Sun Hung Kai & Co. Limited
HKEX:0086.HK
2.79 (HKD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 75.4 | -183.9 | -287.5 | -1,133.6 | -401.2 | 120.7 | 2,693 | 1,852.5 | 695.2 | 1,056.3 | 628.65 | 1,028.9 | 628.65 | 125.8 | 402.65 | 1,058 | 402.65 | 1,044.2 | 578.475 | 780.1 | 578.475 | 833.4 | 342.425 | 276.2 | 342.425 | 342.425 | 1,029.575 | 3,630.6 | 1,029.575 | 718.1 | 539.35 | 610.3 | 539.35 | 671.4 | 430.05 | 380.2 | 430.05 | 430.05 | 425.075 | 0 | 425.075 | 425.075 | 403.825 | 0 | 403.825 | 403.825 | 398.125 | 0 | 398.125 | 398.125 | 402.65 | 402.65 | 402.65 | 402.65 | 133.25 | 133.25 | 133.25 | 133.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation & Amortization
| 86.3 | 101.1 | 99.6 | 93.4 | 85.4 | 67.2 | 84.3 | 78.8 | 71.2 | 68.5 | 33.075 | 63.8 | 33.075 | 26.4 | 13.9 | 27.1 | 13.9 | 26.1 | 14.275 | 29.1 | 14.275 | 25.1 | 15.4 | 30.7 | 15.4 | 15.4 | 21.5 | 30.3 | 21.5 | 33.1 | 25.6 | 35.7 | 25.6 | 27.3 | 24.15 | 31.6 | 24.15 | 24.15 | 25.025 | 25.025 | 25.025 | 25.025 | 62.175 | 62.175 | 62.175 | 62.175 | 56.85 | 56.85 | 56.85 | 56.85 | 57.375 | 57.375 | 57.375 | 57.375 | 63.95 | 63.95 | 63.95 | 63.95 | 73.033 | 73.033 | 73.033 | 73.033 | 7.066 | 7.066 | 7.066 | 7.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | -326.7 | 0 | -482.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 229.8 | 0 | 0 | 0 | 260.1 | 0 | 0 | 0 | 1,263.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128.975 | 0 | 0 | 0 | 728.55 | 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 |
Stock Based Compensation
| 0 | 5.5 | 0 | 11.9 | 0 | 15.5 | 0 | 7.4 | 0 | 9.7 | 0 | 0 | 0 | 8.3 | 0 | 0 | 0 | 6.4 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 9.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.25 | 2.25 | 2.25 | 2.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -186.3 | 119 | 358 | 283.4 | 38.5 | -2,051.6 | 267.4 | -3,053.6 | 2,002.7 | -365.4 | -238.1 | -1,219.8 | -238.1 | -876.4 | -266.5 | -1,423.8 | -266.5 | -2,435.9 | -1,266.525 | 284.5 | -1,266.525 | -782.7 | -172.5 | -78.8 | -172.5 | -172.5 | -138.975 | -1,390.4 | -138.975 | -309.2 | -738.05 | -3,497.7 | -738.05 | -540.9 | -790.125 | -3,055.1 | -790.125 | -790.125 | -184.25 | -184.25 | -184.25 | -184.25 | -637.475 | -637.475 | -637.475 | -637.475 | -604.25 | -604.25 | -604.25 | -604.25 | -453 | -453 | -453 | -453 | -33.65 | -33.65 | -33.65 | -33.65 | -376.431 | -376.431 | -376.431 | -376.431 | -169.679 | -169.679 | -169.679 | -169.679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.575 | -0.575 | -0.575 | -0.575 | -0.414 | -0.414 | -0.414 | -0.414 | -0.17 | -0.17 | -0.17 | -0.17 | 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 |
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 |
Other Working Capital
| -186.3 | 119 | 358 | 283.4 | 38.5 | -2,051.6 | 267.4 | -3,053.6 | 2,002.7 | -365.4 | 0 | -1,219.8 | 0 | -876.4 | 0 | -1,423.8 | 0 | -2,435.9 | 0 | 284.5 | 0 | -782.7 | 0 | -78.8 | 0 | 0 | 0 | -1,390.4 | 0 | -309.2 | 0 | -3,497.7 | 0 | -540.9 | 0 | -3,055.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33.075 | -33.075 | -33.075 | -33.075 | -376.017 | -376.017 | -376.017 | -376.017 | -169.509 | -169.509 | -169.509 | -169.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,519.2 | 1,232.7 | 1,933.1 | 714.1 | 2,629.9 | -40.7 | -2,065.6 | -2,995.1 | 1,462.3 | -623 | -83.65 | -400.2 | -83.65 | 1,573.9 | 129 | 596.9 | 129 | -1,847.7 | -168.675 | -1,256.6 | -168.675 | -344.7 | -29.5 | 622 | -29.5 | -29.5 | -507.6 | -1,605.3 | -507.6 | 731.4 | 30.05 | 1,096.1 | 30.05 | 210.7 | 50.35 | 1,123 | 50.35 | 50.35 | 38.575 | 463.65 | 38.575 | 38.575 | -33.6 | 370.225 | -33.6 | -33.6 | -36.75 | 361.375 | -36.75 | -36.75 | -55 | -55 | -55 | -55 | -6 | -6 | -6 | -6 | -66.769 | -66.769 | -66.769 | -66.769 | 55.645 | 55.645 | 55.645 | 55.645 | -73.217 | -73.217 | -73.217 | -73.217 | 47.284 | 47.284 | 47.284 | 47.284 | 8.607 | 8.607 | 8.607 | 8.607 | 213.245 | 213.245 | 213.245 | 213.245 | 104.217 | 104.217 | 104.217 | 104.217 | -67.893 | -67.893 | -67.893 | -67.893 | -169.141 | -169.141 | -169.141 | -169.141 | 381.709 | 381.709 | 381.709 | 381.709 | -164.288 | -164.288 | -164.288 | -164.288 |
Operating Cash Flow
| 1,494.6 | 947.7 | 1,546 | -512.9 | 2,143.3 | 12.8 | 543.1 | -1,221.4 | 2,086.3 | 364.8 | 339.975 | 564.9 | 339.975 | 858 | 279.05 | 258.2 | 279.05 | -3,206.9 | -842.45 | -162.9 | -842.45 | -266.1 | 155.825 | 850.1 | 155.825 | 155.825 | 404.5 | 665.2 | 404.5 | 1,183.4 | -143.05 | -1,755.6 | -143.05 | 378 | -285.575 | -1,520.3 | -285.575 | -285.575 | 304.425 | 304.425 | 304.425 | 304.425 | -202.825 | -202.825 | -202.825 | -202.825 | -186.025 | -186.025 | -186.025 | -186.025 | -47.975 | -47.975 | -47.975 | -47.975 | 157.55 | 157.55 | 157.55 | 157.55 | -370.167 | -370.167 | -370.167 | -370.167 | -106.969 | -106.969 | -106.969 | -106.969 | -73.217 | -73.217 | -73.217 | -73.217 | 47.284 | 47.284 | 47.284 | 47.284 | 8.607 | 8.607 | 8.607 | 8.607 | 213.245 | 213.245 | 213.245 | 213.245 | 104.217 | 104.217 | 104.217 | 104.217 | -67.893 | -67.893 | -67.893 | -67.893 | -169.141 | -169.141 | -169.141 | -169.141 | 381.709 | 381.709 | 381.709 | 381.709 | -164.288 | -164.288 | -164.288 | -164.288 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -4.5 | -35.6 | -28.9 | -53.9 | -16.3 | -37.9 | -36.6 | -6.2 | -36.4 | -16.2 | -7.525 | -18.9 | -7.525 | -14.1 | -6.95 | -13.7 | -6.95 | -7.2 | -5.2 | -13.6 | -5.2 | -15.4 | -18.4 | -58.2 | -18.4 | -18.4 | -19.825 | -46 | -19.825 | -137.6 | -61.65 | -104.1 | -61.65 | -72.6 | -31.35 | -52.8 | -31.35 | -31.35 | -16.725 | -16.725 | -16.725 | -16.725 | -25.275 | -25.275 | -25.275 | -25.275 | -26.475 | -26.475 | -26.475 | -26.475 | -21.475 | -21.475 | -21.475 | -21.475 | -41.025 | -41.025 | -41.025 | -41.025 | -20.259 | -20.259 | -20.259 | -20.259 | -9.329 | -9.329 | -9.329 | -9.329 | -5.52 | -5.52 | -5.52 | -5.52 | -4.327 | -4.327 | -4.327 | -4.327 | -3.262 | -3.262 | -3.262 | -3.262 | -4.448 | -4.448 | -4.448 | -4.448 | -8.754 | -8.754 | -8.754 | -8.754 | -18.071 | -18.071 | -18.071 | -18.071 | -0.808 | -0.808 | -0.808 | -0.808 | -2.187 | -2.187 | -2.187 | -2.187 | -6.644 | -6.644 | -6.644 | -6.644 |
Acquisitions Net
| 0.2 | 0.3 | 2.8 | 0.1 | 0.2 | -34.1 | 37.7 | 1,257.8 | -627.4 | -64 | 0 | 0.3 | 0 | -19.025 | 0 | 176.025 | 0 | 176.025 | 0 | 225.8 | 0 | 225.8 | 0 | -39.4 | 0 | 0 | 0 | 498.25 | 0 | 498.25 | 0 | 72.875 | 0 | 72.875 | 0 | 89.55 | 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 |
Purchases Of Investments
| -1,694.3 | -782 | -236.1 | -755.1 | -1,835.2 | -3,871.9 | -2,466.1 | -2,032.2 | -732.8 | -748.6 | -179.475 | -907.8 | -179.475 | -179.475 | -331.5 | -331.5 | -331.5 | -331.5 | -248.35 | -248.35 | -248.35 | -248.35 | -64.675 | -64.675 | -64.675 | -64.675 | -574.275 | -574.275 | -574.275 | -574.275 | -99.7 | -99.7 | -99.7 | -99.7 | -97.7 | -97.7 | -97.7 | -97.7 | -9.15 | -9.15 | -9.15 | -9.15 | -24.45 | -24.45 | -24.45 | -24.45 | -1.7 | -1.7 | -1.7 | -1.7 | -0.675 | -0.675 | -0.675 | -0.675 | -4.55 | -4.55 | -4.55 | -4.55 | -27.824 | -27.824 | -27.824 | -27.824 | -8.644 | -8.644 | -8.644 | -8.644 | -0.176 | -0.176 | -0.176 | -0.176 | -8.559 | -8.559 | -8.559 | -8.559 | -0.008 | -0.008 | -0.008 | -0.008 | -1.558 | -1.558 | -1.558 | -1.558 | 0 | 0 | 0 | 0 | -7.25 | -7.25 | -7.25 | -7.25 | -1.158 | -1.158 | -1.158 | -1.158 | -58.536 | -58.536 | -58.536 | -58.536 | -166.107 | -166.107 | -166.107 | -166.107 |
Sales Maturities Of Investments
| 740 | 735.6 | 1,025.4 | 1,103.8 | 1,420.3 | 3,432.8 | 2,170.3 | 1,167.8 | 1,265.4 | 819.9 | 198.5 | 244.8 | 198.5 | 198.5 | 155.475 | 155.475 | 155.475 | 155.475 | 22.55 | 22.55 | 22.55 | 22.55 | 22.55 | 22.55 | 22.55 | 22.55 | 76.025 | 76.025 | 76.025 | 76.025 | 26.825 | 26.825 | 26.825 | 26.825 | 8.15 | 8.15 | 8.15 | 8.15 | 59.475 | 59.475 | 59.475 | 59.475 | 2.5 | 2.5 | 2.5 | 2.5 | 1.85 | 1.85 | 1.85 | 1.85 | 4.65 | 4.65 | 4.65 | 4.65 | 86.95 | 86.95 | 86.95 | 86.95 | 173.847 | 173.847 | 173.847 | 173.847 | 50.776 | 50.776 | 50.776 | 50.776 | 28.481 | 28.481 | 28.481 | 28.481 | 10.128 | 10.128 | 10.128 | 10.128 | 1.588 | 1.588 | 1.588 | 1.588 | 0.28 | 0.28 | 0.28 | 0.28 | 5.258 | 5.258 | 5.258 | 5.258 | 15.201 | 15.201 | 15.201 | 15.201 | 49.512 | 49.512 | 49.512 | 49.512 | 15.708 | 15.708 | 15.708 | 15.708 | 0.807 | 0.807 | 0.807 | 0.807 |
Other Investing Activites
| -954.4 | 1.2 | 971.1 | -1.6 | 5.4 | -273.3 | -260.3 | 380.8 | 627.4 | 64 | -11.5 | 153.7 | -11.5 | 187.7 | 182.975 | -425.2 | 182.975 | -82.8 | 231 | -456.4 | 231 | 700.6 | 60.525 | -918.4 | 60.525 | 60.525 | 518.075 | 3,412.6 | 518.075 | 132.2 | 134.525 | -578.7 | 134.525 | -213.5 | 120.9 | -412 | 120.9 | 120.9 | -33.6 | -33.6 | -33.6 | -33.6 | 47.225 | 47.225 | 47.225 | 47.225 | 26.325 | 26.325 | 26.325 | 26.325 | 17.5 | 17.5 | 17.5 | 17.5 | -41.375 | -41.375 | -41.375 | -41.375 | -125.765 | -125.765 | -125.765 | -125.765 | -32.803 | -32.803 | -32.803 | -32.803 | -22.784 | -22.784 | -22.784 | -22.784 | 2.758 | 2.758 | 2.758 | 2.758 | 1.682 | 1.682 | 1.682 | 1.682 | 5.726 | 5.726 | 5.726 | 5.726 | 3.497 | 3.497 | 3.497 | 3.497 | 10.121 | 10.121 | 10.121 | 10.121 | -47.546 | -47.546 | -47.546 | -47.546 | 45.015 | 45.015 | 45.015 | 45.015 | 171.943 | 171.943 | 171.943 | 171.943 |
Investing Cash Flow
| -958.9 | -80.5 | 763.2 | 462.6 | -425.6 | -511.1 | -294.7 | 387.2 | 496.2 | 55.1 | 26.175 | -681.6 | 26.175 | 173.6 | -105.85 | -438.9 | -105.85 | -90 | -145.175 | -470 | -145.175 | 685.2 | -124.35 | -1,016 | -124.35 | -124.35 | -700.325 | 3,366.6 | -700.325 | -5.4 | -221.125 | -682.8 | -221.125 | -286.1 | -197.325 | -464.8 | -197.325 | -197.325 | 146.425 | 146.425 | 146.425 | 146.425 | -208.65 | -208.65 | -208.65 | -208.65 | -113.15 | -113.15 | -113.15 | -113.15 | -35.375 | -35.375 | -35.375 | -35.375 | 42.85 | 42.85 | 42.85 | 42.85 | 135.121 | 135.121 | 135.121 | 135.121 | 32.569 | 32.569 | 32.569 | 32.569 | 37.877 | 37.877 | 37.877 | 37.877 | 70.137 | 70.137 | 70.137 | 70.137 | 11.481 | 11.481 | 11.481 | 11.481 | 11.369 | 11.369 | 11.369 | 11.369 | -3.497 | -3.497 | -3.497 | -3.497 | 9.573 | 9.573 | 9.573 | 9.573 | 47.305 | 47.305 | 47.305 | 47.305 | -236.524 | -236.524 | -236.524 | -236.524 | -250.664 | -250.664 | -250.664 | -250.664 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -1,277.3 | -170.2 | -961.9 | -2,987.9 | -1,532.5 | -16,283.8 | -991.3 | -148.1 | -33.3 | -810.4 | -5,702.7 | -895.4 | -5,702.7 | -5,702.7 | -3,445.775 | -319.7 | -3,445.775 | -3,445.775 | -1,132.725 | -1,171.4 | -1,132.725 | -1,132.725 | -29.15 | -2,395 | -29.15 | -29.15 | -42.65 | -876.5 | -42.65 | -42.65 | -269.775 | -1,504.8 | -269.775 | -269.775 | -48.975 | -2,942 | -48.975 | -48.975 | -349.225 | -349.225 | -349.225 | -349.225 | -157.5 | -157.5 | -157.5 | -157.5 | -204.575 | -204.575 | -204.575 | -204.575 | -121.975 | -121.975 | -121.975 | -121.975 | -588.9 | -588.9 | -588.9 | -588.9 | -3.772 | -3.772 | -3.772 | -3.772 | -1.899 | -1.899 | -1.899 | -1.899 | -1.485 | -1.485 | -1.485 | -1.485 | -71.294 | -71.294 | -71.294 | -71.294 | -1.66 | -1.66 | -1.66 | -1.66 | -147.111 | -147.111 | -147.111 | -147.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | -63.5 | -7,196.2 | -60.2 | -13,715.5 | -48.3 | -51.6 | -45.3 | -40 | 0 | -37.6 | 0 | 6,363.3 | 0 | 591.5 | 0 | 3,542.675 | 0 | 164.6 | 0 | 1,199.125 | 0 | 197.9 | 0 | 0 | 0 | 231.05 | 0 | 159.85 | 250.6 | 250.6 | 250.6 | 250.6 | 0 | 495.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73.525 | 73.525 | 73.525 | 73.525 | 52.65 | 52.65 | 52.65 | 52.65 | 505.667 | 505.667 | 505.667 | 505.667 | 425.932 | 425.932 | 425.932 | 425.932 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | -7.5 | -2.4 | -18 | -4.4 | -2.2 | -71.7 | -26.5 | -29.5 | -12.9 | -8.25 | -24.8 | -8.25 | -660.6 | -162.725 | -15.1 | -162.725 | -96.9 | -49.05 | -104.1 | -49.05 | -66.4 | -42.475 | -103.5 | -42.475 | -42.475 | -33.675 | -19.9 | -33.675 | -117.2 | -54.375 | -58.6 | -54.375 | -20.7 | -52.325 | -188.6 | -52.325 | -52.325 | -19.05 | -19.05 | -19.05 | -19.05 | -14.725 | -14.725 | -14.725 | -14.725 | -4.075 | -4.075 | -4.075 | -4.075 | -19.675 | -19.675 | -19.675 | -19.675 | -20.4 | -20.4 | -20.4 | -20.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -275.1 | -236 | -275.4 | -236.6 | -355.2 | -237.5 | -277.5 | -238.4 | -279.4 | -240.3 | -130.25 | -280.7 | -130.25 | -258.6 | -140 | -301.4 | -140 | -260.7 | -141.825 | -306.6 | -141.825 | -264.4 | -143.85 | -311 | -143.85 | -143.85 | -145.85 | -145.85 | -145.85 | -507.7 | -126.925 | -126.925 | -126.925 | -464.9 | -116.225 | -116.225 | -116.225 | -116.225 | -42.375 | -42.375 | -42.375 | -42.375 | -128.225 | -128.225 | -128.225 | -128.225 | -52.25 | -52.25 | -52.25 | -52.25 | -47.9 | -47.9 | -47.9 | -47.9 | -114.25 | -114.25 | -114.25 | -114.25 | -74.954 | -74.954 | -74.954 | -74.954 | -48.259 | -48.259 | -48.259 | -48.259 | -26.471 | -26.471 | -26.471 | -26.471 | -28.028 | -28.028 | -28.028 | -28.028 | -12.473 | -12.473 | -12.473 | -12.473 | -11.282 | -11.282 | -11.282 | -11.282 | -7.521 | -7.521 | -7.521 | -7.521 | -23.252 | -23.252 | -23.252 | -23.252 | -9.017 | -9.017 | -9.017 | -9.017 | -14.635 | -14.635 | -14.635 | -14.635 | -26.379 | -26.379 | -26.379 | -26.379 |
Other Financing Activities
| 2 | -302.1 | -4.9 | 1.9 | -421.6 | 51.3 | -354.6 | -35.6 | -405.1 | -481.6 | 5,841.2 | -375.9 | 5,841.2 | 2,085.2 | 3,748.5 | 1,236.1 | 3,748.5 | 2,362.8 | 1,323.6 | -2,040 | 1,323.6 | -490.6 | 215.475 | -1,726.1 | 215.475 | 215.475 | 222.175 | -1,898.4 | 222.175 | -62.7 | 200.475 | 1,599.7 | 200.475 | -186.8 | 217.525 | -1,821.1 | 217.525 | 217.525 | 410.65 | 410.65 | 410.65 | 410.65 | 300.45 | 300.45 | 300.45 | 300.45 | 260.9 | 260.9 | 260.9 | 260.9 | 116.025 | 116.025 | 116.025 | 116.025 | 670.9 | 670.9 | 670.9 | 670.9 | -426.941 | -426.941 | -426.941 | -426.941 | -375.774 | -375.774 | -375.774 | -375.774 | 27.956 | 27.956 | 27.956 | 27.956 | 99.322 | 99.322 | 99.322 | 99.322 | 14.132 | 14.132 | 14.132 | 14.132 | 158.393 | 158.393 | 158.393 | 158.393 | 7.521 | 7.521 | 7.521 | 7.521 | 23.226 | 23.226 | 23.226 | 23.226 | 9.017 | 9.017 | 9.017 | 9.017 | 14.635 | 14.635 | 14.635 | 14.635 | 26.379 | 26.379 | 26.379 | 26.379 |
Financing Cash Flow
| -1,553.3 | -434.2 | -1,308.1 | -4,461 | 691.1 | 2,379.9 | -1,743.4 | -500.2 | -726 | 35.6 | -6,119.225 | 176.4 | -6,119.225 | 1,166 | -3,859.175 | 599.9 | -3,859.175 | 2,005.2 | -1,309.9 | -1,279.3 | -1,309.9 | -821.4 | -232.125 | 254.4 | -232.125 | -232.125 | -279.15 | -1,041.8 | -279.15 | -687.6 | -220.875 | 3,045.9 | -220.875 | -672.4 | -223.775 | 932.3 | -223.775 | -223.775 | -315.5 | -315.5 | -315.5 | -315.5 | -275.875 | -275.875 | -275.875 | -275.875 | -52.725 | -52.725 | -52.725 | -52.725 | -116.025 | -116.025 | -116.025 | -116.025 | -670.9 | -670.9 | -670.9 | -670.9 | 188.251 | 188.251 | 188.251 | 188.251 | 285.452 | 285.452 | 285.452 | 285.452 | -42.968 | -42.968 | -42.968 | -42.968 | -99.331 | -99.331 | -99.331 | -99.331 | -40.084 | -40.084 | -40.084 | -40.084 | -157.752 | -157.752 | -157.752 | -157.752 | -7.521 | -7.521 | -7.521 | -7.521 | -25.644 | -25.644 | -25.644 | -25.644 | -9.017 | -9.017 | -9.017 | -9.017 | -14.713 | -14.713 | -14.713 | -14.713 | 73.8 | 73.8 | 73.8 | 73.8 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -16.5 | 58.6 | -95.3 | -106.4 | -114.4 | 47.8 | 36.3 | 190 | -55.3 | -45 | 0.35 | 2.9 | 0.35 | -86.8 | 2.075 | -31.3 | 2.075 | 65.7 | 14.1 | 67.4 | 14.1 | -105.2 | -13.15 | -34.1 | -13.15 | -13.15 | -7.7 | 3.1 | -7.7 | 7.4 | -7.025 | -37 | -7.025 | 15.2 | 6.85 | 33.5 | 6.85 | 6.85 | 0.425 | 0.425 | 0.425 | 0.425 | 15.275 | 15.275 | 15.275 | 15.275 | 5.85 | 5.85 | 5.85 | 5.85 | 96.65 | 96.65 | 96.65 | 96.65 | 499.75 | 499.75 | 499.75 | 499.75 | 188.647 | 188.647 | 188.647 | 188.647 | -24.559 | -24.559 | -24.559 | -24.559 | 76.818 | 76.818 | 76.818 | 76.818 | -26.112 | -26.112 | -26.112 | -26.112 | 53.183 | 53.183 | 53.183 | 53.183 | -34.836 | -34.836 | -34.836 | -34.836 | 4.963 | 4.963 | 4.963 | 4.963 | 31.877 | 31.877 | 31.877 | 31.877 | 8.761 | 8.761 | 8.761 | 8.761 | 148.221 | 148.221 | 148.221 | 148.221 | 107.983 | 107.983 | 107.983 | 107.983 |
Net Change In Cash
| -1,034.1 | -171.1 | 905.8 | -2,431.7 | 2,244.4 | 127.8 | -1,458.7 | -227.5 | 1,815 | 973.1 | 250.625 | 3,562.5 | 250.625 | -1,105.375 | 624.675 | 1,980.675 | 624.675 | -2,194.1 | -767.7 | 2,051.075 | -767.7 | -5,171.075 | -113.275 | 4,290.1 | -113.275 | -5,745.675 | 399.1 | 6,031.5 | 399.1 | -2,141.5 | 267.075 | 2,807.675 | 267.075 | -2,535.4 | -396.15 | 2,406.325 | -396.15 | -396.15 | 693.1 | 693.1 | 693.1 | 693.1 | -95.65 | -95.65 | -95.65 | -95.65 | 212.425 | 212.425 | 212.425 | 212.425 | -102.725 | -102.725 | -102.725 | -102.725 | 29.25 | 29.25 | 29.25 | 29.25 | 141.852 | 141.852 | 141.852 | 141.852 | 186.494 | 186.494 | 186.494 | 186.494 | -1.49 | -1.49 | -1.49 | -1.49 | -8.022 | -8.022 | -8.022 | -8.022 | 33.187 | 33.187 | 33.187 | 33.187 | 32.025 | 32.025 | 32.025 | 32.025 | 98.163 | 98.163 | 98.163 | 98.163 | -52.086 | -52.086 | -52.086 | -52.086 | -122.092 | -122.092 | -122.092 | -122.092 | 278.692 | 278.692 | 278.692 | 278.692 | -233.169 | -233.169 | -233.169 | -233.169 |
Cash At End Of Period
| 5,428 | 6,462.1 | 6,633.2 | 5,727.4 | 8,159.1 | 5,914.7 | 5,786.9 | 7,245.6 | 7,473.1 | 5,658.1 | 1,406.225 | 4,718.1 | 1,406.225 | 1,406.225 | 1,155.6 | 2,511.6 | 1,155.6 | 1,155.6 | 530.925 | 3,349.7 | 530.925 | 530.925 | 1,298.625 | 5,702 | 1,298.625 | 1,298.625 | 1,411.9 | 7,044.3 | 1,411.9 | 1,411.9 | 1,012.8 | 3,553.4 | 1,012.8 | 1,012.8 | 745.725 | 3,548.2 | 745.725 | 745.725 | 1,141.875 | 1,141.875 | 1,141.875 | 1,141.875 | 448.775 | 448.775 | 448.775 | 448.775 | 544.425 | 544.425 | 544.425 | 544.425 | 332 | 332 | 332 | 332 | 434.725 | 434.725 | 434.725 | 434.725 | 405.478 | 405.478 | 405.478 | 405.478 | 272.358 | 272.358 | 272.358 | 272.358 | 105.846 | 105.846 | 105.846 | 105.846 | 107.336 | 107.336 | 107.336 | 107.336 | 115.358 | 115.358 | 115.358 | 115.358 | 82.171 | 82.171 | 82.171 | 82.171 | -98.688 | -98.688 | -98.688 | -98.688 | -196.851 | -196.851 | -196.851 | -196.851 | -144.765 | -144.765 | -144.765 | -144.765 | -22.672 | -22.672 | -22.672 | -22.672 | -301.365 | -301.365 | -301.365 | -301.365 |