CI Financial Corp.
TSX:CIX.TO
23.63 (CAD) • At close November 13, 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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 176.415 | -154.436 | -63.488 | -12.225 | 51.378 | 30.153 | -9.482 | 14.882 | 156.211 | 138.147 | 123.699 | 45.435 | 117.62 | 124.175 | 105.007 | 130.593 | 120.163 | 120.215 | 147.549 | 138.96 | 111.852 | 140.035 | 140.346 | 158.229 | 159.862 | 159.039 | 139.391 | 153.599 | 109.608 | 146.496 | 120.992 | 136.785 | 128.644 | 116.581 | 127.163 | 142.839 | 138.944 | 144.548 | 140.435 | 135.142 | 127.767 | 121.7 | 116.174 | 107.756 | 103.966 | 98.499 | 94.969 | 91.293 | 71.324 | 94.576 | 87.772 | 90.784 | 98.29 | 100.053 | 91.373 | 75.501 | 88.995 | 74.946 | 115.792 | 70.982 | 50.609 | 58.8 | 53.182 | 118.131 | 134.671 | 139.372 | 187.658 | 143.724 | 151.551 | 142.122 | 138.356 | 69.282 | 73.096 | 75.703 | 90.957 | 80.835 | 81.184 | 41.464 | 81.266 | 75.399 | 86.979 | 15.19 | 43.476 | 49.303 | -17.262 | 21.429 | 17.521 | -14.802 | -15.318 | -17.051 | -14.274 | 4.375 | 7.968 | 2.655 | -3.5 | -1.2 | -3.5 | -1.4 | 4 | 2.7 | 3 | 1.6 | 1.4 | 3.6 | 1.3 | 1 | 2.7 | 3 | 2.2 | 2.1 | 2.2 |
Depreciation & Amortization
| 54.899 | 51.562 | 53.327 | 47.697 | 46.407 | 44.242 | 40.959 | 40.246 | 38.896 | 35.011 | 31.378 | 26.761 | 20.968 | 18.143 | 13.107 | 10.528 | 9.618 | 8.207 | 7.86 | 7.821 | 8.038 | 7.869 | 5.161 | 4.95 | 4.851 | 4.647 | 4.038 | 3.325 | 3.36 | 2.982 | 2.284 | 2.593 | 2.502 | 2.6 | 2.612 | 3.262 | 3.183 | 6.061 | 2.191 | 3.279 | 3.242 | 3.244 | 2.707 | 3.098 | 3.126 | 3.073 | 1.97 | 2.912 | 2.936 | 2.933 | 0.57 | 0.585 | 0.614 | 0.617 | 43.691 | 43.548 | 43.76 | 43.145 | 0 | 41.433 | 40.671 | 39.798 | 0 | 37.633 | 32.878 | 37.803 | 36.68 | 35.588 | 33.795 | 30.915 | 27.889 | 25.288 | 23.112 | 21.011 | 19.43 | 18.675 | 19.316 | 18.025 | 15.761 | 14.335 | 10.997 | 9.473 | 7.093 | 125.366 | -52.074 | 98.22 | 0.435 | 74.334 | 75.946 | 75.943 | 75.457 | 68.64 | 68.566 | 66.233 | 64 | 62.12 | 52.3 | 48 | 20.2 | 18.937 | 17.5 | 16.9 | 15.9 | 14.03 | 13.3 | 11.8 | 9.8 | 8.5 | 7.4 | 6.4 | 5.6 |
Deferred Income Tax
| -3.157 | -5.481 | -8.241 | -3.414 | -4.048 | -14.427 | 5.224 | -24.413 | 13.901 | 0.511 | -13.439 | -10.072 | -6.614 | -12.275 | -5.147 | 4.92 | 0.873 | -2.368 | 12.276 | -8.239 | -4.354 | 0.767 | 0.21 | 1.469 | -5.328 | 0.093 | -3.819 | -4.982 | -9.957 | -2.5 | -10.691 | -2.442 | -6.101 | -1.545 | -6.499 | -1.188 | -4.112 | -2.74 | -5.3 | -4.341 | -3.12 | 0.527 | -2.438 | -3.099 | 0.229 | 1.004 | -0.369 | 0.033 | 17.735 | 0.123 | -1.637 | -2.986 | 17.38 | -0.006 | -2.784 | -3.216 | -1.029 | 7.326 | -21.449 | 22.664 | 23.966 | 23.218 | 19.309 | -19.384 | -16.178 | -9.498 | -50.997 | -8.397 | -4.122 | -7.673 | -5.42 | 10.413 | -2.65 | 7.21 | 4.253 | 13.118 | 22.562 | 8.844 | 9.55 | 14.167 | 36.109 | 29.868 | 4.242 | -33.24 | 11.999 | -12.182 | -12.215 | -9.849 | -6.534 | -10.283 | 4.857 | 2.173 | 2.493 | 10.419 | 10.7 | 14.141 | 10.2 | 13.5 | 4.1 | 3.912 | 3.2 | 2.3 | 2 | 2.849 | 0.9 | 0.7 | 2.1 | 1.9 | 1.7 | 1.7 | 1.9 |
Stock Based Compensation
| 11.935 | 5.072 | 5.761 | 9.576 | 6.889 | 3.554 | 6.574 | 7.142 | 6.325 | 4.536 | 5.853 | 6.484 | 6.66 | 3.008 | 2.264 | 2.779 | 2.841 | 2.773 | 3.499 | 4.789 | 3.357 | 3.056 | 3.717 | 3.902 | 3.989 | 2.12 | 2.556 | 2.628 | 2.589 | 2.455 | 1.376 | 1.377 | 1.327 | 1.489 | 1.256 | 1.662 | 1.646 | 1.657 | 1.381 | 1.379 | 1.381 | 1.065 | 1.102 | 1.102 | 1.102 | 1.103 | 0.949 | 1.063 | 1.075 | 0.799 | 1.712 | 1.758 | 1.75 | 1.78 | 2.989 | 4.766 | -12.938 | -5.546 | 11.29 | 11.264 | 10.477 | 0.751 | -1.58 | -8.857 | -0.742 | -15.877 | 0 | -7.688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 80.871 | 31.393 | -115.762 | -10.134 | 14.979 | -2.214 | -94.116 | 38.412 | 22.929 | -52.856 | -15.477 | 47.337 | -27.989 | 11.869 | -31.691 | -4.228 | 80.145 | -25.631 | -11.252 | -17.044 | 27.721 | -22.636 | 21.783 | 4.839 | 12.496 | -86.454 | -8.918 | 33.268 | 50.964 | -68.937 | 57.003 | 10.462 | 2.198 | -34.596 | -11.37 | 1.006 | -0.812 | -29.072 | 15.573 | 27.885 | 30.218 | -48.483 | 20.619 | 1.705 | 14.112 | -8.067 | -121.807 | 45.142 | -1.521 | 20.408 | 60.795 | 159.292 | 20.69 | 23.606 | 32.278 | 33.686 | 31.053 | -23.527 | 14.827 | 38.29 | 43.523 | -43.02 | -6.479 | -29.316 | 32.723 | 21.809 | 0 | -10.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.558 | 0 | 0 | 29.51 | 16.18 | 0 | 0 | 0 | 0 | 31.427 | 1.827 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.472 | 0.914 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.779 | 0 | 0 | 0 | 8.09 | 0 | 0 | 0 | 0 | 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
| 80.871 | 31.393 | -115.762 | -10.134 | 14.979 | -2.214 | -94.116 | 38.412 | 22.929 | -52.856 | -15.477 | 47.337 | -27.989 | 11.869 | -31.691 | -4.228 | 80.145 | -25.631 | -11.252 | -17.044 | 27.721 | -22.636 | 21.783 | 4.839 | 12.496 | -86.452 | -8.918 | 33.268 | 50.964 | -68.937 | 57.003 | 10.462 | 2.198 | -34.596 | -11.37 | 1.006 | -0.812 | -29.072 | 15.573 | 27.885 | 30.218 | -48.483 | 20.619 | 1.705 | 14.112 | -8.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.779 | 0 | 0 | 0 | 8.09 | 0 | 0 | 0 | 0 | -4.045 | 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
| -144.204 | 299.794 | 197.922 | 63.076 | 26.32 | 82.081 | 107.698 | 26.991 | -74.152 | 16.008 | 30.95 | 66.55 | 19.449 | 44.859 | -6.338 | -4.457 | -4.946 | 12.691 | -3.127 | 1.409 | 5.797 | -8.189 | 7.291 | 0.6 | -0.416 | 1.032 | 9.018 | 4.562 | 4.224 | 4.418 | 28.255 | 29.572 | 31.428 | 32.616 | 33.655 | 33.001 | 35.219 | 25.52 | 32.945 | 37.478 | 38.538 | 38.464 | 38.444 | 38.455 | 38.014 | 39.648 | 155.545 | 16.442 | 40.735 | 2.167 | 6.733 | -93.873 | 12.719 | -77.948 | 2.012 | 1.724 | 1.857 | 2.016 | 23.258 | 12.583 | 43.08 | 42.366 | 48.131 | 8.81 | 38.74 | 5.936 | 13.301 | -40.568 | 30.807 | -16.773 | -54.633 | 13.456 | 44.449 | -7.729 | -47.237 | 8.659 | -41.963 | 60.507 | -7.958 | 22.876 | -47.469 | -1.363 | 2.481 | -11.141 | 39.448 | -44.658 | -3.111 | -12.053 | 19.154 | 22.328 | -16.472 | -33.38 | 5.847 | 5.866 | -0.5 | -10.53 | 46.1 | -13.4 | -3.4 | -0.762 | 2.3 | -1.4 | -0.7 | 0.701 | -0.6 | 0.6 | 2.3 | 0.1 | 4 | 0.6 | -0.3 |
Operating Cash Flow
| 176.759 | 119.708 | 69.519 | 94.576 | 141.925 | 143.389 | 56.74 | 103.26 | 164.11 | 154.806 | 163.694 | 182.495 | 130.094 | 189.676 | 77.253 | 140.135 | 208.694 | 115.887 | 157 | 127.696 | 152.411 | 120.902 | 178.291 | 173.989 | 175.454 | 80.477 | 143.006 | 192.4 | 160.788 | 84.914 | 199.219 | 178.347 | 159.998 | 117.145 | 146.817 | 180.582 | 174.068 | 145.974 | 187.225 | 200.822 | 198.026 | 116.517 | 176.608 | 149.017 | 160.549 | 135.26 | 131.257 | 156.885 | 132.284 | 121.006 | 155.945 | 155.56 | 151.443 | 48.102 | 169.559 | 155.841 | 151.733 | 99.552 | 143.718 | 155.783 | 171.655 | 82.115 | 112.563 | 107.017 | 190.111 | 173.613 | 186.642 | 130.347 | 212.031 | 148.591 | 106.192 | 118.439 | 138.007 | 96.195 | 67.403 | 121.287 | 81.099 | 128.84 | 110.249 | 126.777 | 86.616 | 82.937 | 73.213 | 130.288 | -17.89 | 62.81 | 2.63 | 68.584 | 73.248 | 70.937 | 49.568 | 41.808 | 84.874 | 85.173 | 70.7 | 64.531 | 105.1 | 46.7 | 24.9 | 24.787 | 26 | 19.4 | 18.6 | 21.18 | 14.9 | 14.1 | 16.9 | 13.5 | 15.3 | 10.8 | 9.4 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -38.242 | -72.001 | -19.659 | -8.086 | -11.443 | -12.225 | -8.618 | -6.51 | -8.266 | -4.875 | -6.343 | -5.011 | -3.368 | -5.496 | -7.321 | -4.46 | -8.153 | -9.188 | -4.194 | -2.655 | -3.512 | -6.415 | -3.49 | -3.063 | -4.398 | -5.117 | -2.637 | -3.386 | -6.281 | -7.622 | -3.952 | -2.252 | -3.7 | -2.288 | -2.316 | -0.595 | -0.875 | -0.325 | -3.034 | -0.606 | -0.844 | -0.838 | -1.933 | -0.771 | -0.718 | -1.982 | -3.873 | -0.349 | -0.226 | -44.197 | -0.591 | -30.061 | -43.383 | -60.688 | -50.885 | -39.158 | -38.91 | -55.535 | 111.053 | -114.155 | -0.113 | -0.901 | -0.785 | -47.672 | -110.17 | -2.012 | -5.618 | -0.508 | -1.153 | -0.607 | -2.264 | -25.066 | -1.449 | -11.361 | -4.52 | -8.549 | -1.246 | -2.694 | -1.937 | -11.477 | -2.129 | -0.936 | -0.238 | -0.429 | 0.062 | -0.029 | -0.112 | -0.721 | -0.108 | -0.197 | -0.308 | -3.669 | -2.088 | 1.912 | -2 | -4.461 | -0.9 | -5.5 | -58.8 | -0.922 | -0.5 | -0.3 | -0.4 | -0.692 | -0.4 | -0.6 | -0.4 | -0.6 | -0.4 | -0.5 | -0.1 |
Acquisitions Net
| -106.638 | -51.886 | -220.414 | -53.288 | 88.901 | -7.108 | -310.904 | -27.063 | -155.828 | -5.729 | -425.942 | -134.375 | -371.958 | -2.314 | -216.542 | -269.025 | -31.349 | -10.382 | -2.505 | -9.455 | -9.257 | -23.572 | 2.053 | 7.787 | -5.845 | -8.187 | -3.238 | 3.57 | 15.005 | 3.33 | -1.523 | 1.257 | -0.015 | 0.178 | 1.876 | 0.812 | -2.145 | -9.562 | 3.859 | -1.438 | 0.681 | 3.959 | -2.625 | 3.646 | -2.326 | 0.075 | -0.298 | 2.082 | -0.018 | 19.68 | 113.246 | -28.889 | -35.107 | -49.25 | 0 | 0 | 0 | 0 | 2.302 | 0.006 | 0 | 0 | 0 | 0 | -107.181 | 0 | 1.393 | 2.8 | -141.464 | 0 | 0 | -21.198 | 0 | 0 | 0 | -7.213 | 0 | 0 | -37.259 | -0.196 | 0 | -411.937 | 0 | -0.254 | -9.744 | 9.744 | 0 | -0.667 | 0 | 0 | 0 | 2.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -0.152 | -0.63 | -6.266 | -0.015 | -0.172 | -0.642 | -2.672 | -0.503 | -0.078 | -0.03 | -0.024 | -3.589 | -1.384 | -0.104 | -2.655 | -0.082 | -4.515 | -10.396 | -2.489 | -1.652 | -1.968 | -5.394 | -5.629 | -7.866 | -3.45 | -0.823 | -8.821 | -3.592 | -21.613 | -4.317 | -3.299 | -2.37 | -0.343 | -1.112 | -6.447 | -5.312 | -0.3 | -6.33 | -3.86 | -0.48 | -0.682 | -4.67 | -1.102 | -3.94 | -20.509 | -0.207 | -2.298 | -2.183 | -2.298 | -19.982 | -11.07 | -15.017 | -12.942 | -4.711 | -17.521 | -10.6 | 0 | 0 | 2.101 | 0 | 0 | 0 | 0 | -0.75 | -0.3 | -0.15 | -1.497 | -31.878 | -0.299 | -0.451 | -3.374 | -22.634 | -0.361 | -5.864 | -36.975 | -22.868 | -31.263 | -40.125 | -11.898 | -18.918 | -6.615 | -0.015 | -24.902 | -56.668 | 51.676 | -9.061 | -43.624 | -7.562 | -29.387 | -11.986 | -16.975 | -1.839 | -2.925 | -61.187 | -1.2 | -26.465 | 1.2 | 1 | -8.2 | -22.651 | -3.9 | -0.9 | -2 | 0.015 | 5 | -6.8 | -0.4 | 2.7 | 0.7 | -0.1 | -6.4 |
Sales Maturities Of Investments
| 0.139 | 2.711 | -130.458 | 0.181 | 0.022 | 0.004 | 0.875 | 0.903 | 0.071 | 94.659 | 8.003 | 1.215 | 6.194 | 2.418 | 2.529 | 0.001 | 21.043 | 0.026 | 10.562 | 11.107 | 11.225 | 3.847 | 3.576 | 0.079 | 9.295 | 9.01 | 12.059 | 0.022 | 6.608 | 0.987 | 4.822 | 1.113 | 0.358 | 0.934 | 4.571 | 4.5 | 2.445 | 15.892 | 0.001 | 1.918 | 0.001 | 0.711 | 3.727 | 0.294 | 22.835 | 0.132 | 2.596 | 0.101 | 2.316 | 0.302 | 0.6 | 15.028 | 3.478 | 12.976 | 0 | 0.605 | 0 | 1.046 | 0.45 | 7.649 | 0 | 0 | 0.001 | 0 | 0.451 | 1.496 | 11.328 | 11.757 | 0.753 | 3.369 | 21.189 | 5.032 | 5.274 | 0 | 118.552 | 0.3 | 45.43 | 19.835 | 0.028 | 3.228 | 9.109 | 0.001 | 5.714 | 35.134 | -21.124 | 26.022 | 4.742 | 8.77 | 9.881 | 8.194 | 3.295 | 22.629 | 61.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -120.466 | -90.559 | 130.458 | -12.799 | -185.378 | -78.187 | -75.315 | 42.829 | -25.339 | -16.14 | -326.007 | -46.03 | -87.248 | -0.513 | 1.674 | -42.27 | 7.968 | -15.017 | -9.475 | 9.912 | -3.483 | -6.941 | -7.574 | -5.403 | 4.927 | -4.276 | -93.937 | -3.727 | -15.455 | -18.758 | -80.841 | -9.242 | -11.591 | -18.889 | -118.289 | -74.905 | -62.213 | -26.218 | -25.102 | -23.649 | -30.432 | -49.731 | -21.938 | -31.459 | -29.962 | -44.386 | -29.466 | -27.425 | -28.162 | -19.628 | -149.767 | 29.52 | 37.992 | 60.09 | -110.914 | -6.332 | 1.727 | 1.967 | -59.952 | 81.493 | -30.972 | -29.183 | -39.454 | -0.579 | 164.512 | -57.386 | -29.776 | -38.757 | -46.643 | -61.36 | -40.357 | -36.994 | -43.141 | -38.802 | -36.694 | -34.356 | -43.523 | -28.958 | -29.509 | -36.673 | -38.669 | -23.188 | -20.284 | -43.96 | 6.944 | -25.427 | -5.406 | -24.514 | -25.775 | -20.956 | -23.519 | -34.079 | -40.859 | -54.052 | -57.9 | -52.736 | -106.7 | -26.1 | -21.1 | -9.137 | -25.2 | -13.4 | -39.3 | -21.398 | -19.2 | -22.7 | -21.1 | -12.1 | -17.1 | -10.3 | -10.3 |
Investing Cash Flow
| -265.359 | -121.806 | -246.339 | -74.007 | -108.07 | -98.158 | -396.634 | 9.656 | -189.44 | 67.885 | -750.313 | -187.79 | -457.764 | -6.009 | -222.315 | -315.836 | -15.006 | -44.957 | -8.101 | 7.257 | -6.995 | -38.475 | -11.064 | -8.466 | 0.529 | -9.393 | -96.574 | -7.113 | -21.736 | -26.38 | -84.793 | -11.494 | -15.291 | -21.177 | -120.605 | -75.5 | -63.088 | -26.543 | -28.136 | -24.255 | -31.276 | -50.569 | -23.871 | -32.23 | -30.68 | -46.368 | -33.339 | -27.774 | -28.388 | -63.825 | -47.582 | -29.419 | -49.962 | -41.583 | -179.32 | -44.885 | -37.183 | -52.522 | 55.954 | -25.013 | -31.085 | -30.084 | -40.238 | -49.001 | -52.688 | -58.052 | -24.17 | -56.586 | -188.806 | -59.049 | -24.806 | -100.86 | -39.677 | -56.027 | 40.363 | -72.686 | -30.602 | -51.942 | -80.575 | -64.036 | -38.304 | -436.075 | -39.71 | -66.177 | 27.815 | 1.248 | -44.4 | -24.693 | -45.39 | -24.945 | -37.507 | -14.934 | 15.892 | -113.327 | -61.1 | -83.661 | -106.4 | -30.6 | -88.1 | -32.709 | -29.6 | -14.6 | -41.7 | -22.075 | -14.6 | -30.1 | -21.9 | -10 | -16.8 | -10.9 | -16.8 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 272.282 | 41.651 | 1,630.3 | 90.281 | -999.023 | -28.35 | 313.21 | 69.136 | 79.89 | -222.71 | 220.799 | -6.04 | 1,049.964 | -267.746 | 486.161 | -28.98 | 239.405 | 137.268 | 32.199 | 40.692 | -6.278 | 21.81 | 59.434 | 15.233 | 62 | 248 | 50 | 158.82 | 44 | 106 | 82.79 | 52 | 10 | 54 | 121.347 | 52 | 72 | 4 | 0 | 0 | 0 | 0 | 0 | -28 | -66 | -2 | -154 | 0 | 0 | -33 | -67 | 0 | 0 | -23.908 | -153.924 | 58 | 13 | -22.076 | -854.395 | -90.499 | -59.501 | -68.4 | -128.45 | -240.775 | 25 | 113.059 | 102.001 | 54.161 | 89 | 71.941 | 28.533 | 51.128 | 17.711 | -0.648 | -41.996 | 83.749 | 79.261 | -27.816 | 10.575 | -36.208 | 1.925 | 137.448 | -2 | 69 | -99.5 | -39 | 131 | -3.5 | 10 | 23.42 | -8.42 | 13 | -94 | 31 | -7 | 20.042 | 1 | -18.6 | 64.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.7 | 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 | 0.001 | 0 | 0 | 0.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.158 | 0 | 0 | 0.049 | 0.021 | 0 | 0.042 | 0 | 0.067 | 0.016 | 0.078 | 0.006 | 0.019 | 0.069 | 0.012 | 0.07 | 0.048 | 0.101 | 0 | 1.071 | 2.64 | 0.306 | 0.002 | 0.063 | 0.015 | 0 | 0 | 0 | 0 | 202.238 | 0 | 0 | 0.047 | 0.047 | 0.048 | 106.12 | 0.037 | 0 | 0.03 | 0.03 | 0.03 | 0.03 | 0.031 | 0.128 | 0.03 | 0.03 | -1.422 | 0.989 | 266.345 | 0.036 | 7.655 | 5.027 | 0.203 | 1.307 | 2.94 | 1.678 | 0.463 | 2.211 | 1.989 | 2.804 | 0.093 | 0.7 | 2.325 | 3 | 4.9 | 0.4 | 0.16 | 5.9 | 0 | 0.4 | 0.062 | 0.5 | 101.2 | 2.3 | 0 | 0.5 | 0 | 0 |
Common Stock Repurchased
| -85.542 | -0.115 | -101.193 | -144.943 | -228.774 | 0 | -92.906 | -79.422 | -59.248 | -91.038 | -20.432 | -99.1 | -132.043 | -112.744 | -29.838 | -77.713 | -46.524 | -103.864 | -141.527 | -150.184 | -94.804 | -60.778 | -159.883 | -188.758 | -152.658 | -155.608 | -150.583 | -100.041 | -89.97 | -72.649 | -64.962 | -88.479 | -73.809 | -63.696 | -55.956 | -69.498 | -71.168 | -46.964 | -38.084 | -55.605 | -5.43 | -8.969 | 0 | 0 | 0 | 0 | -6.11 | -5.932 | -12.021 | -6.471 | -60.584 | -34.61 | 0 | 0 | -7.317 | -10.507 | -62.748 | -16.393 | -36.573 | -0.475 | -3.098 | -12.408 | -5.375 | -23.432 | -9.957 | -69.327 | -81.91 | -21.566 | -26.912 | -5.113 | -10.143 | 0 | -11.5 | 0 | -8.051 | -100.617 | 0 | 0 | 0 | 0 | -9.512 | 0 | -11.88 | -89.728 | 70.517 | -2.739 | -82.226 | -36.54 | -38.341 | 0 | 0 | -42.946 | 0 | 0 | 0 | -0.016 | -0.5 | -1.5 | -4.5 | -0.921 | 0 | -4.1 | -20.1 | -13.819 | -11.7 | 0 | 0 | -2 | 0 | 0 | -2.9 |
Dividends Paid
| -30.292 | -31.248 | -28.597 | -30.517 | -32.895 | -33.531 | -32.524 | -34.592 | -34.748 | -35.511 | -35.611 | -36.239 | -36.728 | -37.869 | -37.773 | -38.574 | -38.995 | -39.971 | -41.105 | -42.461 | -43.285 | -43.899 | -45.367 | -61.129 | -93.51 | -95.399 | -94.521 | -90.985 | -90.97 | -91.519 | -92.283 | -93.56 | -91.686 | -91.126 | -91.38 | -91.923 | -89.992 | -88.889 | -86.281 | -85.348 | -82.605 | -81.276 | -78.08 | -76.618 | -73.681 | -69.35 | -67.936 | -67.983 | -68.069 | -65.196 | -64.121 | -64.704 | -64.868 | -60.508 | -57.554 | -56.195 | -53.722 | -52.558 | -46.685 | -43.842 | -76.008 | 0 | -94.226 | -141.805 | -136.771 | -151.502 | -163.041 | -157.54 | -151.969 | -151.387 | -142.854 | -51.423 | -51.482 | -51.482 | -45.877 | -43.357 | -76.187 | -42.915 | -38.266 | -38.325 | -30.89 | -24.624 | -19.956 | -48.323 | -7.893 | -18.757 | -9.989 | -10.863 | -1.758 | -0.202 | -3.413 | -2.48 | -9.196 | -1.208 | -3.5 | -5.993 | -1.1 | -1.1 | -0.9 | -0.913 | -0.9 | -0.9 | -0.9 | -0.739 | -0.8 | -0.6 | -0.7 | -0.6 | -0.7 | -0.6 | -0.7 |
Other Financing Activities
| -65.933 | -19.071 | -1,362.371 | -0.176 | 1,330.363 | 0 | -7.61 | -2.444 | 8.229 | 81.841 | -1.277 | -0.745 | -0.58 | -0.512 | 0.781 | 0 | 0 | 0 | 0 | 0 | -0.875 | 0 | 0 | 0 | 0 | 0 | -0.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -192.431 | 0 | 0 | 0 | 0.016 | 0.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 298.25 | 0 | 0 | 0 | 729.307 | 0 | 0 | 0 | 0 | 199.91 | 0 | 0 | 0 | 19.623 | 0.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.456 | -2.456 | 0 | 0 | 0 | 0 | 0 | 0 | 15.787 | -0.001 | 0 | 4.426 | -1.108 | -3.318 | 0 | 0 | 4.667 | -4.667 | 0 | 0 | 0.1 | -0.1 | 0 | 3.613 | 0 | 0 | 0 | 6.991 | 0.1 | -3.1 | 0.8 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 90.515 | -8.783 | 138.139 | -85.355 | 69.671 | -61.881 | 273.076 | -47.322 | -5.877 | -267.418 | 163.479 | -142.124 | 880.613 | -418.871 | 419.331 | -145.267 | 153.886 | -6.567 | -150.433 | -151.953 | -145.242 | -82.867 | -145.815 | -234.654 | -184.168 | -2.602 | -195.308 | -32.206 | -136.94 | -58.168 | -74.455 | -130.039 | -155.495 | -100.664 | -25.989 | -109.421 | -89.111 | -131.832 | -316.796 | -140.911 | -88.035 | -90.178 | -78.064 | -104.54 | -139.675 | -71.331 | -227.977 | -73.903 | -80.02 | -104.619 | -191.604 | -99.314 | -63.797 | -81.776 | 79.761 | -8.7 | -103.407 | -91.012 | -171.773 | -134.816 | -138.607 | -80.808 | -25.813 | -103.386 | -121.728 | -107.723 | -142.903 | -105.274 | 16.895 | -84.522 | -124.464 | -0.265 | -45.241 | -52.1 | -95.894 | -60.194 | -41.47 | -73.157 | -27.661 | -75.955 | -37.488 | 379.169 | -33.8 | -61.396 | -16.063 | -60.293 | 40.091 | -43.538 | -29.529 | -44.046 | -9.622 | -30.437 | -100.155 | 27.634 | -9.8 | 16.357 | 2.5 | -16.4 | 59.5 | 1.939 | 5 | -5 | -20.6 | -7.505 | -11.9 | 95.7 | 1.7 | -2.6 | -0.2 | 1.9 | -3.6 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 63.444 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 347.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 122.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.087 | 2.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0.085 | -0.1 | 0 | 0 | -3.531 | 0 | -0.1 | 0 | -2.818 | -0.1 | 0.1 | 0 | -0.1 | 0 | -0.1 | 0.1 |
Net Change In Cash
| 1.915 | 56.604 | 24.763 | -64.786 | 103.526 | -16.65 | -66.818 | 65.594 | -31.207 | -44.728 | -423.14 | -147.419 | 552.943 | -235.204 | 274.269 | -320.968 | 0 | 411.937 | -1.534 | -17 | 0.174 | -0.44 | 21.412 | -69.131 | -8.185 | 68.482 | -148.876 | 153.081 | 2.112 | 0.366 | 39.971 | 36.814 | -10.788 | -4.696 | 0.223 | -4.339 | 21.869 | -12.401 | -157.707 | 35.656 | 78.715 | -24.23 | 74.673 | 12.247 | -9.806 | 17.561 | -130.059 | 55.208 | 23.876 | -47.438 | -83.241 | 26.827 | 37.684 | -75.257 | 70 | 102.256 | 11.143 | -43.982 | 27.899 | -4.046 | 1.963 | -28.777 | 46.512 | -45.37 | 15.695 | 7.838 | 19.569 | -31.513 | 40.12 | 5.02 | -43.078 | 17.314 | 53.089 | -11.932 | 11.872 | -11.593 | 9.027 | 3.741 | 2.013 | -13.214 | 10.824 | 26.031 | -0.297 | 0.629 | -4.051 | 3.765 | -1.678 | 0.353 | -1.67 | 1.945 | 2.439 | -3.563 | 0.611 | -0.507 | -0.2 | -2.688 | 1.1 | -0.3 | -3.7 | -9.515 | 1.4 | -0.3 | -43.7 | -11.218 | -11.7 | 79.8 | -3.3 | 0.8 | -1.7 | 1.7 | -10.9 |
Cash At End Of Period
| 128.064 | 1,267.011 | 1,210.407 | 175.709 | 240.496 | 136.969 | 153.62 | 220.438 | 154.844 | 186.051 | 230.779 | 653.919 | 801.337 | 248.394 | 483.598 | 209.329 | 530.297 | 530.297 | 118.36 | 119.894 | 136.894 | 136.72 | 137.16 | 115.748 | 184.879 | 193.064 | 124.582 | 273.458 | 120.377 | 118.265 | 117.899 | 77.928 | 41.114 | 51.902 | 56.598 | 56.375 | 60.714 | 38.845 | 51.246 | 208.953 | 173.297 | 94.582 | 118.812 | 44.139 | 31.892 | 41.698 | 24.137 | 154.196 | 98.988 | 75.112 | 122.55 | 205.791 | 178.964 | 141.28 | 216.537 | 146.537 | 44.281 | 33.138 | 77.12 | 49.221 | 53.267 | 51.304 | 80.081 | 33.569 | 78.939 | 63.244 | 55.406 | 35.837 | 67.35 | 27.23 | 24.667 | 98.648 | 81.334 | 28.245 | 40.177 | 28.305 | 39.898 | 30.871 | 27.13 | 25.117 | 38.331 | 27.507 | 1.476 | 1.773 | 1.144 | 5.195 | 1.43 | 3.108 | 2.755 | 4.425 | 2.48 | 0.041 | 3.604 | 2.993 | 3.5 | 3.712 | 6.4 | 5.3 | 5.6 | 9.285 | 18.8 | 17.4 | 17.7 | 61.382 | 72.6 | 84.3 | 4.5 | 7.8 | 7 | 8.7 | 7 |