Woolworths Group Limited
ASX:WOW.AX
29.85 (AUD) • At close November 8, 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 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 889 | -781 | 773 | 845 | 871 | 676 | 431 | 1,135 | 278 | 887 | 573 | 961 | 755 | 969 | 0 | 704 | -262.1 | -972.7 | 0 | 1,280.4 | 1,130 | 1,321.7 | 1,104.6 | 1,154.8 | 454.175 | 454.175 | 454.175 | 531 | 531 | 531 | 531 | 505.2 | 505.2 | 505.2 | 505.2 | 458.925 | 458.925 | 458.925 | 458.925 | 406.7 | 406.7 | 406.7 | 406.7 | 323.5 | 323.5 | 323.5 | 323.5 | -3.025 | -3.025 | -3.025 | -3.025 | -0.275 | -0.275 | -0.275 | -0.275 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.175 | -0.175 | -0.175 | -0.175 | -0.1 | -0.1 | -0.1 | -0.1 | -0.025 | -0.025 | -0.025 | -0.025 | -0.075 | -0.075 | -0.075 | -0.075 | -0.05 | -0.05 | -0.05 | -0.05 | -0.075 | -0.075 | -0.075 | -0.075 | -0.075 | -0.075 | -0.075 | -0.075 | -0.075 | -0.075 | -0.075 | -0.075 | -0.05 | -0.05 | -0.05 | -0.05 | -0.05 | -0.05 | -0.05 | -0.05 | 0 | 0 | 0 | 0 |
Depreciation & Amortization
| 1,391 | 1,387 | 1,291 | 1,287 | 1,147 | 1,214 | 1,285 | 1,323 | 1,210 | 1,248 | 611 | 611 | 540 | 563 | 0 | 525 | 490.9 | 494.4 | 0 | 535 | 473.5 | 522.8 | 477.7 | 487.8 | 220.925 | 220.925 | 220.925 | 214.475 | 214.475 | 214.475 | 214.475 | 199.425 | 199.425 | 199.425 | 199.425 | 182.35 | 182.35 | 182.35 | 182.35 | 162.525 | 162.525 | 162.525 | 162.525 | 147.325 | 147.325 | 147.325 | 147.325 | 130.55 | 130.55 | 130.55 | 130.55 | 115.25 | 115.25 | 115.25 | 115.25 | 101.9 | 101.9 | 101.9 | 101.9 | 0 | 0 | 0 | 0 | 87.75 | 87.75 | 87.75 | 87.75 | 75.15 | 75.15 | 75.15 | 75.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.6 | 39.6 | 39.6 | 39.6 | 36.025 | 36.025 | 36.025 | 36.025 | 30.225 | 30.225 | 30.225 | 30.225 | 27.95 | 27.95 | 27.95 | 27.95 | 24.025 | 24.025 | 24.025 | 24.025 |
Deferred Income Tax
| 0 | 0 | -2,447.425 | 0 | 0 | 0 | -2,791 | 0 | 0 | 0 | 0 | 0 | 377.29 | 0 | 0 | 0 | -526.8 | 0 | 0 | 0 | -119.1 | 0 | -313.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 113.425 | 0 | 0 | 0 | 103 | 0 | 0 | 0 | 0 | 0 | 57.71 | 0 | 0 | 0 | 20.8 | 0 | 0 | 0 | 50 | 0 | 34.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -49 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 0 | 409 | -397 | 233 | 0 | 912 | 2,387.8 | -272.8 | 0 | -16.8 | 51.4 | -459.3 | 300.1 | -890.6 | 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 |
Accounts Receivables
| 0 | 0 | -129 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | -142 | 0 | 0 | 0 | 29.1 | 0 | 0 | 0 | -21.2 | 0 | -61.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | -119 | 0 | 0 | 0 | 103 | 0 | 0 | 0 | 0 | 409 | -293 | 233 | 0 | 912 | 476.9 | -272.8 | 0 | -225.1 | 90.3 | -511.2 | 340.3 | -890.6 | 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 |
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 |
Other Working Capital
| 0 | 0 | 199 | 0 | 0 | 0 | -92 | 0 | 0 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 1,881.8 | 0 | 0 | 208.3 | -17.7 | 51.9 | 21.6 | 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 |
Other Non Cash Items
| 2,303 | 4,762 | 3,146 | 2,611 | 1,955 | 2,288 | 2,605 | 3,074 | 3,434 | 2,424 | 973 | 34 | 63.29 | 210 | 0 | 55 | -1,532.6 | 2,003.8 | 0 | -290.4 | -275.9 | 658.5 | -1,399.2 | 559.2 | 43.35 | 43.35 | 43.35 | 2.3 | 2.3 | 2.3 | 2.3 | -14.65 | -14.65 | -14.65 | -14.65 | 9.775 | 9.775 | 9.775 | 9.775 | 94.275 | 94.275 | 94.275 | 94.275 | 102.725 | 102.725 | 102.725 | 102.725 | 298.75 | 298.75 | 298.75 | 298.75 | 190.275 | 190.275 | 190.275 | 190.275 | 213.775 | 213.775 | 213.775 | 213.775 | 0.1 | 0.1 | 0.1 | 0.1 | 206.05 | 206.05 | 206.05 | 206.05 | 127.2 | 127.2 | 127.2 | 127.2 | 0.025 | 0.025 | 0.025 | 0.025 | 0.075 | 0.075 | 0.075 | 0.075 | 0.05 | 0.05 | 0.05 | 0.05 | 165.025 | 165.025 | 165.025 | 165.025 | 21.15 | 21.15 | 21.15 | 21.15 | 54.725 | 54.725 | 54.725 | 54.725 | 40.45 | 40.45 | 40.45 | 40.45 | 58.8 | 58.8 | 58.8 | 58.8 | 63 | 63 | 63 | 63 |
Operating Cash Flow
| 1,801 | 2,594 | 2,628 | 2,169 | 1,679 | 1,750 | 1,751 | 2,886 | 2,502 | 2,063 | 935 | 2,015 | 1,019 | 1,975 | 0 | 2,196 | 1,104.8 | 1,252.7 | 0 | 1,508.2 | 1,429 | 2,043.7 | 518.1 | 2,201.8 | 718.45 | 718.45 | 718.45 | 747.775 | 747.775 | 747.775 | 747.775 | 689.975 | 689.975 | 689.975 | 689.975 | 651.05 | 651.05 | 651.05 | 651.05 | 663.5 | 663.5 | 663.5 | 663.5 | 573.55 | 573.55 | 573.55 | 573.55 | 426.275 | 426.275 | 426.275 | 426.275 | 305.25 | 305.25 | 305.25 | 305.25 | 315.575 | 315.575 | 315.575 | 315.575 | 0 | 0 | 0 | 0 | 293.625 | 293.625 | 293.625 | 293.625 | 202.25 | 202.25 | 202.25 | 202.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 164.95 | 164.95 | 164.95 | 164.95 | 60.675 | 60.675 | 60.675 | 60.675 | 90.675 | 90.675 | 90.675 | 90.675 | 70.625 | 70.625 | 70.625 | 70.625 | 86.7 | 86.7 | 86.7 | 86.7 | 87.025 | 87.025 | 87.025 | 87.025 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1,233 | -1,315 | -1,245 | -1,274 | -1,272 | -1,144 | -1,384 | -1,005 | -1,261 | -888 | -989 | -1,002 | -972 | -876 | 0 | -735 | -1,105.9 | -832.4 | 0 | -899.5 | -1,050.3 | -806.1 | -994 | -909.4 | -535.175 | -535.175 | -535.175 | -531.35 | -531.35 | -531.35 | -531.35 | -454.425 | -454.425 | -454.425 | -454.425 | -419.55 | -419.55 | -419.55 | -419.55 | -437.025 | -437.025 | -437.025 | -437.025 | -282.75 | -282.75 | -282.75 | -282.75 | -352.925 | -352.925 | -352.925 | -352.925 | -295.125 | -295.125 | -295.125 | -295.125 | -179.675 | -179.675 | -179.675 | -179.675 | -148.35 | -148.35 | -148.35 | -148.35 | -149.175 | -149.175 | -149.175 | -149.175 | -134.35 | -134.35 | -134.35 | -134.35 | -100.3 | -100.3 | -100.3 | -100.3 | -173.9 | -173.9 | -173.9 | -173.9 | -169.175 | -169.175 | -169.175 | -169.175 | -162.7 | -162.7 | -162.7 | -162.7 | -111.7 | -111.7 | -111.7 | -111.7 | -78.725 | -78.725 | -78.725 | -78.725 | -56.475 | -56.475 | -56.475 | -56.475 | -40.475 | -40.475 | -40.475 | -40.475 | -39.3 | -39.3 | -39.3 | -39.3 |
Acquisitions Net
| 205 | 116 | 219 | 428 | 75 | -115 | -125 | 289 | 75 | 129 | 1,690 | -26 | 0 | -38 | 0 | -2 | -5.4 | -17.3 | 0 | -82.8 | -33.8 | -337.7 | -33.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -84 | -2 | -17 | -13 | -9 | -23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | -7 | -0.15 | -0.15 | -0.15 | 0 | 0 | 0 | 0 | -0.475 | -0.475 | -0.475 | -0.475 | 0 | 0 | 0 | 0 | -14.325 | -14.325 | -14.325 | -14.325 | -43.25 | -43.25 | -43.25 | -43.25 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | -6.7 | -6.7 | -6.7 | -6.7 | 0 | 0 | 0 | 0 | -1.75 | -1.75 | -1.75 | -1.75 | -4.575 | -4.575 | -4.575 | -4.575 | 0 | 0 | 0 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.025 | -0.025 | -0.025 | -0.025 |
Sales Maturities Of Investments
| 0 | -134 | 0 | -435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.05 | 1.05 | 1.05 | 1.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0.25 | 0.25 | 0.25 | 0.125 | 0.125 | 0.125 | 0.125 | 42.075 | 42.075 | 42.075 | 42.075 | 0 | 0 | 0 | 0 | 2.8 | 2.8 | 2.8 | 2.8 | 11.25 | 11.25 | 11.25 | 11.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.175 | 0.175 | 0.175 | 0.175 | 0.175 | 0.175 | 0.175 | 0.175 | -1.25 | -1.25 | -1.25 | -1.25 | 0.15 | 0.15 | 0.15 | 0.15 | 0.125 | 0.125 | 0.125 | 0.125 | 0.075 | 0.075 | 0.075 | 0.075 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 134 | 15 | 800 | -3 | -17 | 12 | 311 | 0 | -4 | -38 | 117 | 67 | 309 | 0 | 351 | 443.7 | 250.6 | 0 | 648.3 | 128.9 | 67.6 | 169.7 | 565.8 | 1,253.775 | 1,253.775 | 1,253.775 | 1,279.125 | 1,279.125 | 1,279.125 | 1,279.125 | 1,143.825 | 1,143.825 | 1,143.825 | 1,143.825 | 1,070.6 | 1,070.6 | 1,070.6 | 1,070.6 | 1,114.85 | 1,114.85 | 1,114.85 | 1,114.85 | 899.55 | 899.55 | 899.55 | 899.55 | 778.95 | 778.95 | 778.95 | 778.95 | 600.35 | 600.35 | 600.35 | 600.35 | 459.875 | 459.875 | 459.875 | 459.875 | 461 | 461 | 461 | 461 | 441.75 | 441.75 | 441.75 | 441.75 | 329.925 | 329.925 | 329.925 | 329.925 | 367.025 | 367.025 | 367.025 | 367.025 | 317.5 | 317.5 | 317.5 | 317.5 | 296.25 | 296.25 | 296.25 | 296.25 | 327.475 | 327.475 | 327.475 | 327.475 | 112.95 | 112.95 | 112.95 | 112.95 | 78.575 | 78.575 | 78.575 | 78.575 | 56.35 | 56.35 | 56.35 | 56.35 | 40.4 | 40.4 | 40.4 | 40.4 | 39.325 | 39.325 | 39.325 | 39.325 |
Investing Cash Flow
| -1,112 | -1,201 | -1,028 | -859 | -1,209 | -1,299 | -1,497 | -716 | -1,186 | -763 | 663 | -911 | -905 | -605 | 0 | -386 | -667.6 | -599.1 | 0 | -334 | -955.2 | -1,076.2 | -858.1 | -343.6 | 718.45 | 718.45 | 718.45 | 747.775 | 747.775 | 747.775 | 747.775 | 689.975 | 689.975 | 689.975 | 689.975 | 651.05 | 651.05 | 651.05 | 651.05 | 663.5 | 663.5 | 663.5 | 663.5 | 573.55 | 573.55 | 573.55 | 573.55 | 426.275 | 426.275 | 426.275 | 426.275 | 305.25 | 305.25 | 305.25 | 305.25 | 315.575 | 315.575 | 315.575 | 315.575 | 312.65 | 312.65 | 312.65 | 312.65 | 293.625 | 293.625 | 293.625 | 293.625 | 202.25 | 202.25 | 202.25 | 202.25 | 266.725 | 266.725 | 266.725 | 266.725 | 143.5 | 143.5 | 143.5 | 143.5 | 127.25 | 127.25 | 127.25 | 127.25 | 164.95 | 164.95 | 164.95 | 164.95 | -112.15 | -112.15 | -112.15 | -112.15 | -78.45 | -78.45 | -78.45 | -78.45 | -61.5 | -61.5 | -61.5 | -61.5 | 22.475 | 22.475 | 22.475 | 22.475 | -78.825 | -78.825 | -78.825 | -78.825 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -18 | -433 | -451 | -150 | -525 | -1,019 | -402 | -956 | 0 | -78 | -211 | -49 | 0 | -165 | 0 | -1,113 | 0 | -281.7 | 0 | -125 | 0 | -198.7 | -1,625.45 | -4,943.8 | -3,207.7 | -3,207.7 | -3,207.7 | -2,897.725 | -2,897.725 | -2,897.725 | -2,897.725 | -3,086.925 | -3,086.925 | -3,086.925 | -3,086.925 | -3,364.625 | -3,364.625 | -3,364.625 | -3,364.625 | -1,616.55 | -1,616.55 | -1,616.55 | -1,616.55 | -2,774.15 | -2,774.15 | -2,774.15 | -2,774.15 | -2,502.55 | -2,502.55 | -2,502.55 | -2,502.55 | -2,392.55 | -2,392.55 | -2,392.55 | -2,392.55 | -2,462.6 | -2,462.6 | -2,462.6 | -2,462.6 | -1,186.075 | -1,186.075 | -1,186.075 | -1,186.075 | -370.4 | -370.4 | -370.4 | -370.4 | -743.9 | -743.9 | -743.9 | -743.9 | -551.375 | -551.375 | -551.375 | -551.375 | -288.775 | -288.775 | -288.775 | -288.775 | -107.5 | -107.5 | -107.5 | -107.5 | -126.275 | -126.275 | -126.275 | -126.275 | -51.375 | -51.375 | -51.375 | -51.375 | -85.775 | -85.775 | -85.775 | -85.775 | -205.6 | -205.6 | -205.6 | -205.6 | -207.375 | -207.375 | -207.375 | -207.375 | -3.675 | -3.675 | -3.675 | -3.675 |
Common Stock Issued
| 0 | -652 | 560 | -580 | 0 | -554 | -540 | -618 | 0 | -602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104.525 | 104.525 | 80.975 | 80.975 | 80.975 | 68.575 | 68.575 | 68.575 | 68.575 | 38.325 | 38.325 | 38.325 | 38.325 | 16.675 | 16.675 | 16.675 | 16.675 | 18.05 | 18.05 | 18.05 | 18.05 | 15.9 | 15.9 | 15.9 | 15.9 | 5.925 | 5.925 | 5.925 | 5.925 | 26.175 | 26.175 | 26.175 | 26.175 | 7 | 7 | 7 | 7 | 18.9 | 18.9 | 18.9 | 18.9 | 14.175 | 14.175 | 14.175 | 14.175 | 11 | 11 | 11 | 11 | 152.475 | 152.475 | 152.475 | 152.475 | 5.675 | 5.675 | 5.675 | 5.675 | 5.825 | 5.825 | 5.825 | 5.825 | 3.9 | 3.9 | 3.9 | 3.9 | 1.625 | 1.625 | 1.625 | 1.625 | 0.775 | 0.775 | 0.775 | 0.775 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -43 | -1 | -109 | -1 | -100 | -2,025 | -176 | -1 | -101 | -1 | -1,761 | 0 | -64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,520.925 | 4,839.275 | 0 | 0 | 0 | -184.675 | -184.675 | -184.675 | -184.675 | -73.65 | -73.65 | -73.65 | -73.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.225 | -35.225 | -35.225 | -35.225 | -133.525 | -133.525 | -133.525 | -133.525 | 0 | 0 | 0 | 0 | -87.35 | -87.35 | -87.35 | -87.35 | -137.1 | -137.1 | -137.1 | -137.1 | 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 |
Dividends Paid
| -574 | -598 | -477 | -549 | -404 | -1,040 | -582 | -522 | -510 | -623 | -593 | -674 | -334 | -390 | 0 | -266 | -382.7 | -802.1 | 0 | -796.3 | -714.2 | -776.9 | -673.9 | -722.8 | -333.2 | -333.2 | -333.2 | -318.3 | -318.3 | -318.3 | -318.3 | -295.35 | -295.35 | -295.35 | -295.35 | -260.4 | -260.4 | -260.4 | -260.4 | -219.2 | -219.2 | -219.2 | -219.2 | -90.725 | -90.725 | -90.725 | -90.725 | 0 | 0 | 0 | 0 | -50.475 | -50.475 | -50.475 | -50.475 | -86.725 | -86.725 | -86.725 | -86.725 | -76.825 | -76.825 | -76.825 | -76.825 | -62.875 | -62.875 | -62.875 | -62.875 | -53.025 | -53.025 | -53.025 | -53.025 | -43.375 | -43.375 | -43.375 | -43.375 | -38.525 | -38.525 | -38.525 | -38.525 | -38.325 | -38.325 | -38.325 | -38.325 | -24.025 | -24.025 | -24.025 | -24.025 | -14.075 | -14.075 | -14.075 | -14.075 | -11.775 | -11.775 | -11.775 | -11.775 | -11.675 | -11.675 | -11.675 | -11.675 | -60 | -60 | -60 | -60 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -1 | -15 | -938 | -5 | 0 | 1,707 | -48 | -2 | -41 | -25 | -22 | -29 | -145 | -26 | 0 | 51 | -99.8 | 91.4 | 0 | 111.7 | -157.6 | 78.1 | -416.3 | 292.6 | 4,178.375 | 4,178.375 | 4,178.375 | 4,079.9 | 4,079.9 | 4,079.9 | 4,079.9 | 4,107.575 | 4,107.575 | 4,107.575 | 4,107.575 | 4,259.4 | 4,259.4 | 4,259.4 | 4,259.4 | 2,481.2 | 2,481.2 | 2,481.2 | 2,481.2 | 3,422.525 | 3,422.525 | 3,422.525 | 3,422.525 | 2,922.9 | 2,922.9 | 2,922.9 | 2,922.9 | 2,722.1 | 2,722.1 | 2,722.1 | 2,722.1 | 2,893.125 | 2,893.125 | 2,893.125 | 2,893.125 | 1,690.175 | 1,690.175 | 1,690.175 | 1,690.175 | 712.725 | 712.725 | 712.725 | 712.725 | 1,075.525 | 1,075.525 | 1,075.525 | 1,075.525 | 846.1 | 846.1 | 846.1 | 846.1 | 465.125 | 465.125 | 465.125 | 465.125 | 267.25 | 267.25 | 267.25 | 267.25 | 311.35 | 311.35 | 311.35 | 311.35 | 63.825 | 63.825 | 63.825 | 63.825 | 96.775 | 96.775 | 96.775 | 96.775 | 217.275 | 217.275 | 217.275 | 217.275 | 267.375 | 267.375 | 267.375 | 267.375 | 3.675 | 3.675 | 3.675 | 3.675 |
Financing Cash Flow
| -1,086 | -833 | -1,524 | -1,285 | -444 | -893 | -944 | -2,099 | -283 | -1,329 | -2,165 | -752 | -543 | -581 | 0 | -1,328 | -482.5 | -992.4 | 0 | -559.6 | -871.8 | -500.1 | -1,090.2 | -430.2 | 718.45 | 718.45 | 718.45 | 747.775 | 747.775 | 747.775 | 747.775 | 689.975 | 689.975 | 689.975 | 689.975 | 651.05 | 651.05 | 651.05 | 651.05 | 663.5 | 663.5 | 663.5 | 663.5 | 573.55 | 573.55 | 573.55 | 573.55 | 426.275 | 426.275 | 426.275 | 426.275 | 305.25 | 305.25 | 305.25 | 305.25 | 315.575 | 315.575 | 315.575 | 315.575 | 312.65 | 312.65 | 312.65 | 312.65 | 293.625 | 293.625 | 293.625 | 293.625 | 202.25 | 202.25 | 202.25 | 202.25 | 266.725 | 266.725 | 266.725 | 266.725 | 143.5 | 143.5 | 143.5 | 143.5 | 127.25 | 127.25 | 127.25 | 127.25 | 164.95 | 164.95 | 164.95 | 164.95 | -64.85 | -64.85 | -64.85 | -64.85 | -96.475 | -96.475 | -96.475 | -96.475 | -218.275 | -218.275 | -218.275 | -218.275 | -268.05 | -268.05 | -268.05 | -268.05 | -3.775 | -3.775 | -3.775 | -3.775 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 1 | -1,135 | 2 | 0 | 2 | 1 | -4 | -2,070 | 1,066 | -1,066 | 4 | 3 | -3 | 0 | 956 | -1.1 | 7.8 | 0 | 13.1 | -1.8 | 5.8 | 4.5 | 1.7 | -2,323.95 | -2,323.95 | -2,323.95 | -2,041.775 | -2,041.775 | -2,041.775 | -2,041.775 | -2,078.25 | -2,078.25 | -2,078.25 | -2,078.25 | -1,955.125 | -1,955.125 | -1,955.125 | -1,955.125 | -2,001.55 | -2,001.55 | -2,001.55 | -2,001.55 | -1,521.6 | -1,521.6 | -1,521.6 | -1,521.6 | -1,255.8 | -1,255.8 | -1,255.8 | -1,255.8 | -894.9 | -894.9 | -894.9 | -894.9 | -931.325 | -931.325 | -931.325 | -931.325 | 0 | 0 | 0 | 0 | -871.125 | -871.125 | -871.125 | -871.125 | -630.25 | -630.25 | -630.25 | -630.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -485 | -485 | -485 | -485 | 76.725 | 76.725 | 76.725 | 76.725 | 113.725 | 113.725 | 113.725 | 113.725 | 221.325 | 221.325 | 221.325 | 221.325 | 149.625 | 149.625 | 149.625 | 149.625 | 2.125 | 2.125 | 2.125 | 2.125 |
Net Change In Cash
| -398 | 561 | 76 | 27 | 26 | -3 | -1,126 | 67 | 1,031 | 1,037 | -567 | 356 | -426 | 786 | 0 | 1,438 | -46.4 | -331 | 0 | 627.7 | -399.8 | 473.2 | -2,062.6 | 2,063.6 | -168.6 | -168.6 | -168.6 | 201.55 | 201.55 | 201.55 | 201.55 | -8.325 | -8.325 | -8.325 | -8.325 | -1.975 | -1.975 | -1.975 | -1.975 | -11.05 | -11.05 | -11.05 | -11.05 | 199.05 | 199.05 | 199.05 | 199.05 | 23.025 | 23.025 | 23.025 | 23.025 | 20.85 | 20.85 | 20.85 | 20.85 | 15.4 | 15.4 | 15.4 | 15.4 | -1.925 | -1.925 | -1.925 | -1.925 | 9.75 | 9.75 | 9.75 | 9.75 | -23.5 | -23.5 | -23.5 | -23.5 | 29.35 | 29.35 | 29.35 | 29.35 | 20.575 | 20.575 | 20.575 | 20.575 | 18.975 | 18.975 | 18.975 | 18.975 | 9.85 | 9.85 | 9.85 | 9.85 | -39.6 | -39.6 | -39.6 | -39.6 | 29.475 | 29.475 | 29.475 | 29.475 | 12.175 | 12.175 | 12.175 | 12.175 | -9.25 | -9.25 | -9.25 | -9.25 | 6.55 | 6.55 | 6.55 | 6.55 |
Cash At End Of Period
| 1,298 | 1,696 | 1,135 | 1,059 | 1,032 | 1,006 | 1,009 | 2,135 | 2,068 | 1,037 | 1,066 | 1,633 | 1,277 | 1,703 | 1,438 | 1,438 | 956 | 1,002.4 | 1,550.3 | 1,550.3 | 922.6 | 1,322.4 | 212.3 | 2,274.9 | 211.3 | 211.3 | 211.3 | 379.9 | 379.9 | 379.9 | 379.9 | 178.35 | 178.35 | 178.35 | 178.35 | 186.675 | 186.675 | 186.675 | 186.675 | 188.65 | 188.65 | 188.65 | 188.65 | 199.7 | 199.7 | 199.7 | 199.7 | 131.475 | 131.475 | 131.475 | 131.475 | 108.075 | 108.075 | 108.075 | 108.075 | 87.225 | 87.225 | 87.225 | 87.225 | 71.825 | 71.825 | 71.825 | 71.825 | 73.75 | 73.75 | 73.75 | 73.75 | 64 | 64 | 64 | 64 | 87.5 | 87.5 | 87.5 | 87.5 | 58.15 | 58.15 | 58.15 | 58.15 | 37.575 | 37.575 | 37.575 | 37.575 | 18.6 | 18.6 | 18.6 | 18.6 | 8.75 | 8.75 | 8.75 | 8.75 | 48.35 | 48.35 | 48.35 | 48.35 | 18.875 | 18.875 | 18.875 | 18.875 | 6.7 | 6.7 | 6.7 | 6.7 | 15.95 | 15.95 | 15.95 | 15.95 |