Ampol Limited
ASX:ALD.AX
28.3 (AUD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
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 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | 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 | 1989 Q1 | 1988 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 235.2 | 470 | 79.1 | 51.3 | 676.2 | 234.5 | 325.5 | 141.3 | -626.2 | 227.372 | 155.391 | 177.868 | 382.548 | 354.552 | 264.533 | 291.792 | 318.148 | 146.904 | 374.603 | -142.663 | 162.594 | 335.053 | 194.975 | 132.507 | 14.194 | 14.194 | 14.194 | 14.194 | -178.379 | -178.379 | -178.379 | -178.379 | 79.238 | 79.238 | 79.238 | 79.238 | 78.521 | 78.521 | 78.521 | 78.521 | 8.566 | 8.566 | 8.566 | 8.566 | 161.588 | 161.588 | 161.588 | 161.588 | 116.494 | 116.494 | 116.494 | 116.494 | 148.643 | 148.643 | 148.643 | 148.643 | -0.251 | -0.251 | -0.251 | -0.251 | -0.211 | -0.211 | -0.211 | -0.211 | -0.137 | -0.137 | -0.137 | -0.137 | -0.162 | -0.162 | -0.162 | -0.162 | -0.29 | -0.29 | -0.29 | -0.29 | -0.191 | -0.191 | -0.191 | -0.191 | -0.222 | -0.222 | -0.222 | -0.222 | -37.978 | -37.978 | -37.978 | -37.978 | 2.628 | 2.628 | 2.628 | 2.628 | -0.05 | -0.05 | -0.05 | -0.05 | -0.626 | -0.626 | -0.626 | -0.626 | -0.093 | -0.093 | -0.093 | -0.093 | -0.005 | -0.005 | -0.005 | -0.005 | -0.293 | -0.293 | -0.293 | -0.293 | -0.293 | -0.293 | -0.293 | -0.293 | -0.144 | -0.144 | -0.144 | -0.144 | -0.126 | -0.126 | -0.126 | -0.126 |
Depreciation & Amortization
| 234.4 | 237.2 | 221.7 | 279.5 | 185.6 | 189.1 | 191.9 | 218.4 | 213.2 | 195.532 | 200.648 | 116.003 | 120.086 | 104.528 | 106.512 | 97.112 | 99.182 | 93.765 | 89.31 | 92.461 | 96.517 | 72.643 | 84.665 | 0 | 0 | 0 | 0 | 0 | 54.835 | 54.835 | 54.835 | 54.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.125 | 68.125 | 68.125 | 68.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -849.8 | 0 | 844.9 | 0 | 120.9 | 0 | -1,779.3 | 0 | 395.722 | 0 | 177.195 | 0 | 765.405 | 0 | 194.002 | 0 | -225.053 | 0 | -1,069.767 | 0 | 328.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.3 | 0 | 25.6 | 0 | 3.4 | 0 | -1.6 | 0 | 2.514 | 0 | 2.814 | 0 | -7.083 | 0 | -17.193 | 10.952 | -43.281 | 29.252 | -1.921 | 0 | -13.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 894.3 | 0 | -1,387.1 | 0 | -1,411.2 | 0 | 1,694.1 | 0 | -784.2 | 0 | -261.173 | 0 | -779.149 | 0 | -276.986 | 0 | 162.972 | 0 | 1,084.733 | 0 | -336.845 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 239.5 | 0 | -546.7 | 0 | -635.6 | 0 | 588.9 | 0 | -295.9 | 0 | -258.799 | 0 | -183.167 | 0 | -65.774 | 0 | 117.281 | 0 | 150.663 | 0 | 58.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 607 | 0 | -882.8 | 0 | -710.6 | 0 | 755.2 | 0 | -493.4 | 0 | 78.79 | 0 | -575.155 | 0 | -111.035 | 0 | 151.053 | 0 | 921.025 | 0 | -373.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 47.8 | 0 | 42.4 | 0 | -65 | 0 | 350 | 0 | 5.1 | 0 | -81.164 | 0 | -20.827 | 0 | -100.177 | 0 | -105.362 | 0 | 13.045 | 0 | -21.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -95.9 | 573.1 | 840.7 | 977.3 | -291.4 | 260.1 | 74.6 | 410.6 | 773.5 | 540.283 | 317.393 | 420.738 | -362.38 | 965.074 | -273.935 | 508.027 | -102.832 | 335.174 | -304.033 | -575.754 | -54.398 | 306.62 | -35.918 | -132.507 | -14.194 | -14.194 | -14.194 | -14.194 | 123.543 | 123.543 | 123.543 | 123.543 | -79.238 | -79.238 | -79.238 | -79.238 | -78.521 | -78.521 | -78.521 | -78.521 | -8.566 | -8.566 | -8.566 | -8.566 | -161.588 | -161.588 | -161.588 | -161.588 | -116.494 | -116.494 | -116.494 | -116.494 | -148.643 | -148.643 | -148.643 | -148.643 | 0.251 | 0.251 | 0.251 | 0.251 | 0.211 | 0.211 | 0.211 | 0.211 | 0.137 | 0.137 | 0.137 | 0.137 | -67.964 | -67.964 | -67.964 | -67.964 | 0.29 | 0.29 | 0.29 | 0.29 | 0.191 | 0.191 | 0.191 | 0.191 | 0.222 | 0.222 | 0.222 | 0.222 | 37.977 | 37.977 | 37.977 | 37.977 | -2.628 | -2.628 | -2.628 | -2.628 | 0.05 | 0.05 | 0.05 | 0.05 | 0.626 | 0.626 | 0.626 | 0.626 | 0.093 | 0.093 | 0.093 | 0.093 | 0.005 | 0.005 | 0.005 | 0.005 | 0.293 | 0.293 | 0.293 | 0.293 | 0.293 | 0.293 | 0.293 | 0.293 | 0.144 | 0.144 | 0.144 | 0.144 | 0.126 | 0.126 | 0.126 | 0.126 |
Operating Cash Flow
| 373.7 | 805.9 | 698.1 | 749.1 | 199.2 | 426.4 | 208.2 | 333.5 | -65.9 | 572.123 | 272.136 | 456.25 | 140.254 | 637.922 | 97.11 | 602.752 | 325.45 | 695.534 | 189.132 | 456.856 | 204.713 | 364.218 | 243.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -287.7 | -379.3 | -160 | -284.2 | -122.7 | -239.3 | -84.9 | -139.1 | -87.5 | -176.999 | -103.692 | -187.121 | -105.349 | -207.021 | -155.876 | -207.919 | -115.302 | -267.854 | -163.664 | -243.472 | -147.764 | -346.15 | -171.605 | -122.644 | -89.018 | -89.018 | -89.018 | -89.018 | -80.48 | -80.48 | -80.48 | -80.48 | -74.66 | -74.66 | -74.66 | -74.66 | -67.694 | -67.694 | -67.694 | -67.694 | -100.956 | -100.956 | -100.956 | -100.956 | -78.88 | -78.88 | -78.88 | -78.88 | -89.869 | -89.869 | -89.869 | -89.869 | -116.113 | -116.113 | -116.113 | -116.113 | -49.388 | -49.388 | -49.388 | -49.388 | -29.492 | -29.492 | -29.492 | -29.492 | -19.73 | -19.73 | -19.73 | -19.73 | -23.051 | -23.051 | -23.051 | -23.051 | -20.463 | -20.463 | -20.463 | -20.463 | -24.323 | -24.323 | -24.323 | -24.323 | -29.312 | -29.312 | -29.312 | -29.312 | 0 | 0 | 0 | 0 | -1.126 | -1.126 | -1.126 | -1.126 | -1.597 | -1.597 | -1.597 | -1.597 | -26.827 | -26.827 | -26.827 | -26.827 | -19.448 | -19.448 | -19.448 | -19.448 | -31.793 | -31.793 | -31.793 | -31.793 | -36.647 | -36.647 | -36.647 | -36.647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| -8.2 | 21.5 | 11.8 | 603.4 | -1,605.5 | 10.8 | 1.7 | 690.9 | 0.3 | 141.446 | 0.298 | 0 | -1.174 | -327.91 | -97.992 | 0 | 0 | 0 | 0 | 0 | -86.466 | -42.967 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -23 | -2.6 | -9.7 | -12.1 | 0 | 0 | -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 | -1.402 | -1.402 | -1.402 | -1.402 | -0.581 | -0.581 | -0.581 | -0.581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.156 | 0.156 | 0.156 | 0.156 | -0.154 | -0.154 | -0.154 | -0.154 | -71.25 | -71.25 | -71.25 | -71.25 | -1.558 | -1.558 | -1.558 | -1.558 | 0 | 0 | 0 | 0 | -4.6 | -4.6 | -4.6 | -4.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.12 | -1.12 | -1.12 | -1.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 9.6 | 24.8 | 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 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.296 | 0.296 | 0.296 | 0.296 | 0 | 0 | 0 | 0 | 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 Investing Activites
| 78.9 | -17.1 | -0.2 | -21.3 | -15 | -2.7 | -9.6 | -26.8 | -3.4 | 107.4 | -14.1 | -32.492 | -99.437 | -28.974 | 17.425 | -24.903 | -9.159 | -15.72 | 36.133 | 10.525 | -8.572 | 55.553 | -2 | 274.629 | 188.953 | 188.953 | 188.953 | 188.953 | 192.08 | 192.08 | 192.08 | 192.08 | 181.775 | 181.775 | 181.775 | 181.775 | 236.482 | 236.482 | 236.482 | 236.482 | 196.008 | 196.008 | 196.008 | 196.008 | 227.729 | 227.729 | 227.729 | 227.729 | 206.258 | 206.258 | 206.258 | 206.258 | 270.55 | 270.55 | 270.55 | 270.55 | 164.917 | 164.917 | 164.917 | 164.917 | 151.741 | 151.741 | 151.741 | 151.741 | 118.438 | 118.438 | 118.438 | 118.438 | 45.279 | 45.279 | 45.279 | 45.279 | 19.438 | 19.438 | 19.438 | 19.438 | 61.047 | 61.047 | 61.047 | 61.047 | 144.6 | 144.6 | 144.6 | 144.6 | 1.558 | 1.558 | 1.558 | 1.558 | 1.126 | 1.126 | 1.126 | 1.126 | 5.901 | 5.901 | 5.901 | 5.901 | 26.827 | 26.827 | 26.827 | 26.827 | 19.448 | 19.448 | 19.448 | 19.448 | 31.793 | 31.793 | 31.793 | 31.793 | 37.767 | 37.767 | 37.767 | 37.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -208.8 | -377.5 | -158.1 | 285.8 | -1,743.2 | -228.5 | -84.7 | 549.8 | -87.2 | -35.553 | -103.394 | -219.613 | -205.96 | -563.905 | -236.443 | -232.822 | -124.461 | -283.574 | -127.531 | -232.947 | -242.802 | -333.564 | -173.605 | 151.985 | 99.935 | 99.935 | 99.935 | 99.935 | 111.601 | 111.601 | 111.601 | 111.601 | 107.115 | 107.115 | 107.115 | 107.115 | 168.788 | 168.788 | 168.788 | 168.788 | 95.053 | 95.053 | 95.053 | 95.053 | 148.849 | 148.849 | 148.849 | 148.849 | 116.39 | 116.39 | 116.39 | 116.39 | 154.437 | 154.437 | 154.437 | 154.437 | 114.128 | 114.128 | 114.128 | 114.128 | 121.669 | 121.669 | 121.669 | 121.669 | 98.708 | 98.708 | 98.708 | 98.708 | 22.229 | 22.229 | 22.229 | 22.229 | -0.84 | -0.84 | -0.84 | -0.84 | 36.571 | 36.571 | 36.571 | 36.571 | 44.038 | 44.038 | 44.038 | 44.038 | -7.808 | -7.808 | -7.808 | -7.808 | -1.126 | -1.126 | -1.126 | -1.126 | 72.452 | 72.452 | 72.452 | 72.452 | -27.008 | -27.008 | -27.008 | -27.008 | -19.954 | -19.954 | -19.954 | -19.954 | -32.749 | -32.749 | -32.749 | -32.749 | -33 | -33 | -33 | -33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -61.9 | -77.2 | -92.7 | -809.1 | -1,440.7 | -500 | -51.2 | -442.6 | -349.5 | -360.607 | -290.884 | 0 | -214.476 | 0 | -99.901 | 0 | -13.431 | 0 | -39.883 | 0 | -49.072 | -1,761.005 | -1.125 | -1,059.25 | -3,141.711 | -3,141.711 | -3,141.711 | -3,141.711 | -3,172.379 | -3,172.379 | -3,172.379 | -3,172.379 | -2,414.757 | -2,414.757 | -2,414.757 | -2,414.757 | -2,392.311 | -2,392.311 | -2,392.311 | -2,392.311 | -2,915.84 | -2,915.84 | -2,915.84 | -2,915.84 | -2,368.175 | -2,368.175 | -2,368.175 | -2,368.175 | -2,364.696 | -2,364.696 | -2,364.696 | -2,364.696 | -1,489.596 | -1,489.596 | -1,489.596 | -1,489.596 | -1,461.97 | -1,461.97 | -1,461.97 | -1,461.97 | -1,484.423 | -1,484.423 | -1,484.423 | -1,484.423 | -1,415.356 | -1,415.356 | -1,415.356 | -1,415.356 | -1,555.25 | -1,555.25 | -1,555.25 | -1,555.25 | -1,990.825 | -1,990.825 | -1,990.825 | -1,990.825 | -954.766 | -954.766 | -954.766 | -954.766 | -626.488 | -626.488 | -626.488 | -626.488 | -124.791 | -124.791 | -124.791 | -124.791 | -77.929 | -77.929 | -77.929 | -77.929 | -441.315 | -441.315 | -441.315 | -441.315 | -310.611 | -310.611 | -310.611 | -310.611 | -373.508 | -373.508 | -373.508 | -373.508 | -524.433 | -524.433 | -524.433 | -524.433 | -517.983 | -517.983 | -517.983 | -517.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 3,198 | 0 | 0 | 0 | -30.743 | 0 | 0 | 0 | 0 | 0 | 3,163.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Repurchased
| -17.4 | 0 | 0 | 0 | 0 | 0 | -300.4 | 0 | 0 | 0 | -260.157 | 0 | 0 | 0 | 0 | 0 | -270.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -428.9 | -226.2 | -369.4 | -286 | -97.6 | -123.9 | -54.8 | -62.4 | -127.4 | -79.906 | -159.094 | -148.663 | -159.094 | -156.486 | -135.621 | -130.405 | -189 | -126.9 | -135 | -54 | -45.9 | -45.9 | -62.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -26.8 | -25.4 | -24.8 | -23.8 | -20.1 | -19.8 | -21.7 | -1.2 | -78.7 | -0.6 | -48.843 | -129.652 | 3,774.645 | 57.186 | 1,560 | -13.773 | 2,907 | -40.502 | -0.4 | -281.792 | 3,446 | -0.853 | -0.8 | 1,238.585 | 3,272.271 | 3,272.271 | 3,272.271 | 3,272.271 | 3,315.705 | 3,315.705 | 3,315.705 | 3,315.705 | 2,558.996 | 2,558.996 | 2,558.996 | 2,558.996 | 2,561.099 | 2,561.099 | 2,561.099 | 2,561.099 | 3,057.468 | 3,057.468 | 3,057.468 | 3,057.468 | 2,581.649 | 2,581.649 | 2,581.649 | 2,581.649 | 2,523.661 | 2,523.661 | 2,523.661 | 2,523.661 | 1,671.334 | 1,671.334 | 1,671.334 | 1,671.334 | 1,595.477 | 1,595.477 | 1,595.477 | 1,595.477 | 1,608.791 | 1,608.791 | 1,608.791 | 1,608.791 | 1,514.064 | 1,514.064 | 1,514.064 | 1,514.064 | 1,581.529 | 1,581.529 | 1,581.529 | 1,581.529 | 2,006.186 | 2,006.186 | 2,006.186 | 2,006.186 | 1,004.837 | 1,004.837 | 1,004.837 | 1,004.837 | 683.576 | 683.576 | 683.576 | 683.576 | 132.891 | 132.891 | 132.891 | 132.891 | 92.779 | 92.779 | 92.779 | 92.779 | 446.265 | 446.265 | 446.265 | 446.265 | 315.157 | 315.157 | 315.157 | 315.157 | 373.508 | 373.508 | 373.508 | 373.508 | 524.433 | 524.433 | 524.433 | 524.433 | 522.483 | 522.483 | 522.483 | 522.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -411.2 | -235.8 | -544.1 | -1,180.4 | 1,272.3 | 301.2 | -428.1 | -535.2 | 143.4 | -501.81 | -177.21 | -278.315 | 55.382 | -99.3 | -35.72 | -144.178 | -445.648 | -167.402 | -95.517 | -335.792 | 3.172 | -46.753 | -64.025 | 151.985 | 99.935 | 99.935 | 99.935 | 99.935 | 111.601 | 111.601 | 111.601 | 111.601 | 107.115 | 107.115 | 107.115 | 107.115 | 168.788 | 168.788 | 168.788 | 168.788 | 95.053 | 95.053 | 95.053 | 95.053 | 148.849 | 148.849 | 148.849 | 148.849 | 116.39 | 116.39 | 116.39 | 116.39 | 154.437 | 154.437 | 154.437 | 154.437 | 114.128 | 114.128 | 114.128 | 114.128 | 121.669 | 121.669 | 121.669 | 121.669 | 98.708 | 98.708 | 98.708 | 98.708 | 22.229 | 22.229 | 22.229 | 22.229 | -0.84 | -0.84 | -0.84 | -0.84 | 36.571 | 36.571 | 36.571 | 36.571 | 44.038 | 44.038 | 44.038 | 44.038 | -132.891 | -132.891 | -132.891 | -132.891 | -92.779 | -92.779 | -92.779 | -92.779 | -446.265 | -446.265 | -446.265 | -446.265 | -315.157 | -315.157 | -315.157 | -315.157 | -373.508 | -373.508 | -373.508 | -373.508 | -524.433 | -524.433 | -524.433 | -524.433 | -522.483 | -522.483 | -522.483 | -522.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.7 | 1.3 | -0.5 | -142.6 | -6.5 | 2.8 | 1.4 | 1.4 | -7.2 | 1.3 | 1.3 | 13.623 | 44.521 | -44.521 | 244.857 | -244.857 | 263.764 | -263.764 | 53.122 | -53.122 | 199.922 | -199.922 | 209.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -247 | 201.7 | -27.1 | -147.1 | -293.2 | 501.9 | -303.2 | 349.5 | -16.915 | 36.115 | -7.168 | -28.055 | 34.197 | -69.804 | 69.804 | -19.105 | 19.105 | -19.206 | 19.206 | -165.005 | 165.005 | -202.741 | 163.539 | -2.502 | 52.028 | 52.028 | 52.028 | 52.028 | -4.14 | -4.14 | -4.14 | -4.14 | -0.995 | -0.995 | -0.995 | -0.995 | -2.337 | -2.337 | -2.337 | -2.337 | 4.421 | 4.421 | 4.421 | 4.421 | -10.395 | -10.395 | -10.395 | -10.395 | 6.779 | 6.779 | 6.779 | 6.779 | 3.572 | 3.572 | 3.572 | 3.572 | -5.531 | -5.531 | -5.531 | -5.531 | 4.587 | 4.587 | 4.587 | 4.587 | 6.548 | 6.548 | 6.548 | 6.548 | -12.484 | -12.484 | -12.484 | -12.484 | 7.521 | 7.521 | 7.521 | 7.521 | -0.995 | -0.995 | -0.995 | -0.995 | -7.004 | -7.004 | -7.004 | -7.004 | 10.863 | 10.863 | 10.863 | 10.863 | 0.84 | 0.84 | 0.84 | 0.84 | -4.501 | -4.501 | -4.501 | -4.501 | 2.491 | 2.491 | 2.491 | 2.491 | -5.066 | -5.066 | -5.066 | -5.066 | 0.841 | 0.841 | 0.841 | 0.841 | 6.604 | 6.604 | 6.604 | 6.604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 53.6 | 300.6 | 98.9 | 126 | 273.1 | 566.3 | 64.4 | 367.6 | 18.1 | 35.015 | 17.717 | 6.142 | 34.197 | 0 | 69.804 | 0 | 19.105 | 0 | 19.206 | 0 | 165.005 | 13.281 | 216.021 | 49.981 | 52.482 | 52.482 | 52.482 | 52.482 | 0.455 | 0.455 | 0.455 | 0.455 | 4.594 | 4.594 | 4.594 | 4.594 | 5.589 | 5.589 | 5.589 | 5.589 | 7.926 | 7.926 | 7.926 | 7.926 | 3.505 | 3.505 | 3.505 | 3.505 | 13.9 | 13.9 | 13.9 | 13.9 | 7.121 | 7.121 | 7.121 | 7.121 | 3.549 | 3.549 | 3.549 | 3.549 | 9.08 | 9.08 | 9.08 | 9.08 | 4.492 | 4.492 | 4.492 | 4.492 | -2.056 | -2.056 | -2.056 | -2.056 | 10.428 | 10.428 | 10.428 | 10.428 | 2.907 | 2.907 | 2.907 | 2.907 | 3.902 | 3.902 | 3.902 | 3.902 | 10.907 | 10.907 | 10.907 | 10.907 | 0.044 | 0.044 | 0.044 | 0.044 | -0.796 | -0.796 | -0.796 | -0.796 | 3.704 | 3.704 | 3.704 | 3.704 | 1.213 | 1.213 | 1.213 | 1.213 | 6.279 | 6.279 | 6.279 | 6.279 | 5.438 | 5.438 | 5.438 | 5.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |