Boral Limited
ASX:BLD.AX
5.83 (AUD) • At close June 6, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 122 | 88.4 | 69.6 | -38.8 | 21.8 | 473 | 115.4 | -1,271.2 | 138.1 | 24.2 | 190.4 | 0 | 173 | 0 | 153.4 | 119.4 | 136.6 | 0 | 104.5 | 199.6 | -26.3 | -186.8 | -53.025 | -53.025 | 44.15 | 44.15 | 44.15 | 44.15 | 41.925 | 41.925 | 41.925 | 41.925 | -22.625 | -22.625 | -22.625 | -22.625 | 35.5 | 35.5 | 35.5 | 35.5 | 60.7 | 60.7 | 60.7 | 60.7 | 74.525 | 74.525 | 74.525 | 74.525 | 90.6 | 90.6 | 90.6 | 90.6 | -0.125 | -0.125 | -0.125 | -0.125 | -0.175 | -0.175 | -0.175 | -0.175 | -0.15 | -0.15 | -0.15 | -0.15 | -0.1 | -0.1 | -0.1 | -0.1 | -0.075 | -0.075 | -0.075 | -0.075 | 0.1 | 0.1 | 0.1 | 0.1 | 0.276 | 0.276 | 0.276 | 0.276 | 0.165 | 0.165 | 0.165 | 0.165 | -0.637 | -0.637 | -0.637 | -0.637 | -1.753 | -1.753 | -1.753 | -1.753 | -1.47 | -1.47 | -1.47 | -1.47 | -1.815 | -1.815 | -1.815 | -1.815 | -1.624 | -1.624 | -1.624 | -1.624 | -1.157 | -1.157 | -1.157 | -1.157 | -1.255 | -1.255 | -1.255 | -1.255 | -1.205 | -1.205 | -1.205 | -1.205 | -2.42 | -2.42 | -2.42 | -2.42 |
Depreciation & Amortization
| 112.6 | 111.7 | 111.2 | 108.3 | 109.7 | 112.3 | 231.1 | 248.6 | 239.4 | 193.6 | 183.8 | 0 | 184 | 0 | 122.2 | 126.3 | 120.3 | 0 | 122.7 | 115.9 | 115.8 | 133.1 | 72.775 | 72.775 | 65.025 | 65.025 | 65.025 | 65.025 | 61.25 | 61.25 | 61.25 | 61.25 | 63.15 | 63.15 | 63.15 | 63.15 | 65.825 | 65.825 | 65.825 | 65.825 | 60.05 | 60.05 | 60.05 | 60.05 | 57.85 | 57.85 | 57.85 | 57.85 | 52.15 | 52.15 | 52.15 | 52.15 | 6.175 | 6.175 | 6.175 | 6.175 | 5.325 | 5.325 | 5.325 | 5.325 | 5.35 | 5.35 | 5.35 | 5.35 | 4.575 | 4.575 | 4.575 | 4.575 | 47.25 | 47.25 | 47.25 | 47.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75.547 | 75.547 | 75.547 | 75.547 | 75.028 | 75.028 | 75.028 | 75.028 | 68.928 | 68.928 | 68.928 | 68.928 | 58.911 | 58.911 | 58.911 | 58.911 | 50.755 | 50.755 | 50.755 | 50.755 | 46.54 | 46.54 | 46.54 | 46.54 | 46.652 | 46.652 | 46.652 | 46.652 | 40.632 | 40.632 | 40.632 | 40.632 | 32.539 | 32.539 | 32.539 | 32.539 |
Deferred Income Tax
| 0 | -132.2 | 0 | -181.1 | 0 | -22.2 | 0 | -687.6 | 0 | -356.2 | 0 | 0 | 0 | 0 | 0 | -58.4 | 0 | 0 | 0 | -34.1 | 0 | 51.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0 | 5.8 | 0 | 9.5 | 0 | 0 | 0 | 0 | 0 | 14.7 | 0 | 0 | 0 | 7.2 | 0 | 8.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | -84.6 | 0 | -61.6 | 0 | 22.3 | 0 | 184.6 | 0 | -40.5 | 0 | 0 | 0 | 0 | 0 | 43.7 | 0 | 0 | 0 | 26.9 | 0 | -60.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | -61.3 | 0 | 9.4 | 0 | 3.1 | 0 | 77.1 | 0 | -0.5 | 0 | 0 | 0 | 0 | 0 | 50.1 | 0 | 0 | 0 | -22.6 | 0 | -70.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | -27.7 | 0 | -45 | 0 | 19.2 | 0 | 107.5 | 0 | -40 | 0 | 0 | 0 | 0 | 0 | -6.4 | 0 | 0 | 0 | 49.5 | 0 | 10.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 4.4 | 0 | -26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 339.2 | 278.2 | 145.4 | 222.9 | 53.5 | -339.8 | 44.1 | 1,225.9 | -140.3 | 321.9 | -121.3 | 0 | -140.9 | 0 | -117.6 | 60.3 | -143.8 | 0 | -112.4 | -73.7 | 141.9 | 307 | 53.75 | 53.75 | -75.85 | -75.85 | -75.85 | -75.85 | -15.5 | -15.5 | -15.5 | -15.5 | 74.25 | 74.25 | 74.25 | 74.25 | 3.375 | 3.375 | 3.375 | 3.375 | 24.7 | 24.7 | 24.7 | 24.7 | -11.9 | -11.9 | -11.9 | -11.9 | -30.375 | -30.375 | -30.375 | -30.375 | 97.75 | 97.75 | 97.75 | 97.75 | 130.675 | 130.675 | 130.675 | 130.675 | -5.2 | -5.2 | -5.2 | -5.2 | 93.525 | 93.525 | 93.525 | 93.525 | 12.675 | 12.675 | 12.675 | 12.675 | -0.1 | -0.1 | -0.1 | -0.1 | -0.276 | -0.276 | -0.276 | -0.276 | -0.165 | -0.165 | -0.165 | -0.165 | 39.774 | 39.774 | 39.774 | 39.774 | 7.396 | 7.396 | 7.396 | 7.396 | 59.82 | 59.82 | 59.82 | 59.82 | 61.548 | 61.548 | 61.548 | 61.548 | 61.424 | 61.424 | 61.424 | 61.424 | 39.035 | 39.035 | 39.035 | 39.035 | 37.963 | 37.963 | 37.963 | 37.963 | -39.427 | -39.427 | -39.427 | -39.427 | -30.119 | -30.119 | -30.119 | -30.119 |
Operating Cash Flow
| 348.6 | 254.9 | 103.8 | 75.8 | 185 | 267.7 | 390.6 | 393.7 | 237.2 | 508.7 | 252.9 | 0 | 216.1 | 0 | 158 | 364.4 | 113.1 | 0 | 114.8 | 275.9 | 231.4 | 201.8 | 73.5 | 73.5 | 33.325 | 33.325 | 33.325 | 33.325 | 87.675 | 87.675 | 87.675 | 87.675 | 114.775 | 114.775 | 114.775 | 114.775 | 104.7 | 104.7 | 104.7 | 104.7 | 145.45 | 145.45 | 145.45 | 145.45 | 120.475 | 120.475 | 120.475 | 120.475 | 112.375 | 112.375 | 112.375 | 112.375 | 103.8 | 103.8 | 103.8 | 103.8 | 135.825 | 135.825 | 135.825 | 135.825 | 0 | 0 | 0 | 0 | 98 | 98 | 98 | 98 | 59.85 | 59.85 | 59.85 | 59.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114.684 | 114.684 | 114.684 | 114.684 | 80.671 | 80.671 | 80.671 | 80.671 | 127.277 | 127.277 | 127.277 | 127.277 | 118.644 | 118.644 | 118.644 | 118.644 | 110.555 | 110.555 | 110.555 | 110.555 | 84.417 | 84.417 | 84.417 | 84.417 | 83.359 | 83.359 | 83.359 | 83.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -91.5 | -111.7 | -97.4 | -220.1 | -122 | -139.4 | -122.9 | -156.9 | -188.9 | -270.7 | -182.7 | 0 | -164 | 0 | -140.7 | -205.5 | -114.8 | 0 | -89.2 | -153.5 | -113.6 | -144.9 | -89.425 | -89.425 | -103.6 | -103.6 | -103.6 | -103.6 | -86.45 | -86.45 | -86.45 | -86.45 | -44.975 | -44.975 | -44.975 | -44.975 | -57.875 | -57.875 | -57.875 | -57.875 | -98.125 | -98.125 | -98.125 | -98.125 | -100.9 | -100.9 | -100.9 | -100.9 | -120.925 | -120.925 | -120.925 | -120.925 | -117.125 | -117.125 | -117.125 | -117.125 | -105.625 | -105.625 | -105.625 | -105.625 | -66.925 | -66.925 | -66.925 | -66.925 | -50.875 | -50.875 | -50.875 | -50.875 | -43.7 | -43.7 | -43.7 | -43.7 | -29.275 | -29.275 | -29.275 | -29.275 | -112.79 | -112.79 | -112.79 | -112.79 | -129.548 | -129.548 | -129.548 | -129.548 | -127.334 | -127.334 | -127.334 | -127.334 | -164.976 | -164.976 | -164.976 | -164.976 | -119.806 | -119.806 | -119.806 | -119.806 | -95.948 | -95.948 | -95.948 | -95.948 | -71.286 | -71.286 | -71.286 | -71.286 | -51.112 | -51.112 | -51.112 | -51.112 | -50.911 | -50.911 | -50.911 | -50.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 2.5 | 1 | 18.4 | 947 | 3,061.9 | 0 | 108.7 | 7.7 | 32.7 | 32.5 | 370.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.35 | -17.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 2.8 | -2.8 | 0 | 0 | 0 | 0 | -34.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.125 | -0.125 | 0 | 0 | 0 | -0.2 | -0.2 | -0.2 | -0.2 | 0 | 0 | 0 | 0 | -0.025 | -0.025 | -0.025 | -0.025 | -0.225 | -0.225 | -0.225 | -0.225 | -0.575 | -0.575 | -0.575 | -0.575 | -0.825 | -0.825 | -0.825 | -0.825 | -0.9 | -0.9 | -0.9 | -0.9 | -3.425 | -3.425 | -3.425 | -3.425 | -42.075 | -42.075 | -42.075 | -42.075 | -3.95 | -3.95 | -3.95 | -3.95 | -24.125 | -24.125 | -24.125 | -24.125 | -25.975 | -25.975 | -25.975 | -25.975 | 0 | 0 | 0 | 0 | -0.609 | -0.609 | -0.609 | -0.609 | -17.475 | -17.475 | -17.475 | -17.475 | 0 | 0 | 0 | 0 | -1.536 | -1.536 | -1.536 | -1.536 | -3.331 | -3.331 | -3.331 | -3.331 | -4.152 | -4.152 | -4.152 | -4.152 | -1.347 | -1.347 | -1.347 | -1.347 | -2.212 | -2.212 | -2.212 | -2.212 | -0.625 | -0.625 | -0.625 | -0.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | -3,059.1 | 0 | 0 | 0 | 0 | 7.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.475 | 17.475 | 0.45 | 0.45 | 0.45 | 0.1 | 0.1 | 0.1 | 0.1 | 0.8 | 0.8 | 0.8 | 0.8 | 0 | 0 | 0 | 0 | 51.375 | 51.375 | 51.375 | 51.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.525 | 21.525 | 21.525 | 21.525 | 7.41 | 7.41 | 7.41 | 7.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 2.5 | 1 | 18.4 | -14.2 | 0 | 1,340.6 | 0 | 0 | 0 | 0 | 0 | 0 | 12.8 | 0 | 137.2 | 34 | 26.8 | 0 | 5.9 | 418.65 | 80.95 | 19.85 | 162.475 | 162.475 | 137.025 | 137.025 | 137.025 | 137.025 | 173.325 | 173.325 | 173.325 | 173.325 | 159.775 | 159.775 | 159.775 | 159.775 | 111.425 | 111.425 | 111.425 | 111.425 | 244.15 | 244.15 | 244.15 | 244.15 | 222.2 | 222.2 | 222.2 | 222.2 | 234.2 | 234.2 | 234.2 | 234.2 | 224.35 | 224.35 | 224.35 | 224.35 | 283.525 | 283.525 | 283.525 | 283.525 | 193.025 | 193.025 | 193.025 | 193.025 | 173 | 173 | 173 | 173 | 129.525 | 129.525 | 129.525 | 129.525 | 87.05 | 87.05 | 87.05 | 87.05 | 192.848 | 192.848 | 192.848 | 192.848 | 254.153 | 254.153 | 254.153 | 254.153 | 127.334 | 127.334 | 127.334 | 127.334 | 166.512 | 166.512 | 166.512 | 166.512 | 123.137 | 123.137 | 123.137 | 123.137 | 100.1 | 100.1 | 100.1 | 100.1 | 72.633 | 72.633 | 72.633 | 72.633 | 53.325 | 53.325 | 53.325 | 53.325 | 51.536 | 51.536 | 51.536 | 51.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -89 | -110.7 | -79 | 715.5 | 2,937.1 | 1,201.2 | -14.2 | -149.2 | -156.2 | -230.6 | 188.1 | 0 | -151.2 | 0 | -3.5 | -171.5 | -88 | 0 | -83.3 | 282.5 | -15.3 | -124.6 | 73.5 | 73.5 | 33.325 | 33.325 | 33.325 | 33.325 | 87.675 | 87.675 | 87.675 | 87.675 | 114.775 | 114.775 | 114.775 | 114.775 | 104.7 | 104.7 | 104.7 | 104.7 | 145.45 | 145.45 | 145.45 | 145.45 | 120.475 | 120.475 | 120.475 | 120.475 | 112.375 | 112.375 | 112.375 | 112.375 | 103.8 | 103.8 | 103.8 | 103.8 | 135.825 | 135.825 | 135.825 | 135.825 | 122.15 | 122.15 | 122.15 | 122.15 | 98 | 98 | 98 | 98 | 59.85 | 59.85 | 59.85 | 59.85 | 79.3 | 79.3 | 79.3 | 79.3 | 86.858 | 86.858 | 86.858 | 86.858 | 107.13 | 107.13 | 107.13 | 107.13 | -67.608 | -67.608 | -67.608 | -67.608 | -166.512 | -166.512 | -166.512 | -166.512 | -123.137 | -123.137 | -123.137 | -123.137 | -100.1 | -100.1 | -100.1 | -100.1 | -72.633 | -72.633 | -72.633 | -72.633 | -53.325 | -53.325 | -53.325 | -53.325 | -51.536 | -51.536 | -51.536 | -51.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -13.4 | 0 | -628.7 | -322.8 | -2.7 | 0 | -627.2 | -709.4 | -47 | -4.4 | -268.2 | 0 | -1,241.6 | 0 | -0.2 | 0 | -3.5 | 0 | -0.4 | -142.125 | -152.2 | -88.2 | -88.2 | -88.2 | -40.55 | -40.55 | -40.55 | -40.55 | -34.15 | -34.15 | -34.15 | -34.15 | -58.125 | -58.125 | -58.125 | -58.125 | -106.1 | -106.1 | -106.1 | -106.1 | -123.775 | -123.775 | -123.775 | -123.775 | -34.9 | -34.9 | -34.9 | -34.9 | -17.075 | -17.075 | -17.075 | -17.075 | -104.5 | -104.5 | -104.5 | -104.5 | -17.4 | -17.4 | -17.4 | -17.4 | -31.4 | -31.4 | -31.4 | -31.4 | -185.475 | -185.475 | -185.475 | -185.475 | -97.425 | -97.425 | -97.425 | -97.425 | -114.35 | -114.35 | -114.35 | -114.35 | -682.529 | -682.529 | -682.529 | -682.529 | -152.475 | -152.475 | -152.475 | -152.475 | -135.516 | -135.516 | -135.516 | -135.516 | -48.246 | -48.246 | -48.246 | -48.246 | -45.381 | -45.381 | -45.381 | -45.381 | -271.436 | -271.436 | -271.436 | -271.436 | -68.806 | -68.806 | -68.806 | -68.806 | -70.996 | -70.996 | -70.996 | -70.996 | -104.422 | -104.422 | -104.422 | -104.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 3,323.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118.9 | 0 | 0 | 0 | 0 | 8.875 | 8.875 | 8.875 | 13.025 | 13.025 | 13.025 | 13.025 | 119.95 | 119.95 | 119.95 | 119.95 | 0.175 | 0.175 | 0.175 | 0.175 | 0.025 | 0.025 | 0.025 | 0.025 | 0.375 | 0.375 | 0.375 | 0.375 | 2.925 | 2.925 | 2.925 | 2.925 | 4.725 | 4.725 | 4.725 | 4.725 | 3.35 | 3.35 | 3.35 | 3.35 | 4.625 | 4.625 | 4.625 | 4.625 | 1.025 | 1.025 | 1.025 | 1.025 | 0.175 | 0.175 | 0.175 | 0.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.623 | 0.623 | 0.623 | 0.623 | 0 | 0 | 0 | 0 | 0.778 | 0.778 | 0.778 | 0.778 | 10.462 | 10.462 | 10.462 | 10.462 | 4.249 | 4.249 | 4.249 | 4.249 | 88.611 | 88.611 | 88.611 | 88.611 | 0.579 | 0.579 | 0.579 | 0.579 | 0.724 | 0.724 | 0.724 | 0.724 | 0.754 | 0.754 | 0.754 | 0.754 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -13 | 0 | 0 | -2,923.2 | -352.9 | -506.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -115.4 | 0 | 0 | 0 | 0 | 79.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.875 | -7.875 | -7.875 | -7.875 | -28.65 | -28.65 | -28.65 | -28.65 | 0 | 0 | 0 | 0 | -4.075 | -4.075 | -4.075 | -4.075 | -29 | -29 | -29 | -29 | -13.65 | -13.65 | -13.65 | -13.65 | -8.325 | -8.325 | -8.325 | -8.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | -77.2 | 0 | 0 | 0 | 0 | -158.3 | -152.4 | -164.1 | 0 | -140.7 | 0 | -85.5 | -81.8 | -72.4 | 0 | -62.6 | -32.3 | -24.8 | -20.4 | -10.375 | -10.375 | -13.275 | -13.275 | -13.275 | -13.275 | -11.975 | -11.975 | -11.975 | -11.975 | -10.6 | -10.6 | -10.6 | -10.6 | -23.475 | -23.475 | -23.475 | -23.475 | -40.825 | -40.825 | -40.825 | -40.825 | -37.05 | -37.05 | -37.05 | -37.05 | -34.225 | -34.225 | -34.225 | -34.225 | -32.775 | -32.775 | -32.775 | -32.775 | -26.375 | -26.375 | -26.375 | -26.375 | -21.625 | -21.625 | -21.625 | -21.625 | -20.225 | -20.225 | -20.225 | -20.225 | -25.55 | -25.55 | -25.55 | -25.55 | -25.675 | -25.675 | -25.675 | -25.675 | -31.38 | -31.38 | -31.38 | -31.38 | -28.157 | -28.157 | -28.157 | -28.157 | -25.356 | -25.356 | -25.356 | -25.356 | -47.106 | -47.106 | -47.106 | -47.106 | -56.577 | -56.577 | -56.577 | -56.577 | -25.428 | -25.428 | -25.428 | -25.428 | -18.38 | -18.38 | -18.38 | -18.38 | -17.347 | -17.347 | -17.347 | -17.347 | -27.487 | -27.487 | -27.487 | -27.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -26.4 | -12.5 | -642.1 | -3,266.3 | -36.7 | -605.4 | -43.1 | -98.4 | 0 | 0 | 0 | 0 | 1,228.5 | 0 | 2,017.7 | -0.3 | 0 | 0 | -0.1 | -251.375 | 78.2 | -26.575 | 163.2 | 163.2 | 74.125 | 74.125 | 74.125 | 74.125 | 13.85 | 13.85 | 13.85 | 13.85 | 183.325 | 183.325 | 183.325 | 183.325 | 242.125 | 242.125 | 242.125 | 242.125 | 338.325 | 338.325 | 338.325 | 338.325 | 189.5 | 189.5 | 189.5 | 189.5 | 163.025 | 163.025 | 163.025 | 163.025 | 266.725 | 266.725 | 266.725 | 266.725 | 188.625 | 188.625 | 188.625 | 188.625 | 182.475 | 182.475 | 182.475 | 182.475 | 303.525 | 303.525 | 303.525 | 303.525 | 182.825 | 182.825 | 182.825 | 182.825 | 219.325 | 219.325 | 219.325 | 219.325 | 800.145 | 800.145 | 800.145 | 800.145 | 287.762 | 287.762 | 287.762 | 287.762 | 160.093 | 160.093 | 160.093 | 160.093 | 84.89 | 84.89 | 84.89 | 84.89 | 97.709 | 97.709 | 97.709 | 97.709 | 208.254 | 208.254 | 208.254 | 208.254 | 86.607 | 86.607 | 86.607 | 86.607 | 87.619 | 87.619 | 87.619 | 87.619 | 131.154 | 131.154 | 131.154 | 131.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -26.4 | -12.5 | -642.1 | -3,343.5 | -386.9 | -1,112 | -670.3 | 611 | -205.3 | -156.8 | -432.3 | 0 | -153.8 | 0 | 1,932 | -82.1 | -191.3 | 0 | -63.1 | -425.8 | -98.8 | -126.3 | 73.5 | 73.5 | 33.325 | 33.325 | 33.325 | 33.325 | 87.675 | 87.675 | 87.675 | 87.675 | 114.775 | 114.775 | 114.775 | 114.775 | 104.7 | 104.7 | 104.7 | 104.7 | 145.45 | 145.45 | 145.45 | 145.45 | 120.475 | 120.475 | 120.475 | 120.475 | 112.375 | 112.375 | 112.375 | 112.375 | 103.8 | 103.8 | 103.8 | 103.8 | 135.825 | 135.825 | 135.825 | 135.825 | 122.15 | 122.15 | 122.15 | 122.15 | 98 | 98 | 98 | 98 | 59.85 | 59.85 | 59.85 | 59.85 | 79.3 | 79.3 | 79.3 | 79.3 | 86.858 | 86.858 | 86.858 | 86.858 | 107.13 | 107.13 | 107.13 | 107.13 | -160.093 | -160.093 | -160.093 | -160.093 | -84.89 | -84.89 | -84.89 | -84.89 | -97.709 | -97.709 | -97.709 | -97.709 | -208.254 | -208.254 | -208.254 | -208.254 | -87.114 | -87.114 | -87.114 | -87.114 | -88.007 | -88.007 | -88.007 | -88.007 | -131.767 | -131.767 | -131.767 | -131.767 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -2.6 | 0.7 | 35.9 | 34 | -13.7 | -11.2 | -52.4 | -35.5 | 1.5 | 2.1 | 0.8 | 0 | -0.6 | 0 | 0.8 | -2.3 | 4 | 0 | 5.2 | -8.3 | 5.9 | 11.4 | -231.95 | -231.95 | -194.9 | -194.9 | -194.9 | -194.9 | -161.975 | -161.975 | -161.975 | -161.975 | -330.2 | -330.2 | -330.2 | -330.2 | -300.825 | -300.825 | -300.825 | -300.825 | -427.35 | -427.35 | -427.35 | -427.35 | -377.625 | -377.625 | -377.625 | -377.625 | -322.725 | -322.725 | -322.725 | -322.725 | -316.2 | -316.2 | -316.2 | -316.2 | -405 | -405 | -405 | -405 | 0 | 0 | 0 | 0 | -289.55 | -289.55 | -289.55 | -289.55 | -185.425 | -185.425 | -185.425 | -185.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113.274 | 113.274 | 113.274 | 113.274 | 180.246 | 180.246 | 180.246 | 180.246 | 88.26 | 88.26 | 88.26 | 88.26 | 188.399 | 188.399 | 188.399 | 188.399 | 53.401 | 53.401 | 53.401 | 53.401 | 53.535 | 53.535 | 53.535 | 53.535 | 104.337 | 104.337 | 104.337 | 104.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 230.6 | 132.4 | -581.4 | -2,518.2 | 3,067.2 | 345.7 | -346.3 | 820 | -122.8 | 123.4 | 9.5 | 0 | -89.5 | 0 | 2,087.3 | 108.5 | -162.2 | 0 | -26.4 | -163.1 | 224.975 | -11.45 | -11.45 | -11.45 | -94.925 | -94.925 | -94.925 | -94.925 | 101.05 | 101.05 | 101.05 | 101.05 | 14.125 | 14.125 | 14.125 | 14.125 | 13.275 | 13.275 | 13.275 | 13.275 | 9 | 9 | 9 | 9 | -16.2 | -16.2 | -16.2 | -16.2 | 14.4 | 14.4 | 14.4 | 14.4 | -4.8 | -4.8 | -4.8 | -4.8 | 2.475 | 2.475 | 2.475 | 2.475 | -2.275 | -2.275 | -2.275 | -2.275 | 4.45 | 4.45 | 4.45 | 4.45 | -5.875 | -5.875 | -5.875 | -5.875 | 3.375 | 3.375 | 3.375 | 3.375 | -21.203 | -21.203 | -21.203 | -21.203 | 33.662 | 33.662 | 33.662 | 33.662 | 0.257 | 0.257 | 0.257 | 0.257 | 9.516 | 9.516 | 9.516 | 9.516 | -5.309 | -5.309 | -5.309 | -5.309 | -1.311 | -1.311 | -1.311 | -1.311 | 4.208 | 4.208 | 4.208 | 4.208 | -3.38 | -3.38 | -3.38 | -3.38 | 4.394 | 4.394 | 4.394 | 4.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 888.7 | 658.1 | 525.7 | 1,107.1 | 3,625.3 | 903.8 | 558.1 | 904.4 | 84.4 | 207.2 | 83.8 | 148.3 | 148.3 | 2,539.4 | 2,539.4 | 452.1 | 343.6 | 356.8 | 356.8 | 95.8 | 258.9 | 33.925 | 33.925 | 33.925 | 45.375 | 45.375 | 45.375 | 45.375 | 140.3 | 140.3 | 140.3 | 140.3 | 39.25 | 39.25 | 39.25 | 39.25 | 25.125 | 25.125 | 25.125 | 25.125 | 11.85 | 11.85 | 11.85 | 11.85 | 2.85 | 2.85 | 2.85 | 2.85 | 19.05 | 19.05 | 19.05 | 19.05 | 4.65 | 4.65 | 4.65 | 4.65 | 9.45 | 9.45 | 9.45 | 9.45 | 6.975 | 6.975 | 6.975 | 6.975 | 9.25 | 9.25 | 9.25 | 9.25 | 4.8 | 4.8 | 4.8 | 4.8 | 10.675 | 10.675 | 10.675 | 10.675 | 25.077 | 25.077 | 25.077 | 25.077 | 46.28 | 46.28 | 46.28 | 46.28 | 12.618 | 12.618 | 12.618 | 12.618 | 12.361 | 12.361 | 12.361 | 12.361 | 2.846 | 2.846 | 2.846 | 2.846 | 8.155 | 8.155 | 8.155 | 8.155 | 9.466 | 9.466 | 9.466 | 9.466 | 5.257 | 5.257 | 5.257 | 5.257 | 8.637 | 8.637 | 8.637 | 8.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |