Pacific Current Group Limited
ASX:PAC.AX
10.75 (AUD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
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 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 11.655 | -5.757 | -10.034 | -18.717 | -16.553 | 5.788 | 11.625 | -8.641 | -8.868 | -10.03 | 47.642 | -9.386 | 106.989 | -55.454 | 3.88 | -38.199 | -10.041 | -1.236 | 136.938 | 6.308 | 6.754 | 4.363 | 2.598 | 6.027 | 1.688 | 1.688 | 1.688 | 1.688 | 2.501 | 2.501 | 2.501 | 2.501 | 2.919 | 2.919 | 2.919 | 2.919 | 1.236 | 1.236 | 1.236 | 1.236 | 4.311 | 4.311 | 4.311 | 4.311 | 4.501 | 4.501 | 4.501 | 4.501 | 3.6 | 3.6 | 3.6 | 3.6 | -2.805 | -2.805 | -2.805 | -2.805 | -1.749 | -1.749 | -1.749 | -1.749 | -0.534 | -0.534 | -0.534 | -0.534 | -0.113 | -0.113 | -0.113 | -0.113 | 0.029 | 0.029 | 0.029 | 0.029 | 0.113 | 0.113 | 0.113 | 0.113 | 0.022 | 0.022 | 0.022 | 0.022 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation & Amortization
| 1.716 | 1.907 | 1.81 | 1.663 | 1.606 | 1.624 | 1.837 | 2.008 | 2.318 | 2.077 | 0.915 | 0.902 | 0.711 | 1.12 | 1.228 | -0.84 | 0.84 | 0 | 0.02 | 0.024 | 0 | 0.016 | 0.012 | 0.016 | 0.014 | 0.014 | 0.014 | 0.014 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.017 | 0.015 | 0.015 | 0.015 | 0.015 | 0.076 | 0.076 | 0.076 | 0.076 | 0.077 | 0.077 | 0.077 | 0.077 | 0.087 | 0.087 | 0.087 | 0.087 | 0.08 | 0.08 | 0.08 | 0.08 | 0.071 | 0.071 | 0.071 | 0.071 | 0.058 | 0.058 | 0.058 | 0.058 | 0.039 | 0.039 | 0.039 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.612 | -6.14 | -11.482 | -23.121 | 3.905 | 8.817 | -5.421 | -5.964 | -3.197 | -1.1 | 0.645 | 0.382 | -2.266 | -0.322 | 1.516 | 0 | 0 | 0 | 3.324 | 0 | 2.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.026 | 1.029 | 0.977 | 0.229 | 0.294 | 0.3 | 0.485 | 0.476 | 0.513 | 0.503 | 0.732 | 0.649 | 0.598 | 0.524 | 0.345 | 0.027 | 0.054 | 0.038 | 0.215 | 0.213 | 0.188 | 0 | 0.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.552 | 1.526 | -18.216 | -5.56 | 17.548 | -1.399 | -2.981 | -6.293 | -0.012 | -4.271 | 0.597 | -1.377 | -1.031 | 1.668 | -0.202 | -1.861 | 0 | 1.071 | 0 | -3.538 | 0 | -2.93 | 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 | 0 | 0 |
Accounts Receivables
| 1.224 | 0.965 | 2.219 | -2.583 | 0.81 | -1.588 | 4.793 | -1.982 | -0.09 | -4.271 | 0.597 | -1.377 | -1.031 | 1.668 | -0.202 | -1.861 | 0 | 1.071 | 0 | -3.538 | 0 | -2.93 | 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 | 0 | 0 |
Change In Inventory
| 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.294 | 2.263 | -3.71 | 4.224 | -0.691 | 1.202 | -0.79 | -0.891 | -0.773 | 1.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.622 | -1.702 | -16.725 | -7.201 | 17.429 | -1.013 | -6.984 | -3.42 | 0.851 | -1.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -4.565 | 22.269 | 34.014 | 46.648 | 30.23 | 6.04 | -6.702 | 34.111 | 21.421 | 11.285 | -48.398 | 22.84 | -100.746 | 48.593 | -1.378 | 46.871 | 18.163 | 0.757 | -133.224 | 3.967 | -1.781 | 4.995 | 0.118 | -1.951 | -0.02 | -0.02 | -0.02 | -0.02 | -0.567 | -0.567 | -0.567 | -0.567 | -1.244 | -1.244 | -1.244 | -1.244 | 0.378 | 0.378 | 0.378 | 0.378 | 2.55 | 2.55 | 2.55 | 2.55 | 2.252 | 2.252 | 2.252 | 2.252 | 2.185 | 2.185 | 2.185 | 2.185 | 7.81 | 7.81 | 7.81 | 7.81 | 4.793 | 4.793 | 4.793 | 4.793 | 0.476 | 0.476 | 0.476 | 0.476 | -0.026 | -0.026 | -0.026 | -0.026 | -0.042 | -0.042 | -0.042 | -0.042 | -0.113 | -0.113 | -0.113 | -0.113 | -0.022 | -0.022 | -0.022 | -0.022 | 0 | 0 | 0 | 0 | -0.059 | -0.059 | -0.059 | -0.059 | 0.022 | 0.022 | 0.022 | 0.022 | 0.166 | 0.166 | 0.166 | 0.166 | 0.099 | 0.099 | 0.099 | 0.099 | 0.09 | 0.09 | 0.09 | 0.09 | 0.029 | 0.029 | 0.029 | 0.029 | -0.068 | -0.068 | -0.068 | -0.068 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 |
Operating Cash Flow
| 12.358 | 19.359 | 2.463 | 13.529 | 9.939 | 16.252 | 12.896 | 16.249 | 9.371 | -3.623 | 1.259 | 13.711 | 6.572 | -3.475 | 4.052 | 6.316 | 8.989 | 0.646 | 3.773 | 6.975 | 5.185 | 6.632 | 2.727 | 4.277 | 1.683 | 1.683 | 1.683 | 1.683 | 1.951 | 1.951 | 1.951 | 1.951 | 1.692 | 1.692 | 1.692 | 1.692 | 1.629 | 1.629 | 1.629 | 1.629 | 6.937 | 6.937 | 6.937 | 6.937 | 6.829 | 6.829 | 6.829 | 6.829 | 5.872 | 5.872 | 5.872 | 5.872 | 5.085 | 5.085 | 5.085 | 5.085 | 3.115 | 3.115 | 3.115 | 3.115 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.013 | -0.013 | -0.013 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.059 | -0.059 | -0.059 | -0.059 | 0.022 | 0.022 | 0.022 | 0.022 | 0.167 | 0.167 | 0.167 | 0.167 | 0.099 | 0.099 | 0.099 | 0.099 | 0.09 | 0.09 | 0.09 | 0.09 | 0.029 | 0.029 | 0.029 | 0.029 | -0.068 | -0.068 | -0.068 | -0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.06 | -2.27 | -0.371 | -0.091 | -0.184 | -0.085 | -0.007 | -0.035 | -0.018 | -0.11 | -0.068 | -0.777 | -0.311 | -0.021 | -0.395 | 0 | 0 | 0 | 0 | 0 | -0.015 | -0.003 | -0.003 | -0.011 | -0.013 | -0.013 | -0.013 | -0.013 | -0.009 | -0.009 | -0.009 | -0.009 | -0.025 | -0.025 | -0.025 | -0.025 | -0.016 | -0.016 | -0.016 | -0.016 | -0.11 | -0.11 | -0.11 | -0.11 | -0.023 | -0.023 | -0.023 | -0.023 | -0.132 | -0.132 | -0.132 | -0.132 | -0.157 | -0.157 | -0.157 | -0.157 | -0.118 | -0.118 | -0.118 | -0.118 | -0.06 | -0.06 | -0.06 | -0.06 | -0.057 | -0.057 | -0.057 | -0.057 | 0 | 0 | 0 | 0 | -0.02 | -0.02 | -0.02 | -0.02 | -0.018 | -0.018 | -0.018 | -0.018 | -0.012 | -0.012 | -0.012 | -0.012 | -0.03 | -0.03 | -0.03 | -0.03 | -0.058 | -0.058 | -0.058 | -0.058 | -0.033 | -0.033 | -0.033 | -0.033 | -0.079 | -0.079 | -0.079 | -0.079 | -0.083 | -0.083 | -0.083 | -0.083 | -0.024 | -0.024 | -0.024 | -0.024 | -0.156 | -0.156 | -0.156 | -0.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 12.387 | 0 | 0 | 0 | 0 | 2.271 | 3.876 | 61.57 | 38.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.301 | 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 |
Purchases Of Investments
| -24.004 | -45.478 | -0.563 | -1.013 | -54.631 | -8.807 | -1.233 | -4.76 | -68.229 | -48.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.587 | -1.587 | -1.587 | -0.943 | -0.943 | -0.943 | -0.943 | -1.037 | -1.037 | -1.037 | -1.037 | -0.665 | -0.665 | -0.665 | -0.665 | -0.104 | -0.104 | -0.104 | -0.104 | -4.106 | -4.106 | -4.106 | -4.106 | -1.004 | -1.004 | -1.004 | -1.004 | -0.534 | -0.534 | -0.534 | -0.534 | -0.802 | -0.802 | -0.802 | -0.802 | -0.987 | -0.987 | -0.987 | -0.987 | -0.518 | -0.518 | -0.518 | -0.518 | -0.223 | -0.223 | -0.223 | -0.223 | -0.181 | -0.181 | -0.181 | -0.181 | -0.01 | -0.01 | -0.01 | -0.01 | -0.004 | -0.004 | -0.004 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.383 | 0.067 | 0 | 0 | 0 | 1.032 | 1.007 | 0.884 | 6.659 | 9.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.891 | 1.891 | 1.891 | 0.246 | 0.246 | 0.246 | 0.246 | 0.099 | 0.099 | 0.099 | 0.099 | 0.611 | 0.611 | 0.611 | 0.611 | 1.218 | 1.218 | 1.218 | 1.218 | 1.161 | 1.161 | 1.161 | 1.161 | 0.754 | 0.754 | 0.754 | 0.754 | 0.01 | 0.01 | 0.01 | 0.01 | 0.088 | 0.088 | 0.088 | 0.088 | 0.819 | 0.819 | 0.819 | 0.819 | 0.56 | 0.56 | 0.56 | 0.56 | 0.458 | 0.458 | 0.458 | 0.458 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.431 | 0.13 | -19.017 | 0.428 | 60.252 | -0.051 | 0 | 1.3 | -1.3 | 0 | 45.832 | -21.071 | 113.668 | 4.459 | -17.87 | 0 | 0 | -33.681 | -8.397 | -2.744 | 1.987 | -1.704 | 2.426 | 2.658 | 2.393 | 2.393 | 2.393 | 2.393 | 2.897 | 2.897 | 2.897 | 2.897 | 1.77 | 1.77 | 1.77 | 1.77 | 0.531 | 0.531 | 0.531 | 0.531 | 9.992 | 9.992 | 9.992 | 9.992 | 7.102 | 7.102 | 7.102 | 7.102 | 6.528 | 6.528 | 6.528 | 6.528 | 5.957 | 5.957 | 5.957 | 5.957 | 3.401 | 3.401 | 3.401 | 3.401 | 1.074 | 1.074 | 1.074 | 1.074 | -0.278 | -0.278 | -0.278 | -0.278 | 0.168 | 0.168 | 0.168 | 0.168 | 0.053 | 0.053 | 0.053 | 0.053 | 0.105 | 0.105 | 0.105 | 0.105 | 0.103 | 0.103 | 0.103 | 0.103 | -0.031 | -0.031 | -0.031 | -0.031 | 0.08 | 0.08 | 0.08 | 0.08 | 0.199 | 0.199 | 0.199 | 0.199 | 0.177 | 0.177 | 0.177 | 0.177 | 0.173 | 0.173 | 0.173 | 0.173 | 0.054 | 0.054 | 0.054 | 0.054 | 0.089 | 0.089 | 0.089 | 0.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -23.25 | -35.164 | -19.951 | -0.676 | 5.437 | -7.911 | 2.038 | -2.611 | -62.888 | -38.858 | 45.764 | -21.848 | 113.357 | 4.438 | -18.265 | 0 | 0 | -33.681 | -8.397 | -2.744 | 1.972 | -1.403 | 2.727 | 2.951 | 1.683 | 1.683 | 1.683 | 1.683 | 1.951 | 1.951 | 1.951 | 1.951 | 1.692 | 1.692 | 1.692 | 1.692 | 1.629 | 1.629 | 1.629 | 1.629 | 6.937 | 6.937 | 6.937 | 6.937 | 6.829 | 6.829 | 6.829 | 6.829 | 5.872 | 5.872 | 5.872 | 5.872 | 5.085 | 5.085 | 5.085 | 5.085 | 3.115 | 3.115 | 3.115 | 3.115 | 1.055 | 1.055 | 1.055 | 1.055 | -0.1 | -0.1 | -0.1 | -0.1 | -0.013 | -0.013 | -0.013 | -0.013 | 0.023 | 0.023 | 0.023 | 0.023 | 0.084 | 0.084 | 0.084 | 0.084 | 0.091 | 0.091 | 0.091 | 0.091 | -0.059 | -0.059 | -0.059 | -0.059 | 0.022 | 0.022 | 0.022 | 0.022 | 0.167 | 0.167 | 0.167 | 0.167 | 0.099 | 0.099 | 0.099 | 0.099 | 0.09 | 0.09 | 0.09 | 0.09 | 0.029 | 0.029 | 0.029 | 0.029 | -0.068 | -0.068 | -0.068 | -0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -44.394 | -0.129 | 0 | -0.214 | 0 | -0.398 | 0 | -17.135 | -9.02 | -18.289 | 0 | -42.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.012 | -0.012 | -0.012 | -0.012 | -0.022 | -0.022 | -0.022 | -0.022 | 0 | 0 | 0 | 0 | -0.008 | -0.008 | -0.008 | -0.008 | -0.004 | -0.004 | -0.004 | -0.004 | -0.093 | -0.093 | -0.093 | -0.093 | -0.2 | -0.2 | -0.2 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 16.432 | -42.071 | 42.071 | 0 | 0 | 0 | 1.974 | 0 | 11.993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.046 | 0.046 | 0.046 | 0.046 | 1.765 | 1.765 | 1.765 | 1.765 | 0.85 | 0.85 | 0.85 | 0.85 | 0.348 | 0.348 | 0.348 | 0.348 | 2.234 | 2.234 | 2.234 | 2.234 | 0.55 | 0.55 | 0.55 | 0.55 | 0.356 | 0.356 | 0.356 | 0.356 | 0.671 | 0.671 | 0.671 | 0.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.263 | 0.263 | 0.263 | 0.263 | 0.006 | 0.006 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | -0.052 | -0.052 | 0 | 0 | 0 | -0.628 | -0.364 | -0.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.117 | -0.117 | -0.117 | -0.117 | -0.453 | -0.453 | -0.453 | -0.453 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -11.862 | -6.08 | -10.5 | -6.87 | -11.729 | -5.021 | -8.25 | -4.971 | -7.146 | -4.765 | -10.481 | 0 | -8.576 | 0 | -1.406 | -5.625 | -7.739 | -6.625 | -6.398 | -5.306 | -5.306 | -3.922 | -2.134 | -4.614 | -1.961 | -1.961 | -1.961 | -1.961 | -1.615 | -1.615 | -1.615 | -1.615 | -1.269 | -1.269 | -1.269 | -1.269 | -2.309 | -2.309 | -2.309 | -2.309 | -6.19 | -6.19 | -6.19 | -6.19 | -5.718 | -5.718 | -5.718 | -5.718 | -5.483 | -5.483 | -5.483 | -5.483 | -4.253 | -4.253 | -4.253 | -4.253 | -1.432 | -1.432 | -1.432 | -1.432 | -0.087 | -0.087 | -0.087 | -0.087 | -0.026 | -0.026 | -0.026 | -0.026 | -0.023 | -0.023 | -0.023 | -0.023 | -0.023 | -0.023 | -0.023 | -0.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.034 | -0.034 | -0.034 | -0.034 | -0.062 | -0.062 | -0.062 | -0.062 | -0.069 | -0.069 | -0.069 | -0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -0.728 | 84.631 | -1.325 | -1.13 | -3.234 | -1.64 | -0.108 | -2.266 | -0.802 | -9.32 | -0.485 | 8.899 | 0.001 | 18.16 | 12.778 | 0 | 0 | 10.043 | 28.836 | -0.032 | 0 | 0 | 4.861 | 0 | 3.644 | 3.644 | 3.644 | 3.644 | 3.566 | 3.566 | 3.566 | 3.566 | 2.961 | 2.961 | 2.961 | 2.961 | 4.008 | 4.008 | 4.008 | 4.008 | 11.815 | 11.815 | 11.815 | 11.815 | 11.697 | 11.697 | 11.697 | 11.697 | 11.007 | 11.007 | 11.007 | 11.007 | 7.104 | 7.104 | 7.104 | 7.104 | 3.996 | 3.996 | 3.996 | 3.996 | 0.887 | 0.887 | 0.887 | 0.887 | -0.744 | -0.744 | -0.744 | -0.744 | 0.01 | 0.01 | 0.01 | 0.01 | 0.047 | 0.047 | 0.047 | 0.047 | 0.096 | 0.096 | 0.096 | 0.096 | 0.113 | 0.113 | 0.113 | 0.113 | -0.059 | -0.059 | -0.059 | -0.059 | 0.063 | 0.063 | 0.063 | 0.063 | 0.232 | 0.232 | 0.232 | 0.232 | 0.26 | 0.26 | 0.26 | 0.26 | 0.027 | 0.027 | 0.027 | 0.027 | 0.024 | 0.024 | 0.024 | 0.024 | -0.068 | -0.068 | -0.068 | -0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 3.842 | -7.966 | 30.065 | -8 | -15.177 | -6.661 | -7.41 | -7.601 | -13.724 | -5.065 | -29.255 | 8.899 | -50.635 | 18.16 | 11.372 | -5.625 | -7.739 | 3.418 | 22.437 | -5.339 | -5.306 | -3.922 | 2.727 | -4.614 | 1.683 | 1.683 | 1.683 | 1.683 | 1.951 | 1.951 | 1.951 | 1.951 | 1.692 | 1.692 | 1.692 | 1.692 | 1.629 | 1.629 | 1.629 | 1.629 | 6.937 | 6.937 | 6.937 | 6.937 | 6.829 | 6.829 | 6.829 | 6.829 | 5.872 | 5.872 | 5.872 | 5.872 | 5.085 | 5.085 | 5.085 | 5.085 | 3.115 | 3.115 | 3.115 | 3.115 | 1.055 | 1.055 | 1.055 | 1.055 | -0.1 | -0.1 | -0.1 | -0.1 | -0.013 | -0.013 | -0.013 | -0.013 | 0.023 | 0.023 | 0.023 | 0.023 | 0.084 | 0.084 | 0.084 | 0.084 | 0.091 | 0.091 | 0.091 | 0.091 | -0.059 | -0.059 | -0.059 | -0.059 | 0.022 | 0.022 | 0.022 | 0.022 | 0.167 | 0.167 | 0.167 | 0.167 | 0.099 | 0.099 | 0.099 | 0.099 | 0.09 | 0.09 | 0.09 | 0.09 | 0.029 | 0.029 | 0.029 | 0.029 | -0.068 | -0.068 | -0.068 | -0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.45 | -0.18 | -0.311 | 0.823 | 0.713 | 0.536 | -1.596 | 1.126 | 80.232 | -0.16 | 0.074 | 0.36 | -0.568 | -0.342 | 0.526 | 0 | 0 | -1.056 | 12.86 | -12.86 | 12.117 | -7.202 | -7.202 | -7.202 | -5.522 | -5.522 | -5.522 | -5.522 | -6.067 | -6.067 | -6.067 | -6.067 | -4.967 | -4.967 | -4.967 | -4.967 | -4.833 | -4.833 | -4.833 | -4.833 | -22.244 | -22.244 | -22.244 | -22.244 | -19.448 | -19.448 | -19.448 | -19.448 | -18.064 | -18.064 | -18.064 | -18.064 | -13.091 | -13.091 | -13.091 | -13.091 | -7.634 | -7.634 | -7.634 | -7.634 | 0 | 0 | 0 | 0 | 0.776 | 0.776 | 0.776 | 0.776 | -0.178 | -0.178 | -0.178 | -0.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.106 | 0.106 | 0.106 | 0.106 | -0.148 | -0.148 | -0.148 | -0.148 | -0.434 | -0.434 | -0.434 | -0.434 | -0.436 | -0.436 | -0.436 | -0.436 | -0.068 | -0.068 | -0.068 | -0.068 | 0.018 | 0.018 | 0.018 | 0.018 | 0.132 | 0.132 | 0.132 | 0.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -5.6 | -23.951 | 12.266 | 5.676 | 0.912 | 2.216 | 5.928 | 7.163 | 12.991 | -47.706 | 17.842 | 1.122 | 68.726 | 18.782 | -2.315 | 0.691 | 1.251 | -30.673 | 30.673 | -13.967 | 13.967 | -7.78 | 0.981 | 8.76 | -0.474 | -0.474 | -0.474 | -0.474 | -0.215 | -0.215 | -0.215 | -0.215 | 0.109 | 0.109 | 0.109 | 0.109 | 0.054 | 0.054 | 0.054 | 0.054 | -1.432 | -1.432 | -1.432 | -1.432 | 1.04 | 1.04 | 1.04 | 1.04 | -0.448 | -0.448 | -0.448 | -0.448 | 2.165 | 2.165 | 2.165 | 2.165 | 1.71 | 1.71 | 1.71 | 1.71 | 0.987 | 0.987 | 0.987 | 0.987 | 0.478 | 0.478 | 0.478 | 0.478 | -0.217 | -0.217 | -0.217 | -0.217 | 0.308 | 0.308 | 0.308 | 0.308 | 0.052 | 0.052 | 0.052 | 0.052 | 0.068 | 0.068 | 0.068 | 0.068 | -0.072 | -0.072 | -0.072 | -0.072 | -0.083 | -0.083 | -0.083 | -0.083 | 0.066 | 0.066 | 0.066 | 0.066 | -0.141 | -0.141 | -0.141 | -0.141 | 0.203 | 0.203 | 0.203 | 0.203 | 0.106 | 0.106 | 0.106 | 0.106 | -0.07 | -0.07 | -0.07 | -0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 17.601 | 23.201 | 47.152 | 34.886 | 29.21 | 28.298 | 26.082 | 20.154 | 12.991 | 80.232 | 127.938 | 110.096 | 108.974 | 32.26 | 13.478 | 2.998 | 2.307 | 0 | 30.673 | 0 | 13.967 | 3.029 | 3.029 | 10.809 | 2.049 | 2.049 | 2.049 | 2.049 | 2.522 | 2.522 | 2.522 | 2.522 | 2.737 | 2.737 | 2.737 | 2.737 | 2.629 | 2.629 | 2.629 | 2.629 | 4.752 | 4.752 | 4.752 | 4.752 | 6.156 | 6.156 | 6.156 | 6.156 | 5.116 | 5.116 | 5.116 | 5.116 | 5.564 | 5.564 | 5.564 | 5.564 | 3.399 | 3.399 | 3.399 | 3.399 | 1.695 | 1.695 | 1.695 | 1.695 | 0.707 | 0.707 | 0.707 | 0.707 | 0.229 | 0.229 | 0.229 | 0.229 | 0.446 | 0.446 | 0.446 | 0.446 | 0.138 | 0.138 | 0.138 | 0.138 | 0.086 | 0.086 | 0.086 | 0.086 | 0.017 | 0.017 | 0.017 | 0.017 | 0.089 | 0.089 | 0.089 | 0.089 | 0.172 | 0.172 | 0.172 | 0.172 | 0.107 | 0.107 | 0.107 | 0.107 | 0.247 | 0.247 | 0.247 | 0.247 | 0.045 | 0.045 | 0.045 | 0.045 | -0.062 | -0.062 | -0.062 | -0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |