BSA Limited (BSA.AX) - Quarterly Cash Flow Statement

Home
BSA.AX
Financials

1.05 (AUD) • At close November 4, 2024

Overview | Financials

Numbers are in millions (except for per share data and ratios) AUD.

	2024 Q4	2024 Q2	2023 Q4	2023 Q2	2022 Q4	2022 Q2	2021 Q4	2021 Q2	2020 Q4	2020 Q2	2019 Q4	2019 Q2	2018 Q4	2018 Q2	2017 Q4	2017 Q2	2016 Q4	2016 Q2	2015 Q4	2015 Q2	2014 Q4	2014 Q2	2013 Q4	2013 Q2	2012 Q4	2012 Q3	2012 Q2	2012 Q1	2011 Q4	2011 Q3	2011 Q2	2011 Q1	2010 Q4	2010 Q3	2010 Q2	2010 Q1	2009 Q4	2009 Q3	2009 Q2	2009 Q1	2008 Q4	2008 Q3	2008 Q2	2008 Q1	2007 Q4	2007 Q3	2007 Q2	2007 Q1	2006 Q4	2006 Q3	2006 Q2	2006 Q1	2005 Q4	2005 Q3	2005 Q2	2005 Q1	2004 Q4	2004 Q3	2004 Q2	2004 Q1	2003 Q4	2003 Q3	2003 Q2	2003 Q1	2002 Q4	2002 Q3	2002 Q2	2002 Q1	2001 Q4	2001 Q3	2001 Q2	2001 Q1	2000 Q4	2000 Q3	2000 Q2	1998 Q1	1997 Q4	1997 Q3	1997 Q2
Operating Activities:
Net Income Numbers are in millions	8.577	7.725	4.562	1.367	-20.264	-21.978	0.175	1.304	3.143	4.659	-2.484	2.656	0	3.013	2.039	1.924	-3.272	1.053	2.309	1.566	-31.48	-23.367	1.925	1.838	1.453	1.453	1.453	2.147	2.147	2.147	2.147	2.289	2.289	2.289	2.289	1.932	1.932	1.932	1.932	2.005	2.005	2.005	2.005	2.246	2.246	2.246	2.246	0.176	0.176	0.176	0.176	0.285	0.285	0.285	0.285	-0.004	-0.004	-0.004	-0.004	-0.013	-0.013	-0.013	-0.013	-0.001	-0.001	-0.001	-0.001	0.009	0.009	0.009	0.009	-0.008	-0.008	-0.008	-0.008	0	0	0	0
Depreciation & Amortization Numbers are in millions	2.256	1.531	2.048	2.197	3.417	4.086	5.318	5.603	5.226	5.149	3.095	3.094	0	2.791	2.58	2.418	3.062	3.407	3.687	4.115	4.168	4.161	4.429	4.013	1.91	1.91	1.91	1.66	1.66	1.66	1.66	1.23	1.23	1.23	1.23	0.825	0.825	0.825	0.825	0.757	0.757	0.757	0.757	0.343	0.343	0.343	0.343	0.309	0.309	0.309	0.309	0.58	0.58	0.58	0.58	0.565	0.565	0.565	0.565	0.452	0.452	0.452	0.452	4.138	4.138	4.138	4.138	0.274	0.274	0.274	0.274	0	0	0	0	0.062	0.062	0.062	0.062
Deferred Income Tax Numbers are in millions	0	0	0	0	-14.765	0	-2.228	0	1.371	0	-7.505	0	0	0	1.084	0	0	0	-14.323	0	-7.208	0	11.926	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Numbers are in millions	0.519	0	0	0	-0.133	0	0.335	0	0.398	0	0.299	0	0	0	0.054	0	0	0	0.184	0	0.042	0	-0.129	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Numbers are in millions	-13.636	0	0	0	21.435	0	-6.448	0	28.21	0	17.719	0	0	0	-13.435	0	-9.212	0	19.289	0	12.59	0	-20.775	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Numbers are in millions	0.382	0	0	0	7.718	0	-9.041	0	7.424	0	6.976	0	0	0	-1.695	0	-5.58	0	14.143	0	6.66	0	-9.636	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Numbers are in millions	0.022	0	0	0	0.346	0	0.298	0	-0.75	0	0.23	0	0	0	0.557	0	1.969	0	-0.004	0	0.506	0	-2.161	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Numbers are in millions	-14.04	0	0	0	13.371	0	2.295	0	21.536	0	10.513	0	0	0	-12.297	0	-5.601	0	5.15	0	5.424	0	-8.978	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Numbers are in millions	-1.378	-3.586	-9.636	-9.979	22.162	13.809	2.317	2.537	26.51	5.977	-3.368	-2.665	0	-4.36	-1.855	5.497	19.969	-12.971	-5.78	-5.74	30.742	8.725	18.867	-26.692	2.616	2.616	2.616	3.301	3.301	3.301	3.301	-1.335	-1.335	-1.335	-1.335	0.64	0.64	0.64	0.64	0.601	0.601	0.601	0.601	-0.824	-0.824	-0.824	-0.824	-0.535	-0.535	-0.535	-0.535	-0.588	-0.588	-0.588	-0.588	-0.659	-0.659	-0.659	-0.659	-0.439	-0.439	-0.439	-0.439	-2.817	-2.817	-2.817	-2.817	-0.381	-0.381	-0.381	-0.381	0.008	0.008	0.008	0.008	-0.062	-0.062	-0.062	-0.062
Operating Cash Flow Numbers are in millions	-3.662	2.608	-7.122	-10.809	-1.519	-12.255	-2.826	-1.762	25.798	5.487	15.261	3.085	0	1.444	-10.617	9.839	10.547	-8.511	19.689	-0.059	16.062	-10.481	4.317	-20.841	5.978	5.978	5.978	7.108	7.108	7.108	7.108	2.184	2.184	2.184	2.184	3.396	3.396	3.396	3.396	3.363	3.363	3.363	3.363	1.765	1.765	1.765	1.765	-0.05	-0.05	-0.05	-0.05	0.277	0.277	0.277	0.277	-0.098	-0.098	-0.098	-0.098	0	0	0	0	1.32	1.32	1.32	1.32	-0.097	-0.097	-0.097	-0.097	0	0	0	0	0	0	0	0
Investing Activities:
Investments In Property Plant And Equipment Numbers are in millions	-0.342	-0.206	-1.086	-1.004	-1.408	-0.876	-2.664	-4.066	0.418	-3.392	-3.993	-3.042	0	-3.829	-2.728	-1.322	-0.673	-0.733	-0.848	-0.789	-1.508	-1.972	-2.334	-3.105	-1.349	-1.349	-1.349	-1.109	-1.109	-1.109	-1.109	-0.481	-0.481	-0.481	-0.481	-0.179	-0.179	-0.179	-0.179	-0.475	-0.475	-0.475	-0.475	-0.353	-0.353	-0.353	-0.353	-0.277	-0.277	-0.277	-0.277	-0.158	-0.158	-0.158	-0.158	-0.177	-0.177	-0.177	-0.177	-0.421	-0.421	-0.421	-0.421	-0.069	-0.069	-0.069	-0.069	-0.516	-0.516	-0.516	-0.516	-0.422	-0.422	-0.422	-0.422	0	0	0	0
Acquisitions Net Numbers are in millions	-0.694	-0.218	19.808	0	-0.266	0.229	0.928	0.471	-0.015	0.181	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-7.092	-7.092	-7.092	-7.092	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-2.545	-2.545	-2.545	-2.545	-0.101	-0.101	-0.101	-0.101	0	0	0	0
Sales Maturities Of Investments Numbers are in millions	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.036	0.036	0.036	0.036	0	0	0	0	0	0	0	0	0.154	0.154	0.154	0.154	0.105	0.105	0.105	0.105	0	0	0	0	0	0	0	0
Other Investing Activites Numbers are in millions	0.694	-0.694	0	0	-0.599	-0.512	2.44	-1.655	0.015	-0.015	0.38	0.401	0	0.286	-0.035	0.502	0.039	0.149	0.024	0.052	-0.166	0.196	0.112	0.122	7.327	7.327	7.327	8.217	8.217	8.217	8.217	2.665	2.665	2.665	2.665	3.575	3.575	3.575	3.575	10.93	10.93	10.93	10.93	2.118	2.118	2.118	2.118	0.227	0.227	0.227	0.227	0.399	0.399	0.399	0.399	0.079	0.079	0.079	0.079	0.591	0.591	0.591	0.591	1.235	1.235	1.235	1.235	2.859	2.859	2.859	2.859	0.815	0.815	0.815	0.815	0	0	0	0
Investing Cash Flow Numbers are in millions	-0.342	-1.118	18.722	-1.004	-1.674	-0.647	-1.736	-3.595	-6.971	-3.226	-3.613	-2.641	0	-3.543	-2.763	-0.82	-0.634	-0.584	-0.824	-0.737	-1.674	-1.776	-2.222	-2.983	5.978	5.978	5.978	7.108	7.108	7.108	7.108	2.184	2.184	2.184	2.184	3.396	3.396	3.396	3.396	3.363	3.363	3.363	3.363	1.765	1.765	1.765	1.765	-0.05	-0.05	-0.05	-0.05	0.277	0.277	0.277	0.277	-0.098	-0.098	-0.098	-0.098	0.17	0.17	0.17	0.17	1.32	1.32	1.32	1.32	-0.097	-0.097	-0.097	-0.097	0.292	0.292	0.292	0.292	0	0	0	0
Financing Activities:
Debt Repayment Numbers are in millions	-4	-1.103	-2.446	-2.446	-8.379	-8.379	-0.64	-0.64	-3.647	-2.938	0	-0.724	0	-0.56	0	-0.22	0	-0.576	0	-11.425	0	-11.753	-1.264	-12.282	-2.5	-2.5	-2.5	-1.688	-1.688	-1.688	-1.688	-7	-7	-7	-7	-3.625	-3.625	-3.625	-3.625	-9.625	-9.625	-9.625	-9.625	-2.768	-2.768	-2.768	-2.768	0	0	0	0	0	0	0	0	-0.688	-0.688	-0.688	-0.688	-0.426	-0.426	-0.426	-0.426	-1.095	-1.095	-1.095	-1.095	-1.004	-1.004	-1.004	-1.004	-0.022	-0.022	-0.022	-0.022	0	0	0	0
Common Stock Issued Numbers are in millions	0	0	0	0	12.844	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0.065	0.065	0.065	0.065	0.063	0.063	0.063	0.063	0.013	0.013	0.013	0.013	0.338	0.338	0.338	0.338	1.377	1.377	1.377	1.377	0	0	0	0	0.168	0.168	0.168	0.168	0	0	0	0	1.056	1.056	1.056	1.056	0	0	0	0
Common Stock Repurchased Numbers are in millions	0	0	0	0	0	0	0	0	0	0	-0.086	0	0	0	0	0	0	0	0	0	0	0	0	0	-0.001	-0.001	-0.001	-0.002	-0.002	-0.002	-0.002	-0.005	-0.005	-0.005	-0.005	-0.002	-0.002	-0.002	-0.002	-0.007	-0.007	-0.007	-0.007	-0.003	-0.003	-0.003	-0.003	-0.003	-0.003	-0.003	-0.003	-0.003	-0.003	-0.003	-0.003	-0.052	-0.052	-0.052	-0.052	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Dividends Paid Numbers are in millions	0	0	0	0	0	-1.671	-2.142	-4.206	0	-1.623	0	-0.873	0	-2.114	0	0	0	0	0	0	0	0	-1.144	-2.289	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Financing Activities Numbers are in millions	3.225	0	-9.107	2.446	13.193	8.181	-7.423	-0.64	-0.359	0.359	-1.687	0.549	0	0.692	-0.408	-0.069	-5.818	3.514	-4.709	19.834	-10.596	16.542	-5.608	8.045	9.684	9.684	9.684	9.429	9.429	9.429	9.429	9.817	9.817	9.817	9.817	7.533	7.533	7.533	7.533	14.459	14.459	14.459	14.459	4.874	4.874	4.874	4.874	0.081	0.081	0.081	0.081	-0.058	-0.058	-0.058	-0.058	-0.735	-0.735	-0.735	-0.735	0.596	0.596	0.596	0.596	2.255	2.255	2.255	2.255	0.907	0.907	0.907	0.907	-0.743	-0.743	-0.743	-0.743	0	0	0	0
Financing Cash Flow Numbers are in millions	3.225	-1.103	-11.553	0.284	13.193	3.522	-7.423	-7.579	-1.085	-4.202	-1.773	-1.048	0	-1.982	-0.408	-0.289	-5.818	-0.576	-4.709	8.409	-10.596	11.753	-6.752	5.756	5.978	5.978	5.978	7.108	7.108	7.108	7.108	2.184	2.184	2.184	2.184	3.396	3.396	3.396	3.396	3.363	3.363	3.363	3.363	1.765	1.765	1.765	1.765	-0.05	-0.05	-0.05	-0.05	0.277	0.277	0.277	0.277	-0.098	-0.098	-0.098	-0.098	0.17	0.17	0.17	0.17	1.32	1.32	1.32	1.32	-0.097	-0.097	-0.097	-0.097	0.292	0.292	0.292	0.292	0	0	0	0
Other Information:
Effect Of Forex Changes On Cash Numbers are in millions	0	-0.046	-1.959	13.441	-13.441	12.821	-12.821	37.742	-37.742	21.941	-21.941	12.67	0	16.432	-16.432	21.49	-21.49	27.066	-27.066	5.297	-5.297	2.009	6.712	6.712	-19.608	-19.608	-19.608	-18.396	-18.396	-18.396	-18.396	-4.001	-4.001	-4.001	-4.001	-8.894	-8.894	-8.894	-8.894	-9.859	-9.859	-9.859	-9.859	-4.542	-4.542	-4.542	-4.542	0.09	0.09	0.09	0.09	-0.334	-0.334	-0.334	-0.334	0.662	0.662	0.662	0.662	0	0	0	0	-3.864	-3.864	-3.864	-3.864	-1.879	-1.879	-1.879	-1.879	0	0	0	0	0	0	0	0
Net Change In Cash Numbers are in millions	-0.779	0.387	0.047	-11.529	10	-9.38	-11.985	-12.936	17.742	20	-12.066	12.066	0	12.351	-30.22	30.22	-17.395	17.395	-12.91	12.91	-1.505	1.505	-6.164	0.483	-1.674	-1.674	-1.674	2.928	2.928	2.928	2.928	2.552	2.552	2.552	2.552	1.294	1.294	1.294	1.294	0.229	0.229	0.229	0.229	0.752	0.752	0.752	0.752	-0.06	-0.06	-0.06	-0.06	0.498	0.498	0.498	0.498	0.369	0.369	0.369	0.369	-0.353	-0.353	-0.353	-0.353	0.096	0.096	0.096	0.096	-2.171	-2.171	-2.171	-2.171	0.584	0.584	0.584	0.584	0	0	0	0
Cash At End Of Period Numbers are in millions	1.567	2.346	1.959	1.912	13.441	3.441	12.821	24.806	37.742	20	0	12.066	12.351	12.351	0	30.22	0	17.395	0	12.91	0	1.505	0.502	6.666	6.184	6.184	6.184	7.858	7.858	7.858	7.858	4.93	4.93	4.93	4.93	2.378	2.378	2.378	2.378	1.084	1.084	1.084	1.084	0.855	0.855	0.855	0.855	0.103	0.103	0.103	0.103	0.163	0.163	0.163	0.163	-0.335	-0.335	-0.335	-0.335	-0.703	-0.703	-0.703	-0.703	-0.351	-0.351	-0.351	-0.351	-1.399	-1.399	-1.399	-1.399	0.772	0.772	0.772	0.772	0	0	0	0

BSA Limited

ASX:BSA.AX Add to watchlist

ASX:BSA.AX