Supply Network Limited
ASX:SNL.AX
30.2 (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
| 17.988 | 15.037 | 14.695 | 12.712 | 10.539 | 9.479 | 7.756 | 6.09 | 5.148 | 4.4 | 4.57 | 4.12 | 4.361 | 3.815 | 3.778 | 2.994 | 2.485 | 2.358 | 2.973 | 2.757 | 3.085 | 2.915 | 2.43 | 2.118 | 0.99 | 0.99 | 0.99 | 0.627 | 0.627 | 0.627 | 0.627 | 0.41 | 0.41 | 0.41 | 0.41 | 0.385 | 0.385 | 0.385 | 0.385 | 0.373 | 0.373 | 0.373 | 0.373 | 0.092 | 0.092 | 0.092 | 0.092 | 0.118 | 0.118 | 0.118 | 0.118 | 0.295 | 0.295 | 0.295 | 0.295 | 0 | 0 | 0 | 0 | 0.229 | 0.229 | 0.229 | 0.229 | 0.144 | 0.144 | 0.144 | 0.144 | 0.079 | 0.079 | 0.079 | 0.079 | 0.027 | 0.027 | 0.027 | 0.027 | -0.146 | -0.146 | -0.146 | -0.146 | 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 | 0.02 | 0.02 | 0.02 | 0.02 | 0.025 | 0.025 | 0.025 | 0.025 | 0.008 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 | 0 |
Depreciation & Amortization
| 4.628 | 4.456 | 3.996 | 3.504 | 3.459 | 3.193 | 2.911 | 3.001 | 2.87 | 2.812 | 0.646 | 0.696 | 0.545 | 0.546 | 0.54 | 0.536 | 0.632 | 0.314 | 0.369 | 0.452 | 0.392 | 0.395 | 0.351 | 0.262 | 0.129 | 0.129 | 0.129 | 0.101 | 0.101 | 0.101 | 0.101 | 0.076 | 0.076 | 0.076 | 0.076 | 0.073 | 0.073 | 0.073 | 0.073 | 0.096 | 0.096 | 0.096 | 0.096 | 0.114 | 0.114 | 0.114 | 0.114 | 0.112 | 0.112 | 0.112 | 0.112 | 0.089 | 0.089 | 0.089 | 0.089 | 0.072 | 0.072 | 0.072 | 0.072 | 0.073 | 0.073 | 0.073 | 0.073 | 0.081 | 0.081 | 0.081 | 0.081 | 0.075 | 0.075 | 0.075 | 0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.08 | 0.08 | 0.08 | 0.081 | 0.081 | 0.081 | 0.081 | 0.066 | 0.066 | 0.066 | 0.066 | 0.066 | 0.066 | 0.066 | 0.066 | 0.067 | 0.067 | 0.067 | 0.067 | 0.091 | 0.091 | 0.091 | 0.091 | 0.104 | 0.104 | 0.104 | 0.104 | 0.208 | 0.208 | 0.208 | 0.208 | 0.038 | 0.038 | 0.038 | 0.038 |
Deferred Income Tax
| 0 | 0 | 14.139 | 0 | 5.776 | 0 | 4.066 | 0 | -0.407 | 0 | 9.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.573 | 0 | 0.267 | 0 | 0.392 | 0 | 0.096 | 0 | 0.134 | 0 | 0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -31.428 | 0 | -22.448 | 0 | -12.986 | 0 | -10.232 | 0 | -5.753 | 0 | -9.502 | 0 | -4.187 | 0 | -4.316 | 0 | -3.543 | 0 | -0.137 | 0 | -7.555 | 0 | -3.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5.945 | 0 | -6.617 | 0 | -3.869 | 0 | -2.753 | 0 | -1.104 | 0 | -0.857 | 0 | -1.407 | 0 | -1.603 | 0 | -0.095 | 0 | -0.82 | 0 | -0.661 | 0 | -0.594 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -24.029 | 0 | -15.781 | 0 | -9.217 | 0 | -7.231 | 0 | -4.674 | 0 | -8.648 | 0 | -2.784 | 0 | -2.597 | 0 | -3.444 | 0 | 1.644 | 0 | -7.197 | 0 | -3.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.454 | 0 | -0.05 | 0 | 0.1 | 0 | -0.248 | 0 | 0.025 | 0 | 0.003 | 0 | 0.004 | 0 | -0.116 | 0 | -0.004 | 0 | -0.961 | 0 | 0.303 | 0 | -0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.897 | -2.75 | -4.031 | 3.151 | 5.222 | -0.467 | 3.934 | 4.724 | 4.821 | 2.952 | -2.385 | -3.956 | 2.203 | -1.225 | 2.087 | -0.092 | 2.667 | -1.183 | 0.901 | 0.381 | 4.56 | -2.782 | 2.067 | 0.012 | -1.119 | -1.119 | -1.119 | -0.729 | -0.729 | -0.729 | -0.729 | -0.486 | -0.486 | -0.486 | -0.486 | -0.458 | -0.458 | -0.458 | -0.458 | -0.47 | -0.47 | -0.47 | -0.47 | -0.205 | -0.205 | -0.205 | -0.205 | -0.231 | -0.231 | -0.231 | -0.231 | -0.384 | -0.384 | -0.384 | -0.384 | -0.072 | -0.072 | -0.072 | -0.072 | -0.302 | -0.302 | -0.302 | -0.302 | -0.226 | -0.226 | -0.226 | -0.226 | -0.154 | -0.154 | -0.154 | -0.154 | -0.027 | -0.027 | -0.027 | -0.027 | 0.146 | 0.146 | 0.146 | 0.146 | 0 | 0 | 0 | 0 | -0.08 | -0.08 | -0.08 | -0.08 | -0.081 | -0.081 | -0.081 | -0.081 | -0.066 | -0.066 | -0.066 | -0.066 | -0.066 | -0.066 | -0.066 | -0.066 | -0.066 | -0.066 | -0.066 | -0.066 | -0.111 | -0.111 | -0.111 | -0.111 | -0.129 | -0.129 | -0.129 | -0.129 | -0.216 | -0.216 | -0.216 | -0.216 | -0.038 | -0.038 | -0.038 | -0.038 |
Operating Cash Flow
| 8.658 | 7.831 | 6.668 | 12.359 | 12.302 | 5.819 | 8.779 | 7.813 | 6.692 | 4.54 | 1.539 | 0.86 | 2.922 | 3.136 | 2.089 | 3.438 | 2.241 | 1.489 | 4.106 | 3.59 | 0.482 | 0.528 | 0.989 | 2.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.244 | -2.09 | -2.379 | -1.951 | -1.861 | -1.183 | -0.931 | -0.52 | -0.563 | -1.402 | -1.416 | -1.419 | -1.674 | -1.271 | -0.271 | -0.358 | -0.549 | -2.418 | -1.174 | -0.302 | -0.582 | -0.147 | -1.004 | -0.658 | -0.154 | -0.154 | -0.154 | -0.203 | -0.203 | -0.203 | -0.203 | -0.125 | -0.125 | -0.125 | -0.125 | -0.075 | -0.075 | -0.075 | -0.075 | -0.011 | -0.011 | -0.011 | -0.011 | -0.034 | -0.034 | -0.034 | -0.034 | -0.085 | -0.085 | -0.085 | -0.085 | -0.129 | -0.129 | -0.129 | -0.129 | -0.189 | -0.189 | -0.189 | -0.189 | -0.129 | -0.129 | -0.129 | -0.129 | -0.058 | -0.058 | -0.058 | -0.058 | -0.081 | -0.081 | -0.081 | -0.081 | -0.049 | -0.049 | -0.049 | -0.049 | -0.11 | -0.11 | -0.11 | -0.11 | -0.083 | -0.083 | -0.083 | -0.083 | -0.203 | -0.203 | -0.203 | -0.203 | -0.074 | -0.074 | -0.074 | -0.074 | -0.188 | -0.188 | -0.188 | -0.188 | -0.038 | -0.038 | -0.038 | -0.038 | -0.081 | -0.081 | -0.081 | -0.081 | -0.013 | -0.013 | -0.013 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0.001 | 0.032 | 0.001 | 0.027 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0.007 | 0.007 | 0.007 | 0.007 | 0.016 | 0.016 | 0.016 | 0.016 | 0 | 0 | 0 | 0 | 0.011 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0 | 0 | 0 | 0.001 | 0.032 | 0.001 | 0.027 | 0.008 | 0 | 0 | 0.001 | 0 | 0 | 0.005 | 0.009 | 0.008 | 0.023 | 0 | 0 | 0.011 | 0 | 0.04 | 0 | 0.687 | 0.687 | 0.687 | 0.982 | 0.982 | 0.982 | 0.982 | 0.714 | 0.714 | 0.714 | 0.714 | -0.074 | -0.074 | -0.074 | -0.074 | 0.325 | 0.325 | 0.325 | 0.325 | 0.127 | 0.127 | 0.127 | 0.127 | 0.513 | 0.513 | 0.513 | 0.513 | -0.034 | -0.034 | -0.034 | -0.034 | 0.402 | 0.402 | 0.402 | 0.402 | 0.3 | 0.3 | 0.3 | 0.3 | 0.039 | 0.039 | 0.039 | 0.039 | 0.105 | 0.105 | 0.105 | 0.105 | 0.029 | 0.029 | 0.029 | 0.029 | 0.217 | 0.217 | 0.217 | 0.217 | 0.323 | 0.323 | 0.323 | 0.323 | 0.514 | 0.514 | 0.514 | 0.514 | 0.289 | 0.289 | 0.289 | 0.289 | 0.22 | 0.22 | 0.22 | 0.22 | 0.415 | 0.415 | 0.415 | 0.415 | 0.257 | 0.257 | 0.257 | 0.257 | 0.259 | 0.259 | 0.259 | 0.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -2.244 | -2.09 | -2.379 | -1.951 | -1.86 | -1.151 | -0.93 | -0.493 | -0.555 | -1.402 | -1.416 | -1.418 | -1.674 | -1.271 | -0.266 | -0.349 | -0.541 | -2.395 | -1.174 | -0.302 | -0.571 | -0.147 | -0.964 | -0.658 | 0.533 | 0.533 | 0.533 | 0.779 | 0.779 | 0.779 | 0.779 | 0.589 | 0.589 | 0.589 | 0.589 | -0.149 | -0.149 | -0.149 | -0.149 | 0.314 | 0.314 | 0.314 | 0.314 | 0.094 | 0.094 | 0.094 | 0.094 | 0.428 | 0.428 | 0.428 | 0.428 | -0.162 | -0.162 | -0.162 | -0.162 | 0.213 | 0.213 | 0.213 | 0.213 | 0.171 | 0.171 | 0.171 | 0.171 | -0.019 | -0.019 | -0.019 | -0.019 | 0.024 | 0.024 | 0.024 | 0.024 | -0.021 | -0.021 | -0.021 | -0.021 | 0.108 | 0.108 | 0.108 | 0.108 | 0.24 | 0.24 | 0.24 | 0.24 | 0.314 | 0.314 | 0.314 | 0.314 | 0.221 | 0.221 | 0.221 | 0.221 | 0.048 | 0.048 | 0.048 | 0.048 | 0.378 | 0.378 | 0.378 | 0.378 | 0.188 | 0.188 | 0.188 | 0.188 | 0.245 | 0.245 | 0.245 | 0.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.189 | -0.354 | -0.326 | -0.287 | -0.291 | -0.7 | -0.525 | -0.725 | -0.229 | -0.817 | -1.944 | -2.623 | 0 | -0.198 | 0 | -0.088 | 0 | -0.192 | 0 | -0.177 | 0 | -0.004 | -0.03 | -0.3 | -0.018 | -0.018 | -0.018 | -0.093 | -0.093 | -0.093 | -0.093 | -0.047 | -0.047 | -0.047 | -0.047 | -0.075 | -0.075 | -0.075 | -0.075 | -0.089 | -0.089 | -0.089 | -0.089 | -0.08 | -0.08 | -0.08 | -0.08 | -0.067 | -0.067 | -0.067 | -0.067 | -0.073 | -0.073 | -0.073 | -0.073 | -0.076 | -0.076 | -0.076 | -0.076 | -0.078 | -0.078 | -0.078 | -0.078 | -0.031 | -0.031 | -0.031 | -0.031 | -0.029 | -0.029 | -0.029 | -0.029 | -0.025 | -0.025 | -0.025 | -0.025 | -0.069 | -0.069 | -0.069 | -0.069 | -0.025 | -0.025 | -0.025 | -0.025 | -0.261 | -0.261 | -0.261 | -0.261 | -0.036 | -0.036 | -0.036 | -0.036 | -0.156 | -0.156 | -0.156 | -0.156 | -0.351 | -0.351 | -0.351 | -0.351 | -0.32 | -0.32 | -0.32 | -0.32 | -0.209 | -0.209 | -0.209 | -0.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 13.238 | 0 | 6.921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.026 | 0.026 | 0.026 | 0.026 | 0.216 | 0.216 | 0.216 | 0.216 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.024 | 0.024 | 0.024 | 0.024 | 0.005 | 0.005 | 0.005 | 0.005 | 0.111 | 0.111 | 0.111 | 0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | -6.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -15.167 | -6.126 | -11.559 | -4.853 | -4.9 | -4.9 | -3.266 | -3.669 | -2.65 | -3.464 | -2.446 | -3.261 | -2.242 | -2.242 | -1.833 | -2.039 | -1.63 | -2.039 | -10.279 | -1.71 | -1.368 | -1.538 | -1.196 | -1.368 | -0.513 | -0.513 | -0.513 | -0.162 | -0.162 | -0.162 | -0.162 | -0.088 | -0.088 | -0.088 | -0.088 | -0.187 | -0.187 | -0.187 | -0.187 | -0.339 | -0.339 | -0.339 | -0.339 | -0.055 | -0.055 | -0.055 | -0.055 | -0.125 | -0.125 | -0.125 | -0.125 | -0.152 | -0.152 | -0.152 | -0.152 | -0.108 | -0.108 | -0.108 | -0.108 | -0.089 | -0.089 | -0.089 | -0.089 | -0.024 | -0.024 | -0.024 | -0.024 | -0.024 | -0.024 | -0.024 | -0.024 | 0 | 0 | 0 | 0 | -0.024 | -0.024 | -0.024 | -0.024 | -0.109 | -0.109 | -0.109 | -0.109 | -0.097 | -0.097 | -0.097 | -0.097 | -0.024 | -0.024 | -0.024 | -0.024 | -0.073 | -0.073 | -0.073 | -0.073 | -0.048 | -0.048 | -0.048 | -0.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 10.018 | -2.8 | 4.121 | -2.695 | -2.547 | -2.073 | -2.132 | -1.872 | -2.003 | -1.612 | 1.944 | 2.82 | 0.17 | 0 | -0.2 | 0.3 | -0.198 | 0 | 9.549 | 1.408 | 0.798 | 0.119 | 0.333 | 0.047 | 1.064 | 1.064 | 1.064 | 1.034 | 1.034 | 1.034 | 1.034 | 0.724 | 0.724 | 0.724 | 0.724 | 0.087 | 0.087 | 0.087 | 0.087 | 0.526 | 0.526 | 0.526 | 0.526 | 0.229 | 0.229 | 0.229 | 0.229 | 0.619 | 0.619 | 0.619 | 0.619 | 0.039 | 0.039 | 0.039 | 0.039 | 0.392 | 0.392 | 0.392 | 0.392 | 0.226 | 0.226 | 0.226 | 0.226 | 0.036 | 0.036 | 0.036 | 0.036 | 0.077 | 0.077 | 0.077 | 0.077 | 0.004 | 0.004 | 0.004 | 0.004 | 0.201 | 0.201 | 0.201 | 0.201 | 0.374 | 0.374 | 0.374 | 0.374 | 0.672 | 0.672 | 0.672 | 0.672 | 0.281 | 0.281 | 0.281 | 0.281 | 0.277 | 0.277 | 0.277 | 0.277 | 0.776 | 0.776 | 0.776 | 0.776 | 0.507 | 0.507 | 0.507 | 0.507 | 0.454 | 0.454 | 0.454 | 0.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -5.149 | -9.28 | -7.438 | -7.548 | -7.448 | -6.273 | -5.398 | -4.816 | -4.653 | -4.259 | -0.502 | -0.638 | -2.072 | -2.44 | -2.033 | -1.951 | -1.828 | -2.231 | -0.73 | -0.125 | -0.57 | -1.542 | -0.863 | -1.321 | 0.533 | 0.533 | 0.533 | 0.779 | 0.779 | 0.779 | 0.779 | 0.589 | 0.589 | 0.589 | 0.589 | -0.149 | -0.149 | -0.149 | -0.149 | 0.314 | 0.314 | 0.314 | 0.314 | 0.094 | 0.094 | 0.094 | 0.094 | 0.428 | 0.428 | 0.428 | 0.428 | -0.162 | -0.162 | -0.162 | -0.162 | 0.213 | 0.213 | 0.213 | 0.213 | 0.171 | 0.171 | 0.171 | 0.171 | -0.019 | -0.019 | -0.019 | -0.019 | 0.024 | 0.024 | 0.024 | 0.024 | -0.021 | -0.021 | -0.021 | -0.021 | 0.108 | 0.108 | 0.108 | 0.108 | 0.24 | 0.24 | 0.24 | 0.24 | 0.314 | 0.314 | 0.314 | 0.314 | 0.221 | 0.221 | 0.221 | 0.221 | 0.048 | 0.048 | 0.048 | 0.048 | 0.378 | 0.378 | 0.378 | 0.378 | 0.188 | 0.188 | 0.188 | 0.188 | 0.245 | 0.245 | 0.245 | 0.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.013 | 0.162 | -0.037 | 0.056 | -0.014 | 0.002 | -5.557 | 0.602 | -0.002 | 0.241 | 0.006 | 0.037 | 0.012 | -0.063 | -0.004 | -0.005 | 0.024 | 0.026 | -0.006 | 0.001 | 0.011 | 0.057 | 0.056 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.54 | -1.772 | -2.092 | 2.916 | 2.963 | -1.586 | 2.384 | 1.538 | 1.434 | -1.411 | 0.998 | -1.159 | -0.812 | -0.638 | -0.214 | 1.133 | -0.104 | -3.111 | 2.196 | 3.164 | -0.648 | -1.104 | -2.215 | 2.124 | -0.149 | -0.149 | -0.149 | 0.336 | 0.336 | 0.336 | 0.336 | 0.333 | 0.333 | 0.333 | 0.333 | -0.278 | -0.278 | -0.278 | -0.278 | 0.143 | 0.143 | 0.143 | 0.143 | -0.019 | -0.019 | -0.019 | -0.019 | 0.192 | 0.192 | 0.192 | 0.192 | -0.069 | -0.069 | -0.069 | -0.069 | -0.029 | -0.029 | -0.029 | -0.029 | 0.037 | 0.037 | 0.037 | 0.037 | 0.124 | 0.124 | 0.124 | 0.124 | -0.01 | -0.01 | -0.01 | -0.01 | -0.071 | -0.071 | -0.071 | -0.071 | -0.097 | -0.097 | -0.097 | -0.097 | 0.03 | 0.03 | 0.03 | 0.03 | 0.209 | 0.209 | 0.209 | 0.209 | 0.099 | 0.099 | 0.099 | 0.099 | -0.181 | -0.181 | -0.181 | -0.181 | 0.09 | 0.09 | 0.09 | 0.09 | -0.09 | -0.09 | -0.09 | -0.09 | 0.494 | 0.494 | 0.494 | 0.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 5.827 | 5.986 | 7.758 | 9.85 | 6.934 | 3.971 | 5.557 | 3.173 | 1.635 | 0.201 | 1.612 | 0.614 | 1.773 | 2.585 | 3.222 | 3.436 | 2.304 | 2.408 | 5.519 | 3.323 | 0.159 | 0.807 | 0.478 | 2.693 | 0.569 | 0.569 | 0.569 | 0.718 | 0.718 | 0.718 | 0.718 | 0.382 | 0.382 | 0.382 | 0.382 | 0.049 | 0.049 | 0.049 | 0.049 | 0.327 | 0.327 | 0.327 | 0.327 | 0.185 | 0.185 | 0.185 | 0.185 | 0.204 | 0.204 | 0.204 | 0.204 | 0.012 | 0.012 | 0.012 | 0.012 | 0.081 | 0.081 | 0.081 | 0.081 | 0.11 | 0.11 | 0.11 | 0.11 | 0.073 | 0.073 | 0.073 | 0.073 | -0.051 | -0.051 | -0.051 | -0.051 | -0.041 | -0.041 | -0.041 | -0.041 | 0.03 | 0.03 | 0.03 | 0.03 | 0.126 | 0.126 | 0.126 | 0.126 | 0.096 | 0.096 | 0.096 | 0.096 | -0.113 | -0.113 | -0.113 | -0.113 | -0.212 | -0.212 | -0.212 | -0.212 | -0.031 | -0.031 | -0.031 | -0.031 | -0.12 | -0.12 | -0.12 | -0.12 | -0.031 | -0.031 | -0.031 | -0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |