Accord Financial Corp.
TSX:ACD.TO
4.03 (CAD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 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 | 1996 Q3 | 1996 Q2 | 1996 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -1.149 | 0.632 | -7.575 | -9.017 | -0.393 | 1.91 | -3.644 | 1.873 | 0.25 | 3.166 | 3.921 | 2.859 | 3.591 | 2.852 | 1.369 | 0.567 | 4.727 | -6.054 | -1.302 | 2.984 | 2.189 | 1.471 | 4.33 | 2.831 | 2.483 | 1.583 | 2.613 | 2.004 | 0.369 | 1.226 | 2.21 | 1.265 | 1.627 | 1.465 | 2.794 | 2.524 | 1.736 | 1.705 | 2.37 | 2.176 | 1.537 | 0.797 | 2.647 | 1.378 | 1.267 | 1.246 | 2.525 | 1.725 | 1.243 | 0.883 | 2.344 | 2.248 | 1.394 | 1.598 | 2.962 | 1.37 | 2.312 | 1.611 | 0.605 | 0.709 | 0.494 | 1.28 | 0.462 | 1.332 | 1.759 | 1.488 | 2.059 | 1.163 | 1.671 | 1.394 | 2.46 | 1.46 | 1.506 | 1.691 | 2.796 | 1 | 1.28 | 1.134 | 2.771 | 1.698 | 1.838 | 1.317 | 2.052 | 1.539 | 1.119 | 1.129 | 0.926 | 1.3 | 1.234 | 1.189 | 1.129 | -0.868 | 1.118 | 1.541 | 2.392 | 1.935 | 1.7 | 1.4 | 2.3 | 1.5 | 1.3 | 1.1 | 1.7 | 1.2 | 0.9 | 1 | 1.4 | 1.2 | 1 | 0.9 | 1.3 | 0.8 | 1.2 | 1 |
Depreciation & Amortization
| 0.182 | 0.18 | 0.187 | 0.172 | 0.154 | 0.187 | 0.205 | 0.234 | 0.206 | 0.19 | 0.198 | 0.217 | 0.209 | 0.212 | 0.253 | 0.254 | 0.259 | 0.253 | 0.257 | 0.258 | 0.257 | 0.255 | 0.221 | 0.164 | 0.154 | 0.148 | 0.154 | 0.131 | 0.134 | 0.129 | 0.171 | 0.17 | 0.161 | 0.161 | 0.177 | 0.178 | 0.178 | 0.178 | 0.161 | 0.155 | 0.152 | 0.109 | 0.029 | 0.028 | 0.027 | 0.027 | 0.031 | 0.032 | 0.031 | 0.031 | 0.04 | 0.031 | 0.03 | 0.029 | 0.04 | 0.044 | 0.042 | 0.033 | 0.034 | 0.045 | 0.05 | 0.051 | 0.051 | 0.047 | 0.05 | 0.047 | 0.014 | 0.065 | 0.065 | 0.066 | 0.081 | 0.084 | 0.08 | 0.078 | 0.072 | 0.093 | 0.089 | 0.084 | 0.125 | 0.097 | 0.098 | 0.097 | 0.153 | 0.088 | 0.088 | 0.089 | 0.11 | 0.103 | 0.097 | 0.098 | 0.239 | 0.242 | 0.21 | 0.137 | 0.185 | 0.169 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 |
Deferred Income Tax
| 0.216 | -0.004 | -6.762 | -3.342 | 0.072 | -0.547 | 1.338 | -0.017 | -0.768 | 0.448 | 0.946 | 0.273 | 0.426 | 0.082 | -0.222 | -0.687 | -0.905 | -2.856 | -0.688 | 1.079 | 0.723 | 0.465 | -0.103 | 0.274 | 0.109 | -0.176 | 0.387 | 0.314 | -0.499 | 0.189 | 0.296 | -0.054 | 0.231 | 0.105 | 0.641 | 0.636 | 0.34 | 0.323 | 1.442 | 0.815 | 0.687 | 0.401 | 1.208 | 0.693 | 0.687 | 0.64 | 0 | 0.863 | 0.573 | 0.381 | 0.089 | 0.112 | -0.188 | -0.059 | 0.042 | -0.521 | -0.04 | -0.007 | -0.16 | 0.11 | -0.344 | -0.018 | 0.078 | 0.016 | -0.013 | -0.036 | -0.055 | -0.044 | 0.054 | 0.392 | 0.553 | 0.584 | 0.304 | 0.353 | -0.257 | -0.004 | -0.045 | 0.09 | 0.012 | -0.014 | 0.024 | -0.023 | -0.164 | 0.001 | 0.853 | 0.066 | -0.919 | -0.003 | 0.001 | 0.053 | -0.226 | 0.039 | 0.035 | -0.035 | 0.007 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| -0.009 | 0.041 | 0.022 | 0.073 | 0.047 | 0.023 | 0.08 | 0.072 | 0.017 | 0.021 | 0.073 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | -0.353 | 0.064 | 0.057 | 0.057 | 0.102 | 0.003 | 0.008 | 0.008 | 0.011 | 0.023 | 0.034 | 0.034 | 0.04 | 0.043 | 0.026 | 0.026 | 0.116 | -0.111 | 0.06 | 0.076 | 0.034 | -0.02 | -0.061 | 0.411 | -0.086 | 0.185 | 0.241 | 0.029 | 0.036 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 26.378 | 19.076 | -4.059 | -14.155 | -33.738 | -6.475 | 5.373 | -4.153 | 0.794 | 17.524 | -40.051 | -22.373 | -46.222 | -8.435 | -21.659 | -33.516 | 49.488 | 18.378 | -2.581 | 0.883 | -14.238 | -40.961 | -25.888 | -41.835 | -3.974 | -35.891 | 2.593 | -48.22 | -20.409 | -16.173 | 21.933 | -11.819 | -1.538 | -19.068 | 24.181 | 6.509 | 2.495 | -18.428 | 20.777 | -1.481 | -16.871 | -19.395 | 9.512 | -9.439 | 0.59 | 0.672 | 10.713 | -3.757 | -13.828 | -13.289 | 20.08 | 13.223 | -12.264 | -8.511 | 3.168 | -3.957 | -3.703 | -7.408 | -16.325 | -0.286 | 14.947 | 1.537 | 4.256 | 0.387 | 10.925 | -7.67 | 21.143 | -48.812 | 18.545 | -18.496 | -1.235 | 0.597 | 19.474 | -16.815 | 26.091 | -22.755 | -22.039 | 5.618 | 2.219 | -2.657 | 27.009 | -24.183 | -11.517 | -10.161 | 5.838 | -2.731 | -14.695 | 20.826 | 7.443 | -15.117 | 14.155 | 9.491 | 12.04 | -4.087 | -9.685 | -0.225 | -7 | -15.2 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 25.58 | 22.469 | -5.937 | -10.856 | -35.269 | 0.496 | -2.798 | 10.638 | 6.488 | 22.154 | -41.772 | -26.882 | -44.488 | -5.689 | -23.427 | -34.54 | 45.211 | 20.388 | -0.06 | -0.083 | -10.735 | -40.794 | -25.814 | -44.159 | -0.197 | -35.678 | 0.843 | -46.049 | -23.598 | -13.795 | 24.124 | -14.292 | -2.558 | -12.529 | 20.466 | 7.192 | -0.211 | -16.119 | 18.56 | -3.658 | -13.469 | -18.779 | 8.273 | -11.491 | 2.015 | 2.235 | 0 | -1.44 | -14.446 | -10.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.451 | -24.658 | 9.341 | -8.293 | -0.888 | 2.543 | 10.682 | -7.882 | 6.489 | -12.746 | -10.668 | 3.96 | -0.052 | -1.702 | 12.829 | -12.696 | -0.178 | -5.459 | 2.168 | -1.149 | -6.941 | 7.208 | 5.377 | -7.61 | 4.436 | 3.212 | 6.031 | -1.327 | -1.631 | -1.721 | -5.6 | -5.6 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | -0.96 | -1.879 | 0 | 0 | 0 | 0 | 0.188 | -0.728 | 2.589 | -1.919 | 0.08 | 0.052 | 1.609 | -0.603 | -0.508 | -0.155 | -0.753 | -0.194 | -0.244 | 0.11 | -0.295 | 0.26 | -0.564 | 0.347 | 0.684 | -1.067 | 0.123 | -0.089 | -0.354 | -0.12 | 0.141 | -1.026 | 0.794 | 1.323 | 0.324 | 0.321 | 0.336 | -0.312 | -1.916 | -0.173 | 0.28 | -0.16 | -0.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.94 | -1.808 | 3.157 | -2.125 | 3.236 | -2.811 | 3.592 | -11.524 | -0.9 | -3.242 | 0.827 | 2.605 | -0.074 | -2.004 | 0.034 | 0.004 | 4.596 | -0.616 | -2.021 | 0.352 | -0.225 | -1.274 | -0.081 | 1.154 | -1.323 | 0.524 | 0.6 | -0.045 | 0.324 | -1.145 | 0.394 | 0.874 | 0.103 | -0.847 | -0.121 | 0.428 | 0.245 | -1.082 | 0.523 | 0.37 | -0.603 | 0.269 | 0.347 | 0.164 | 0.198 | -1.306 | 0 | 0.095 | 0.528 | -1.721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.394 | 0.252 | -0.068 | -0.954 | 1.162 | -2.245 | -0.945 | -0.525 | 0.237 | 1.369 | -0.352 | -1.151 | 1.559 | 0.373 | 0.676 | 0.605 | -5.58 | 0.379 | 0.751 | -0.216 | -0.407 | 3.204 | -1.655 | 0.051 | 2.641 | 1.534 | -0.011 | -0.716 | -3.211 | 1.608 | 2.1 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 3.738 | -1.585 | -1.279 | -0.214 | 0.173 | -4.159 | 4.579 | -3.267 | -4.794 | -1.576 | 1.622 | -0.684 | 0.258 | -0.823 | 1.682 | -0.589 | 0.285 | -0.887 | -0.345 | 1.367 | -3.084 | 1.351 | -0.102 | 1.465 | -2.714 | -0.172 | 0.803 | -2.811 | 3.932 | -1.356 | -2.495 | 1.953 | 1.038 | -5.834 | 4.863 | -1.905 | 1.138 | -1.551 | 1.374 | 1.47 | -2.488 | 1.032 | 1.066 | 1.608 | -1.462 | -0.054 | 10.713 | -3.757 | -13.828 | -13.289 | 20.08 | 13.223 | -12.264 | -8.511 | 3.168 | -3.957 | -3.703 | -7.408 | -16.325 | -0.286 | 14.947 | 1.537 | 4.256 | 0.387 | 10.925 | -7.67 | 25.2 | -24.406 | 9.272 | -9.248 | -1.51 | 0.299 | 9.737 | -8.407 | 19.365 | -11.378 | -11.02 | 2.809 | 0.712 | -1.328 | 13.505 | -12.091 | -5.758 | -5.081 | 2.919 | -1.366 | -7.348 | 10.413 | 3.722 | -7.559 | 7.077 | 4.745 | 6.02 | -2.043 | -4.842 | -0.113 | -3.5 | -7.6 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -0.008 | -20.379 | 18.43 | 14.211 | 0.326 | -0.867 | 9.31 | -0.027 | -0.056 | -0.928 | -0.393 | 0.179 | 0.224 | 0.66 | 0.672 | 1.274 | 5.589 | 0.235 | -0.01 | 0.295 | -0.004 | 0.139 | -0.043 | 0.961 | 1.087 | 0.282 | 0.284 | 0.152 | -0.08 | -0.661 | -0.502 | 0.49 | -0.714 | -0.221 | 1.422 | 0.032 | -1.007 | 0.938 | 3.271 | 0.246 | -0.074 | 0.047 | -0.152 | 0.192 | -0.056 | 0.071 | -3.146 | 2.796 | -0.168 | -0.076 | 3.363 | 0.209 | -0.106 | 0.25 | -0.258 | 0.216 | -0.156 | 0.285 | -0.062 | 0.154 | -0.195 | 0.039 | -0.153 | 0.226 | -0.012 | -0.061 | -24.86 | 25.522 | -9.911 | 9.755 | 1.315 | -0.184 | -10.276 | 8.905 | -20.004 | 12.365 | 9.993 | -2.661 | -1.372 | 2.105 | -13.468 | 12.835 | 4.081 | 7.41 | -5.017 | 1.527 | 8.772 | -9.928 | -3.93 | 7.941 | -6.043 | -4.909 | -7.903 | 3.958 | 4.538 | 0.363 | 4 | 7.9 | -4.5 | -4.7 | -8.6 | -4.2 | 1 | -4.6 | -4.4 | 5.2 | 0.8 | 2.9 | -0.6 | 0.8 | -0.1 | 2.2 | -4.7 | -2.1 |
Operating Cash Flow
| 25.61 | 19.806 | 0.243 | -12.058 | -33.532 | -5.769 | 12.662 | -2.018 | 0.443 | 20.42 | -35.307 | -18.532 | -43.219 | -4.588 | -21.232 | -31.395 | 60.506 | 15.492 | -3.545 | 5.554 | -10.713 | -38.857 | -22.563 | -37.602 | -0.132 | -34.044 | 6.042 | -45.596 | -20.452 | -15.256 | 24.148 | -9.906 | -0.207 | -17.532 | 28.601 | 9.304 | 3.918 | -15.828 | 26.24 | 1.274 | -15.622 | -18.43 | 12.583 | -7.549 | 1.338 | 2.026 | 10.124 | 0.797 | -12.722 | -12.45 | 20.63 | 15.511 | -10.447 | -6.587 | 5.771 | -1.294 | -1.392 | -5.487 | -16.038 | 1.098 | 14.683 | 3.213 | 5.1 | 2.153 | 12.636 | -5.878 | -1.7 | -22.106 | 10.424 | -6.889 | 3.174 | 2.541 | 11.088 | -5.787 | 8.698 | -9.301 | -10.722 | 4.265 | 3.755 | 1.229 | 15.501 | -9.956 | -5.394 | -1.123 | 2.881 | 0.08 | -5.806 | 12.297 | 4.845 | -5.836 | 9.253 | 3.994 | 5.5 | 1.514 | -2.562 | 2.28 | -1.2 | -5.7 | 5 | -3 | -7.1 | -2.9 | 2.9 | -3.3 | -3.3 | 6.3 | 2.6 | 4.6 | 0.8 | 2.1 | 1.7 | 3.4 | -3.1 | -0.7 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.029 | -0.026 | -0.011 | -0.14 | -0.037 | -0.048 | -0.044 | -0.013 | -0.091 | -0.027 | 0.06 | -0.107 | -0.014 | -0.021 | -0 | -0.02 | -0.003 | -0.02 | -0.017 | -0.037 | -0.072 | -0.051 | -0.058 | -0.098 | -0.196 | -0.149 | -0.143 | -0.053 | -0.211 | -0.002 | -0.035 | -0.1 | -0.006 | -0.018 | -0.003 | -0.05 | -0.028 | -0.017 | -0.102 | -0.003 | -0.057 | -0.031 | -0.029 | -0.015 | -0.003 | 0 | -0.009 | -0.006 | -0.001 | -0.032 | -0.016 | -0.106 | -0.017 | -0.007 | -0.033 | -0.011 | -0.021 | -0.016 | -0.012 | 0.005 | -0.065 | -0.013 | -0.073 | -0.019 | -0.061 | -0.067 | -0.043 | -0.016 | -0.006 | -0.021 | -0.041 | -0.046 | -0.027 | -0.008 | -0.055 | -0.024 | -0.142 | -0.022 | -0.009 | -0.103 | -0.127 | -0.069 | -0.131 | -0.118 | -0.099 | -0.187 | -0.061 | -0.239 | -0.08 | -0.026 | 0.012 | -0.073 | -0.053 | -0.179 | -0.147 | -0.165 | -0.1 | -0.1 | 0 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | -0.6 | 0 | -0.1 | -0.3 | -3.2 | -0.1 | -0.1 | -0.1 |
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 | -1.997 | 1.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | -0.537 | 0 | -1.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.075 | 0 | 0 | 0 | -1.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.743 | 0 | 6.843 | -0.287 | 0.301 | -0.014 | -0.172 | 1.779 | -0.63 | -2.5 | -0.5 | 0 | -0.1 | -0.1 | -3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.1 | -0.1 | 0.1 | -3.1 |
Investing Cash Flow
| -0.029 | -0.026 | -0.011 | -0.14 | -0.037 | -0.048 | -0.044 | -0.013 | -0.091 | -0.027 | 0.06 | -0.107 | -0.014 | -0.021 | -0 | -0.02 | -0.003 | -0.02 | -0.017 | -0.037 | -0.072 | -0.051 | -0.058 | -0.098 | -0.196 | -0.149 | -2.14 | 1.024 | -0.211 | -0.002 | -0.035 | -0.1 | -0.006 | -0.018 | -0.003 | -0.05 | -0.028 | -0.017 | -0.102 | -0.003 | -0.057 | -4.201 | -0.029 | -0.015 | -0.003 | 0 | -0.009 | -0.006 | -0.001 | -0.032 | -0.016 | -0.106 | -0.017 | -0.007 | -0.033 | -0.011 | -0.021 | -0.016 | -0.012 | 0.005 | -0.065 | -0.013 | -0.073 | -0.019 | -0.061 | -0.067 | -0.043 | -0.016 | -0.006 | -0.021 | 0.034 | -0.046 | -0.027 | -0.008 | -1.671 | -0.024 | -0.142 | -0.022 | -0.009 | -0.103 | -0.127 | -0.069 | -0.131 | -0.118 | -0.099 | -0.187 | -0.061 | -6.982 | -0.08 | 6.817 | -0.275 | 0.228 | -0.067 | -0.35 | 1.632 | -0.795 | -2.6 | -0.6 | 0 | -0.2 | -0.2 | -3.6 | 0 | 0 | 0 | 0 | -0.6 | 0 | -0.1 | -0.3 | -0.1 | -0.2 | 0 | -3.2 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -40.664 | -5.334 | 0.385 | 0 | 34.466 | -10.615 | -8.019 | 1.139 | 0.651 | -28.611 | 52.415 | 24.076 | 19.723 | 4.008 | 5.844 | 2.834 | -3.005 | 0.617 | 5.782 | 7.533 | 7.817 | 30.672 | 34.563 | -0.748 | 3.788 | 3.305 | 0.278 | 44.691 | 23.469 | 0 | 0 | 0 | 0 | 0 | 0 | -4.708 | 2.028 | 12.066 | -24.465 | 0.882 | 11.93 | 26.237 | 0 | 11.42 | -2.453 | -8.281 | -1.994 | 2.494 | 13.964 | 12.983 | -14.705 | -15.538 | 13.582 | 8.252 | -5.099 | 2.664 | 3.12 | 7.887 | 14.876 | -0.885 | -11.896 | -2.338 | -7.274 | -2.292 | -10.356 | 7.866 | 43.315 | 23.357 | -5.927 | 6.67 | -8.607 | -0.307 | -10.002 | 7.104 | -9.49 | 18.64 | 4.789 | 3.045 | -9.624 | 7.375 | -14.21 | 7.584 | 4.262 | 4.176 | 0.079 | 1.229 | -1.551 | 2.751 | -5.184 | -0.019 | -8.697 | -4.331 | -4.673 | -1.315 | 1.093 | -1.359 | 3.4 | 6.9 | -4.6 | 3.4 | 0 | 0 | -0.5 | 0.5 | -0.2 | 1 | 0 | 0.2 | 0.5 | 1.5 | -2.7 | 0.5 | -0.8 | 1.8 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.194 | 0 | 0 | 0.078 | 0.38 | 0.053 | 0 | 0.032 | 0.214 | 0 | 0 | 0.12 | 0.213 | 0.011 | 0 | 0.101 | 0 | 0 | 0.018 | 0.411 | 0.205 | 0.351 | 0.369 | 0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.081 | 0.12 | 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 | 0 | 0 | 0 | -2.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.43 | 0 | 0 | 0 | 0 | 0 | -2.005 | 0 | -1.398 | -1.039 | -0.471 | -0.08 | -3.363 | -0.044 | -0.002 | -0.008 | 0 | -0.071 | -0.138 | -0.075 | -0.171 | -0.549 | -0.187 | -0.087 | -0.182 | -0.283 | -0.04 | 0 | -0.01 | -2.428 | -0.934 | -1.099 | -0.006 | -0.093 | 0 | 0 | 0 | 0 | 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 | -0.3 | -0.1 | -1.6 | 0 | -0.3 | -0.1 | -1.3 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | -0.643 | -0.641 | -0.642 | -0.642 | -0.642 | -0.642 | -0.642 | -0.428 | -0.428 | -0.428 | -0.428 | -0.428 | -0.428 | -0.428 | -0.772 | -0.773 | -0.76 | -0.76 | -0.759 | -0.759 | -0.748 | -0.748 | -0.748 | -0.748 | -0.748 | -0.748 | -0.748 | -0.748 | -0.748 | -0.748 | -0.748 | -0.748 | -0.748 | -0.706 | -0.706 | -0.706 | -0.706 | -0.665 | -0.665 | -0.658 | -0.658 | -0.658 | -0.658 | -0.658 | -0.658 | -0.639 | -0.639 | -0.654 | -0.67 | -0.671 | -0.673 | -0.706 | -0.706 | -0.612 | -0.612 | -0.612 | -0.612 | -0.612 | -0.613 | -0.614 | -0.621 | -0.525 | -0.521 | -0.52 | -0.522 | -0.52 | -0.519 | -0.537 | -0.537 | -0.445 | -0.447 | -0.447 | -0.448 | -0.447 | -0.444 | -0.444 | -15.085 | -0.439 | -0.436 | -0.434 | -0.43 | -0.334 | -0.333 | -0.333 | -0.333 | -0.333 | -0.333 | -0.333 | -0.333 | -0.333 | -0.333 | -0.333 | -0.289 | -0.4 | -0.3 | -0.3 | -0.3 | -0.3 | -0.2 | -0.2 | -0.2 | -0.3 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 |
Other Financing Activities
| 20.22 | -13.263 | -0.036 | 9.036 | 0 | 11.882 | -1.176 | -0.171 | -0.149 | -0.537 | 0 | -1.369 | 13.973 | 9.26 | 10.235 | 26.25 | -62.187 | -0.181 | 0 | -10.794 | -0.021 | 0 | 0.924 | 36.782 | 0.018 | 23.984 | -0.641 | 0 | 3.697 | 10.814 | -23.69 | 14.785 | -1.543 | 14.415 | -28.869 | 0 | 0 | 0 | 0 | 0 | 3.738 | -2.861 | -12.935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.592 | 0 | 0 | 0 | 0 | 0.85 | -0.008 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -45.061 | 0 | 0 | 0 | 7.803 | 0 | 0 | 0 | 0.329 | -4.81 | 5.124 | -4.897 | 4.475 | 8.796 | 0.487 | -0.025 | -0.072 | 0.079 | 0.005 | 0.121 | 2.784 | 0.082 | -4.125 | 4.199 | 0.359 | 0.294 | -0.307 | 0.307 | 0.264 | 0.06 | 0 | 0.5 | -0.3 | 0.1 | 14.5 | 0 | 0 | -0.1 | 0.3 | -0.2 | 0 | -0.2 | 0.1 | -0.1 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -20.444 | -18.597 | 0.349 | 8.393 | 33.826 | 0.624 | -9.837 | 2.495 | -0.14 | -29.79 | 51.987 | 22.279 | 33.268 | 12.84 | 15.651 | 28.657 | -65.62 | -0.6 | 5.009 | -4.021 | 7.036 | 29.913 | 34.728 | 35.286 | 3.059 | 26.542 | -1.11 | 43.943 | 22.721 | 10.066 | -24.438 | 14.037 | -2.291 | 13.668 | -29.616 | -5.456 | 1.322 | 11.36 | -25.171 | 0.176 | 15.003 | 24.142 | -13.593 | 10.762 | -3.111 | -8.939 | -2.652 | -0.169 | 13.325 | 10.947 | -20.99 | -16.679 | 12.831 | 4.216 | -5.849 | 2.806 | 2.5 | 7.275 | 14.193 | -1.636 | -12.389 | -3.122 | -8.437 | -3.023 | -10.587 | 7.216 | -2.55 | 22.827 | -6.233 | 6.141 | -3.769 | -1.657 | -11.333 | 6.662 | -9.701 | 13.304 | 9.466 | -2.297 | -5.575 | 1.497 | -13.957 | 7.474 | 4.124 | 3.884 | -0.249 | 1.017 | 0.9 | 2.5 | -9.642 | 3.848 | -8.671 | -4.369 | -5.313 | -1.341 | 1.106 | -1.469 | 3 | 7.1 | -5.2 | 3.2 | 14.2 | -0.2 | -0.8 | -0.1 | -0.2 | -1 | -0.2 | -0.5 | 0.4 | -0.1 | -2.9 | 0.3 | -1 | 1.6 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.001 | -0.04 | -0.244 | 0.5 | -0.568 | -0.087 | -1.192 | 0.475 | 1.218 | -0.455 | -0.161 | 0.916 | -0.591 | -0.206 | -0.208 | -0.641 | -0.629 | -1.167 | 0.612 | -0.333 | 0.412 | -0.461 | -0.807 | 0.19 | -0.09 | -0.177 | -0.116 | -0.197 | 0.735 | 0.233 | -0.035 | 0.057 | -0.034 | -0.67 | 0.71 | 0.44 | 0.343 | 0.338 | 0.21 | 0.074 | 0.086 | 0.043 | 0.041 | -0.02 | 0.022 | 0.028 | 0.054 | -0.091 | 0.021 | -0.092 | -0.056 | 0.062 | -0.002 | -0.028 | -0.039 | -0.042 | 0.054 | -0.022 | -0.103 | -0.446 | -0.041 | 0.02 | 0.722 | 0.139 | -0.01 | 0.036 | 3.554 | -1.846 | -2.263 | -0.276 | 1.18 | 0.035 | -1.226 | 0.123 | 0.002 | -1.401 | 0.337 | 0.156 | -1.245 | -1.484 | 0.439 | 0.29 | -0.911 | 0.039 | -2.297 | -2.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.486 | 3.8 | 6.3 | 0 | 0 | 7.3 | 0 | 0 | 0 | 0 | 0 | -2.2 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | 0.1 |
Net Change In Cash
| 5.138 | 1.143 | 0.337 | -3.305 | -0.312 | -5.279 | 1.589 | 0.939 | 1.43 | -9.852 | 16.579 | 4.555 | -10.556 | 8.024 | -5.789 | -3.4 | -5.746 | 13.704 | 2.059 | 1.164 | -3.337 | -9.455 | 11.301 | -2.224 | 2.641 | -7.828 | 6.373 | -0.827 | 2.794 | -4.959 | -0.361 | 4.088 | -2.538 | -4.553 | -0.308 | 4.239 | 5.555 | -4.148 | 1.178 | 1.521 | -0.591 | 1.554 | -0.997 | 3.179 | -1.753 | -6.885 | 7.517 | 0.531 | 0.623 | -1.627 | -0.432 | -1.213 | 2.364 | -2.406 | -0.149 | 1.459 | 1.141 | 1.751 | -1.961 | -0.979 | 2.187 | 0.099 | -2.688 | -0.75 | 1.978 | 1.306 | -0.738 | -1.141 | 1.922 | -1.045 | 0.619 | 0.873 | -1.499 | 0.99 | -2.672 | 2.578 | -1.062 | 2.102 | -5.074 | 1.139 | 1.856 | -2.261 | -2.311 | 2.681 | 0.235 | -1.178 | -4.967 | 7.816 | -4.877 | 4.829 | 0.307 | -0.147 | 0.12 | -0.177 | 0.175 | -1.469 | 3 | 7.1 | -0.2 | 0 | 14.2 | -6.7 | -4.9 | -3.2 | -3.6 | 5.2 | -0.4 | 4.3 | 1 | 1.8 | -1.3 | 3.5 | -4.2 | -2.2 |
Cash At End Of Period
| 15.977 | 10.839 | 9.696 | 9.359 | 12.664 | 12.976 | 18.255 | 16.666 | 15.727 | 14.297 | 24.148 | 7.569 | 3.014 | 13.57 | 5.546 | 11.335 | 14.735 | 20.481 | 6.776 | 4.717 | 3.554 | 6.891 | 16.346 | 5.045 | 7.27 | 4.629 | 12.457 | 6.084 | 6.911 | 4.117 | 9.076 | 9.437 | 5.348 | 7.887 | 12.44 | 12.748 | 8.51 | 2.955 | 7.103 | 5.926 | 4.405 | 4.996 | 3.442 | 4.44 | 1.261 | 3.014 | 9.899 | 2.382 | 1.85 | 1.227 | 2.854 | 3.286 | 4.499 | 2.135 | 4.541 | 4.69 | 3.231 | 2.09 | 0.339 | 2.3 | 3.279 | 1.092 | 0.994 | 3.682 | 4.432 | 2.454 | 1.148 | 1.886 | 3.027 | 1.105 | 2.15 | 1.532 | 0.659 | 2.158 | 1.168 | 3.841 | 1.262 | 2.325 | -1.777 | 3.297 | 2.158 | 0.301 | 2.562 | 4.873 | 2.192 | 1.957 | 3.134 | 8.102 | 0.286 | 5.162 | 0.334 | 0.026 | 0.173 | 0.053 | 0.23 | -1.469 | 3 | 0.9 | -0.2 | 0 | 0.2 | -14.2 | -7.5 | -2.6 | 0.6 | 4.2 | -1 | -0.6 | -4.9 | -5.9 | -7.7 | -6.4 | -9.9 | -5.7 |