Synertec Corporation Limited
ASX:SOP.AX
0.07 (AUD) • At close November 8, 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 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 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 | 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
| -3.857 | -3.401 | -3.417 | -2.445 | -2.425 | -1.556 | -1.435 | -1.916 | -0.579 | -0.677 | -0.164 | 0.079 | 0 | -8.178 | 0.008 | 0.931 | 0.934 | -1.901 | -0.1 | -0.209 | -0.209 | -0.209 | -0.209 | -0.135 | -0.135 | -0.135 | -0.135 | -0.236 | -0.236 | -0.236 | -0.236 | -0.287 | -0.287 | -0.287 | -0.287 | -0.313 | -0.313 | -0.313 | -0.313 | -0.258 | -0.258 | -0.258 | -0.258 | -0.247 | -0.247 | -0.247 | -0.247 | -0.172 | -0.172 | -0.172 | -0.172 | -0.261 | -0.261 | -0.261 | -0.261 | -0.887 | -0.887 | -0.887 | -0.887 | -0.145 | -0.145 | -0.145 | -0.145 | 0 | 0 | 0 | 0 | -0.091 | -0.091 | -0.091 | -0.091 | -0.261 | -0.261 | -0.261 | -0.261 | -0.959 | -0.959 | -0.959 | -0.959 | -1.077 | -1.077 | -1.077 | -1.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.072 | 0.072 | 0.072 | 0.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation & Amortization
| 0.638 | 0.437 | 0.352 | 0.315 | 0.331 | 0.186 | 0.176 | 0.198 | 0.135 | 0.145 | 0.071 | 0.057 | 0 | 0.042 | 0.053 | 0.046 | 0.043 | 0.037 | 0.029 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.043 | 0.058 | 0.058 | 0.058 | 0.058 | 0.053 | 0.053 | 0.053 | 0.053 | 0.061 | 0.061 | 0.061 | 0.061 | 0.059 | 0.059 | 0.059 | 0.059 | 0.008 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.025 | 0.025 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0.006 | 0.006 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0.034 | 0.034 | 0.034 | 0.034 | 0.031 | 0.031 | 0.031 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | -1.493 | -2.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0.383 | 0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.25 | -0.21 | 0.106 | -0.094 | -1.199 | -0.641 | 0.348 | 0.996 | 1.088 | -2.092 | 0 | -2.8 | 0 | 0 | 0.723 | 0 | 0.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.785 | -0.749 | -0.997 | 0.02 | 1.019 | -0.998 | -3.076 | 1.838 | 1.517 | -0.656 | 0 | -2.805 | 0 | 0 | 0.633 | 0 | 0.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.464 | 0 | -0.161 | 0 | -0.201 | 0 | 0.616 | 0 | 0.135 | -0.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.889 | -0.635 | 2.401 | -0.851 | -0.623 | 0.26 | 0.862 | 0.148 | -0.571 | -0.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.571 | 1.174 | -1.138 | 0.737 | -1.394 | 0.097 | 1.947 | -0.991 | 0.007 | -0.428 | 0 | 0.005 | 0 | 0 | 0.09 | 0 | 0.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.138 | 2.569 | -1.745 | 2.609 | 0.137 | 1.716 | 2.672 | -0.421 | -1.124 | 1.741 | -0.19 | 3.915 | 0 | 8.532 | -3.575 | 0.519 | 2.939 | 1.796 | 0.258 | 0.107 | 0.107 | 0.107 | 0.107 | 0.027 | 0.027 | 0.027 | 0.027 | -0.067 | -0.067 | -0.067 | -0.067 | 0.211 | 0.211 | 0.211 | 0.211 | 0.114 | 0.114 | 0.114 | 0.114 | -0.028 | -0.028 | -0.028 | -0.028 | 0.012 | 0.012 | 0.012 | 0.012 | -0.084 | -0.084 | -0.084 | -0.084 | -0.131 | -0.131 | -0.131 | -0.131 | 0.769 | 0.769 | 0.769 | 0.769 | 0.024 | 0.024 | 0.024 | 0.024 | -0.155 | -0.155 | -0.155 | -0.155 | 0.091 | 0.091 | 0.091 | 0.091 | 0.198 | 0.198 | 0.198 | 0.198 | 0.959 | 0.959 | 0.959 | 0.959 | 1.077 | 1.077 | 1.077 | 1.077 | 0 | 0 | 0 | 0 | -0.124 | -0.124 | -0.124 | -0.124 | -0.166 | -0.166 | -0.166 | -0.166 | -0.069 | -0.069 | -0.069 | -0.069 | -0.177 | -0.177 | -0.177 | -0.177 | -0.097 | -0.097 | -0.097 | -0.097 | -0.137 | -0.137 | -0.137 | -0.137 | -0.031 | -0.031 | -0.031 | -0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow
| -3.331 | -2.863 | -4.005 | -1.077 | -3.421 | -1.405 | -0.806 | 0.448 | 0.331 | -2.837 | -0.425 | 1.251 | 0 | 0.396 | -2.792 | 1.496 | 4.748 | -0.068 | 0.187 | -0.059 | -0.059 | -0.059 | -0.059 | -0.065 | -0.065 | -0.065 | -0.065 | -0.26 | -0.26 | -0.26 | -0.26 | -0.018 | -0.018 | -0.018 | -0.018 | -0.146 | -0.146 | -0.146 | -0.146 | -0.225 | -0.225 | -0.225 | -0.225 | -0.176 | -0.176 | -0.176 | -0.176 | -0.248 | -0.248 | -0.248 | -0.248 | -0.392 | -0.392 | -0.392 | -0.392 | -0.118 | -0.118 | -0.118 | -0.118 | -0.096 | -0.096 | -0.096 | -0.096 | -0.155 | -0.155 | -0.155 | -0.155 | 0 | 0 | 0 | 0 | -0.063 | -0.063 | -0.063 | -0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.117 | -0.117 | -0.117 | -0.117 | -0.123 | -0.123 | -0.123 | -0.123 | -0.066 | -0.066 | -0.066 | -0.066 | -0.177 | -0.177 | -0.177 | -0.177 | -0.095 | -0.095 | -0.095 | -0.095 | -0.032 | -0.032 | -0.032 | -0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -2.005 | -1.83 | -0.317 | -0.05 | -0.166 | -0.207 | -0.05 | -0.388 | -0.028 | -0.014 | -0.056 | -0.074 | 0 | -0.011 | -0.062 | -0.077 | -0.192 | -0.026 | -0.03 | -0.1 | -0.1 | -0.1 | -0.1 | -0.234 | -0.234 | -0.234 | -0.234 | -0.267 | -0.267 | -0.267 | -0.267 | -0.854 | -0.854 | -0.854 | -0.854 | -0.354 | -0.354 | -0.354 | -0.354 | -0.089 | -0.089 | -0.089 | -0.089 | -0.778 | -0.778 | -0.778 | -0.778 | -0.621 | -0.621 | -0.621 | -0.621 | -0.049 | -0.049 | -0.049 | -0.049 | -0.579 | -0.579 | -0.579 | -0.579 | -1.12 | -1.12 | -1.12 | -1.12 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0.22 | -0.22 | -0.22 | -0.22 | -0.283 | -0.283 | -0.283 | -0.283 | -0.21 | -0.21 | -0.21 | -0.21 | -0.297 | -0.297 | -0.297 | -0.297 | -0.297 | -0.297 | -0.297 | -0.297 | -0.263 | -0.263 | -0.263 | -0.263 | -0.076 | -0.076 | -0.076 | -0.076 | -0.139 | -0.139 | -0.139 | -0.139 | -0.01 | -0.01 | -0.01 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0.036 | 0 | -0.255 | 0.255 | 0.8 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.255 | -0.255 | 0.8 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | -0.15 | -0.15 | -0.15 | -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 | 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 | 0.255 | -0.8 | 0.8 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.034 | 0.034 | 0.034 | 0.034 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.012 | 0.012 | 0.012 | 0.012 | 0 | 0 | 0 | 0 | 0.005 | 0.005 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0 | -0 | 0 | 0.078 | -0.078 | -0.719 | -0.13 | 1.567 | -0.067 | 0.116 | 0.015 | 0 | 3.878 | 0.192 | -0.026 | -0.321 | -0.043 | 0.932 | 0.041 | 0.041 | 0.041 | 0.041 | 0.169 | 0.169 | 0.169 | 0.169 | 0.006 | 0.006 | 0.006 | 0.006 | 0.836 | 0.836 | 0.836 | 0.836 | 0.208 | 0.208 | 0.208 | 0.208 | -0.136 | -0.136 | -0.136 | -0.136 | 0.601 | 0.601 | 0.601 | 0.601 | 0.373 | 0.373 | 0.373 | 0.373 | -0.343 | -0.343 | -0.343 | -0.343 | 0.461 | 0.461 | 0.461 | 0.461 | 1.024 | 1.024 | 1.024 | 1.024 | -0.154 | -0.154 | -0.154 | -0.154 | -0.077 | -0.077 | -0.077 | -0.077 | 0.057 | 0.057 | 0.057 | 0.057 | -0.392 | -0.392 | -0.392 | -0.392 | 0.201 | 0.201 | 0.201 | 0.201 | 0.098 | 0.098 | 0.098 | 0.098 | -0.021 | -0.021 | -0.021 | -0.021 | 0.162 | 0.162 | 0.162 | 0.162 | 0.197 | 0.197 | 0.197 | 0.197 | -0.106 | -0.106 | -0.106 | -0.106 | 0.044 | 0.044 | 0.044 | 0.044 | -0.022 | -0.022 | -0.022 | -0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -2.005 | -1.83 | -0.28 | -0.05 | -0.088 | -0.03 | 0.031 | -1.299 | 1.472 | -0.014 | 0.06 | -0.06 | 0 | 3.868 | 0.13 | -0.103 | -0.513 | -0.068 | 0.902 | -0.059 | -0.059 | -0.059 | -0.059 | -0.065 | -0.065 | -0.065 | -0.065 | -0.26 | -0.26 | -0.26 | -0.26 | -0.018 | -0.018 | -0.018 | -0.018 | -0.146 | -0.146 | -0.146 | -0.146 | -0.225 | -0.225 | -0.225 | -0.225 | -0.176 | -0.176 | -0.176 | -0.176 | -0.248 | -0.248 | -0.248 | -0.248 | -0.392 | -0.392 | -0.392 | -0.392 | -0.118 | -0.118 | -0.118 | -0.118 | -0.096 | -0.096 | -0.096 | -0.096 | -0.155 | -0.155 | -0.155 | -0.155 | -0.043 | -0.043 | -0.043 | -0.043 | -0.063 | -0.063 | -0.063 | -0.063 | -0.621 | -0.621 | -0.621 | -0.621 | -0.081 | -0.081 | -0.081 | -0.081 | -0.112 | -0.112 | -0.112 | -0.112 | -0.117 | -0.117 | -0.117 | -0.117 | -0.123 | -0.123 | -0.123 | -0.123 | -0.066 | -0.066 | -0.066 | -0.066 | -0.177 | -0.177 | -0.177 | -0.177 | -0.095 | -0.095 | -0.095 | -0.095 | -0.032 | -0.032 | -0.032 | -0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.486 | -0.176 | 0 | -0.145 | 0 | -0.112 | 0 | -0.081 | 0 | -0.092 | 0 | 0 | 0 | -0.018 | 0 | -0.01 | 0 | 0 | -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 | -0.014 | -0.014 | -0.014 | -0.014 | -0.103 | -0.103 | -0.103 | -0.103 | -0.219 | -0.219 | -0.219 | -0.219 | -0.203 | -0.203 | -0.203 | -0.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.223 | -0.223 | -0.223 | -0.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.025 | -0.025 | -0.025 | -0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 6.616 | 0 | 7.486 | 4.751 | 0 | 6.663 | 0.13 | 1.275 | -0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.611 | 3.611 | 3.611 | 3.611 | 0.369 | 0.369 | 0.369 | 0.369 | 0 | 0 | 0 | 0 | 1.853 | 1.853 | 1.853 | 1.853 | 0.726 | 0.726 | 0.726 | 0.726 | 0.446 | 0.446 | 0.446 | 0.446 | 1.195 | 1.195 | 1.195 | 1.195 | 0.5 | 0.5 | 0.5 | 0.5 | 0.048 | 0.048 | 0.048 | 0.048 | 0.35 | 0.35 | 0.35 | 0.35 | 0.668 | 0.668 | 0.668 | 0.668 | 0.15 | 0.15 | 0.15 | 0.15 | 0.684 | 0.684 | 0.684 | 0.684 | 0 | 0 | 0 | 0 | 0.675 | 0.675 | 0.675 | 0.675 | 0 | 0 | 0 | 0 | 0.729 | 0.729 | 0.729 | 0.729 | 0.135 | 0.135 | 0.135 | 0.135 | 0.315 | 0.315 | 0.315 | 0.315 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.233 | -0.233 | -0.233 | -0.233 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | -0.126 | -0.126 | -0.126 | -0.126 | -0.066 | -0.066 | -0.066 | -0.066 | -0.009 | -0.009 | -0.009 | -0.009 | -0.027 | -0.027 | -0.027 | -0.027 | -0.005 | -0.005 | -0.005 | -0.005 | -0.002 | -0.002 | -0.002 | -0.002 | -0.057 | -0.057 | -0.057 | -0.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.457 | -0.487 | 0.502 | -0.502 | 0.602 | -0.602 | 0.018 | 1.275 | -0.15 | -0.007 | 0 | 0 | 0 | -0.232 | -0.12 | -0.674 | -0.14 | -0.068 | -0.267 | -0.059 | -0.059 | -0.059 | -0.059 | -0.065 | -0.065 | -0.065 | -0.065 | -0.26 | -0.26 | -0.26 | -0.26 | -0.018 | -0.018 | -0.018 | -0.018 | -3.524 | -3.524 | -3.524 | -3.524 | -0.593 | -0.593 | -0.593 | -0.593 | -0.162 | -0.162 | -0.162 | -0.162 | -1.872 | -1.872 | -1.872 | -1.872 | -0.832 | -0.832 | -0.832 | -0.832 | -0.352 | -0.352 | -0.352 | -0.352 | -1.264 | -1.264 | -1.264 | -1.264 | -0.65 | -0.65 | -0.65 | -0.65 | -0.089 | -0.089 | -0.089 | -0.089 | -0.356 | -0.356 | -0.356 | -0.356 | -1.066 | -1.066 | -1.066 | -1.066 | -0.231 | -0.231 | -0.231 | -0.231 | -0.795 | -0.795 | -0.795 | -0.795 | -0.118 | -0.118 | -0.118 | -0.118 | -0.797 | -0.797 | -0.797 | -0.797 | -0.066 | -0.066 | -0.066 | -0.066 | -0.88 | -0.88 | -0.88 | -0.88 | -0.23 | -0.23 | -0.23 | -0.23 | -0.347 | -0.347 | -0.347 | -0.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 6.457 | -0.663 | 7.842 | 4.104 | 0.49 | 5.949 | 0.018 | 1.194 | -0.157 | -0.092 | 0 | 0 | 0 | -0.249 | -0.12 | -0.683 | -0.14 | -0.068 | -0.274 | -0.059 | -0.059 | -0.059 | -0.059 | -0.065 | -0.065 | -0.065 | -0.065 | -0.26 | -0.26 | -0.26 | -0.26 | -0.018 | -0.018 | -0.018 | -0.018 | -0.146 | -0.146 | -0.146 | -0.146 | -0.225 | -0.225 | -0.225 | -0.225 | -0.176 | -0.176 | -0.176 | -0.176 | -0.248 | -0.248 | -0.248 | -0.248 | -0.392 | -0.392 | -0.392 | -0.392 | -0.118 | -0.118 | -0.118 | -0.118 | -0.096 | -0.096 | -0.096 | -0.096 | -0.155 | -0.155 | -0.155 | -0.155 | -0.043 | -0.043 | -0.043 | -0.043 | -0.063 | -0.063 | -0.063 | -0.063 | -0.621 | -0.621 | -0.621 | -0.621 | -0.081 | -0.081 | -0.081 | -0.081 | -0.112 | -0.112 | -0.112 | -0.112 | -0.117 | -0.117 | -0.117 | -0.117 | -0.123 | -0.123 | -0.123 | -0.123 | -0.066 | -0.066 | -0.066 | -0.066 | -0.177 | -0.177 | -0.177 | -0.177 | -0.095 | -0.095 | -0.095 | -0.095 | -0.032 | -0.032 | -0.032 | -0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | -10.654 | 4.121 | -4.121 | 2.626 | -2.626 | 3.04 | -3.04 | 4.337 | 0 | 0 | 0 | 3.473 | -2.957 | 5.028 | 0.111 | 0.111 | 0.111 | 0.02 | 0.02 | 0.02 | 0.02 | -0.106 | -0.106 | -0.106 | -0.106 | 0.254 | 0.254 | 0.254 | 0.254 | -0.817 | -0.817 | -0.817 | -0.817 | 3.316 | 3.316 | 3.316 | 3.316 | 0.736 | 0.736 | 0.736 | 0.736 | -0.407 | -0.407 | -0.407 | -0.407 | 1.563 | 1.563 | 1.563 | 1.563 | 1.362 | 1.362 | 1.362 | 1.362 | 0.403 | 0.403 | 0.403 | 0.403 | 0.252 | 0.252 | 0.252 | 0.252 | 0.479 | 0.479 | 0.479 | 0.479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.214 | 0.214 | 0.214 | 0.214 | 0.641 | 0.641 | 0.641 | 0.641 | -0.131 | -0.131 | -0.131 | -0.131 | 1.011 | 1.011 | 1.011 | 1.011 | 0.186 | 0.186 | 0.186 | 0.186 | 0.369 | 0.369 | 0.369 | 0.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 1.122 | -5.357 | 3.556 | 2.977 | -3.019 | 4.514 | -0.757 | 0.342 | 1.647 | 1.393 | -0.364 | 1.191 | 0 | 7.487 | -5.738 | 5.738 | 0.207 | -0.093 | -0.3 | -0.159 | -0.159 | -0.159 | -0.159 | -0.3 | -0.3 | -0.3 | -0.3 | -0.527 | -0.527 | -0.527 | -0.527 | -0.872 | -0.872 | -0.872 | -0.872 | 2.878 | 2.878 | 2.878 | 2.878 | 0.06 | 0.06 | 0.06 | 0.06 | -0.936 | -0.936 | -0.936 | -0.936 | 0.821 | 0.821 | 0.821 | 0.821 | 0.188 | 0.188 | 0.188 | 0.188 | 0.048 | 0.048 | 0.048 | 0.048 | -0.036 | -0.036 | -0.036 | -0.036 | 0.015 | 0.015 | 0.015 | 0.015 | 0.045 | 0.045 | 0.045 | 0.045 | -0.19 | -0.19 | -0.19 | -0.19 | -0.273 | -0.273 | -0.273 | -0.273 | -0.252 | -0.252 | -0.252 | -0.252 | 0.318 | 0.318 | 0.318 | 0.318 | -0.138 | -0.138 | -0.138 | -0.138 | 0.273 | 0.273 | 0.273 | 0.273 | -0.329 | -0.329 | -0.329 | -0.329 | 0.481 | 0.481 | 0.481 | 0.481 | -0.1 | -0.1 | -0.1 | -0.1 | 0.274 | 0.274 | 0.274 | 0.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 6.419 | 5.297 | 10.654 | 7.098 | 4.121 | 7.14 | 2.626 | 3.382 | 3.04 | 1.393 | 4.337 | 4.701 | 7.487 | 7.487 | 0 | 5.738 | 1.14 | 1.14 | 0.933 | 1.233 | 1.233 | 1.233 | 1.233 | 1.392 | 1.392 | 1.392 | 1.392 | 1.691 | 1.691 | 1.691 | 1.691 | 2.219 | 2.219 | 2.219 | 2.219 | 3.09 | 3.09 | 3.09 | 3.09 | 0.212 | 0.212 | 0.212 | 0.212 | 0.153 | 0.153 | 0.153 | 0.153 | 1.089 | 1.089 | 1.089 | 1.089 | 0.268 | 0.268 | 0.268 | 0.268 | 0.08 | 0.08 | 0.08 | 0.08 | 0.032 | 0.032 | 0.032 | 0.032 | 0.068 | 0.068 | 0.068 | 0.068 | 0.054 | 0.054 | 0.054 | 0.054 | 0.008 | 0.008 | 0.008 | 0.008 | 0.255 | 0.255 | 0.255 | 0.255 | 0.528 | 0.528 | 0.528 | 0.528 | 0.779 | 0.779 | 0.779 | 0.779 | 0.461 | 0.461 | 0.461 | 0.461 | 0.6 | 0.6 | 0.6 | 0.6 | 0.326 | 0.326 | 0.326 | 0.326 | 0.655 | 0.655 | 0.655 | 0.655 | 0.174 | 0.174 | 0.174 | 0.174 | 0.274 | 0.274 | 0.274 | 0.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |