Freehold Royalties Ltd.
TSX:FRU.TO
13.84 (CAD) • At close November 7, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 39.302 | 34.019 | 34.323 | 42.269 | 24.261 | 31.051 | 40.744 | 63.175 | 66.875 | 38.395 | 31.178 | 22.726 | 12.545 | 5.635 | 0.373 | 0.139 | -5.421 | -9.022 | 6.113 | 2.729 | 3.43 | -7.079 | -4.166 | 8.389 | 5.386 | 4.423 | -8.057 | 0.103 | 13.084 | 7.088 | 1.638 | -1.962 | -2.249 | -8.59 | -7.423 | -22.193 | 3.919 | 21.617 | 11.082 | 17.913 | 19.598 | 17.854 | 14.106 | 18.961 | 14.292 | 10.493 | 13.431 | 11.975 | 7.862 | 13.06 | 16.033 | 11.29 | 12.623 | 15.313 | 10.419 | 8.966 | 9.214 | 7.674 | 14.721 | 7.853 | 6.776 | 2.391 | 13.374 | 36.772 | 36.163 | 23.647 | 19.067 | 12.487 | -42.533 | 9.787 | 9.545 | 12.728 | 14.142 | 8.766 | 18.747 | 19.373 | 10.858 | 9.368 | 9.397 | 10.306 | 9.515 | 7.674 | 5.89 | 8.863 | 9.34 | 12.933 | 7.318 | 8.016 | 7.703 | 4.52 | 2.43 | 7.097 | 7.418 | 10.354 | 9.381 | 9.164 | 7.357 | 5.79 | 5.033 | 3.254 | 0.968 | -0.472 | -2.672 | -1.745 | -2.71 | -2.063 | -0.143 | 0.183 | 0.467 | 2.577 |
Depreciation & Amortization
| 25.349 | 24.349 | 25.332 | 19.788 | 32.131 | 25.834 | 28.295 | 26.828 | 23.527 | 23.963 | 25.444 | 22.144 | 21.22 | 20.576 | 19.194 | 19.431 | 17.942 | 22.826 | 22.309 | 24.202 | 24.304 | 24.097 | 25.301 | 24.638 | 26.226 | 25.877 | 26.413 | 26.91 | 27.617 | 27.287 | 26.24 | 25.777 | 25.94 | 26.202 | 26.397 | 26.354 | 23.403 | 19.549 | 19.237 | 17.582 | 16.037 | 14.289 | 15.283 | 15.506 | 14.632 | 15.899 | 16.372 | 16.732 | 14.661 | 16.811 | 13.603 | 11.713 | 11.657 | 12.278 | 17.269 | 17.329 | 17.144 | 15.653 | 15.78 | 15.64 | 15.764 | 15.876 | 16.076 | 17.293 | 17.006 | 17.573 | 18.601 | 18.25 | 17.923 | 17.626 | 17.377 | 18.389 | 17.551 | 18.557 | 18.82 | 18.792 | 12.957 | 6.369 | 6.722 | 6.367 | 6.479 | 6.293 | 6.553 | 5.193 | 4.968 | 4.957 | 5.183 | 5.33 | 5.291 | 5.279 | 5.604 | 5.746 | 5.285 | 4.767 | 4.758 | 5.036 | 4.942 | 4.521 | 4.46 | 4.473 | 4.439 | 4.554 | 5.062 | 5.902 | 6.301 | 6.405 | 7.023 | 6.538 | 7.355 | 5.748 |
Deferred Income Tax
| 3.021 | 1.339 | 1.881 | 2.57 | -0.117 | 0.734 | 3.711 | 6.623 | 5.542 | 3.885 | 10.064 | 5.837 | 4.433 | 2.395 | 1.777 | 0.049 | -1.861 | -3.109 | 2.807 | 0.955 | 2.124 | -2.618 | -1.588 | 3.103 | 1.993 | 1.635 | -2.686 | 0.039 | 4.838 | 2.623 | 1.638 | -0.726 | -0.832 | -3.177 | -2.432 | -8.232 | 0.052 | 4.17 | 0.701 | 2.858 | -0.51 | -2.39 | -1.106 | 0.404 | -0.387 | -2.463 | -0.425 | -3.954 | -2.941 | -1.855 | 6.443 | 5.281 | 8.67 | 0.076 | -1.774 | -1.951 | -2.137 | 3.805 | -1.504 | -1.547 | -2.097 | -0.19 | -2.03 | -1.475 | -2.137 | -3.251 | -5.853 | -1.354 | 54.331 | 0.448 | 0.104 | -0.056 | -0.27 | 0.122 | 0 | 0 | 0 | 0 | -0.219 | 0.311 | 0.04 | 0.025 | -0.291 | 0.245 | 0.231 | 0.12 | 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
| 0.187 | 2.3 | 1.324 | 1.246 | -0.129 | 0.611 | 2.028 | 2.153 | 2.092 | 2.063 | 1.988 | 1.602 | 1.815 | 1.668 | 0.571 | 0.214 | 0.247 | 0.039 | 0.099 | 0.201 | 0.385 | 0.723 | -0.294 | -0.507 | 0.277 | 0.267 | 0.152 | 0.657 | 0.295 | 0.487 | 0.248 | 0.174 | 0.363 | 0.423 | 0.07 | 0.005 | 0.151 | 0.54 | -1.164 | -0.122 | 0.807 | 0.917 | -0.158 | 0.414 | 0.405 | 0.87 | 4.882 | 0.679 | 0.121 | -3.208 | 1.268 | -0.182 | 0.017 | -1.353 | -0.275 | 0.776 | 0.405 | 1.357 | 0.777 | 1.594 | 0.865 | 0.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -11.973 | -1.883 | 7.899 | -11.568 | -3.094 | -16.007 | 2.703 | 19.148 | -8.403 | -2.593 | -9.073 | -4.336 | -6.788 | -7.431 | -1.518 | -18.763 | 2.522 | 10.635 | -2.705 | 2.715 | -2.279 | -10.028 | 12.921 | 1.666 | -5.443 | 2.693 | -4.238 | 0.445 | -0.533 | -0.195 | 1.09 | -0.198 | -6.931 | 4.961 | 2.063 | 12.354 | -7.311 | -0.413 | 3.741 | -0.453 | -6.217 | -1.131 | 1.336 | -0.48 | -3.345 | -23.707 | 6.708 | 9.94 | 6.88 | 10.722 | -5.65 | 1.483 | -2.467 | -3.226 | -0.203 | 0.893 | 3.56 | -0.528 | -4.507 | 2.026 | 0.105 | 2.95 | 15.245 | 4.89 | -6.804 | -5.361 | -0.377 | 0.248 | 0.576 | -1.814 | -0.993 | 0.77 | 6.336 | 4.972 | -0.316 | -11.384 | -7.301 | -1.966 | 1.075 | 1.697 | -1.235 | -1.749 | 1.713 | 0.912 | 2.36 | -1.816 | -0.845 | 0.006 | -0.907 | -1.809 | 3.949 | 0.05 | -1.028 | -0.559 | 0.644 | -2.053 | -0.919 | -0.62 | -0.743 | -1.576 | -0.451 | -0.083 | 1.722 | 0.324 | -1.028 | 0.543 | 2.051 | -1.518 | -0.462 | -1.244 |
Accounts Receivables
| 0 | 0 | 0 | -10.619 | 3.702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.119 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -11.973 | -1.883 | 7.899 | -1.068 | -6.796 | -16.007 | 2.703 | 19.148 | -8.403 | -2.593 | -9.073 | -4.336 | -6.788 | -7.431 | -1.518 | -18.763 | 2.522 | 10.635 | -2.705 | 2.715 | -2.279 | -10.028 | 12.921 | 1.666 | -5.443 | 2.693 | -4.238 | 0.445 | -0.533 | -0.195 | 1.09 | -0.198 | -6.931 | 4.961 | 2.063 | 12.354 | -7.311 | -0.413 | 3.741 | -0.453 | -6.217 | -1.131 | 1.336 | -0.48 | -3.345 | -23.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.245 | 4.89 | -6.804 | -5.361 | -0.377 | 0.248 | 0.576 | -1.814 | -0.993 | 0.77 | 6.336 | 4.972 | -0.316 | -11.384 | -7.301 | -1.966 | 1.075 | 1.697 | -1.235 | -1.749 | 1.713 | 0.912 | 2.36 | -1.816 | 0 | 0.006 | -0.907 | -1.809 | 3.949 | 0.05 | -1.028 | -0.559 | 0.644 | -2.053 | -0.919 | -0.62 | -0.743 | -1.576 | -0.451 | -0.083 | 1.722 | 0.324 | -1.028 | 0.543 | 2.051 | -1.518 | -0.462 | -1.244 |
Other Non Cash Items
| 42.595 | -0.809 | -0.055 | -0.62 | -3.107 | 0.339 | 5.194 | -17.996 | -14.19 | 3.587 | 0.099 | -4.062 | 0.195 | 2.147 | 0.213 | 0.06 | -0.285 | 9.514 | -0.669 | -0.091 | -0.148 | 14.225 | -0.79 | 0.277 | 0.658 | 0.182 | 16.201 | 0.218 | -14.065 | -5.416 | 0.657 | 0.885 | 0.92 | 0.642 | 8.897 | 31.709 | 1.205 | -23.938 | 0.918 | 1.33 | 1.387 | 0.123 | 0.967 | 1.122 | 1.173 | -0.982 | -2.785 | 0.84 | 0.819 | 0.805 | 0.898 | 0.67 | 0.924 | 1.008 | 2.579 | 0.691 | 0.571 | -0.744 | 0.67 | 0.649 | 0.525 | 0.334 | -0.993 | -0.1 | 2.078 | 1.286 | 0.776 | -0.05 | 0.647 | 0.855 | 0.368 | 0.616 | 1.142 | 0.753 | 1.127 | 0.728 | 0.529 | 0.366 | 0.239 | 0.408 | -0.021 | -0.005 | 0.539 | 0.413 | 0.383 | 0.355 | 1.994 | 0.338 | 0.324 | 0.311 | 0.291 | 0.287 | 0.281 | 0.269 | 0.263 | 0.272 | 0.252 | 0.207 | 0.322 | 0.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | -0.012 | -0 | 0 |
Operating Cash Flow
| 47.596 | 52.479 | 70.704 | 53.685 | 49.945 | 42.562 | 82.675 | 99.931 | 75.443 | 69.3 | 59.7 | 43.911 | 33.42 | 24.99 | 20.61 | 1.13 | 13.144 | 30.883 | 27.954 | 30.711 | 27.816 | 19.32 | 31.384 | 37.566 | 29.097 | 35.077 | 27.785 | 28.372 | 31.236 | 31.874 | 31.511 | 23.95 | 17.211 | 20.461 | 27.572 | 39.997 | 21.419 | 21.525 | 34.515 | 39.108 | 31.102 | 29.662 | 30.428 | 35.927 | 26.77 | 0.11 | 38.183 | 36.212 | 27.402 | 36.335 | 32.595 | 30.255 | 31.424 | 24.096 | 28.015 | 26.704 | 28.757 | 27.217 | 25.937 | 26.215 | 21.938 | 21.569 | 41.672 | 57.38 | 46.379 | 33.821 | 32.214 | 30.155 | 30.789 | 26.483 | 26.401 | 32.462 | 38.901 | 33.17 | 38.378 | 27.509 | 17.043 | 14.137 | 17.214 | 19.089 | 15.172 | 12.626 | 14.404 | 15.626 | 17.282 | 16.549 | 13.65 | 13.69 | 12.411 | 8.301 | 12.274 | 13.18 | 11.956 | 14.831 | 15.046 | 12.419 | 11.632 | 9.898 | 9.072 | 6.47 | 4.956 | 3.999 | 4.112 | 4.481 | 2.563 | 4.885 | 8.943 | 5.19 | 7.36 | 7.081 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -11.47 | -121.481 | -2.065 | -1.156 | -3.158 | -4.268 | -7.16 | -161.679 | -20.661 | -1.294 | -67.908 | -228.382 | -0.93 | -79.782 | -1.265 | -0.077 | -2.294 | -0.073 | -0.036 | -0.008 | -0.712 | -0.03 | -0.824 | -0.835 | -0.819 | -1.515 | -1.356 | -1.657 | -1.139 | -0.712 | -2.172 | -0.209 | -0.753 | -2.084 | -5.607 | -7.969 | -2.75 | -5.969 | -74.066 | -79.591 | -18.284 | -12.99 | -12.226 | -8.267 | -3.971 | -14.914 | -7.986 | -19.949 | -6.499 | -63.164 | -10.715 | -12.834 | -4.581 | -4.986 | -4.947 | -5.85 | -4.806 | -41.051 | -13.974 | -7.368 | -1.661 | -2.027 | -2.988 | -13.36 | -2.135 | -2.202 | -86.529 | -92.39 | -2.83 | -3.476 | -6.064 | -2.351 | -1.43 | -1.601 | 343.723 | 0 | 0 | 0 | -5.609 | -0.116 | -0.61 | -0.94 | -1.572 | -0.292 | -0.287 | -1.235 | -1.181 | -0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 3.378 | -1.414 | -6.41 | -0.88 | -0.654 | -0.049 | -0.15 | -0.087 | -0.204 | -0.474 | -0.56 | -0.552 | -4.042 | -0.206 | -23.018 | -0.141 |
Acquisitions Net
| -11.47 | 0 | -2.065 | -1.156 | -3.158 | 0 | -7.16 | -161.679 | -20.661 | -1.294 | -67.908 | -228.382 | -0.93 | -79.782 | -0.222 | -0.415 | -0.981 | -5.37 | -2.727 | -15.06 | -30.313 | -0.929 | -10.247 | -17.915 | -2.697 | -30.881 | -52.27 | 0.146 | -1.267 | -33.352 | -0.092 | -0.068 | -162.211 | -0.219 | 0.143 | -0.815 | -342.31 | -67.421 | 49.211 | -50.16 | -109.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.763 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.094 | -0.032 | -0.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Investing Activites
| 1.001 | 9.897 | -8.211 | 1.156 | 3.158 | -0.257 | 10.542 | 158.14 | 20.474 | -0.041 | 12.971 | -13.067 | -0.219 | 0.704 | 1.146 | -0.078 | 0.066 | 0.012 | -0.369 | -0.001 | 0.035 | -0.044 | 0.896 | -0.929 | -0.442 | 7.775 | 1.131 | 3.847 | 28.759 | -0.698 | 0.795 | -2.278 | 0.299 | -1.29 | -0.53 | 0.036 | -0.505 | -3.824 | 5.014 | 12.333 | -4.984 | 4.578 | 1.965 | -2.225 | -9.614 | 9.413 | -2.149 | 1.783 | -5.897 | 9.506 | -3.642 | 1.689 | -2.411 | 3.069 | -0.202 | -0.194 | -0.091 | -1.077 | -2.397 | 5.948 | -1.606 | 0.035 | -0.291 | 2.712 | -1.171 | -0.202 | 83.428 | 5.583 | -7.278 | 0.347 | 2.524 | -5.301 | -1.764 | 0.852 | -345.307 | -4.164 | -353.013 | -1.125 | 3.838 | -5.18 | -0.512 | -0.099 | -0.943 | -2.886 | -2.303 | -0.079 | -0.454 | -2.612 | -0.576 | -0.62 | -4.819 | -0.633 | -23.58 | -1.144 | -5.221 | -0.06 | -0.06 | -0.06 | -0.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.613 | 0 | 0 | 0 |
Investing Cash Flow
| -10.469 | -111.584 | -12.341 | -1.156 | -3.158 | -4.525 | -3.778 | -165.218 | -20.848 | -1.335 | -54.937 | -241.449 | -1.149 | -79.078 | -0.341 | -0.57 | -3.209 | -5.431 | -3.132 | -15.069 | -30.99 | -1.003 | -10.175 | -19.679 | -3.958 | -24.621 | -52.495 | 2.336 | 26.353 | -34.762 | -1.469 | -2.555 | -162.665 | -3.593 | -5.994 | -8.748 | -345.565 | -77.214 | -19.841 | -117.418 | -132.312 | -8.412 | -10.261 | -10.492 | -13.585 | -5.501 | -10.135 | -18.166 | -12.396 | -53.658 | -14.357 | -11.145 | -6.992 | -1.917 | -5.149 | -6.138 | -4.929 | -42.316 | -16.371 | -1.42 | -3.267 | -1.992 | -3.279 | -10.648 | -3.306 | -2.404 | -3.101 | -86.807 | -10.108 | -3.129 | -3.54 | -7.652 | -3.194 | -0.749 | -1.584 | -4.164 | -353.013 | -1.125 | -11.784 | -5.296 | -1.122 | -1.039 | -2.515 | -3.178 | -2.59 | -1.314 | -1.635 | -2.681 | -0.576 | -0.62 | -4.819 | -0.633 | -23.58 | -3.907 | -1.843 | -1.474 | -6.47 | -0.94 | -0.857 | -0.049 | -0.15 | -0.087 | -0.204 | -0.474 | -0.56 | -0.552 | -6.655 | -0.206 | -23.018 | -0.141 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -3.619 | -99.791 | -14.935 | -11.393 | -6.364 | -0.048 | -0.049 | -0.048 | -19.049 | -41.049 | -19.951 | -47.952 | -18.051 | -2.953 | -14.049 | -10 | -1 | -6 | -7 | -5 | -21 | 0 | 0 | -0.308 | -7 | -8 | 0 | -13 | -40 | -17 | -16 | -8 | -45 | -1 | -3 | -9 | -46 | -71 | -6 | -39 | -123 | 0 | 0 | -6 | -8 | -29 | -7 | -2 | 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 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 226.102 | -2.313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 201.747 | 0 | 0 | 0 | 390.236 | 0 | 0 | 141.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.3 | 0 | 0 | 0 | 0 | 31.745 | -31.845 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.103 | 0.096 | 0.089 | 0.14 | 0.16 | 0.16 | 0.182 | 0.236 | 0.218 | 0.197 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -40.686 | -40.686 | -40.686 | -40.683 | -40.682 | -40.68 | -40.677 | -37.658 | -36.15 | -27.112 | -24.094 | -17.095 | -13.147 | -7.633 | -5.343 | -5.342 | -9.79 | -18.683 | -18.675 | -18.666 | -18.674 | -18.648 | -18.639 | -18.631 | -18.623 | -17.82 | -17.718 | -17.711 | -17.703 | -14.175 | -14.01 | -12.954 | -11.203 | -18.415 | -17.965 | -22.834 | -20.014 | -15.665 | -20.35 | -24.171 | -21.072 | -20.928 | -20.697 | -19.067 | -21.094 | -23.482 | -21.06 | -20.542 | -20.397 | -19.437 | -15.262 | -16.482 | -17.254 | -18.206 | -17.895 | -17.907 | -18.201 | -18.181 | -17.931 | -15.853 | -14.848 | -39.568 | -37.068 | -37.041 | -25.169 | -22.193 | -28.091 | -22.161 | -22.144 | -22.128 | -25.061 | -26.514 | 0 | 0 | -25.477 | -21.543 | -15.896 | -12.932 | -15.447 | -14.176 | -12.59 | -11.638 | -12.574 | -12.529 | -15.629 | -12.292 | -11.479 | -11.166 | -9.046 | -7.833 | -9.634 | -12.334 | -12.265 | -10.691 | -10.684 | -8.272 | -8.268 | -7.194 | -8.255 | -4.789 | -3.457 | -3.719 | -3.982 | -4.378 | -7.498 | -6.598 | -6.72 | -7.405 | -8.457 | -3.433 |
Other Financing Activities
| -0.06 | 0 | -3.444 | -11.393 | -6.364 | 2.694 | -38.797 | 102.507 | -19.049 | 0 | -0.585 | 165.978 | 2.313 | 59.552 | -15.205 | 5 | -1 | 0 | -7 | 5 | 21 | 0 | -1.308 | 0.308 | 7 | 8 | 42 | 0 | 0 | 17 | 0 | 0 | 201.747 | 1 | -3 | 9 | 436.236 | 71 | 6 | 180.085 | 123 | 0 | 0 | 6 | 8 | 29 | -7 | 2 | 5 | 0 | -3 | -3 | -7 | -4 | -5 | -3 | -5 | 33 | 8.486 | -9 | -4 | 20 | -1 | -10 | -18 | -9 | -0.711 | 78.641 | 1.04 | -0.97 | 2.036 | 2.044 | -35.5 | -32.575 | -11.142 | -2 | 351.935 | 0 | 10 | 0 | -1 | 0 | 0.5 | 0.201 | 1 | -12.5 | -0.5 | 0 | -2.46 | 0 | -29.745 | 31.845 | 23.602 | 0 | -5 | -1.414 | 4.526 | -1.75 | 0 | -1.649 | -1.4 | -0.3 | 0 | 0.225 | 5.275 | 1.113 | 5.077 | 0 | 22.179 | 0.2 |
Financing Cash Flow
| -37.127 | 59.105 | -59.065 | -52.076 | -47.046 | -38.034 | -79.523 | 64.801 | -55.199 | -68.161 | -4.728 | 196.835 | -31.198 | 54.872 | -20.548 | -0.342 | -10.79 | -24.683 | -25.675 | -13.666 | 2.326 | -18.648 | -19.947 | -18.323 | -25.623 | -9.82 | 24.282 | -30.711 | -57.703 | 2.825 | -30.01 | -20.954 | 145.544 | -17.415 | -20.965 | -31.834 | 324.222 | 55.335 | -14.35 | 77.914 | 101.928 | -20.928 | -20.697 | -25.067 | -13.094 | 5.518 | -28.06 | -18.542 | -15.397 | 18.16 | -18.262 | -19.482 | -24.254 | -22.206 | -22.895 | -20.907 | -23.201 | 14.819 | -9.445 | -24.853 | -18.848 | -19.568 | -38.068 | -47.041 | -43.169 | -31.193 | -28.802 | 56.48 | -21.104 | -23.098 | -23.025 | -24.47 | -35.5 | -32.575 | -36.619 | -23.543 | 336.039 | -12.932 | -5.447 | -14.176 | -13.59 | -11.638 | -12.074 | -12.328 | -14.629 | -15.492 | -11.979 | -11.166 | -11.506 | -7.833 | -7.634 | -12.334 | 11.337 | -10.691 | -15.684 | -9.686 | -3.742 | -8.944 | -8.255 | -6.438 | -4.754 | -3.923 | -3.893 | -4.013 | -2.063 | -5.325 | -1.461 | -7.169 | 13.94 | -3.036 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | -0.019 | -0.004 | 0.018 | 0.327 | -0.092 | 0.04 | -0.006 | -0.057 | -0.003 | -0.002 | 0 | -0.059 | 0.035 | 0.007 | -0.014 | 0 | 0 | -21.209 | -17.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.012 | 0 | 0 | 0 |
Net Change In Cash
| 0 | 0 | -0.702 | 0.453 | -0.259 | -0.016 | -0.63 | -0.468 | -0.279 | -0.288 | 0.075 | -0.709 | 1.016 | 0.781 | -0.281 | 0.218 | -0.914 | 0.804 | -0.846 | 1.962 | -0.848 | -0.331 | -19.947 | -18.323 | -0.484 | 0.636 | -0.428 | -0.003 | -0.114 | -0.063 | 0.032 | 0.441 | 0.09 | -0.547 | 0.613 | -0.585 | 0.076 | -0.354 | 0.324 | -0.396 | 0.718 | 0.322 | -0.53 | 0.368 | 0.091 | 0.127 | -0.012 | -0.496 | -0.391 | 0.837 | -0.024 | -0.372 | 0.178 | -0.027 | -0.029 | -0.341 | 0.627 | -0.28 | 0.121 | -0.058 | -0.177 | 0.009 | 0.325 | -0.309 | -0.096 | 0.224 | 0.311 | -0.172 | -0.423 | 0.256 | -0.164 | 0.34 | 0.207 | -0.154 | 0.175 | -0.198 | 0.069 | 0.08 | -0.017 | -0.383 | 0.46 | -0.051 | -0.185 | 0.12 | 0.063 | -0.257 | 0.036 | -0.157 | 0.329 | -0.152 | -0.179 | 0.213 | -0.287 | 0.233 | -2.481 | 1.259 | 1.42 | 0.014 | -0.04 | -0.017 | 0.052 | -0.011 | 0.015 | -0.006 | -0.06 | -0.992 | 0.815 | -2.186 | -1.718 | 3.905 |
Cash At End Of Period
| 0 | 0 | 0 | 0.702 | 0.249 | 0.508 | 0.524 | 1.154 | 1.622 | 1.901 | 2.189 | 2.114 | 2.823 | 1.807 | 1.026 | 1.307 | 1.089 | 2.003 | 1.199 | 2.045 | 0.083 | 0.931 | 1.262 | -17.887 | 0.436 | 0.92 | 0.284 | 0.712 | 0.715 | 0.829 | 0.892 | 0.86 | 0.419 | 0.329 | 0.876 | 0.263 | 0.848 | 0.772 | 1.126 | 0.802 | 1.198 | 0.48 | 0.158 | 0.688 | 0.32 | 0.229 | 0.102 | 0.114 | 0.61 | 1.001 | 0.164 | 0.188 | 0.56 | 0.382 | 0.409 | 0.438 | 0.779 | 0.152 | 0.432 | 0.311 | 0.369 | 0.546 | 0.537 | 0.212 | 0.521 | 0.617 | 0.393 | 0.082 | 0.254 | 0.677 | 0.421 | 0.585 | 0.245 | 0.038 | 0.192 | 0.017 | 0.215 | 0.146 | 0.066 | 0.083 | 0.466 | 0.006 | 0.057 | 0.242 | 0.122 | 0.059 | 0.316 | 0.28 | 0.437 | 0.108 | 0.26 | 0.439 | 0.226 | 0.513 | 0.28 | 2.761 | 1.502 | 0.082 | 0.068 | 0.108 | 0.125 | 0.073 | 0.084 | 0.069 | 0.075 | 0.135 | 1.127 | 0.312 | 2.498 | 4.216 |