Boral Ltd
ASX:BLD
Cash Flow Statement
Cash Flow Statement
Boral Ltd
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(129)
|
(117)
|
(125)
|
(146)
|
(148)
|
(199)
|
(175)
|
(94)
|
(55)
|
(48)
|
(54)
|
(47)
|
(31)
|
(12)
|
(36)
|
(22)
|
(16)
|
(70)
|
(58)
|
2
|
21
|
14
|
(21)
|
(45)
|
(63)
|
(69)
|
(35)
|
(42)
|
(71)
|
(86)
|
(66)
|
(51)
|
(45)
|
(31)
|
(8)
|
(7)
|
(16)
|
(77)
|
(61)
|
23
|
34
|
|
Cash Interest Paid |
(67)
|
(66)
|
(70)
|
(78)
|
(88)
|
(96)
|
(109)
|
(115)
|
(119)
|
(120)
|
(131)
|
(131)
|
(110)
|
(108)
|
(102)
|
(85)
|
(81)
|
(100)
|
(110)
|
(102)
|
(97)
|
(87)
|
(73)
|
(72)
|
(72)
|
(69)
|
(68)
|
(74)
|
(84)
|
(98)
|
(102)
|
(100)
|
(115)
|
(124)
|
(127)
|
(137)
|
(109)
|
(90)
|
(82)
|
(53)
|
(49)
|
|
Change in Working Capital |
33
|
33
|
44
|
57
|
64
|
69
|
56
|
56
|
64
|
83
|
79
|
54
|
46
|
33
|
35
|
69
|
30
|
(54)
|
(38)
|
(47)
|
(52)
|
(8)
|
(13)
|
6
|
40
|
50
|
75
|
(5)
|
(94)
|
(48)
|
14
|
3
|
(12)
|
(5)
|
23
|
27
|
(38)
|
(39)
|
(5)
|
(1)
|
23
|
|
Cash from Operating Activities |
500
N/A
|
543
+9%
|
539
-1%
|
415
-23%
|
411
-1%
|
450
+9%
|
391
-13%
|
482
+23%
|
598
+24%
|
582
-3%
|
500
-14%
|
419
-16%
|
474
+13%
|
459
-3%
|
344
-25%
|
351
+2%
|
272
-22%
|
133
-51%
|
239
+79%
|
309
+29%
|
433
+40%
|
507
+17%
|
391
-23%
|
418
+7%
|
417
0%
|
478
+15%
|
522
+9%
|
413
-21%
|
471
+14%
|
578
+23%
|
615
+6%
|
762
+24%
|
746
-2%
|
631
-15%
|
784
+24%
|
654
-17%
|
448
-31%
|
261
-42%
|
180
-31%
|
359
+100%
|
604
+68%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(317)
|
(423)
|
(461)
|
(469)
|
(515)
|
(484)
|
(407)
|
(404)
|
(432)
|
(393)
|
(338)
|
(232)
|
(167)
|
(180)
|
(248)
|
(346)
|
(394)
|
(414)
|
(401)
|
(309)
|
(259)
|
(268)
|
(249)
|
(250)
|
(271)
|
(324)
|
(352)
|
(340)
|
(361)
|
(425)
|
(444)
|
(453)
|
(460)
|
(346)
|
(280)
|
(258)
|
(257)
|
(342)
|
(318)
|
(209)
|
(203)
|
|
Other Items |
(288)
|
(171)
|
(218)
|
(245)
|
(36)
|
2
|
3
|
(9)
|
(109)
|
(87)
|
(1)
|
224
|
252
|
43
|
(42)
|
(36)
|
(627)
|
(571)
|
186
|
111
|
119
|
535
|
448
|
194
|
211
|
64
|
177
|
(3 391)
|
(3 518)
|
81
|
439
|
411
|
73
|
40
|
116
|
1 449
|
4 400
|
3 995
|
954
|
19
|
4
|
|
Cash from Investing Activities |
(605)
N/A
|
(594)
+2%
|
(679)
-14%
|
(713)
-5%
|
(551)
+23%
|
(482)
+12%
|
(403)
+16%
|
(412)
-2%
|
(541)
-31%
|
(480)
+11%
|
(338)
+30%
|
(8)
+98%
|
85
N/A
|
(137)
N/A
|
(290)
-112%
|
(382)
-32%
|
(1 021)
-168%
|
(986)
+3%
|
(216)
+78%
|
(198)
+8%
|
(140)
+29%
|
267
N/A
|
199
-25%
|
(56)
N/A
|
(60)
-8%
|
(260)
-330%
|
(175)
+33%
|
(3 731)
-2 032%
|
(3 879)
-4%
|
(345)
+91%
|
(5)
+98%
|
(43)
-702%
|
(387)
-810%
|
(305)
+21%
|
(163)
+46%
|
1 192
N/A
|
4 143
+248%
|
3 653
-12%
|
637
-83%
|
(190)
N/A
|
(200)
-5%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(18)
|
(36)
|
(77)
|
(103)
|
(48)
|
3
|
(3)
|
12
|
11
|
(113)
|
(146)
|
(31)
|
1
|
1
|
480
|
476
|
22
|
51
|
41
|
36
|
20
|
0
|
0
|
(116)
|
(231)
|
(115)
|
2 018
|
2 019
|
(2 018)
|
0
|
0
|
0
|
0
|
0
|
0
|
(507)
|
(860)
|
(353)
|
0
|
0
|
(13)
|
|
Net Issuance of Debt |
242
|
204
|
336
|
514
|
297
|
221
|
171
|
10
|
139
|
218
|
136
|
(236)
|
(416)
|
(224)
|
(171)
|
10
|
498
|
469
|
(63)
|
(166)
|
(195)
|
(495)
|
(423)
|
(7)
|
(15)
|
(4)
|
(1)
|
1 314
|
1 301
|
(111)
|
(366)
|
(273)
|
(51)
|
564
|
(59)
|
(1 238)
|
(602)
|
(377)
|
(985)
|
(655)
|
(26)
|
|
Cash Paid for Dividends |
(102)
|
(106)
|
(113)
|
(131)
|
(132)
|
(137)
|
(144)
|
(148)
|
(159)
|
(163)
|
(151)
|
(94)
|
(46)
|
(42)
|
(44)
|
(48)
|
(52)
|
(52)
|
(42)
|
(36)
|
(45)
|
(57)
|
(95)
|
(129)
|
(139)
|
(154)
|
(167)
|
(226)
|
(281)
|
(287)
|
(311)
|
(317)
|
(311)
|
(158)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
6
|
9
|
4
|
2
|
0
|
(5)
|
28
|
29
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
0
|
(2 923)
|
0
|
0
|
0
|
|
Cash from Financing Activities |
122
N/A
|
62
-49%
|
146
+133%
|
281
+93%
|
117
-58%
|
87
-26%
|
25
-71%
|
(127)
N/A
|
(9)
+93%
|
(59)
-550%
|
(161)
-175%
|
(361)
-124%
|
(461)
-28%
|
(266)
+42%
|
264
N/A
|
444
+69%
|
477
+7%
|
472
-1%
|
(61)
N/A
|
(166)
-171%
|
(225)
-36%
|
(525)
-133%
|
(489)
+7%
|
(252)
+49%
|
(380)
-51%
|
(273)
+28%
|
1 850
N/A
|
3 107
+68%
|
1 021
-67%
|
(398)
N/A
|
(677)
-70%
|
(589)
+13%
|
(362)
+39%
|
406
N/A
|
(59)
N/A
|
(1 782)
-2 906%
|
(1 499)
+16%
|
(3 730)
-149%
|
(3 986)
-7%
|
(655)
+84%
|
(39)
+94%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(8)
|
(2)
|
(2)
|
(2)
|
1
|
3
|
(0)
|
(8)
|
(8)
|
(7)
|
8
|
3
|
(14)
|
(0)
|
(6)
|
(9)
|
3
|
1
|
(3)
|
9
|
17
|
(2)
|
(3)
|
12
|
10
|
2
|
(2)
|
(3)
|
(5)
|
1
|
3
|
3
|
4
|
(34)
|
(88)
|
(64)
|
(25)
|
20
|
70
|
37
|
(2)
|
|
Net Change in Cash |
9
N/A
|
10
+5%
|
4
-63%
|
(19)
N/A
|
(22)
-13%
|
58
N/A
|
12
-79%
|
(65)
N/A
|
40
N/A
|
36
-10%
|
9
-76%
|
53
+525%
|
83
+57%
|
57
-32%
|
311
+450%
|
404
+30%
|
(269)
N/A
|
(380)
-41%
|
(41)
+89%
|
(46)
-13%
|
86
N/A
|
248
+189%
|
98
-60%
|
123
+25%
|
(13)
N/A
|
(54)
-307%
|
2 196
N/A
|
(214)
N/A
|
(2 391)
-1 016%
|
(164)
+93%
|
(65)
+61%
|
133
N/A
|
1
-100%
|
697
+116 100%
|
474
-32%
|
(1)
N/A
|
3 067
N/A
|
203
-93%
|
(3 100)
N/A
|
(449)
+86%
|
363
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
183
N/A
|
121
-34%
|
78
-35%
|
(53)
N/A
|
(104)
-95%
|
(34)
+67%
|
(16)
+54%
|
78
N/A
|
166
+112%
|
189
+14%
|
162
-14%
|
187
+15%
|
307
+64%
|
279
-9%
|
96
-66%
|
5
-95%
|
(123)
N/A
|
(281)
-129%
|
(163)
+42%
|
0
N/A
|
175
+87 200%
|
239
+37%
|
142
-41%
|
168
+19%
|
145
-14%
|
154
+6%
|
171
+11%
|
73
-57%
|
111
+51%
|
153
+38%
|
171
+12%
|
308
+80%
|
286
-7%
|
285
0%
|
505
+77%
|
396
-22%
|
191
-52%
|
(81)
N/A
|
(138)
-70%
|
150
N/A
|
400
+168%
|