Cromwell Property Group
ASX:CMW.AX
0.4 (AUD) • At close January 23, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2020-01-31 | 2019-06-30 | 2019-03-31 | 2019-01-31 | 2018-06-30 | 2018-03-31 | 2018-01-31 | 2017-06-30 | 2017-03-31 | 2017-01-31 | 2016-06-30 | 2016-03-31 | 2016-01-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2015-01-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2014-01-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2013-01-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2012-01-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2011-01-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2010-01-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2009-01-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2008-01-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2007-01-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2006-01-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2005-01-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2004-01-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2003-01-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2002-01-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2001-01-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 2000-01-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1999-01-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1998-01-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1997-01-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1996-01-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1995-01-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1994-01-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1993-01-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1992-01-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1991-01-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1990-01-31 | 1989-09-30 | 1989-06-30 | 1989-03-31 | 1989-01-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -157.15 | -157.15 | -64.75 | -64.75 | 45.275 | 45.275 | 45.275 | 45.275 | 39.975 | 39.975 | 39.975 | 51.025 | 51.025 | 51.025 | 69.375 | 69.375 | 69.375 | 82.4 | 82.4 | 82.4 | 37.191 | 37.191 | 37.191 | 37.191 | 45.618 | 45.618 | 45.618 | 45.618 | 11.539 | 11.539 | 11.539 | 11.539 | 5.769 | 5.769 | 5.769 | 5.769 | 22.026 | 22.026 | 22.026 | 22.026 | 4.763 | 4.763 | 4.763 | 4.763 | -28.378 | -28.378 | -28.378 | -28.378 | 26.999 | 26.999 | 26.999 | 26.999 | 3.923 | 3.923 | 3.923 | 3.923 | 1.974 | 1.974 | 1.974 | 1.974 | 0.885 | 0.885 | 0.885 | 0.885 | -0.199 | -0.199 | -0.199 | -0.199 | 0.15 | 0.15 | 0.15 | 0.15 | 0.453 | 0.453 | 0.453 | 0.453 | 0.457 | 0.457 | 0.457 | 0.457 | 0.333 | 0.333 | 0.333 | 0.333 | 0.009 | 0.009 | 0.009 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.643 | -1.643 | -1.643 | -1.643 | -0.036 | -0.036 | -0.036 | -0.036 | -4.409 | -4.409 | -4.409 | -4.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation & Amortization
| -2.55 | -2.55 | 6.3 | 6.3 | 1.85 | 1.85 | 1.85 | 1.85 | 0.6 | 0.6 | 0.6 | 1.1 | 1.1 | 1.1 | 1.7 | 1.7 | 1.7 | 2.3 | 2.3 | 2.3 | 0.832 | 0.832 | 0.832 | 0.832 | 0.19 | 0.19 | 0.19 | 0.19 | 0.161 | 0.161 | 0.161 | 0.161 | 0.151 | 0.151 | 0.151 | 0.151 | 0.136 | 0.136 | 0.136 | 0.136 | 0.138 | 0.138 | 0.138 | 0.138 | 0.136 | 0.136 | 0.136 | 0.136 | 0.118 | 0.118 | 0.118 | 0.118 | 0.104 | 0.104 | 0.104 | 0.104 | 0.095 | 0.095 | 0.095 | 0.095 | 0.097 | 0.097 | 0.097 | 0.097 | 0.062 | 0.062 | 0.062 | 0.062 | 0.038 | 0.038 | 0.038 | 0.038 | 0.02 | 0.02 | 0.02 | 0.02 | 0.014 | 0.014 | 0.014 | 0.014 | 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 | 0.023 | 0.023 | 0.023 | 0.023 | 0.049 | 0.049 | 0.049 | 0.049 | 0.068 | 0.068 | 0.068 | 0.068 | 0.237 | 0.237 | 0.237 | 0.237 | 0.356 | 0.356 | 0.356 | 0.356 | 0.337 | 0.337 | 0.337 | 0.337 |
Deferred Income Tax
| 0.45 | 0.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.1 | 0.1 | 0.15 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.55 | -0.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.55 | -0.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 206.7 | 206.7 | 85.9 | 85.9 | -47.125 | -47.125 | -47.125 | -47.125 | -40.575 | -40.575 | -40.575 | -52.125 | -52.125 | -52.125 | -32.5 | -32.5 | -32.5 | -44.925 | -44.925 | -44.925 | -1.961 | -1.961 | -1.961 | -1.961 | -8.901 | -8.901 | -8.901 | -8.901 | 14.684 | 14.684 | 14.684 | 14.684 | 14.94 | 14.94 | 14.94 | 14.94 | -5.117 | -5.117 | -5.117 | -5.117 | 11.107 | 11.107 | 11.107 | 11.107 | 43.099 | 43.099 | 43.099 | 43.099 | -5.782 | -5.782 | -5.782 | -5.782 | 2.877 | 2.877 | 2.877 | 2.877 | -0.732 | -0.732 | -0.732 | -0.732 | -0.204 | -0.204 | -0.204 | -0.204 | -0.228 | -0.228 | -0.228 | -0.228 | -0.188 | -0.188 | -0.188 | -0.188 | -0.553 | -0.553 | -0.553 | -0.553 | -0.334 | -0.334 | -0.334 | -0.334 | -0.333 | -0.333 | -0.333 | -0.333 | -0.009 | -0.009 | -0.009 | -0.009 | 0 | 0 | 0 | 0 | 0.064 | 0.064 | 0.064 | 0.064 | 0.143 | 0.143 | 0.143 | 0.143 | 0.656 | 0.656 | 0.656 | 0.656 | 2.889 | 2.889 | 2.889 | 2.889 | 1.573 | 1.573 | 1.573 | 1.573 | 4.292 | 4.292 | 4.292 | 4.292 | -0.237 | -0.237 | -0.237 | -0.237 | -0.356 | -0.356 | -0.356 | -0.356 | -0.337 | -0.337 | -0.337 | -0.337 |
Operating Cash Flow
| 47 | 47 | 27.6 | 27.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.575 | 38.575 | 38.575 | 39.775 | 39.775 | 39.775 | 36.061 | 36.061 | 36.061 | 36.061 | 36.906 | 36.906 | 36.906 | 36.906 | 26.384 | 26.384 | 26.384 | 26.384 | 20.86 | 20.86 | 20.86 | 20.86 | 17.044 | 17.044 | 17.044 | 17.044 | 16.008 | 16.008 | 16.008 | 16.008 | 14.858 | 14.858 | 14.858 | 14.858 | 21.335 | 21.335 | 21.335 | 21.335 | 6.904 | 6.904 | 6.904 | 6.904 | 1.337 | 1.337 | 1.337 | 1.337 | 0.778 | 0.778 | 0.778 | 0.778 | -0.366 | -0.366 | -0.366 | -0.366 | 0 | 0 | 0 | 0 | -0.08 | -0.08 | -0.08 | -0.08 | 0.136 | 0.136 | 0.136 | 0.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.064 | 0.064 | 0.064 | 0.064 | 0.143 | 0.143 | 0.143 | 0.143 | 0.657 | 0.657 | 0.657 | 0.657 | 1.269 | 1.269 | 1.269 | 1.269 | 1.586 | 1.586 | 1.586 | 1.586 | -0.049 | -0.049 | -0.049 | -0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | 0 | 0 | 0 | -1.65 | -1.65 | -1.65 | -1.65 | -1.875 | -1.875 | -1.875 | -0.75 | -0.75 | -0.75 | -0.425 | -0.425 | -0.425 | -0.4 | -0.4 | -0.4 | -0.554 | -0.554 | -0.554 | -0.554 | -0.468 | -0.468 | -0.468 | -0.468 | -0.292 | -0.292 | -0.292 | -0.292 | -0.218 | -0.218 | -0.218 | -0.218 | -0.13 | -0.13 | -0.13 | -0.13 | -0.135 | -0.135 | -0.135 | -0.135 | -9.463 | -9.463 | -9.463 | -9.463 | -8.591 | -8.591 | -8.591 | -8.591 | -2.301 | -2.301 | -2.301 | -2.301 | -0.14 | -0.14 | -0.14 | -0.14 | -0.28 | -0.28 | -0.28 | -0.28 | -0.142 | -0.142 | -0.142 | -0.142 | -1.075 | -1.075 | -1.075 | -1.075 | -4.744 | -4.744 | -4.744 | -4.744 | -0.015 | -0.015 | -0.015 | -0.015 | -0.024 | -0.024 | -0.024 | -0.024 | -0.006 | -0.006 | -0.006 | -0.006 | -0.001 | -0.001 | -0.001 | -0.001 | -0.004 | -0.004 | -0.004 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.008 | -0.008 | -0.008 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -339.05 | -339.05 | -339.05 | -339.05 | -42.6 | -42.6 | -42.6 | -111.875 | -111.875 | -111.875 | -43.375 | -43.375 | -43.375 | -88.825 | -88.825 | -88.825 | -16.79 | -16.79 | -16.79 | -16.79 | -39.666 | -39.666 | -39.666 | -39.666 | -149.921 | -149.921 | -149.921 | -149.921 | -85.141 | -85.141 | -85.141 | -85.141 | -75.871 | -75.871 | -75.871 | -75.871 | -3.413 | -3.413 | -3.413 | -3.413 | -4.473 | -4.473 | -4.473 | -4.473 | -57.849 | -57.849 | -57.849 | -57.849 | -6.492 | -6.492 | -6.492 | -6.492 | -3.406 | -3.406 | -3.406 | -3.406 | -0.02 | -0.02 | -0.02 | -0.02 | -0.09 | -0.09 | -0.09 | -0.09 | -0.949 | -0.949 | -0.949 | -0.949 | -4.625 | -4.625 | -4.625 | -4.625 | -0.089 | -0.089 | -0.089 | -0.089 | -4.377 | -4.377 | -4.377 | -4.377 | -0.061 | -0.061 | -0.061 | -0.061 | -0.005 | -0.005 | -0.005 | -0.005 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | -0.031 | -0.031 | -0.031 | -0.031 | -0.295 | -0.295 | -0.295 | -0.295 | -0.444 | -0.444 | -0.444 | -0.444 | -3.688 | -3.688 | -3.688 | -3.688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 82.075 | 82.075 | 82.075 | 82.075 | 0.85 | 0.85 | 0.85 | 111.625 | 111.625 | 111.625 | 24.5 | 24.5 | 24.5 | 52.575 | 52.575 | 52.575 | 54.931 | 54.931 | 54.931 | 54.931 | 64.37 | 64.37 | 64.37 | 64.37 | 10.784 | 10.784 | 10.784 | 10.784 | 10.828 | 10.828 | 10.828 | 10.828 | 8.824 | 8.824 | 8.824 | 8.824 | 7.73 | 7.73 | 7.73 | 7.73 | 6.8 | 6.8 | 6.8 | 6.8 | 62.859 | 62.859 | 62.859 | 62.859 | 8.186 | 8.186 | 8.186 | 8.186 | 3.363 | 3.363 | 3.363 | 3.363 | 0.009 | 0.009 | 0.009 | 0.009 | 0.37 | 0.37 | 0.37 | 0.37 | 5.49 | 5.49 | 5.49 | 5.49 | 0.822 | 0.822 | 0.822 | 0.822 | 2.895 | 2.895 | 2.895 | 2.895 | 0.291 | 0.291 | 0.291 | 0.291 | 0.042 | 0.042 | 0.042 | 0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.055 | 0.055 | 0.055 | 0.055 | 0.02 | 0.02 | 0.02 | 0.02 | 0.415 | 0.415 | 0.415 | 0.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 96.85 | 96.85 | 1.6 | 1.6 | 308.925 | 308.925 | 308.925 | 308.925 | 77.375 | 77.375 | 77.375 | 31.225 | 31.225 | 31.225 | 57.875 | 57.875 | 57.875 | 76.425 | 76.425 | 76.425 | -1.527 | -1.527 | -1.527 | -1.527 | 12.67 | 12.67 | 12.67 | 12.67 | 165.812 | 165.812 | 165.812 | 165.812 | 95.391 | 95.391 | 95.391 | 95.391 | 84.22 | 84.22 | 84.22 | 84.22 | 11.826 | 11.826 | 11.826 | 11.826 | 21.993 | 21.993 | 21.993 | 21.993 | 24.916 | 24.916 | 24.916 | 24.916 | 7.51 | 7.51 | 7.51 | 7.51 | 1.521 | 1.521 | 1.521 | 1.521 | 1.069 | 1.069 | 1.069 | 1.069 | -0.504 | -0.504 | -0.504 | -0.504 | -2.747 | -2.747 | -2.747 | -2.747 | 8.467 | 8.467 | 8.467 | 8.467 | -2.655 | -2.655 | -2.655 | -2.655 | 3.903 | 3.903 | 3.903 | 3.903 | -0.155 | -0.155 | -0.155 | -0.155 | -0.12 | -0.12 | -0.12 | -0.12 | 0.068 | 0.068 | 0.068 | 0.068 | 0.091 | 0.091 | 0.091 | 0.091 | 0.668 | 0.668 | 0.668 | 0.668 | 1.15 | 1.15 | 1.15 | 1.15 | 2.031 | 2.031 | 2.031 | 2.031 | 3.647 | 3.647 | 3.647 | 3.647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| 96.85 | 96.85 | 1.6 | 1.6 | 50.3 | 50.3 | 50.3 | 50.3 | 33.75 | 33.75 | 33.75 | 30.225 | 30.225 | 30.225 | 38.575 | 38.575 | 38.575 | 39.775 | 39.775 | 39.775 | 36.061 | 36.061 | 36.061 | 36.061 | 36.906 | 36.906 | 36.906 | 36.906 | 26.384 | 26.384 | 26.384 | 26.384 | 20.86 | 20.86 | 20.86 | 20.86 | 17.044 | 17.044 | 17.044 | 17.044 | 16.008 | 16.008 | 16.008 | 16.008 | 14.858 | 14.858 | 14.858 | 14.858 | 21.335 | 21.335 | 21.335 | 21.335 | 6.904 | 6.904 | 6.904 | 6.904 | 1.337 | 1.337 | 1.337 | 1.337 | 0.778 | 0.778 | 0.778 | 0.778 | -0.366 | -0.366 | -0.366 | -0.366 | 0.719 | 0.719 | 0.719 | 0.719 | -0.08 | -0.08 | -0.08 | -0.08 | 0.136 | 0.136 | 0.136 | 0.136 | -0.207 | -0.207 | -0.207 | -0.207 | -0.18 | -0.18 | -0.18 | -0.18 | -0.126 | -0.126 | -0.126 | -0.126 | 0.064 | 0.064 | 0.064 | 0.064 | 0.143 | 0.143 | 0.143 | 0.143 | 0.657 | 0.657 | 0.657 | 0.657 | 1.269 | 1.269 | 1.269 | 1.269 | 1.586 | 1.586 | 1.586 | 1.586 | -0.049 | -0.049 | -0.049 | -0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | -310.95 | -310.95 | -310.95 | -310.95 | -62.675 | -62.675 | -62.675 | -441.25 | -441.25 | -441.25 | -25.275 | -25.275 | -25.275 | -25.9 | -25.9 | -25.9 | -41.625 | -41.625 | -41.625 | -41.625 | -293.261 | -293.261 | -293.261 | -293.261 | -21.036 | -21.036 | -21.036 | -21.036 | -45.863 | -45.863 | -45.863 | -45.863 | -9.1 | -9.1 | -9.1 | -9.1 | -14.247 | -14.247 | -14.247 | -14.247 | -109.339 | -109.339 | -109.339 | -109.339 | -32.119 | -32.119 | -32.119 | -32.119 | -36.33 | -36.33 | -36.33 | -36.33 | -4.22 | -4.22 | -4.22 | -4.22 | -1.564 | -1.564 | -1.564 | -1.564 | -0.049 | -0.049 | -0.049 | -0.049 | -5.71 | -5.71 | -5.71 | -5.71 | -1.524 | -1.524 | -1.524 | -1.524 | -0.998 | -0.998 | -0.998 | -0.998 | -0.001 | -0.001 | -0.001 | -0.001 | -0.01 | -0.01 | -0.01 | -0.01 | -0.076 | -0.076 | -0.076 | -0.076 | -0.148 | -0.148 | -0.148 | -0.148 | -0.386 | -0.386 | -0.386 | -0.386 | -0.677 | -0.677 | -0.677 | -0.677 | -2.338 | -2.338 | -2.338 | -2.338 | -1.185 | -1.185 | -1.185 | -1.185 | -2.366 | -2.366 | -2.366 | -2.366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 102.025 | 102.025 | 102.025 | 102.025 | 57.3 | 57.3 | 57.3 | 51.525 | 51.525 | 51.525 | 0.275 | 0.275 | 0.275 | 0.25 | 0.25 | 0.25 | 0.263 | 0.263 | 0.263 | 0.263 | 0.248 | 0.248 | 0.248 | 0.248 | 110.933 | 110.933 | 110.933 | 110.933 | 33.424 | 33.424 | 33.424 | 33.424 | 28.341 | 28.341 | 28.341 | 28.341 | 18.344 | 18.344 | 18.344 | 18.344 | 0.011 | 0.011 | 0.011 | 0.011 | 0.059 | 0.059 | 0.059 | 0.059 | 0.229 | 0.229 | 0.229 | 0.229 | 0.013 | 0.013 | 0.013 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | 0.008 | 0.008 | 0.253 | 0.253 | 0.253 | 0.253 | 0 | 0 | 0 | 0 | 0.217 | 0.217 | 0.217 | 0.217 | 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 |
Common Stock Repurchased
| -0.15 | -0.15 | -0.65 | -0.65 | -2.35 | -2.35 | -2.35 | -2.35 | -1 | -1 | -1 | -0.275 | -0.275 | -0.275 | 0 | 0 | 0 | -0.025 | -0.025 | -0.025 | -0.012 | -0.012 | -0.012 | -0.012 | -0.138 | -0.138 | -0.138 | -0.138 | -2.898 | -2.898 | -2.898 | -2.898 | -0.957 | -0.957 | -0.957 | -0.957 | -1.029 | -1.029 | -1.029 | -1.029 | -0.086 | -0.086 | -0.086 | -0.086 | 0 | 0 | 0 | 0 | -1.17 | -1.17 | -1.17 | -1.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -41.5 | -41.5 | -41.5 | -41.5 | -35.325 | -35.325 | -35.325 | -36.075 | -36.075 | -36.075 | -34.975 | -34.975 | -34.975 | -32.725 | -32.725 | -32.725 | -31.4 | -31.4 | -31.4 | -31.4 | -29.524 | -29.524 | -29.524 | -29.524 | -20.195 | -20.195 | -20.195 | -20.195 | -16.532 | -16.532 | -16.532 | -16.532 | -15.171 | -15.171 | -15.171 | -15.171 | -13.752 | -13.752 | -13.752 | -13.752 | -17.579 | -17.579 | -17.579 | -17.579 | -17.661 | -17.661 | -17.661 | -17.661 | -6.058 | -6.058 | -6.058 | -6.058 | -0.564 | -0.564 | -0.564 | -0.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -149.4 | -149.4 | -110.5 | -110.5 | 303.075 | 303.075 | 303.075 | 303.075 | 75.45 | 75.45 | 75.45 | 456.3 | 456.3 | 456.3 | 98.55 | 98.55 | 98.55 | 98.175 | 98.175 | 98.175 | 108.835 | 108.835 | 108.835 | 108.835 | 359.579 | 359.579 | 359.579 | 359.579 | -40.421 | -40.421 | -40.421 | -40.421 | 50.788 | 50.788 | 50.788 | 50.788 | 14.002 | 14.002 | 14.002 | 14.002 | 25.749 | 25.749 | 25.749 | 25.749 | 141.764 | 141.764 | 141.764 | 141.764 | 72.226 | 72.226 | 72.226 | 72.226 | 49.063 | 49.063 | 49.063 | 49.063 | 6.108 | 6.108 | 6.108 | 6.108 | 2.342 | 2.342 | 2.342 | 2.342 | -0.317 | -0.317 | -0.317 | -0.317 | 6.429 | 6.429 | 6.429 | 6.429 | 1.444 | 1.444 | 1.444 | 1.444 | 1.134 | 1.134 | 1.134 | 1.134 | -0.215 | -0.215 | -0.215 | -0.215 | -0.423 | -0.423 | -0.423 | -0.423 | -0.05 | -0.05 | -0.05 | -0.05 | -0.005 | -0.005 | -0.005 | -0.005 | 0.529 | 0.529 | 0.529 | 0.529 | 1.333 | 1.333 | 1.333 | 1.333 | 3.607 | 3.607 | 3.607 | 3.607 | 2.77 | 2.77 | 2.77 | 2.77 | 2.309 | 2.309 | 2.309 | 2.309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -149.55 | -149.55 | -111.15 | -111.15 | 50.3 | 50.3 | 50.3 | 50.3 | 33.75 | 33.75 | 33.75 | 30.225 | 30.225 | 30.225 | 38.575 | 38.575 | 38.575 | 39.775 | 39.775 | 39.775 | 36.061 | 36.061 | 36.061 | 36.061 | 36.906 | 36.906 | 36.906 | 36.906 | 26.384 | 26.384 | 26.384 | 26.384 | 20.86 | 20.86 | 20.86 | 20.86 | 17.044 | 17.044 | 17.044 | 17.044 | 16.008 | 16.008 | 16.008 | 16.008 | 14.858 | 14.858 | 14.858 | 14.858 | 21.335 | 21.335 | 21.335 | 21.335 | 6.904 | 6.904 | 6.904 | 6.904 | 1.337 | 1.337 | 1.337 | 1.337 | 0.778 | 0.778 | 0.778 | 0.778 | -0.366 | -0.366 | -0.366 | -0.366 | 0.719 | 0.719 | 0.719 | 0.719 | -0.08 | -0.08 | -0.08 | -0.08 | 0.136 | 0.136 | 0.136 | 0.136 | -0.207 | -0.207 | -0.207 | -0.207 | -0.18 | -0.18 | -0.18 | -0.18 | -0.126 | -0.126 | -0.126 | -0.126 | 0.064 | 0.064 | 0.064 | 0.064 | 0.143 | 0.143 | 0.143 | 0.143 | 0.657 | 0.657 | 0.657 | 0.657 | 1.269 | 1.269 | 1.269 | 1.269 | 1.586 | 1.586 | 1.586 | 1.586 | -0.049 | -0.049 | -0.049 | -0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.15 | 0.15 | 2.2 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -109.4 | -109.4 | -109.4 | -136.175 | -136.175 | -136.175 | -110.398 | -110.398 | -110.398 | -110.398 | -112.746 | -112.746 | -112.746 | -112.746 | -62.456 | -62.456 | -62.456 | -62.456 | -59.436 | -59.436 | -59.436 | -59.436 | -64.106 | -64.106 | -64.106 | -64.106 | -40.071 | -40.071 | -40.071 | -40.071 | -29.981 | -29.981 | -29.981 | -29.981 | -66.395 | -66.395 | -66.395 | -66.395 | -20.599 | -20.599 | -20.599 | -20.599 | -1.665 | -1.665 | -1.665 | -1.665 | -0.987 | -0.987 | -0.987 | -0.987 | 0.978 | 0.978 | 0.978 | 0.978 | 0 | 0 | 0 | 0 | 0.215 | 0.215 | 0.215 | 0.215 | -0.3 | -0.3 | -0.3 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | -0.493 | -0.493 | -0.493 | -0.493 | -1.915 | -1.915 | -1.915 | -1.915 | -4.151 | -4.151 | -4.151 | -4.151 | -4.371 | -4.371 | -4.371 | -4.371 | 0.361 | 0.361 | 0.361 | 0.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -5.55 | -5.55 | -79.75 | -79.75 | 23.125 | 23.125 | 23.125 | 23.125 | -25.75 | -25.75 | -25.75 | 34.425 | 34.425 | 34.425 | 6.325 | 6.325 | 6.325 | -16.85 | -16.85 | -16.85 | -2.214 | -2.214 | -2.214 | -2.214 | -2.028 | -2.028 | -2.028 | -2.028 | 16.695 | 16.695 | 16.695 | 16.695 | 3.145 | 3.145 | 3.145 | 3.145 | -12.974 | -12.974 | -12.974 | -12.974 | 7.954 | 7.954 | 7.954 | 7.954 | 14.593 | 14.593 | 14.593 | 14.593 | -2.391 | -2.391 | -2.391 | -2.391 | 0.111 | 0.111 | 0.111 | 0.111 | 2.346 | 2.346 | 2.346 | 2.346 | 1.347 | 1.347 | 1.347 | 1.347 | -0.119 | -0.119 | -0.119 | -0.119 | 0.692 | 0.692 | 0.692 | 0.692 | -0.025 | -0.025 | -0.025 | -0.025 | 0.109 | 0.109 | 0.109 | 0.109 | 0.002 | 0.002 | 0.002 | 0.002 | -0.003 | -0.003 | -0.003 | -0.003 | -0.198 | -0.198 | -0.198 | -0.198 | 0.193 | 0.193 | 0.193 | 0.193 | -0.062 | -0.062 | -0.062 | -0.062 | 0.054 | 0.054 | 0.054 | 0.054 | -0.344 | -0.344 | -0.344 | -0.344 | 0.386 | 0.386 | 0.386 | 0.386 | 0.214 | 0.214 | 0.214 | 0.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| -5.55 | -5.55 | -79.75 | -79.75 | 48.525 | 48.525 | 48.525 | 48.525 | 25.4 | 25.4 | 25.4 | 51.15 | 51.15 | 51.15 | 16.725 | 16.725 | 16.725 | 10.4 | 10.4 | 10.4 | 27.241 | 27.241 | 27.241 | 27.241 | 29.455 | 29.455 | 29.455 | 29.455 | 31.483 | 31.483 | 31.483 | 31.483 | 14.788 | 14.788 | 14.788 | 14.788 | 11.643 | 11.643 | 11.643 | 11.643 | 24.617 | 24.617 | 24.617 | 24.617 | 16.663 | 16.663 | 16.663 | 16.663 | 2.071 | 2.071 | 2.071 | 2.071 | 4.461 | 4.461 | 4.461 | 4.461 | 4.35 | 4.35 | 4.35 | 4.35 | 2.004 | 2.004 | 2.004 | 2.004 | 0.657 | 0.657 | 0.657 | 0.657 | 0.776 | 0.776 | 0.776 | 0.776 | 0.084 | 0.084 | 0.084 | 0.084 | 0.109 | 0.109 | 0.109 | 0.109 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.199 | 0.199 | 0.199 | 0.199 | 0.006 | 0.006 | 0.006 | 0.006 | 0.069 | 0.069 | 0.069 | 0.069 | 0.015 | 0.015 | 0.015 | 0.015 | 0.358 | 0.358 | 0.358 | 0.358 | -0.028 | -0.028 | -0.028 | -0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |