United Overseas Australia Limited
ASX:UOS.AX
0.535 (AUD) • At close January 23, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2019-06-30 | 2019-03-31 | 2019-01-31 | 2018-06-30 | 2018-03-31 | 2018-01-31 | 2017-06-30 | 2017-03-31 | 2017-01-31 | 2016-06-30 | 2016-03-31 | 2016-01-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2015-01-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2014-01-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2013-01-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2012-01-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2011-01-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2010-01-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2009-01-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2008-01-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2007-01-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2006-01-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2005-01-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2004-01-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2003-01-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2002-01-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2001-01-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 2000-01-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1998-01-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1997-01-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1995-01-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1994-01-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1993-01-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1992-01-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1991-01-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1990-01-31 | 1989-09-30 | 1989-06-30 | 1989-03-31 | 1989-01-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 22.947 | 22.947 | 22.947 | 25.209 | 25.209 | 25.209 | 27.267 | 27.267 | 27.267 | 40.418 | 40.418 | 40.418 | 29.567 | 29.567 | 29.567 | 29.567 | 21.783 | 21.783 | 21.783 | 21.783 | 24.454 | 24.454 | 24.454 | 24.454 | 20.494 | 20.494 | 20.494 | 20.494 | 23.041 | 23.041 | 23.041 | 23.041 | 23.435 | 23.435 | 23.435 | 23.435 | 27.987 | 27.987 | 27.987 | 27.987 | 12.212 | 12.212 | 12.212 | 12.212 | 14.2 | 14.2 | 14.2 | 14.2 | 4.554 | 4.554 | 4.554 | 4.554 | 7.422 | 7.422 | 7.422 | 7.422 | -1.05 | -1.05 | -1.05 | -1.05 | -0.644 | -0.644 | -0.644 | -0.644 | -0.159 | -0.159 | -0.159 | -0.159 | -0.376 | -0.376 | -0.376 | -0.376 | -0.507 | -0.507 | -0.507 | -0.507 | -0.254 | -0.254 | -0.254 | -0.254 | -0.222 | -0.222 | -0.222 | -0.222 | -0.334 | -0.334 | -0.334 | -0.334 | 0.18 | 0.18 | 0.18 | 0.18 | -0.635 | -0.635 | -0.635 | -0.635 | -0.051 | -0.051 | -0.051 | -0.051 | 0.001 | 0.001 | 0.001 | 0.001 | -0.004 | -0.004 | -0.004 | -0.004 | -0.045 | -0.045 | -0.045 | -0.045 |
Depreciation & Amortization
| 1.933 | 1.933 | 1.933 | 0 | 0 | 0 | 1.635 | 1.635 | 1.635 | 1.689 | 1.689 | 1.689 | 1.518 | 1.518 | 1.518 | 1.518 | 1.194 | 1.194 | 1.194 | 1.194 | 0.905 | 0.905 | 0.905 | 0.905 | 0.749 | 0.749 | 0.749 | 0.749 | 0.59 | 0.59 | 0.59 | 0.59 | 0.53 | 0.53 | 0.53 | 0.53 | 0.494 | 0.494 | 0.494 | 0.494 | 0.367 | 0.367 | 0.367 | 0.367 | 0.215 | 0.215 | 0.215 | 0.215 | 0.085 | 0.085 | 0.085 | 0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.389 | 0.389 | 0.389 | 0.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -24.881 | -24.881 | -24.881 | -25.209 | -25.209 | -25.209 | -28.902 | -28.902 | -28.902 | -42.106 | -42.106 | -42.106 | -31.085 | -31.085 | -31.085 | -31.085 | -22.977 | -22.977 | -22.977 | -22.977 | -25.358 | -25.358 | -25.358 | -25.358 | -21.243 | -21.243 | -21.243 | -21.243 | -23.631 | -23.631 | -23.631 | -23.631 | -23.965 | -23.965 | -23.965 | -23.965 | -28.481 | -28.481 | -28.481 | -28.481 | -12.579 | -12.579 | -12.579 | -12.579 | -14.415 | -14.415 | -14.415 | -14.415 | -4.639 | -4.639 | -4.639 | -4.639 | -7.422 | -7.422 | -7.422 | -7.422 | 1.05 | 1.05 | 1.05 | 1.05 | 0.644 | 0.644 | 0.644 | 0.644 | -0.23 | -0.23 | -0.23 | -0.23 | 0.376 | 0.376 | 0.376 | 0.376 | 0.507 | 0.507 | 0.507 | 0.507 | 0.254 | 0.254 | 0.254 | 0.254 | 0.222 | 0.222 | 0.222 | 0.222 | 0.334 | 0.334 | 0.334 | 0.334 | -0.18 | -0.18 | -0.18 | -0.18 | 0.635 | 0.635 | 0.635 | 0.635 | 0.051 | 0.051 | 0.051 | 0.051 | -0.001 | -0.001 | -0.001 | -0.001 | 0.004 | 0.004 | 0.004 | 0.004 | 0.045 | 0.045 | 0.045 | 0.045 |
Operating Cash Flow
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -5.371 | -5.371 | -5.371 | -5.798 | -5.798 | -5.798 | -7.394 | -7.394 | -7.394 | -3.511 | -3.511 | -3.511 | -0.622 | -0.622 | -0.622 | -0.622 | -16.903 | -16.903 | -16.903 | -16.903 | -1.906 | -1.906 | -1.906 | -1.906 | -13.488 | -13.488 | -13.488 | -13.488 | -0.355 | -0.355 | -0.355 | -0.355 | -1.598 | -1.598 | -1.598 | -1.598 | -4.9 | -4.9 | -4.9 | -4.9 | -4.716 | -4.716 | -4.716 | -4.716 | -2.715 | -2.715 | -2.715 | -2.715 | -3.635 | -3.635 | -3.635 | -3.635 | -2.843 | -2.843 | -2.843 | -2.843 | -0.182 | -0.182 | -0.182 | -0.182 | -0.169 | -0.169 | -0.169 | -0.169 | -0.076 | -0.076 | -0.076 | -0.076 | -0.194 | -0.194 | -0.194 | -0.194 | -0.246 | -0.246 | -0.246 | -0.246 | -0.047 | -0.047 | -0.047 | -0.047 | -1.059 | -1.059 | -1.059 | -1.059 | -1.07 | -1.07 | -1.07 | -1.07 | -2.878 | -2.878 | -2.878 | -2.878 | -0.285 | -0.285 | -0.285 | -0.285 | -0.055 | -0.055 | -0.055 | -0.055 | -0.041 | -0.041 | -0.041 | -0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -17.785 | -17.785 | -17.785 | -16.508 | -16.508 | -16.508 | -13.487 | -13.487 | -13.487 | -20.733 | -20.733 | -20.733 | -7.174 | -7.174 | -7.174 | -7.174 | -6.581 | -6.581 | -6.581 | -6.581 | -17.345 | -17.345 | -17.345 | -17.345 | -0.001 | -0.001 | -0.001 | -0.001 | -10.331 | -10.331 | -10.331 | -10.331 | -10.171 | -10.171 | -10.171 | -10.171 | -0.731 | -0.731 | -0.731 | -0.731 | -1.842 | -1.842 | -1.842 | -1.842 | -4.843 | -4.843 | -4.843 | -4.843 | -1.041 | -1.041 | -1.041 | -1.041 | -2.388 | -2.388 | -2.388 | -2.388 | -1.024 | -1.024 | -1.024 | -1.024 | -1.632 | -1.632 | -1.632 | -1.632 | -0.059 | -0.059 | -0.059 | -0.059 | -0.023 | -0.023 | -0.023 | -0.023 | -0.014 | -0.014 | -0.014 | -0.014 | -1.088 | -1.088 | -1.088 | -1.088 | 0 | 0 | 0 | 0 | -0.059 | -0.059 | -0.059 | -0.059 | -0.247 | -0.247 | -0.247 | -0.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.072 | -0.072 | -0.072 | -0.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 3.082 | 3.082 | 3.082 | 10.122 | 10.122 | 10.122 | 0.482 | 0.482 | 0.482 | 0.68 | 0.68 | 0.68 | 0.515 | 0.515 | 0.515 | 0.515 | 0.871 | 0.871 | 0.871 | 0.871 | 28.348 | 28.348 | 28.348 | 28.348 | 4.513 | 4.513 | 4.513 | 4.513 | 0.911 | 0.911 | 0.911 | 0.911 | 3.857 | 3.857 | 3.857 | 3.857 | 0.411 | 0.411 | 0.411 | 0.411 | 4.107 | 4.107 | 4.107 | 4.107 | 3.393 | 3.393 | 3.393 | 3.393 | 4.29 | 4.29 | 4.29 | 4.29 | 0.476 | 0.476 | 0.476 | 0.476 | 1.38 | 1.38 | 1.38 | 1.38 | 0.406 | 0.406 | 0.406 | 0.406 | 0.24 | 0.24 | 0.24 | 0.24 | 0.727 | 0.727 | 0.727 | 0.727 | 1.953 | 1.953 | 1.953 | 1.953 | 0.266 | 0.266 | 0.266 | 0.266 | 0.465 | 0.465 | 0.465 | 0.465 | 0 | 0 | 0 | 0 | 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
| 73.734 | 73.734 | 73.734 | 48.135 | 48.135 | 48.135 | 25.308 | 25.308 | 25.308 | 47.995 | 47.995 | 47.995 | 39.33 | 39.33 | 39.33 | 39.33 | 42.471 | 42.471 | 42.471 | 42.471 | 16.197 | 16.197 | 16.197 | 16.197 | 28.24 | 28.24 | 28.24 | 28.24 | 9.828 | 9.828 | 9.828 | 9.828 | 8.628 | 8.628 | 8.628 | 8.628 | 17.627 | 17.627 | 17.627 | 17.627 | -0.365 | -0.365 | -0.365 | -0.365 | 5.163 | 5.163 | 5.163 | 5.163 | 5.553 | 5.553 | 5.553 | 5.553 | 7.966 | 7.966 | 7.966 | 7.966 | 2.422 | 2.422 | 2.422 | 2.422 | 8.409 | 8.409 | 8.409 | 8.409 | 1.687 | 1.687 | 1.687 | 1.687 | 1.843 | 1.843 | 1.843 | 1.843 | -3.2 | -3.2 | -3.2 | -3.2 | -1.267 | -1.267 | -1.267 | -1.267 | 2.243 | 2.243 | 2.243 | 2.243 | 3.259 | 3.259 | 3.259 | 3.259 | 5.394 | 5.394 | 5.394 | 5.394 | 1.837 | 1.837 | 1.837 | 1.837 | 1.285 | 1.285 | 1.285 | 1.285 | 0.534 | 0.534 | 0.534 | 0.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| 53.66 | 53.66 | 53.66 | 35.95 | 35.95 | 35.95 | 4.909 | 4.909 | 4.909 | 24.431 | 24.431 | 24.431 | 32.05 | 32.05 | 32.05 | 32.05 | 19.857 | 19.857 | 19.857 | 19.857 | 25.294 | 25.294 | 25.294 | 25.294 | 19.264 | 19.264 | 19.264 | 19.264 | 0.052 | 0.052 | 0.052 | 0.052 | 0.716 | 0.716 | 0.716 | 0.716 | 12.407 | 12.407 | 12.407 | 12.407 | -2.816 | -2.816 | -2.816 | -2.816 | 0.997 | 0.997 | 0.997 | 0.997 | 5.166 | 5.166 | 5.166 | 5.166 | 3.211 | 3.211 | 3.211 | 3.211 | 2.597 | 2.597 | 2.597 | 2.597 | 7.015 | 7.015 | 7.015 | 7.015 | 1.793 | 1.793 | 1.793 | 1.793 | 2.353 | 2.353 | 2.353 | 2.353 | -1.507 | -1.507 | -1.507 | -1.507 | -2.135 | -2.135 | -2.135 | -2.135 | 1.649 | 1.649 | 1.649 | 1.649 | 2.13 | 2.13 | 2.13 | 2.13 | 2.268 | 2.268 | 2.268 | 2.268 | 1.552 | 1.552 | 1.552 | 1.552 | 1.23 | 1.23 | 1.23 | 1.23 | 0.422 | 0.422 | 0.422 | 0.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -8.09 | -8.09 | -8.09 | -22.09 | -22.09 | -22.09 | -10.277 | -10.277 | -10.277 | -17.186 | -17.186 | -17.186 | -9.859 | -9.859 | -9.859 | -9.859 | -12.442 | -12.442 | -12.442 | -12.442 | -8.086 | -8.086 | -8.086 | -8.086 | -6.696 | -6.696 | -6.696 | -6.696 | -18.196 | -18.196 | -18.196 | -18.196 | -12.978 | -12.978 | -12.978 | -12.978 | -7.308 | -7.308 | -7.308 | -7.308 | -9.484 | -9.484 | -9.484 | -9.484 | -4.135 | -4.135 | -4.135 | -4.135 | -2.761 | -2.761 | -2.761 | -2.761 | -4.817 | -4.817 | -4.817 | -4.817 | -1.146 | -1.146 | -1.146 | -1.146 | -3.05 | -3.05 | -3.05 | -3.05 | -4.751 | -4.751 | -4.751 | -4.751 | -4.282 | -4.282 | -4.282 | -4.282 | -1.99 | -1.99 | -1.99 | -1.99 | -0.808 | -0.808 | -0.808 | -0.808 | -0.021 | -0.021 | -0.021 | -0.021 | -0.577 | -0.577 | -0.577 | -0.577 | -0.37 | -0.37 | -0.37 | -0.37 | -0.239 | -0.239 | -0.239 | -0.239 | -0.047 | -0.047 | -0.047 | -0.047 | -0.227 | -0.227 | -0.227 | -0.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 5.445 | 5.445 | 5.445 | 4.655 | 4.655 | 4.655 | 4.443 | 4.443 | 4.443 | 4.568 | 4.568 | 4.568 | 3.415 | 3.415 | 3.415 | 3.415 | 3.962 | 3.962 | 3.962 | 3.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77.424 | 77.424 | 77.424 | 77.424 | 0 | 0 | 0 | 0 | 2.796 | 2.796 | 2.796 | 2.796 | 1.673 | 1.673 | 1.673 | 1.673 | 3.91 | 3.91 | 3.91 | 3.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.031 | 0.031 | 0.031 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.002 | -0.007 | -0.007 | -0.007 | -0.072 | -0.072 | -0.072 | -0.072 | -0.371 | -0.371 | -0.371 | -0.371 | -0.481 | -0.481 | -0.481 | -0.481 | -20.394 | -20.394 | -20.394 | -20.394 | -0.492 | -0.492 | -0.492 | -0.492 | -0.31 | -0.31 | -0.31 | -0.31 | -0.073 | -0.073 | -0.073 | -0.073 | -0.17 | -0.17 | -0.17 | -0.17 | 0 | 0 | 0 | 0 | -2.66 | -2.66 | -2.66 | -2.66 | 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 |
Dividends Paid
| -16.907 | -16.907 | -16.907 | -11.894 | -11.894 | -11.894 | -8.481 | -8.481 | -8.481 | -13.706 | -13.706 | -13.706 | -8.26 | -8.26 | -8.26 | -8.26 | -11.937 | -11.937 | -11.937 | -11.937 | -7.127 | -7.127 | -7.127 | -7.127 | -5.195 | -5.195 | -5.195 | -5.195 | -11.14 | -11.14 | -11.14 | -11.14 | -3.127 | -3.127 | -3.127 | -3.127 | -6.322 | -6.322 | -6.322 | -6.322 | -3.71 | -3.71 | -3.71 | -3.71 | -0.819 | -0.819 | -0.819 | -0.819 | -0.407 | -0.407 | -0.407 | -0.407 | -0.065 | -0.065 | -0.065 | -0.065 | -0.048 | -0.048 | -0.048 | -0.048 | -0.171 | -0.171 | -0.171 | -0.171 | -0.397 | -0.397 | -0.397 | -0.397 | -0.017 | -0.017 | -0.017 | -0.017 | -0.793 | -0.793 | -0.793 | -0.793 | -0.023 | -0.023 | -0.023 | -0.023 | -0.03 | -0.03 | -0.03 | -0.03 | 0 | 0 | 0 | 0 | 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 Financing Activities
| 73.212 | 73.212 | 73.212 | 65.279 | 65.279 | 65.279 | 19.225 | 19.225 | 19.225 | 50.761 | 50.761 | 50.761 | 46.826 | 46.826 | 46.826 | 46.826 | 40.645 | 40.645 | 40.645 | 40.645 | 40.988 | 40.988 | 40.988 | 40.988 | 51.548 | 51.548 | 51.548 | 51.548 | -47.544 | -47.544 | -47.544 | -47.544 | 17.131 | 17.131 | 17.131 | 17.131 | 23.313 | 23.313 | 23.313 | 23.313 | 8.875 | 8.875 | 8.875 | 8.875 | 2.042 | 2.042 | 2.042 | 2.042 | 10.994 | 10.994 | 10.994 | 10.994 | 8.094 | 8.094 | 8.094 | 8.094 | 3.79 | 3.79 | 3.79 | 3.79 | 10.234 | 10.234 | 10.234 | 10.234 | 6.94 | 6.94 | 6.94 | 6.94 | 6.652 | 6.652 | 6.652 | 6.652 | 1.276 | 1.276 | 1.276 | 1.276 | -1.305 | -1.305 | -1.305 | -1.305 | 1.7 | 1.7 | 1.7 | 1.7 | 2.707 | 2.707 | 2.707 | 2.707 | 2.638 | 2.638 | 2.638 | 2.638 | 1.791 | 1.791 | 1.791 | 1.791 | 1.277 | 1.277 | 1.277 | 1.277 | 0.618 | 0.618 | 0.618 | 0.618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 53.66 | 53.66 | 53.66 | 35.95 | 35.95 | 35.95 | 4.909 | 4.909 | 4.909 | 24.431 | 24.431 | 24.431 | 32.05 | 32.05 | 32.05 | 32.05 | 19.857 | 19.857 | 19.857 | 19.857 | 25.294 | 25.294 | 25.294 | 25.294 | 19.264 | 19.264 | 19.264 | 19.264 | 0.052 | 0.052 | 0.052 | 0.052 | 0.716 | 0.716 | 0.716 | 0.716 | 12.407 | 12.407 | 12.407 | 12.407 | -2.816 | -2.816 | -2.816 | -2.816 | 0.997 | 0.997 | 0.997 | 0.997 | 5.166 | 5.166 | 5.166 | 5.166 | 3.211 | 3.211 | 3.211 | 3.211 | 2.597 | 2.597 | 2.597 | 2.597 | 7.015 | 7.015 | 7.015 | 7.015 | 1.793 | 1.793 | 1.793 | 1.793 | 2.353 | 2.353 | 2.353 | 2.353 | -1.507 | -1.507 | -1.507 | -1.507 | -2.135 | -2.135 | -2.135 | -2.135 | 1.649 | 1.649 | 1.649 | 1.649 | 2.13 | 2.13 | 2.13 | 2.13 | 2.268 | 2.268 | 2.268 | 2.268 | 1.552 | 1.552 | 1.552 | 1.552 | 1.23 | 1.23 | 1.23 | 1.23 | 0.422 | 0.422 | 0.422 | 0.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.184 | 21.184 | 21.184 | 11.339 | 11.339 | 11.339 | -30.338 | -30.338 | -30.338 | -22.101 | -22.101 | -22.101 | 21.714 | 21.714 | 21.714 | 21.714 | -8.921 | -8.921 | -8.921 | -8.921 | 42.813 | 42.813 | 42.813 | 42.813 | -11.046 | -11.046 | -11.046 | -11.046 | 66.512 | 66.512 | 66.512 | 66.512 | -2.591 | -2.591 | -2.591 | -2.591 | -4.504 | -4.504 | -4.504 | -4.504 | 3.009 | 3.009 | 3.009 | 3.009 | 1.088 | 1.088 | 1.088 | 1.088 | 3.733 | 3.733 | 3.733 | 3.733 | 3.858 | 3.858 | 3.858 | 3.858 | 2.7 | 2.7 | 2.7 | 2.7 | 3.36 | 3.36 | 3.36 | 3.36 | -0.081 | -0.081 | -0.081 | -0.081 | 1.502 | 1.502 | 1.502 | 1.502 | -2.407 | -2.407 | -2.407 | -2.407 | -3.079 | -3.079 | -3.079 | -3.079 | 5.078 | 5.078 | 5.078 | 5.078 | 0.811 | 0.811 | 0.811 | 0.811 | -1.462 | -1.462 | -1.462 | -1.462 | 0.889 | 0.889 | 0.889 | 0.889 | 1.134 | 1.134 | 1.134 | 1.134 | 0.182 | 0.182 | 0.182 | 0.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 101.824 | 101.824 | 101.824 | 80.64 | 80.64 | 80.64 | 69.3 | 69.3 | 69.3 | 99.638 | 99.638 | 99.638 | 121.739 | 121.739 | 121.739 | 121.739 | 100.025 | 100.025 | 100.025 | 100.025 | 108.946 | 108.946 | 108.946 | 108.946 | 66.133 | 66.133 | 66.133 | 66.133 | 77.179 | 77.179 | 77.179 | 77.179 | 10.668 | 10.668 | 10.668 | 10.668 | 13.259 | 13.259 | 13.259 | 13.259 | 17.763 | 17.763 | 17.763 | 17.763 | 14.754 | 14.754 | 14.754 | 14.754 | 13.666 | 13.666 | 13.666 | 13.666 | 9.932 | 9.932 | 9.932 | 9.932 | 6.075 | 6.075 | 6.075 | 6.075 | 3.375 | 3.375 | 3.375 | 3.375 | 0.015 | 0.015 | 0.015 | 0.015 | 0.096 | 0.096 | 0.096 | 0.096 | -1.406 | -1.406 | -1.406 | -1.406 | 2.703 | 2.703 | 2.703 | 2.703 | 5.782 | 5.782 | 5.782 | 5.782 | 1.401 | 1.401 | 1.401 | 1.401 | 0.591 | 0.591 | 0.591 | 0.591 | 2.053 | 2.053 | 2.053 | 2.053 | 1.164 | 1.164 | 1.164 | 1.164 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |