Strandline Resources Limited
ASX:STA.AX
0.095 (AUD) • At close July 24, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 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 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -122.238 | -61.119 | -2.675 | -1.324 | -8.765 | -4.383 | -6.933 | -3.45 | -2.184 | -1.092 | -6.553 | -3.277 | -6.253 | -3.127 | -3.702 | -1.851 | -4.434 | -2.217 | -2.911 | -1.462 | -2.045 | -2.045 | -1.089 | -1.089 | -1.268 | -1.268 | -1.113 | -1.113 | -1.44 | -1.44 | -0.986 | -0.986 | -0.643 | -0.643 | -10.616 | -10.616 | -0.354 | -0.354 | -0.231 | -0.231 | -0.282 | -0.282 | -3.524 | -3.524 | -0.45 | -0.45 | -0.205 | -0.205 | -0.205 | -0.314 | -0.314 | -0.314 | -0.314 | -0.171 | -0.171 | -0.171 | -0.171 | -0.176 | -0.176 | -0.176 | -0.176 | -0.101 | -0.101 | -0.101 | -0.101 | -0.267 | -0.267 | -0.267 | -0.267 | -0.304 | -0.304 | -0.304 | -0.304 | -0.036 | -0.036 | -0.036 | -0.036 | -0.122 | -0.122 | -0.122 | -0.122 | -0.064 | -0.064 | -0.064 | -0.064 | -0.112 | -0.112 | -0.112 | -0.112 | -0.049 | -0.049 | -0.049 | -0.049 | 0 | 0 | 0 | 0 |
Depreciation & Amortization
| 0.191 | 40.545 | 0.163 | 0.081 | 0.159 | 0.079 | 0.091 | 0.045 | 0.066 | 0.033 | 0.041 | 0.02 | 0.072 | 0.036 | 0.005 | 0.002 | 0.006 | 0.003 | -0.002 | -0.002 | 0.008 | 0.008 | -0.004 | -0.004 | 0.01 | 0.01 | 0.007 | 0.007 | 0.007 | 0.007 | 0.28 | 0.28 | 0.007 | 0.007 | 10.301 | 10.301 | 0.034 | 0.034 | 0.034 | 0.034 | 0.049 | 0.049 | 3.019 | 3.019 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 | 0.009 | 0.009 | 0.009 | 0.009 | 0.006 | 0.006 | 0.006 | 0.006 | 0.004 | 0.004 | 0.004 | 0.004 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0.066 | 0.066 | 0 | 0 | -1.838 | -1.838 | 0 | 0 | -3.588 | -3.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.243 | 0.243 | 1.005 | 1.006 | 0.394 | 0.394 | 0.507 | 0.507 | 0.147 | 0.147 | 0.194 | 0.194 | 0.186 | 0.186 | 0.485 | 0.485 | 0.184 | 0.184 | 0.289 | 0.289 | 0.141 | 0.141 | 0.081 | 0.081 | 0.063 | 0.063 | 0 | 0 | 0.041 | 0.041 | 0.041 | 0.041 | 0.002 | 0.002 | 0.004 | 0.004 | 0.018 | 0.018 | 0.004 | 0.004 | 0 | 0 | 0.022 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -6.502 | -6.502 | 0 | 0 | -7.344 | -7.344 | 0 | 0 | 3.06 | 3.06 | 0 | 0 | -0.042 | -0.042 | 0 | 0 | -0.026 | -0.026 | 0 | 0 | 0.288 | 0.288 | 0 | 0 | -0.338 | -0.338 | 0 | 0 | -0.011 | -0.011 | 0 | 0 | -0.029 | -0.029 | 0 | 0 | -0.008 | -0.008 | 0 | 0 | 0.129 | 0.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -0.309 | -0.309 | 0 | 0 | 1.444 | 1.444 | 0 | 0 | 3.441 | 3.441 | 0 | 0 | -0.052 | -0.052 | 0 | 0 | -0.051 | -0.051 | 0 | 0 | 0.3 | 0.3 | 0 | 0 | -0.352 | -0.352 | 0 | 0 | -0.01 | -0.01 | 0 | 0 | 0.002 | 0.002 | 0 | 0 | 0.013 | 0.013 | 0 | 0 | 0.121 | 0.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Working Capital
| 0 | 0 | -6.193 | -6.193 | 0 | 0 | -8.788 | -8.788 | 0 | 0 | -0.381 | -0.381 | 0 | 0 | 0.011 | 0.011 | 0 | 0 | 0.025 | 0.025 | 0 | 0 | -0.012 | -0.012 | 0 | 0 | 0.014 | 0.014 | 0 | 0 | -0.001 | -0.001 | 0 | 0 | -0.031 | -0.031 | 0 | 0 | -0.021 | -0.021 | 0 | 0 | 0.008 | 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 |
Other Non Cash Items
| 76.598 | -2.11 | 6.529 | 9.347 | 9.561 | 3.616 | 3.075 | 8.118 | 0.327 | -0.147 | 1.773 | -2.362 | 0.86 | 0.164 | -0.11 | -0.204 | 1.269 | 0.143 | -0.437 | -0.369 | 0.154 | 0.154 | -0.219 | -0.219 | 0.584 | 0.584 | -0.024 | -0.024 | 0.048 | 0.048 | 0.082 | 0.082 | -0.151 | -0.151 | 0.036 | 0.036 | 0 | 0 | 0.035 | 0.035 | -0.093 | -0.093 | 0.118 | 0.118 | 0.122 | 0.122 | 0.203 | 0.203 | 0.203 | 0.313 | 0.313 | 0.313 | 0.313 | 0.169 | 0.169 | 0.169 | 0.169 | 0.175 | 0.175 | 0.175 | 0.175 | 0.098 | 0.098 | 0.098 | 0.098 | 0.264 | 0.264 | 0.264 | 0.264 | 0.295 | 0.295 | 0.295 | 0.295 | 0.03 | 0.03 | 0.03 | 0.03 | 0.118 | 0.118 | 0.118 | 0.118 | 0.062 | 0.062 | 0.062 | 0.062 | 0.112 | 0.112 | 0.112 | 0.112 | 0.049 | 0.049 | 0.049 | 0.049 | 0 | 0 | 0 | 0 |
Operating Cash Flow
| -45.831 | -22.915 | 3.692 | 1.846 | 0.637 | 0.318 | -3.949 | -2.237 | -1.923 | -0.699 | -4.821 | -2.41 | -5.465 | -2.732 | -3.816 | -1.908 | -3.172 | -1.586 | -3.348 | -1.674 | -1.593 | -1.593 | -0.883 | -0.883 | -0.594 | -0.594 | -1.405 | -1.405 | -1.391 | -1.391 | -0.595 | -0.595 | -0.746 | -0.746 | -0.307 | -0.307 | -0.316 | -0.316 | -0.152 | -0.152 | -0.322 | -0.322 | -0.258 | -0.258 | -0.327 | -0.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -26.7 | -0.032 | -42.959 | -0.075 | -79.108 | -0.041 | -113.673 | -0.044 | -113.037 | -0.04 | 0 | 0 | 0 | -0.003 | -0.007 | -0.003 | -0.003 | -0.002 | -0.01 | -0.005 | -0.001 | -0.001 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.002 | -0.002 | -0.168 | -0.168 | -0 | -0 | -0.43 | -0.43 | -0.371 | -0.371 | -0.155 | -0.155 | -0.278 | -0.278 | -0.489 | -0.489 | -1.33 | -1.33 | -0.002 | -0.002 | -0.002 | -0.004 | -0.004 | -0.004 | -0.004 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | -0.004 | -0.004 | -0.004 | -0.004 | -0.127 | -0.127 | -0.127 | -0.127 | -0.01 | -0.01 | -0.01 | -0.01 | -0.007 | -0.007 | -0.007 | -0.007 | -0.002 | -0.002 | -0.002 | -0.002 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | 0 | 0 | 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 | 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 | -0.003 | -0.003 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.804 | -0.804 | -0.804 | -0.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.054 | -0.054 | -0.054 | -0.054 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.304 | 0.304 | 0.304 | 0.304 | 0 | 0 | 0 | 0 | 0.5 | 0.5 | 0.5 | 0.5 | 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 | 0.08 | 0.08 | 0.08 | 0.08 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -13.318 | -13.318 | -21.405 | -21.405 | -39.513 | -39.513 | -56.793 | -56.793 | -56.479 | -56.479 | -5.99 | -5.99 | 0.005 | 0.005 | -1.744 | -1.744 | -1.744 | 0 | -1.631 | -1.631 | -1.631 | 0 | -0.735 | -0.735 | -0.735 | 0 | 0.001 | 0.001 | -1.396 | 0 | 0.096 | 0.096 | 0.125 | 0.125 | 0.188 | 0.188 | -0.001 | -0.516 | 0 | 0 | 0.993 | 0.993 | 0.179 | 0.179 | -1.109 | -1.425 | -1.425 | -1.425 | -1.425 | 0.152 | 0.152 | 0.152 | 0.152 | -0.653 | -0.653 | -0.653 | -0.653 | -0.369 | -0.369 | -0.369 | -0.369 | -0.611 | -0.611 | -0.611 | -0.611 | -1.308 | -1.308 | -1.308 | -1.308 | -0.872 | -0.872 | -0.872 | -0.872 | -0.847 | -0.847 | -0.847 | -0.847 | -0.675 | -0.675 | -0.675 | -0.675 | -0.261 | -0.261 | -0.261 | -0.261 | -0.158 | -0.158 | -0.158 | -0.158 | -0.403 | -0.403 | -0.403 | -0.403 | -0.066 | -0.066 | -0.066 | -0.066 |
Investing Cash Flow
| -26.7 | -13.35 | -42.959 | -21.479 | -79.108 | -39.554 | -113.673 | -56.836 | -113.037 | -56.519 | -11.981 | -5.99 | 0.01 | 0.005 | -0.007 | -0.003 | -0.003 | -0.002 | -0.01 | -0.005 | -0.001 | -0.001 | -0.003 | -0.003 | -0.003 | -0.003 | -0.002 | -0.002 | -0.002 | -0.002 | -0.072 | -0.072 | 0.132 | 0.132 | -0.242 | -0.242 | -0.369 | -0.369 | -0.155 | -0.155 | 0.715 | 0.715 | -0.31 | -0.31 | -1.33 | -1.33 | -0.927 | -0.927 | -0.927 | -0.656 | -0.656 | -0.656 | -0.656 | -0.655 | -0.655 | -0.655 | -0.655 | -0.369 | -0.369 | -0.369 | -0.369 | -0.611 | -0.611 | -0.611 | -0.611 | -1.31 | -1.31 | -1.31 | -1.31 | -0.876 | -0.876 | -0.876 | -0.876 | -0.974 | -0.974 | -0.974 | -0.974 | -0.685 | -0.685 | -0.685 | -0.685 | -0.268 | -0.268 | -0.268 | -0.268 | -0.159 | -0.159 | -0.159 | -0.159 | -0.378 | -0.378 | -0.378 | -0.378 | -0.066 | -0.066 | -0.066 | -0.066 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 9.306 | 0 | 0 | 0 | 0 | 0 | 133.873 | 0 | 59.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Issued
| 34.707 | 0 | 0 | 0 | 1.81 | 0 | 47.5 | 0 | 0.63 | 0 | 115.807 | 0 | 17.5 | 1.618 | 6.179 | 1.618 | -0.007 | 0 | 5.261 | 2.16 | 2.16 | 0 | 1.002 | 1.002 | 1.002 | 0 | 1.954 | 1.954 | 1.954 | 0 | 1.046 | 1.046 | 1.046 | 0.591 | 0.591 | 0.591 | 0.591 | 0.154 | 0.154 | 0.154 | 0.154 | 0.801 | 0.801 | 0.801 | 0.801 | 0.6 | 0.6 | 0.6 | 0.6 | 1.758 | 1.758 | 1.758 | 1.758 | 0.636 | 0.636 | 0.636 | 0.636 | 0.252 | 0.252 | 0.252 | 0.252 | 0.423 | 0.423 | 0.423 | 0.423 | 1.331 | 1.331 | 1.331 | 1.331 | 1.184 | 1.184 | 1.184 | 1.184 | 0.494 | 0.494 | 0.494 | 0.494 | 1.304 | 1.304 | 1.304 | 1.304 | 0 | 0 | 0 | 0 | 0.348 | 0.348 | 0.348 | 0.348 | 0.079 | 0.079 | 0.079 | 0.079 | 0.878 | 0.878 | 0.878 | 0.878 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.075 | -0.075 | -0.075 | -0.075 | 0 | -0.087 | -0.087 | -0.087 | 0 | -0.006 | -0.006 | -0.006 | 0 | -0.14 | -0.14 | -0.14 | 0 | -0.043 | -0.043 | -0.043 | -0.071 | -0.071 | -0.071 | -0.071 | -0.009 | -0.009 | -0.009 | -0.009 | -0.027 | -0.027 | -0.027 | -0.027 | 0 | 0 | 0 | 0 | -0.055 | -0.055 | -0.055 | -0.055 | -0.026 | -0.026 | -0.026 | -0.026 | -0.018 | -0.018 | -0.018 | -0.018 | -0.018 | -0.018 | -0.018 | -0.018 | -0.078 | -0.078 | -0.078 | -0.078 | -0.048 | -0.048 | -0.048 | -0.048 | -0.011 | -0.011 | -0.011 | -0.011 | -0.055 | -0.055 | -0.055 | -0.055 | 0 | 0 | 0 | 0 | -0.022 | -0.022 | -0.022 | -0.022 | 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 |
Other Financing Activities
| -22.049 | 21.964 | 7.002 | 7.002 | 12.735 | 12.735 | -93.325 | 88.048 | 5.8 | 32.566 | -5.649 | 55.079 | 17.5 | 8.75 | 6.179 | 3.089 | -0.007 | -0.003 | 5.261 | 2.63 | 1.517 | 1.517 | 1.155 | 1.155 | 0.835 | 0.835 | 1.668 | 1.668 | 1.96 | 1.96 | 1.357 | 1.357 | 0.65 | 0.65 | 0.021 | 0.021 | 1.019 | 1.019 | 0.289 | 0.289 | -0.237 | -0.237 | 0.505 | 0.505 | 0.899 | 0.899 | -0.927 | -0.927 | -0.927 | -0.656 | -0.656 | -0.656 | -0.656 | -0.655 | -0.655 | -0.655 | -0.655 | -0.369 | -0.369 | -0.369 | -0.369 | -0.611 | -0.611 | -0.611 | -0.611 | -1.31 | -1.31 | -1.31 | -1.31 | -0.876 | -0.876 | -0.876 | -0.876 | -0.974 | -0.974 | -0.974 | -0.974 | -0.685 | -0.685 | -0.685 | -0.685 | -0.268 | -0.268 | -0.268 | -0.268 | -0.159 | -0.159 | -0.159 | -0.159 | -0.378 | -0.378 | -0.378 | -0.378 | -0.066 | -0.066 | -0.066 | -0.066 |
Financing Cash Flow
| 43.928 | 21.964 | 14.003 | 7.002 | 25.47 | 12.735 | 175.572 | 88.048 | 65.657 | 32.566 | 110.158 | 55.079 | 17.5 | 8.75 | 6.179 | 3.089 | -0.007 | -0.003 | 5.261 | 2.63 | 1.517 | 1.517 | 1.155 | 1.155 | 0.835 | 0.835 | 1.668 | 1.668 | 1.96 | 1.96 | 1.357 | 1.357 | 0.65 | 0.65 | 0.021 | 0.021 | 1.019 | 1.019 | 0.289 | 0.289 | -0.237 | -0.237 | 0.505 | 0.505 | 0.899 | 0.899 | -0.927 | -0.927 | -0.927 | -0.656 | -0.656 | -0.656 | -0.656 | -0.655 | -0.655 | -0.655 | -0.655 | -0.369 | -0.369 | -0.369 | -0.369 | -0.611 | -0.611 | -0.611 | -0.611 | -1.31 | -1.31 | -1.31 | -1.31 | -0.876 | -0.876 | -0.876 | -0.876 | -0.974 | -0.974 | -0.974 | -0.974 | -0.685 | -0.685 | -0.685 | -0.685 | -0.268 | -0.268 | -0.268 | -0.268 | -0.159 | -0.159 | -0.159 | -0.159 | -0.378 | -0.378 | -0.378 | -0.378 | -0.066 | -0.066 | -0.066 | -0.066 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.006 | -0.006 | -0.044 | -0.044 | 0.005 | 0.005 | 0.245 | 0.245 | -0.047 | -0.047 | -0.02 | -0.02 | -0 | -0 | -0 | -0 | 0.001 | 0.001 | -0.007 | -0.007 | 0.02 | 0.02 | 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 | 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
| -28.616 | -14.308 | -25.352 | -79.33 | -60.945 | -26.496 | 9.229 | 29.22 | 7.768 | -24.699 | 93.315 | 46.658 | 12.045 | -0.206 | 2.355 | -1.576 | 1.37 | -1.59 | 4.993 | -2.659 | 3.103 | -0.058 | 0.254 | -2.679 | 2.933 | 0.238 | 0.413 | -1.936 | 2.349 | 0.567 | 0.363 | 0.165 | 0.198 | -0.097 | -0.097 | -1.182 | 1.085 | 0.07 | 0.07 | -0.452 | 0.521 | -0.41 | -0.41 | -0.41 | -0.075 | 0.172 | 0.172 | 0.172 | 0.172 | 0.239 | 0.239 | 0.239 | 0.239 | -0.048 | -0.048 | -0.048 | -0.048 | -0.135 | -0.135 | -0.135 | -0.135 | -0.206 | -0.206 | -0.206 | -0.206 | -0.059 | -0.059 | -0.059 | -0.059 | 0.256 | 0.256 | 0.256 | 0.256 | -0.617 | -0.617 | -0.617 | -0.617 | 0.554 | 0.554 | 0.554 | 0.554 | -0.275 | -0.275 | -0.275 | -0.275 | 0.166 | 0.166 | 0.166 | 0.166 | -0.378 | -0.378 | -0.378 | -0.378 | -0.132 | -0.132 | -0.132 | -0.132 |
Cash At End Of Period
| 12.686 | -14.308 | 41.301 | -12.676 | 66.654 | -26.496 | 127.599 | 90.425 | 118.37 | -24.699 | 110.602 | 63.944 | 17.286 | 1.31 | 5.242 | 1.31 | 2.886 | -1.59 | 6.065 | 1.516 | 4.176 | -0.058 | 1.073 | 1.073 | 3.751 | 0.238 | 0.819 | 0.819 | 2.755 | 0.567 | 0.405 | 0.405 | 0.24 | 0.042 | 0.042 | 0.042 | 1.224 | 0.139 | 0.139 | 0.139 | 0.591 | 0.07 | 0.07 | 0.07 | 0.405 | 0.48 | 0.48 | 0.48 | 0.48 | 0.308 | 0.308 | 0.308 | 0.308 | 0.069 | 0.069 | 0.069 | 0.069 | 0.117 | 0.117 | 0.117 | 0.117 | 0.252 | 0.252 | 0.252 | 0.252 | 0.458 | 0.458 | 0.458 | 0.458 | 0.517 | 0.517 | 0.517 | 0.517 | 0.261 | 0.261 | 0.261 | 0.261 | 0.878 | 0.878 | 0.878 | 0.878 | 0.324 | 0.324 | 0.324 | 0.324 | 0.6 | 0.6 | 0.6 | 0.6 | 0.434 | 0.434 | 0.434 | 0.434 | 0.812 | 0.812 | 0.812 | 0.812 |