Fomento de Construcciones y Contratas, S.A.
MSE:FCC.MC
9.42 (EUR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 139.82 | 139.82 | 167.507 | 167.507 | 159.1 | 96.9 | 88.612 | 131.7 | 137.663 | 137.663 | 201.865 | 201.865 | 201.865 | 201.865 | 107.468 | 107.468 | 107.468 | 107.468 | 122.248 | 122.248 | 122.248 | 122.248 | 89.621 | 89.621 | 89.621 | 89.621 | 45.791 | 45.791 | 45.791 | 45.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 387.9 | 310.1 | 0 | 0 | 388.6 | 299.3 | 122.582 | 122.582 | 122.582 | 122.582 | 230.1 | 230.1 | 230.1 | 230.1 | 220.319 | 220.319 | 220.319 | 220.319 | 164.045 | 164.045 | 164.045 | 164.045 | 147.631 | 147.631 | 147.631 | 147.631 |
Depreciation & Amortization
| 145.842 | 145.842 | 157.021 | 157.021 | 0 | 0 | 273.899 | 130.55 | 130.55 | 130.55 | 113.067 | 113.067 | 113.067 | 113.067 | 122.227 | 122.227 | 122.227 | 122.227 | 114.431 | 114.431 | 114.431 | 114.431 | 96.561 | 96.561 | 96.561 | 96.561 | 92.704 | 92.704 | 92.704 | 92.704 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 180.996 | 180.996 | 180.996 | 180.996 | 0 | 0 | 0 | 0 | 118.627 | 118.627 | 118.627 | 118.627 | 79.692 | 79.692 | 79.692 | 79.692 | 68.023 | 68.023 | 68.023 | 68.023 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -145.918 | -145.918 | -85.924 | -85.924 | 0 | 0 | 71.318 | 71.318 | 71.318 | 71.318 | -41.978 | -41.978 | -41.978 | -41.978 | -75.515 | -75.515 | -75.515 | -75.515 | -45.831 | -45.831 | -45.831 | -45.831 | -79.212 | -79.212 | -79.212 | -79.212 | 7.771 | 7.771 | 7.771 | 7.771 | 174.695 | 155.622 | 174.678 | -173.6 | 308.849 | 61.221 | -117.221 | -288.5 | 352.69 | 41.643 | -123.143 | -248.9 | 508.016 | 3.255 | -47.255 | -206.7 | 208.593 | -130.585 | 332.385 | -556.2 | 866.528 | -392.7 | -180.3 | -524.1 | 528.992 | -236.1 | -71.8 | -669 | 448.534 | 56.6 | -205.7 | -160.5 | -114.844 | -114.844 | -114.844 | -114.844 | 99.066 | 99.066 | 99.066 | 99.066 | 3.62 | 3.62 | 3.62 | 3.62 | 54.666 | 54.666 | 54.666 | 54.666 | 18.362 | 18.362 | 18.362 | 18.362 |
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 |
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 | -34.473 | -34.473 | -34.473 | -34.473 |
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 | 0 | 0 | 0 | 0 |
Other Working Capital
| -145.918 | -145.918 | -85.924 | -85.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.835 | 52.835 | 52.835 | 52.835 |
Other Non Cash Items
| 55.624 | 55.624 | 68.607 | 68.607 | -159.1 | -96.9 | -47.369 | 52.892 | 46.929 | 46.929 | -86.393 | -86.393 | -86.393 | -86.393 | -2.912 | -2.912 | -2.912 | -2.912 | -33.21 | -33.21 | -33.21 | -33.21 | 15.384 | 15.384 | 15.384 | 15.384 | 45.95 | 45.95 | 45.95 | 45.95 | 178.207 | 191.557 | 159.943 | 163.8 | 186.635 | 174.643 | 153.857 | 120.8 | 152.869 | 213.031 | 124.369 | 96.3 | 198.459 | 103.005 | 290.395 | -84.1 | 224.472 | 185.107 | 227.793 | 210.4 | 307.611 | 270.1 | 369.8 | 282.5 | 433.373 | 357.1 | -17.7 | -11.8 | 404.58 | 401.8 | -42.3 | -13.3 | 87.6 | 87.6 | 87.6 | 87.6 | 179.149 | 179.149 | 179.149 | 179.149 | -87.565 | -87.565 | -87.565 | -87.565 | -55.201 | -55.201 | -55.201 | -55.201 | -46.04 | -46.04 | -46.04 | -46.04 |
Operating Cash Flow
| 195.368 | 195.368 | 307.211 | 307.211 | 0 | 0 | 386.46 | 386.46 | 386.46 | 386.46 | 186.562 | 186.562 | 186.562 | 186.562 | 151.269 | 151.269 | 151.269 | 151.269 | 157.638 | 157.638 | 157.638 | 157.638 | 122.353 | 122.353 | 122.353 | 122.353 | 192.216 | 192.216 | 192.216 | 192.216 | 352.902 | 347.179 | 334.621 | -9.8 | 495.484 | 235.864 | 36.636 | -167.7 | 505.559 | 254.674 | 1.226 | -152.6 | 706.475 | 106.26 | 243.14 | -290.8 | 433.065 | 54.522 | 560.178 | -345.8 | 1,174.139 | -122.6 | 189.5 | -241.6 | 962.365 | 121 | 298.4 | -370.7 | 853.114 | 458.4 | 140.6 | 125.5 | 276.335 | 276.335 | 276.335 | 276.335 | 508.316 | 508.316 | 508.316 | 508.316 | 255 | 255 | 255 | 255 | 243.201 | 243.201 | 243.201 | 243.201 | 187.977 | 187.977 | 187.977 | 187.977 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -179.583 | -179.583 | -231.51 | -231.51 | 0 | 0 | -155.729 | -155.729 | -155.729 | -155.729 | -96.848 | -96.848 | -96.848 | -96.848 | -101.983 | -101.983 | -101.983 | -101.983 | -82.104 | -82.104 | -82.104 | -82.104 | -72.638 | -72.638 | -72.638 | -72.638 | -68.102 | -68.102 | -68.102 | -68.102 | 0 | 0 | 0 | 0 | -271.879 | 119.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -273.075 | -273.075 | -273.075 | -273.075 | 0 | 0 | 0 | 0 | -159.786 | -159.786 | -159.786 | -159.786 | -108.807 | -108.807 | -108.807 | -108.807 | -107.31 | -107.31 | -107.31 | -107.31 |
Acquisitions Net
| -295.1 | -295.1 | -56.129 | -56.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143.117 | 143.117 | 143.117 | 117.47 | 117.47 | 117.47 | 117.47 | 102.328 | 102.328 | 102.328 | 102.328 | 56.784 | 56.784 | 56.784 | 56.784 | 66.186 | 66.186 | 66.186 | 66.186 | 0 | 0 | 0 | 0 | -46.933 | 33.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -908.436 | -908.436 | -908.436 | -908.436 | -16.779 | -16.779 | -16.779 | -16.779 | 76.88 | 76.88 | 76.88 | 76.88 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | -38.182 | -38.182 | -38.182 | -38.182 | -5.659 | -5.659 | -5.659 | -5.659 | -9.418 | -9.418 | -9.418 | -9.418 | -18.465 | -18.465 | -18.465 | -18.465 | -18.331 | -18.331 | -18.331 | -18.331 | -11.116 | -11.116 | -11.116 | -11.116 | 255.545 | -269.543 | 91.043 | -108.2 | 220.393 | -256.913 | 71.413 | -105.2 | 212.8 | -247.356 | 36.456 | -64.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,041.672 | -1,041.672 | -1,041.672 | -1,041.672 | -122.186 | -122.186 | -122.186 | -122.186 | -44.418 | -44.418 | -44.418 | -44.418 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 2.952 | 2.952 | 2.952 | 2.952 | 9.593 | 9.593 | 9.593 | 9.593 | 12.371 | 12.371 | 12.371 | 12.371 | 2.249 | 2.249 | 2.249 | 2.249 | 4.634 | 4.634 | 4.634 | 4.634 | 10.275 | 10.275 | 10.275 | 10.275 | -157.745 | 172.529 | -5.829 | 106.4 | -22.557 | 26.971 | -6.671 | 12.1 | -76.684 | 99.523 | -34.023 | 42.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.279 | 3.279 | 3.279 | 3.279 | 12.396 | 12.396 | 12.396 | 12.396 | 25.986 | 25.986 | 25.986 | 25.986 |
Other Investing Activites
| 98.496 | 98.496 | -1.161 | -1.161 | 0 | 0 | 166.53 | 166.53 | 166.53 | 166.53 | 139.182 | -3.935 | -3.935 | -3.935 | -2.953 | -2.953 | -2.953 | -2.953 | 16.216 | 16.216 | 16.216 | 16.216 | 13.697 | 13.697 | 13.697 | 13.697 | 0.841 | 0.841 | 0.841 | 0.841 | -212.386 | 99.933 | -81.233 | 14.8 | -282.262 | 86.676 | -141.661 | -1 | -197.429 | 36.99 | 24.51 | 0 | -110.698 | 30.11 | -301.51 | -60.4 | -203.053 | -12.084 | 0 | 0 | 319.822 | -45.3 | -145.2 | -124.1 | -161.843 | -193.5 | -114.7 | -106.6 | -90.532 | -239.4 | -269.1 | -416.4 | 218.158 | 218.158 | 218.158 | 218.158 | 0 | 0 | 0 | 0 | 1,050.551 | 1,050.551 | 1,050.551 | 1,050.551 | 114.536 | 114.536 | 114.536 | 114.536 | 22.858 | 22.858 | 22.858 | 22.858 |
Investing Cash Flow
| -376.187 | -376.187 | -288.799 | -288.799 | 0 | 0 | -24.429 | -24.429 | -24.429 | -24.429 | 46.269 | 46.269 | 46.269 | 46.269 | 15.486 | 15.486 | 15.486 | 15.486 | 20.225 | 20.225 | 20.225 | 20.225 | -15.854 | -15.854 | -15.854 | -15.854 | -1.916 | -1.916 | -1.916 | -1.916 | -114.586 | 2.919 | 3.981 | 13 | -131.359 | -110.181 | -76.919 | -94.1 | -61.313 | -110.843 | 26.943 | -22 | -110.698 | 30.11 | -301.51 | -60.4 | -203.053 | -12.084 | -128.816 | -104.6 | 319.822 | -45.3 | -145.2 | -124.1 | -161.843 | -193.5 | -114.7 | -106.6 | -90.532 | -239.4 | -269.1 | -416.4 | -54.917 | -54.917 | -54.917 | -54.917 | -236.247 | -236.247 | -236.247 | -236.247 | -1,056.064 | -1,056.064 | -1,056.064 | -1,056.064 | -120.84 | -120.84 | -120.84 | -120.84 | -26.005 | -26.005 | -26.005 | -26.005 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | -668.869 | -668.869 | -668.869 | -668.869 | -348.788 | -348.788 | -348.788 | -348.788 | -458.137 | -458.137 | -458.137 | -458.137 | -590.347 | -590.347 | -590.347 | -590.347 | -668.67 | -668.67 | -668.67 | -668.67 | -433.731 | -433.731 | -433.731 | -433.731 | -484.677 | -721.1 | -741.9 | 0 | -398.548 | -178.607 | -147.307 | -51.3 | 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 | -25.178 | -25.178 | -25.178 | -25.178 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.106 | 0.106 | 0.106 | 0.106 | 231.1 | 231.1 | 231.1 | 231.1 | 0.544 | 0.544 | 0.544 | 0.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.029 | 0.029 | 0.029 | 0.029 | 0 | 0 | 0 | 0 | 10.222 | 10.222 | 10.222 | 10.222 | 0.857 | 0.857 | 0.857 | 0.857 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 14.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.76 | -10.76 | -10.76 | -10.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.072 | -4.072 | -4.072 | -4.072 | 0 | 0 | 0 | 0 |
Dividends Paid
| -18.856 | -18.856 | -2.955 | 0 | 0 | 0 | 0 | 0 | 0 | -18.294 | -15.788 | -15.788 | -15.788 | -15.788 | -9.161 | -9.161 | -9.161 | -9.161 | -17.897 | -17.897 | -17.897 | -17.897 | -1.582 | -1.582 | -1.582 | -1.582 | -4.119 | -4.119 | -4.119 | -4.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -92.24 | -92.24 | -92.24 | -92.24 | -96.114 | -96.114 | -96.114 | -96.114 | -62.516 | -62.516 | -62.516 | -62.516 | -51.75 | -51.75 | -51.75 | -51.75 | -40.957 | -40.957 | -40.957 | -40.957 |
Other Financing Activities
| 44.154 | 44.154 | 95.048 | 106.519 | 0 | 0 | 687.164 | 687.164 | 687.164 | 687.164 | 364.575 | 364.575 | 364.575 | 364.575 | 467.297 | 467.297 | 467.297 | 467.297 | 618.898 | 618.898 | 618.898 | 618.898 | 439.152 | 439.152 | 439.152 | 439.152 | 437.307 | 437.307 | 437.307 | 437.307 | 421.563 | -158.887 | -42.313 | 636 | 261.984 | -134.797 | -35.603 | -65.5 | 5.396 | -78.732 | 41.332 | 117.7 | -215.055 | -270.691 | 253.691 | -101.3 | -864.705 | 233.117 | 0 | 0 | 104.696 | -145.5 | -129 | -181.1 | 59.081 | -100.8 | -175.5 | -206.3 | 239.554 | -205 | -75.3 | -266.2 | 92.211 | 92.211 | 92.211 | 92.211 | 96.114 | 96.114 | 96.114 | 96.114 | 52.295 | 52.295 | 52.295 | 52.295 | 54.965 | 54.965 | 54.965 | 54.965 | 66.135 | 66.135 | 66.135 | 66.135 |
Financing Cash Flow
| 25.298 | 25.298 | 106.519 | 106.519 | 0 | 0 | -686.42 | -686.42 | -686.42 | -686.42 | -363.381 | -363.381 | -363.381 | -363.381 | -465.837 | -465.837 | -465.837 | -465.837 | -618.212 | -618.212 | -618.212 | -618.212 | -440.533 | -440.533 | -440.533 | -440.533 | -444.557 | -444.557 | -444.557 | -444.557 | -63.114 | -879.987 | -784.213 | 636 | -136.564 | 43.81 | -182.91 | -116.8 | 5.396 | -78.732 | 41.332 | 117.7 | -215.055 | -270.691 | 253.691 | -101.3 | -864.705 | 233.117 | -564.117 | -199.7 | 104.696 | -145.5 | -129 | -181.1 | 59.081 | -100.8 | -175.5 | -206.3 | 239.554 | -205 | -75.3 | -266.2 | -943.519 | -943.519 | -943.519 | -943.519 | -36.127 | -36.127 | -36.127 | -36.127 | -20.076 | -20.076 | -20.076 | -20.076 | -33.404 | -33.404 | -33.404 | -33.404 | -61.235 | -61.235 | -61.235 | -61.235 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 9.85 | 9.85 | -3.804 | -3.804 | 0 | 0 | 334.392 | 334.392 | 334.392 | 334.392 | 208.904 | 208.904 | 208.904 | 208.904 | 299.974 | 299.974 | 299.974 | 299.974 | 428.436 | 428.436 | 428.436 | 428.436 | 341.019 | 341.019 | 341.019 | 341.019 | 277.3 | 277.3 | 277.3 | 277.3 | -0.532 | -10.284 | -13.516 | -14 | -2.394 | -9.942 | -7.058 | 32.5 | 1.484 | 15.989 | 3.911 | 0.8 | -38.887 | 198.044 | -456.544 | 285.9 | 147.16 | -145.486 | 41.186 | -36.7 | 0 | 0 | 0 | 0 | 215.886 | 0 | 0 | 0 | 639.865 | 0 | 0 | 0 | 699.781 | 699.781 | 699.781 | 699.781 | -189.906 | -189.906 | -189.906 | -189.906 | 918.275 | 918.275 | 918.275 | 918.275 | -15.79 | -15.79 | -15.79 | -15.79 | -80.886 | -80.886 | -80.886 | -80.886 |
Net Change In Cash
| -145.673 | -145.673 | 121.127 | 121.127 | 0 | 0 | 1,191.657 | 10.003 | 10.003 | 10.003 | 78.354 | 78.354 | 78.354 | 78.354 | 0.891 | 0.891 | 0.891 | 0.891 | -11.913 | -11.913 | -11.913 | -11.913 | 6.986 | 6.986 | 6.986 | 6.986 | 23.043 | 23.043 | 23.043 | 23.043 | 174.585 | -540.088 | -459.112 | 625.2 | 225.215 | 159.503 | -230.203 | -346.1 | 451.148 | 81.497 | 73.603 | -56.1 | 266.45 | -27.121 | -280.579 | -147.2 | -487.533 | 130.069 | 18.372 | -796.7 | 1,598.657 | -313.4 | -84.7 | -546.8 | 1,075.489 | -173.3 | 8.2 | -683.6 | 1,642.001 | 14 | -203.8 | -557.1 | -22.321 | -22.321 | -22.321 | -22.321 | 46.036 | 46.036 | 46.036 | 46.036 | 97.135 | 97.135 | 97.135 | 97.135 | 73.166 | 73.166 | 73.166 | 73.166 | 19.851 | 19.851 | 19.851 | 19.851 |
Cash At End Of Period
| -145.673 | -145.673 | 121.127 | 1,488.576 | 0 | 1,575.538 | 1,575.538 | 393.885 | 393.885 | 393.885 | 383.881 | 383.881 | 383.881 | 383.881 | 305.527 | 305.527 | 305.527 | 305.527 | 304.636 | 304.636 | 304.636 | 304.636 | 316.549 | 316.549 | 316.549 | 316.549 | 309.564 | 309.564 | 309.564 | 309.564 | 1,146.085 | 971.5 | 1,511.588 | 1,970.7 | 1,345.515 | 1,120.3 | 960.797 | 1,191 | 1,537.148 | 1,086 | 1,004.503 | 930.9 | 977.75 | 711.3 | 738.421 | 1,019 | -487.533 | 130.069 | 1,524.272 | 1,505.9 | 1,598.657 | -313.4 | -84.7 | -546.8 | 1,075.489 | -173.3 | 8.2 | -683.6 | 1,642.001 | 14 | -203.8 | -557.1 | 352.165 | 352.165 | 352.165 | 352.165 | 403.575 | 403.575 | 403.575 | 403.575 | 357.539 | 357.539 | 357.539 | 357.539 | 260.404 | 260.404 | 260.404 | 260.404 | 187.238 | 187.238 | 187.238 | 187.238 |