Premier Investments Limited
ASX:PMV.AX
32.37 (AUD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 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 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 80.693 | 177.229 | 96.734 | 174.344 | 121.53 | 163.644 | 83.668 | 188.172 | 38.142 | 99.611 | 17.987 | 88.82 | 5.04 | 78.598 | 33.268 | 71.868 | 32.337 | 71.537 | 31.271 | 56.831 | 20.897 | 52.103 | 128.01 | 43.618 | 46.463 | 17.062 | 17.062 | 17.062 | 17.062 | 10.129 | 10.129 | 10.129 | 10.129 | 19.908 | 19.908 | 19.908 | 19.908 | 10.446 | 10.446 | 10.446 | 10.446 | 161.523 | 161.523 | 161.523 | 161.523 | 3.363 | 3.363 | 3.363 | 3.363 | 2.4 | 2.4 | 2.4 | 2.4 | 1.262 | 1.262 | 1.262 | 1.262 | 1.331 | 1.331 | 1.331 | 1.331 | 0.615 | 0.615 | 0.615 | 0.615 | 2.477 | 2.477 | 2.477 | 2.477 | 1.34 | 1.34 | 1.34 | 1.34 | 8.245 | 8.245 | 8.245 | 8.245 | -0.521 | -0.521 | -0.521 | -0.521 | -0.469 | -0.469 | -0.469 | -0.469 | -0.325 | -0.325 | -0.325 | -0.325 | -0.313 | -0.313 | -0.313 | -0.313 | -0.327 | -0.327 | -0.327 | -0.327 | -0.185 | -0.185 | -0.185 | -0.185 | -0.086 | -0.086 | -0.086 | -0.086 | -2.477 | -2.477 | -2.477 | -2.477 | -1.323 | -1.323 | -1.323 | -1.323 | -0.025 | -0.025 | -0.025 | -0.025 |
Depreciation & Amortization
| 83.847 | 82.195 | 79.961 | 80.261 | 82.889 | 83.287 | 89.168 | 89.09 | 114.757 | 101.606 | 15.366 | 15.562 | 15.159 | 13.721 | 13.152 | 12.352 | 11.802 | 12.052 | 11.892 | 9.952 | 10.442 | 10.737 | 9.778 | 4.731 | 9.079 | 4.332 | 4.332 | 4.332 | 4.332 | 5.292 | 5.292 | 5.292 | 5.292 | 4.74 | 4.74 | 4.74 | 4.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.048 | 0.048 | 0.048 | 0.048 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.194 | 0.194 | 0.194 | 0.194 | 0.191 | 0.191 | 0.191 | 0.191 | 0.209 | 0.209 | 0.209 | 0.209 | 0.453 | 0.453 | 0.453 | 0.453 | 0.8 | 0.8 | 0.8 | 0.8 | 0.204 | 0.204 | 0.204 | 0.204 | 0.251 | 0.251 | 0.251 | 0.251 | 0.29 | 0.29 | 0.29 | 0.29 | 0.127 | 0.127 | 0.127 | 0.127 |
Deferred Income Tax
| 0 | 0 | -158.712 | 0 | 0 | 0 | -148.852 | 0 | -238.411 | 0 | -4.32 | 0 | 13.261 | 0 | 18.21 | 0 | 10.11 | 0 | 13.415 | 0 | 20.883 | 0 | 12.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 7.207 | 0 | 6.098 | 0 | 1.856 | 0 | 1.613 | 0 | 2.012 | 0 | 3.178 | 0 | 6.21 | 0 | 2.264 | 0 | 0.801 | 0 | 0.898 | 0 | 0.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -12.079 | 0 | -11.564 | 0 | -34.816 | 0 | 7.266 | 0 | 1.924 | 0 | -53.587 | 0 | -14.057 | 0 | 29.683 | 0 | -53.095 | 0 | -0.471 | 0 | -36.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.652 | 0 | -1.536 | 0 | 20.83 | 0 | -7.309 | 0 | -0.733 | 0 | 2.119 | 0 | -7.221 | 0 | -0.632 | 0 | -0.898 | 0 | -7.244 | 0 | -0.722 | 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 |
Change In Inventory
| 0 | 0 | -6.765 | 0 | -15.632 | 0 | -52.17 | 0 | 14.575 | 0 | -11.852 | 0 | -18.558 | 0 | -17.199 | 0 | -11.742 | 0 | -13.318 | 0 | -14.537 | 0 | -12.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Working Capital
| 0 | 0 | -3.662 | 0 | 5.604 | 0 | -3.476 | 0 | 15.838 | 0 | 14.509 | 0 | -37.148 | 0 | 10.363 | 0 | 42.057 | 0 | -38.879 | 0 | 21.31 | 0 | -22.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -15.81 | 11.91 | 152.481 | 128.307 | 152.108 | 97.222 | 160.428 | 141.737 | 105.334 | 29.465 | 42.736 | 0.148 | 64.486 | 7.256 | -23.28 | -1.676 | -47.303 | -8.709 | 52.921 | -7.462 | -10.788 | 2.652 | -88.422 | -26.073 | 19.32 | -1.716 | -1.716 | -1.716 | -1.716 | 2.338 | 2.338 | 2.338 | 2.338 | -5.994 | -5.994 | -5.994 | -5.994 | -37.413 | -37.413 | -37.413 | -37.413 | -156.653 | -156.653 | -156.653 | -156.653 | -0.136 | -0.136 | -0.136 | -0.136 | 0.062 | 0.062 | 0.062 | 0.062 | -0.122 | -0.122 | -0.122 | -0.122 | -1.331 | -1.331 | -1.331 | -1.331 | 0.011 | 0.011 | 0.011 | 0.011 | -0.017 | -0.017 | -0.017 | -0.017 | -1.34 | -1.34 | -1.34 | -1.34 | -8.245 | -8.245 | -8.245 | -8.245 | 0.521 | 0.521 | 0.521 | 0.521 | 2.968 | 2.968 | 2.968 | 2.968 | 2.947 | 2.947 | 2.947 | 2.947 | 0.399 | 0.399 | 0.399 | 0.399 | 2.592 | 2.592 | 2.592 | 2.592 | 2.719 | 2.719 | 2.719 | 2.719 | 4.506 | 4.506 | 4.506 | 4.506 | 9.166 | 9.166 | 9.166 | 9.166 | 1.033 | 1.033 | 1.033 | 1.033 | -0.102 | -0.102 | -0.102 | -0.102 |
Operating Cash Flow
| 148.73 | 271.334 | 169.254 | 222.39 | 190.749 | 177.579 | 154.928 | 240.819 | 267.121 | 230.696 | 41.037 | 104.53 | 34.276 | 99.575 | 15.293 | 82.544 | 28.783 | 74.88 | 43.79 | 59.321 | 20.978 | 65.492 | 14.246 | 22.277 | 74.862 | 19.679 | 19.679 | 19.679 | 19.679 | 17.76 | 17.76 | 17.76 | 17.76 | 18.654 | 18.654 | 18.654 | 18.654 | -26.967 | -26.967 | -26.967 | -26.967 | 4.87 | 4.87 | 4.87 | 4.87 | 3.275 | 3.275 | 3.275 | 3.275 | 2.462 | 2.462 | 2.462 | 2.462 | 1.14 | 1.14 | 1.14 | 1.14 | 0 | 0 | 0 | 0 | 0.626 | 0.626 | 0.626 | 0.626 | 2.461 | 2.461 | 2.461 | 2.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.693 | 2.693 | 2.693 | 2.693 | 2.813 | 2.813 | 2.813 | 2.813 | 0.295 | 0.295 | 0.295 | 0.295 | 2.717 | 2.717 | 2.717 | 2.717 | 3.333 | 3.333 | 3.333 | 3.333 | 4.624 | 4.624 | 4.624 | 4.624 | 6.941 | 6.941 | 6.941 | 6.941 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -14.556 | -14.183 | -9.367 | -7.084 | -5.18 | -3.694 | -1.866 | -1.167 | -0.225 | -7.364 | -11.915 | -7.934 | -30.369 | -22.803 | -24.306 | -81.328 | -25.071 | -19.975 | -18.6 | -17.522 | -22.925 | -27.369 | -7.93 | -3.626 | -6.477 | -3.335 | -3.335 | -3.335 | -3.335 | -5.751 | -5.751 | -5.751 | -5.751 | -8.817 | -8.817 | -8.817 | -8.817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.348 | -0.348 | -0.348 | -0.348 | -0.178 | -0.178 | -0.178 | -0.178 | -0.258 | -0.258 | -0.258 | -0.258 | -0.143 | -0.143 | -0.143 | -0.143 | -0.225 | -0.225 | -0.225 | -0.225 | -0.181 | -0.181 | -0.181 | -0.181 | -0.138 | -0.138 | -0.138 | -0.138 | -0.204 | -0.204 | -0.204 | -0.204 | -0.164 | -0.164 | -0.164 | -0.164 | 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 |
Purchases Of Investments
| -18.441 | -16.294 | -22.125 | -12.275 | -14.344 | -0.799 | -16.51 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.374 | -5.374 | -5.374 | -5.374 | 0 | 0 | 0 | 0 | -0.511 | -0.511 | -0.511 | -0.511 | -2.196 | -2.196 | -2.196 | -2.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.959 | -19.959 | -19.959 | -19.959 | -2.822 | -2.822 | -2.822 | -2.822 | -0.087 | -0.087 | -0.087 | -0.087 | -1.686 | -1.686 | -1.686 | -1.686 | -1.805 | -1.805 | -1.805 | -1.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.443 | -2.443 | -2.443 | -2.443 | -0.084 | -0.084 | -0.084 | -0.084 | -17.208 | -17.208 | -17.208 | -17.208 | -3.473 | -3.473 | -3.473 | -3.473 | -0.184 | -0.184 | -0.184 | -0.184 | -0.012 | -0.012 | -0.012 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.062 | 5.062 | 5.062 | 2.283 | 2.283 | 2.283 | 2.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 284.27 | 284.27 | 284.27 | 284.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.947 | 0.947 | 0.947 | 0.947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.049 | 17.049 | 17.049 | 17.049 | 0 | 0 | 0 | 0 | 7.166 | 7.166 | 7.166 | 7.166 | 0.044 | 0.044 | 0.044 | 0.044 | 0.06 | 0.06 | 0.06 | 0.06 | 67.397 | 67.397 | 67.397 | 67.397 | 9.276 | 9.276 | 9.276 | 9.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | -8.282 | 0.222 | -2.169 | -6.563 | 4.048 | -11.8 | 7.401 | 7.363 | 6.599 | 6.521 | -2.453 | 5.632 | 6.871 | -97.032 | 4.898 | 5.099 | 5.784 | 6.597 | -13.503 | 4.636 | 3.956 | 4.659 | 20.841 | 20.182 | 26.105 | 26.105 | 26.105 | 26.105 | 23.511 | 23.511 | 23.511 | 23.511 | 27.982 | 27.982 | 27.982 | 27.982 | -24.772 | -24.772 | -24.772 | -24.772 | -279.401 | -279.401 | -279.401 | -279.401 | 3.275 | 3.275 | 3.275 | 3.275 | 2.462 | 2.462 | 2.462 | 2.462 | 0.193 | 0.193 | 0.193 | 0.193 | 21.333 | 21.333 | 21.333 | 21.333 | 3.448 | 3.448 | 3.448 | 3.448 | 2.548 | 2.548 | 2.548 | 2.548 | 3.31 | 3.31 | 3.31 | 3.31 | -12.353 | -12.353 | -12.353 | -12.353 | 0.742 | 0.742 | 0.742 | 0.742 | -4.214 | -4.214 | -4.214 | -4.214 | 5.355 | 5.355 | 5.355 | 5.355 | 0.544 | 0.544 | 0.544 | 0.544 | -47.291 | -47.291 | -47.291 | -47.291 | -2.332 | -2.332 | -2.332 | -2.332 | 5.011 | 5.011 | 5.011 | 5.011 | 7.116 | 7.116 | 7.116 | 7.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -33.41 | -22.465 | -31.492 | -19.359 | -19.524 | -4.493 | -18.376 | -1.167 | -0.225 | -7.364 | -11.916 | -10.387 | -24.737 | -15.932 | -121.338 | -76.43 | -19.972 | -14.191 | -12.003 | -31.025 | -18.289 | -23.413 | -3.271 | 22.277 | 13.705 | 19.679 | 19.679 | 19.679 | 19.679 | 17.76 | 17.76 | 17.76 | 17.76 | 18.654 | 18.654 | 18.654 | 18.654 | -26.967 | -26.967 | -26.967 | -26.967 | 4.87 | 4.87 | 4.87 | 4.87 | 3.275 | 3.275 | 3.275 | 3.275 | 2.462 | 2.462 | 2.462 | 2.462 | 1.14 | 1.14 | 1.14 | 1.14 | 1.374 | 1.374 | 1.374 | 1.374 | 0.626 | 0.626 | 0.626 | 0.626 | 2.461 | 2.461 | 2.461 | 2.461 | 1.623 | 1.623 | 1.623 | 1.623 | 2.544 | 2.544 | 2.544 | 2.544 | 0.564 | 0.564 | 0.564 | 0.564 | 2.693 | 2.693 | 2.693 | 2.693 | 2.813 | 2.813 | 2.813 | 2.813 | 0.295 | 0.295 | 0.295 | 0.295 | 2.717 | 2.717 | 2.717 | 2.717 | 3.333 | 3.333 | 3.333 | 3.333 | 4.624 | 4.624 | 4.624 | 4.624 | 6.941 | 6.941 | 6.941 | 6.941 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -92.986 | 0 | -79.415 | -0.166 | -78 | 0 | -79.528 | -45 | -66 | -30 | -38 | 0 | -27 | 0 | -29.584 | 0 | -21.039 | 0 | -24.478 | 0 | -8.051 | -11.25 | -11.25 | -38.056 | -12.187 | -12.187 | -12.187 | -12.187 | -9.375 | -9.375 | -9.375 | -9.375 | -14.75 | -14.75 | -14.75 | -14.75 | -62.5 | -62.5 | -62.5 | -62.5 | 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 | -50.615 | -50.615 | -50.615 | -50.615 | -0.519 | -0.519 | -0.519 | -0.519 | -3.419 | -3.419 | -3.419 | -3.419 | -0.936 | -0.936 | -0.936 | -0.936 | -1.3 | -1.3 | -1.3 | -1.3 | -53.211 | -53.211 | -53.211 | -53.211 | -88.07 | -88.07 | -88.07 | -88.07 | -11 | -11 | -11 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.088 | -0.088 | -0.088 | -0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.387 | -0.387 | -0.387 | -0.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25 | -25 | -25 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -100.569 | -95.675 | -111.457 | -125.787 | -73.137 | -73.137 | -54.014 | -111.157 | 0 | -58.636 | -52.282 | -52.201 | -45.849 | -42.619 | -40.994 | -39.358 | -36.129 | -32.84 | -46.89 | -31.143 | -31.063 | -29.499 | -29.499 | -14.362 | -27.947 | -13.965 | -13.965 | -13.965 | -13.965 | -17.83 | -17.83 | -17.83 | -17.83 | -13.401 | -13.401 | -13.401 | -13.401 | -4.51 | -4.51 | -4.51 | -4.51 | -4.058 | -4.058 | -4.058 | -4.058 | -2.931 | -2.931 | -2.931 | -2.931 | -1.578 | -1.578 | -1.578 | -1.578 | -1.015 | -1.015 | -1.015 | -1.015 | -0.677 | -0.677 | -0.677 | -0.677 | -0.677 | -0.677 | -0.677 | -0.677 | -1.164 | -1.164 | -1.164 | -1.164 | -1.169 | -1.169 | -1.169 | -1.169 | -0.938 | -0.938 | -0.938 | -0.938 | -1.172 | -1.172 | -1.172 | -1.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 | -4.905 | -4.905 | -4.905 | -4.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -83.57 | 0 | -82.339 | -79.415 | -92.225 | -77.182 | -57.652 | 0 | -60.596 | -90.362 | 30 | 69 | 29 | 78 | 38.342 | 117 | 22.523 | 48.069 | 10.692 | 36 | 23.996 | 40 | 14.949 | 47.889 | -38.056 | 45.83 | 45.83 | 45.83 | 45.83 | 44.965 | 44.965 | 44.965 | 44.965 | 46.893 | 46.893 | 46.893 | 46.893 | 40.042 | 40.042 | 40.042 | 40.042 | 8.928 | 8.928 | 8.928 | 8.928 | 6.206 | 6.206 | 6.206 | 6.206 | 4.041 | 4.041 | 4.041 | 4.041 | 2.154 | 2.154 | 2.154 | 2.154 | 2.05 | 2.05 | 2.05 | 2.05 | 1.302 | 1.302 | 1.302 | 1.302 | 3.625 | 3.625 | 3.625 | 3.625 | 3.179 | 3.179 | 3.179 | 3.179 | 54.096 | 54.096 | 54.096 | 54.096 | 2.256 | 2.256 | 2.256 | 2.256 | 6.112 | 6.112 | 6.112 | 6.112 | 3.748 | 3.748 | 3.748 | 3.748 | 1.595 | 1.595 | 1.595 | 1.595 | 55.928 | 55.928 | 55.928 | 55.928 | 93.903 | 93.903 | 93.903 | 93.903 | 18.124 | 18.124 | 18.124 | 18.124 | 36.845 | 36.845 | 36.845 | 36.845 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -184.139 | -188.661 | -193.796 | -205.202 | -165.362 | -228.319 | -111.666 | -190.685 | -15.596 | -214.998 | -22.282 | -90.201 | -16.849 | -69.619 | -2.652 | -9.774 | -13.606 | -53.879 | -36.198 | -55.621 | -7.067 | -37.55 | -14.55 | 22.277 | -66.003 | 19.679 | 19.679 | 19.679 | 19.679 | 17.76 | 17.76 | 17.76 | 17.76 | 18.654 | 18.654 | 18.654 | 18.654 | -26.967 | -26.967 | -26.967 | -26.967 | 4.87 | 4.87 | 4.87 | 4.87 | 3.275 | 3.275 | 3.275 | 3.275 | 2.462 | 2.462 | 2.462 | 2.462 | 1.14 | 1.14 | 1.14 | 1.14 | 1.374 | 1.374 | 1.374 | 1.374 | 0.626 | 0.626 | 0.626 | 0.626 | 2.461 | 2.461 | 2.461 | 2.461 | 1.623 | 1.623 | 1.623 | 1.623 | 2.544 | 2.544 | 2.544 | 2.544 | 0.564 | 0.564 | 0.564 | 0.564 | 2.693 | 2.693 | 2.693 | 2.693 | 2.813 | 2.813 | 2.813 | 2.813 | 0.295 | 0.295 | 0.295 | 0.295 | 2.717 | 2.717 | 2.717 | 2.717 | 3.333 | 3.333 | 3.333 | 3.333 | 4.624 | 4.624 | 4.624 | 4.624 | 6.941 | 6.941 | 6.941 | 6.941 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0.236 | 3.329 | 1.25 | -3.224 | 0.511 | 1.227 | -0.556 | -2.225 | 1.168 | 0.209 | 0.647 | 0.407 | 0.866 | 0.174 | -0.419 | -0.354 | 281.572 | -281.572 | 313.308 | -313.308 | 313.157 | -62.084 | -62.084 | -62.084 | -62.446 | -62.446 | -62.446 | -62.446 | -55.488 | -55.488 | -55.488 | -55.488 | -58.925 | -58.925 | -58.925 | -58.925 | -15.271 | -15.271 | -15.271 | -15.271 | 271.235 | 271.235 | 271.235 | 271.235 | -9.481 | -9.481 | -9.481 | -9.481 | -6.503 | -6.503 | -6.503 | -6.503 | -3.294 | -3.294 | -3.294 | -3.294 | 0 | 0 | 0 | 0 | -4.75 | -4.75 | -4.75 | -4.75 | -7.35 | -7.35 | -7.35 | -7.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.009 | -4.009 | -4.009 | -4.009 | -7.514 | -7.514 | -7.514 | -7.514 | -1.689 | -1.689 | -1.689 | -1.689 | -6.959 | -6.959 | -6.959 | -6.959 | -44.274 | -44.274 | -44.274 | -44.274 | -23.022 | -23.022 | -23.022 | -23.022 | -42.411 | -42.411 | -42.411 | -42.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -68.61 | 60.444 | -52.705 | -0.921 | 2.639 | -54.722 | 26.113 | 48.411 | 249.075 | 9.502 | 7.048 | 4.589 | -6.903 | 14.89 | -108.523 | -4.079 | -5.149 | 288.382 | -285.983 | 285.983 | -317.686 | 317.686 | -238.443 | 4.747 | 243.19 | -3.41 | -3.41 | -3.41 | -3.41 | -2.209 | -2.209 | -2.209 | -2.209 | -2.963 | -2.963 | -2.963 | -2.963 | -96.172 | -96.172 | -96.172 | -96.172 | 285.843 | 285.843 | 285.843 | 285.843 | 0.344 | 0.344 | 0.344 | 0.344 | 0.884 | 0.884 | 0.884 | 0.884 | 0.125 | 0.125 | 0.125 | 0.125 | -6.762 | -6.762 | -6.762 | -6.762 | -2.873 | -2.873 | -2.873 | -2.873 | 0.033 | 0.033 | 0.033 | 0.033 | -1.619 | -1.619 | -1.619 | -1.619 | 13.011 | 13.011 | 13.011 | 13.011 | -0.953 | -0.953 | -0.953 | -0.953 | 4.07 | 4.07 | 4.07 | 4.07 | 0.924 | 0.924 | 0.924 | 0.924 | -0.806 | -0.806 | -0.806 | -0.806 | 1.193 | 1.193 | 1.193 | 1.193 | -34.275 | -34.275 | -34.275 | -34.275 | -9.15 | -9.15 | -9.15 | -9.15 | -21.589 | -21.589 | -21.589 | -21.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 409.481 | 478.091 | 417.647 | 470.352 | 471.273 | 468.634 | 523.356 | 497.243 | 448.832 | 199.757 | 190.255 | 183.207 | 178.618 | 185.521 | 170.631 | 279.154 | 283.233 | 288.382 | 0 | 285.983 | 0 | 317.686 | 78.289 | 78.289 | 316.732 | 73.542 | 73.542 | 73.542 | 73.542 | 76.952 | 76.952 | 76.952 | 76.952 | 79.161 | 79.161 | 79.161 | 79.161 | 197.566 | 197.566 | 197.566 | 197.566 | 293.738 | 293.738 | 293.738 | 293.738 | 7.895 | 7.895 | 7.895 | 7.895 | 7.551 | 7.551 | 7.551 | 7.551 | 6.667 | 6.667 | 6.667 | 6.667 | 6.542 | 6.542 | 6.542 | 6.542 | 13.304 | 13.304 | 13.304 | 13.304 | 16.177 | 16.177 | 16.177 | 16.177 | 16.144 | 16.144 | 16.144 | 16.144 | 17.763 | 17.763 | 17.763 | 17.763 | 4.752 | 4.752 | 4.752 | 4.752 | 5.705 | 5.705 | 5.705 | 5.705 | 1.635 | 1.635 | 1.635 | 1.635 | 0.711 | 0.711 | 0.711 | 0.711 | 1.517 | 1.517 | 1.517 | 1.517 | 0.324 | 0.324 | 0.324 | 0.324 | 34.598 | 34.598 | 34.598 | 34.598 | 43.748 | 43.748 | 43.748 | 43.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |