QBE Insurance Group Limited
ASX:QBE.AX
17.01 (AUD) • At close November 5, 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 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 802 | 955 | 400 | 539 | 48 | 309 | 441 | -805 | -712 | 94.527 | 463 | 0 | 358 | 0 | 345 | 579 | 265 | 199 | 488 | 350 | 392 | -731 | -66.374 | 477 | -74.04 | -74.028 | 190.485 | 185.367 | 190.426 | 196.115 | 168.803 | 185.344 | 179.157 | 172.356 | 304.403 | 264.948 | 289.035 | 280.114 | 429.217 | 393.724 | 348.775 | 318.816 | 358.234 | 445.487 | 426.316 | 417.867 | 424.865 | 407.857 | 389.445 | 372.842 | 277.537 | 273.643 | 263.737 | 278.374 | 207.285 | 206.548 | 210.143 | 210.961 | -1.263 | -1.231 | -1.329 | -1.341 | -0.853 | -0.834 | -0.75 | -0.734 | 0.136 | 0.141 | 0.133 | 0.127 | -0.69 | -0.703 | -0.745 | -0.18 | -0.183 | -0.174 | -0.173 | -0.327 | -0.339 | -0.362 | -0.374 | -0.508 | -0.525 | -0.549 | -0.537 | -0.652 | -0.651 | -0.644 | -0.619 | -0.396 | -0.374 | -0.383 | -0.397 | -0.259 | -0.255 | -0.246 | -0.248 | -0.251 | -0.26 | -0.272 | -0.263 | -0.177 | -0.184 | -0.189 | -0.184 | -0.032 | -0.03 | -0.031 | -0.031 | -0.157 | -0.15 | -0.143 | -0.146 | -0.155 | -0.151 | -0.163 | -0.176 |
Depreciation & Amortization
| 16 | 160 | 8 | 99 | 8 | 103 | 12 | 119 | 13 | 42.126 | 32 | 0 | 20 | 0 | 20 | 64 | 31 | 94 | 25 | 128 | 35 | 199 | 325.338 | 168 | 362.912 | 362.854 | 64.329 | 62.601 | 64.309 | 66.231 | 31.89 | 35.015 | 33.846 | 32.562 | 14.053 | 12.232 | 13.344 | 12.932 | 14.598 | 13.391 | 11.862 | 10.843 | 6.166 | 7.668 | 7.338 | 7.193 | 4.635 | 4.449 | 4.248 | 4.067 | 1.871 | 1.845 | 1.778 | 1.877 | 0.57 | 0.568 | 0.578 | 0.58 | 3.971 | 3.87 | 4.177 | 4.216 | 0 | 0 | 0 | 0 | 1.088 | 1.129 | 1.062 | 1.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 42 | 0 | 39 | 0 | 36 | 0 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58 | 0 | 59 | 0 | 54 | 0 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 191 | 0 | 766 | 0 | -1,868 | 0 | 924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -102 | 0 | -1,203 | 0 | -35 | 0 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1,920 | 0 | -433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 455 | 0 | 315 | 0 | 407 | 0 | -299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 191 | 0 | 766 | 0 | 52 | 0 | 1,357 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -557 | 0 | -1,518 | 0 | -442 | 0 | 399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 394 | 1,077 | -1,330 | 1,009 | 325 | 3,384 | 337 | 1,098 | 577 | 1,578.65 | -382 | 0 | -1,552 | 0 | -767 | -256 | -80 | 976 | -654 | -333 | -259 | 593 | -258.963 | 5 | -288.872 | -288.826 | -254.814 | -247.968 | -254.735 | -262.346 | -200.693 | -220.36 | -213.004 | -204.918 | -318.456 | -277.18 | -302.378 | -293.046 | -443.814 | -407.115 | -360.637 | -329.659 | -364.401 | -453.156 | -433.654 | -425.06 | -429.5 | -412.307 | -393.694 | -376.909 | -279.408 | -275.488 | -265.515 | -280.251 | -207.855 | -207.116 | -210.721 | -211.541 | -2.707 | -2.639 | -2.848 | -2.875 | 0.853 | 0.834 | 0.75 | 0.734 | -1.224 | -1.27 | -1.195 | -1.144 | 0.69 | 0.703 | 0.745 | 0.18 | 0.183 | 0.174 | 0.173 | 0.327 | 0.339 | 0.362 | 0.374 | 0.508 | 0.525 | 0.549 | 0.537 | 0.652 | 0.651 | 0.644 | 0.619 | 0.396 | 0.374 | 0.383 | 0.397 | 0.259 | 0.255 | 0.246 | 0.248 | 0.251 | 0.26 | 0.272 | 0.263 | 0.177 | 0.184 | 0.189 | 0.184 | 0.032 | 0.03 | 0.031 | 0.031 | 0.157 | 0.15 | 0.143 | 0.146 | 0.155 | 0.151 | 0.163 | 0.176 |
Operating Cash Flow
| 1,212 | 2,425 | -922 | 2,452 | 381 | 1,964 | 790 | 1,356 | -122 | 1,715.304 | 113 | 0 | -1,174 | 0 | -402 | 343 | 216 | 125 | -141 | 164 | 168 | 200 | 0 | 650 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -11 | -10 | -13 | -17 | -16 | -20 | -9 | -25 | -15 | -68.32 | -15 | 0 | -15 | 0 | -19 | -55 | -23 | -30 | -25 | -49 | -34 | -66 | -36.584 | -74 | -40.809 | -40.803 | -72.339 | -70.396 | -72.317 | -74.477 | -33.569 | -36.858 | -35.628 | -34.275 | -30.726 | -26.744 | -29.175 | -28.274 | -15.033 | -13.79 | -12.216 | -11.167 | -13.682 | -17.014 | -16.282 | -15.959 | -17.657 | -16.95 | -16.185 | -15.495 | -11.416 | -11.256 | -10.848 | -11.45 | -15.58 | -15.524 | -15.794 | -15.856 | -6.858 | -6.685 | -7.215 | -7.282 | -5.803 | -5.669 | -5.102 | -4.994 | -8.568 | -8.891 | -8.365 | -8.009 | -4.276 | -4.354 | -4.613 | -3.23 | -3.275 | -3.113 | -3.104 | -3.553 | -3.688 | -3.931 | -4.062 | -2.76 | -2.85 | -2.982 | -2.914 | -2.57 | -2.565 | -2.538 | -2.439 | -2.355 | -2.227 | -2.281 | -2.36 | -4.068 | -4.004 | -3.87 | -3.901 | -1.517 | -1.573 | -1.647 | -1.588 | -0.155 | -0.162 | -0.166 | -0.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 9.391 | 0 | 25.081 | 345.335 | -44.161 | 0 | 18.037 | 0 | 51.949 | 83.168 | 0 | 0 | 0 | 0 | 18 | -18 | 16 | -16 | 15 | -15 | -0 | -0 | -6 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -259.815 | 0 | -2,057.904 | 0 | -2,139.132 | -488.567 | -1,678.531 | -731.43 | -1,058.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -335.657 | -748.93 | -740.162 | -835.425 | -835.292 | -644.295 | -626.984 | -644.094 | -663.339 | -986.92 | -1,083.633 | -1,047.459 | -1,007.697 | -438.978 | -382.081 | -416.816 | -403.952 | -405.468 | -371.94 | -329.477 | -301.176 | -271.326 | -337.41 | -322.89 | -316.491 | -588.19 | -564.644 | -539.154 | -516.168 | -410.784 | -405.021 | -390.359 | -412.023 | -636.103 | -633.843 | -644.875 | -647.386 | -609.678 | -594.258 | -641.347 | -647.343 | -611.888 | -597.763 | -537.965 | -526.601 | -387.736 | -402.347 | -378.57 | -362.433 | -66.02 | -67.225 | -71.221 | -85.164 | -86.364 | -82.084 | -81.865 | -44.601 | -46.29 | -49.346 | -50.984 | -23.953 | -24.735 | -25.873 | -25.289 | -45.425 | -45.335 | -44.872 | -43.12 | -45.703 | -43.228 | -44.262 | -45.807 | -7.119 | -7.008 | -6.772 | -6.826 | -14.643 | -15.184 | -15.899 | -15.329 | -23.054 | -23.983 | -24.675 | -24.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | -965.346 | 944.708 | -96.031 | 96.617 | 0.205 | 3.893 | 0 | 0 | -231.107 | 229.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 241.053 | 395.631 | 391 | 441.324 | 441.253 | 286.854 | 279.147 | 286.765 | 295.333 | 282.936 | 310.663 | 300.292 | 288.893 | 535.444 | 466.044 | 508.411 | 492.72 | 212.865 | 195.263 | 172.971 | 158.113 | 530.125 | 659.244 | 630.874 | 618.371 | 315.393 | 302.768 | 289.1 | 276.774 | 78.227 | 77.129 | 74.337 | 78.463 | 266.753 | 265.805 | 270.431 | 271.484 | 275.42 | 268.454 | 289.726 | 292.435 | 120.5 | 117.718 | 105.942 | 103.704 | 81.192 | 84.252 | 79.273 | 75.894 | 127.118 | 129.439 | 137.132 | 38.787 | 39.334 | 37.384 | 37.285 | 21.067 | 21.864 | 23.308 | 24.081 | 26.041 | 26.892 | 28.129 | 27.493 | 9.172 | 9.154 | 9.06 | 8.706 | 13.187 | 12.473 | 12.772 | 13.217 | 19.285 | 18.985 | 18.345 | 18.492 | 30.737 | 31.874 | 33.375 | 32.178 | 31.813 | 33.096 | 34.05 | 33.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -604 | -1,411 | 1,006 | -2,318 | 344 | -2,263 | -479 | -1,528 | -594 | -1,190.794 | 349 | 0 | 1,732 | 0 | 811 | 13 | 223 | -213 | 521 | -491 | 112 | -623 | 612.001 | -641 | 682.682 | 682.573 | 1,118.88 | 1,088.818 | 1,118.532 | 1,151.952 | 1,250.434 | 1,372.971 | 1,327.137 | 1,276.759 | 258.671 | 225.144 | 245.612 | 238.031 | 623.345 | 571.8 | 506.52 | 463.011 | 188.656 | 234.606 | 224.509 | 220.06 | 814.416 | 781.815 | 746.521 | 714.694 | 725.563 | 715.384 | 689.486 | 727.752 | 762.45 | 759.741 | 772.964 | 775.974 | 721.94 | 703.68 | 759.44 | 766.54 | 853.741 | 834.033 | 750.6 | 734.744 | 520.608 | 540.227 | 508.301 | 486.634 | -33.94 | -34.56 | -36.614 | 93.623 | 94.943 | 90.237 | 89.997 | 76.535 | 79.434 | 84.677 | 87.488 | 0.672 | 0.694 | 0.726 | 0.709 | 38.822 | 38.746 | 38.35 | 36.852 | 34.871 | 32.982 | 33.771 | 34.95 | -8.099 | -7.972 | -7.704 | -7.766 | -14.577 | -15.117 | -15.828 | -15.261 | -8.604 | -8.951 | -9.21 | -8.986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -615 | -1,421 | 993 | -2,335 | 328 | -2,283 | -488 | -1,553 | -609 | -1,438.272 | 334 | 0 | 1,717 | 0 | 792 | -24 | 182 | -227 | 480 | -525 | 63 | -689 | 222.118 | -721 | 247.771 | 247.731 | 689.1 | 670.585 | 688.886 | 709.469 | 512.882 | 563.142 | 544.343 | 523.679 | 324.41 | 282.363 | 308.032 | 298.525 | 415.708 | 381.333 | 337.798 | 308.782 | 433.774 | 539.425 | 516.211 | 505.981 | 523.963 | 502.989 | 480.282 | 459.806 | 381.59 | 376.236 | 362.616 | 382.741 | 377.52 | 376.179 | 382.726 | 384.216 | 380.823 | 371.191 | 400.605 | 404.35 | 356.551 | 348.32 | 313.475 | 306.853 | 205.496 | 213.24 | 200.638 | 192.086 | 22.882 | 23.3 | 24.684 | 44.017 | 44.637 | 42.424 | 42.312 | 49.448 | 51.32 | 54.708 | 56.524 | 42.93 | 44.332 | 46.371 | 45.324 | -38.822 | -38.746 | -38.35 | -36.852 | -34.871 | -32.982 | -33.771 | -34.95 | 8.099 | 7.972 | 7.704 | 7.766 | 14.577 | 15.117 | 15.828 | 15.261 | 8.604 | 8.951 | 9.21 | 8.986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -28 | -194.537 | -164 | -28.624 | -444 | -534.601 | -237 | -231.301 | -31 | -6.232 | -230 | 0 | -388 | 0 | -14 | 0 | -1 | 0 | 0 | 0 | -85 | -557.202 | -249.556 | -201 | -278.378 | -278.334 | -266.829 | -259.66 | -266.746 | -274.716 | -52.511 | -57.657 | -55.732 | -53.617 | -207.461 | -180.571 | -196.987 | -190.907 | -245.111 | -224.843 | -199.173 | -182.065 | -42.78 | -53.2 | -50.91 | -49.901 | -153.393 | -147.252 | -140.605 | -134.61 | -74.858 | -73.808 | -71.136 | -75.084 | -8.55 | -8.519 | -8.668 | -8.701 | -168.212 | -163.957 | -176.95 | -178.604 | -45.742 | -44.686 | -40.216 | -39.367 | -60.248 | -62.518 | -58.824 | -56.316 | -4.891 | -4.981 | -5.277 | -10.361 | -10.507 | -9.986 | -9.959 | -3.94 | -4.089 | -4.359 | -4.504 | 0 | 0 | 0 | 0 | -1.759 | -1.756 | -1.738 | -1.67 | -3.674 | -3.475 | -3.558 | -3.682 | -5.122 | -5.042 | -4.872 | -4.911 | -1.517 | -1.573 | -1.647 | -1.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | -0.94 | 0.973 | -139.305 | 1,372.091 | -29.74 | -30.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 208.45 | 0 | 0 | 0 | 0 | 158.946 | 154.676 | 158.897 | 163.644 | 94.951 | 104.256 | 100.776 | 96.95 | 0 | 0 | 0 | 0 | -24.402 | -22.384 | -19.829 | -18.126 | 429.149 | 533.674 | 510.707 | 500.586 | 170.387 | 163.567 | 156.183 | 149.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.243 | 51.896 | 56.009 | 56.532 | 132.618 | 129.557 | 116.597 | 114.134 | 12.376 | 12.842 | 12.083 | 11.568 | 24.382 | 24.828 | 26.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.998 | 0.983 | 0.95 | 0.957 | 0.693 | 0.719 | 0.752 | 0.725 | 5.163 | 5.371 | 5.526 | 5.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -1 | -1 | 0 | -1 | 0 | -1 | 0 | -28.508 | 0 | -103.028 | -173 | 0 | -86 | 0 | -122 | -13 | -66 | -1 | -17 | 0 | -12 | -5 | -5.226 | -15 | -5.83 | -5.829 | -9.762 | -9.5 | -9.759 | -10.051 | -6.954 | -7.635 | -7.38 | -7.1 | -5.478 | -4.768 | -5.202 | -5.041 | -0.872 | -0.799 | -0.708 | -0.647 | -6.166 | -7.668 | -7.338 | -7.193 | -0.883 | -0.847 | -0.809 | -0.775 | -8.047 | -7.934 | -7.647 | -8.072 | -0.76 | -0.757 | -0.77 | -0.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -433 | -191 | -294 | -139 | -208 | -137 | -25 | -58 | -207 | 0 | -250 | 0 | -41 | 0 | -319 | -205 | -289 | -175 | -184 | -136 | -80 | -152 | -60.886 | -81 | -67.918 | -67.908 | -116.644 | -113.51 | -116.608 | -120.092 | -186.067 | -204.3 | -197.48 | -189.984 | -197.695 | -172.071 | -187.714 | -181.921 | -186.067 | -170.681 | -151.195 | -138.207 | -205.807 | -255.933 | -244.919 | -240.065 | -178.554 | -171.406 | -163.668 | -156.69 | -93.011 | -91.706 | -88.386 | -93.292 | -42.559 | -42.408 | -43.146 | -43.314 | -25.448 | -24.805 | -26.77 | -27.021 | -22.7 | -22.176 | -19.958 | -19.536 | -15.64 | -16.229 | -15.27 | -14.619 | -9.543 | -9.717 | -10.295 | -8.41 | -8.528 | -8.106 | -8.084 | -5.159 | -5.354 | -5.708 | -5.897 | -5.956 | -6.151 | -6.434 | -6.289 | -5.041 | -5.031 | -4.979 | -4.785 | -3.9 | -3.688 | -3.777 | -3.908 | -2.293 | -2.257 | -2.181 | -2.199 | -1.529 | -1.586 | -1.661 | -1.601 | -1.989 | -2.07 | -2.129 | -2.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 0 | -176 | -27.525 | 5 | -3 | 503 | -2 | 189 | 1,300 | -29.709 | 1 | 0 | 0 | 0 | 1 | 18 | 1 | -14 | 3 | 170 | 1 | -69 | 537.787 | 2 | 599.897 | 599.802 | 923.389 | 898.58 | 923.102 | 950.683 | 663.461 | 728.477 | 704.159 | 677.429 | 735.045 | 639.773 | 697.935 | 676.394 | 872.16 | 800.04 | 708.703 | 647.827 | 259.378 | 322.553 | 308.672 | 302.554 | 686.405 | 658.928 | 629.182 | 602.357 | 557.506 | 549.685 | 529.785 | 559.188 | 429.389 | 427.863 | 435.31 | 437.005 | 521.241 | 508.057 | 548.316 | 553.442 | 292.375 | 285.626 | 257.053 | 251.623 | 269.008 | 279.145 | 262.649 | 251.453 | 12.934 | 13.17 | 13.953 | 62.787 | 63.672 | 60.516 | 60.355 | 58.546 | 60.763 | 64.774 | 66.924 | 5.956 | 6.151 | 6.434 | 6.289 | 6.8 | 6.786 | 6.717 | 6.455 | 7.573 | 7.163 | 7.334 | 7.59 | 6.416 | 6.316 | 6.103 | 6.152 | 2.353 | 2.44 | 2.555 | 2.464 | -3.174 | -3.302 | -3.397 | -3.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -462 | -368 | -130 | -135 | -655 | 365 | -264 | 131 | 1,062 | -361.539 | -652 | 0 | -515 | 0 | -454 | -200 | -355 | -190 | -198 | 34 | -176 | -226 | 222.118 | 107 | 247.771 | 247.731 | 689.1 | 670.585 | 688.886 | 709.469 | 512.882 | 563.142 | 544.343 | 523.679 | 324.41 | 282.363 | 308.032 | 298.525 | 415.708 | 381.333 | 337.798 | 308.782 | 433.774 | 539.425 | 516.211 | 505.981 | 523.963 | 502.989 | 480.282 | 459.806 | 381.59 | 376.236 | 362.616 | 382.741 | 377.52 | 376.179 | 382.726 | 384.216 | 380.823 | 371.191 | 400.605 | 404.35 | 356.551 | 348.32 | 313.475 | 306.853 | 205.496 | 213.24 | 200.638 | 192.086 | 22.882 | 23.3 | 24.684 | 44.017 | 44.637 | 42.424 | 42.312 | 49.448 | 51.32 | 54.708 | 56.524 | -5.956 | -6.151 | -6.434 | -6.289 | -6.8 | -6.786 | -6.717 | -6.455 | -7.573 | -7.163 | -7.334 | -7.59 | -6.416 | -6.316 | -6.103 | -6.152 | -2.353 | -2.44 | -2.555 | -2.464 | 3.174 | 3.302 | 3.397 | 3.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -49 | -37 | -7 | 50 | -72 | 6 | -37 | -106 | 60 | 0 | 15 | 0 | -76 | 0 | 19 | -21 | 58 | -28 | -11 | -46 | 15 | 15 | 0 | -123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 86 | 595.914 | -48.742 | 38.443 | 26.477 | 49.495 | 21.711 | -176.72 | 398.822 | -130.714 | -190 | 0 | -48 | 0 | -45 | 98 | 101 | -320 | 130 | -373 | 70 | -1,710.309 | -205.655 | 1,415.032 | -229.407 | -229.37 | 142.175 | 138.355 | 142.131 | 146.378 | -54.909 | -60.29 | -58.277 | -56.065 | 59.785 | 52.036 | 56.767 | 55.015 | -247.29 | -226.841 | -200.944 | -183.683 | 336.844 | 418.887 | 400.86 | 392.916 | -6.842 | -6.568 | -6.272 | -6.004 | -7.86 | -7.75 | -7.469 | -7.884 | -11.4 | -11.359 | -11.557 | -11.602 | 72.916 | 71.072 | 76.703 | 77.421 | -4.779 | -4.669 | -4.202 | -4.113 | -15.912 | -16.512 | -15.536 | -14.874 | 101.61 | 103.466 | 109.615 | -26.295 | -26.666 | -25.344 | -25.277 | 15.149 | 15.723 | 16.761 | 17.317 | 93.179 | 96.222 | 100.647 | 98.374 | -10.121 | -10.101 | -9.998 | -9.607 | 7.517 | 7.11 | 7.28 | 7.534 | 20.265 | 19.949 | 19.278 | 19.432 | -14.981 | -15.535 | -16.267 | -15.684 | 31.551 | 32.824 | 33.77 | 32.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 1,445 | 1,362.914 | 767 | 839.443 | 801 | 816.495 | 767 | 761.28 | 938 | 547.286 | 678 | 511 | 511 | 802 | 802 | 861 | 763 | 644 | 964 | 935 | 1,308 | 227.691 | 323.508 | 1,938 | 360.871 | 360.814 | 506.875 | 493.257 | 506.718 | 521.858 | 349.354 | 383.589 | 370.784 | 356.709 | 401.583 | 349.533 | 381.309 | 369.54 | 348.82 | 319.976 | 283.446 | 259.098 | 527.235 | 655.65 | 627.434 | 614.999 | 218.061 | 209.332 | 199.882 | 191.36 | 190.701 | 188.026 | 181.219 | 191.276 | 201.585 | 200.869 | 204.365 | 205.16 | 202.324 | 197.206 | 212.833 | 214.823 | 122.378 | 119.553 | 107.593 | 105.32 | 583.984 | 605.991 | 570.179 | 545.875 | 251.445 | 256.037 | 271.253 | 163.705 | 166.012 | 157.784 | 157.364 | 172.309 | 178.834 | 190.638 | 196.966 | 191.969 | 198.238 | 207.355 | 202.673 | 107.532 | 107.32 | 106.224 | 102.076 | 112.13 | 106.056 | 108.594 | 112.383 | 102.675 | 101.076 | 97.672 | 98.455 | 72.056 | 74.721 | 78.24 | 75.434 | 96.394 | 100.28 | 103.171 | 100.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |