Lendlease Group
ASX:LLC.AX
6.3 (AUD) • At close January 22, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2020-01-31 | 2019-06-30 | 2019-03-31 | 2019-01-31 | 2018-06-30 | 2018-03-31 | 2018-01-31 | 2017-06-30 | 2017-03-31 | 2017-01-31 | 2016-06-30 | 2016-03-31 | 2016-01-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2015-01-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2014-01-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2013-01-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2012-01-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2011-01-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2010-01-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2009-01-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2008-01-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2007-01-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2006-01-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2005-01-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2004-01-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2003-01-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2002-01-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2001-01-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 2000-01-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1999-01-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1998-01-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1997-01-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1996-01-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1995-01-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1994-01-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1993-01-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1992-01-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1991-01-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1990-01-31 | 1989-09-30 | 1989-06-30 | 1989-03-31 | 1989-01-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -45.5 | -45.5 | -70.5 | -70.5 | -77.5 | -77.5 | -77.5 | -77.5 | 116.75 | 116.75 | 116.75 | 198.2 | 198.2 | 198.2 | 189.65 | 189.65 | 189.65 | 174.55 | 174.55 | 174.55 | 154.65 | 154.65 | 154.65 | 154.65 | 205.725 | 205.725 | 205.725 | 205.725 | 137.9 | 137.9 | 137.9 | 137.9 | 125.35 | 125.35 | 125.35 | 125.35 | 123.2 | 123.2 | 123.2 | 123.2 | 86.4 | 86.4 | 86.4 | 86.4 | -163.4 | -163.4 | -163.4 | -163.4 | 66.35 | 66.35 | 66.35 | 66.35 | 124.375 | 124.375 | 124.375 | 124.375 | 103.8 | 103.8 | 103.8 | 103.8 | -2.5 | -2.5 | -2.5 | -2.5 | -1.025 | -1.025 | -1.025 | -1.025 | -1.725 | -1.725 | -1.725 | -1.725 | -3.125 | -3.125 | -3.125 | -3.125 | -1.525 | -1.525 | -1.525 | -1.525 | 776.075 | 776.075 | 776.075 | 776.075 | 105.1 | 105.1 | 105.1 | 105.1 | 90.975 | 90.975 | 90.975 | 90.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | -0.32 | -0.32 | -0.32 | -0.32 | 4.018 | 4.018 | 4.018 | 4.018 |
Depreciation & Amortization
| 35 | 35 | 36.5 | 36.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.65 | 26.65 | 26.65 | 24.55 | 24.55 | 24.55 | 20.675 | 20.675 | 20.675 | 19.875 | 19.875 | 19.875 | 19.875 | 21.925 | 21.925 | 21.925 | 21.925 | 21.725 | 21.725 | 21.725 | 21.725 | 19.35 | 19.35 | 19.35 | 19.35 | 13.025 | 13.025 | 13.025 | 13.025 | 9.95 | 9.95 | 9.95 | 9.95 | 8.15 | 8.15 | 8.15 | 8.15 | 6.75 | 6.75 | 6.75 | 6.75 | 6.475 | 6.475 | 6.475 | 6.475 | 6.225 | 6.225 | 6.225 | 6.225 | 15.025 | 15.025 | 15.025 | 15.025 | 16.025 | 16.025 | 16.025 | 16.025 | 0 | 0 | 0 | 0 | 24.375 | 24.375 | 24.375 | 24.375 | 9 | 9 | 9 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.55 | 2.55 | 2.55 | 2.55 | 3.025 | 3.025 | 3.025 | 3.025 | 3.05 | 3.05 | 3.05 | 3.05 | 2.775 | 2.775 | 2.775 | 2.775 | 3 | 3 | 3 | 3 | 2.577 | 2.577 | 2.577 | 2.577 | 2.923 | 2.923 | 2.923 | 2.923 | 2.94 | 2.94 | 2.94 | 2.94 | 2.963 | 2.963 | 2.963 | 2.963 |
Deferred Income Tax
| 47 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.5 | 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 | 0 | 0 | 0 | 0 | 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
| -71.5 | -71.5 | 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 | 0 | 0 | 0 | 0 | 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
| 99.5 | 99.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -171 | -171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 178 | 178 | -376.5 | -376.5 | 77.5 | 77.5 | 77.5 | 77.5 | -116.75 | -116.75 | -116.75 | -224.85 | -224.85 | -224.85 | -177.7 | -177.7 | -177.7 | 18.025 | 18.025 | 18.025 | -216.175 | -216.175 | -216.175 | -216.175 | -22.05 | -22.05 | -22.05 | -22.05 | -135.9 | -135.9 | -135.9 | -135.9 | -156.225 | -156.225 | -156.225 | -156.225 | -146.775 | -146.775 | -146.775 | -146.775 | -39.35 | -39.35 | -39.35 | -39.35 | 250.8 | 250.8 | 250.8 | 250.8 | -5.925 | -5.925 | -5.925 | -5.925 | -41.55 | -41.55 | -41.55 | -41.55 | 55.05 | 55.05 | 55.05 | 55.05 | -19.875 | -19.875 | -19.875 | -19.875 | 95.7 | 95.7 | 95.7 | 95.7 | 1.725 | 1.725 | 1.725 | 1.725 | 118.1 | 118.1 | 118.1 | 118.1 | 64.375 | 64.375 | 64.375 | 64.375 | -776.075 | -776.075 | -776.075 | -776.075 | -105.1 | -105.1 | -105.1 | -105.1 | -90.975 | -90.975 | -90.975 | -90.975 | 46.225 | 46.225 | 46.225 | 46.225 | 22.325 | 22.325 | 22.325 | 22.325 | 26.475 | 26.475 | 26.475 | 26.475 | 78.8 | 78.8 | 78.8 | 78.8 | 47.575 | 47.575 | 47.575 | 47.575 | 26.005 | 26.005 | 26.005 | 26.005 | 36.411 | 36.411 | 36.411 | 36.411 | -2.62 | -2.62 | -2.62 | -2.62 | -6.981 | -6.981 | -6.981 | -6.981 |
Operating Cash Flow
| 167.5 | 167.5 | -410.5 | -410.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.5 | 36.5 | 36.5 | 213.25 | 213.25 | 213.25 | -41.65 | -41.65 | -41.65 | -41.65 | 205.6 | 205.6 | 205.6 | 205.6 | 23.725 | 23.725 | 23.725 | 23.725 | -11.525 | -11.525 | -11.525 | -11.525 | -10.55 | -10.55 | -10.55 | -10.55 | 57 | 57 | 57 | 57 | 95.55 | 95.55 | 95.55 | 95.55 | 67.175 | 67.175 | 67.175 | 67.175 | 89.3 | 89.3 | 89.3 | 89.3 | 165.075 | 165.075 | 165.075 | 165.075 | -7.35 | -7.35 | -7.35 | -7.35 | 110.7 | 110.7 | 110.7 | 110.7 | 0 | 0 | 0 | 0 | 139.35 | 139.35 | 139.35 | 139.35 | 71.85 | 71.85 | 71.85 | 71.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.775 | 48.775 | 48.775 | 48.775 | 25.35 | 25.35 | 25.35 | 25.35 | 29.525 | 29.525 | 29.525 | 29.525 | 81.575 | 81.575 | 81.575 | 81.575 | 50.575 | 50.575 | 50.575 | 50.575 | 28.586 | 28.586 | 28.586 | 28.586 | 39.337 | 39.337 | 39.337 | 39.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -9.5 | -9.5 | -4.5 | -4.5 | -47.25 | -47.25 | -47.25 | -47.25 | -57.75 | -57.75 | -57.75 | -35.625 | -35.625 | -35.625 | -40.075 | -40.075 | -40.075 | -44.7 | -44.7 | -44.7 | -31.175 | -31.175 | -31.175 | -31.175 | -31.375 | -31.375 | -31.375 | -31.375 | -22.775 | -22.775 | -22.775 | -22.775 | -20.325 | -20.325 | -20.325 | -20.325 | -13.8 | -13.8 | -13.8 | -13.8 | -21.875 | -21.875 | -21.875 | -21.875 | -15.5 | -15.5 | -15.5 | -15.5 | -17.675 | -17.675 | -17.675 | -17.675 | -142.525 | -142.525 | -142.525 | -142.525 | -6.625 | -6.625 | -6.625 | -6.625 | -13.425 | -13.425 | -13.425 | -13.425 | -14.65 | -14.65 | -14.65 | -14.65 | -6.775 | -6.775 | -6.775 | -6.775 | -13.6 | -13.6 | -13.6 | -13.6 | -11.375 | -11.375 | -11.375 | -11.375 | -11.35 | -11.35 | -11.35 | -11.35 | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 | -4.1 | -4.1 | -4.1 | -4.1 | -2.45 | -2.45 | -2.45 | -2.45 | -1.975 | -1.975 | -1.975 | -1.975 | -1.625 | -1.625 | -1.625 | -1.625 | -2.75 | -2.75 | -2.75 | -2.75 | -62.745 | -62.745 | -62.745 | -62.745 | -4.275 | -4.275 | -4.275 | -4.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | -191.5 | -191.5 | -191.5 | -191.5 | -107.75 | -107.75 | -107.75 | -140.325 | -140.325 | -140.325 | -125.425 | -125.425 | -125.425 | -147.225 | -147.225 | -147.225 | -215.55 | -215.55 | -215.55 | -215.55 | -181.35 | -181.35 | -181.35 | -181.35 | -132.25 | -132.25 | -132.25 | -132.25 | -84.875 | -84.875 | -84.875 | -84.875 | -100.725 | -100.725 | -100.725 | -100.725 | -75.7 | -75.7 | -75.7 | -75.7 | -106.65 | -106.65 | -106.65 | -106.65 | -127.725 | -127.725 | -127.725 | -127.725 | -224.6 | -224.6 | -224.6 | -224.6 | -68.725 | -68.725 | -68.725 | -68.725 | -124.925 | -124.925 | -124.925 | -124.925 | -114.525 | -114.525 | -114.525 | -114.525 | 233.275 | 233.275 | 233.275 | 233.275 | -90.375 | -90.375 | -90.375 | -90.375 | -56.175 | -56.175 | -56.175 | -56.175 | -33.375 | -33.375 | -33.375 | -33.375 | -59.85 | -59.85 | -59.85 | -59.85 | -65.875 | -65.875 | -65.875 | -65.875 | -106.75 | -106.75 | -106.75 | -106.75 | -71.425 | -71.425 | -71.425 | -71.425 | -48.65 | -48.65 | -48.65 | -48.65 | -11.95 | -11.95 | -11.95 | -11.95 | -164.575 | -164.575 | -164.575 | -164.575 | -30.344 | -30.344 | -30.344 | -30.344 | -23.019 | -23.019 | -23.019 | -23.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 112 | 112 | 112 | 112 | 142.75 | 142.75 | 142.75 | 18.6 | 18.6 | 18.6 | 41.225 | 41.225 | 41.225 | 82.625 | 82.625 | 82.625 | 153.75 | 153.75 | 153.75 | 153.75 | 41.375 | 41.375 | 41.375 | 41.375 | 102.5 | 102.5 | 102.5 | 102.5 | 98.675 | 98.675 | 98.675 | 98.675 | 100.325 | 100.325 | 100.325 | 100.325 | 93.575 | 93.575 | 93.575 | 93.575 | 28.225 | 28.225 | 28.225 | 28.225 | 268.875 | 268.875 | 268.875 | 268.875 | 141.9 | 141.9 | 141.9 | 141.9 | 65.075 | 65.075 | 65.075 | 65.075 | 95.325 | 95.325 | 95.325 | 95.325 | 182 | 182 | 182 | 182 | -252.45 | -252.45 | -252.45 | -252.45 | 31.675 | 31.675 | 31.675 | 31.675 | 29.25 | 29.25 | 29.25 | 29.25 | 54.65 | 54.65 | 54.65 | 54.65 | 48.775 | 48.775 | 48.775 | 48.775 | 83.175 | 83.175 | 83.175 | 83.175 | 40.425 | 40.425 | 40.425 | 40.425 | 128.625 | 128.625 | 128.625 | 128.625 | 3.7 | 3.7 | 3.7 | 3.7 | 14.5 | 14.5 | 14.5 | 14.5 | 34.375 | 34.375 | 34.375 | 34.375 | 13.459 | 13.459 | 13.459 | 13.459 | 1.038 | 1.038 | 1.038 | 1.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -7.5 | -7.5 | -357.5 | -357.5 | 161 | 161 | 161 | 161 | 37.75 | 37.75 | 37.75 | 175.55 | 175.55 | 175.55 | 160.775 | 160.775 | 160.775 | 322.55 | 322.55 | 322.55 | 51.325 | 51.325 | 51.325 | 51.325 | 376.95 | 376.95 | 376.95 | 376.95 | 76.25 | 76.25 | 76.25 | 76.25 | -5 | -5 | -5 | -5 | 3.65 | 3.65 | 3.65 | 3.65 | 61 | 61 | 61 | 61 | 189.475 | 189.475 | 189.475 | 189.475 | -56.3 | -56.3 | -56.3 | -56.3 | 314.525 | 314.525 | 314.525 | 314.525 | 175.35 | 175.35 | 175.35 | 175.35 | 35.675 | 35.675 | 35.675 | 35.675 | 57.875 | 57.875 | 57.875 | 57.875 | 73.8 | 73.8 | 73.8 | 73.8 | 211.65 | 211.65 | 211.65 | 211.65 | 110.15 | 110.15 | 110.15 | 110.15 | 171.625 | 171.625 | 171.625 | 171.625 | 90.675 | 90.675 | 90.675 | 90.675 | -89.825 | -89.825 | -89.825 | -89.825 | 119.2 | 119.2 | 119.2 | 119.2 | -54.75 | -54.75 | -54.75 | -54.75 | 46.925 | 46.925 | 46.925 | 46.925 | -0.925 | -0.925 | -0.925 | -0.925 | 132.95 | 132.95 | 132.95 | 132.95 | 79.63 | 79.63 | 79.63 | 79.63 | 26.256 | 26.256 | 26.256 | 26.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -17 | -17 | -362 | -362 | 34.25 | 34.25 | 34.25 | 34.25 | 15 | 15 | 15 | 18.2 | 18.2 | 18.2 | 36.5 | 36.5 | 36.5 | 213.25 | 213.25 | 213.25 | -41.65 | -41.65 | -41.65 | -41.65 | 205.6 | 205.6 | 205.6 | 205.6 | 23.725 | 23.725 | 23.725 | 23.725 | -11.525 | -11.525 | -11.525 | -11.525 | -10.55 | -10.55 | -10.55 | -10.55 | 57 | 57 | 57 | 57 | 95.55 | 95.55 | 95.55 | 95.55 | 67.175 | 67.175 | 67.175 | 67.175 | 89.3 | 89.3 | 89.3 | 89.3 | 165.075 | 165.075 | 165.075 | 165.075 | -7.35 | -7.35 | -7.35 | -7.35 | 110.7 | 110.7 | 110.7 | 110.7 | 47.85 | 47.85 | 47.85 | 47.85 | 139.35 | 139.35 | 139.35 | 139.35 | 71.85 | 71.85 | 71.85 | 71.85 | 181.55 | 181.55 | 181.55 | 181.55 | 75.7 | 75.7 | 75.7 | 75.7 | -76.425 | -76.425 | -76.425 | -76.425 | 48.775 | 48.775 | 48.775 | 48.775 | 54.75 | 54.75 | 54.75 | 54.75 | -26.925 | -26.925 | -26.925 | -26.925 | 0.925 | 0.925 | 0.925 | 0.925 | -132.95 | -132.95 | -132.95 | -132.95 | -79.63 | -79.63 | -79.63 | -79.63 | -26.256 | -26.256 | -26.256 | -26.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | -1,257.75 | -1,257.75 | -1,257.75 | -1,257.75 | -1,086.75 | -1,086.75 | -1,086.75 | -467.675 | -467.675 | -467.675 | -644.2 | -644.2 | -644.2 | -1,406.5 | -1,406.5 | -1,406.5 | -583.35 | -583.35 | -583.35 | -583.35 | -237.55 | -237.55 | -237.55 | -237.55 | -54.975 | -54.975 | -54.975 | -54.975 | -119.4 | -119.4 | -119.4 | -119.4 | -141.675 | -141.675 | -141.675 | -141.675 | -144.3 | -144.3 | -144.3 | -144.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -321.95 | -321.95 | -321.95 | -321.95 | -527.975 | -527.975 | -527.975 | -527.975 | -108.825 | -108.825 | -108.825 | -108.825 | -6.5 | -6.5 | -6.5 | -6.5 | -302.375 | -302.375 | -302.375 | -302.375 | -545.125 | -545.125 | -545.125 | -545.125 | -283.3 | -283.3 | -283.3 | -283.3 | -1,098.5 | -1,098.5 | -1,098.5 | -1,098.5 | -461.3 | -461.3 | -461.3 | -461.3 | -159.575 | -159.575 | -159.575 | -159.575 | -154.3 | -154.3 | -154.3 | -154.3 | -55.1 | -55.1 | -55.1 | -55.1 | -20.375 | -20.375 | -20.375 | -20.375 | -22.6 | -22.6 | -22.6 | -22.6 | -5.525 | -5.525 | -5.525 | -5.525 | -33.743 | -33.743 | -33.743 | -33.743 | -1.883 | -1.883 | -1.883 | -1.883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 298.25 | 298.25 | 298.25 | 298.25 | 0 | 0 | 0 | 0 | 0 | 0 | 26.625 | 26.625 | 26.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 197.275 | 197.275 | 197.275 | 197.275 | 75.625 | 75.625 | 75.625 | 75.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.5 | 4.5 | 4.5 | 4.5 | 10.75 | 10.75 | 10.75 | 10.75 | 8.175 | 8.175 | 8.175 | 8.175 | 12.45 | 12.45 | 12.45 | 12.45 | 31.025 | 31.025 | 31.025 | 31.025 | 27.075 | 27.075 | 27.075 | 27.075 | 6.075 | 6.075 | 6.075 | 6.075 | 16.05 | 16.05 | 16.05 | 16.05 | 58.9 | 58.9 | 58.9 | 58.9 | 46.75 | 46.75 | 46.75 | 46.75 | 24.875 | 24.875 | 24.875 | 24.875 | 3.125 | 3.125 | 3.125 | 3.125 | 7.067 | 7.067 | 7.067 | 7.067 | 64.297 | 64.297 | 64.297 | 64.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -46.25 | -46.25 | -46.25 | -47.025 | -47.025 | -47.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.575 | -1.575 | -1.575 | -1.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.275 | -5.275 | -5.275 | -5.275 | -101.3 | -101.3 | -101.3 | -101.3 | -4.525 | -4.525 | -4.525 | -4.525 | -9.3 | -9.3 | -9.3 | -9.3 | -439.3 | -439.3 | -439.3 | -439.3 | -3.15 | -3.15 | -3.15 | -3.15 | -35.65 | -35.65 | -35.65 | -35.65 | 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 |
Dividends Paid
| -16.5 | -16.5 | -36 | -36 | -81.75 | -81.75 | -81.75 | -81.75 | -64.5 | -64.5 | -64.5 | -93 | -93 | -93 | -84.475 | -84.475 | -84.475 | -73.3 | -73.3 | -73.3 | -93.55 | -93.55 | -93.55 | -93.55 | -52.525 | -52.525 | -52.525 | -52.525 | -54.175 | -54.175 | -54.175 | -54.175 | -38.775 | -38.775 | -38.775 | -38.775 | -31.825 | -31.825 | -31.825 | -31.825 | -31.525 | -31.525 | -31.525 | -31.525 | -47.075 | -47.075 | -47.075 | -47.075 | -78.875 | -78.875 | -78.875 | -78.875 | -59.3 | -59.3 | -59.3 | -59.3 | -50.8 | -50.8 | -50.8 | -50.8 | -53.825 | -53.825 | -53.825 | -53.825 | -39.9 | -39.9 | -39.9 | -39.9 | -20.225 | -20.225 | -20.225 | -20.225 | -18.325 | -18.325 | -18.325 | -18.325 | -54.925 | -54.925 | -54.925 | -54.925 | -79.75 | -79.75 | -79.75 | -79.75 | -70.45 | -70.45 | -70.45 | -70.45 | -64.575 | -64.575 | -64.575 | -64.575 | -58.875 | -58.875 | -58.875 | -58.875 | -42.45 | -42.45 | -42.45 | -42.45 | -39.5 | -39.5 | -39.5 | -39.5 | -40.8 | -40.8 | -40.8 | -40.8 | -35.825 | -35.825 | -35.825 | -35.825 | -29.305 | -29.305 | -29.305 | -29.305 | -26.792 | -26.792 | -26.792 | -26.792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 15 | 15 | 399 | 399 | 1,075.5 | 1,075.5 | 1,075.5 | 1,075.5 | 1,212.5 | 1,212.5 | 1,212.5 | 625.9 | 625.9 | 625.9 | 738.55 | 738.55 | 738.55 | 1,693.05 | 1,693.05 | 1,693.05 | 635.25 | 635.25 | 635.25 | 635.25 | 495.675 | 495.675 | 495.675 | 495.675 | 132.875 | 132.875 | 132.875 | 132.875 | 146.65 | 146.65 | 146.65 | 146.65 | 162.95 | 162.95 | 162.95 | 162.95 | 35.55 | 35.55 | 35.55 | 35.55 | 68.575 | 68.575 | 68.575 | 68.575 | 146.05 | 146.05 | 146.05 | 146.05 | 470.55 | 470.55 | 470.55 | 470.55 | 743.85 | 743.85 | 743.85 | 743.85 | 160.575 | 160.575 | 160.575 | 160.575 | 253.9 | 253.9 | 253.9 | 253.9 | 364.225 | 364.225 | 364.225 | 364.225 | 703.925 | 703.925 | 703.925 | 703.925 | 836.925 | 836.925 | 836.925 | 836.925 | 1,331.93 | 1,331.93 | 1,331.93 | 1,331.93 | 616.025 | 616.025 | 616.025 | 616.025 | 141.65 | 141.65 | 141.65 | 141.65 | 245.9 | 245.9 | 245.9 | 245.9 | 38.65 | 38.65 | 38.65 | 38.65 | 13.125 | 13.125 | 13.125 | 13.125 | 38.525 | 38.525 | 38.525 | 38.525 | 38.225 | 38.225 | 38.225 | 38.225 | 55.98 | 55.98 | 55.98 | 55.98 | -35.623 | -35.623 | -35.623 | -35.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -1.5 | -1.5 | 363 | 363 | 34.25 | 34.25 | 34.25 | 34.25 | 15 | 15 | 15 | 18.2 | 18.2 | 18.2 | 36.5 | 36.5 | 36.5 | 213.25 | 213.25 | 213.25 | -41.65 | -41.65 | -41.65 | -41.65 | 205.6 | 205.6 | 205.6 | 205.6 | 23.725 | 23.725 | 23.725 | 23.725 | -11.525 | -11.525 | -11.525 | -11.525 | -10.55 | -10.55 | -10.55 | -10.55 | 57 | 57 | 57 | 57 | 95.55 | 95.55 | 95.55 | 95.55 | 67.175 | 67.175 | 67.175 | 67.175 | 89.3 | 89.3 | 89.3 | 89.3 | 165.075 | 165.075 | 165.075 | 165.075 | -7.35 | -7.35 | -7.35 | -7.35 | 110.7 | 110.7 | 110.7 | 110.7 | 47.85 | 47.85 | 47.85 | 47.85 | 139.35 | 139.35 | 139.35 | 139.35 | 71.85 | 71.85 | 71.85 | 71.85 | 181.55 | 181.55 | 181.55 | 181.55 | 75.7 | 75.7 | 75.7 | 75.7 | -76.425 | -76.425 | -76.425 | -76.425 | 48.775 | 48.775 | 48.775 | 48.775 | -38.65 | -38.65 | -38.65 | -38.65 | -13.125 | -13.125 | -13.125 | -13.125 | -38.525 | -38.525 | -38.525 | -38.525 | -25.275 | -25.275 | -25.275 | -25.275 | -55.98 | -55.98 | -55.98 | -55.98 | 35.623 | 35.623 | 35.623 | 35.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 11.5 | 11.5 | 50.5 | 50.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -49.3 | -49.3 | -49.3 | -575.175 | -575.175 | -575.175 | -116.475 | -116.475 | -116.475 | -116.475 | -590.225 | -590.225 | -590.225 | -590.225 | 73.95 | 73.95 | 73.95 | 73.95 | 12.5 | 12.5 | 12.5 | 12.5 | -115.775 | -115.775 | -115.775 | -115.775 | -42.225 | -42.225 | -42.225 | -42.225 | -217.15 | -217.15 | -217.15 | -217.15 | -128.35 | -128.35 | -128.35 | -128.35 | -270.25 | -270.25 | -270.25 | -270.25 | -497.75 | -497.75 | -497.75 | -497.75 | -180.725 | -180.725 | -180.725 | -180.725 | -203.875 | -203.875 | -203.875 | -203.875 | 0 | 0 | 0 | 0 | -471.675 | -471.675 | -471.675 | -471.675 | -806.85 | -806.85 | -806.85 | -806.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -201.775 | -201.775 | -201.775 | -201.775 | 1.7 | 1.7 | 1.7 | 1.7 | -6.6 | -6.6 | -6.6 | -6.6 | 7.3 | 7.3 | 7.3 | 7.3 | 81.18 | 81.18 | 81.18 | 81.18 | 2.979 | 2.979 | 2.979 | 2.979 | 29.894 | 29.894 | 29.894 | 29.894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 160.5 | 160.5 | -359 | -359 | 68 | 68 | 68 | 68 | 28.25 | 28.25 | 28.25 | -18.025 | -18.025 | -18.025 | 60.2 | 60.2 | 60.2 | 64.575 | 64.575 | 64.575 | -241.425 | -241.425 | -241.425 | -241.425 | 26.575 | 26.575 | 26.575 | 26.575 | 145.125 | 145.125 | 145.125 | 145.125 | -22.075 | -22.075 | -22.075 | -22.075 | -147.425 | -147.425 | -147.425 | -147.425 | 128.775 | 128.775 | 128.775 | 128.775 | 69.5 | 69.5 | 69.5 | 69.5 | 73.175 | 73.175 | 73.175 | 73.175 | -2.35 | -2.35 | -2.35 | -2.35 | -2.525 | -2.525 | -2.525 | -2.525 | -202.775 | -202.775 | -202.775 | -202.775 | 128.225 | 128.225 | 128.225 | 128.225 | -9.225 | -9.225 | -9.225 | -9.225 | -53.625 | -53.625 | -53.625 | -53.625 | -591.3 | -591.3 | -591.3 | -591.3 | 623 | 623 | 623 | 623 | 34.775 | 34.775 | 34.775 | 34.775 | 79 | 79 | 79 | 79 | -55.45 | -55.45 | -55.45 | -55.45 | 43.15 | 43.15 | 43.15 | 43.15 | -17.125 | -17.125 | -17.125 | -17.125 | 51.275 | 51.275 | 51.275 | 51.275 | -26.47 | -26.47 | -26.47 | -26.47 | -104.045 | -104.045 | -104.045 | -104.045 | 78.597 | 78.597 | 78.597 | 78.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash At End Of Period
| 160.5 | 160.5 | -359 | -359 | 390.5 | 390.5 | 390.5 | 390.5 | 322.5 | 322.5 | 322.5 | 294.275 | 294.275 | 294.275 | 312.3 | 312.3 | 312.3 | 252.1 | 252.1 | 252.1 | 187.525 | 187.525 | 187.525 | 187.525 | 428.95 | 428.95 | 428.95 | 428.95 | 384.6 | 384.6 | 384.6 | 384.6 | 239.475 | 239.475 | 239.475 | 239.475 | 261.55 | 261.55 | 261.55 | 261.55 | 408.975 | 408.975 | 408.975 | 408.975 | 280.2 | 280.2 | 280.2 | 280.2 | 210.7 | 210.7 | 210.7 | 210.7 | 137.525 | 137.525 | 137.525 | 137.525 | 139.875 | 139.875 | 139.875 | 139.875 | 142.25 | 142.25 | 142.25 | 142.25 | 345.025 | 345.025 | 345.025 | 345.025 | 216.8 | 216.8 | 216.8 | 216.8 | 226.025 | 226.025 | 226.025 | 226.025 | 279.65 | 279.65 | 279.65 | 279.65 | 870.95 | 870.95 | 870.95 | 870.95 | 155.175 | 155.175 | 155.175 | 155.175 | 120.4 | 120.4 | 120.4 | 120.4 | 41.4 | 41.4 | 41.4 | 41.4 | 96.85 | 96.85 | 96.85 | 96.85 | 53.7 | 53.7 | 53.7 | 53.7 | 70.825 | 70.825 | 70.825 | 70.825 | 19.55 | 19.55 | 19.55 | 19.55 | 46.02 | 46.02 | 46.02 | 46.02 | 150.065 | 150.065 | 150.065 | 150.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |