St Barbara Limited
ASX:SBM.AX
0.34 (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 Q3 | 2014 Q2 | 2014 Q1 | 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
| -11.249 | -42.666 | 0 | -407.114 | -174.731 | 13.91 | -214.053 | 37.457 | 89.574 | 38.656 | 61.601 | 82.562 | 121.153 | 105.845 | 75.02 | 82.552 | 91.94 | 77.448 | 0 | -19.879 | -413.656 | -125.208 | -87.175 | -47.964 | -47.964 | -47.964 | 2.461 | 32.558 | 32.558 | 32.558 | 32.558 | 17.157 | 17.157 | 17.157 | 17.157 | -10.047 | -10.047 | -10.047 | -10.047 | -19.086 | -19.086 | -19.086 | -19.086 | -4.333 | -4.333 | -4.333 | -4.333 | -0.724 | -0.724 | -0.724 | -0.724 | 1.505 | 1.505 | 1.505 | 1.505 | 0.148 | 0.148 | 0.148 | 0.148 | 0.228 | 0.228 | 0.228 | 0.228 | 0.063 | 0.063 | 0.063 | 0.063 | 0.039 | 0.039 | 0.039 | 0.039 | 0.014 | 0.014 | 0.014 | 0.014 | 0.909 | 0.909 | 0.909 | 0.909 | 0 | 0 | 0 | 0 | 0.206 | 0.206 | 0.206 | 0.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.409 | -1.409 | -1.409 | -1.409 |
Depreciation & Amortization
| 7.474 | 22.465 | 0 | 51.589 | 80.125 | 79.674 | 98.357 | 89.513 | 92.118 | 73.868 | 39.508 | 40.135 | 45.293 | 41.983 | 46.775 | 42.59 | 40.324 | 40.591 | 0 | 37.646 | 244.605 | 27.173 | 46.265 | 23.203 | 23.203 | 23.203 | 43.708 | 22.717 | 22.717 | 22.717 | 22.717 | 14.62 | 14.62 | 14.62 | 14.62 | 17.969 | 17.969 | 17.969 | 17.969 | 27.526 | 27.526 | 27.526 | 27.526 | 7.695 | 7.695 | 7.695 | 7.695 | 7.495 | 7.495 | 7.495 | 7.495 | 2.385 | 2.385 | 2.385 | 2.385 | 0.207 | 0.207 | 0.207 | 0.207 | 0.682 | 0.682 | 0.682 | 0.682 | 4.598 | 4.598 | 4.598 | 4.598 | 6.118 | 6.118 | 6.118 | 6.118 | 5.221 | 5.221 | 5.221 | 5.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.887 | 5.887 | 5.887 | 5.887 | 5.329 | 5.329 | 5.329 | 5.329 | 4.443 | 4.443 | 4.443 | 4.443 | 3.523 | 3.523 | 3.523 | 3.523 | 2.335 | 2.335 | 2.335 | 2.335 | 2.468 | 2.468 | 2.468 | 2.468 | 0.67 | 0.67 | 0.67 | 0.67 | 0.109 | 0.109 | 0.109 | 0.109 | 0.79 | 0.79 | 0.79 | 0.79 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | -186.794 | 0 | -182.233 | 0 | -0.607 | 0 | 6.518 | 0 | 0.307 | 0 | 5.692 | 0 | 0 | 0 | -7.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.169 | 1.169 | 0 | 0.891 | 0 | 0.156 | 1.12 | 0.645 | 2.472 | 0 | 3.099 | 0 | 3.636 | 0 | 2.045 | 0 | 0.928 | 0 | 0 | 0 | 0.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5.962 | 0 | 0 | 0 | 0 | 0 | -14.083 | 0 | -20.299 | 0 | -6.102 | 0 | -1.115 | 0 | -5.63 | 0 | -26.468 | 0 | 0 | 0 | 8.523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.846 | 0 | 0 | 0 | 0 | 0 | -4.166 | 0 | 3.338 | 0 | -0.421 | 0 | -0.945 | 0 | -1.436 | 0 | -0.728 | 0 | 0 | 0 | 4.902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8.643 | 0 | 0 | 0 | 0 | 0 | -6.874 | 0 | -7.813 | 0 | -2.071 | 0 | -9.209 | 0 | -0.916 | 0 | -5.892 | 0 | 0 | 0 | 2.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 |
Other Working Capital
| -10.165 | 0 | 0 | 0 | 0 | 0 | -3.043 | 0 | -15.824 | 0 | -3.61 | 0 | 9.039 | 0 | -3.278 | 0 | -19.848 | 0 | 0 | 0 | 1.384 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.295 | 1.992 | 0 | 464.597 | 323.753 | 84.523 | 445.97 | 145.594 | 209.677 | 107.612 | 124.162 | -28.178 | 18.291 | -19.407 | 45.731 | 14.143 | 13.285 | 4.74 | 0 | 4.116 | 173.925 | 98.035 | 47.075 | 24.761 | 24.761 | 24.761 | -18.296 | -55.275 | -55.275 | -55.275 | -55.275 | -31.777 | -31.777 | -31.777 | -31.777 | -7.922 | -7.922 | -7.922 | -7.922 | -8.44 | -8.44 | -8.44 | -8.44 | -3.362 | -3.362 | -3.362 | -3.362 | -6.772 | -6.772 | -6.772 | -6.772 | -3.89 | -3.89 | -3.89 | -3.89 | -0.354 | -0.354 | -0.354 | -0.354 | -0.91 | -0.91 | -0.91 | -0.91 | -4.661 | -4.661 | -4.661 | -4.661 | -6.156 | -6.156 | -6.156 | -6.156 | -5.235 | -5.235 | -5.235 | -5.235 | -0.909 | -0.909 | -0.909 | -0.909 | 0 | 0 | 0 | 0 | -0.206 | -0.206 | -0.206 | -0.206 | -5.887 | -5.887 | -5.887 | -5.887 | -5.329 | -5.329 | -5.329 | -5.329 | -4.443 | -4.443 | -4.443 | -4.443 | -3.523 | -3.523 | -3.523 | -3.523 | -2.335 | -2.335 | -2.335 | -2.335 | -2.468 | -2.468 | -2.468 | -2.468 | -0.67 | -0.67 | -0.67 | -0.67 | -0.109 | -0.109 | -0.109 | -0.109 | 0.62 | 0.62 | 0.62 | 0.62 |
Operating Cash Flow
| 5.727 | -63.139 | 0 | 5.894 | 68.897 | 18.759 | 133.56 | 93.538 | 207.133 | 72.4 | 146.255 | 94.519 | 187.258 | 128.421 | 163.941 | 139.285 | 120.009 | 122.779 | 0 | 21.883 | 14.095 | 0 | 6.165 | 0 | 0 | 0 | 27.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -23.42 | -9.414 | 0 | -65.446 | -63.401 | -75.398 | -59.593 | -73.839 | -61.502 | -72.852 | -82.879 | -47.781 | -39.613 | -36.584 | -28.74 | -22.528 | -21.492 | -24.642 | 0 | -35.328 | -40.599 | -22.299 | -48.597 | -33.829 | -33.829 | -33.829 | -71.645 | -26.197 | -26.197 | -26.197 | -26.197 | -35.351 | -35.351 | -35.351 | -35.351 | -25.951 | -25.951 | -25.951 | -25.951 | -41.282 | -41.282 | -41.282 | -41.282 | -54.53 | -54.53 | -54.53 | -54.53 | -29.485 | -29.485 | -29.485 | -29.485 | -6.733 | -6.733 | -6.733 | -6.733 | -0.051 | -0.051 | -0.051 | -0.051 | -1.271 | -1.271 | -1.271 | -1.271 | -3.314 | -3.314 | -3.314 | -3.314 | -3.077 | -3.077 | -3.077 | -3.077 | -1.629 | -1.629 | -1.629 | -1.629 | -0.824 | -0.824 | -0.824 | -0.824 | -0.698 | -0.698 | -0.698 | -0.698 | -3.819 | -3.819 | -3.819 | -3.819 | -5.746 | -5.746 | -5.746 | -5.746 | -4.031 | -4.031 | -4.031 | -4.031 | -6.804 | -6.804 | -6.804 | -6.804 | -7.2 | -7.2 | -7.2 | -7.2 | -2.394 | -2.394 | -2.394 | -2.394 | -3.281 | -3.281 | -3.281 | -3.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | -9.811 | 21.401 | -1.791 | -60.325 | -0.142 | -779.857 | -175.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.5 | 0 | 0 | 0 | 0 | -25.401 | -0.482 | -3.235 | 0 | 762.389 | 69.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.097 | -0.097 | -0.097 | -0.097 | -5.936 | -5.936 | -5.936 | -5.936 | -0.05 | -0.05 | -0.05 | -0.05 | -0.833 | -0.833 | -0.833 | -0.833 | -0.125 | -0.125 | -0.125 | -0.125 | -0.091 | -0.091 | -0.091 | -0.091 | -1.132 | -1.132 | -1.132 | -1.132 | -1.409 | -1.409 | -1.409 | -1.409 | -5.235 | -5.235 | -5.235 | -5.235 | -0.003 | -0.003 | -0.003 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.882 | -0.882 | -0.882 | -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 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 4 | 2.273 | 63.56 | 0 | 13.261 | 106.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.412 | 4.412 | 4.412 | 4.412 | -0.063 | -0.063 | -0.063 | -0.063 | 0 | 0 | 0 | 0 | 2.477 | 2.477 | 2.477 | 2.477 | 0.107 | 0.107 | 0.107 | 0.107 | 0 | 0 | 0 | 0 | 7.469 | 7.469 | 7.469 | 7.469 | 1.496 | 1.496 | 1.496 | 1.496 | 2.466 | 2.466 | 2.466 | 2.466 | 1.246 | 1.246 | 1.246 | 1.246 | 0 | 0 | 0 | 0 | 6.684 | 6.684 | 6.684 | 6.684 | 2.384 | 2.384 | 2.384 | 2.384 | 1.784 | 1.784 | 1.784 | 1.784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.069 | 0.069 | 0.069 | 0.069 | 1.161 | 1.161 | 1.161 | 1.161 | 0 | 0 | 0 | 0 | 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
| -5.181 | 1.871 | 0 | 0 | 0 | -21.401 | -0.48 | -3.235 | 4.065 | 13.261 | 175.47 | -73.064 | -124.556 | -12.235 | -1.84 | 0 | -0.802 | 0.814 | 0 | 1.235 | 1.248 | 27.364 | 1.536 | 47.174 | 47.174 | 47.174 | -206.565 | 81.717 | 81.717 | 81.717 | 81.717 | 64.631 | 64.631 | 64.631 | 64.631 | 43.926 | 43.926 | 43.926 | 43.926 | 47.256 | 47.256 | 47.256 | 47.256 | 60.874 | 60.874 | 60.874 | 60.874 | 34.563 | 34.563 | 34.563 | 34.563 | 3.674 | 3.674 | 3.674 | 3.674 | -1.699 | -1.699 | -1.699 | -1.699 | -2.01 | -2.01 | -2.01 | -2.01 | 3.267 | 3.267 | 3.267 | 3.267 | -8.231 | -8.231 | -8.231 | -8.231 | 3.126 | 3.126 | 3.126 | 3.126 | 5.431 | 5.431 | 5.431 | 5.431 | 1.543 | 1.543 | 1.543 | 1.543 | 4.055 | 4.055 | 4.055 | 4.055 | 11.612 | 11.612 | 11.612 | 11.612 | 11.655 | 11.655 | 11.655 | 11.655 | 16.463 | 16.463 | 16.463 | 16.463 | 14.143 | 14.143 | 14.143 | 14.143 | 7.364 | 7.364 | 7.364 | 7.364 | 9.19 | 9.19 | 9.19 | 9.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -28.601 | -7.543 | 0 | -65.446 | -73.212 | -96.799 | -61.866 | -137.399 | -57.437 | -839.448 | 92.591 | -120.845 | -164.169 | -48.819 | -30.58 | -22.528 | -22.294 | -23.828 | 0 | -34.093 | -39.351 | 5.065 | -47.061 | 17.757 | 17.757 | 17.757 | -278.21 | 55.457 | 55.457 | 55.457 | 55.457 | 29.281 | 29.281 | 29.281 | 29.281 | 20.451 | 20.451 | 20.451 | 20.451 | 6.081 | 6.081 | 6.081 | 6.081 | 6.248 | 6.248 | 6.248 | 6.248 | 6.611 | 6.611 | 6.611 | 6.611 | -1.614 | -1.614 | -1.614 | -1.614 | -0.117 | -0.117 | -0.117 | -0.117 | -2.161 | -2.161 | -2.161 | -2.161 | -0.139 | -0.139 | -0.139 | -0.139 | -5.755 | -5.755 | -5.755 | -5.755 | 2.473 | 2.473 | 2.473 | 2.473 | 1.156 | 1.156 | 1.156 | 1.156 | 0.843 | 0.843 | 0.843 | 0.843 | 0.236 | 0.236 | 0.236 | 0.236 | 5.935 | 5.935 | 5.935 | 5.935 | 7.903 | 7.903 | 7.903 | 7.903 | 9.658 | 9.658 | 9.658 | 9.658 | 6.943 | 6.943 | 6.943 | 6.943 | 4.97 | 4.97 | 4.97 | 4.97 | 5.91 | 5.91 | 5.91 | 5.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -2.131 | 0 | -5.02 | -9.513 | -50 | -196.474 | -209.178 | -210.422 | -17.307 | -0.017 | -0.022 | 0 | -0.31 | 0 | -173.164 | 0 | -78.12 | 0 | -3.215 | -19.736 | -19.736 | -2.92 | -43.639 | -43.639 | -43.639 | -0.072 | -2.601 | -2.601 | -2.601 | -2.601 | -1.506 | -1.506 | -1.506 | -1.506 | 0 | 0 | 0 | 0 | -6.617 | -6.617 | -6.617 | -6.617 | -0.547 | -0.547 | -0.547 | -0.547 | -0.449 | -0.449 | -0.449 | -0.449 | 0 | 0 | 0 | 0 | -1.168 | -1.168 | -1.168 | -1.168 | -1.25 | -1.25 | -1.25 | -1.25 | -1.843 | -1.843 | -1.843 | -1.843 | -3.175 | -3.175 | -3.175 | -3.175 | -3.275 | -3.275 | -3.275 | -3.275 | -0.431 | -0.431 | -0.431 | -0.431 | -4.446 | -4.446 | -4.446 | -4.446 | -2.938 | -2.938 | -2.938 | -2.938 | -2.433 | -2.433 | -2.433 | -2.433 | -2.676 | -2.676 | -2.676 | -2.676 | -2.341 | -2.341 | -2.341 | -2.341 | -3.778 | -3.778 | -3.778 | -3.778 | -4.52 | -4.52 | -4.52 | -4.52 | -7.267 | -7.267 | -7.267 | -7.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 479.558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.07 | 0.07 | 0.07 | 30.965 | 30.965 | 30.965 | 30.965 | 33.613 | 33.613 | 33.613 | 33.613 | 40.797 | 40.797 | 40.797 | 40.797 | 0.525 | 0.525 | 0.525 | 0.525 | 16.415 | 16.415 | 16.415 | 16.415 | 1.013 | 1.013 | 1.013 | 1.013 | 5.004 | 5.004 | 5.004 | 5.004 | 1.909 | 1.909 | 1.909 | 1.909 | 4.772 | 4.772 | 4.772 | 4.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.438 | 2.438 | 2.438 | 2.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.413 | 5.413 | 5.413 | 5.413 | 2.038 | 2.038 | 2.038 | 2.038 | 0 | 0 | 0 | 0 | 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 | -479.541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.562 | -0.562 | -0.562 | -0.562 | -0.3 | -0.3 | -0.3 | -0.3 | -20.163 | -20.163 | -20.163 | -20.163 | -1.339 | -1.339 | -1.339 | -1.339 | -1.354 | -1.354 | -1.354 | -1.354 | -0.219 | -0.219 | -0.219 | -0.219 | -1.002 | -1.002 | -1.002 | -1.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.267 | -0.267 | -0.267 | -0.267 | 0.012 | 0.012 | 0.012 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -12.525 | -23.003 | -22.354 | -18.487 | -19.023 | -13.745 | -27.889 | -16.151 | -24.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.573 | -1.573 | -1.573 | -1.573 | -1.573 | -1.573 | -1.573 | -1.573 | 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
| -1.409 | 0 | 0 | -5.02 | 13.501 | -3.035 | -32.584 | -9.178 | -4.207 | 6.607 | 479.541 | -1 | -0.356 | -1.2 | -55.302 | 0.02 | -62.717 | 0.707 | 0 | -2.153 | 36.933 | 24.801 | -15.334 | 61.396 | 61.396 | 61.396 | 131.655 | 58.619 | 58.619 | 58.619 | 58.619 | 31.017 | 31.017 | 31.017 | 31.017 | 9.649 | 9.649 | 9.649 | 9.649 | -19.577 | -19.577 | -19.577 | -19.577 | -32.648 | -32.648 | -32.648 | -32.648 | 6.754 | 6.754 | 6.754 | 6.754 | -17.027 | -17.027 | -17.027 | -17.027 | 0.039 | 0.039 | 0.039 | 0.039 | -5.915 | -5.915 | -5.915 | -5.915 | -0.204 | -0.204 | -0.204 | -0.204 | -7.086 | -7.086 | -7.086 | -7.086 | 5.736 | 5.736 | 5.736 | 5.736 | 1.587 | 1.587 | 1.587 | 1.587 | 5.289 | 5.289 | 5.289 | 5.289 | 3.174 | 3.174 | 3.174 | 3.174 | 5.93 | 5.93 | 5.93 | 5.93 | 12.152 | 12.152 | 12.152 | 12.152 | 13.573 | 13.573 | 13.573 | 13.573 | 5.308 | 5.308 | 5.308 | 5.308 | 7.452 | 7.452 | 7.452 | 7.452 | 13.176 | 13.176 | 13.176 | 13.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -1.409 | -2.131 | 0 | -5.02 | 3.988 | 34.44 | -55.587 | -238.197 | 177.093 | -29.723 | 465.796 | -28.911 | -16.507 | -26.336 | -55.302 | -173.144 | -62.717 | -77.413 | 0 | -5.368 | 36.933 | 5.065 | -18.254 | 17.757 | 17.757 | 17.757 | 131.655 | 55.457 | 55.457 | 55.457 | 55.457 | 29.281 | 29.281 | 29.281 | 29.281 | 20.451 | 20.451 | 20.451 | 20.451 | 6.081 | 6.081 | 6.081 | 6.081 | 6.248 | 6.248 | 6.248 | 6.248 | 6.611 | 6.611 | 6.611 | 6.611 | -1.614 | -1.614 | -1.614 | -1.614 | -0.117 | -0.117 | -0.117 | -0.117 | -2.161 | -2.161 | -2.161 | -2.161 | -0.139 | -0.139 | -0.139 | -0.139 | -5.755 | -5.755 | -5.755 | -5.755 | 2.473 | 2.473 | 2.473 | 2.473 | 1.156 | 1.156 | 1.156 | 1.156 | 0.843 | 0.843 | 0.843 | 0.843 | 0.236 | 0.236 | 0.236 | 0.236 | 5.935 | 5.935 | 5.935 | 5.935 | 7.903 | 7.903 | 7.903 | 7.903 | 9.658 | 9.658 | 9.658 | 9.658 | 6.943 | 6.943 | 6.943 | 6.943 | 4.97 | 4.97 | 4.97 | 4.97 | 5.91 | 5.91 | 5.91 | 5.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 2.349 | -6.423 | 0 | 3.574 | -93.327 | 3.884 | -1.431 | -4.789 | -0.4 | -4.276 | 3.022 | 1.329 | 5.287 | 0.399 | -4.327 | 6.875 | 1.199 | 2.083 | 0 | 5.736 | 9.49 | 0 | 0.007 | 0 | 0 | 0 | -0.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.456 | 130.287 | 0 | -60.998 | 4.858 | -39.716 | 14.676 | -286.847 | 326.389 | -803.447 | 710.064 | -53.908 | 11.869 | 53.665 | 73.732 | -49.512 | 36.197 | 23.621 | 0 | -11.842 | -38.388 | -9.494 | 28.894 | -16.965 | -37.04 | -16.965 | 20.075 | 26.439 | 26.439 | 26.439 | 26.439 | -5.668 | -5.668 | -5.668 | -5.668 | 12.116 | 12.116 | 12.116 | 12.116 | 4.544 | 4.544 | 4.544 | 4.544 | -12.963 | -12.963 | -12.963 | -12.963 | 3.875 | 3.875 | 3.875 | 3.875 | 15.766 | 15.766 | 15.766 | 15.766 | 0.856 | 0.856 | 0.856 | 0.856 | 3.063 | 3.063 | 3.063 | 3.063 | -2.109 | -2.109 | -2.109 | -2.109 | 1.141 | 1.141 | 1.141 | 1.141 | 0.342 | 0.342 | 0.342 | 0.342 | 0.599 | 0.599 | 0.599 | 0.599 | -0.948 | -0.948 | -0.948 | -0.948 | -1.988 | -1.988 | -1.988 | -1.988 | 1.101 | 1.101 | 1.101 | 1.101 | 0.599 | 0.599 | 0.599 | 0.599 | -0.973 | -0.973 | -0.973 | -0.973 | 1.069 | 1.069 | 1.069 | 1.069 | 1.389 | 1.389 | 1.389 | 1.389 | -0.208 | -0.208 | -0.208 | -0.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 191.257 | 167.801 | 37.514 | 37.514 | 98.512 | 93.654 | 133.37 | 118.694 | 405.541 | 79.152 | 882.599 | 172.535 | 226.443 | 214.574 | 160.909 | 87.177 | 136.689 | 100.492 | 67.565 | 67.565 | 19.852 | 19.852 | 58.24 | 29.346 | 29.346 | 29.346 | 66.386 | 46.311 | 46.311 | 46.311 | 46.311 | 19.871 | 19.871 | 19.871 | 19.871 | 25.539 | 25.539 | 25.539 | 25.539 | 13.423 | 13.423 | 13.423 | 13.423 | 8.879 | 8.879 | 8.879 | 8.879 | 23.871 | 23.871 | 23.871 | 23.871 | 19.834 | 19.834 | 19.834 | 19.834 | 4.068 | 4.068 | 4.068 | 4.068 | 3.212 | 3.212 | 3.212 | 3.212 | 0.149 | 0.149 | 0.149 | 0.149 | 2.258 | 2.258 | 2.258 | 2.258 | 1.189 | 1.189 | 1.189 | 1.189 | 0.847 | 0.847 | 0.847 | 0.847 | 0.248 | 0.248 | 0.248 | 0.248 | 1.196 | 1.196 | 1.196 | 1.196 | 3.185 | 3.185 | 3.185 | 3.185 | 2.083 | 2.083 | 2.083 | 2.083 | 1.485 | 1.485 | 1.485 | 1.485 | 2.458 | 2.458 | 2.458 | 2.458 | 1.388 | 1.388 | 1.388 | 1.388 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |