Quarterly Charts                  
 
 
 
Fig 9. Sales & Income
Fig 10. Cashflow
Fig 11. Key Indicators
 
   
   
   
 
 
Fig 12. Financial Ratios
Fig 13. Working Capital
Fig 14. Capital Expenditure
 
   
   
   
 
 
 
 
Monthly Charts
 
Annual Charts
 
     
     
     
 
 
     
 
  Top
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     
 
  Top
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
  Top
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
  Top
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
  Top
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
  Top
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Chart Values - These items will not be printed  
Any Corp Inc        Fig. 9 - Sales & Income      
  1 Qtr 2 Qtr 3 Qtr 4 Qtr 1 Qtr 2 Qtr 3 Qtr 4 Qtr 1 Qtr 2 Qtr 3 Qtr 4 Qtr    
Sales 830 995 1175 1320 1326 1205 1290 1421 1495 1510 1620 1670    
Gross margin 346 423 486 539 562 512 548 606 640 651 700 727    
Income from operations -151 -84 -30 10 30 -33 -15 31 43 37 69 76    
Net income before taxes -145 -111 -52 36 25 26 -16 98 46 39 152 76    
  12 quarters commencing in Feb 2005      
  $ 000      
Any Corp Inc       Fig. 10 - Cashflow      
  1 Qtr 2 Qtr 3 Qtr 4 Qtr 1 Qtr 2 Qtr 3 Qtr 4 Qtr 1 Qtr 2 Qtr 3 Qtr 4 Qtr    
Net cashflow -188.4 -91.2 400.6 -107.3 7.1 458.3 -306.2 41.2 -11.5 181.3 -136.4 40.5    
Net cash balance (deficit) -298.4 -389.7 11.0 -96.3 -89.2 369.1 62.9 104.1 92.6 273.9 137.5 178.0    
  12 quarters commencing in Feb 2005      
  $ 000      
Any Corp Inc        Fig. 11 - Key Indicators      
  1 Qtr 2 Qtr 3 Qtr 4 Qtr 1 Qtr 2 Qtr 3 Qtr 4 Qtr 1 Qtr 2 Qtr 3 Qtr 4 Qtr    
Net debt as % owners' equity (right axis) 134.9 243.4 104.8 149.9 138.8 62.5 97.5 80.9 73.1 73.3 73.3 66.6    
Net income before taxes (% sales) -17.5 -11.1 -4.4 2.7 1.9 2.2 -1.2 6.9 3.1 2.6 9.4 4.6    
Gross margin (% sales) 41.7 42.5 41.3 40.8 42.4 42.5 42.5 42.6 42.8 43.1 43.2 43.5    
Net income before taxes as % total assets -42.0 -27.8 -10.6 7.1 4.7 4.4 -2.7 16.1 7.5 5.5 22.2 9.9    
  12 quarters commencing in Feb 2005      
  $ 000      
Any Corp Inc        Fig. 12 - Financial Ratios      
  1 Qtr 2 Qtr 3 Qtr 4 Qtr 1 Qtr 2 Qtr 3 Qtr 4 Qtr 1 Qtr 2 Qtr 3 Qtr 4 Qtr    
Annualised sales/total assets 2.4 2.5 2.4 2.6 2.5 2.0 2.2 2.3 2.4 2.1 2.4 2.2    
Current asset ratio 1.0 0.9 1.1 1.3 1.1 1.5 1.2 1.3 1.4 1.2 1.4 1.1    
Interest cover na na na 2.7 2.1 2.3 na 6.6 3.8 3.1 8.0 4.8    
  12 quarters commencing in Feb 2005      
  Times      
Any Corp Inc       Fig. 13 - Working Capital      
  1 Qtr 2 Qtr 3 Qtr 4 Qtr 1 Qtr 2 Qtr 3 Qtr 4 Qtr 1 Qtr 2 Qtr 3 Qtr 4 Qtr    
Accounts receivable (days sales) 37.8 39.5 39.5 38.3 42.0 42.0 42.0 42.0 42.0 42.0 42.0 42.0    
Inventory (days sales) 31.4 28.9 26.8 25.2 28.0 28.0 28.0 28.0 28.0 28.0 28.0 28.0    
Accounts payable (days costs & expenses) 23.7 24.5 24.6 24.3 28.0 28.0 28.0 28.0 28.0 28.0 28.0 28.0    
  12 quarters commencing in Feb 2005      
Any Corp Inc        Fig. 14 - Capital Expenditure & Disposals      
  1 Qtr 2 Qtr 3 Qtr 4 Qtr 1 Qtr 2 Qtr 3 Qtr 4 Qtr 1 Qtr 2 Qtr 3 Qtr 4 Qtr    
Capital expenditure     300.0 50.0     250.0     225.0   300.0    
Proceeds from asset disposals 25.0     50.0   75.0   75.0     70.0      
  12 quarters commencing in Feb 2005      
  $ 000