Regis Resources Limited
ASX:RRL.AX
2.63 (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 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
| -94.217 | -91.8 | 5.849 | -30.182 | -12.724 | 26.499 | 61.393 | 84.805 | 106.127 | 93.39 | 83.296 | 79.854 | 89.646 | 84.585 | 77.127 | 61.036 | 65.814 | 45.979 | 39.248 | 47.672 | -193.523 | 45.693 | 79.115 | 67.391 | 17.06 | 17.06 | 17.06 | 9.07 | 9.07 | 9.07 | 9.07 | -4.707 | -4.707 | -4.707 | -4.707 | -22.961 | -22.961 | -22.961 | -22.961 | -0.572 | -0.572 | -0.572 | -0.572 | -0.387 | -0.387 | -0.387 | -0.387 | -0.352 | -0.352 | -0.352 | -0.352 | 4.089 | 4.089 | 4.089 | 4.089 | 0 | 0 | 0 | 0 | -1.642 | -1.642 | -1.642 | -1.642 | 0.866 | 0.866 | 0.866 | 0.866 | -1.91 | -1.91 | -1.91 | -1.91 | -3.143 | -3.143 | -3.143 | -3.143 | -1.357 | -1.357 | -1.357 | -1.357 | -2.232 | -2.232 | -2.232 | -2.232 | -0.587 | -0.587 | -0.587 | -0.587 | -0.564 | -0.564 | -0.564 | -0.564 | -0.714 | -0.714 | -0.714 | -0.714 | -0.079 | -0.079 | -0.079 | -0.079 | -0.325 | -0.325 | -0.325 | -0.325 | -0.068 | -0.068 | -0.068 | -0.068 | -0.053 | -0.053 | -0.053 | -0.053 | -0.193 | -0.193 | -0.193 | -0.193 | -0.836 | -0.836 | -0.836 | -0.836 |
Depreciation & Amortization
| 364.405 | 185.481 | 176.124 | 213.152 | 147.125 | 149.26 | 114.411 | 75.715 | 61.436 | 46.945 | 41.503 | 33.12 | 33.462 | 32.532 | 33.045 | 28.514 | 42.665 | 33.533 | 29.433 | 24.144 | 324.013 | 25.04 | 28.99 | 18.065 | 6.069 | 6.069 | 6.069 | 4.741 | 4.741 | 4.741 | 4.741 | 0.005 | 0.005 | 0.005 | 0.005 | 0.006 | 0.006 | 0.006 | 0.006 | 0.005 | 0.005 | 0.005 | 0.005 | 0.1 | 0.1 | 0.1 | 0.1 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | 0.008 | 0.008 | 0.005 | 0.005 | 0.005 | 0.005 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.009 | 0.009 | 0.009 | 0 | 0 | 0 | 0 | 0.005 | 0.005 | 0.005 | 0.005 |
Deferred Income Tax
| 0 | 0 | -371.283 | 0 | -289.159 | 0 | -169.944 | 0 | -126.128 | 0 | -2.977 | 0 | 8.778 | 0 | 19.452 | 0 | 11.764 | 0 | 14.351 | 0 | 8.666 | 0 | 16.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.094 | 0 | 1.304 | 0 | 0.216 | 0.588 | 0.282 | 3.652 | 0.598 | -0.395 | 0.422 | 0.66 | 0.878 | 2.353 | 1.752 | 1.47 | 1.471 | 1.846 | 1.04 | 0.919 | 1.28 | 1.239 | 1.245 | 1.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 67.693 | 0 | 16.612 | 0 | 9.294 | 0 | -60.684 | 0 | 7.26 | 0 | 1.21 | 0 | -10.21 | 0 | -22.569 | 0 | -14.015 | 0 | -16.058 | 0 | -9.596 | 0 | -19.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.666 | 0 | -3.137 | 0 | 1.74 | 0 | -1.084 | 0 | -0.751 | 0 | -0.774 | 0 | 3.82 | 0 | -2.535 | 0 | -10.43 | 0 | -6.241 | 0 | 14.675 | 0 | -12.67 | 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 Inventory
| 70.348 | 0 | 20.868 | 0 | -7.047 | 0 | -58.076 | 0 | 3.409 | 0 | 3.329 | 0 | -13.476 | 0 | -18.669 | 0 | -2.805 | 0 | -9.15 | 0 | -24.621 | 0 | -4.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.321 | 0 | -1.119 | 0 | 14.601 | 0 | -1.524 | 0 | 4.602 | 0 | -1.345 | 0 | -0.554 | 0 | -1.365 | 0 | -0.78 | 0 | -0.667 | 0 | 0.35 | 0 | -2.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.747 | 403.133 | 477.093 | 391.452 | 370.96 | 258.644 | 181.531 | 138.683 | 151.138 | 100.739 | 107.209 | 12.849 | 24.831 | 1.65 | 27.484 | -1.777 | 12.3 | 14.408 | 22.674 | -7.117 | -101.232 | 31.249 | 43.483 | 25.6 | 0.928 | 0.928 | 0.928 | -1.797 | -1.797 | -1.797 | -1.797 | 3.833 | 3.833 | 3.833 | 3.833 | 22.164 | 22.164 | 22.164 | 22.164 | 0.118 | 0.118 | 0.118 | 0.118 | -0.042 | -0.042 | -0.042 | -0.042 | 0.072 | 0.072 | 0.072 | 0.072 | -4.263 | -4.263 | -4.263 | -4.263 | -0.098 | -0.098 | -0.098 | -0.098 | 1.642 | 1.642 | 1.642 | 1.642 | -0.874 | -0.874 | -0.874 | -0.874 | 1.907 | 1.907 | 1.907 | 1.907 | 3.143 | 3.143 | 3.143 | 3.143 | 1.357 | 1.357 | 1.357 | 1.357 | 2.232 | 2.232 | 2.232 | 2.232 | 0.434 | 0.434 | 0.434 | 0.434 | 0.365 | 0.365 | 0.365 | 0.365 | 0.616 | 0.616 | 0.616 | 0.616 | -0.026 | -0.026 | -0.026 | -0.026 | 0.301 | 0.301 | 0.301 | 0.301 | 0.063 | 0.063 | 0.063 | 0.063 | 0.055 | 0.055 | 0.055 | 0.055 | 0.193 | 0.193 | 0.193 | 0.193 | 0.831 | 0.831 | 0.831 | 0.831 |
Operating Cash Flow
| 348.722 | 125.852 | 306.818 | 148.118 | 211.111 | 135.883 | 128.513 | 147.773 | 195.829 | 147.184 | 149.002 | 126.483 | 138.607 | 121.12 | 116.839 | 89.243 | 108.235 | 95.766 | 76.337 | 65.618 | 20.942 | 103.221 | 133.352 | 111.056 | 24.056 | 24.056 | 24.056 | 12.014 | 12.014 | 12.014 | 12.014 | -0.869 | -0.869 | -0.869 | -0.869 | -0.792 | -0.792 | -0.792 | -0.792 | -0.449 | -0.449 | -0.449 | -0.449 | -0.328 | -0.328 | -0.328 | -0.328 | -0.278 | -0.278 | -0.278 | -0.278 | -0.173 | -0.173 | -0.173 | -0.173 | -0.098 | -0.098 | -0.098 | -0.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.007 | 0.007 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.146 | -0.146 | -0.146 | -0.146 | -0.195 | -0.195 | -0.195 | -0.195 | -0.096 | -0.096 | -0.096 | -0.096 | -0.105 | -0.105 | -0.105 | -0.105 | -0.024 | -0.024 | -0.024 | -0.024 | -0.005 | -0.005 | -0.005 | -0.005 | 0.011 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -113.824 | -160 | -255.487 | -180.083 | -152.753 | -169.169 | -109.452 | -94.27 | -113.468 | -130.897 | -106.192 | -81.204 | -59.574 | -56.34 | -58.98 | -49.156 | -43.153 | -40.728 | -34.895 | -41.866 | -46.462 | -100.577 | -80.721 | -76.797 | -34.636 | -34.636 | -34.636 | -13.752 | -13.752 | -13.752 | -13.752 | -15.519 | -15.519 | -15.519 | -15.519 | -2.796 | -2.796 | -2.796 | -2.796 | -3.934 | -3.934 | -3.934 | -3.934 | -2.115 | -2.115 | -2.115 | -2.115 | -0.199 | -0.199 | -0.199 | -0.199 | -0.32 | -0.32 | -0.32 | -0.32 | -0.32 | -0.32 | -0.32 | -0.32 | -0.012 | -0.012 | -0.012 | -0.012 | -0.048 | -0.048 | -0.048 | -0.048 | -0.567 | -0.567 | -0.567 | -0.567 | -0.582 | -0.582 | -0.582 | -0.582 | -0.617 | -0.617 | -0.617 | -0.617 | -2.955 | -2.955 | -2.955 | -2.955 | -1.395 | -1.395 | -1.395 | -1.395 | -1.763 | -1.763 | -1.763 | -1.763 | -1.639 | -1.639 | -1.639 | -1.639 | -0.265 | -0.265 | -0.265 | -0.265 | -0.099 | -0.099 | -0.099 | -0.099 | -0.075 | -0.075 | -0.075 | -0.075 | -0.099 | -0.099 | -0.099 | -0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0.004 | 0.085 | 23.732 | 0 | 0 | 0 | -884.963 | 0 | 0.02 | 0.001 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.007 | 0 | 0.002 | -0.002 | -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 | -0.037 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.031 | 0.031 | -0.022 | 0 | 0.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.291 | 0.291 | 0.291 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.012 | 0.012 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.014 | -0.01 | 38.96 | -38.97 | 0 | 0 | 0.007 | 0.031 | 0.021 | 0.001 | 0.081 | 0.027 | -0.187 | -1.529 | 3.438 | -0.084 | -1.776 | 0.129 | -0.002 | -0.002 | -0.003 | 0.008 | -0.01 | -0.004 | 58.401 | 58.401 | 58.401 | 25.767 | 25.767 | 25.767 | 25.767 | 14.65 | 14.65 | 14.65 | 14.65 | 2.004 | 2.004 | 2.004 | 2.004 | 3.485 | 3.485 | 3.485 | 3.485 | 1.787 | 1.787 | 1.787 | 1.787 | -0.08 | -0.08 | -0.08 | -0.08 | 0.183 | 0.183 | 0.183 | 0.183 | 0.222 | 0.222 | 0.222 | 0.222 | -0 | -0 | -0 | -0 | 0.048 | 0.048 | 0.048 | 0.048 | 0.573 | 0.573 | 0.573 | 0.573 | 0.403 | 0.403 | 0.403 | 0.403 | 0.43 | 0.43 | 0.43 | 0.43 | 2.766 | 2.766 | 2.766 | 2.766 | 1.249 | 1.249 | 1.249 | 1.249 | 1.569 | 1.569 | 1.569 | 1.569 | 1.544 | 1.544 | 1.544 | 1.544 | -0.103 | -0.103 | -0.103 | -0.103 | 0.075 | 0.075 | 0.075 | 0.075 | 0.071 | 0.071 | 0.071 | 0.071 | 0.098 | 0.098 | 0.098 | 0.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -113.81 | -159.925 | -192.795 | -219.053 | -152.753 | -169.169 | -994.446 | -94.239 | -113.447 | -130.897 | -106.113 | -81.177 | -59.761 | -57.869 | -55.542 | -49.24 | -44.929 | -40.599 | -34.897 | -41.868 | -46.465 | -100.569 | -80.737 | -76.801 | 24.056 | 24.056 | 24.056 | 12.014 | 12.014 | 12.014 | 12.014 | -0.869 | -0.869 | -0.869 | -0.869 | -0.792 | -0.792 | -0.792 | -0.792 | -0.449 | -0.449 | -0.449 | -0.449 | -0.328 | -0.328 | -0.328 | -0.328 | -0.278 | -0.278 | -0.278 | -0.278 | -0.173 | -0.173 | -0.173 | -0.173 | -0.098 | -0.098 | -0.098 | -0.098 | -0.012 | -0.012 | -0.012 | -0.012 | 0 | 0 | 0 | 0 | 0.007 | 0.007 | 0.007 | 0.007 | -0.179 | -0.179 | -0.179 | -0.179 | -0.187 | -0.187 | -0.187 | -0.187 | -0.19 | -0.19 | -0.19 | -0.19 | -0.146 | -0.146 | -0.146 | -0.146 | -0.195 | -0.195 | -0.195 | -0.195 | -0.096 | -0.096 | -0.096 | -0.096 | -0.105 | -0.105 | -0.105 | -0.105 | -0.024 | -0.024 | -0.024 | -0.024 | -0.005 | -0.005 | -0.005 | -0.005 | 0.011 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -15.973 | -2.538 | -14.827 | 0 | -15.597 | -293.652 | -9.055 | 0 | -5.621 | -0.635 | -0.417 | 0 | -0.778 | 0 | -0.721 | 0 | -0.35 | 0 | -20 | 0 | -9.99 | 0 | -30.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.093 | -1.093 | -1.093 | -1.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.397 | -0.397 | -0.397 | -0.397 | -1.119 | -1.119 | -1.119 | -1.119 | -0.459 | -0.459 | -0.459 | -0.459 | -0.111 | -0.111 | -0.111 | -0.111 | -0.078 | -0.078 | -0.078 | -0.078 | -0.051 | -0.051 | -0.051 | -0.051 | -5.014 | -5.014 | -5.014 | -5.014 | -1.009 | -1.009 | -1.009 | -1.009 | 0 | 0 | 0 | 0 | -3 | -3 | -3 | -3 | -0.086 | -0.086 | -0.086 | -0.086 | -0.255 | -0.255 | -0.255 | -0.255 | -0.081 | -0.081 | -0.081 | -0.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0.005 | -7.744 | 640.491 | -0.059 | 0 | 0.265 | -0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.856 | 3.856 | 3.856 | 2.368 | 2.368 | 2.368 | 2.368 | 15.152 | 15.152 | 15.152 | 15.152 | 5.07 | 5.07 | 5.07 | 5.07 | 3.566 | 3.566 | 3.566 | 3.566 | 3.029 | 3.029 | 3.029 | 3.029 | 2.768 | 2.768 | 2.768 | 2.768 | 1.454 | 1.454 | 1.454 | 1.454 | 1.258 | 1.258 | 1.258 | 1.258 | 0.324 | 0.324 | 0.324 | 0.324 | 0.012 | 0.012 | 0.012 | 0.012 | 0.025 | 0.025 | 0.025 | 0.025 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 1.693 | 1.693 | 1.693 | 1.693 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 23.341 | -934.143 | 9.114 | 0 | 5.356 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.011 | -0.011 | -0.011 | -0.015 | -0.015 | -0.015 | -0.015 | -0.179 | -0.179 | -0.179 | -0.179 | -0.411 | -0.411 | -0.411 | -0.411 | -0.18 | -0.18 | -0.18 | -0.18 | -0.163 | -0.163 | -0.163 | -0.163 | -0.171 | -0.171 | -0.171 | -0.171 | -0.083 | -0.083 | -0.083 | -0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.001 | -15.1 | -0.005 | -21.575 | -16.814 | -34.275 | -40.655 | -40.654 | -40.626 | -40.57 | -40.347 | -40.312 | -35.07 | -45.007 | -19.992 | -29.987 | 0 | 0 | 0 | -74.671 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -12.506 | -99.309 | -15.629 | -14.827 | -15.424 | -7.744 | 922.801 | -0.059 | -8.273 | 0.265 | -0.65 | 1.648 | -0.637 | 1.667 | -0.765 | 0.156 | -20.39 | 0 | -0.058 | 0.034 | 30.824 | 2.123 | 0.918 | -27.921 | 20.211 | 20.211 | 20.211 | 9.661 | 9.661 | 9.661 | 9.661 | -14.749 | -14.749 | -14.749 | -14.749 | -5.45 | -5.45 | -5.45 | -5.45 | -3.834 | -3.834 | -3.834 | -3.834 | -3.194 | -3.194 | -3.194 | -3.194 | -2.875 | -2.875 | -2.875 | -2.875 | -1.148 | -1.148 | -1.148 | -1.148 | -0.237 | -0.237 | -0.237 | -0.237 | 0.123 | 0.123 | 0.123 | 0.123 | 0.1 | 0.1 | 0.1 | 0.1 | 0.059 | 0.059 | 0.059 | 0.059 | -0.128 | -0.128 | -0.128 | -0.128 | 4.817 | 4.817 | 4.817 | 4.817 | -0.874 | -0.874 | -0.874 | -0.874 | -0.146 | -0.146 | -0.146 | -0.146 | -0.195 | -0.195 | -0.195 | -0.195 | -0.01 | -0.01 | -0.01 | -0.01 | 0.15 | 0.15 | 0.15 | 0.15 | 0.057 | 0.057 | 0.057 | 0.057 | -0.1 | -0.1 | -0.1 | -0.1 | 0.011 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -12.506 | -115.282 | -15.63 | -29.927 | -15.429 | -44.916 | 905.987 | -43.389 | -48.928 | -46.01 | -41.277 | -39.339 | -40.984 | -39.423 | -35.835 | -45.572 | -40.382 | -30.337 | -0.058 | -19.966 | 30.824 | -62.558 | 0.918 | -27.921 | 24.056 | 24.056 | 24.056 | 12.014 | 12.014 | 12.014 | 12.014 | -0.869 | -0.869 | -0.869 | -0.869 | -0.792 | -0.792 | -0.792 | -0.792 | -0.449 | -0.449 | -0.449 | -0.449 | -0.328 | -0.328 | -0.328 | -0.328 | -0.278 | -0.278 | -0.278 | -0.278 | -0.173 | -0.173 | -0.173 | -0.173 | -0.098 | -0.098 | -0.098 | -0.098 | -0.012 | -0.012 | -0.012 | -0.012 | 0 | 0 | 0 | 0 | 0.007 | 0.007 | 0.007 | 0.007 | -0.179 | -0.179 | -0.179 | -0.179 | -0.187 | -0.187 | -0.187 | -0.187 | -0.19 | -0.19 | -0.19 | -0.19 | -0.146 | -0.146 | -0.146 | -0.146 | -0.195 | -0.195 | -0.195 | -0.195 | -0.096 | -0.096 | -0.096 | -0.096 | -0.105 | -0.105 | -0.105 | -0.105 | -0.024 | -0.024 | -0.024 | -0.024 | -0.005 | -0.005 | -0.005 | -0.005 | 0.011 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 204.885 | -204.885 | 207.354 | -207.354 | 242.627 | -242.627 | 192.428 | -192.428 | 188.697 | -188.697 | 181.118 | -181.118 | 119.428 | -119.428 | 99.535 | -99.535 | 51.781 | -51.781 | 6.615 | -6.615 | 61.22 | -61.22 | 1.353 | -78.678 | -78.678 | -78.678 | -31.581 | -31.581 | -31.581 | -31.581 | 3.824 | 3.824 | 3.824 | 3.824 | 3.486 | 3.486 | 3.486 | 3.486 | 1.026 | 1.026 | 1.026 | 1.026 | 0.248 | 0.248 | 0.248 | 0.248 | 1.423 | 1.423 | 1.423 | 1.423 | 1.041 | 1.041 | 1.041 | 1.041 | 0.296 | 0.296 | 0.296 | 0.296 | 0 | 0 | 0 | 0 | -0.009 | -0.009 | -0.009 | -0.009 | -0.01 | -0.01 | -0.01 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.286 | 0.286 | 0.286 | 0.286 | 0.318 | 0.318 | 0.318 | 0.318 | 0.05 | 0.05 | 0.05 | 0.05 | 0.039 | 0.039 | 0.039 | 0.039 | -0.033 | -0.033 | -0.033 | -0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 222.406 | -149.355 | 98.393 | -100.862 | 42.929 | -78.202 | 40.054 | 10.145 | 33.454 | 158.974 | 1.612 | 187.085 | -143.256 | 143.256 | -93.966 | 93.966 | -76.611 | 76.611 | -10.399 | 10.399 | -1.314 | 1.314 | -7.687 | 7.687 | -6.509 | -6.509 | -6.509 | 4.462 | 4.462 | 4.462 | 4.462 | 1.217 | 1.217 | 1.217 | 1.217 | 1.111 | 1.111 | 1.111 | 1.111 | -0.32 | -0.32 | -0.32 | -0.32 | -0.735 | -0.735 | -0.735 | -0.735 | 0.59 | 0.59 | 0.59 | 0.59 | 0.521 | 0.521 | 0.521 | 0.521 | 0.002 | 0.002 | 0.002 | 0.002 | -0.004 | -0.004 | -0.004 | -0.004 | -0.009 | -0.009 | -0.009 | -0.009 | 0.009 | 0.009 | 0.009 | 0.009 | -0.06 | -0.06 | -0.06 | -0.06 | 0.015 | 0.015 | 0.015 | 0.015 | -0.003 | -0.003 | -0.003 | -0.003 | -0.437 | -0.437 | -0.437 | -0.437 | -0.584 | -0.584 | -0.584 | -0.584 | -0.001 | -0.001 | -0.001 | -0.001 | 0.003 | 0.003 | 0.003 | 0.003 | -0.023 | -0.023 | -0.023 | -0.023 | 0.025 | 0.025 | 0.025 | 0.025 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 277.936 | 55.53 | 204.885 | 106.492 | 207.354 | 164.425 | 242.627 | 202.573 | 192.428 | 158.974 | 188.697 | 187.085 | 0 | 143.256 | 0 | 93.966 | 0 | 76.611 | 0 | 10.399 | 0 | 1.314 | 0 | 7.687 | 0.338 | 0.338 | 0.338 | 6.848 | 6.848 | 6.848 | 6.848 | 2.385 | 2.385 | 2.385 | 2.385 | 1.169 | 1.169 | 1.169 | 1.169 | 0.058 | 0.058 | 0.058 | 0.058 | 0.378 | 0.378 | 0.378 | 0.378 | 1.113 | 1.113 | 1.113 | 1.113 | 0.523 | 0.523 | 0.523 | 0.523 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0.005 | 0.005 | 0.005 | 0.005 | 0.013 | 0.013 | 0.013 | 0.013 | 0.004 | 0.004 | 0.004 | 0.004 | 0.064 | 0.064 | 0.064 | 0.064 | 0.049 | 0.049 | 0.049 | 0.049 | 0.052 | 0.052 | 0.052 | 0.052 | -0.58 | -0.58 | -0.58 | -0.58 | 0.004 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.005 | 0.005 | 0.002 | 0.002 | 0.002 | 0.002 | 0.025 | 0.025 | 0.025 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |