Iluka Resources Limited
ASX:ILU.AX
5.83 (AUD) • At close November 8, 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 | 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 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 133.7 | 138.8 | 203.8 | 231.3 | 282 | 233.4 | 131.5 | -7.8 | 113.2 | -417.1 | 137.2 | 177.8 | 126.1 | -90.1 | -81.5 | -203.1 | -20.9 | 33.1 | 20.4 | -74.2 | 11.7 | -15.8 | 4.625 | 34.3 | 4.625 | 4.625 | 90.8 | 90.8 | 90.8 | 90.8 | 135.45 | 135.45 | 135.45 | 135.45 | 9.025 | 9.025 | 9.025 | 9.025 | -27.15 | -27.15 | -27.15 | -27.15 | 19.375 | 19.375 | 19.375 | 19.375 | 12.775 | 12.775 | 12.775 | 12.775 | 5.25 | 5.25 | 5.25 | 5.25 | -21.475 | -21.475 | -21.475 | -21.475 | -2.925 | -2.925 | -2.925 | -2.925 | -0.525 | -0.525 | -0.525 | -0.525 | -0.3 | -0.3 | -0.3 | -0.3 | 1.5 | 1.5 | 1.5 | 1.5 | -1.525 | -1.525 | -1.525 | -1.525 | 4.075 | 4.075 | 4.075 | 4.075 | 0.7 | 0.7 | 0.7 | 0.7 | 5.301 | 5.301 | 5.301 | 5.301 | 0.31 | 0.31 | 0.31 | 0.31 | 0.008 | 0.008 | 0.008 | 0.008 | 0.017 | 0.017 | 0.017 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation & Amortization
| 91.1 | 94.1 | 100.8 | 93.6 | 66.9 | 36.9 | 82.4 | 121.8 | 82.4 | 129.6 | 74.8 | 59.4 | 50.9 | 61.2 | 63.9 | 41.5 | 50.2 | 57.7 | 92.4 | 145.9 | 99.9 | 91.1 | 45.425 | 107.2 | 45.425 | 45.425 | 50.775 | 50.775 | 50.775 | 50.775 | 56.15 | 56.15 | 56.15 | 56.15 | 54.75 | 54.75 | 54.75 | 54.75 | 44.15 | 44.15 | 44.15 | 44.15 | 40.425 | 40.425 | 40.425 | 40.425 | 36.225 | 36.225 | 36.225 | 36.225 | 31.825 | 31.825 | 31.825 | 31.825 | 31.35 | 31.35 | 31.35 | 31.35 | 28.2 | 28.2 | 28.2 | 28.2 | 28.9 | 28.9 | 28.9 | 28.9 | 24.4 | 24.4 | 24.4 | 24.4 | 28.3 | 28.3 | 28.3 | 28.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 141.8 | 0 | -211.4 | 0 | -6.6 | -3.3 | -15.6 | 7.5 | 171.4 | 27.6 | 15.8 | -115.4 | -69.1 | -110.6 | -148 | 11.6 | -4.9 | 6.3 | -59.2 | -24.7 | 30.9 | 0 | 24.5 | 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 | 16.8 | 0 | 15.7 | 0 | 11.1 | -139.5 | 3.4 | 0.7 | -382.3 | 5.2 | 4.3 | 1.9 | 3 | 4.4 | 4.5 | 4 | 4.5 | 1.2 | 3.3 | 3.7 | 1.5 | 0 | 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 Working Capital
| 0 | -346.8 | 0 | -43.3 | 0 | -113.3 | -17.6 | -157.9 | -103 | -19.8 | -192.1 | 2.6 | 86.1 | 44.7 | 95.6 | 125.4 | -45.8 | -2.5 | -25.1 | 42.7 | 17.6 | -22 | 0 | -44.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -8 | 0 | 13.5 | 0 | -84.4 | -69.5 | 10.5 | 82.9 | -44.9 | 5.1 | -30.7 | 38.2 | -31.7 | 0.6 | 38.7 | -69.4 | -18.1 | 7.9 | 46.7 | 43.3 | -57.1 | 0 | 9.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -243.1 | 0 | -5 | 0 | -45 | 94.3 | -60.3 | -135.9 | 9.9 | -45.1 | 10.6 | 75.3 | 97.8 | 105.6 | 104.8 | 53.8 | 18.5 | -15.4 | 9.2 | -22.3 | 24.7 | 0 | -38.4 | 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 Accounts Payables
| 0 | 0 | 0 | 0 | 0 | -20.2 | 0.5 | -103.8 | -15.1 | -88.1 | -23.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | -95.7 | 0 | -51.8 | 0 | 36.3 | -42.9 | -4.3 | -34.9 | 103.3 | -128.5 | 22.7 | -27.4 | -21.4 | -10.6 | -18.1 | -30.2 | -2.9 | -17.6 | -13.2 | -3.4 | 10.4 | 0 | -16.4 | 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 |
Other Non Cash Items
| -112 | 19.1 | -46.7 | 63 | 221.4 | 236.8 | 152.4 | 471.7 | 229.5 | 781.9 | 224.2 | 58 | 59.4 | 191.4 | 121.1 | 183.2 | -10.6 | 49.3 | -1.5 | 39.4 | -22.4 | -13.1 | -50.05 | -112.5 | -50.05 | -50.05 | -141.575 | -141.575 | -141.575 | -141.575 | -191.6 | -191.6 | -191.6 | -191.6 | -63.775 | -63.775 | -63.775 | -63.775 | -17 | -17 | -17 | -17 | -59.8 | -59.8 | -59.8 | -59.8 | -49 | -49 | -49 | -49 | -37.075 | -37.075 | -37.075 | -37.075 | -9.875 | -9.875 | -9.875 | -9.875 | -25.275 | -25.275 | -25.275 | -25.275 | -28.375 | -28.375 | -28.375 | -28.375 | -24.1 | -24.1 | -24.1 | -24.1 | -29.8 | -29.8 | -29.8 | -29.8 | 1.525 | 1.525 | 1.525 | 1.525 | -4.075 | -4.075 | -4.075 | -4.075 | -0.7 | -0.7 | -0.7 | -0.7 | -5.301 | -5.301 | -5.301 | -5.301 | -0.31 | -0.31 | -0.31 | -0.31 | -0.008 | -0.008 | -0.008 | -0.008 | -0.017 | -0.017 | -0.017 | -0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow
| 112.8 | 63.8 | 56.3 | 200.7 | 436.5 | 163.8 | 205.9 | 15 | 96.7 | 263.7 | 58.5 | 302.1 | 324.4 | 210.2 | 203.5 | 151.5 | -23.1 | 142.1 | 87.4 | 157.1 | 110.5 | 41.7 | 0 | -11.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -172.5 | -173.4 | -108 | -81.2 | -71.4 | -36.9 | -16.7 | -21.6 | -49.6 | -52.5 | -145 | -217.9 | -93.6 | -68.4 | -24.7 | -46.8 | -16.7 | -26.8 | -35.5 | -24.7 | -23.6 | -25.6 | -14.275 | -31.5 | -14.275 | -14.275 | -41.825 | -41.825 | -41.825 | -41.825 | -35.625 | -35.625 | -35.625 | -35.625 | -29.3 | -29.3 | -29.3 | -29.3 | -130.4 | -130.4 | -130.4 | -130.4 | -49.6 | -49.6 | -49.6 | -49.6 | -29.55 | -29.55 | -29.55 | -29.55 | -43.175 | -43.175 | -43.175 | -43.175 | -85.475 | -85.475 | -85.475 | -85.475 | -52.275 | -52.275 | -52.275 | -52.275 | -39.325 | -39.325 | -39.325 | -39.325 | -38.1 | -38.1 | -38.1 | -38.1 | -23.35 | -23.35 | -23.35 | -23.35 | -23.25 | -23.25 | -23.25 | -23.25 | -32.4 | -32.4 | -32.4 | -32.4 | -7.65 | -7.65 | -7.65 | -7.65 | -20.758 | -20.758 | -20.758 | -20.758 | -9.177 | -9.177 | -9.177 | -9.177 | -1.36 | -1.36 | -1.36 | -1.36 | -1.997 | -1.997 | -1.997 | -1.997 | -1.835 | -1.835 | -1.835 | -1.835 | -3.033 | -3.033 | -3.033 | -3.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0.2 | 9.5 | 0.6 | 0.1 | 0 | 1.9 | 0.1 | 1.2 | 3.9 | 0.2 | 1.8 | 0 | 0 | 0 | 0 | -375.4 | 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 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.825 | -14.825 | -14.825 | -14.825 | -2.95 | -2.95 | -2.95 | -2.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.375 | -0.375 | -0.375 | -0.375 | 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 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | -3.5 | 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 | 13.35 | 13.35 | 13.35 | 13.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.075 | 5.075 | 5.075 | 5.075 | 0.025 | 0.025 | 0.025 | 0.025 | 5.2 | 5.2 | 5.2 | 5.2 | 6.525 | 6.525 | 6.525 | 6.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.9 | 27.3 | 13.3 | 3.5 | 12.3 | -0.1 | 2.7 | 1.2 | 3.9 | 0 | 1.8 | 0.7 | 1.1 | 0.1 | 1.2 | -6.8 | -10.8 | 0.7 | -3.9 | 0 | -18.3 | 1.3 | 21.725 | 0.7 | 21.725 | 21.725 | 104.475 | 104.475 | 104.475 | 104.475 | 223 | 223 | 223 | 223 | 73.975 | 73.975 | 73.975 | 73.975 | 155.95 | 155.95 | 155.95 | 155.95 | 94.5 | 94.5 | 94.5 | 94.5 | 53.425 | 53.425 | 53.425 | 53.425 | 78.725 | 78.725 | 78.725 | 78.725 | 142.225 | 142.225 | 142.225 | 142.225 | 110.15 | 110.15 | 110.15 | 110.15 | 84.075 | 84.075 | 84.075 | 84.075 | 78.3 | 78.3 | 78.3 | 78.3 | 59.025 | 59.025 | 59.025 | 59.025 | 58.35 | 58.35 | 58.35 | 58.35 | 77.95 | 77.95 | 77.95 | 77.95 | 14.4 | 14.4 | 14.4 | 14.4 | 20.758 | 20.758 | 20.758 | 20.758 | 9.177 | 9.177 | 9.177 | 9.177 | 1.36 | 1.36 | 1.36 | 1.36 | 1.997 | 1.997 | 1.997 | 1.997 | 1.835 | 1.835 | 1.835 | 1.835 | 3.033 | 3.033 | 3.033 | 3.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -156.6 | -163.9 | -107.4 | -101.1 | -71.4 | -35.1 | -16.6 | -20.4 | -45.7 | -52.3 | -143.2 | -217.2 | -92.5 | -68.3 | -23.5 | -429 | -27.5 | -26.1 | -39.4 | -24.7 | -41.9 | -24.3 | 7.45 | -30.8 | 7.45 | 7.45 | 62.65 | 62.65 | 62.65 | 62.65 | 187.375 | 187.375 | 187.375 | 187.375 | 44.675 | 44.675 | 44.675 | 44.675 | 25.55 | 25.55 | 25.55 | 25.55 | 58.25 | 58.25 | 58.25 | 58.25 | 23.875 | 23.875 | 23.875 | 23.875 | 35.55 | 35.55 | 35.55 | 35.55 | 56.75 | 56.75 | 56.75 | 56.75 | 57.875 | 57.875 | 57.875 | 57.875 | 44.75 | 44.75 | 44.75 | 44.75 | 30.45 | 30.45 | 30.45 | 30.45 | 32.75 | 32.75 | 32.75 | 32.75 | 40.3 | 40.3 | 40.3 | 40.3 | 52.075 | 52.075 | 52.075 | 52.075 | 6.375 | 6.375 | 6.375 | 6.375 | -23.787 | -23.787 | -23.787 | -23.787 | -9.177 | -9.177 | -9.177 | -9.177 | -1.36 | -1.36 | -1.36 | -1.36 | -1.997 | -1.997 | -1.997 | -1.997 | -1.835 | -1.835 | -1.835 | -1.835 | -3.033 | -3.033 | -3.033 | -3.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -3.4 | -100 | -50 | -33 | -3.9 | -39 | -13.6 | 0 | -40.1 | -137.2 | -143.2 | 0 | -130.1 | 0 | -210.7 | 0 | -129.3 | 0 | -7.4 | 0 | -58 | -34.925 | -14.225 | -63.1 | -14.225 | -14.225 | -21.675 | -21.675 | -21.675 | -21.675 | -78.175 | -78.175 | -78.175 | -78.175 | -29.1 | -29.1 | -29.1 | -29.1 | -26.4 | -26.4 | -26.4 | -26.4 | -103.625 | -103.625 | -103.625 | -103.625 | -4.1 | -4.1 | -4.1 | -4.1 | -18.65 | -18.65 | -18.65 | -18.65 | -25.7 | -25.7 | -25.7 | -25.7 | -17.475 | -17.475 | -17.475 | -17.475 | -87.2 | -87.2 | -87.2 | -87.2 | -49.975 | -49.975 | -49.975 | -49.975 | -22 | -22 | -22 | -22 | -8.9 | -8.9 | -8.9 | -8.9 | -36.8 | -36.8 | -36.8 | -36.8 | 0 | 0 | 0 | 0 | -0.013 | -0.013 | -0.013 | -0.013 | 0 | 0 | 0 | 0 | -1.125 | -1.125 | -1.125 | -1.125 | -1.695 | -1.695 | -1.695 | -1.695 | -3.015 | -3.015 | -3.015 | -3.015 | -1.115 | -1.115 | -1.115 | -1.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | -11.5 | 44.4 | -7.1 | 0 | 0 | 0 | -4 | 0 | 225.7 | 0 | 0 | 0 | 0 | 0 | 76.4 | 0 | 102.7 | 35.325 | 0 | 58.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.5 | 28.5 | 28.5 | 28.5 | 88.275 | 88.275 | 88.275 | 88.275 | 9.85 | 9.85 | 9.85 | 9.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.85 | 0.85 | 0.85 | 0.85 | 0.875 | 0.875 | 0.875 | 0.875 | -13.675 | -13.675 | -13.675 | -13.675 | 0 | 0 | 0 | 0 | 0.041 | 0.041 | 0.041 | 0.041 | 14.73 | 14.73 | 14.73 | 14.73 | 2.406 | 2.406 | 2.406 | 2.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 15.4 | -5.4 | -6.5 | 0 | 0 | -2.4 | -5 | -6 | -6.4 | 0 | 0 | 0 | 0 | 0 | -9 | 0 | -4.7 | -0.4 | -0.55 | -1.8 | -0.55 | -0.55 | -0.875 | -0.875 | -0.875 | -0.875 | -5.325 | -5.325 | -5.325 | -5.325 | 0 | 0 | 0 | 0 | -0.125 | -0.125 | -0.125 | -0.125 | -6.875 | -6.875 | -6.875 | -6.875 | -0.025 | -0.025 | -0.025 | -0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.425 | -7.425 | -7.425 | -7.425 | -13.675 | -13.675 | -13.675 | -13.675 | 0 | 0 | 0 | 0 | -0.914 | -0.914 | -0.914 | -0.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -16.7 | -12.6 | -84.4 | -99.1 | -47.7 | -47.5 | -7.9 | 0 | -32.6 | -20.3 | -79.6 | -39.1 | -69.2 | -25.1 | 0 | -12.6 | -79.5 | -25.1 | -54.4 | -25.1 | -16.7 | -20.9 | -15.7 | -41.9 | -15.7 | -15.7 | -83.425 | -83.425 | -83.425 | -83.425 | -29.25 | -29.25 | -29.25 | -29.25 | 0 | 0 | 0 | 0 | -0.45 | -0.45 | -0.45 | -0.45 | -2.625 | -2.625 | -2.625 | -2.625 | -12.55 | -12.55 | -12.55 | -12.55 | -15.3 | -15.3 | -15.3 | -15.3 | -14.525 | -14.525 | -14.525 | -14.525 | -13.025 | -13.025 | -13.025 | -13.025 | -13.1 | -13.1 | -13.1 | -13.1 | -13.4 | -13.4 | -13.4 | -13.4 | -11.95 | -11.95 | -11.95 | -11.95 | -11.725 | -11.725 | -11.725 | -11.725 | -12.5 | -12.5 | -12.5 | -12.5 | -2.325 | -2.325 | -2.325 | -2.325 | -0.993 | -0.993 | -0.993 | -0.993 | -0.588 | -0.588 | -0.588 | -0.588 | -3.226 | -3.226 | -3.226 | -3.226 | -0.95 | -0.95 | -0.95 | -0.95 | -0.95 | -0.95 | -0.95 | -0.95 | -1.424 | -1.424 | -1.424 | -1.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -2.4 | 45.9 | 45.7 | 28.1 | -11.5 | -55.4 | -3.8 | -54 | -4.8 | -4.2 | 28.5 | -69.9 | 89.2 | -131.9 | 53.6 | 323.1 | -0.5 | -115.6 | -0.4 | -42.2 | -1 | 21.1 | 37.925 | 120 | 37.925 | 37.925 | 168.625 | 168.625 | 168.625 | 168.625 | 300.125 | 300.125 | 300.125 | 300.125 | 73.775 | 73.775 | 73.775 | 73.775 | 24.025 | 24.025 | 24.025 | 24.025 | 83.1 | 83.1 | 83.1 | 83.1 | 30.7 | 30.7 | 30.7 | 30.7 | 69.5 | 69.5 | 69.5 | 69.5 | 96.975 | 96.975 | 96.975 | 96.975 | 88.275 | 88.275 | 88.275 | 88.275 | 145.05 | 145.05 | 145.05 | 145.05 | 93.825 | 93.825 | 93.825 | 93.825 | 65.85 | 65.85 | 65.85 | 65.85 | 67.475 | 67.475 | 67.475 | 67.475 | 128.725 | 128.725 | 128.725 | 128.725 | 8.7 | 8.7 | 8.7 | 8.7 | 0.94 | 0.94 | 0.94 | 0.94 | -14.142 | -14.142 | -14.142 | -14.142 | 1.946 | 1.946 | 1.946 | 1.946 | 2.645 | 2.645 | 2.645 | 2.645 | 3.965 | 3.965 | 3.965 | 3.965 | 2.539 | 2.539 | 2.539 | 2.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -22.5 | 33.3 | -38.7 | -71 | -63.1 | -108.3 | -4.6 | -54 | 2.7 | -164.1 | 83.1 | -115 | -205.7 | -157 | -210.7 | 310.5 | 49.3 | -140.7 | -71.2 | -67.3 | -80.4 | -0.2 | 7.45 | 19.4 | 7.45 | 7.45 | 62.65 | 62.65 | 62.65 | 62.65 | 187.375 | 187.375 | 187.375 | 187.375 | 44.675 | 44.675 | 44.675 | 44.675 | 25.55 | 25.55 | 25.55 | 25.55 | 58.25 | 58.25 | 58.25 | 58.25 | 23.875 | 23.875 | 23.875 | 23.875 | 35.55 | 35.55 | 35.55 | 35.55 | 56.75 | 56.75 | 56.75 | 56.75 | 57.875 | 57.875 | 57.875 | 57.875 | 44.75 | 44.75 | 44.75 | 44.75 | 30.45 | 30.45 | 30.45 | 30.45 | 32.75 | 32.75 | 32.75 | 32.75 | 40.3 | 40.3 | 40.3 | 40.3 | 52.075 | 52.075 | 52.075 | 52.075 | 6.375 | 6.375 | 6.375 | 6.375 | -0.94 | -0.94 | -0.94 | -0.94 | 14.144 | 14.144 | 14.144 | 14.144 | -1.944 | -1.944 | -1.944 | -1.944 | -2.645 | -2.645 | -2.645 | -2.645 | -3.965 | -3.965 | -3.965 | -3.965 | -2.539 | -2.539 | -2.539 | -2.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1 | -5.9 | 5.7 | -1.6 | 3.5 | 1.8 | 0.8 | -3.8 | -0.7 | -97.3 | 0.3 | 0.3 | 1.3 | -0.5 | -1.4 | 1.1 | -0.4 | 0.4 | 1.2 | 2.2 | -0.6 | -0.4 | 0 | -1.4 | 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 |
Net Change In Cash
| -65.3 | -67.2 | -89.6 | 71.5 | 155.4 | 22.2 | 185.5 | -63.2 | 53 | 47.3 | -1.3 | -29.8 | 27.5 | -15.6 | -32.1 | 34.1 | -1.7 | -24.3 | -22 | 67.3 | -12.4 | -4.275 | -1.975 | 16.025 | -1.975 | -1.975 | -66.6 | -66.6 | -66.6 | -66.6 | 72.65 | 72.65 | 72.65 | 72.65 | -14.05 | -14.05 | -14.05 | -14.05 | -2.825 | -2.825 | -2.825 | -2.825 | 19.425 | 19.425 | 19.425 | 19.425 | 0.625 | 0.625 | 0.625 | 0.625 | -0.2 | -0.2 | -0.2 | -0.2 | 1.15 | 1.15 | 1.15 | 1.15 | 2.1 | 2.1 | 2.1 | 2.1 | -4.025 | -4.025 | -4.025 | -4.025 | -1.725 | -1.725 | -1.725 | -1.725 | -1.175 | -1.175 | -1.175 | -1.175 | -3.425 | -3.425 | -3.425 | -3.425 | -22.675 | -22.675 | -22.675 | -22.675 | 33.775 | 33.775 | 33.775 | 33.775 | -0.827 | -0.827 | -0.827 | -0.827 | 14.092 | 14.092 | 14.092 | 14.092 | 2.631 | 2.631 | 2.631 | 2.631 | -0.55 | -0.55 | -0.55 | -0.55 | 2.658 | 2.658 | 2.658 | 2.658 | -2.751 | -2.751 | -2.751 | -2.751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 299.6 | 364.9 | 432.1 | 521.7 | 450.2 | 294.8 | 272.6 | 87.1 | 150.3 | 97.3 | 50 | 51.3 | 81.1 | 53.6 | 69.2 | 87.4 | 53.3 | 55 | 79.3 | 101.3 | 34 | 25.325 | 11.6 | 29.6 | 11.6 | 11.6 | 13.575 | 13.575 | 13.575 | 13.575 | 80.175 | 80.175 | 80.175 | 80.175 | 7.525 | 7.525 | 7.525 | 7.525 | 21.575 | 21.575 | 21.575 | 21.575 | 24.4 | 24.4 | 24.4 | 24.4 | 4.975 | 4.975 | 4.975 | 4.975 | 4.35 | 4.35 | 4.35 | 4.35 | 4.55 | 4.55 | 4.55 | 4.55 | 3.4 | 3.4 | 3.4 | 3.4 | 1.3 | 1.3 | 1.3 | 1.3 | 5.325 | 5.325 | 5.325 | 5.325 | 7.05 | 7.05 | 7.05 | 7.05 | 8.225 | 8.225 | 8.225 | 8.225 | 11.65 | 11.65 | 11.65 | 11.65 | 34.325 | 34.325 | 34.325 | 34.325 | 0.546 | 0.546 | 0.546 | 0.546 | 19.382 | 19.382 | 19.382 | 19.382 | 5.29 | 5.29 | 5.29 | 5.29 | 2.659 | 2.659 | 2.659 | 2.659 | 3.208 | 3.208 | 3.208 | 3.208 | 0.551 | 0.551 | 0.551 | 0.551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |