Schaffer Corporation Limited
ASX:SFC.AX
20.88 (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
| 18.216 | 8.835 | 8.459 | 5.134 | 19.728 | 6.463 | 15.751 | 23.083 | 9.608 | 13.942 | 10.225 | 12.674 | 0 | 11.249 | 3.484 | 2.372 | -1.009 | 6.692 | 1.444 | 2.087 | 1.279 | 4.909 | 2.301 | 5.287 | 1.879 | 1.879 | 1.879 | 1.204 | 1.204 | 1.204 | 1.204 | 1.125 | 1.125 | 1.125 | 1.125 | 2.616 | 2.616 | 2.616 | 2.616 | 2.728 | 2.728 | 2.728 | 2.728 | 2.563 | 2.563 | 2.563 | 2.563 | 2.036 | 2.036 | 2.036 | 2.036 | -0.193 | -0.193 | -0.193 | -0.193 | -0.411 | -0.411 | -0.411 | -0.411 | -0.595 | -0.595 | -0.595 | -0.595 | -0.443 | -0.443 | -0.443 | -0.443 | 2.001 | 2.001 | 2.001 | 2.001 | 2.179 | 2.179 | 2.179 | 2.179 | -0.59 | -0.59 | -0.59 | -0.59 | 0.02 | 0.02 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0.007 | 0.007 | 0.007 | 0.007 | -0.358 | -0.358 | -0.358 | -0.358 | 0.057 | 0.057 | 0.057 | 0.057 | -0.043 | -0.043 | -0.043 | -0.043 | -0.109 | -0.109 | -0.109 | -0.109 | -0.092 | -0.092 | -0.092 | -0.092 | -0.033 | -0.033 | -0.033 | -0.033 | 0 | 0 | 0 | 0 |
Depreciation & Amortization
| 4.114 | 4.321 | 4.263 | 3.722 | 3.366 | 3.933 | 3.712 | 3.857 | 3.914 | 3.879 | 2.435 | 2.235 | 0 | 2.58 | 2.68 | 2.626 | 2.552 | 2.7 | 2.639 | 2.575 | 2.283 | 2.774 | 2.782 | 2.475 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.455 | 1.455 | 1.455 | 1.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.236 | 1.236 | 1.236 | 1.236 | 1.249 | 1.249 | 1.249 | 1.249 | 1.258 | 1.258 | 1.258 | 1.258 | 1.107 | 1.107 | 1.107 | 1.107 | 0.455 | 0.455 | 0.455 | 0.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.47 | 0 | 6.481 | 0 | 11.165 | 0 | 4.838 | 0 | -19.942 | 0 | -9.647 | 0 | 0 | 0 | -5.389 | 0 | -0.485 | 0 | 30.022 | 0 | 1.397 | 0 | 7.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.024 | 0.023 | -0.021 | 0.059 | 0.059 | 0.059 | 0.448 | 0.044 | 0.206 | 0.032 | 0 | 0.023 | 0.037 | 0.031 | 0.03 | 0.031 | 0.032 | 0.031 | 0.013 | 0.02 | 0.001 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.747 | 0 | -8.486 | 0 | -19.92 | 0 | -3.715 | 0 | 12.044 | 0 | 9.711 | 0 | 0 | 0 | 5.856 | 0 | 2.679 | 0 | -31.244 | 0 | -0.459 | 0 | -6.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.587 | 0 | -1.615 | 0 | -4.796 | 0 | -12.781 | 0 | 12.519 | 0 | 9.899 | 0 | 0 | 0 | -4.462 | 0 | -9.629 | 0 | -7.641 | 0 | 3.105 | 0 | -3.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.757 | 0 | -6.602 | 0 | -13.08 | 0 | 3.165 | 0 | -0.853 | 0 | -0.458 | 0 | 0 | 0 | 9.814 | 0 | 10.084 | 0 | -22.413 | 0 | -4.515 | 0 | -3.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.423 | 0 | -0.269 | 0 | -2.044 | 0 | 5.901 | 0 | 0.378 | 0 | 0.27 | 0 | 0 | 0 | 0.504 | 0 | 2.224 | 0 | -1.19 | 0 | 0.951 | 0 | 0.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -16.339 | 25.649 | 1.917 | -8.065 | -11.579 | 8.779 | 7.057 | 10.326 | 4.915 | 0.14 | 17.226 | -6.788 | 0 | 10.831 | -5.403 | 10.561 | -0.221 | -5.5 | 17.148 | -9.664 | 3.593 | 2.632 | 2.234 | -1.325 | -1.879 | -1.879 | -1.879 | -1.204 | -1.204 | -1.204 | -1.204 | -1.125 | -1.125 | -1.125 | -1.125 | -2.616 | -2.616 | -2.616 | -2.616 | -4.183 | -4.183 | -4.183 | -4.183 | -2.563 | -2.563 | -2.563 | -2.563 | -2.036 | -2.036 | -2.036 | -2.036 | -1.043 | -1.043 | -1.043 | -1.043 | -0.838 | -0.838 | -0.838 | -0.838 | -0.663 | -0.663 | -0.663 | -0.663 | -0.664 | -0.664 | -0.664 | -0.664 | -2.456 | -2.456 | -2.456 | -2.456 | -2.179 | -2.179 | -2.179 | -2.179 | 0.59 | 0.59 | 0.59 | 0.59 | -0.02 | -0.02 | -0.02 | -0.02 | 0 | 0 | 0 | 0 | -0.007 | -0.007 | -0.007 | -0.007 | 0.358 | 0.358 | 0.358 | 0.358 | -0.057 | -0.057 | -0.057 | -0.057 | 0.043 | 0.043 | 0.043 | 0.043 | 0.109 | 0.109 | 0.109 | 0.109 | 0.092 | 0.092 | 0.092 | 0.092 | 0.033 | 0.033 | 0.033 | 0.033 | 0 | 0 | 0 | 0 |
Operating Cash Flow
| 17.738 | 30.163 | 12.594 | -6.653 | 4.783 | 11.309 | 23.934 | 29.552 | 10.609 | 10.203 | 25.016 | 8.153 | 0 | 24.683 | 6.654 | 15.59 | 4.031 | 3.923 | -9.981 | -4.971 | 6.709 | 10.335 | 0.776 | 6.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.432 | -1.067 | -3.128 | -3.965 | -3.794 | -2.128 | -2.851 | -2.691 | -1.197 | -4.297 | -2.485 | -2.924 | 0 | -1.833 | -1.123 | -2.307 | -3.894 | -5.593 | -2.323 | -1.645 | -3.155 | -1.588 | -1.255 | -1.611 | -0.541 | -0.541 | -0.541 | -0.908 | -0.908 | -0.908 | -0.908 | -1.1 | -1.1 | -1.1 | -1.1 | -1.343 | -1.343 | -1.343 | -1.343 | -4.263 | -4.263 | -4.263 | -4.263 | -2.008 | -2.008 | -2.008 | -2.008 | -1.12 | -1.12 | -1.12 | -1.12 | -1.198 | -1.198 | -1.198 | -1.198 | -1.115 | -1.115 | -1.115 | -1.115 | -1.597 | -1.597 | -1.597 | -1.597 | -1.926 | -1.926 | -1.926 | -1.926 | -0.58 | -0.58 | -0.58 | -0.58 | -0.871 | -0.871 | -0.871 | -0.871 | -1.699 | -1.699 | -1.699 | -1.699 | -1.287 | -1.287 | -1.287 | -1.287 | -1.6 | -1.6 | -1.6 | -1.6 | -1.614 | -1.614 | -1.614 | -1.614 | -2.001 | -2.001 | -2.001 | -2.001 | -2.366 | -2.366 | -2.366 | -2.366 | -1.619 | -1.619 | -1.619 | -1.619 | -0.56 | -0.56 | -0.56 | -0.56 | -0.442 | -0.442 | -0.442 | -0.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0.049 | 9.925 | 0.006 | 0.342 | 0.136 | 0 | -1.38 | 1.841 | 0.187 | 0.226 | 0.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.224 | 0.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.338 | -27.046 | -39.316 | -21.027 | -5.802 | -7.37 | -4.72 | -6.514 | -3.078 | -22.321 | -44.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.474 | -0.474 | -0.312 | -0.312 | -0.312 | -0.314 | -0.314 | -0.314 | -0.314 | -0.148 | -0.148 | -0.148 | -0.148 | -0.139 | -0.139 | -0.139 | -0.139 | -0.485 | -0.485 | -0.485 | -0.485 | -0.683 | -0.683 | -0.683 | -0.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.525 | -1.525 | -1.525 | -1.525 | -0.744 | -0.744 | -0.744 | -0.744 | -1.51 | -1.51 | -1.51 | -1.51 | 0 | 0 | 0 | 0 | -1.194 | -1.194 | -1.194 | -1.194 | -1.892 | -1.892 | -1.892 | -1.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.089 | -0.089 | -0.089 | -0.089 | -0.003 | -0.003 | -0.003 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| -4.116 | 16.94 | 25.84 | 10.37 | 9.949 | 5.431 | 0.912 | 1.232 | 5.772 | 21.143 | 32.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0.25 | 0.287 | 0.287 | 0.287 | 2.012 | 2.012 | 2.012 | 2.012 | 0.315 | 0.315 | 0.315 | 0.315 | 0 | 0 | 0 | 0 | 0.595 | 0.595 | 0.595 | 0.595 | 0.085 | 0.085 | 0.085 | 0.085 | -0.008 | -0.008 | -0.008 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.429 | 0.429 | 0.429 | 0.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.135 | 1.135 | 1.135 | 1.135 | 1.648 | 1.648 | 1.648 | 1.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -3.208 | -9.925 | 1.059 | -9.247 | 11.216 | -3.608 | 0.072 | 0.392 | 0.469 | -0.112 | -11.887 | -14.82 | 0 | 7.457 | 0.119 | 0.019 | -1.327 | 9.846 | -0.592 | -1.488 | -1.766 | -7.684 | -0.711 | 4.137 | 4.207 | 4.207 | 4.207 | -0.52 | -0.52 | -0.52 | -0.52 | 4.785 | 4.785 | 4.785 | 4.785 | 3.16 | 3.16 | 3.16 | 3.16 | 10.024 | 10.024 | 10.024 | 10.024 | 6.07 | 6.07 | 6.07 | 6.07 | 5.158 | 5.158 | 5.158 | 5.158 | 1.279 | 1.279 | 1.279 | 1.279 | 7.594 | 7.594 | 7.594 | 7.594 | 9.721 | 9.721 | 9.721 | 9.721 | 14.004 | 14.004 | 14.004 | 14.004 | 2.473 | 2.473 | 2.473 | 2.473 | 4.937 | 4.937 | 4.937 | 4.937 | 2.794 | 2.794 | 2.794 | 2.794 | 2.026 | 2.026 | 2.026 | 2.026 | 3.145 | 3.145 | 3.145 | 3.145 | -0.044 | -0.044 | -0.044 | -0.044 | -0.783 | -0.783 | -0.783 | -0.783 | 1.829 | 1.829 | 1.829 | 1.829 | 1.196 | 1.196 | 1.196 | 1.196 | 0.101 | 0.101 | 0.101 | 0.101 | 0.262 | 0.262 | 0.262 | 0.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -5.64 | -11.173 | -15.539 | -14.28 | 11.705 | -7.675 | -7.967 | -5.74 | 2.153 | -5.249 | -14.372 | -17.744 | 0 | 5.624 | -1.004 | -2.288 | -5.221 | 4.253 | -2.915 | -3.133 | -4.921 | -9.272 | -1.966 | 2.526 | 3.641 | 3.641 | 3.641 | 0.271 | 0.271 | 0.271 | 0.271 | 3.853 | 3.853 | 3.853 | 3.853 | 1.679 | 1.679 | 1.679 | 1.679 | 5.871 | 5.871 | 5.871 | 5.871 | 3.464 | 3.464 | 3.464 | 3.464 | 4.03 | 4.03 | 4.03 | 4.03 | 0.081 | 0.081 | 0.081 | 0.081 | 6.479 | 6.479 | 6.479 | 6.479 | 8.124 | 8.124 | 8.124 | 8.124 | 10.982 | 10.982 | 10.982 | 10.982 | 1.149 | 1.149 | 1.149 | 1.149 | 2.556 | 2.556 | 2.556 | 2.556 | 1.095 | 1.095 | 1.095 | 1.095 | 0.679 | 0.679 | 0.679 | 0.679 | 1.301 | 1.301 | 1.301 | 1.301 | -1.658 | -1.658 | -1.658 | -1.658 | -2.783 | -2.783 | -2.783 | -2.783 | -0.537 | -0.537 | -0.537 | -0.537 | -0.423 | -0.423 | -0.423 | -0.423 | -0.539 | -0.539 | -0.539 | -0.539 | -0.183 | -0.183 | -0.183 | -0.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -11.435 | -7.01 | -7.735 | -28.199 | -1.608 | -0.991 | -3.138 | -8.751 | -25.532 | -11.43 | -10.957 | -15.949 | 0 | -10.707 | 0 | -0.799 | 0 | -0.854 | 0 | -3.986 | 0 | -2.44 | -1.692 | -1.327 | -2.035 | -2.035 | -2.035 | -5.782 | -5.782 | -5.782 | -5.782 | -2.248 | -2.248 | -2.248 | -2.248 | -3.262 | -3.262 | -3.262 | -3.262 | -1.013 | -1.013 | -1.013 | -1.013 | -0.775 | -0.775 | -0.775 | -0.775 | 0 | 0 | 0 | 0 | -0.322 | -0.322 | -0.322 | -0.322 | -0.124 | -0.124 | -0.124 | -0.124 | -0.624 | -0.624 | -0.624 | -0.624 | -6.923 | -6.923 | -6.923 | -6.923 | -0.25 | -0.25 | -0.25 | -0.25 | -1.075 | -1.075 | -1.075 | -1.075 | -0.449 | -0.449 | -0.449 | -0.449 | -0.034 | -0.034 | -0.034 | -0.034 | -0.606 | -0.606 | -0.606 | -0.606 | -0.015 | -0.015 | -0.015 | -0.015 | -0.15 | -0.15 | -0.15 | -0.15 | -1.569 | -1.569 | -1.569 | -1.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0.079 | 0.097 | -3.075 | 0.026 | 0.937 | 0 | 0 | 0 | -22.224 | -6.041 | -0.132 | 2.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.069 | 0 | 8.412 | 1.7 | 1.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 0.28 | 0.28 | 0.28 | 0.295 | 0.295 | 0.295 | 0.295 | 0.338 | 0.338 | 0.338 | 0.338 | 1.42 | 1.42 | 1.42 | 1.42 | 0.124 | 0.124 | 0.124 | 0.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.868 | 4.868 | 4.868 | 4.868 | 0 | 0 | 0 | 0 | 0.364 | 0.364 | 0.364 | 0.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | -0.316 | -0.695 | -3.024 | -1.969 | 0 | 0 | 0 | -0.833 | -2.333 | -0.417 | -0.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -0.029 | -0.202 | -0.007 | -0.029 | -0.045 | -0.045 | -0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.248 | 1.248 | 1.248 | 1.248 | -0.023 | -0.023 | -0.023 | -0.023 | -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 |
Dividends Paid
| -8.222 | -8.622 | -6.108 | -7.389 | -7.859 | -6.178 | -7.409 | -7.205 | -9.471 | -7.731 | -6.264 | -4.151 | 0 | -1.961 | -1.68 | -1.821 | -1.68 | -1.821 | -1.68 | -1.821 | -1.681 | -1.685 | -1.546 | -1.546 | -0.713 | -0.713 | -0.713 | -1.071 | -1.071 | -1.071 | -1.071 | -1.542 | -1.542 | -1.542 | -1.542 | -1.764 | -1.764 | -1.764 | -1.764 | -1.891 | -1.891 | -1.891 | -1.891 | -1.764 | -1.764 | -1.764 | -1.764 | -3.079 | -3.079 | -3.079 | -3.079 | -5.019 | -5.019 | -5.019 | -5.019 | -5.456 | -5.456 | -5.456 | -5.456 | -3.412 | -3.412 | -3.412 | -3.412 | -1.181 | -1.181 | -1.181 | -1.181 | -1.042 | -1.042 | -1.042 | -1.042 | -0.483 | -0.483 | -0.483 | -0.483 | -0.277 | -0.277 | -0.277 | -0.277 | -0.255 | -0.255 | -0.255 | -0.255 | -0.269 | -0.269 | -0.269 | -0.269 | -0.276 | -0.276 | -0.276 | -0.276 | -0.246 | -0.246 | -0.246 | -0.246 | -0.17 | -0.17 | -0.17 | -0.17 | -0.193 | -0.193 | -0.193 | -0.193 | -0.145 | -0.145 | -0.145 | -0.145 | -0.265 | -0.265 | -0.265 | -0.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -12.588 | 1.594 | -2.852 | 5.151 | -0.203 | 0.203 | -5.478 | -2.44 | 6.445 | -2.216 | -13.073 | -4.069 | 0 | -0.656 | -12.07 | 6.397 | -0.091 | 10.86 | 9.007 | 10.045 | 0.492 | -0.206 | -5.469 | -0.645 | 6.434 | 6.434 | 6.434 | 7.123 | 7.123 | 7.123 | 7.123 | 7.642 | 7.642 | 7.642 | 7.642 | 6.705 | 6.705 | 6.705 | 6.705 | 8.774 | 8.774 | 8.774 | 8.774 | 6.003 | 6.003 | 6.003 | 6.003 | 7.109 | 7.109 | 7.109 | 7.109 | 5.142 | 5.142 | 5.142 | 5.142 | 11.516 | 11.516 | 11.516 | 11.516 | 10.574 | 10.574 | 10.574 | 10.574 | 17.688 | 17.688 | 17.688 | 17.688 | 2.326 | 2.326 | 2.326 | 2.326 | 4.114 | 4.114 | 4.114 | 4.114 | 1.821 | 1.821 | 1.821 | 1.821 | 0.969 | 0.969 | 0.969 | 0.969 | 2.176 | 2.176 | 2.176 | 2.176 | -1.367 | -1.367 | -1.367 | -1.367 | -2.388 | -2.388 | -2.388 | -2.388 | -3.666 | -3.666 | -3.666 | -3.666 | -0.23 | -0.23 | -0.23 | -0.23 | -0.758 | -0.758 | -0.758 | -0.758 | 0.082 | 0.082 | 0.082 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -16.182 | -17.527 | -4.995 | 22.963 | -10.326 | -7.782 | -13.881 | -18.36 | -1.384 | 1.366 | -17.77 | 7.427 | 0 | -13.324 | -13.75 | -1.022 | -1.771 | -2.675 | 7.327 | 2.155 | -1.218 | 0.347 | -7.015 | -2.191 | 3.641 | 3.641 | 3.641 | 0.271 | 0.271 | 0.271 | 0.271 | 3.853 | 3.853 | 3.853 | 3.853 | 1.679 | 1.679 | 1.679 | 1.679 | 5.871 | 5.871 | 5.871 | 5.871 | 3.464 | 3.464 | 3.464 | 3.464 | 4.03 | 4.03 | 4.03 | 4.03 | 0.081 | 0.081 | 0.081 | 0.081 | 6.479 | 6.479 | 6.479 | 6.479 | 8.124 | 8.124 | 8.124 | 8.124 | 10.982 | 10.982 | 10.982 | 10.982 | 1.149 | 1.149 | 1.149 | 1.149 | 2.556 | 2.556 | 2.556 | 2.556 | 1.095 | 1.095 | 1.095 | 1.095 | 0.679 | 0.679 | 0.679 | 0.679 | 1.301 | 1.301 | 1.301 | 1.301 | -1.658 | -1.658 | -1.658 | -1.658 | -2.783 | -2.783 | -2.783 | -2.783 | -0.537 | -0.537 | -0.537 | -0.537 | -0.423 | -0.423 | -0.423 | -0.423 | -0.539 | -0.539 | -0.539 | -0.539 | -0.183 | -0.183 | -0.183 | -0.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.65 | -0.551 | 1.328 | -0.277 | -1.53 | 0.471 | 0.073 | 0.313 | 0.061 | -0.114 | 0.02 | 0.703 | 0 | 0.202 | 0.099 | 0.07 | -0.104 | 0.44 | 0.254 | 0.873 | -0.633 | 0.574 | 1.153 | -0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.434 | 0.912 | -6.612 | 1.753 | 10.308 | -3.677 | -3.427 | 9.28 | 7.924 | 6.206 | -7.106 | -1.461 | 0 | 17.185 | -8.001 | 12.35 | -3.065 | 5.941 | -5.315 | -5.076 | -0.063 | 1.984 | -16.549 | 16.475 | 1.249 | 1.249 | 1.249 | -1.887 | -1.887 | -1.887 | -1.887 | 0.277 | 0.277 | 0.277 | 0.277 | -1.833 | -1.833 | -1.833 | -1.833 | 3.049 | 3.049 | 3.049 | 3.049 | -1.015 | -1.015 | -1.015 | -1.015 | 0.958 | 0.958 | 0.958 | 0.958 | -4.681 | -4.681 | -4.681 | -4.681 | 1.855 | 1.855 | 1.855 | 1.855 | 3.867 | 3.867 | 3.867 | 3.867 | 0.834 | 0.834 | 0.834 | 0.834 | -0.01 | -0.01 | -0.01 | -0.01 | 0.047 | 0.047 | 0.047 | 0.047 | 0.226 | 0.226 | 0.226 | 0.226 | 0.309 | 0.309 | 0.309 | 0.309 | -0.22 | -0.22 | -0.22 | -0.22 | 0.634 | 0.634 | 0.634 | 0.634 | -0.481 | -0.481 | -0.481 | -0.481 | -0.267 | -0.267 | -0.267 | -0.267 | 0.249 | 0.249 | 0.249 | 0.249 | -0.24 | -0.24 | -0.24 | -0.24 | 0.216 | 0.216 | 0.216 | 0.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 37.604 | 40.038 | 39.126 | 45.738 | 43.985 | 33.677 | 37.354 | 40.781 | 31.501 | 23.577 | 17.371 | 24.477 | 28.602 | 28.602 | 11.417 | 19.418 | 7.068 | 10.133 | 4.192 | 9.507 | 14.583 | 14.646 | 3.166 | 19.714 | 3.239 | 3.239 | 3.239 | 1.99 | 1.99 | 1.99 | 1.99 | 3.878 | 3.878 | 3.878 | 3.878 | 3.601 | 3.601 | 3.601 | 3.601 | 5.434 | 5.434 | 5.434 | 5.434 | 2.384 | 2.384 | 2.384 | 2.384 | 3.399 | 3.399 | 3.399 | 3.399 | 2.441 | 2.441 | 2.441 | 2.441 | 7.122 | 7.122 | 7.122 | 7.122 | 5.268 | 5.268 | 5.268 | 5.268 | 1.401 | 1.401 | 1.401 | 1.401 | 0.568 | 0.568 | 0.568 | 0.568 | 0.578 | 0.578 | 0.578 | 0.578 | 0.531 | 0.531 | 0.531 | 0.531 | 0.305 | 0.305 | 0.305 | 0.305 | -0.005 | -0.005 | -0.005 | -0.005 | 0.215 | 0.215 | 0.215 | 0.215 | -0.419 | -0.419 | -0.419 | -0.419 | 0.062 | 0.062 | 0.062 | 0.062 | 0.329 | 0.329 | 0.329 | 0.329 | 0.08 | 0.08 | 0.08 | 0.08 | 0.319 | 0.319 | 0.319 | 0.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |