Sims Limited
ASX:SGM.AX
12.57 (AUD) • At close November 14, 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 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -64 | 65.8 | 80.1 | 101 | 346.1 | 253.2 | 176.4 | 53 | -174.2 | -91.1 | 76.1 | 76.5 | 112 | 91.5 | 123.6 | 80 | 33.6 | -250.1 | 0 | 0 | 74.5 | 0 | 0 | 0 | 9.3 | 0 | -171.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39.639 | -39.754 | 108.847 | 108.415 | 109.799 | 108.352 | 62.331 | 0 | 62.546 | 62.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 110.7 | 120.9 | 115.9 | 106.8 | 121.7 | 100.6 | 104 | 99.7 | 118.7 | 109.1 | 68.9 | 64.2 | 61 | 56.2 | 56.4 | 55.9 | 60.2 | 66.2 | 30.275 | 30.275 | 58.2 | 30.975 | 30.975 | 30.975 | 60.9 | 30.875 | 61.3 | 30.875 | 30.875 | 32.475 | 32.475 | 32.475 | 32.475 | 32.65 | 32.65 | 32.65 | 32.65 | 35.975 | 35.975 | 35.975 | 35.975 | 42.705 | 42.705 | 42.705 | 42.705 | 23.69 | 23.69 | 23.69 | 23.69 | 18.255 | 18.255 | 18.255 | 18.255 | 14.687 | 14.687 | 14.687 | 14.687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -64.5 | 0 | 63.1 | 0 | 273.3 | 0 | -248.3 | 0 | -386.6 | 0 | 127.5 | 0 | 48.2 | 0 | -82.9 | 0 | 0 | 0 | -22.2 | 0 | 0 | 0 | -24.5 | 0 | -342.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.639 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 10.2 | 9 | 8 | 12.4 | 10.7 | 10.4 | 8 | 8.5 | 6.6 | 9.3 | 8.7 | 12.6 | 11.8 | 14 | 9.2 | 3.3 | 5.6 | 3.35 | 3.35 | 6.4 | 2.95 | 2.95 | 2.95 | 6.7 | 4.025 | 8.7 | 4.025 | 4.025 | 6.075 | 6.075 | 6.075 | 6.075 | 3.925 | 3.925 | 3.925 | 3.925 | 4.225 | 4.225 | 4.225 | 4.225 | 2.507 | 2.507 | 2.507 | 2.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 34.7 | 0 | -87.6 | 0 | -508 | 0 | -13 | 0 | 199.8 | 0 | -172.7 | 0 | -29.4 | 0 | 109.2 | 0 | 15.8 | 15.8 | 15.8 | 17.8 | 17.8 | 17.8 | 17.8 | 50.7 | 365 | 50.7 | 50.7 | 16.025 | 16.025 | 16.025 | 16.025 | -38.6 | -38.6 | -38.6 | -38.6 | -85.325 | -85.325 | -85.325 | -85.325 | 81.48 | 81.48 | 81.48 | 81.48 | -68.122 | -68.122 | -68.122 | -68.122 | -1.682 | -1.682 | -1.682 | -1.682 | -10.818 | -10.818 | -10.818 | -10.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 12 | 0 | -34.4 | 0 | -247.9 | 0 | -18 | 0 | 100.4 | 0 | -4.7 | 0 | -43.4 | 0 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.875 | 67.5 | 16.875 | 16.875 | 34.9 | 34.9 | 34.9 | 34.9 | -22.975 | -22.975 | -22.975 | -22.975 | -60.175 | -60.175 | -60.175 | -60.175 | 74.926 | 74.926 | 74.926 | 74.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 108 | 0 | -104.2 | 0 | -309.1 | 0 | 20.4 | 0 | 139.1 | 0 | -135.4 | 0 | -18.8 | 0 | 78.8 | 0 | 31.65 | 31.65 | 31.65 | 10.425 | 10.425 | 10.425 | 10.425 | 66.675 | 266.7 | 66.675 | 66.675 | 28.25 | 28.25 | 28.25 | 28.25 | -80.675 | -80.675 | -80.675 | -80.675 | -84.9 | -84.9 | -84.9 | -84.9 | 135.86 | 135.86 | 135.86 | 135.86 | -102.12 | -102.12 | -102.12 | -102.12 | -2.25 | -2.25 | -2.25 | -2.25 | -28.946 | -28.946 | -28.946 | -28.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -28.875 | -28.875 | -28.875 | -28.875 | -24.7 | -24.7 | -24.7 | -24.7 | 65.125 | 65.125 | 65.125 | 65.125 | 38.45 | 38.45 | 38.45 | 38.45 | -136.455 | -136.455 | -136.455 | -136.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -85.3 | 0 | 51 | 0 | 49 | 0 | -15.4 | 0 | -39.7 | 0 | -32.6 | 0 | 32.8 | 0 | 29.6 | 0 | -15.85 | -15.85 | -15.85 | 7.375 | 7.375 | 7.375 | 7.375 | -3.975 | 30.8 | -3.975 | -3.975 | -22.425 | -22.425 | -22.425 | -22.425 | -0.075 | -0.075 | -0.075 | -0.075 | 21.3 | 21.3 | 21.3 | 21.3 | 7.149 | 7.149 | 7.149 | 7.149 | 33.998 | 33.998 | 33.998 | 33.998 | 0.569 | 0.569 | 0.569 | 0.569 | 18.128 | 18.128 | 18.128 | 18.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 54 | 156.9 | 163 | 327.8 | 32.6 | 138.2 | -92.3 | 196 | 261.7 | 166.1 | 332.9 | -129.4 | 108 | -28.3 | -12.2 | -31.1 | -214.2 | 317.5 | 25.1 | 25.1 | -86 | 0.8 | 0.8 | 0.8 | -39.1 | -11.275 | -42.9 | -11.275 | -11.275 | 17.825 | 17.825 | 17.825 | 17.825 | 41.675 | 41.675 | 41.675 | 41.675 | 33.25 | 33.25 | 33.25 | 33.25 | 11.921 | 11.921 | 11.921 | 11.92 | 129.601 | -19.001 | -18.569 | -19.953 | -46.551 | -0.531 | 61.8 | -0.745 | -14.129 | 48.274 | 48.274 | 48.274 | 48.202 | 48.202 | 48.202 | 48.202 | 22.812 | 22.812 | 22.812 | 22.812 | 0 | 0 | 0 | 0 | 25.803 | 25.803 | 25.803 | 25.803 | 24.281 | 24.281 | 24.281 | 24.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.185 | 4.185 | 4.185 | 4.185 | 17.205 | 17.205 | 17.205 | 17.205 | 16.664 | 16.664 | 16.664 | 16.664 | 12.467 | 12.467 | 12.467 | 12.467 | 5.737 | 5.737 | 5.737 | 5.737 | 7.661 | 7.661 | 7.661 | 7.661 | 8.818 | 8.818 | 8.818 | 8.818 |
Operating Cash Flow
| 100.7 | 101.8 | 127.2 | 322 | 257 | 290.8 | -19.9 | 149.3 | -31.2 | -34.1 | 340.1 | 20 | 120.9 | 131.2 | 152.4 | 114 | -7.9 | 139.2 | 74.525 | 74.525 | 53.1 | 52.525 | 52.525 | 52.525 | 37.8 | 74.325 | 220.9 | 74.325 | 74.325 | 72.4 | 72.4 | 72.4 | 72.4 | 39.65 | 39.65 | 39.65 | 39.65 | -11.875 | -11.875 | -11.875 | -11.875 | 138.613 | 138.613 | 138.613 | 138.613 | 45.414 | 45.414 | 45.414 | 45.414 | 78.374 | 78.374 | 78.374 | 78.374 | 52.143 | 52.143 | 52.143 | 52.143 | 48.202 | 48.202 | 48.202 | 48.202 | 22.812 | 22.812 | 22.812 | 22.812 | 0 | 0 | 0 | 0 | 25.803 | 25.803 | 25.803 | 25.803 | 24.281 | 24.281 | 24.281 | 24.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.185 | 4.185 | 4.185 | 4.185 | 17.205 | 17.205 | 17.205 | 17.205 | 16.664 | 16.664 | 16.664 | 16.664 | 12.467 | 12.467 | 12.467 | 12.467 | 5.737 | 5.737 | 5.737 | 5.737 | 7.661 | 7.661 | 7.661 | 7.661 | 8.818 | 8.818 | 8.818 | 8.818 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -121.5 | -93.1 | -105.3 | -127.2 | -194.9 | -81.3 | -66 | -63.7 | -60.5 | -80 | -112.6 | -84.5 | -91.4 | -84.7 | -58.6 | -67.9 | -64.7 | -44.2 | -23.825 | -23.825 | -39.7 | -16.025 | -16.025 | -16.025 | -29.2 | -37.25 | -57.4 | -37.25 | -37.25 | -40.275 | -40.275 | -40.275 | -40.275 | -35.7 | -35.7 | -35.7 | -35.7 | -30.225 | -30.225 | -30.225 | -30.225 | -46.869 | -46.869 | -46.869 | -46.869 | -32.423 | -32.423 | -32.423 | -32.423 | -22.626 | -22.626 | -22.626 | -22.626 | -19.12 | -19.12 | -19.12 | -19.12 | -15.626 | -15.626 | -15.626 | -15.626 | -13.894 | -13.894 | -13.894 | -13.894 | -9.061 | -9.061 | -9.061 | -9.061 | -7.1 | -7.1 | -7.1 | -7.1 | -3.996 | -3.996 | -3.996 | -3.996 | -6.776 | -6.776 | -6.776 | -6.776 | -3.871 | -3.871 | -3.871 | -3.871 | -8.497 | -8.497 | -8.497 | -8.497 | -8.667 | -8.667 | -8.667 | -8.667 | -6.017 | -6.017 | -6.017 | -6.017 | -4.663 | -4.663 | -4.663 | -4.663 | -5.012 | -5.012 | -5.012 | -5.012 | -3.375 | -3.375 | -3.375 | -3.375 | -1.485 | -1.485 | -1.485 | -1.485 | -3.33 | -3.33 | -3.33 | -3.33 |
Acquisitions Net
| 0 | -335.9 | -41.5 | 38.5 | -47.4 | -9.6 | -30.4 | 8.3 | 168.3 | 1.2 | 9.1 | -9.4 | -54.9 | -1.4 | -0.05 | -0.05 | -1.675 | -1.675 | 0 | 0 | -3.5 | 0 | 0 | 0 | -0.15 | 0 | -8.1 | 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 |
Purchases Of Investments
| -2 | -1 | -5.9 | -11.3 | 8.6 | -15.5 | -0.1 | -0.4 | -1.9 | -0.3 | -1.1 | -0.8 | -0.725 | -0.725 | -0.025 | -0.025 | -0.425 | -0.425 | -0.25 | -0.25 | -0.25 | -0.275 | -0.275 | -0.275 | -0.275 | -0.35 | -0.35 | -0.35 | -0.35 | -0.375 | -0.375 | -0.375 | -0.375 | -7.075 | -7.075 | -7.075 | -7.075 | -5.7 | -5.7 | -5.7 | -5.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.507 | -0.507 | -0.507 | -0.507 | -0.875 | -0.875 | -0.875 | -0.875 | -0.116 | -0.116 | -0.116 | -0.116 | 0 | 0 | 0 | 0 | -0.627 | -0.627 | -0.627 | -0.627 | -22.319 | -22.319 | -22.319 | -22.319 | 0 | 0 | 0 | 0 | -0.125 | -0.125 | -0.125 | -0.125 | -1.756 | -1.756 | -1.756 | -1.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.489 | -0.489 | -0.489 | -0.489 | -0.039 | -0.039 | -0.039 | -0.039 | -0.032 | -0.032 | -0.032 | -0.032 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| -2.4 | 6.6 | -0.8 | 2.3 | -7.9 | 9.4 | 1.4 | 0.9 | 3.7 | 0.5 | 1.9 | 0.575 | 0.475 | 0.475 | 0.075 | 0.075 | 2.1 | 2.1 | 13.425 | 13.425 | 13.425 | 0.425 | 0.425 | 0.425 | 0.425 | 0.275 | 0.275 | 0.275 | 0.275 | 10.1 | 10.1 | 10.1 | 10.1 | 13.7 | 13.7 | 13.7 | 13.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.089 | 0.089 | 0.089 | 0.089 | 0.485 | 0.485 | 0.485 | 0.485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.7 | 204.1 | 6 | 28.6 | 63.8 | 2.1 | 23.1 | -10.5 | -61.3 | 1.8 | 9.9 | 2.5 | -37.7 | 7.7 | 7.9 | 55.6 | 9 | 4.1 | 85.175 | 85.175 | 13.6 | 68.4 | 68.4 | 68.4 | 32.5 | 111.65 | -6.8 | 111.65 | 111.65 | 102.95 | 102.95 | 102.95 | 102.95 | 68.725 | 68.725 | 68.725 | 68.725 | 24.05 | 24.05 | 24.05 | 24.05 | 185.481 | 185.481 | 185.481 | 185.481 | 77.837 | 77.837 | 77.837 | 77.837 | 101 | 101 | 101 | 101 | 71.263 | 71.263 | 71.263 | 71.263 | 64.334 | 64.334 | 64.334 | 64.334 | 37.581 | 37.581 | 37.581 | 37.581 | 40.84 | 40.84 | 40.84 | 40.84 | 32.418 | 32.418 | 32.418 | 32.418 | 28.904 | 28.904 | 28.904 | 28.904 | 33.218 | 33.218 | 33.218 | 33.218 | 15.59 | 15.59 | 15.59 | 15.59 | 24.416 | 24.416 | 24.416 | 24.416 | 14.608 | 14.608 | 14.608 | 14.608 | 6.017 | 6.017 | 6.017 | 6.017 | 4.663 | 4.663 | 4.663 | 4.663 | 5.501 | 5.501 | 5.501 | 5.501 | 3.414 | 3.414 | 3.414 | 3.414 | 1.517 | 1.517 | 1.517 | 1.517 | 3.33 | 3.33 | 3.33 | 3.33 |
Investing Cash Flow
| -125.2 | -219.3 | -147.5 | -97.7 | -177.8 | -97 | -72 | -54.9 | 48.3 | -76.8 | -102.7 | -91.4 | -184 | -78.4 | -50.7 | -12.3 | -55.7 | -40.1 | 74.525 | 74.525 | -29.6 | 52.525 | 52.525 | 52.525 | 3.3 | 74.325 | -72.3 | 74.325 | 74.325 | 72.4 | 72.4 | 72.4 | 72.4 | 39.65 | 39.65 | 39.65 | 39.65 | -11.875 | -11.875 | -11.875 | -11.875 | 138.613 | 138.613 | 138.613 | 138.613 | 45.414 | 45.414 | 45.414 | 45.414 | 78.374 | 78.374 | 78.374 | 78.374 | 52.143 | 52.143 | 52.143 | 52.143 | 48.202 | 48.202 | 48.202 | 48.202 | 22.812 | 22.812 | 22.812 | 22.812 | 31.752 | 31.752 | 31.752 | 31.752 | 25.803 | 25.803 | 25.803 | 25.803 | 24.281 | 24.281 | 24.281 | 24.281 | 4.122 | 4.122 | 4.122 | 4.122 | 11.719 | 11.719 | 11.719 | 11.719 | 15.794 | 15.794 | 15.794 | 15.794 | 4.185 | 4.185 | 4.185 | 4.185 | -6.017 | -6.017 | -6.017 | -6.017 | -4.663 | -4.663 | -4.663 | -4.663 | -5.501 | -5.501 | -5.501 | -5.501 | -3.414 | -3.414 | -3.414 | -3.414 | -1.517 | -1.517 | -1.517 | -1.517 | -3.33 | -3.33 | -3.33 | -3.33 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -47.3 | 69.1 | 0 | 24.1 | 225.2 | -147 | 84.8 | 40.4 | 0 | 3.3 | 0 | 20.7 | 35.9 | -1.1 | 0 | 1.6 | 0 | -7.6 | 0 | 0 | 1.3 | 0 | 0 | 0 | -28.6 | 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 |
Common Stock Issued
| 0 | -32.2 | -19.1 | -49.6 | -43.1 | -35.3 | -36.7 | 0 | 0.425 | 1.7 | 0.1 | 0.425 | 8.85 | 8.85 | 2.15 | 2.15 | 0.05 | 0.05 | 0.25 | 0.25 | 0.25 | 0.175 | 0.175 | 0.175 | 0.175 | 0 | 668.65 | 0 | 0 | 0.375 | 0.375 | 0.375 | 0.375 | 0.9 | 0.9 | 0.9 | 0.9 | 110.475 | 110.475 | 110.475 | 110.475 | 0.111 | 0.111 | 0.111 | 0.111 | 1.434 | 1.434 | 1.434 | 1.434 | 0.468 | 0.468 | 0.468 | 0.468 | 0.327 | 0.327 | 0.327 | 0.327 | 0 | 0 | 0 | 0 | 0.217 | 0.217 | 0.217 | 0.217 | 4.307 | 4.307 | 4.307 | 4.307 | 1.853 | 1.853 | 1.853 | 1.853 | 2.709 | 2.709 | 2.709 | 2.709 | 1.667 | 1.667 | 1.667 | 1.667 | 3.944 | 3.944 | 3.944 | 3.944 | 5.105 | 5.105 | 5.105 | 5.105 | 4.419 | 4.419 | 4.419 | 4.419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.98 | 0.98 | 0.98 | 0.98 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | -11.9 | -22.6 | -14.6 | -67.6 | -56.3 | 7.3 | -7.3 | 5.9 | -22.4 | -4.825 | -19.3 | 195.625 | 152.85 | -3.35 | -13.4 | -49.5 | -10.8 | 0 | 0 | 1,165.35 | 0 | 0 | 0 | 0 | -2.15 | -2.15 | -2.15 | -2.15 | -9.625 | -9.625 | -9.625 | -9.625 | 0 | 0 | 0 | 0 | -2.2 | -2.2 | -2.2 | -2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.258 | -4.258 | -4.258 | -4.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.498 | 1.498 | 1.498 | 1.498 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | -40.6 | -27 | -96.6 | -80.3 | -59.9 | -24.2 | 0 | -12 | -38.6 | -46.6 | -61.3 | -46.5 | -60.3 | -39.5 | -23.7 | -20.1 | -26.7 | -13.3 | -13.3 | -20.5 | 0 | 0 | 0 | 0 | -5.1 | -5.1 | -5.1 | -5.1 | -17.325 | -17.325 | -17.325 | -17.325 | -13.1 | -13.1 | -13.1 | -13.1 | -7.35 | -7.35 | -7.35 | -7.35 | -39.983 | -39.983 | -39.983 | -39.983 | -39.147 | -39.147 | -39.147 | -39.147 | -30.007 | -30.007 | -30.007 | -30.007 | -28.323 | -28.323 | -28.323 | -28.323 | -29.603 | -29.603 | -29.603 | -29.603 | -13.111 | -13.111 | -13.111 | -13.111 | -9.592 | -9.592 | -9.592 | -9.592 | -7.608 | -7.608 | -7.608 | -7.608 | -6.554 | -6.554 | -6.554 | -6.554 | -4.292 | -4.292 | -4.292 | -4.292 | -5.644 | -5.644 | -5.644 | -5.644 | -7.092 | -7.092 | -7.092 | -7.092 | -6.872 | -6.872 | -6.872 | -6.872 | -9.68 | -9.68 | -9.68 | -9.68 | -4.08 | -4.08 | -4.08 | -4.08 | -2.188 | -2.188 | -2.188 | -2.188 | -1.384 | -1.384 | -1.384 | -1.384 | -0.99 | -0.99 | -0.99 | -0.99 | -10.866 | -10.866 | -10.866 | -10.866 |
Other Financing Activities
| -44.8 | 0 | -40.9 | 0 | -72.8 | -1 | -53.2 | -37.4 | 11.7 | 1.7 | -26.4 | 1.4 | 0 | 24.2 | 5 | 2.5 | 3.7 | -0.5 | 87.825 | 599.925 | 0.1 | 767.125 | 52.525 | 767.125 | 0.6 | 742.975 | -171.4 | 742.975 | 79.425 | 727.55 | 89.725 | 727.55 | 89.725 | 801.3 | 52.75 | 801.3 | 52.75 | 649.975 | -4.525 | 649.975 | -4.525 | 706.638 | 178.596 | 706.638 | 178.596 | 266.492 | 84.562 | 266.492 | 84.562 | 325.835 | 108.381 | 325.835 | 108.381 | 171.136 | 80.466 | 171.136 | 80.466 | 105.829 | 77.805 | 105.829 | 77.805 | 63.332 | 35.922 | 63.332 | 35.922 | 76.673 | 41.344 | 76.673 | 41.344 | 55.937 | 33.41 | 55.937 | 33.41 | 87.94 | 30.835 | 87.94 | 30.835 | 36.738 | 8.414 | 36.738 | 8.414 | 78.878 | 17.363 | 78.878 | 17.363 | 63.806 | 22.886 | 63.806 | 22.886 | 42.852 | 11.056 | 42.852 | 11.056 | 32.507 | 5.438 | 32.507 | 5.438 | 19.262 | 4.833 | 19.262 | 4.833 | 12.174 | -6.202 | 12.174 | -6.202 | 1.384 | 2.469 | 1.384 | 2.469 | -0.493 | 1.483 | -0.493 | 1.483 | 10.866 | 0 | 10.866 | 0 |
Financing Cash Flow
| -92.1 | 16.6 | -67.9 | -87.1 | 4.5 | -264.2 | 14.7 | -4.3 | -11.9 | -56 | -72.9 | -58.5 | 0.6 | -37.2 | -34.5 | -33 | -65.9 | -45.6 | 74.525 | 74.525 | -19.1 | 52.525 | 52.525 | 52.525 | -28 | 74.325 | -176.5 | 74.325 | 74.325 | 72.4 | 72.4 | 72.4 | 72.4 | 39.65 | 39.65 | 39.65 | 39.65 | -11.875 | -11.875 | -11.875 | -11.875 | 138.613 | 138.613 | 138.613 | 138.613 | 45.414 | 45.414 | 45.414 | 45.414 | 78.374 | 78.374 | 78.374 | 78.374 | 52.143 | 52.143 | 52.143 | 52.143 | 48.202 | 48.202 | 48.202 | 48.202 | 22.812 | 22.812 | 22.812 | 22.812 | 31.752 | 31.752 | 31.752 | 31.752 | 25.803 | 25.803 | 25.803 | 25.803 | 24.281 | 24.281 | 24.281 | 24.281 | 4.122 | 4.122 | 4.122 | 4.122 | 11.719 | 11.719 | 11.719 | 11.719 | 15.794 | 15.794 | 15.794 | 15.794 | 4.185 | 4.185 | 4.185 | 4.185 | -4.242 | -4.242 | -4.242 | -4.242 | 0.753 | 0.753 | 0.753 | 0.753 | -8.391 | -8.391 | -8.391 | -8.391 | 1.085 | 1.085 | 1.085 | 1.085 | 0.493 | 0.493 | 0.493 | 0.493 | -10.866 | -10.866 | -10.866 | -10.866 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 1.4 | 9.2 | -2.3 | -2.8 | 2 | 8.1 | -8 | -0.8 | 6.9 | 2.3 | 6.9 | 7.7 | -0.2 | -6.3 | 0.6 | -3 | 11.3 | -158.875 | -158.875 | 4.7 | -155 | -155 | -155 | 2.9 | -224.1 | 3.6 | -224.1 | -224.1 | -245.725 | -245.725 | -245.725 | -245.725 | -110.65 | -110.65 | -110.65 | -110.65 | 51.325 | 51.325 | 51.325 | 51.325 | -431.826 | -431.826 | -431.826 | -431.826 | -112.511 | -112.511 | -112.511 | -112.511 | -229.433 | -229.433 | -229.433 | -229.433 | -163.98 | -163.98 | -163.98 | -163.98 | -138.13 | -138.13 | -138.13 | -138.13 | -83.063 | -83.063 | -83.063 | -83.063 | 0 | 0 | 0 | 0 | -69.57 | -69.57 | -69.57 | -69.57 | -66.804 | -66.804 | -66.804 | -66.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.683 | -25.683 | -25.683 | -25.683 | -4.681 | -4.681 | -4.681 | -4.681 | -6.453 | -6.453 | -6.453 | -6.453 | 0.653 | 0.653 | 0.653 | 0.653 | 1.057 | 1.057 | 1.057 | 1.057 | -1.575 | -1.575 | -1.575 | -1.575 | 4.799 | 4.799 | 4.799 | 4.799 |
Net Change In Cash
| -116.1 | -99.4 | -79 | 134.9 | 80.9 | -88.5 | -49 | 82.1 | 4.4 | 127.175 | 166.8 | 131.325 | -309.125 | 299.275 | -222.975 | 255.525 | -318.725 | 301.8 | 12.7 | 64.7 | 52 | 2.575 | -48.6 | 2.575 | 51.175 | -1.125 | -1.125 | -1.125 | -1.125 | -28.525 | -28.525 | -28.525 | -28.525 | 8.3 | 8.3 | 8.3 | 8.3 | 15.7 | 15.7 | 15.7 | 15.7 | -15.988 | -15.988 | -15.988 | -15.988 | 23.732 | 23.732 | 23.732 | 23.732 | 5.69 | 5.69 | 5.69 | 5.69 | -7.552 | -7.552 | -7.552 | -7.552 | 6.475 | 6.475 | 6.475 | 6.475 | -14.628 | -14.628 | -14.628 | -14.628 | 1.854 | 1.854 | 1.854 | 1.854 | 7.838 | 7.838 | 7.838 | 7.838 | 6.039 | 6.039 | 6.039 | 6.039 | 0.705 | 0.705 | 0.705 | 0.705 | -8.626 | -8.626 | -8.626 | -8.626 | 6.994 | 6.994 | 6.994 | 6.994 | -13.128 | -13.128 | -13.128 | -13.128 | 2.264 | 2.264 | 2.264 | 2.264 | 6.302 | 6.302 | 6.302 | 6.302 | -0.771 | -0.771 | -0.771 | -0.771 | 4.465 | 4.465 | 4.465 | 4.465 | 5.063 | 5.063 | 5.063 | 5.063 | -0.578 | -0.578 | -0.578 | -0.578 |
Cash At End Of Period
| 93.1 | 209.3 | 308.7 | 387.7 | 252.8 | 171.9 | 260.4 | 309.4 | 227.3 | 222.9 | 382.9 | 216.1 | 84.775 | 393.9 | 94.625 | 317.6 | 62.075 | 380.8 | 79 | 79 | 66.3 | 14.3 | 14.3 | 14.3 | 62.9 | 11.725 | 11.725 | 11.725 | 11.725 | 12.85 | 12.85 | 12.85 | 12.85 | 41.375 | 41.375 | 41.375 | 41.375 | 33.075 | 33.075 | 33.075 | 33.075 | 17.384 | 17.384 | 17.384 | 17.384 | 33.372 | 33.372 | 33.372 | 33.372 | 9.64 | 9.64 | 9.64 | 9.64 | 3.95 | 3.95 | 3.95 | 3.95 | 11.502 | 11.502 | 11.502 | 11.502 | 5.027 | 5.027 | 5.027 | 5.027 | 19.654 | 19.654 | 19.654 | 19.654 | 17.801 | 17.801 | 17.801 | 17.801 | 9.963 | 9.963 | 9.963 | 9.963 | 3.924 | 3.924 | 3.924 | 3.924 | 3.219 | 3.219 | 3.219 | 3.219 | 11.845 | 11.845 | 11.845 | 11.845 | 4.852 | 4.852 | 4.852 | 4.852 | 17.98 | 17.98 | 17.98 | 17.98 | 15.716 | 15.716 | 15.716 | 15.716 | 9.414 | 9.414 | 9.414 | 9.414 | 10.185 | 10.185 | 10.185 | 10.185 | 5.72 | 5.72 | 5.72 | 5.72 | 0.658 | 0.658 | 0.658 | 0.658 |