Canfor Corporation
TSX:CFP.TO
17.17 (CAD) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q3 | 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
| -423.3 | -191.1 | -64.3 | -117.1 | -34.7 | -48.6 | -143.6 | -231.4 | 106.5 | 415.5 | 570.5 | -35.5 | 256.8 | 784.6 | 452.9 | 346.7 | 216 | 62.4 | -65.2 | -39.4 | -106.8 | -40.4 | -83.1 | -46 | 144.9 | 198.6 | 141.5 | 152.6 | 72.6 | 90.9 | 77.5 | 44.2 | 66.4 | 51 | 42.3 | 19.6 | 1.4 | 23.9 | 47 | 40.5 | 58.2 | 64.5 | 58.6 | 35.1 | 33.6 | 114.3 | 67.5 | 24.6 | 18.8 | 5 | -10.9 | -38.1 | -9.6 | 26.2 | 32.3 | 54.9 | 33.5 | 40.4 | 32.5 | -17 | -5.2 | 10.5 | -58.8 | -229.8 | -94.2 | 64.2 | -85.4 | -237 | -42.1 | -38.8 | -42.7 | 466.9 | -51.6 | 39.2 | 21.2 | -7.2 | 17.4 | 28.9 | 62.7 | 43.7 | 201.6 | 143.6 | 32 | 34.6 | 17.8 | -6.8 | 40.2 | -58 | -11.5 | 69.9 | 11.1 | -22.63 | 20 | 10.2 | 18.8 | 15.976 | 24.1 | 32.1 | 53.4 | 21.5 | 35.2 | 32.3 | 13.5 | -148.3 | -9.4 | -20.4 | -25.6 | -50.9 | -6.6 | 15.6 | 9 | 6.1 | 14 | -12.7 | -64.3 |
Depreciation & Amortization
| 104 | 120.9 | 105.6 | 102.2 | 107.7 | 107.7 | 102.8 | 106.8 | 102.9 | 98.7 | 88.8 | 95 | 94.4 | 93.3 | 94.1 | 100.4 | 93.5 | 92.6 | 94.4 | 86.3 | 96.6 | 92.8 | 86.5 | 70 | 68.1 | 67.6 | 64.8 | 64 | 61.5 | 62.1 | 62.3 | 63.6 | 60.6 | 57.5 | 60.6 | 59.9 | 52.6 | 52.2 | 49.3 | 46.9 | 47.1 | 44 | 44.5 | 44.9 | 44.8 | 49.6 | 46.9 | 50.4 | 43.2 | 43.5 | 45.1 | 47.6 | 39.9 | 40.3 | 41.5 | 39.3 | 39.4 | 38.5 | 38.8 | 38.8 | 38.4 | 38.5 | 39.6 | 44 | 42.2 | 41.5 | 43.5 | 47.2 | 45.6 | 43.5 | 47.8 | 47.5 | 48.1 | 42.2 | 44.8 | 34.9 | 37.2 | 37.9 | 41.6 | 44.6 | 41.7 | 38.9 | 30 | 27.5 | 26.5 | 24.2 | 31.6 | 29.6 | 28.5 | 27.3 | 29.7 | 25.013 | 26 | 27.2 | 27.8 | 28.791 | 28.5 | 27.1 | 28.3 | 22.8 | 17.6 | 15.6 | 14.2 | -5.2 | 24.8 | 23.5 | 22.6 | 25.7 | 26 | 25.4 | 25.5 | 24.9 | 26.5 | 25 | 25 |
Deferred Income Tax
| -149.1 | -39.9 | -15.1 | -29.5 | -12.2 | -22.4 | -53.2 | -87.7 | 32 | 126.8 | 176.3 | -37.8 | 77.6 | 255.4 | 142.8 | 105.3 | 71.5 | 26.1 | -42.7 | -16.6 | -34.4 | -19.1 | -25.1 | -19.3 | 46.6 | 71.8 | 50.7 | 49 | 23.5 | 32.5 | 27.8 | 16.7 | 23.1 | 14.1 | 10 | 4.3 | -4.1 | 4.1 | 14.2 | 12.6 | 21.7 | 20.7 | 21.2 | 5.6 | 11.7 | 46 | 24.9 | 8.1 | 5.9 | 4.6 | -6.2 | 0 | 0 | 0 | 0 | 3.4 | -4.3 | 4.1 | 4.4 | -1.4 | -3.3 | 10.9 | -28.7 | -22.5 | 4.1 | -4.9 | -26.6 | 12.4 | 6.9 | 9.3 | -14.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.1 | 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 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.2 | 0 | 0 | 0 | -0.3 | 0 | 0 | 0 | -0.6 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0.8 | 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 |
Change In Working Capital
| -2.1 | 139.2 | -154.7 | -18 | 151.8 | 151.7 | -122.7 | -13.8 | 185.6 | 210.5 | -287.7 | -147.9 | 30.8 | 88.5 | -354.7 | -21.2 | 77.3 | 54 | -76.5 | 81.5 | 54.6 | 141.3 | -163 | -53.7 | 61.1 | 61.9 | -152.1 | -63.9 | 4.7 | 89.1 | -105.2 | 28.1 | 2.1 | 128.8 | -58 | -58.5 | 7.1 | 86.3 | -101.2 | 11.6 | -0.2 | 92.8 | -177.8 | -14.5 | 4.6 | 96.9 | -94.5 | -50.5 | -17.2 | 72.1 | -79.2 | 30.4 | 19.2 | 24 | -79.2 | 49.6 | -8.7 | 77.1 | -64.2 | -34.8 | 53.5 | 63.7 | -53.2 | -17.1 | 11.9 | 77.5 | -16.1 | -24.9 | 111.6 | 51.3 | -578.1 | 484.1 | 104.1 | 87.5 | -228 | 8.5 | 51.1 | 48.9 | -164.3 | 32.4 | 55.8 | 74 | -102.6 | -19.2 | 28.7 | 84.4 | -123.9 | 63.4 | 41.8 | 49.8 | -81.8 | 57.847 | 57 | -4.4 | -109.6 | -21.553 | 55.8 | 0 | 0 | -5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 52.4 | -10.5 | -91.8 | 67.6 | 37.1 | 17.6 | -99.2 | 102.4 | 99.1 | 69.9 | -170.5 | 21.3 | 86.1 | -53.4 | -157.3 | -16.7 | -34.9 | -8.3 | -33.7 | 57.7 | 42 | 30.8 | -65.2 | 66.4 | 61.7 | -51.1 | -51.7 | 13.3 | -3.5 | 29 | -63.1 | 34.9 | 0.9 | 14 | -17.3 | -51 | 21.4 | -8.2 | -38.9 | 24.6 | 33 | -19.6 | -13.8 | 21 | 30.3 | 7.4 | -48.1 | 12.2 | 16.6 | -18.3 | -8.2 | 71.1 | -3.3 | -16.8 | -14.4 | 34.5 | 2.2 | -2.4 | -38 | -13.6 | 21.1 | 2.2 | -34.4 | 0 | 21.5 | 2.1 | -8.1 | 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 |
Change In Inventory
| 11.7 | 196.8 | -133.2 | -71.1 | 81.5 | 240.7 | -75.9 | -18.3 | 77.9 | 228.2 | -199.6 | -153.5 | -130.7 | 183.1 | -265.9 | -118.2 | 25.1 | 132.7 | -62.8 | 9.8 | 86.7 | 144.9 | -97.1 | -85.2 | -36.4 | 134.8 | -139.7 | -75.8 | -0.7 | 100.7 | -109.9 | -13.2 | 8.3 | 111.4 | -60.8 | -23.1 | -9.1 | 106.2 | -96.9 | -10.3 | -23.3 | 164.5 | -194.9 | -22.9 | -41.1 | 124.5 | -99.5 | -41.3 | -35.9 | 104.2 | -88.5 | -21.8 | -7 | 83.6 | -77.4 | 5.9 | -11.7 | 78.1 | -89 | 10.9 | 18.6 | 109.3 | -49.1 | 13.9 | -3 | 113.9 | -121.9 | 45.9 | 70.5 | 216.7 | -166.3 | -6.8 | 40 | 248.5 | -252.9 | -42.8 | 38.1 | 146.9 | -169.2 | 0 | 10.5 | 118 | -132.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -60 | -42.4 | 77 | -52.3 | -3.2 | -81.2 | 91.3 | -101.6 | 10.5 | -76.7 | 84.3 | -18.5 | 64.5 | -20.7 | 75.1 | 109.4 | 71.4 | -59.6 | 34.3 | -0.5 | -82.2 | -33 | 19.2 | -44.5 | 30.9 | -13.7 | 56.5 | -9.6 | 4.3 | -30.7 | 74.5 | -22.8 | 0.3 | 16 | 25.1 | -14.9 | -14.9 | 5.1 | 47.4 | -12.3 | -0.4 | -38.4 | 33.1 | -19 | 18.5 | -22.1 | 51.6 | 0 | 0.1 | 2 | 15.2 | 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 |
Other Working Capital
| -66.2 | -4.7 | -6.7 | 37.8 | 36.4 | -25.4 | -38.9 | 3.7 | -1.9 | -10.9 | 82.4 | -15.7 | 75.4 | -20.5 | -6.6 | 4.3 | 15.7 | -10.8 | -14.3 | 14.5 | 8.1 | -1.4 | -19.9 | 9.6 | 4.9 | -8.1 | -17.2 | 8.2 | 4.6 | -9.9 | -6.7 | 29.2 | -7.4 | -12.6 | -5 | 30.5 | 9.7 | -16.8 | -12.8 | 9.6 | -9.5 | -13.7 | -2.2 | 6.4 | -3.1 | -12.9 | 1.5 | -21.4 | 2 | -15.8 | 17.5 | -18.9 | 29.5 | -42.8 | 12.6 | 9.2 | 0.8 | 1.4 | 62.8 | -32.1 | 13.8 | -47.8 | 30.3 | -31 | 14.9 | -36.4 | 105.8 | -70.8 | 41.1 | -165.4 | -411.8 | 490.9 | 64.1 | -161 | 24.9 | 51.3 | 13 | -98 | 4.9 | 0 | 55.8 | 74 | -102.6 | 0 | 28.7 | 84.4 | -123.9 | 0 | 41.8 | 49.8 | -81.8 | 57.847 | 57 | -4.4 | -109.6 | 0 | 55.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 522.1 | 179.9 | 22.8 | 315.7 | -41.9 | 2.8 | -9.6 | 173.3 | -242.6 | -174.1 | -243.9 | -31.5 | 2.1 | 0.1 | 22.3 | -163.7 | -32.3 | 22.8 | 44.1 | 2.6 | 14.9 | 30.3 | 29 | 1.8 | -26.8 | -4.7 | 13.3 | -60.7 | -4.6 | 1.8 | 17.7 | -27.7 | 22.5 | -18 | 20.4 | -4 | 3 | -7.9 | 28.7 | -27.7 | 9.6 | -0.5 | 22.1 | -37.3 | -4.1 | -6.8 | 22.2 | 19.1 | -4 | -7.3 | -10.2 | -1.9 | 11.4 | -20.7 | -0.3 | -26.3 | 16.6 | 1.5 | 8.9 | -48.2 | 2.5 | -13.4 | 7.4 | -88.8 | 162.9 | -133 | 49.2 | 270.9 | -12.8 | -11.8 | 14.2 | 103.4 | -21.8 | -70.2 | 39.4 | 4.9 | -50.2 | 16.3 | 32.1 | 32.6 | -49.3 | 60.2 | 34.2 | -174 | 91.8 | -46.9 | -37.8 | -16.8 | -8.6 | -61.7 | 31.7 | 4.59 | -28 | 3.6 | 5.4 | 1.55 | -5.7 | -20.6 | -147 | 8.7 | 61.3 | 64.5 | -77 | 198.2 | 36.5 | 50.8 | -53 | 12.3 | 70.1 | 38.3 | -112.8 | -0.5 | 94.8 | 44.6 | 20.1 |
Operating Cash Flow
| 51.6 | 111.1 | -81 | -6.9 | 205.6 | 183.8 | -226.3 | -52.8 | 184.4 | 677.4 | 304 | 95.8 | 420.4 | 1,088.3 | 310.4 | 360.1 | 422.7 | 297.6 | -6.8 | 126.6 | 18 | 205 | -148.9 | -107.1 | 201.1 | 369.9 | 72.2 | 156.6 | 127.1 | 250.4 | 72.8 | 161 | 148.6 | 223.3 | 50.9 | 24.8 | 62 | 126 | 41.8 | 116.7 | 119.5 | 206.3 | -50.1 | 98.8 | 75.3 | 260.2 | 56 | 33.4 | 24.4 | 117.2 | -55.2 | 38 | 60.9 | 69.8 | -5.7 | 93.1 | 62.3 | 171.9 | 15.9 | -13.8 | 33.3 | 38.9 | -127 | 20.9 | 63.3 | 82.8 | -9.3 | -43.3 | 100.3 | 23.5 | -563 | 1,101.9 | 78.8 | 98.7 | -122.6 | 41.1 | 55.5 | 132 | -27.9 | 153.3 | 249.8 | 316.7 | -6.4 | -131.1 | 164.8 | 54.9 | -89.9 | 18.2 | 50.2 | 85.3 | -9.3 | 64.82 | 75 | 36.6 | -57.6 | 24.764 | 102.7 | 38.6 | -65.3 | 47.5 | 114.1 | 112.4 | -49.3 | 44.7 | 51.9 | 53.9 | -56 | -12.9 | 89.5 | 79.3 | -78.3 | 30.5 | 135.3 | 56.9 | -19.2 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -116.7 | -170.4 | -103.4 | -172.1 | -192.9 | -142.4 | -79.6 | -292.1 | -138.8 | -113.1 | -81.3 | -175.3 | -128.5 | -58.6 | -65.8 | -93.9 | -23.1 | -31.4 | -53.1 | -69.7 | -76.4 | -82 | -74.7 | -140.2 | -117.2 | -87.6 | -56.4 | -94 | -57.5 | -61.7 | -38.9 | -63.4 | -57.1 | -66.2 | -47.1 | -83.7 | -61.1 | -49.4 | -45.8 | -54.7 | -63.5 | -63 | -53.1 | -67.5 | -74.6 | -48.8 | -46.4 | -47.7 | -54.1 | -44.4 | -53.6 | -128.4 | -79.4 | -55.6 | -48.9 | -47 | -43.9 | -23.6 | -13.1 | -10.3 | -22.4 | -7.5 | -18.8 | -21.9 | -22.2 | -16.8 | -19.3 | -27.5 | -21.3 | -23.5 | -18.3 | -33.7 | -34 | -24.4 | -15 | -100.7 | -84.7 | -81 | -68.1 | -99.4 | -51 | -18.7 | -15.4 | -39.5 | -44.8 | -25.9 | -13.3 | -32.2 | -18.3 | -9.7 | -8.3 | -17.742 | -11 | -16.8 | -9.2 | -27.502 | -30.5 | -33.5 | -30.3 | -472.7 | -48.4 | -24.7 | -7.3 | -7.8 | -12.4 | -13.4 | -8.4 | -21.9 | -21.7 | -17 | -9 | -14.4 | -18.1 | -11.1 | -21.6 |
Acquisitions Net
| -100.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.9 | -418.1 | -38.2 | 0 | 0 | -38.2 | -58.7 | -58.7 | -46.3 | 0 | -13.5 | 0 | -52 | -562.6 | 0 | 0 | 0 | 0 | 9.5 | 1.4 | 1.8 | -36.4 | 0 | -64.2 | -19.7 | 0 | -123.9 | 15 | -66.4 | -73.1 | 0 | -9.2 | 22.9 | 0 | 18.4 | -29.1 | 75.6 | 0 | 0 | 0 | -0.7 | -64.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -206.1 | 0 | 0 | 0 | 0 | -0.3 | 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 |
Purchases Of Investments
| 0 | 0 | 0 | -59.4 | -48 | 0 | 0 | 0 | 0 | 0 | 0 | 38.2 | 0 | 0 | -38.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.1 | 29.7 | 0 | 1.3 | 0.9 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.1 | 60.4 | 55 | 0 | 0 | 0 | 2.3 | 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 |
Other Investing Activites
| 54 | 2.5 | -1.1 | 46.3 | 8.4 | 8.5 | 15.5 | 37.1 | -12.6 | 3.1 | -14.9 | 8.1 | 2.3 | -4.3 | -8.1 | 57.1 | -58.3 | 3.1 | 57.7 | 1.5 | 1.1 | -16.2 | -0.1 | 2.8 | 2.7 | 1.9 | 0.6 | 3 | -3 | 3.1 | 6.3 | -3.7 | 4.7 | -2.7 | 1.6 | -3.1 | 1.5 | -9.3 | 51.3 | -42.9 | -0.9 | 3.8 | 1.7 | 12.7 | -49.5 | 1.3 | 5.6 | 4.7 | 20 | 17.9 | -48.4 | 35.6 | 8.5 | 23.3 | 12.4 | 20.8 | 2.2 | 0.7 | 2.9 | 8.1 | 6.5 | 45.2 | 49.7 | 21.1 | 9.5 | 2 | -0.8 | -11.7 | -92.1 | -3.7 | 2.1 | -116.2 | 11.5 | 3.2 | -2.9 | 67.4 | 4.3 | 62.2 | -51.2 | 15 | 0.7 | -48.8 | 1.8 | 20.5 | 3.5 | -29.8 | -1.9 | 0.6 | 1.5 | -5 | -4 | 4.071 | -0.6 | -12.7 | -58.3 | -4.727 | 1.5 | 5.7 | -0.1 | 20.1 | -4.1 | -3 | 0.5 | 9.1 | -12.8 | -0.2 | 0.1 | 23.9 | -3.1 | -1.3 | -0.1 | -2.2 | -1 | 1 | -1.7 |
Investing Cash Flow
| -163.3 | -167.9 | -98.5 | -185.2 | -232.5 | -133.9 | -64.1 | -255 | -151.4 | -125.9 | -514.3 | -167.2 | -126.2 | -62.9 | -112.1 | -95.5 | -81.4 | -74.6 | 4.6 | -81.7 | -75.3 | -150.2 | -637.4 | -137.4 | -114.5 | -85.7 | -55.8 | -81.5 | -59.1 | -56.8 | -69 | -67.1 | -116.6 | -88.6 | -45.5 | -210.7 | -74.6 | -125.1 | -67.6 | -97.6 | -73.6 | -36.3 | -51.4 | -36.4 | -153.2 | 28.1 | -40.8 | -43 | -34.1 | -27.2 | -102 | -92.8 | -70.9 | -32.2 | -6.8 | -26.2 | -41.7 | -22.9 | -10.2 | -2.2 | -15.9 | 37.7 | 30 | -0.8 | -12.7 | -14.8 | -20.1 | -39.2 | -104.3 | 33.2 | 38.8 | -149.9 | -22.5 | -21.2 | -224 | -33.3 | -80.4 | -18.8 | -119.3 | -84.7 | -50.3 | -67.5 | -13.6 | -19 | -41.3 | -55.7 | -15.2 | -31.6 | -16.8 | -14.7 | -12.3 | -13.671 | -11 | -29.5 | -67.5 | -32.229 | -29 | -27.8 | -30.4 | -452.6 | -52.5 | -27.7 | -6.8 | 1.3 | -12.4 | -13.6 | -8.3 | 2 | -24.8 | -18.3 | -9.1 | -16.6 | -19.1 | -10.1 | -23.3 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0.1 | 1.8 | 0.8 | 0.6 | 2.3 | 5.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | 0 | 0 | 0 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.2 | -4.9 | -3.3 | -9.5 | -12.2 | -11.5 | -11.1 | -30.3 | -2.4 | -40.5 | -5.7 | -0.3 | -10.9 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.3 | -60 | 0 | -4.2 | -12 | -75 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | 0 | -13.2 | -26 | 0 | -1.2 | -105.7 | -2 | -33.4 | -16.3 | -10.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.3 | -11.4 | -15.7 | 0 | -38 | 0 | -23.5 | 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 | -5.3 | -5.3 | -5.3 | -5.8 | -4.7 | -5.3 | -5.083 | -4.8 | -5.7 | -5.3 | -5.283 | -5.3 | -5.2 | -5.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.8 | -3.8 | -3.8 | -3.8 | -3.8 | -7.6 | 0 | 0 | 0 |
Other Financing Activities
| -8.4 | -15.4 | -0.4 | -8.6 | 12.2 | -29.3 | -11.5 | -12.2 | 9.7 | -70.9 | 0.2 | 405.5 | -11.4 | -211.4 | 9.6 | 353.8 | -302.4 | -172.1 | 61.5 | -84.7 | 117.5 | -70.7 | 606.9 | -76.8 | -6.2 | -9.3 | -5.6 | -3.7 | -14.5 | -52.8 | 3.9 | -80.9 | -48.4 | -109.6 | 33.7 | 328.5 | 5.4 | -58 | 107.7 | -7.2 | -6 | -44.5 | 101.9 | 53.8 | -3.9 | -46.5 | 8.1 | 2 | -4.4 | -92.6 | 191.2 | -6.2 | -3 | -32 | -41.2 | -27.8 | -23.7 | -15.9 | -11.1 | -2.2 | -0.4 | -1.6 | -3.2 | 8.1 | -14 | -11.9 | -24.6 | -25.8 | -56.2 | -30.7 | -61.6 | 63.5 | -40.1 | -11.9 | -0.3 | -10.4 | -57.2 | -0.1 | 0.1 | -3.2 | -41.5 | 13 | 66 | -10.9 | -0.7 | -46.7 | -0.1 | -3 | 0.8 | -53.5 | -0.1 | 15.73 | 2.8 | -53.9 | 115.9 | -2.476 | -0.1 | -52.8 | -0.1 | 289.4 | -0.1 | -29.5 | -0.8 | 15.6 | -1.5 | -2.4 | -23.9 | 0.9 | -1.3 | -2.3 | -60.6 | -15.5 | 0.5 | -22.1 | 63 |
Financing Cash Flow
| 215.5 | 41.2 | -15.3 | -37.6 | -8.5 | -98.7 | -30.3 | -50.7 | 0.8 | -117 | -12.5 | -23.6 | -28.9 | -225.8 | -225.8 | -32 | -308.8 | -178 | 55.8 | -91.3 | 112.7 | -74.9 | 603.4 | -101.2 | -66.3 | -9.4 | -9.9 | -65.8 | -89.6 | -52.9 | 3.9 | -80.9 | -48.4 | -109.6 | 33.7 | 183.5 | -44.6 | -71.2 | 81.7 | -7.2 | -7.2 | -150.2 | 99.9 | -62.8 | -3.9 | -122.8 | 8.1 | 2 | -4.4 | -92.6 | 137 | -17.6 | -18.7 | -80.1 | -75 | -29.2 | -23.7 | -16.5 | -44.8 | -2.6 | -16.1 | -79.2 | -110.4 | 8.1 | -14 | -11.9 | -24.6 | -25.8 | -56.2 | -30.7 | -61.6 | 63.5 | -40.1 | -11.9 | -25.8 | -10.4 | -57.2 | -14.3 | 1.9 | -2.4 | -40.9 | 15.3 | 71.8 | -10.9 | -0.7 | -52 | -5.4 | -8.3 | -5 | -58.2 | -4.8 | 10.647 | -5 | -59.6 | 110.6 | -7.763 | -5.4 | -58 | -5.4 | 289.4 | -0.1 | -29.5 | -0.8 | 15.6 | -1.5 | -2.4 | -27.7 | -2.9 | -5.1 | -6.1 | -14.4 | -23.1 | 0.5 | -22.1 | 63 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 10.4 | 5.9 | -11.3 | 19.4 | 12.4 | -40.3 | 1.8 | 25.7 | 34 | -8.2 | -24.6 | -10.8 | 10.8 | -0.1 | -6.7 | -5.9 | -1.8 | 0.3 | 2.8 | 1 | -0.2 | -1.2 | 1.8 | 7.1 | -1.8 | 1.9 | 1.4 | 0.1 | -2.5 | -2 | -0.1 | 1.8 | 0.7 | -0.3 | -3.9 | 13.2 | 2.1 | -0.5 | 8.4 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | -0.5 | -0.7 | 0.3 | -0.2 | -0.7 | -1.4 | 0.2 | 0.2 | 0 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121.2 | 0 | 0 | 0 | 0 | -0.8 | 0.8 | 0 | 41.415 | 0 | 0 | 0 | -0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.6 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 114.2 | -9.7 | -206.1 | -210.3 | -23 | -89.1 | -318.9 | -332.8 | 67.8 | 426.3 | -247.4 | -105.8 | 276.1 | 799.5 | -34.2 | 226.7 | 30.7 | 45.3 | 56.4 | -45.4 | 55.2 | -21.3 | -181.1 | -338.6 | 18.5 | 276.7 | 7.9 | 9.4 | -24.1 | 138.7 | 7.6 | 14.8 | -15.7 | 24.8 | 35.2 | 10.8 | -57.2 | -70.3 | 55.9 | 11.9 | 38.7 | 19.8 | -1.6 | -0.4 | -81.8 | 165.5 | 23.3 | -7.6 | -14.1 | -2.6 | -20.2 | -72.4 | -28.7 | -42.5 | -87.8 | 37.2 | -3.8 | 132.8 | -39.3 | -19.3 | -0.1 | -2.4 | -207.2 | 28.2 | 36.6 | 56.1 | -54 | -108.3 | -60.2 | 26 | -585.8 | 1,008.5 | 16.2 | 68.6 | -372.4 | -2.6 | -82.1 | 98.9 | -145.3 | 66.2 | 158.6 | 264.5 | 51.8 | -39.8 | 122.8 | -52.8 | -110.5 | -21.7 | 27.6 | 13.2 | -26.4 | 103.211 | 59 | -52.5 | -14.5 | -15.237 | 68.3 | -47.2 | -101.1 | -115.7 | 61.5 | 55.2 | -56.9 | 59 | 37.9 | 38 | -92 | -13.8 | 59.6 | 54.9 | -101.8 | -9.2 | 116.7 | 24.7 | 20.5 |
Cash At End Of Period
| 525.8 | 411.6 | 421.3 | 627.4 | 837.7 | 860.7 | 949.8 | 1,268.7 | 1,601.5 | 1,533.7 | 1,107.4 | 1,354.8 | 1,460.6 | 1,184.5 | 385 | 419.2 | 192.5 | 161.8 | 116.5 | 60.1 | 105.5 | 50.3 | 71.6 | 252.7 | 591.3 | 572.8 | 296.1 | 288.2 | 278.8 | 302.9 | 164.2 | 156.6 | 141.8 | 157.5 | 132.7 | 97.5 | 86.7 | 143.9 | 214.2 | 158.3 | 146.4 | 107.7 | 87.9 | 89.5 | 89.9 | 171.7 | 6.2 | -14.7 | -9.9 | 4.2 | 8.7 | 28.9 | 101.3 | 130 | 172.5 | 260.3 | 223.1 | 226.9 | 94.1 | 133.4 | 152.7 | 152.8 | 155.2 | 362.4 | 334.2 | 297.6 | 241.5 | 295.5 | 403.8 | 464 | 438 | 1,023.8 | 15.3 | -0.9 | -69.5 | 302.9 | 305.5 | 387.6 | 288.7 | 483.7 | 417.5 | 258.9 | -5.6 | -57.4 | -17.6 | -140.4 | -87.6 | 22.9 | 44.6 | 17 | 3.8 | 30.211 | -73 | -132 | -79.5 | -65.037 | -49.8 | -118.1 | -70.9 | 30.2 | 145.9 | 84.4 | 29.2 | 86 | 27 | -10.9 | -48.9 | 43.1 | 56.9 | -2.7 | -57.6 | 44.2 | 53.4 | -63.3 | -88 |