931 | 0.347 | 0.347 | 0.347 | 0.454 | 0.454 | 0.454 | 0.454 | 0.798 | 0.798 | 0.798 | 0.798 | 0.703 | 0.703 | 0.703 | 0.703 | 0.997 | 0.997 | 0.997 | 0.997 | 1.475 | 1.475 | 1.475 | 1.475 | 0.107 | 0.107 | 0.107 | 0.107 | 0.079 | 0.079 | 0.079 | 0.079 | -19.433 | -19.433 | -19.433 | -19.433 | 203.146 | 203.146 | 203.146 | 203.146 | 3.724 | 3.724 | 3.724 | 3.724 | 4.219 | 4.219 | 4.219 | 4.219 | 4.468 | 4.468 | 4.468 | 4.468 | 1.236 | 1.236 | 1.236 | 1.236 | -0.876 | -0.876 | -0.876 | -0.876 | 14.291 | 14.291 | 14.291 | 14.291 | 2.083 | 2.083 | 2.083 | 2.083 | 4.692 | 4.692 | 4.692 | 4.692 | 0.461 | 0.461 | 0.461 | 0.461 | 0.301 | 0.301 | 0.301 | 0.301 | -0.049 | -0.049 | -0.049 | -0.049 | 0.236 | 0.236 | 0.236 | 0.236 | 0.209 | 0.209 | 0.209 | 0.209 | 0.182 | 0.182 | 0.182 | 0.182 |
Operating Cash Flow
| 2.528 | -0.077 | 11.473 | 1.832 | 8.914 | 4.166 | 1.657 | 0.684 | 3.856 | -4.619 | -3.513 | 5.216 | 10.148 | -2.381 | -1.239 | 6.548 | -1.744 | 4.365 | -0.295 | 1.483 | -2.171 | -2.026 | 0.882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1.058 | -2.47 | -1.496 | -1.191 | -0.72 | -0.653 | -0.234 | -0.292 | -0.392 | -1.011 | -0.914 | -0.505 | -0.661 | -0.874 | -2.238 | -1.932 | -1.394 | -2.513 | -1.579 | -2.432 | -0.209 | -1.036 | -0.342 | -1.372 | -1.372 | -1.372 | -0.005 | -0.005 | -0.005 | -0.005 | -0.062 | -0.062 | -0.062 | -0.062 | -0.01 | -0.01 | -0.01 | -0.01 | -0.004 | -0.004 | -0.004 | -0.004 | -0.005 | -0.005 | -0.005 | -0.005 | -0.071 | -0.071 | -0.071 | -0.071 | -0.396 | -0.396 | -0.396 | -0.396 | -0.77 | -0.77 | -0.77 | -0.77 | -124.672 | -124.672 | -124.672 | -124.672 | -34.752 | -34.752 | -34.752 | -34.752 | -8.69 | -8.69 | -8.69 | -8.69 | -0.845 | -0.845 | -0.845 | -0.845 | -1.457 | -1.457 | -1.457 | -1.457 | -1.211 | -1.211 | -1.211 | -1.211 | -6.046 | -6.046 | -6.046 | -6.046 | -1.715 | -1.715 | -1.715 | -1.715 | -3.428 | -3.428 | -3.428 | -3.428 | -3.876 | -3.876 | -3.876 | -3.876 | -1.283 | -1.283 | -1.283 | -1.283 | -2.114 | -2.114 | -2.114 | -2.114 | 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 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.081 | -0.081 | -0.081 | -0.081 | -1.289 | -1.289 | -1.289 | -1.289 | -2.435 | -2.435 | -2.435 | -2.435 | -2.017 | -2.017 | -2.017 | -2.017 | -0.159 | -0.159 | -0.159 | -0.159 | -1.691 | -1.691 | -1.691 | -1.691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.419 | -1.419 | -1.419 | -1.419 | 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 | -1.484 | -1.484 | -1.484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.248 | 0.248 | 0.248 | 0.248 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -0.048 | -0.063 | 0.033 | 0.33 | -0.195 | -0.064 | 0.106 | -0.231 | -0.179 | -0.309 | 0.023 | -0.475 | -0.124 | -0.266 | -0.003 | -0.008 | -0.005 | 0.027 | 0.889 | -0.903 | -0.025 | 1.51 | 0.097 | 2.416 | 2.416 | 2.416 | -1.572 | -1.572 | -1.572 | -1.572 | -0.814 | -0.814 | -0.814 | -0.814 | -0.605 | -0.605 | -0.605 | -0.605 | -0.954 | -0.954 | -0.954 | -0.954 | -1.432 | -1.432 | -1.432 | -1.432 | -1.554 | -1.554 | -1.554 | -1.554 | -0.566 | -0.566 | -0.566 | -0.566 | -5.991 | -5.991 | -5.991 | -5.991 | 125.455 | 125.455 | 125.455 | 125.455 | 20.962 | 20.962 | 20.962 | 20.962 | 9.515 | 9.515 | 9.515 | 9.515 | 1.946 | 1.946 | 1.946 | 1.946 | 3.351 | 3.351 | 3.351 | 3.351 | 5.979 | 5.979 | 5.979 | 5.979 | 7.447 | 7.447 | 7.447 | 7.447 | 1.874 | 1.874 | 1.874 | 1.874 | 5.118 | 5.118 | 5.118 | 5.118 | 3.628 | 3.628 | 3.628 | 3.628 | 1.283 | 1.283 | 1.283 | 1.283 | 3.533 | 3.533 | 3.533 | 3.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -1.106 | -2.533 | -1.463 | -0.861 | -0.915 | -0.716 | -0.128 | -0.523 | -0.571 | -1.478 | -0.891 | -0.98 | -0.785 | -1.14 | -2.241 | -1.94 | -1.399 | -2.486 | -0.69 | -3.335 | -0.234 | 0.474 | -0.245 | -0.44 | -0.44 | -0.44 | -1.577 | -1.577 | -1.577 | -1.577 | -0.876 | -0.876 | -0.876 | -0.876 | -0.615 | -0.615 | -0.615 | -0.615 | -0.958 | -0.958 | -0.958 | -0.958 | -1.437 | -1.437 | -1.437 | -1.437 | -1.626 | -1.626 | -1.626 | -1.626 | -0.962 | -0.962 | -0.962 | -0.962 | -6.761 | -6.761 | -6.761 | -6.761 | 0.783 | 0.783 | 0.783 | 0.783 | -13.79 | -13.79 | -13.79 | -13.79 | 0.795 | 0.795 | 0.795 | 0.795 | 1.02 | 1.02 | 1.02 | 1.02 | 0.605 | 0.605 | 0.605 | 0.605 | 2.333 | 2.333 | 2.333 | 2.333 | -0.617 | -0.617 | -0.617 | -0.617 | -1.874 | -1.874 | -1.874 | -1.874 | -5.169 | -5.169 | -5.169 | -5.169 | -3.703 | -3.703 | -3.703 | -3.703 | -1.359 | -1.359 | -1.359 | -1.359 | -3.533 | -3.533 | -3.533 | -3.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.129 | -0.939 | -5.68 | -5.849 | -7.714 | -4.078 | -4.078 | -2.791 | -5.642 | -0.166 | -2.073 | 0 | -2.695 | 0 | -3.467 | 0 | -1.01 | 0 | -2.78 | 0 | -1.702 | -0.525 | -7.886 | -0.16 | -0.16 | -0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.332 | -15.332 | -15.332 | -15.332 | -11.48 | -11.48 | -11.48 | -11.48 | -10.086 | -10.086 | -10.086 | -10.086 | -16.84 | -16.84 | -16.84 | -16.84 | -1.378 | -1.378 | -1.378 | -1.378 | -4.25 | -4.25 | -4.25 | -4.25 | -1.25 | -1.25 | -1.25 | -1.25 | -0.898 | -0.898 | -0.898 | -0.898 | -0.5 | -0.5 | -0.5 | -0.5 | -0.253 | -0.253 | -0.253 | -0.253 | -1.658 | -1.658 | -1.658 | -1.658 | -0.573 | -0.573 | -0.573 | -0.573 | 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 | -0.249 | 0.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.512 | 0 | 1.218 | 1.218 | 1.218 | 0.448 | 0.448 | 0.448 | 0.448 | 1.279 | 1.279 | 1.279 | 1.279 | 0.134 | 0.134 | 0.134 | 0.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.441 | 2.441 | 2.441 | 2.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75.927 | 75.927 | 75.927 | 75.927 | 48.414 | 48.414 | 48.414 | 48.414 | 0 | 0 | 0 | 0 | 9.246 | 9.246 | 9.246 | 9.246 | 0.015 | 0.015 | 0.015 | 0.015 | 0.019 | 0.019 | 0.019 | 0.019 | 19.647 | 19.647 | 19.647 | 19.647 | 7.542 | 7.542 | 7.542 | 7.542 | 3.51 | 3.51 | 3.51 | 3.51 | 7.404 | 7.404 | 7.404 | 7.404 | 0 | 0 | 0 | 0 | 2.75 | 2.75 | 2.75 | 2.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.141 | -0.141 | -0.141 | -0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.248 | -0.248 | -0.248 | -0.248 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.385 | -0.383 | -0.18 | -0.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.208 | -0.021 | -5.68 | -0.013 | -7.714 | -1.413 | -0.17 | -0.007 | -0.008 | -0.016 | 0.001 | -0.627 | -0.001 | 1.397 | 20.433 | -6.219 | 4.684 | -2.106 | -0.001 | 2.374 | 2.039 | 1.687 | -0.033 | -1.497 | -1.497 | -1.497 | -2.025 | -2.025 | -2.025 | -2.025 | -2.155 | -2.155 | -2.155 | -2.155 | -0.749 | -0.749 | -0.749 | -0.749 | -0.958 | -0.958 | -0.958 | -0.958 | -1.437 | -1.437 | -1.437 | -1.437 | -3.926 | -3.926 | -3.926 | -3.926 | 14.37 | 14.37 | 14.37 | 14.37 | 4.719 | 4.719 | 4.719 | 4.719 | -65.057 | -65.057 | -65.057 | -65.057 | -45.364 | -45.364 | -45.364 | -45.364 | 2.174 | 2.174 | 2.174 | 2.174 | -3.728 | -3.728 | -3.728 | -3.728 | 1.84 | 1.84 | 1.84 | 1.84 | 3.212 | 3.212 | 3.212 | 3.212 | -19.763 | -19.763 | -19.763 | -19.763 | -7.289 | -7.289 | -7.289 | -7.289 | -1.853 | -1.853 | -1.853 | -1.853 | -6.831 | -6.831 | -6.831 | -6.831 | 0 | 0 | 0 | 0 | -2.75 | -2.75 | -2.75 | -2.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -3.722 | 0.411 | -5.955 | 5.55 | -7.903 | -1.413 | -4.248 | 2.595 | -5.39 | -0.182 | 2.073 | -0.627 | -2.696 | 1.397 | 3.467 | -6.219 | 1.01 | -2.106 | 2.779 | 2.374 | 0.337 | 1.687 | -7.919 | -0.44 | -0.44 | -0.44 | -1.577 | -1.577 | -1.577 | -1.577 | -0.876 | -0.876 | -0.876 | -0.876 | -0.615 | -0.615 | -0.615 | -0.615 | -0.958 | -0.958 | -0.958 | -0.958 | -1.437 | -1.437 | -1.437 | -1.437 | -1.626 | -1.626 | -1.626 | -1.626 | -0.962 | -0.962 | -0.962 | -0.962 | -6.761 | -6.761 | -6.761 | -6.761 | 0.783 | 0.783 | 0.783 | 0.783 | -13.79 | -13.79 | -13.79 | -13.79 | 0.795 | 0.795 | 0.795 | 0.795 | 1.02 | 1.02 | 1.02 | 1.02 | 0.605 | 0.605 | 0.605 | 0.605 | 2.333 | 2.333 | 2.333 | 2.333 | -0.617 | -0.617 | -0.617 | -0.617 | 7.289 | 7.289 | 7.289 | 7.289 | 1.853 | 1.853 | 1.853 | 1.853 | 6.831 | 6.831 | 6.831 | 6.831 | 0 | 0 | 0 | 0 | 2.75 | 2.75 | 2.75 | 2.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.006 | -0.084 | 0.105 | -0.016 | 0.023 | 0.241 | 0.119 | -0.138 | 0.142 | -0.031 | 0.055 | 0.126 | 0.178 | 0.014 | -0.161 | 0.012 | -0.165 | 0.172 | 0.316 | 1.002 | -0.396 | 0.983 | 13.541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -2.294 | -2.283 | 4.16 | 6.504 | 0.119 | 2.277 | -2.599 | 2.618 | -1.963 | -6.309 | -2.276 | 3.735 | 6.845 | -2.11 | -0.174 | -1.599 | -2.298 | -0.055 | 2.11 | 1.524 | -2.464 | -4.65 | 6.259 | 0.312 | 0.312 | 0.312 | 0.581 | 0.581 | 0.581 | 0.581 | 0.043 | 0.043 | 0.043 | 0.043 | -0.492 | -0.492 | -0.492 | -0.492 | -0.892 | -0.892 | -0.892 | -0.892 | -1.386 | -1.386 | -1.386 | -1.386 | 1.239 | 1.239 | 1.239 | 1.239 | -1.327 | -1.327 | -1.327 | -1.327 | -15.384 | -15.384 | -15.384 | -15.384 | -27.596 | -27.596 | -27.596 | -27.596 | 43.232 | 43.232 | 43.232 | 43.232 | -0.798 | -0.798 | -0.798 | -0.798 | 2.558 | 2.558 | 2.558 | 2.558 | -3.382 | -3.382 | -3.382 | -3.382 | -2.162 | -2.162 | -2.162 | -2.162 | -1.789 | -1.789 | -1.789 | -1.789 | 6.38 | 6.38 | 6.38 | 6.38 | -3.042 | -3.042 | -3.042 | -3.042 | 4.009 | 4.009 | 4.009 | 4.009 | -0.072 | -0.072 | -0.072 | -0.072 | 0.046 | 0.046 | 0.046 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 10.842 | 13.136 | 15.419 | 11.259 | 4.755 | 4.636 | 2.359 | 4.958 | 2.34 | 4.303 | 10.612 | 12.89 | 9.155 | 2.309 | 4.419 | 4.593 | 6.192 | 8.49 | 8.545 | 6.434 | 4.91 | 1.609 | 6.259 | 1.194 | 1.194 | 1.194 | 0.881 | 0.881 | 0.881 | 0.881 | 0.301 | 0.301 | 0.301 | 0.301 | 0.257 | 0.257 | 0.257 | 0.257 | 0.749 | 0.749 | 0.749 | 0.749 | 1.641 | 1.641 | 1.641 | 1.641 | 3.027 | 3.027 | 3.027 | 3.027 | 1.788 | 1.788 | 1.788 | 1.788 | 3.115 | 3.115 | 3.115 | 3.115 | 18.499 | 18.499 | 18.499 | 18.499 | 46.095 | 46.095 | 46.095 | 46.095 | 2.863 | 2.863 | 2.863 | 2.863 | 3.661 | 3.661 | 3.661 | 3.661 | 1.103 | 1.103 | 1.103 | 1.103 | 4.485 | 4.485 | 4.485 | 4.485 | 6.647 | 6.647 | 6.647 | 6.647 | 8.436 | 8.436 | 8.436 | 8.436 | 2.056 | 2.056 | 2.056 | 2.056 | 5.098 | 5.098 | 5.098 | 5.098 | 1.089 | 1.089 | 1.089 | 1.089 | 1.161 | 1.161 | 1.161 | 1.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |