Business Analysis and Interpretation. Accounting

financialdownloadWESprofitandLossAnnual.xls

Home >Business & Finance homework help >Accounting homework help >Business Analysis and Interpretation. Accounting

<?xml version="1.0"?> <?mso-application progid="Excel.Sheet"?> <Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet" xmlns:o="urn:schemas-microsoft-com:office:office" xmlns:x="urn:schemas-microsoft-com:office:excel" xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" xmlns:html="http://www.w3.org/TR/REC-html40"> <Styles> <Style ss:ID="percentStyle" ss:Name="Normal"> <NumberFormat ss:Format="Percent"/> </Style> <Style ss:ID="shortDate01"> <NumberFormat ss:Format="Short Date"/> <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/> </Style> <Style ss:ID="header01"> <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/> <Font ss:FontName="Calibri" x:Family="Swiss" ss:Size="11" ss:Color="#000000" ss:Bold="1"/> <Interior ss:Color="#CCCCCC" ss:Pattern="Solid"/> </Style> <Style ss:ID="header02"> <Alignment ss:Horizontal="Left" ss:Vertical="Bottom"/> <Font x:Family="Swiss" ss:Bold="1"/> </Style> <Style ss:ID="aRight01"> <Alignment ss:Horizontal="Right" ss:Vertical="Bottom"/> </Style> <Style ss:ID="centerBottom"> <Alignment ss:Horizontal="Center" ss:Vertical="Bottom"/> </Style> <Style ss:ID="numberStyle"> <NumberFormat ss:Format="#,##0.00"/> </Style> <Style ss:ID="percentCommaStyle"> <NumberFormat ss:Format="#,##0.00%"/> </Style> </Styles> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Profit Loss"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="200"/>  <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/>  <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"><Data ss:Type="String">ASX Code</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Company Name</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Item</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/07</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/08</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/09</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/10</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/11</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/12</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/13</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/14</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/15</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/16</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/17</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9666350000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33301000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50641000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51485000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">54513000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">57685000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">59422000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">59893000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">62102000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">65512000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">68015000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Other Revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50123000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">258000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">364000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">342000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">476000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">634000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">509000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">630000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">648000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">573000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">633000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Revenue Excluding Interest</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9716473000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33559000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51005000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51827000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">54989000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">58319000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">59931000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">60523000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">62750000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">66085000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">68648000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8138055000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-30783000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-46877000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-48190000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-50979000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-53919000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-55330000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-55875000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-57912000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-61516000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-63130000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EBITDA</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1578418000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2776000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4128000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3637000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4010000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4400000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4601000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4648000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4838000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4569000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5518000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-193205000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-477000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-667000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-735000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-752000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-807000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-866000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-875000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-934000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-981000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-960000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Amortisation</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-151543000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-177000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-357000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-182000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-171000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-188000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-205000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-207000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-118000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-134000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-158000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Depreciation and Amortisation</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-344748000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-654000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1024000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-917000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-923000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-995000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1071000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1082000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1052000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1115000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1118000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EBIT</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1233670000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2122000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3104000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2720000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3087000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3405000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3530000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3566000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3786000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3454000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4400000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Interest Revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">71620000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">121000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">146000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">149000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">145000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">144000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">128000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">131000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">84000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Interest Expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-200322000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-800000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-963000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-654000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-526000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-505000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-432000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-346000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-315000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-308000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-264000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Interest Expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-128702000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-679000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-817000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-505000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-381000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-361000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-304000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-346000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-288000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-177000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-180000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">PreTax Profit</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1104968000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1443000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2287000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2215000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2706000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3044000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3226000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3220000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3498000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3277000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4220000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Tax Expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-318481000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-393000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-646000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-650000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-784000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-918000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-965000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-967000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1004000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-631000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1265000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Profit after Tax Before Abnormals</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">786487000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1050000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1641000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1565000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1922000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2126000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2261000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2253000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2494000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2646000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2955000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Abnormals</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-273000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-676000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-54000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2239000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-82000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Abnormals Tax</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">167000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Abnormals</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-106000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-648000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-54000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2239000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-82000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Reported NPAT After Abnormals</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">786487000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1050000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1535000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1565000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1922000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2126000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2261000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2689000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2440000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">407000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2873000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Outside Equity Interests</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-149000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Shares Outstanding at Period End</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">388069000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">799438000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1005127000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1005168000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1005676000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1006509000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1006672000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1143275000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1123753000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1126131000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1131752000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Weighted Average Number of Shares</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">373594000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">581000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">932000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1153000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1153000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1154000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1154000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1146000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1129000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1123000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1128000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EPS Adjusted (cents/share)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">208.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">179.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">170.62</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">135.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">166.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">183.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">195.60</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">196.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">220.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">235.62</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">261.46</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EPS After Abnormals (cents/share)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">208.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">179.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">159.60</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">135.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">166.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">183.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">195.60</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">234.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">215.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36.24</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">254.20</Data></Cell> </Row> </Table> </Worksheet> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Balance Sheet"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="200"/>  <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/>  <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"><Data ss:Type="String">ASX Code</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Company Name</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Item</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/07</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/08</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/09</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/10</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/11</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/12</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/13</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/14</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/15</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/16</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/17</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">CA - Cash</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">218549000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">725000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2124000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1640000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">897000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1127000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1333000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2067000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">711000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">611000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1013000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">CA - Receivables</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1512528000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2093000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1893000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2086000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2149000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2384000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2341000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1584000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1463000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1628000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1633000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">CA - Prepaid Expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">118897000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">54000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">68000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">133000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">168000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">806000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">835000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">CA - Inventories</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1235019000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4638000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4685000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4658000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4987000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5006000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5047000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5336000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5497000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6260000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6530000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">CA - Investments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">89944000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1009000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1041000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1140000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1727000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1854000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1503000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">66000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">428000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">54000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">247000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">CA - NCA Held Sale</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">211000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">CA - Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">849010000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">157000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">153000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">125000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">458000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">196000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">190000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">258000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">188000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">296000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">244000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Current Assets</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4023947000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8676000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9964000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9674000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10218000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10911000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10586000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9311000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9093000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9684000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9667000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NCA - Receivables</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">112487000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">135000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">211000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">220000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">58000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NCA - Inventories</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NCA - Investments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2525803000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">650000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">557000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">614000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1192000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">870000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1219000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">958000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1056000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1170000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">949000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NCA - PP&E</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2715894000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6599000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7126000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7542000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8302000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9463000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10164000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9952000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10205000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9612000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9440000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NCA - Intangibles(ExGW)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">130227000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4408000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4365000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4328000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4353000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4393000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4459000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4446000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4601000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4625000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4576000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NCA - Goodwill</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2567891000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16387000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16273000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16206000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16227000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16097000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16151000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14510000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14708000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14448000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14360000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NCA - Future Tax Benefit</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">390000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">765000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">608000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">437000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">475000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">370000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">441000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">558000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1042000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">971000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NCA - Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">61000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">76000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">70000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">148000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">109000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">181000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">202000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">152000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total NCA</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8052302000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28630000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29331000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29562000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30596000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31401000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32569000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30416000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31309000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31099000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30448000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Assets</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12076249000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">37306000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39295000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39236000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40814000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42312000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43155000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39727000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40402000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40783000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40115000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">CL - Account Payable</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1254152000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3966000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4037000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4603000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5059000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5420000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5999000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5417000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5761000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6491000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6615000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">CL - Short-Term Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5574799000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2398000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1832000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1611000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1798000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3256000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1610000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">745000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1913000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1632000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1347000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">CL - Provisions</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">280307000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1299000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1506000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1450000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1607000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1870000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1741000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1817000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1811000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2050000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2189000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">CL - NCL Held Sale</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">67000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">CL - Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">72455000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">277000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">336000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">188000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">191000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">201000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">222000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">250000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">241000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">251000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">266000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Curr. Liabilities</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7181713000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7940000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7711000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7852000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8722000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10747000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9572000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8229000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9726000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10424000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10417000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NCL - Account Payable</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">78517000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NCL - Long-Term Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">686643000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8256000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5535000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5049000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4613000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3881000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5709000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4320000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4615000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5671000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4066000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NCL - Provisions</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">314397000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1029000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1195000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1208000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1300000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1322000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1183000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1096000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1165000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1635000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1535000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NCL - Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">311845000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">466000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">599000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">424000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">826000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">715000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">661000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">95000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">115000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">104000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">156000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total NCL</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1391402000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9776000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7332000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6690000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6763000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5938000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7561000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5511000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5895000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7410000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5757000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Liabilities</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8573115000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17716000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15043000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14542000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15485000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16685000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17133000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13740000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15621000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17834000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16174000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Share Capital</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2144776000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18173000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23286000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23235000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23245000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23255000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23264000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22678000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21844000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21909000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22242000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Reserves</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">227153000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">250000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-217000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">310000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">269000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">383000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">408000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">195000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">166000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">190000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Retained Earnings</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1131004000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1163000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1183000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1414000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1774000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2103000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2375000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2901000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2742000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">874000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1509000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Other Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Convertible Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">SE Held Sale</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Outside Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">201000</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3503134000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19590000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24252000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24694000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25329000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25627000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26022000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25987000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24781000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22949000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23941000000</Data></Cell> </Row> </Table> </Worksheet> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Cash Flow"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="200"/>  <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/>  <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"><Data ss:Type="String">ASX Code</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Company Name</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Item</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/07</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/08</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/09</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/10</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/11</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/12</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/13</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/14</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/15</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/16</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/17</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Receipts from Customers</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10732712000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35829000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">54169000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">55528000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">58408000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">62620000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">64946000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">67603000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">67484000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">71157000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">74042000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Payments to Suppliers and Employees</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8918226000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-33561000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-49909000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-51299000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-54661000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-57865000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-59768000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-63021000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-62369000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-66671000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-68713000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Dividends Received</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24135000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">59000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">67000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">74000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Interest Received</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">65057000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">121000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">147000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">145000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">149000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">144000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">128000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">110000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">131000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">83000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Interest Paid</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-191793000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-620000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-816000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-616000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-472000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-445000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-402000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-344000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-283000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-288000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-234000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Tax Paid</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-411290000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-377000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-598000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-450000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-527000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-835000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1040000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1172000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1102000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1009000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-951000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Other Operating Cashflows</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-29000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-47000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Operating Cashflows</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1300595000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1451000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3044000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3327000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2917000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3641000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3931000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3226000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3791000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3365000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4226000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Payment for Purchase of PPE</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-679874000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1296000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1635000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1718000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2062000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2626000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2331000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2233000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2239000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1899000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1681000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Proceeds From Sale of PPE</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">48348000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">72000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">61000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">216000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">275000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">659000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1017000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">687000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">563000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">653000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Investments Purchased</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2088297000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-22000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-168000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-48000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-437000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-131000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-49000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Proceeds From Sale of Investments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">76000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">54000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Payments for Purchase of Subsidiaries</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1338987000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4278000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-62000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-13000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-126000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-52000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-44000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-36000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-339000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-748000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-24000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Proceeds from Sale of Subsidiaries</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10724000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">402000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2641000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">124000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">947000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Loans Granted</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5510000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Loans Repaid</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Other Investing Cashflows</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-140489000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Investing Cashflows</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4194085000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5501000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1627000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1696000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1876000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2169000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1760000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">952000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1898000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2132000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-53000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Proceeds from Issues</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">246570000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2976000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4652000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Proceeds from Borrowings</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3943991000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10489000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2242000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1380000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3291000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1443000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2056000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">888000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">930000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2360000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">220000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Repayment of Borrowings</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-399738000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8178000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5706000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2177000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3523000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-901000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2040000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1591000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-722000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1424000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1994000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Dividends Paid</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-764864000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-754000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1066000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1325000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1557000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1789000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1985000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2160000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2597000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2270000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1998000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Other Financing Cashflows</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-61000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-53000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-585000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-864000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Financing Cashflows</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3025959000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4472000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">69000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2115000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1784000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1242000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1965000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3444000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3249000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1333000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3771000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Increase in Cash</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">132469000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">422000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1486000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-484000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-743000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">230000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">206000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">734000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1356000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-100000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">402000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Cash at Beginning of Period</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">83115000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">216000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">638000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2124000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1640000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">897000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1127000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1333000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2067000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">711000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">611000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Exchange Rate Adj</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Other Cash Adjustments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Cash at End of Period</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">215584000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">638000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2124000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1640000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">897000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1127000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1333000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2067000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">711000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">611000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1013000000</Data></Cell> </Row> </Table> </Worksheet> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Per Share Statisticts"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="200"/>  <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/>  <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"><Data ss:Type="String">ASX Code</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Company Name</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Item</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/07</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/08</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/09</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/10</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/11</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/12</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/13</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/14</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/15</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/16</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/17</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Shares Outstand. (EOP)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">388069000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">799438000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1005127000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1005168000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1005676000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1006509000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1006672000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1143275000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1123753000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1126131000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1131752000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Weighted Avg. Shares</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">373594000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">581000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">932000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1153000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1153000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1154000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1154000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1146000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1129000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1123000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1128000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EPS Bef. Abs</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">214.4154</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">183.4768</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">164.6996</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">135.7329</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">166.6956</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">184.2292</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">196.7938</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">236.3002</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">216.1205</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36.2422</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">254.6986</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EPS Aft. Abs.</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">208.1000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">179.5000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">159.6000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">135.5000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">166.3000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">183.9000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">195.6000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">234.2000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">215.7000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36.2000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">254.2000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Dilution Factor</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.9761</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.9496</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0100</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Cumulative</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.9362</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.9591</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0100</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0100</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0100</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0100</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0100</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Reportd EPS Bef. Abs.Adj</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">194.8200</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">172.1600</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">172.3300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">136.8600</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">167.9600</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">185.7400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">197.5600</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">196.2300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">220.4700</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">235.6200</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">261.4600</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">DPS - Adj Ex. Special</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">210.6450</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">191.8200</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">111.1000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">126.2500</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">151.5000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">166.6500</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">181.8000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">190.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">200.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">186.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">223.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">DPS - Adj.</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">210.6450</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">191.8200</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">111.1000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">126.2500</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">151.5000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">166.6500</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">181.8000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">200.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">225.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">186.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">223.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Interim Div - Ordinary</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">85.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">65.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">55.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">65.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">70.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">77.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">85.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">89.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">91.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">103.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Interim Franking - Ord (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Interim Div - Ord</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">121.4286</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">92.8571</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">71.4286</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">78.5714</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">92.8571</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">110.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">121.4286</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">127.1429</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">130.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">147.1429</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Final Dividend - Ordinary</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">140.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">135.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">60.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">70.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">85.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">95.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">103.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">105.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">111.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">95.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">120.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Final Franking - Ordinary (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Final Div - Ord</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">200.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">192.8571</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">85.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">121.4286</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">135.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">147.1429</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">150.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">158.5714</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">135.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">171.4286</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Special Dividend - Ord</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Special Franking - Ord (%)</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Special Div - Ord</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.2857</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Div - Ex. Special</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">225.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">200.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">110.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">125.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">150.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">165.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">180.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">190.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">200.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">186.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">223.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Div - Inc. Special</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">225.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">200.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">110.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">125.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">150.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">165.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">180.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">200.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">225.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">186.0000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">223.0000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Franking - Ex. Spec</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Franking - Inc. Spec (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">100.00</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Gross Div- Ex.Spec</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">321.4286</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">285.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">157.1429</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">178.5714</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">214.2857</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">235.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">257.1429</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">271.4286</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">285.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">265.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">318.5714</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Gross Div- Inc.Spec</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">321.4286</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">285.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">157.1429</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">178.5714</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">214.2857</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">235.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">257.1429</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">285.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">321.4286</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">265.7143</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">318.5714</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Tax Rate (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.82</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.25</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.97</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.16</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29.91</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.26</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29.98</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Corporate Tax Rate (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Payout Ratio Ex. Special (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">108.12</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">111.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">64.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">92.25</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">90.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">89.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">92.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">96.83</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">90.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">78.94</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">85.29</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Payout Ratio (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">108.12</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">111.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">64.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">92.25</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">90.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">89.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">92.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">101.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">102.05</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">78.94</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">85.29</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Dividend Yield (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.71</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.55</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.78</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.56</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Dividend Yield Ex. Spec (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.71</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.55</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.54</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.12</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.56</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Dividend Cover (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">92.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">89.75</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">155.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">108.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">110.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">111.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">108.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">103.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">110.24</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">126.68</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">117.25</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Div. Yield (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.94</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.88</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.83</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.24</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.94</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Div. Yield Ex. Spec (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.94</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.88</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.32</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.94</Data></Cell> </Row> </Table> </Worksheet> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Revenue Expense"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="100"/>  <Column ss:AutoFitWidth="0" ss:Width="120"/>  <Column ss:AutoFitWidth="0" ss:Width="180"/>  <Column ss:AutoFitWidth="0" ss:Width="180"/>  <Column ss:AutoFitWidth="0" ss:Width="100"/>  <Column ss:AutoFitWidth="0" ss:Width="100"/>  <Column ss:AutoFitWidth="0" ss:Width="100"/>   <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"><Data ss:Type="String">ASX Code</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Company Name</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Year</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Data Set</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Items</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Item BreakDown</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Values</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Tax</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Notes</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gain/(Loss) on sales of PPE</Data></Cell> <Cell><Data ss:Type="String">Gains on disposal of property, plant and equipment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">123000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue (sales)</Data></Cell> <Cell><Data ss:Type="String">Sale of goods</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">68003000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue (sales)</Data></Cell> <Cell><Data ss:Type="String">Rendering of services</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gross Interest Income</Data></Cell> <Cell><Data ss:Type="String">Interest revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">84000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Other Non-Operating Revenue (ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">345000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Other Non-Operating Revenue (ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">Other income - Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">165000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Expenses related to pension plan</Data></Cell> <Cell><Data ss:Type="String">Superannuation expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-635000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Impairment of tangible assets</Data></Cell> <Cell><Data ss:Type="String">Impairment of property, plant and equipment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-27000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Impairment of tangible assets</Data></Cell> <Cell><Data ss:Type="String">Impairment of freehold property</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-22000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Share based payment expenditure</Data></Cell> <Cell><Data ss:Type="String">Share based payments expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-105000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Materials and other input costs</Data></Cell> <Cell><Data ss:Type="String">Raw materials and inventory </Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-46359000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Distribution expenses</Data></Cell> <Cell><Data ss:Type="String">Freight and other related expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1096000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Staff and Employee Expenses</Data></Cell> <Cell><Data ss:Type="String">Remuneration, bonuses and on-costs</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8392000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Occupancy Expenses</Data></Cell> <Cell><Data ss:Type="String">Occupancy related expenses - Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-615000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Occupancy Expenses</Data></Cell> <Cell><Data ss:Type="String">Contingent rental payments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-215000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Administration Expenses</Data></Cell> <Cell><Data ss:Type="String">Utilities and office expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1106000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Operating lease expense</Data></Cell> <Cell><Data ss:Type="String">Minimum lease payments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2399000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Directors' Remuneration</Data></Cell> <Cell><Data ss:Type="String">Directors' remuneration</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-15014247</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Audit and review of financial reports - Ernst & Young (Australia</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5723000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Audit and review of financial reports - Ernst & Young (Overseas network firms)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-702000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Auditors other than the Main Auditor</Data></Cell> <Cell><Data ss:Type="String">Assurance-related services - Other audit firms</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-218000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Assurance-related services - Ernst & Young (Australian & overseas network firms)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1272000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Tax compliance - Ernst & Young (Australian & overseas network firms</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1088000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Other - Ernst & Young (Australian & overseas network firms</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1219000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Insurance expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-153000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Amortisation other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-148000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Repairs and maintenance</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-415000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Mining royalties - Stanwell rebate</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-262000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Other </Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1410000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation </Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-960000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation of intangibles</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-158000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Impairment of freehold property</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-22000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Impairment of property, plant and equipment</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-27000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2017</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Transition and restructuring costs</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-33000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gain/(Loss) on sales of PPE</Data></Cell> <Cell><Data ss:Type="String">Gains on disposal of property, plant and equipment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">61000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue (sales)</Data></Cell> <Cell><Data ss:Type="String">Rendering of services</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue (sales)</Data></Cell> <Cell><Data ss:Type="String">Sale of goods</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">65500000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gross Interest Income</Data></Cell> <Cell><Data ss:Type="String">Interest revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">131000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Other Non-Operating Revenue (ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">338000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Other Non-Operating Revenue (ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">Other </Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">174000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Expenses related to pension plan</Data></Cell> <Cell><Data ss:Type="String">Superannuation expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-624000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Impairment of goodwill</Data></Cell> <Cell><Data ss:Type="String">Impairment of goodwill</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1208000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Impairment of tangible assets</Data></Cell> <Cell><Data ss:Type="String">Impairment of property, plant and equipment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-954000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Impairment of tangible assets</Data></Cell> <Cell><Data ss:Type="String">Impairment of freehold property</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-10000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Share based payment expenditure</Data></Cell> <Cell><Data ss:Type="String">Share based payments expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-103000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Materials and other input costs</Data></Cell> <Cell><Data ss:Type="String">Raw materials and inventory </Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-45525000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Distribution expenses</Data></Cell> <Cell><Data ss:Type="String">Freight and other related expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1078000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Staff and Employee Expenses</Data></Cell> <Cell><Data ss:Type="String">Remuneration, bonuses and on-costs</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8120000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Occupancy Expenses</Data></Cell> <Cell><Data ss:Type="String">Occupancy related expenses - Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-538000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Occupancy Expenses</Data></Cell> <Cell><Data ss:Type="String">Contingent rental payments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-91000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Administration Expenses</Data></Cell> <Cell><Data ss:Type="String">Utilities and office expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1044000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Operating lease expense</Data></Cell> <Cell><Data ss:Type="String">Minimum lease payments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2330000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Audit and review of financial reports-Ernst & Young (Australia)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5780000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Audit and review of financial reports-Ernst & Young (Overseas network firms)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-577000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Assurance related services-Ernst & Young (Australian & overseas network firms)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2215000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Assurance related services-Non-Ernst & Young audit firms</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-112000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Non-assurance related services- tax compliance-Ernst & Young (Australian & overseas network firms</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1096000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Non-assurance related services-other-Ernst & Young (Australian & overseas network firms</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-882000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Other </Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1336000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Repairs and maintenance</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-405000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Amortisation other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-181000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Insurance expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-179000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Mining royalties - Stanwell rebate</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-143000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation </Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-981000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation of intangibles</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-134000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Cease PVC manufacturing in WesCEF</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-32000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Impairment of freehold property</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-10000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Impairment of goodwill</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1208000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Impairment of plant, equipment and other assets</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-954000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2016</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Restructuring costs</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-35000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gain/(Loss) on sales of non current assets</Data></Cell> <Cell><Data ss:Type="String">Gain on sale of controlled entities</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gain/(Loss) on sales of PPE</Data></Cell> <Cell><Data ss:Type="String">Gains on disposal of property, plant and equipment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">54000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue (sales)</Data></Cell> <Cell><Data ss:Type="String">Sale of goods</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">62089000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue (sales)</Data></Cell> <Cell><Data ss:Type="String">Rendering of services</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gross Interest Income</Data></Cell> <Cell><Data ss:Type="String">Interest revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Other Non-Operating Revenue (ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">318000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Other Non-Operating Revenue (ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">Other </Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">269000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Expenses related to pension plan</Data></Cell> <Cell><Data ss:Type="String">Superannuation expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-584000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Impairment of tangible assets</Data></Cell> <Cell><Data ss:Type="String">Impairment of freehold property</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-22000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Impairment of tangible assets</Data></Cell> <Cell><Data ss:Type="String">Impairment of property, plant and equipment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-19000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Share based payment expenditure</Data></Cell> <Cell><Data ss:Type="String">Share based payments expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-94000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Materials and other input costs</Data></Cell> <Cell><Data ss:Type="String">Raw materials and inventory </Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-43045000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Distribution expenses</Data></Cell> <Cell><Data ss:Type="String">Freight and other related expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1019000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Staff and Employee Expenses</Data></Cell> <Cell><Data ss:Type="String">Remuneration, bonuses and on-costs</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7520000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Occupancy Expenses</Data></Cell> <Cell><Data ss:Type="String">Contingent rental payments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-83000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Occupancy Expenses</Data></Cell> <Cell><Data ss:Type="String">Occupancy related expenses - Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-486000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Administration Expenses</Data></Cell> <Cell><Data ss:Type="String">Utilities and office expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1020000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Operating lease expense</Data></Cell> <Cell><Data ss:Type="String">Minimum lease payments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2068000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Royalties Paid</Data></Cell> <Cell><Data ss:Type="String">Government mining royalties</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-100000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Directors' Remuneration</Data></Cell> <Cell><Data ss:Type="String">Director's Remuneration</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-18052659</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Audit and review of financial reports - Ernst & Young (Australia)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5162000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Audit and review of financial reports - Ernst & Young (Overseas network firms)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-248000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Assurance related services - Ernst & Young (Australian & overseas network firms)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1062000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Assurance related services - Non-Ernst & Young audit firms</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-32000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Non-assurance related services: Tax compliance - Ernst & Young (Australian & overseas network firms)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-660000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Non-assurance related services: Other - Ernst & Young (Australian & overseas network firms)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-360000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Other </Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1375000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Repairs and maintenance</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-379000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Amortisation other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-167000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Stanwell rebate</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-67000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation </Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-934000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation of intangibles</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-118000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Gain on sale of controlled entities</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Impairment of freehold property</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-22000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Impairment of plant, equipment and other assets</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-19000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2015</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Restructuring costs</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-20000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gain/(Loss) on sales of non current assets</Data></Cell> <Cell><Data ss:Type="String">Gain on disposal of associate</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">95000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gain/(Loss) on sales of non current assets</Data></Cell> <Cell><Data ss:Type="String">Gain on sale of controlled entities</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gain/(Loss) on sales of PPE</Data></Cell> <Cell><Data ss:Type="String">Gains on disposal of property,plant and equipment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue (sales)</Data></Cell> <Cell><Data ss:Type="String">Rendering of services</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue (sales)</Data></Cell> <Cell><Data ss:Type="String">Sale of goods</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">59881000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Other Operating Revenue</Data></Cell> <Cell><Data ss:Type="String">Other revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">288000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Other Non-Operating Revenue (ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">Other income</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">206000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Impairment of goodwill</Data></Cell> <Cell><Data ss:Type="String">Impairment of goodwill</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-677000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Impairment of tangible assets</Data></Cell> <Cell><Data ss:Type="String">Impairment of freehold property</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-46000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Impairment of tangible assets</Data></Cell> <Cell><Data ss:Type="String">Impairment of property, plant and equipment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-11000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Share based payment expenditure</Data></Cell> <Cell><Data ss:Type="String">Share based payments expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-91000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Capitalised Interest</Data></Cell> <Cell><Data ss:Type="String">Interest capitalised</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-19000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Materials and other input costs</Data></Cell> <Cell><Data ss:Type="String">Raw materials and inventory purchased</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-41424000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Distribution expenses</Data></Cell> <Cell><Data ss:Type="String">Freight and other related expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1032000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Staff and Employee Expenses</Data></Cell> <Cell><Data ss:Type="String">Remuneration, bonuses and on-costs</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7111000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Staff and Employee Expenses</Data></Cell> <Cell><Data ss:Type="String">Superannuation expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-544000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Occupancy Expenses</Data></Cell> <Cell><Data ss:Type="String">Occupancy related expenses - Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-490000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Occupancy Expenses</Data></Cell> <Cell><Data ss:Type="String">Contingent rental payments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-85000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Administration Expenses</Data></Cell> <Cell><Data ss:Type="String">Utilities and office expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1092000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Operating lease expense</Data></Cell> <Cell><Data ss:Type="String">Minimum lease payments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1927000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Royalties Paid</Data></Cell> <Cell><Data ss:Type="String">Government mining royalties</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-119000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Directors' Remuneration</Data></Cell> <Cell><Data ss:Type="String">Director Remuneration</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7086083</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">An audit or review of the financial report - Ernst & Young (Australia)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5914000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Audit and review of financial reports - Ernst & Young (Overseas network firms)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-705000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Auditors other than the Main Auditor</Data></Cell> <Cell><Data ss:Type="String">Assurance related services - Non Ernst & Young audit firms</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-31000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Tax compliance - non-assurance related services - Ernst & Young (Australian & overseas network firms)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-619000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Other - non-assurance related services - Ernst & Young (Australian & overseas network firms)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-101000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Assurance related services - Ernst & Young (Australian & overseas network firms) </Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2995000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Stanwell rebate</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-102000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Repairs and maintenance</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-385000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Insurance expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-251000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Other expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1229000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation </Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-875000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-131000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation of intangibles</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-76000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Gain on sale of 40% interest in ALWA</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">95000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Liquor restructuring provision</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-94000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28000000</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2014</Data></Cell> <Cell><Data ss:Type="String">Non Recurring</Data></Cell> <Cell><Data ss:Type="String">Target goodwill impairment</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-677000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell><Data ss:Type="String">--</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gain/(Loss) on sales of non current assets</Data></Cell> <Cell><Data ss:Type="String">Gain on sale of controlled entities</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gain/(Loss) on sales of PPE</Data></Cell> <Cell><Data ss:Type="String">Gains on disposal of property, plant and equipment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue (sales)</Data></Cell> <Cell><Data ss:Type="String">Sale of goods</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">57467000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Operating Revenue (sales)</Data></Cell> <Cell><Data ss:Type="String">Rendering of services</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1955000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Other Operating Revenue</Data></Cell> <Cell><Data ss:Type="String">Other revenue</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">282000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Gross Interest Income</Data></Cell> <Cell><Data ss:Type="String">Interest - Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">128000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Revenue</Data></Cell> <Cell><Data ss:Type="String">Other Non-Operating Revenue (ordinary activities)</Data></Cell> <Cell><Data ss:Type="String">Other income</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">204000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Impairment of tangible assets</Data></Cell> <Cell><Data ss:Type="String">Impairment of freehold property</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-28000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Impairment of tangible assets</Data></Cell> <Cell><Data ss:Type="String">Impairment of property, plant and equipment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-21000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Share based payment expenditure</Data></Cell> <Cell><Data ss:Type="String">Share based payments expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-93000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Capitalised Interest</Data></Cell> <Cell><Data ss:Type="String">Interest capitalised</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-10000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Materials and other input costs</Data></Cell> <Cell><Data ss:Type="String">Raw materials and inventory purchased</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-39617000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Distribution expenses</Data></Cell> <Cell><Data ss:Type="String">Freight and other related expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1021000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Staff and Employee Expenses</Data></Cell> <Cell><Data ss:Type="String">Remuneration, bonuses and on-costs</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7295000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Occupancy Expenses</Data></Cell> <Cell><Data ss:Type="String">Contingent rental payments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-66000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Occupancy Expenses</Data></Cell> <Cell><Data ss:Type="String">Occupancy related expenses - Other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-508000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Administration Expenses</Data></Cell> <Cell><Data ss:Type="String">Utilities and office expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1104000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Operating lease expense</Data></Cell> <Cell><Data ss:Type="String">Minimum lease payments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1794000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Directors' Remuneration</Data></Cell> <Cell><Data ss:Type="String">Directors' remuneration</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-15868122</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">An audit or review of the financial report - Ernst & Young (Australia)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5832000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">An audit or review of the financial report - Related practices of Ernst & Young (Australia)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-606000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Auditors other than the Main Auditor</Data></Cell> <Cell><Data ss:Type="String">Assurance related services - Non Ernst & Young audit firms</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-30000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Tax compliance - Related practices of Ernst & Young (Australia)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-222000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Assurance related - Related practices of Ernst & Young (Australia)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Tax compliance - Ernst & Young (Australia)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-618000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Assurance related - Ernst & Young (Australia)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1812000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Audit Fee for Non-audit Paid by Consolidated Entity to Main Auditor including related firms</Data></Cell> <Cell><Data ss:Type="String">Other - Ernst & Young (Australia)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-363000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Provision for Employee Entitlements</Data></Cell> <Cell><Data ss:Type="String">Amounts provided for employee entitlements</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-524000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Other expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1091000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Net insurance claims, reinsurance and commissions</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1375000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Repairs and maintenance</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-370000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Self-insurance expenses</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-209000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Stanwell royalty</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-154000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Operating Expenses</Data></Cell> <Cell><Data ss:Type="String">Government mining royalties</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-108000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell><Data ss:Type="String">Depreciation </Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-866000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation of intangibles</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-89000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">06/2013</Data></Cell> <Cell><Data ss:Type="String">Expense</Data></Cell> <Cell><Data ss:Type="String">Other Amortisation</Data></Cell> <Cell><Data ss:Type="String">Amortisation other</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-116000000</Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> <Cell><Data ss:Type="String"></Data></Cell> </Row> </Table> </Worksheet> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Sundry Analysis"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="200"/>  <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/>  <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"><Data ss:Type="String">ASX Code</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Company Name</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Item</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/07</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/08</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/09</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/10</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/11</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/12</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/13</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/14</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/15</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/16</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/17</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Current Assets</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3805398000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7951000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7840000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8034000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9321000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9784000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9253000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7244000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8382000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9073000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8654000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Non Int Bearing CL</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1606914000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5542000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5879000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6241000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6924000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7491000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7962000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7484000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7813000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8792000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-9070000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Wkg Capital</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2198484000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2409000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1961000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1793000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2397000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2293000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1291000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-240000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">569000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">281000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-416000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net PP&E</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2715894000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6599000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7126000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7542000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8302000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9463000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10164000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9952000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10205000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9612000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9440000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Intangibles Ex.Goodwill</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">130227000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4408000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4365000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4328000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4353000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4393000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4459000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4446000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4601000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4625000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4576000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Oth Operating Assets</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-592272000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-934000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-787000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-769000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1628000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1479000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1276000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-641000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-541000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-495000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-568000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Invested Capital Ex-Goodwill</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4452333000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12482000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12665000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12894000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13424000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14670000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14638000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13517000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14834000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14023000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13032000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Goodwill</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2567891000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16387000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16273000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16206000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16227000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16097000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16151000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14510000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14708000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14448000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14360000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Invested Capital Incl. Goodwill</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7020224000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28869000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28938000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29100000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29651000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30767000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30789000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28027000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29542000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28471000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27392000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Cash</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">218549000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">725000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2124000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1640000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">897000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1127000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1333000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2067000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">711000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">611000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1013000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Non Current Investments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2525803000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">650000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">557000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">614000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1192000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">870000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1219000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">958000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1056000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1170000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">949000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Investor Funds</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9764576000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30244000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31619000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31354000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31740000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32764000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33341000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31052000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31309000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30252000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29354000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3503134000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19590000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24252000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24694000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25329000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25627000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26022000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25987000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24781000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22949000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23941000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Borrowings</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6261442000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10654000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7367000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6660000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6411000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7137000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7319000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5065000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6528000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7303000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5413000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Investor Funds</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9764576000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30244000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31619000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31354000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31740000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32764000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33341000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31052000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31309000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30252000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29354000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EBIT</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1233670000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2122000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3104000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2720000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3087000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3405000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3530000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3566000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3786000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3454000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4400000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Corp Tax Rate (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.00</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Tax on EBIT</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-357091600</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-596700000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-891100000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-801500000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-898300000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1026300000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1056200000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1070800000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1090400000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-684100000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1319000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Amortisation</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">151543000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">177000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">357000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">182000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">171000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">188000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">205000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">207000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">118000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">134000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">158000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NOPLAT</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1028121400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1702300000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2569900000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2100500000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2359700000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2566700000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2678800000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2702200000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2813600000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2903900000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3239000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Tax Expense</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-318481000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-393000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-646000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-650000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-784000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-918000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-965000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-967000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1004000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-631000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1265000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Tax Shield</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38610600</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">203700000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">245100000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">151500000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">114300000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">108300000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">91200000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">103800000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">86400000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">53100000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">54000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Tax on EBIT</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-357091600</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-596700000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-891100000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-801500000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-898300000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1026300000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1056200000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1070800000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1090400000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-684100000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1319000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NOPLAT</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1028121400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1702300000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2569900000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2100500000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2359700000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2566700000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2678800000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2702200000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2813600000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2903900000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3239000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Depreciation</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">193205000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">477000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">667000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">735000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">752000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">807000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">866000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">875000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">934000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">981000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">960000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Cash Flow</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1208317000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2139400000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3196800000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2821000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3083900000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3378500000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3542000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3578200000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3702200000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3532800000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4198000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Investment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1071333000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1506516000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1187000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1550000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2733000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2244000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1536000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-706000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3048000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1611000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-984000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Free Cash Flow</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">136984000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">632884000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2009800000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1271000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">350900000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1134500000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2006000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2872200000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">654200000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1921800000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3214000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Current Debtors</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1512528000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2093000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1893000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2086000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2149000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2384000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2341000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1584000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1463000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1628000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1633000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Prepayments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">118897000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">54000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">68000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">133000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">168000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">806000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">835000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Current Inventory</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1235019000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4638000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4685000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4658000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4987000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5006000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5047000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5336000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5497000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6260000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6530000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Current Investments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">89944000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1009000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1041000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1140000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1727000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1854000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1503000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">66000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">428000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">54000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">247000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Oth Current Assets</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">849010000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">157000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">153000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">125000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">458000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">196000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">190000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">258000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">188000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">296000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">244000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Creditors CL</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1254152000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3966000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4037000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4603000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5059000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5420000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5999000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5417000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5761000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6491000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6615000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Provisions CL</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">280307000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1299000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1506000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1450000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1607000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1870000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1741000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1817000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1811000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2050000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2189000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Other Curr Liab</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">72455000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">277000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">336000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">188000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">191000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">201000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">222000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">250000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">241000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">251000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">266000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Working Capital</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2198484000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2409000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1961000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1793000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2397000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2293000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1291000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-240000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">569000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">281000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-416000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Debtors</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">317896000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">580472000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-200000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">193000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">63000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">235000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-43000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-757000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-121000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">165000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Prepay</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">118897000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-64897000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-43000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-25000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">133000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-168000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">806000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-835000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Inventory CA</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">88621000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3402981000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">47000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-27000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">329000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">41000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">289000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">161000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">763000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">270000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Curr Invest</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46168000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">919056000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">99000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">587000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">127000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-351000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1437000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">362000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-374000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">193000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Oth CA</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">190270000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-692010000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-28000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">333000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-262000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">68000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-70000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">108000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-52000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Creditors CL</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">501244000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2711848000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">71000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">566000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">456000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">361000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">579000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-582000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">344000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">730000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">124000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Provisions CL</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-78692000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1018693000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">207000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-56000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">157000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">263000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-129000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">76000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">239000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">139000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Other CL</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-52159000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">204545000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">59000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-148000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-9000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Wkg Capital</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">391459000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">210516000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-448000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-168000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">671000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-382000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-795000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1527000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">809000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-288000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-697000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Capex</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-679874000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1296000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1635000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1718000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2062000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2626000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2331000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2233000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2239000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1899000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1681000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Capex</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-65093000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-616126000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-339000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-83000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-344000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-564000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">295000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">98000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">340000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">218000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Wkg Capital</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">391459000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">210516000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-448000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-168000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">671000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-382000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-795000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1527000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">809000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-288000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-697000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Capex</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-679874000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1296000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1635000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1718000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2062000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2626000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2331000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2233000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2239000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1899000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1681000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Investment</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1071333000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1506516000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1187000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1550000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2733000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2244000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1536000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-706000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3048000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1611000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-984000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Funds from Operations</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1814486000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2268000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4260000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4229000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3747000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4755000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5178000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4582000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5115000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4486000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5329000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Dividends Received</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24135000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">59000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">67000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">74000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Interest Received</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">65057000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">121000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">147000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">145000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">149000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">144000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">128000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">110000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">131000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">83000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Interest Paid</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-191793000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-620000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-816000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-616000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-472000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-445000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-402000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-344000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-283000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-288000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-234000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Other Operating Cash</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-29000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-47000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Purchase of PPE</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-679874000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1296000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1635000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1718000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2062000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2626000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2331000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2233000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2239000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1899000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1681000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Surplus Funds - Post Capex</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">620721000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">155000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1409000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1609000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">855000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1015000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1600000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">993000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1552000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1466000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2545000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Proceeds from PPE</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">48348000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">72000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">61000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">216000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">275000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">659000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1017000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">687000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">563000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">653000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Surplus Funds - Post PPE</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">669069000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">227000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1470000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1639000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1071000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1290000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2259000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2010000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2239000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2029000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3198000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Dividends Paid</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-764864000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-754000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1066000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1325000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1557000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1789000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1985000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2160000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2597000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2270000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1998000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Surplus Funds - Post Div.</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-95795000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-527000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">404000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">314000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-486000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-499000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">274000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-150000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-358000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-241000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1200000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Purchase of Investments</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2088297000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-22000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-168000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-48000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-437000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-131000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-49000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Surplus Funds - Post Acquis.</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2184092000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-549000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">404000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">314000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-486000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-667000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">226000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-587000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-489000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-290000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1198000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">S/T Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5574799000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2398000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1832000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1611000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1798000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3256000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1610000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">745000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1913000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1632000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1347000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">L/T Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">686643000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8256000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5535000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5049000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4613000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3881000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5709000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4320000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4615000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5671000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4066000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Gross Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6261442000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10654000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7367000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6660000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6411000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7137000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7319000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5065000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6528000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7303000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5413000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase S/T Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4232844000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3176799000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-566000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-221000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">187000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1458000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1646000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-865000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1168000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-281000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-285000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase L/T Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-388232000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7569357000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2721000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-486000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-436000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-732000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1828000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1389000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">295000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1056000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1605000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Change Gross Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3844612000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4392558000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3287000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-707000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-249000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">726000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">182000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2254000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1463000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">775000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1890000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Cash</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">218549000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">725000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2124000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1640000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">897000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1127000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1333000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2067000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">711000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">611000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1013000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Cash</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">128503000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">506451000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1399000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-484000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-743000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">230000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">206000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">734000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1356000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-100000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">402000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6042893000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9929000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5243000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5020000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5514000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6010000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5986000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2998000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5817000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6692000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4400000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Net Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3716109000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3886107000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4686000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-223000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">494000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">496000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-24000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2988000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2819000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">875000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2292000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Capital</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2144776000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18173000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23286000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23235000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23245000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23255000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23264000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22678000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21844000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21909000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22242000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Reserves Ex-SPR</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">227153000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">250000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-217000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">310000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">269000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">383000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">408000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">195000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">166000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">190000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Share Prem Reserve</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Retained Profits</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1131004000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1163000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1183000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1414000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1774000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2103000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2375000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2901000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2742000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">874000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1509000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Other Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Convertible Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Outside Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">201000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3503134000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19590000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24252000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24694000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25329000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25627000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26022000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25987000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24781000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22949000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23941000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase in Capital</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">243254000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16028224000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5113000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-51000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-586000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-834000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">65000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">333000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Incr Reserves Ex-SPR</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">196626000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22847000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-467000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">262000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">265000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-41000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">114000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-213000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-29000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Incr. Share Prem Res</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Retain Profits</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-102894000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31996000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">231000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">360000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">329000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">272000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">526000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-159000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1868000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">635000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Other Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Convert Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Outside Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">149000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-201000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Increase Total Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">337135000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16082866000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4666000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">442000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">635000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">298000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">395000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-35000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1206000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1832000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">992000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Gross Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6261442000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10654000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7367000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6660000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6411000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7137000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7319000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5065000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6528000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7303000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5413000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Equity</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3503134000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19590000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24252000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24694000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25329000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25627000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26022000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25987000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24781000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22949000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23941000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Capital Invested</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9764576000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30244000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31619000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31354000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31740000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32764000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33341000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31052000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31309000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30252000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29354000000</Data></Cell> </Row> </Table> </Worksheet> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Growth Rates"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="200"/>  <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/>  <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"> <Data ss:Type="String">ASX Code</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">Company Name</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">Item</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/07</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/08</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/09</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/10</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/11</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/12</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/13</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/14</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/15</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/16</Data> </Cell> <Cell ss:StyleID="header01"> <Data ss:Type="String">06/17</Data> </Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Rev. 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.62</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">244.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">52.07</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.88</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.82</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.01</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.69</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.82</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Rev. 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">60.55</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">79.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">74.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.85</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.33</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Rev. 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46.75</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">44.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42.94</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.41</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.82</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.35</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Exp. 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.80</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">278.26</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">52.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.80</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.77</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.62</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.98</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.65</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.62</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Exp. 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">64.39</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">86.60</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">80.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.78</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.71</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.41</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.60</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.15</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Operating Exp. 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45.39</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">47.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">47.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45.96</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.83</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.20</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EBITDA 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2.21</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">75.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">48.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-11.89</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.26</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5.56</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.77</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EBITDA 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36.75</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.21</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.89</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EBITDA 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.01</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.78</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.24</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.96</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.63</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EBIT 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">72.01</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-12.37</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.17</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8.77</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.39</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EBIT 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.62</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.93</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.60</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.26</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EBIT 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.39</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.51</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.71</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.84</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.26</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EBT After Abs. 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-24.68</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.59</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.98</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.17</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.98</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-21.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-69.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">298.65</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EBT After Abs. 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.91</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.32</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-31.48</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.60</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EBT After Abs. 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.84</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.32</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.78</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-17.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.33</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EAT 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-24.98</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33.53</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.61</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.93</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-9.26</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-83.32</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">605.90</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EAT 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.56</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.05</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.84</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-43.54</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.23</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EAT 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.69</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.41</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.89</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.01</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16.58</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-26.69</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.21</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EPS Adj 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-10.69</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-11.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-20.58</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.59</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.97</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EPS Adj 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.16</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7.56</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-11.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.82</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.53</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.32</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.88</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.05</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.04</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EPS Adj 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.53</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.97</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2.26</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.01</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.08</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Div. Ex Spec 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.65</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-11.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-45.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.56</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.26</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.89</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Div. Ex Spec 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-20.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-17.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-9.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.62</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.48</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Div. Ex Spec 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.18</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.51</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4.71</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6.01</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.55</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.21</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">DPS Adj Ex Spec 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.65</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8.94</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-42.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.51</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.26</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.89</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">DPS Adj Ex Spec 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.41</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-17.97</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-15.69</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7.56</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.84</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.48</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">DPS Adj Ex Spec 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.18</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-3.25</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5.61</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4.58</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.07</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.00</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Assets 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">60.69</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">208.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.99</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7.94</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.94</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.64</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Assets 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">72.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">73.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">48.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.53</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.32</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Assets 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.80</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39.93</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.96</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.59</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.06</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net PP&E 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.34</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">142.98</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.99</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.84</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.98</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.41</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.54</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.79</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net PP&E 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">53.77</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43.80</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40.56</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.55</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.84</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.75</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net PP&E 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31.34</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34.93</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.96</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.21</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.91</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.97</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.05</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Equity 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.65</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">459.21</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.80</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.82</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.18</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.54</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7.39</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.32</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Equity 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">85.26</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">97.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">91.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.94</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2.70</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Total Equity 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.54</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">48.75</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">48.88</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.84</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.39</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.07</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.35</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Retained Profits 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-8.34</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.83</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.53</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.55</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.93</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5.48</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-68.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">72.65</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Retained Profits 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.39</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.25</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-28.34</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-19.58</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Retained Profits 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42.78</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.89</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.53</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.21</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.65</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.16</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-13.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6.42</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Debt 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">159.71</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">64.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-47.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-4.25</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.84</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-49.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">94.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-34.25</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Debt 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">69.88</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5.99</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-17.80</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-18.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.64</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Debt 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34.45</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">59.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.21</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.91</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.83</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-9.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-10.58</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.99</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-6.05</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Invested Capital 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.14</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">180.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-5.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-7.07</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Invested Capital 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.94</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">55.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42.54</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.45</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.32</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.37</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.21</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Invested Capital 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31.18</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.93</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.24</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.84</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.88</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-2.34</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NOPLAT 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.85</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">65.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50.97</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-18.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.34</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.77</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.37</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.12</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.21</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.54</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NOPLAT 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.53</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.05</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.89</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.62</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.23</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NOPLAT 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.77</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.97</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29.61</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.01</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.24</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.76</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Free Cashflow 1 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-47.68</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">362.01</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">217.56</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-36.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-72.39</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">223.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">76.82</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43.18</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-77.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">193.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">67.24</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Free Cashflow 3 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">115.37</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.24</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">97.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">110.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-17.85</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-17.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">101.53</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-16.77</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.82</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Free Cashflow 5 Year (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.32</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.37</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">171.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.80</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">52.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-12.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40.51</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.15</Data></Cell> </Row> </Table> </Worksheet> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Ratio Analysis"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="200"/>  <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/>  <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"><Data ss:Type="String">ASX Code</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Company Name</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Item</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/07</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/08</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/09</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/10</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/11</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/12</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/13</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/14</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/15</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/16</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/17</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Profit Margin (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.24</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.53</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.69</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.80</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.34</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EBIT Margin (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.37</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.94</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.27</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.47</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EBITA Margin (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.83</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.98</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.48</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.70</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EBITDA Margin (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.34</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.06</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.63</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.79</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.97</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.11</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">ROE (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.45</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.77</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.34</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.59</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.69</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.06</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.53</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.34</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">ROA (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.32</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.89</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.16</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.61</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.86</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.94</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.02</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.83</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">ROIC (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.58</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.99</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.97</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.71</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.85</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NOPLAT Margin (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.64</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.07</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.45</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.51</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.51</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.53</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.76</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Invested Capital Turnover</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.1711</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.6679</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.9985</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.9929</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.0609</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.9322</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.0594</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.4309</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.1865</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.6718</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.2191</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Inventory Turnover</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.8269</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.1800</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.8092</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.0530</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.9310</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.5232</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.7737</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.2243</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.2974</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.4652</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.4158</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Asset Turnover</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.8004</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.8926</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.2887</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.3122</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.3356</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.3633</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.3769</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.5076</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.5371</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.6064</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.6955</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">LT Asset Turnover</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.2004</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.1632</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.7265</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.7416</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.7817</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.8370</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.8245</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.9691</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.9835</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.1066</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.2338</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">PPE Turnover</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.5592</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.0464</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.1065</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.8264</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.5662</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.0958</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.8463</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.0182</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.0854</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.8156</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.2050</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Depreciation/PP&E (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.37</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.59</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.06</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.51</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.13</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Depreciation/Revenue (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.32</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.41</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Wkg Capital/Revenue (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.48</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.98</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.17</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-0.61</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Working Cap Turnover</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.3968</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.8236</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.8241</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.7144</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.7422</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.1570</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46.0279</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-249.5542</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">109.1424</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">233.1388</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-163.4976</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Financial Leverage</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.4473</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.9043</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.6203</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.5889</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.6114</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.6511</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.6584</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.5287</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.6304</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.7771</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.6756</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Gearing (D/E) (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">178.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">54.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.97</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.31</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">27.85</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">26.34</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31.82</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.61</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Gearing (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">172.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50.68</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.62</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.77</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.45</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.54</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29.16</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.38</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Interest Cover</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.5855</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.1252</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.7993</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.3861</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.1024</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.4321</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.6118</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.3064</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.1458</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.5141</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.4444</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Current Ratio</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5603</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0927</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.2922</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.2320</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.1715</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0153</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.1059</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.1315</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.9349</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.9290</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.9280</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Quick Ratio</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.3883</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5086</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.6846</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.6388</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5997</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5495</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5787</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.4830</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.3697</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.3285</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.3011</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Gross Debt/CF</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.1820</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.9799</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.3045</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.3609</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.0789</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.1125</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.0663</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.4155</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.7633</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.0672</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.2894</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Debt/CF</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.0011</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.6410</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.6401</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.7795</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.7880</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.7789</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.6900</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.8379</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.5712</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.8942</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.0481</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">NTA per Share ($)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.0739</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">-1.5073</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.5956</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.1386</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.7222</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.1038</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.3761</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.1499</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.8694</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.4419</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.4223</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">BV per Share ($)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.0266</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.5047</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.1283</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">24.5670</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.1860</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.4613</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.8495</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.7303</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.0520</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.3786</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.1539</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Cash per Share ($)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5632</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.9069</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.1132</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.6316</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.8919</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.1197</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.3242</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.8080</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.6327</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5426</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.8951</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Receivables/Op. Rev. (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.00</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.84</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.75</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.82</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Inventory/Trading Rev. (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.78</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.93</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.25</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.05</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.68</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.91</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.85</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.56</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.60</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Creditors/Op. Rev. (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.97</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.91</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.97</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.94</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.10</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.91</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.73</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Funds from Ops./EBITDA (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">114.96</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">81.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">103.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">116.28</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">93.44</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">108.07</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">112.54</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">98.58</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">105.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">98.18</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">96.57</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Depreciation/Capex (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40.80</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">42.78</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36.47</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">37.15</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39.18</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">41.72</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">57.11</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Capex/Operating Rev. (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.89</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.34</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.78</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.55</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.73</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.61</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.90</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.47</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Days Inventory</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">46.6341</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50.8354</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33.7676</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33.0226</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33.3912</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31.6753</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31.0012</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.5187</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.3082</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34.8776</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35.0430</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Days Receivables</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38.1204</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16.1779</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.1825</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.3652</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.0836</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.9655</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.3624</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.0820</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.3770</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.8195</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.6544</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Days Payables</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">47.3566</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43.4699</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29.0971</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32.6327</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33.8733</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">34.2949</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36.8489</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33.0123</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33.8599</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36.1646</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35.4992</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Gross CF per Share ($)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.9937</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.5078</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.3571</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.4669</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.6950</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.9516</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.0948</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.1165</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.2728</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.1459</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.7143</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Sales per Share ($)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.9494</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">54.6005</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">53.1800</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45.0222</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">47.6387</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50.3968</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51.9203</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">52.1642</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">54.8992</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">58.3366</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">60.1790</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Year End Share Price</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45.7300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">37.3000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.6500</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.6500</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">31.8500</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29.9000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39.6000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">41.8400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39.0300</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40.1000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">40.1200</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Market Cap.</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17746395370</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">29819037400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22766126550</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28798063200</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">32030780600</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">30094619100</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39864211200</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">47834626000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43860079590</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45157853100</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45405890240</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Net Debt</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6042893000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9929000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5243000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5020000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5514000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6010000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5986000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2998000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5817000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6692000000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4400000000</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Enterprise Value</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23789288370</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39748037400</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28009126550</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">33818063200</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">37544780600</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36104619100</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">45850211200</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">50832626000</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">49677079590</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">51849853100</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">49805890240</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EV/EBITDA</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.0716</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.3185</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.7852</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.2983</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.3628</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.2056</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.9653</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.9365</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.2681</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.3482</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.0261</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">EV/EBIT</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.2833</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.7314</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">9.0236</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.4331</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.1622</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.6034</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.9887</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.2548</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.1213</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.0115</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.3195</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Market Cap./Rep NPAT</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.5641</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">28.3991</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.8314</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.4013</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16.6653</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.1555</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.6312</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.7890</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.9754</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">110.9530</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.8043</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Market Cap./Trading Rev.</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.8359</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.8954</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.4496</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5593</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5876</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.5217</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.6709</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.7987</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.7063</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.6893</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.6676</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Price/Book Value</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.0659</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.5222</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">0.9387</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.1662</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.2646</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.1743</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.5319</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.8407</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.7699</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.9677</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.8966</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Price/Gross Cash Flow</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">14.6869</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.9380</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">7.1215</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.2085</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.3865</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.9077</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.2547</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.3683</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.8470</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.7825</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.8161</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">PER</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.9750</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.7799</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.2751</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.1439</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.1521</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16.2588</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.2454</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.3219</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.7031</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.0189</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.3446</Data></Cell> </Row> </Table> </Worksheet> <Worksheet xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet" ss:Name="Asset Base Analysis"> <Table ss:DefaultRowHeight="15"> <Column ss:AutoFitWidth="0" ss:Width="80"/>  <Column ss:AutoFitWidth="0" ss:Width="150"/>  <Column ss:AutoFitWidth="0" ss:Width="200"/>  <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/> <Column ss:StyleID="aRight01" ss:Width="100.0"/>  <Row ss:AutoFitHeight="0"> <Cell ss:StyleID="header01"><Data ss:Type="String">ASX Code</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Company Name</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">Item</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/07</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/08</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/09</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/10</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/11</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/12</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/13</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/14</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/15</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/16</Data></Cell> <Cell ss:StyleID="header01"><Data ss:Type="String">06/17</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Cash (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.81</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.94</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.41</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.18</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.66</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.09</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.50</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.53</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Trade Debtors (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.46</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.97</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.88</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.29</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.71</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.56</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.99</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.62</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">3.99</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.07</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Inventory (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.23</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">12.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.83</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.70</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">13.61</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">15.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">16.28</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Plant & Equipment (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.49</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">17.69</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">18.13</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">19.22</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.34</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">22.36</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.55</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.05</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">25.26</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.57</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">23.53</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Intangibles (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.08</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.82</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.11</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.03</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.67</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.38</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">10.33</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.19</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.39</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.34</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">11.41</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Goodwill (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">21.26</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">43.93</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">41.41</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">41.30</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">39.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">38.04</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">37.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">36.40</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35.43</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">35.80</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Non Current Investments (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">20.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.74</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.42</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">1.56</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.92</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.06</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.82</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.41</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.61</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.87</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.37</Data></Cell> </Row> <Row ss:AutoFitHeight="0"> <Cell><Data ss:Type="String">WES</Data></Cell> <Cell><Data ss:Type="String">Wesfarmers Limited</Data></Cell> <Cell><Data ss:Type="String">Other (%)</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">8.76</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.48</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.24</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.61</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">6.95</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.52</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">2.20</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.35</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">5.96</Data></Cell> <Cell ss:StyleID="numberStyle"><Data ss:Type="Number">4.02</Data></Cell> </Row> </Table> </Worksheet> </Workbook>