CSR Limited
ASX:CSR.AX
8.965 (AUD) • At close June 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 139.5 | 91.5 | 114.5 | 104 | 114 | 156.6 | 87.4 | 58.7 | 56.5 | 68.8 | 0 | 26.8 | 0 | 118.7 | 63.4 | 114.5 | 64.7 | 77.6 | 57.1 | 68.4 | 42 | 46.1 | -166 | -36.725 | 19.075 | 19.075 | 19.075 | 19.075 | 125.85 | 125.85 | 125.85 | 125.85 | -27.925 | -27.925 | -27.925 | -27.925 | -81.625 | -81.625 | -81.625 | -81.625 | 44.35 | 44.35 | 44.35 | 44.35 | 68.325 | 68.325 | 68.325 | 68.325 | 76.25 | 76.25 | 76.25 | 76.25 | -8.375 | -8.375 | -8.375 | -8.375 | -7.225 | -7.225 | -7.225 | -7.225 | -5.925 | -5.925 | -5.925 | -5.925 | -5.55 | -5.55 | -5.55 | -5.55 | -8.75 | -8.75 | -8.75 | -8.75 | -9.125 | -9.125 | -9.125 | -9.125 | -6.325 | -6.325 | -6.325 | -6.325 | -0.05 | -0.05 | -0.05 | -0.05 | -3.475 | -3.475 | -3.475 | -3.475 | -6.95 | -6.95 | -6.95 | -6.95 | -9.675 | -9.675 | -9.675 | -9.675 | -6.175 | -6.175 | -6.175 | -6.175 | -6.2 | -6.2 | -6.2 | -6.2 | 11.55 | 11.55 | 11.55 | 11.55 | -7.875 | -7.875 | -7.875 | -7.875 | -10.525 | -10.525 | -10.525 | -10.525 | 18.075 | 18.075 | 18.075 | 18.075 | -3.45 | -3.45 | -3.45 | -3.45 |
Depreciation & Amortization
| 43.9 | 43.2 | 43 | 41.9 | 43.5 | 45 | 47.5 | 48.7 | 49.8 | 49.9 | 0 | 32.4 | 0 | 44.2 | 40.4 | 43.2 | 38.7 | 41.3 | 36.3 | 38.8 | 35.3 | 38.7 | 42.6 | 22.325 | 22.4 | 22.4 | 22.4 | 22.4 | 24 | 24 | 24 | 24 | 39.5 | 39.5 | 39.5 | 39.5 | 38.7 | 38.7 | 38.7 | 38.7 | 37.55 | 37.55 | 37.55 | 37.55 | 0 | 0 | 0 | 0 | 54.075 | 54.075 | 54.075 | 54.075 | 29 | 29 | 29 | 29 | 26.725 | 26.725 | 26.725 | 26.725 | 0 | 0 | 0 | 0 | 109.975 | 109.975 | 109.975 | 109.975 | 101.35 | 101.35 | 101.35 | 101.35 | 7.675 | 7.675 | 7.675 | 7.675 | 92.925 | 92.925 | 92.925 | 92.925 | 0 | 0 | 0 | 0 | 91.1 | 91.1 | 91.1 | 91.1 | 83.55 | 83.55 | 83.55 | 83.55 | 76.25 | 76.25 | 76.25 | 76.25 | 72.425 | 72.425 | 72.425 | 72.425 | 65.425 | 65.425 | 65.425 | 65.425 | 0 | 0 | 0 | 0 | 59.075 | 59.075 | 59.075 | 59.075 | 48.6 | 48.6 | 48.6 | 48.6 | 40.9 | 40.9 | 40.9 | 40.9 | 36.225 | 36.225 | 36.225 | 36.225 |
Deferred Income Tax
| 0 | 0 | 6.245 | 0 | -27.282 | 0 | -139.334 | 0 | -117.099 | 0 | 0 | 0 | 0 | 0 | 5.743 | 0 | 21.08 | 0 | 27.288 | 0 | 5.987 | 0 | -11.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.792 | 0 | 6.655 | 0 | 4.982 | 0 | 2.634 | 0 | 1.199 | 0 | 0 | 0 | 0 | 0 | 4.257 | 0 | 4.12 | 0 | 3.712 | 0 | 0.813 | 0 | 0.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 53.6 | 0 | -129 | 0 | -64.7 | 0 | 41.7 | 0 | 16.3 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | -25.2 | 0 | -31 | 0 | -6.8 | 0 | 10.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 32.2 | 0 | -47.8 | 0 | -4.6 | 0 | 13.6 | 0 | 26.9 | 0 | 0 | 0 | 0 | 0 | 5.7 | 0 | -26.2 | 0 | -27.2 | 0 | -9.1 | 0 | 4.4 | 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 | 0 | 0 | 0 |
Change In Inventory
| 27.9 | 0 | -51.1 | 0 | -60.1 | 0 | 28.1 | 0 | -10.6 | 0 | 0 | 0 | 0 | 0 | -15.7 | 0 | 1 | 0 | -3.8 | 0 | 2.3 | 0 | 6.2 | 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 | 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 | 0 | 0 | 0 | 0 |
Other Working Capital
| -6.5 | 0 | -30.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 74.2 | 53.1 | 32.7 | -62 | 70.4 | -137.3 | -55.034 | 7.6 | 0.201 | -8.2 | 0 | 31.2 | 0 | -47.3 | 76.143 | -67.1 | 94.18 | -43.2 | 71.188 | -10.2 | 16.187 | -60.2 | 199.279 | 30.3 | -15.65 | -15.65 | -15.65 | -15.65 | -103.525 | -103.525 | -103.525 | -103.525 | 82.975 | 82.975 | 82.975 | 82.975 | 96.4 | 96.4 | 96.4 | 96.4 | -0.3 | -0.3 | -0.3 | -0.3 | -68.325 | -68.325 | -68.325 | -68.325 | -51.05 | -51.05 | -51.05 | -51.05 | 59.55 | 59.55 | 59.55 | 59.55 | 53.025 | 53.025 | 53.025 | 53.025 | 5.925 | 5.925 | 5.925 | 5.925 | 194.275 | 194.275 | 194.275 | 194.275 | 163.45 | 163.45 | 163.45 | 163.45 | 263.55 | 263.55 | 263.55 | 263.55 | 141.4 | 141.4 | 141.4 | 141.4 | 0.05 | 0.05 | 0.05 | 0.05 | 80 | 80 | 80 | 80 | 82 | 82 | 82 | 82 | 142.375 | 142.375 | 142.375 | 142.375 | 130.175 | 130.175 | 130.175 | 130.175 | 74.625 | 74.625 | 74.625 | 74.625 | -11.55 | -11.55 | -11.55 | -11.55 | -51.2 | -51.2 | -51.2 | -51.2 | -38.075 | -38.075 | -38.075 | -38.075 | -58.975 | -58.975 | -58.975 | -58.975 | -32.775 | -32.775 | -32.775 | -32.775 |
Operating Cash Flow
| 169.8 | 101.4 | 104.2 | 0.1 | 140.9 | 64.3 | 124.2 | 115 | 124 | 110.5 | 0 | 90.4 | 0 | 115.6 | 174.2 | 90.6 | 176.5 | 75.7 | 137.3 | 97 | 87.5 | 24.6 | 87.1 | 15.9 | 25.825 | 25.825 | 25.825 | 25.825 | 46.325 | 46.325 | 46.325 | 46.325 | 94.55 | 94.55 | 94.55 | 94.55 | 53.475 | 53.475 | 53.475 | 53.475 | 81.6 | 81.6 | 81.6 | 81.6 | 0 | 0 | 0 | 0 | 79.275 | 79.275 | 79.275 | 79.275 | 80.175 | 80.175 | 80.175 | 80.175 | 72.525 | 72.525 | 72.525 | 72.525 | 0 | 0 | 0 | 0 | 298.7 | 298.7 | 298.7 | 298.7 | 256.05 | 256.05 | 256.05 | 256.05 | 262.1 | 262.1 | 262.1 | 262.1 | 228 | 228 | 228 | 228 | 0 | 0 | 0 | 0 | 167.625 | 167.625 | 167.625 | 167.625 | 158.6 | 158.6 | 158.6 | 158.6 | 208.95 | 208.95 | 208.95 | 208.95 | 196.425 | 196.425 | 196.425 | 196.425 | 133.85 | 133.85 | 133.85 | 133.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -60 | -78.6 | -31.8 | -52.7 | -3.4 | -36.6 | 8.8 | -53.1 | -76.7 | -65.7 | 0 | -94.3 | 0 | -55 | -52 | -41.2 | -66.6 | -53.4 | -40.2 | -53.4 | -66 | -36 | -52.5 | -23.125 | -32.4 | -32.4 | -32.4 | -32.4 | -35.775 | -35.775 | -35.775 | -35.775 | -59.925 | -59.925 | -59.925 | -59.925 | -119.075 | -119.075 | -119.075 | -119.075 | -94.9 | -94.9 | -94.9 | -94.9 | -60.275 | -60.275 | -60.275 | -60.275 | -68.55 | -68.55 | -68.55 | -68.55 | -57.15 | -57.15 | -57.15 | -57.15 | -27.675 | -27.675 | -27.675 | -27.675 | -78.8 | -78.8 | -78.8 | -78.8 | -106.75 | -106.75 | -106.75 | -106.75 | -97.775 | -97.775 | -97.775 | -97.775 | -123.725 | -123.725 | -123.725 | -123.725 | -122.15 | -122.15 | -122.15 | -122.15 | -123.9 | -123.9 | -123.9 | -123.9 | -158.15 | -158.15 | -158.15 | -158.15 | -253.35 | -253.35 | -253.35 | -253.35 | -190.125 | -190.125 | -190.125 | -190.125 | -115.275 | -115.275 | -115.275 | -115.275 | -117.975 | -117.975 | -117.975 | -117.975 | -93.175 | -93.175 | -93.175 | -93.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 167.7 | -38.4 | 82.7 | 57.6 | -25.1 | 22.2 | -14.6 | 13.9 | 95.7 | 79.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -6.6 | -2.4 | 0 | 0 | -59.7 | 0 | -29.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.875 | -1.1 | -1.1 | -1.1 | -0.275 | -0.275 | -0.275 | -0.275 | 0 | 0 | 0 | 0 | -0.5 | -0.5 | -0.5 | -0.5 | -2.75 | -2.75 | -2.75 | -2.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.025 | -0.025 | -0.025 | -0.025 | 0 | 0 | 0 | 0 | -0.025 | -0.025 | -0.025 | -0.025 | 0 | 0 | 0 | 0 | -0.3 | -0.3 | -0.3 | -0.3 | -0.525 | -0.525 | -0.525 | -0.525 | -1.6 | -1.6 | -1.6 | -1.6 | -26.725 | -26.725 | -26.725 | -26.725 | 0 | 0 | 0 | 0 | -0.9 | -0.9 | -0.9 | -0.9 | -3.975 | -3.975 | -3.975 | -3.975 | -5.025 | -5.025 | -5.025 | -5.025 | -5.05 | -5.05 | -5.05 | -5.05 | -14.45 | -14.45 | -14.45 | -14.45 | -4.275 | -4.275 | -4.275 | -4.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 74.3 | 0 | -53.5 | 0 | 130.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95.7 | 95.7 | 95.7 | 95.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.075 | 0.075 | 0.075 | 0.075 | 1.9 | 1.9 | 1.9 | 1.9 | 4.275 | 4.275 | 4.275 | 4.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -40.7 | 3 | -129.4 | 89.5 | 132.6 | -34.8 | -28.7 | 0.3 | -74.5 | 88.1 | 0 | 26.1 | 0 | 22.7 | 0.9 | 31.6 | 30.5 | 8.7 | 28.2 | 20 | 6.475 | 33.5 | 11.8 | 40.125 | 58.5 | 58.5 | 58.5 | 58.5 | 82.1 | 82.1 | 82.1 | 82.1 | 154.975 | 154.975 | 154.975 | 154.975 | 175.3 | 175.3 | 175.3 | 175.3 | 176.5 | 176.5 | 176.5 | 176.5 | 204.625 | 204.625 | 204.625 | 204.625 | 147.85 | 147.85 | 147.85 | 147.85 | 137.325 | 137.325 | 137.325 | 137.325 | 100.225 | 100.225 | 100.225 | 100.225 | 371.825 | 371.825 | 371.825 | 371.825 | 405.75 | 405.75 | 405.75 | 405.75 | 354.35 | 354.35 | 354.35 | 354.35 | 291.725 | 291.725 | 291.725 | 291.725 | 376.875 | 376.875 | 376.875 | 376.875 | 331.9 | 331.9 | 331.9 | 331.9 | 326.675 | 326.675 | 326.675 | 326.675 | 257.325 | 257.325 | 257.325 | 257.325 | 195.15 | 195.15 | 195.15 | 195.15 | 120.25 | 120.25 | 120.25 | 120.25 | 130.525 | 130.525 | 130.525 | 130.525 | 93.175 | 93.175 | 93.175 | 93.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| 60.4 | -116.4 | -4.2 | 94.4 | -9.1 | -49.2 | 66.3 | -38.9 | -55.5 | 102.2 | 0 | -68.2 | 0 | -32.3 | -51.1 | -9.6 | -36.1 | -44.7 | -12 | -33.4 | -60.4 | -3.6 | -41.8 | 15.9 | 25.825 | 25.825 | 25.825 | 25.825 | 46.325 | 46.325 | 46.325 | 46.325 | 94.55 | 94.55 | 94.55 | 94.55 | 53.475 | 53.475 | 53.475 | 53.475 | 81.6 | 81.6 | 81.6 | 81.6 | 144.35 | 144.35 | 144.35 | 144.35 | 79.275 | 79.275 | 79.275 | 79.275 | 80.175 | 80.175 | 80.175 | 80.175 | 72.525 | 72.525 | 72.525 | 72.525 | 293.025 | 293.025 | 293.025 | 293.025 | 298.7 | 298.7 | 298.7 | 298.7 | 256.05 | 256.05 | 256.05 | 256.05 | 262.1 | 262.1 | 262.1 | 262.1 | 228 | 228 | 228 | 228 | 208 | 208 | 208 | 208 | 167.625 | 167.625 | 167.625 | 167.625 | -252.675 | -252.675 | -252.675 | -252.675 | -147.425 | -147.425 | -147.425 | -147.425 | -118.625 | -118.625 | -118.625 | -118.625 | -138.575 | -138.575 | -138.575 | -138.575 | -93.175 | -93.175 | -93.175 | -93.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -20 | -20 | 0 | -15.8 | 0 | -16.1 | 0 | -320 | -320 | -16.7 | 0 | 0 | 0 | -10.5 | 0 | -1.1 | 0 | 0 | 0 | -26.9 | -0.65 | -9.3 | -9.225 | -9.225 | -0.775 | -0.775 | -0.775 | -0.775 | -198.625 | -198.625 | -198.625 | -198.625 | -95.925 | -95.925 | -95.925 | -95.925 | -18.075 | -18.075 | -18.075 | -18.075 | 0 | 0 | 0 | 0 | -29.075 | -29.075 | -29.075 | -29.075 | 0 | 0 | 0 | 0 | -23.675 | -23.675 | -23.675 | -23.675 | -13.4 | -13.4 | -13.4 | -13.4 | -245.425 | -245.425 | -245.425 | -245.425 | -60.75 | -60.75 | -60.75 | -60.75 | -109.05 | -109.05 | -109.05 | -109.05 | -166.475 | -166.475 | -166.475 | -166.475 | -86.825 | -86.825 | -86.825 | -86.825 | -126.15 | -126.15 | -126.15 | -126.15 | 0 | 0 | 0 | 0 | -578.6 | -578.6 | -578.6 | -578.6 | -375.3 | -375.3 | -375.3 | -375.3 | -438.25 | -438.25 | -438.25 | -438.25 | -538.375 | -538.375 | -538.375 | -538.375 | -394.05 | -394.05 | -394.05 | -394.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | -10.8 | 0 | 47.5 | 0 | 24.5 | 0 | 0 | -265.2 | 62.2 | 0 | 0 | 0 | 14 | 0 | 8.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.65 | 0.65 | 0.65 | 0.65 | 90.925 | 90.925 | 90.925 | 90.925 | 85.775 | 85.775 | 85.775 | 85.775 | 65.55 | 65.55 | 65.55 | 65.55 | 0.525 | 0.525 | 0.525 | 0.525 | 0.65 | 0.65 | 0.65 | 0.65 | 0.55 | 0.55 | 0.55 | 0.55 | 0.425 | 0.425 | 0.425 | 0.425 | 10.7 | 10.7 | 10.7 | 10.7 | 5.725 | 5.725 | 5.725 | 5.725 | 3.6 | 3.6 | 3.6 | 3.6 | 0.3 | 0.3 | 0.3 | 0.3 | 2.1 | 2.1 | 2.1 | 2.1 | 24.975 | 24.975 | 24.975 | 24.975 | 30.575 | 30.575 | 30.575 | 30.575 | 36.4 | 36.4 | 36.4 | 36.4 | 8.15 | 8.15 | 8.15 | 8.15 | 10.175 | 10.175 | 10.175 | 10.175 | 23.025 | 23.025 | 23.025 | 23.025 | 20.35 | 20.35 | 20.35 | 20.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -1.6 | -4.4 | -14.7 | -26.7 | -2.8 | -3.2 | -0.5 | -0.5 | -22.6 | -39.6 | 0 | -2.5 | 0 | -3.5 | -2.3 | -7.4 | -3 | -5.2 | -3.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -165.325 | -165.325 | -165.325 | -165.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28.625 | -28.625 | -28.625 | -28.625 | -48.475 | -48.475 | -48.475 | -48.475 | -2.45 | -2.45 | -2.45 | -2.45 | -12.525 | -12.525 | -12.525 | -12.525 | -1.675 | -1.675 | -1.675 | -1.675 | -52.125 | -52.125 | -52.125 | -52.125 | -85.175 | -85.175 | -85.175 | -85.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.375 | -4.375 | -4.375 | -4.375 | 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 |
Dividends Paid
| -71.6 | -95.5 | -79.2 | -87.4 | -65.5 | -116.5 | -75.4 | 0 | -75.6 | -64.9 | 0 | -68.1 | 0 | -65.6 | -65.6 | -60.7 | -58.2 | -58.2 | -43 | -25.3 | -25.3 | -10.6 | -15.2 | -14.175 | -18.75 | -18.75 | -18.75 | -18.75 | -76.8 | -76.8 | -76.8 | -76.8 | -16.425 | -16.425 | -16.425 | -16.425 | -17.775 | -17.775 | -17.775 | -17.775 | -27.95 | -27.95 | -27.95 | -27.95 | -42.65 | -42.65 | -42.65 | -42.65 | -36.225 | -36.225 | -36.225 | -36.225 | -37.125 | -37.125 | -37.125 | -37.125 | -32.75 | -32.75 | -32.75 | -32.75 | -61.275 | -61.275 | -61.275 | -61.275 | -64.05 | -64.05 | -64.05 | -64.05 | -69.125 | -69.125 | -69.125 | -69.125 | -63.8 | -63.8 | -63.8 | -63.8 | -63.475 | -63.475 | -63.475 | -63.475 | -56.725 | -56.725 | -56.725 | -56.725 | -74 | -74 | -74 | -74 | -71.65 | -71.65 | -71.65 | -71.65 | -30.6 | -30.6 | -30.6 | -30.6 | -25.5 | -25.5 | -25.5 | -25.5 | -19.25 | -19.25 | -19.25 | -19.25 | -28.525 | -28.525 | -28.525 | -28.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -42.8 | -4.8 | -21.4 | -5 | -15.8 | 0 | -16.8 | -17.2 | -17.2 | 0 | 0 | 43.8 | 0 | -2.1 | -114.5 | -6.3 | -40.1 | -2 | -23.9 | -4.3 | -4.95 | -4 | -17.575 | 39.3 | 45.35 | 45.35 | 45.35 | 45.35 | 486.425 | 486.425 | 486.425 | 486.425 | 115.975 | 115.975 | 115.975 | 115.975 | 3.55 | 3.55 | 3.55 | 3.55 | 44 | 44 | 44 | 44 | 244.175 | 244.175 | 244.175 | 244.175 | 163.325 | 163.325 | 163.325 | 163.325 | 142.875 | 142.875 | 142.875 | 142.875 | 130.775 | 130.775 | 130.775 | 130.775 | 590.7 | 590.7 | 590.7 | 590.7 | 469.9 | 469.9 | 469.9 | 469.9 | 515.8 | 515.8 | 515.8 | 515.8 | 492.075 | 492.075 | 492.075 | 492.075 | 376.2 | 376.2 | 376.2 | 376.2 | 365.9 | 365.9 | 365.9 | 365.9 | 211.05 | 211.05 | 211.05 | 211.05 | 618.225 | 618.225 | 618.225 | 618.225 | 397.75 | 397.75 | 397.75 | 397.75 | 453.575 | 453.575 | 453.575 | 453.575 | 534.6 | 534.6 | 534.6 | 534.6 | 402.225 | 402.225 | 402.225 | 402.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -111.3 | -97.3 | -110.8 | -129.9 | -84.1 | -135.8 | -92.7 | -337.7 | 204.6 | -121.2 | 0 | -26.8 | 0 | -81.7 | -182.4 | -75.5 | -101.3 | -65.4 | -70.3 | -56.5 | -30.9 | -23.9 | -42 | 15.9 | 25.825 | 25.825 | 25.825 | 25.825 | 46.325 | 46.325 | 46.325 | 46.325 | 94.55 | 94.55 | 94.55 | 94.55 | 53.475 | 53.475 | 53.475 | 53.475 | 81.6 | 81.6 | 81.6 | 81.6 | 144.35 | 144.35 | 144.35 | 144.35 | 79.275 | 79.275 | 79.275 | 79.275 | 80.175 | 80.175 | 80.175 | 80.175 | 72.525 | 72.525 | 72.525 | 72.525 | 293.025 | 293.025 | 293.025 | 293.025 | 298.7 | 298.7 | 298.7 | 298.7 | 256.05 | 256.05 | 256.05 | 256.05 | 262.1 | 262.1 | 262.1 | 262.1 | 228 | 228 | 228 | 228 | 208 | 208 | 208 | 208 | 167.625 | 167.625 | 167.625 | 167.625 | -618.225 | -618.225 | -618.225 | -618.225 | -397.75 | -397.75 | -397.75 | -397.75 | -453.575 | -453.575 | -453.575 | -453.575 | -534.6 | -534.6 | -534.6 | -534.6 | -412.25 | -412.25 | -412.25 | -412.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.1 | -0.2 | 0.3 | -0.2 | -0.7 | 0.6 | -0.1 | -0.1 | 0.1 | 0.1 | 0 | 13.7 | 0 | -0.2 | -0.3 | 0.1 | 0.1 | -0.1 | 0.2 | 0.2 | -0.2 | 0.9 | -58.675 | -58.675 | -99.1 | -99.1 | -99.1 | -99.1 | -114.375 | -114.375 | -114.375 | -114.375 | -276.25 | -276.25 | -276.25 | -276.25 | -162.925 | -162.925 | -162.925 | -162.925 | -251.55 | -251.55 | -251.55 | -251.55 | 0 | 0 | 0 | 0 | -236.725 | -236.725 | -236.725 | -236.725 | -241.575 | -241.575 | -241.575 | -241.575 | -294.8 | -294.8 | -294.8 | -294.8 | 0 | 0 | 0 | 0 | -906.825 | -906.825 | -906.825 | -906.825 | -748.45 | -748.45 | -748.45 | -748.45 | -775.55 | -775.55 | -775.55 | -775.55 | -737.775 | -737.775 | -737.775 | -737.775 | 0 | 0 | 0 | 0 | -487.65 | -487.65 | -487.65 | -487.65 | 688.2 | 688.2 | 688.2 | 688.2 | 363.225 | 363.225 | 363.225 | 363.225 | 371.525 | 371.525 | 371.525 | 371.525 | 533.925 | 533.925 | 533.925 | 533.925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 119 | -112.5 | -10.5 | -35.6 | 47 | -120.1 | 97.7 | -261.7 | 273.2 | 91.6 | 0 | 9.1 | 0 | 1.4 | -59.6 | 5.6 | 39.2 | -34.5 | 55.2 | 7.3 | -8.425 | -4.05 | -10.975 | -10.975 | -21.625 | -21.625 | -21.625 | -21.625 | 24.6 | 24.6 | 24.6 | 24.6 | 7.4 | 7.4 | 7.4 | 7.4 | -2.5 | -2.5 | -2.5 | -2.5 | -6.75 | -6.75 | -6.75 | -6.75 | -1.525 | -1.525 | -1.525 | -1.525 | 1.1 | 1.1 | 1.1 | 1.1 | -1.05 | -1.05 | -1.05 | -1.05 | -77.225 | -77.225 | -77.225 | -77.225 | 52.375 | 52.375 | 52.375 | 52.375 | -10.725 | -10.725 | -10.725 | -10.725 | 19.7 | 19.7 | 19.7 | 19.7 | 10.75 | 10.75 | 10.75 | 10.75 | -53.775 | -53.775 | -53.775 | -53.775 | 2.325 | 2.325 | 2.325 | 2.325 | 15.225 | 15.225 | 15.225 | 15.225 | -24.1 | -24.1 | -24.1 | -24.1 | 27 | 27 | 27 | 27 | -4.25 | -4.25 | -4.25 | -4.25 | -5.4 | -5.4 | -5.4 | -5.4 | -5.15 | -5.15 | -5.15 | -5.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 138.1 | 19.1 | 131.6 | 142.1 | 177.7 | 130.7 | 250.8 | 153.1 | 414.8 | 141.6 | 9.1 | 9.1 | 20.5 | 20.5 | 19.1 | 78.7 | 73.1 | 33.9 | 68.4 | 13.2 | 1.475 | 9.9 | 2.975 | 2.975 | 13.95 | 13.95 | 13.95 | 13.95 | 35.575 | 35.575 | 35.575 | 35.575 | 10.975 | 10.975 | 10.975 | 10.975 | 3.575 | 3.575 | 3.575 | 3.575 | 6.075 | 6.075 | 6.075 | 6.075 | 12.825 | 12.825 | 12.825 | 12.825 | 14.35 | 14.35 | 14.35 | 14.35 | 13.25 | 13.25 | 13.25 | 13.25 | 14.3 | 14.3 | 14.3 | 14.3 | 91.525 | 91.525 | 91.525 | 91.525 | 39.15 | 39.15 | 39.15 | 39.15 | 49.875 | 49.875 | 49.875 | 49.875 | 30.175 | 30.175 | 30.175 | 30.175 | 19.425 | 19.425 | 19.425 | 19.425 | 73.2 | 73.2 | 73.2 | 73.2 | 70.875 | 70.875 | 70.875 | 70.875 | 55.65 | 55.65 | 55.65 | 55.65 | 79.75 | 79.75 | 79.75 | 79.75 | 52.75 | 52.75 | 52.75 | 52.75 | 57 | 57 | 57 | 57 | 62.4 | 62.4 | 62.4 | 62.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |