Washington H. Soul Pattinson and Company Limited
ASX:SOL.AX
34.11 (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 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 | 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
| 196.265 | 302.535 | 237.701 | 462.153 | 566.149 | -643.091 | 204.291 | 68.905 | 901.988 | 50.979 | 68.755 | 179.188 | 120.681 | 146.165 | 184.66 | 148.951 | 54.031 | 95.39 | 15.999 | 67.331 | 58.006 | 73.723 | 31.166 | 26.355 | 74.255 | 35.747 | 35.747 | 35.747 | 35.747 | 90.968 | 90.968 | 90.968 | 90.968 | 54.582 | 54.582 | 54.582 | 54.582 | 278.163 | 278.163 | 278.163 | 278.163 | 22.707 | 22.707 | 22.707 | 22.707 | 32.554 | 32.554 | 32.554 | 32.554 | 22.878 | 22.878 | 22.878 | 22.878 | -43.425 | -43.425 | -43.425 | -43.425 | -9.163 | -9.163 | -9.163 | -9.163 | -4.732 | -4.732 | -4.732 | -4.732 | -3.876 | -3.876 | -3.876 | -3.876 | -2.917 | -2.917 | -2.917 | -2.917 | -3.48 | -3.48 | -3.48 | -3.48 | -4.073 | -4.073 | -4.073 | -4.073 | -2.892 | -2.892 | -2.892 | -2.892 | -5.744 | -5.744 | -5.744 | -5.744 | -7.303 | -7.303 | -7.303 | -7.303 | -3.139 | -3.139 | -3.139 | -3.139 | -2.349 | -2.349 | -2.349 | -2.349 | -2.473 | -2.473 | -2.473 | -2.473 | -3.581 | -3.581 | -3.581 | -3.581 | -0.147 | -0.147 | -0.147 | -0.147 | 0.321 | 0.321 | 0.321 | 0.321 | 1.428 | 1.428 | 1.428 | 1.428 |
Depreciation & Amortization
| 61.2 | 0 | 19.275 | 21.92 | 53.984 | 101.347 | 125.087 | 121.949 | 123.87 | 125.33 | 0 | 0 | 230.206 | 0 | 100.844 | 0 | 145.276 | 0 | 206.161 | 0 | 86.039 | 0 | 59.387 | 14.847 | 14.847 | 13.011 | 13.011 | 13.011 | 13.011 | 10.455 | 10.455 | 10.455 | 10.455 | 9.97 | 9.97 | 9.97 | 9.97 | 7.724 | 7.724 | 7.724 | 7.724 | 15.731 | 15.731 | 15.731 | 15.731 | 0 | 0 | 0 | 0 | 12.213 | 12.213 | 12.213 | 12.213 | 0 | 0 | 0 | 0 | 8.114 | 8.114 | 8.114 | 8.114 | 0 | 0 | 0 | 0 | 6.758 | 6.758 | 6.758 | 6.758 | 13.376 | 13.376 | 13.376 | 13.376 | 8.657 | 8.657 | 8.657 | 8.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.64 | 8.64 | 8.64 | 8.64 | 7.591 | 7.591 | 7.591 | 7.591 | 5.5 | 5.5 | 5.5 | 5.5 | 0 | 0 | 0 | 0 | 4.159 | 4.159 | 4.159 | 4.159 | 0 | 0 | 0 | 0 | 1.928 | 1.928 | 1.928 | 1.928 | 1.208 | 1.208 | 1.208 | 1.208 | 0.667 | 0.667 | 0.667 | 0.667 |
Deferred Income Tax
| 0 | 0 | -14.227 | -27.701 | -30.918 | 30.918 | 63.371 | 21.504 | 240.345 | -29.187 | 16.235 | 0 | 21.393 | 0 | -12.264 | 0 | 67.756 | 0 | -20.088 | 0 | -4.56 | 0 | 31.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.5 | 0 | -0.022 | 0 | -0.215 | 1.262 | -289.356 | 1.227 | 1.195 | 1.177 | 0 | 0 | 1.88 | 0 | 0.591 | 0 | 0.319 | 0 | 0.167 | 0 | 0.684 | 0 | 1.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.7 | 0 | 35.995 | 131.165 | 123.017 | -57.775 | -7.241 | -59.602 | 52.499 | -86.077 | 0 | 0 | 12.763 | 0 | 22.833 | 0 | -69.313 | 0 | 22.548 | 0 | 8.646 | 0 | -15.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -18.2 | 0 | -19.03 | -8.626 | -244.962 | -68.062 | -36 | -24.274 | 6.598 | -40.925 | 0 | 0 | -28.598 | 0 | 12.6 | 0 | -61.906 | 0 | 19.832 | 0 | -3.4 | 0 | -37.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.8 | 0 | 9.432 | -3.264 | 0.307 | 32.474 | 9.797 | -23.239 | 34.534 | -23.164 | 0 | 0 | 5.325 | 0 | -0.927 | 0 | -6.169 | 0 | 0.089 | 0 | 7.276 | 0 | 4.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 14.624 | 9.225 | 50.547 | 15.123 | -12.979 | 16.537 | 21.136 | -7.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.1 | 0 | 30.969 | 133.83 | 317.125 | -37.31 | 31.941 | -28.626 | -9.769 | -14.816 | 0 | 0 | 36.036 | 0 | 11.16 | 0 | -1.238 | 0 | 2.627 | 0 | 4.77 | 0 | 17.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 221.959 | -375.859 | -24.304 | -71.53 | 232.127 | 1,240.652 | 311.212 | 229.469 | -820.565 | 381.159 | 62.518 | 39.306 | -112.536 | 108.401 | -87.553 | 29.066 | -108.023 | 2.147 | -160.776 | 71.26 | -76.311 | 24.802 | 43.731 | 11.029 | 14.893 | 1.164 | 1.164 | 1.164 | 1.164 | -46.295 | -46.295 | -46.295 | -46.295 | -146.892 | -146.892 | -146.892 | -146.892 | -219.482 | -219.482 | -219.482 | -219.482 | -6.831 | -6.831 | -6.831 | -6.831 | -32.554 | -32.554 | -32.554 | -32.554 | -17.719 | -17.719 | -17.719 | -17.719 | 43.425 | 43.425 | 43.425 | 43.425 | 43.858 | 43.858 | 43.858 | 43.858 | 4.732 | 4.732 | 4.732 | 4.732 | 22.273 | 22.273 | 22.273 | 22.273 | 22.483 | 22.483 | 22.483 | 22.483 | 20.598 | 20.598 | 20.598 | 20.598 | 4.073 | 4.073 | 4.073 | 4.073 | 2.892 | 2.892 | 2.892 | 2.892 | 17.43 | 17.43 | 17.43 | 17.43 | 24.584 | 24.584 | 24.584 | 24.584 | 11.697 | 11.697 | 11.697 | 11.697 | 2.349 | 2.349 | 2.349 | 2.349 | 6.407 | 6.407 | 6.407 | 6.407 | 3.581 | 3.581 | 3.581 | 3.581 | -1.781 | -1.781 | -1.781 | -1.781 | -1.529 | -1.529 | -1.529 | -1.529 | -2.095 | -2.095 | -2.095 | -2.095 |
Operating Cash Flow
| 502.624 | -73.324 | 254.418 | 519.123 | 642.283 | 550.239 | 407.364 | 107.351 | 312.665 | 120.283 | 147.508 | 218.494 | 252.994 | 254.566 | 221.375 | 178.017 | 22.29 | 97.537 | 84.099 | 138.591 | 77.064 | 98.525 | 119.774 | 52.231 | 89.148 | 49.923 | 49.923 | 49.923 | 49.923 | 55.128 | 55.128 | 55.128 | 55.128 | -82.341 | -82.341 | -82.341 | -82.341 | 66.405 | 66.405 | 66.405 | 66.405 | 31.607 | 31.607 | 31.607 | 31.607 | 0 | 0 | 0 | 0 | 17.373 | 17.373 | 17.373 | 17.373 | 0 | 0 | 0 | 0 | 42.809 | 42.809 | 42.809 | 42.809 | 0 | 0 | 0 | 0 | 25.155 | 25.155 | 25.155 | 25.155 | 32.943 | 32.943 | 32.943 | 32.943 | 25.775 | 25.775 | 25.775 | 25.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.326 | 20.326 | 20.326 | 20.326 | 24.872 | 24.872 | 24.872 | 24.872 | 14.059 | 14.059 | 14.059 | 14.059 | 0 | 0 | 0 | 0 | 8.094 | 8.094 | 8.094 | 8.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -96.413 | -77.187 | -60.854 | -116.444 | -121.557 | -60.08 | -102.726 | -78.826 | -135.067 | -87.999 | -103.448 | -91.386 | -79.493 | -69.664 | -51.163 | -45.005 | -36.902 | -54.018 | -53.599 | -84.181 | -67.193 | -97.383 | -98.007 | -51.946 | -59.276 | -20.31 | -20.31 | -20.31 | -20.31 | -22.991 | -22.991 | -22.991 | -22.991 | -24.059 | -24.059 | -24.059 | -24.059 | -32.107 | -32.107 | -32.107 | -32.107 | -15.091 | -15.091 | -15.091 | -15.091 | -31.663 | -31.663 | -31.663 | -31.663 | -15.576 | -15.576 | -15.576 | -15.576 | -19.527 | -19.527 | -19.527 | -19.527 | -11.388 | -11.388 | -11.388 | -11.388 | -11.175 | -11.175 | -11.175 | -11.175 | -15.129 | -15.129 | -15.129 | -15.129 | -12.539 | -12.539 | -12.539 | -12.539 | -10.22 | -10.22 | -10.22 | -10.22 | -6.369 | -6.369 | -6.369 | -6.369 | -25.316 | -25.316 | -25.316 | -25.316 | -30.83 | -30.83 | -30.83 | -30.83 | -10.124 | -10.124 | -10.124 | -10.124 | -6.162 | -6.162 | -6.162 | -6.162 | -6.8 | -6.8 | -6.8 | -6.8 | -10.002 | -10.002 | -10.002 | -10.002 | -15.87 | -15.87 | -15.87 | -15.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 2.779 | -159.392 | -80.839 | -13.866 | -3.036 | 40.017 | 22.24 | -3.055 | -10.708 | -32.715 | -215.279 | -645 | -48.349 | 0 | 0 | -0.8 | -849.53 | 0 | 0 | 0 | 0 | 0 | -1.436 | 0 | -55.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -910.428 | -352.372 | -848.623 | -222.012 | -497.603 | -127.554 | -121.611 | -11.568 | -188.234 | -132.483 | -71.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.535 | -5.535 | -5.535 | -18.375 | -18.375 | -18.375 | -18.375 | -92.375 | -92.375 | -92.375 | -92.375 | -44.454 | -44.454 | -44.454 | -44.454 | -575.912 | -575.912 | -575.912 | -575.912 | -16.251 | -16.251 | -16.251 | -16.251 | -20.294 | -20.294 | -20.294 | -20.294 | -107.603 | -107.603 | -107.603 | -107.603 | -28.149 | -28.149 | -28.149 | -28.149 | -9.854 | -9.854 | -9.854 | -9.854 | -2.738 | -2.738 | -2.738 | -2.738 | -18.401 | -18.401 | -18.401 | -18.401 | -3.946 | -3.946 | -3.946 | -3.946 | -30.483 | -30.483 | -30.483 | -30.483 | -6.297 | -6.297 | -6.297 | -6.297 | -8.249 | -8.249 | -8.249 | -8.249 | -4.265 | -4.265 | -4.265 | -4.265 | -3.342 | -3.342 | -3.342 | -3.342 | -3.561 | -3.561 | -3.561 | -3.561 | -1.844 | -1.844 | -1.844 | -1.844 | -1.371 | -1.371 | -1.371 | -1.371 | -2.827 | -2.827 | -2.827 | -2.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 644.482 | 1,000.818 | 638.316 | 572.395 | 722.239 | 258.718 | 38.119 | 40.174 | 83.653 | 49.501 | 175.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.076 | 61.076 | 61.076 | 51.944 | 51.944 | 51.944 | 51.944 | 148.912 | 148.912 | 148.912 | 148.912 | 220.924 | 220.924 | 220.924 | 220.924 | 7.236 | 7.236 | 7.236 | 7.236 | 10.922 | 10.922 | 10.922 | 10.922 | 44.171 | 44.171 | 44.171 | 44.171 | 5.061 | 5.061 | 5.061 | 5.061 | 130.423 | 130.423 | 130.423 | 130.423 | 9.851 | 9.851 | 9.851 | 9.851 | 4.423 | 4.423 | 4.423 | 4.423 | 3.06 | 3.06 | 3.06 | 3.06 | 2.167 | 2.167 | 2.167 | 2.167 | 3.676 | 3.676 | 3.676 | 3.676 | 3.979 | 3.979 | 3.979 | 3.979 | 2.608 | 2.608 | 2.608 | 2.608 | 5.633 | 5.633 | 5.633 | 5.633 | 2.257 | 2.257 | 2.257 | 2.257 | 1.648 | 1.648 | 1.648 | 1.648 | 1.526 | 1.526 | 1.526 | 1.526 | 0.603 | 0.603 | 0.603 | 0.603 | 3.771 | 3.771 | 3.771 | 3.771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -311.61 | 605.969 | -123.976 | -198.894 | -731.431 | 34.564 | -128.297 | -68.161 | -14.031 | 23.85 | 19.132 | 213.915 | -238.695 | 166.525 | -63.243 | 72.067 | 987.253 | 24.877 | 63.486 | 40.662 | 31.981 | 126.839 | 39.48 | 48.635 | 69.071 | 36.664 | 36.664 | 36.664 | 36.664 | 21.582 | 21.582 | 21.582 | 21.582 | -234.752 | -234.752 | -234.752 | -234.752 | 667.188 | 667.188 | 667.188 | 667.188 | 52.027 | 52.027 | 52.027 | 52.027 | 37.49 | 37.49 | 37.49 | 37.49 | 135.491 | 135.491 | 135.491 | 135.491 | -36.893 | -36.893 | -36.893 | -36.893 | 54.2 | 54.2 | 54.2 | 54.2 | 36.268 | 36.268 | 36.268 | 36.268 | 55.625 | 55.625 | 55.625 | 55.625 | 47.262 | 47.262 | 47.262 | 47.262 | 62.801 | 62.801 | 62.801 | 62.801 | 34.286 | 34.286 | 34.286 | 34.286 | 57.038 | 57.038 | 57.038 | 57.038 | 29.463 | 29.463 | 29.463 | 29.463 | 11.209 | 11.209 | 11.209 | 11.209 | 8.075 | 8.075 | 8.075 | 8.075 | 7.118 | 7.118 | 7.118 | 7.118 | 10.77 | 10.77 | 10.77 | 10.77 | 14.926 | 14.926 | 14.926 | 14.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -671.19 | 369.39 | -475.976 | 21.179 | -631.388 | 145.665 | -292.275 | -121.436 | -264.387 | -179.846 | -195.837 | -522.471 | -366.537 | 96.861 | -114.406 | 26.262 | 100.821 | -29.141 | 9.887 | -43.519 | -35.212 | 29.456 | -59.963 | 52.231 | 9.795 | 49.923 | 49.923 | 49.923 | 49.923 | 55.128 | 55.128 | 55.128 | 55.128 | -82.341 | -82.341 | -82.341 | -82.341 | 66.405 | 66.405 | 66.405 | 66.405 | 31.607 | 31.607 | 31.607 | 31.607 | 29.704 | 29.704 | 29.704 | 29.704 | 17.373 | 17.373 | 17.373 | 17.373 | 45.856 | 45.856 | 45.856 | 45.856 | 42.809 | 42.809 | 42.809 | 42.809 | 26.778 | 26.778 | 26.778 | 26.778 | 25.155 | 25.155 | 25.155 | 25.155 | 32.943 | 32.943 | 32.943 | 32.943 | 25.775 | 25.775 | 25.775 | 25.775 | 25.599 | 25.599 | 25.599 | 25.599 | 26.082 | 26.082 | 26.082 | 26.082 | -29.479 | -29.479 | -29.479 | -29.479 | -11.135 | -11.135 | -11.135 | -11.135 | -9.13 | -9.13 | -9.13 | -9.13 | -7.842 | -7.842 | -7.842 | -7.842 | -10.006 | -10.006 | -10.006 | -10.006 | -14.348 | -14.348 | -14.348 | -14.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 36.666 | 0 | -184.654 | 0 | -384.073 | 404.318 | -177.008 | 247.086 | 168.049 | 146.572 | 205.354 | 0 | -41.167 | 0 | 5.709 | 0 | 31.583 | 0 | -34.184 | 0 | 27.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0.15 | 0.15 | 0.434 | 0.434 | 0.434 | 0.434 | 1.315 | 1.315 | 1.315 | 1.315 | 3.511 | 3.511 | 3.511 | 3.511 | 2.492 | 2.492 | 2.492 | 2.492 | 0.023 | 0.023 | 0.023 | 0.023 | 1.62 | 1.62 | 1.62 | 1.62 | 4.161 | 4.161 | 4.161 | 4.161 | 46.43 | 46.43 | 46.43 | 46.43 | 23.591 | 23.591 | 23.591 | 23.591 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 4.543 | 4.543 | 4.543 | 4.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.554 | 2.554 | 2.554 | 2.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.8 | 0 | 0 | -3.064 | -0.001 | -2.585 | 0 | -4.123 | 0 | -0.59 | -0.569 | -0.569 | -5.968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.561 | 0 | 4.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.074 | -0.074 | -0.074 | -0.074 | -8.082 | -8.082 | -8.082 | -8.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -144.406 | -184.094 | -129.947 | -209.362 | -107.798 | -126.765 | -62.243 | -83.788 | -59.849 | -81.394 | -57.455 | -79 | -55.06 | -76.607 | -52.667 | -74.213 | -50.273 | -71.819 | -47.879 | -69.425 | -45.485 | -67.031 | -53.371 | -53.371 | -150.301 | -47.195 | -47.195 | -47.195 | -47.195 | -48.422 | -48.422 | -48.422 | -48.422 | -102.978 | -102.978 | -102.978 | -102.978 | -31.346 | -31.346 | -31.346 | -31.346 | -25.364 | -25.364 | -25.364 | -25.364 | -41.158 | -41.158 | -41.158 | -41.158 | -40.425 | -40.425 | -40.425 | -40.425 | -23.356 | -23.356 | -23.356 | -23.356 | -10.431 | -10.431 | -10.431 | -10.431 | -12.529 | -12.529 | -12.529 | -12.529 | -7.863 | -7.863 | -7.863 | -7.863 | -11.585 | -11.585 | -11.585 | -11.585 | -10.56 | -10.56 | -10.56 | -10.56 | -7.085 | -7.085 | -7.085 | -7.085 | -5.281 | -5.281 | -5.281 | -5.281 | -4.425 | -4.425 | -4.425 | -4.425 | -3.94 | -3.94 | -3.94 | -3.94 | -3.679 | -3.679 | -3.679 | -3.679 | -3.058 | -3.058 | -3.058 | -3.058 | -2.603 | -2.603 | -2.603 | -2.603 | -2.603 | -2.603 | -2.603 | -2.603 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 122.02 | -0.586 | 17.944 | -4.429 | -156.904 | -36.391 | -254.984 | 278.515 | -55.055 | -39.889 | -96.939 | -36.315 | -13.554 | -18.213 | 0.365 | -8.305 | -14.565 | -21.255 | -23.368 | -22.592 | -12.934 | -33.882 | -3.312 | 105.792 | -4.76 | 96.684 | 97.118 | 96.684 | 97.118 | 102.234 | 103.549 | 102.234 | 103.549 | 17.127 | 20.637 | 17.127 | 20.637 | 95.259 | 97.751 | 95.259 | 97.751 | 67.239 | 56.971 | 67.239 | 56.971 | 109.768 | 70.862 | 109.768 | 70.862 | 62.622 | 57.798 | 62.622 | 57.798 | 42.487 | 69.211 | 42.487 | 69.211 | 51.938 | 53.24 | 51.938 | 53.24 | 47.981 | 39.307 | 47.981 | 39.307 | 45.3 | 33.017 | 45.3 | 33.017 | 50.818 | 44.528 | 50.818 | 44.528 | 43.481 | 36.336 | 43.481 | 36.336 | 35.985 | 32.684 | 35.985 | 32.684 | 39.414 | 31.363 | 39.414 | 31.363 | 16.529 | -15.369 | 16.529 | -15.369 | 15.184 | -11.244 | 15.184 | -11.244 | 5.248 | -1.569 | 5.248 | -1.569 | 8.614 | -5.556 | 8.614 | -5.556 | 6.566 | -3.963 | 6.566 | -3.963 | 8.783 | -6.181 | 8.783 | -6.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -30.186 | -148.014 | -112.003 | -401.509 | -264.703 | -549.814 | 149.334 | 13.596 | 132.182 | 46.176 | 49.064 | 89.47 | -74.582 | -135.987 | -52.302 | -76.809 | -64.838 | -61.491 | -71.247 | -126.201 | -58.419 | -73.402 | -56.683 | 52.231 | -155.061 | 49.923 | 49.923 | 49.923 | 49.923 | 55.128 | 55.128 | 55.128 | 55.128 | -82.341 | -82.341 | -82.341 | -82.341 | 66.405 | 66.405 | 66.405 | 66.405 | 31.607 | 31.607 | 31.607 | 31.607 | 29.704 | 29.704 | 29.704 | 29.704 | 17.373 | 17.373 | 17.373 | 17.373 | 45.856 | 45.856 | 45.856 | 45.856 | 42.809 | 42.809 | 42.809 | 42.809 | 26.778 | 26.778 | 26.778 | 26.778 | 25.155 | 25.155 | 25.155 | 25.155 | 32.943 | 32.943 | 32.943 | 32.943 | 25.775 | 25.775 | 25.775 | 25.775 | 25.599 | 25.599 | 25.599 | 25.599 | 26.082 | 26.082 | 26.082 | 26.082 | -19.794 | -19.794 | -19.794 | -19.794 | -15.184 | -15.184 | -15.184 | -15.184 | -5.248 | -5.248 | -5.248 | -5.248 | -8.614 | -8.614 | -8.614 | -8.614 | -6.566 | -6.566 | -6.566 | -6.566 | -8.783 | -8.783 | -8.783 | -8.783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.043 | 0.043 | 0.098 | 0.154 | 2.23 | 1.491 | -606.575 | -2.172 | -1.173 | 1.886 | -123.858 | -0.303 | 7.029 | 2.314 | -5.418 | -2.153 | -0.978 | 3.085 | -0.665 | 3.546 | -1.391 | 0.234 | 2.414 | -169.215 | 0.481 | -150.17 | -150.17 | -150.17 | -150.17 | -172.892 | -172.892 | -172.892 | -172.892 | 217.345 | 217.345 | 217.345 | 217.345 | -150.666 | -150.666 | -150.666 | -150.666 | -129.554 | -129.554 | -129.554 | -129.554 | 0 | 0 | 0 | 0 | -206.564 | -206.564 | -206.564 | -206.564 | 0 | 0 | 0 | 0 | -97.658 | -97.658 | -97.658 | -97.658 | 0 | 0 | 0 | 0 | -93.82 | -93.82 | -93.82 | -93.82 | -89.474 | -89.474 | -89.474 | -89.474 | -82.615 | -82.615 | -82.615 | -82.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.4 | 34.4 | 34.4 | 34.4 | 5.882 | 5.882 | 5.882 | 5.882 | 1.244 | 1.244 | 1.244 | 1.244 | 0 | 0 | 0 | 0 | 3.95 | 3.95 | 3.95 | 3.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -198.806 | 148.095 | -333.463 | 138.947 | -251.578 | 147.581 | 268.172 | 48.921 | 179.287 | -11.501 | 2.322 | -214.81 | -181.096 | 217.754 | 49.249 | 125.317 | 57.295 | 9.99 | 22.074 | -27.583 | -17.958 | 54.813 | -15.517 | -12.524 | 2.993 | -0.403 | -0.403 | -0.403 | -0.403 | -7.51 | -7.51 | -7.51 | -7.51 | -29.677 | -29.677 | -29.677 | -29.677 | 48.548 | 48.548 | 48.548 | 48.548 | -34.734 | -34.734 | -34.734 | -34.734 | 23.822 | 23.822 | 23.822 | 23.822 | -154.447 | -154.447 | -154.447 | -154.447 | 145.105 | 145.105 | 145.105 | 145.105 | 30.768 | 30.768 | 30.768 | 30.768 | 3.412 | 3.412 | 3.412 | 3.412 | -18.357 | -18.357 | -18.357 | -18.357 | 9.355 | 9.355 | 9.355 | 9.355 | -5.289 | -5.289 | -5.289 | -5.289 | 11.803 | 11.803 | 11.803 | 11.803 | -3.124 | -3.124 | -3.124 | -3.124 | 5.452 | 5.452 | 5.452 | 5.452 | 4.434 | 4.434 | 4.434 | 4.434 | 0.924 | 0.924 | 0.924 | 0.924 | -1.651 | -1.651 | -1.651 | -1.651 | -4.528 | -4.528 | -4.528 | -4.528 | 4.75 | 4.75 | 4.75 | 4.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 261.1 | 459.906 | 311.811 | 645.274 | 506.327 | 757.905 | 610.324 | 342.152 | 293.231 | 113.944 | 125.445 | 123.123 | 337.933 | 519.029 | 301.275 | 252.026 | 126.709 | 69.414 | 59.424 | 37.35 | 64.933 | 82.891 | 7.02 | 7.02 | 22.536 | 19.543 | 19.543 | 19.543 | 19.543 | 19.946 | 19.946 | 19.946 | 19.946 | 27.455 | 27.455 | 27.455 | 27.455 | 57.133 | 57.133 | 57.133 | 57.133 | 8.584 | 8.584 | 8.584 | 8.584 | 43.318 | 43.318 | 43.318 | 43.318 | 19.497 | 19.497 | 19.497 | 19.497 | 196.106 | 196.106 | 196.106 | 196.106 | 51.002 | 51.002 | 51.002 | 51.002 | 20.233 | 20.233 | 20.233 | 20.233 | 16.072 | 16.072 | 16.072 | 16.072 | 34.429 | 34.429 | 34.429 | 34.429 | 25.074 | 25.074 | 25.074 | 25.074 | 30.363 | 30.363 | 30.363 | 30.363 | 28.767 | 28.767 | 28.767 | 28.767 | 31.891 | 31.891 | 31.891 | 31.891 | 26.516 | 26.516 | 26.516 | 26.516 | 22.083 | 22.083 | 22.083 | 22.083 | 21.158 | 21.158 | 21.158 | 21.158 | 22.809 | 22.809 | 22.809 | 22.809 | 27.337 | 27.337 | 27.337 | 27.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |