MCAN Mortgage Corporation
TSX:MKP.TO
18.1 (CAD) • At close November 4, 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
| 19.749 | 23.22 | 19.855 | 18.479 | 15.887 | 23.277 | 24.088 | 11.65 | 4.137 | 15.479 | 16.07 | 12.99 | 19.378 | 15.924 | 22.086 | 22.741 | 7.796 | -9.73 | 10.55 | 14.551 | 8.888 | 14.305 | 3.547 | 11.006 | 11.125 | 10.615 | 10.807 | 9.918 | 8.938 | 10.265 | 9 | 9.775 | 13.636 | 7.771 | 9.45 | 7.193 | 11.918 | 4.296 | 7.129 | 4.851 | 6.092 | 7.374 | 10.978 | 9.703 | 4.997 | 4.525 | 7.342 | 3.464 | 6.32 | 4.367 | 5.223 | 7.586 | 7.205 | 7.089 | 6.086 | 8.84 | 5.641 | 4.798 | 6.104 | 6.597 | 5.607 | 6.434 | 9.92 | 10.397 | 4.889 | 5.142 | 3.18 | 3.083 | 4.187 | 4.393 | 5.206 | 3.472 | 3.458 | 3.075 | 4.668 | 2.652 | 2.711 | 4.085 | 9.536 | -4.769 | 4.288 | 2.546 | 2.299 | 1.96 | 1.985 | 2.003 | 1.979 | 3.088 | -1.046 | 1.409 | 2.432 | 1.22 | 1.556 | 1.587 | 1.616 | 1.794 | 1.2 | 1.6 | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 | 0.6 | 0.7 | 0.7 | 0.9 | 0.6 | 0.7 | 0.7 |
Depreciation & Amortization
| 0.197 | 0.179 | 0.317 | 0.045 | 0.128 | 0.15 | 0.149 | 0.145 | 0.14 | 0.154 | 0.158 | 0.165 | 0.171 | 0.189 | 0.201 | 0.184 | 0.18 | 0.214 | -0.113 | 0.287 | 0.294 | 0.298 | 0.116 | 0.116 | 0.129 | 0.143 | 0.145 | 0.147 | 0.126 | 0.132 | 0.088 | 0.09 | 0.093 | 0.082 | 0.088 | 0.093 | 0.07 | 0.098 | 0.265 | 0.182 | 0.153 | 0.017 | -0.11 | 0.083 | 0.053 | 0.046 | 0.039 | 0.032 | 0.029 | 0.027 | 0 | 0 | 0 | 0 | -0.137 | 0.707 | 0.244 | 0.172 | -0.066 | 0.343 | 1.042 | -0.669 | 0.083 | 0.287 | 0.252 | 0.201 | 0.369 | 0.144 | 0.267 | 0.096 | 0.2 | 0.196 | 0.176 | 0.183 | 0.148 | 0.177 | 0.192 | 0.186 | 1.627 | -1.03 | 0.318 | 0.942 | 0.783 | 0.609 | 1.452 | 0.896 | 1.214 | 1.407 | 0.018 | 0.57 | 0.454 | 0.372 | 0.263 | 0.238 | 0.04 | 0.677 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | -0.361 | -0.998 | -0.595 | -0.365 | 0.152 | 0.441 | 0.586 | -0.704 | -0.527 | 0.17 | 0.941 | -0.837 | -0.757 | 0 | 0 | 0 | 0 | 0 | 0 | -0.251 | 0.003 | -0.105 | 0.063 | 0.113 | -0.171 | -0.334 | -0.157 | -0.001 | 0.248 | -0.268 | -0.108 | 0.131 | -0.321 | 0.397 | -0.528 | -0.183 | 0.225 | 0.371 | 0.165 | 0.385 | -0.013 | 0.636 | 0.232 | -0.1 | 1.207 | 0.164 | -0.941 | -1.09 | -1.869 | -1.606 | 2.162 | 0.388 | -1.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.341 | 0.193 | -0.323 | -1.247 | 0 | 0 | 0 | 0.357 | -0.733 | -0.014 | -0.011 | -0.013 | -0.009 | -0.087 | -0.013 | 0.004 | -0.187 | -0.319 | -0.76 | 0.555 | -0.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.222 | 0.366 | 0.681 | 0.422 | 0.453 | 0.38 | 0.47 | 0.06 | 0.127 | 0.379 | 0.255 | 0.448 | 0.735 | -0.044 | 0.455 | 0.274 | -0.027 | 0.108 | 0.269 | 0.124 | 0.122 | 0.07 | -0.803 | 0 | 0.294 | 0.239 | 1.035 | 0.256 | 0.181 | 0.19 | 0.471 | -0.029 | 0.229 | 0.172 | 0.091 | 0.031 | 0 | 0 | 0.222 | 0 | 0 | 0 | 0.051 | 0 | 0 | 0 | 0.033 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -15.337 | 165.796 | 5.958 | -31.132 | -64.642 | -42.754 | 104.655 | -62.59 | -64.406 | 4.32 | -91.927 | -69.41 | 35.743 | -16.999 | 33.427 | -63.37 | 64.211 | 1.978 | -16.646 | 4.659 | -2.057 | -39.605 | 15.617 | -24.364 | 36.714 | -58.829 | 12.631 | -14.281 | 12.781 | -17.673 | 23.76 | 2.492 | -6.536 | 1.029 | -34.94 | -23.48 | 15.986 | 39.659 | -71.451 | -122.868 | -90.732 | -179.848 | -311.078 | 35.382 | -461.447 | 68.727 | -472.5 | 8.748 | 1.579 | -5.055 | 1.679 | 0.784 | 0.081 | 3.631 | 0.913 | -0.506 | -0.477 | -2.136 | 3.479 | 1.549 | -2.113 | -5.783 | -0.146 | -0.833 | 1.262 | -2.176 | 3.336 | 5.082 | -3.898 | -2.218 | 0.233 | 2.592 | -0.968 | -3.414 | 0.152 | -0.694 | 3.976 | -6.924 | -15.382 | 12.466 | 12.564 | -25.9 | 1.978 | -5.512 | -4.484 | -6.982 | 20.336 | -11.18 | 9.002 | -10.772 | 13.342 | 0.576 | -22.35 | 0.598 | -3.778 | 17.848 | -5.2 | -27.8 | 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 | 0.948 | -0.396 | -0.367 | 0 | -0.788 | 1.107 | -0.688 | -0.048 | 2.824 | -2.422 | -0.658 | 1.774 | 1.069 | -1.204 | -0.598 | 0.338 | 0.029 | 0.547 | -0.277 | -1.724 | -1.664 | 4.591 | -3.01 | 1.252 | -4.301 | -0.178 | -2.022 | 3.482 | -5.015 | 5.25 | -4.666 | 4.923 | -0.917 | -7.13 | 0.327 | -4.868 | 6.247 | 0.7 | -5.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.716 | -0.283 | 0.473 | -0.451 | -1.002 | 0.227 | 0.72 | -1.109 | -0.262 | -0.376 | 1.441 | -3.185 | -5.967 | 7.897 | 1.691 | -9.94 | -0.263 | 1.545 | -2.064 | -1.469 | 6.686 | -0.575 | -0.749 | -0.72 | 1.748 | 1.205 | -4.045 | -0.028 | 2.979 | 2.677 | -3.3 | -8.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -15.337 | 165.796 | 5.958 | -31.132 | -64.642 | -42.754 | 104.655 | -62.59 | -64.406 | 53.573 | 53.935 | 90.857 | 112.707 | 202.234 | 34.185 | -63.599 | 63.913 | 1.747 | -16.473 | 4.659 | -2.057 | -39.605 | 15.617 | -24.364 | 36.714 | -58.829 | 12.631 | -14.281 | 12.781 | -17.673 | 23.76 | 2.492 | -6.536 | 1.029 | -34.94 | -23.48 | 23.712 | 31.066 | -2.621 | -122.868 | -90.732 | -179.848 | 9.481 | 35.382 | -461.447 | 68.727 | 0 | 8.748 | 1.579 | -5.055 | 0 | 0.784 | 0.081 | 3.631 | 0 | 0 | 0 | 0 | 0 | 0.601 | -1.717 | -5.416 | 0 | -0.045 | 0.155 | -1.488 | 1.668 | 2.541 | -1.949 | -1.109 | -0.539 | 1.296 | -0.484 | -1.707 | 0.076 | -0.347 | 1.988 | -3.462 | -7.691 | 6.233 | 6.282 | -12.95 | 0.989 | -2.756 | -2.242 | -3.491 | 10.168 | -5.59 | 4.501 | -5.386 | 6.671 | 0.288 | -11.175 | 0.299 | -1.889 | 8.924 | -2.6 | -13.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -5.261 | -1.727 | -0.063 | -0.445 | 1.051 | -5.964 | -9.79 | -0.2 | 5.839 | -6.329 | -7.108 | -4.36 | -13.718 | -10.154 | -14.437 | -16.688 | -3.565 | 14.454 | -5.6 | -8.95 | 0.782 | 1.342 | 1.323 | 1.044 | 1.726 | -0.271 | 1.122 | 1.082 | 1.53 | 0.959 | 0.644 | 1.078 | 1.868 | 1.342 | 2.037 | -0.05 | -0.898 | 0.904 | 1.037 | 1.075 | 0.425 | -1.698 | -5.557 | -2.236 | -0.533 | 0.281 | -53.48 | 135.492 | -205.234 | 128.367 | 108.465 | 86.793 | 161.284 | -0.392 | 2.385 | -1.509 | 3.828 | 1.29 | 4.563 | -4.69 | 1.237 | -0.191 | -6.159 | -6.593 | -2.123 | -1.572 | -1.665 | -2.06 | 1.19 | 0.994 | -0.633 | -1.133 | 0.477 | 1.729 | -1.516 | 0.287 | -2.203 | 3.609 | 1.527 | -0.162 | -11.494 | 11.099 | -2.109 | 1.312 | 0.379 | 2.782 | -13.223 | 5.219 | 4.812 | -4.049 | -6.699 | -0.346 | 13.287 | -2.202 | 2.149 | -9.509 | 2.7 | 13.9 | -0.5 | -0.2 | 0.6 | 0.2 | 0.1 | 0 | 0.3 | 0 | -0.1 | 0.2 | 0 | 0 |
Operating Cash Flow
| -0.43 | 186.749 | 25.75 | -13.098 | -47.488 | -24.759 | 120.013 | -50.349 | -54.867 | 13.47 | -82.965 | -60.78 | 41.403 | -11.229 | 41.076 | -57.317 | 68.442 | 6.916 | -11.809 | 10.547 | 3.921 | -34.554 | 21.351 | -16.25 | 43.03 | -51.868 | 19.103 | -6.541 | 19.431 | -8.432 | 30.195 | 10.069 | 4.459 | 7.627 | -25.523 | -18.329 | 22.047 | 43.787 | -64.989 | -117.364 | -85.335 | -175.803 | -310.017 | 40.574 | -457.405 | 72.735 | -518.474 | 146.763 | -202.643 | 130.732 | 113.761 | 97.325 | 168.958 | 9.201 | 9.247 | 7.532 | 9.236 | 4.124 | 14.08 | 3.799 | 5.773 | -0.209 | 3.698 | 3.258 | 4.28 | 1.595 | 5.22 | 6.249 | 1.746 | 3.265 | 5.006 | 5.127 | 3.143 | 1.573 | 4.793 | 2.615 | 4.353 | -0.291 | -2.692 | 6.505 | 5.676 | -10.956 | 2.218 | -1.645 | -0.679 | -1.314 | 10.297 | -1.553 | 12.773 | -12.838 | 9.342 | 1.503 | -8.004 | 0.776 | -0.125 | 10.81 | -1.1 | -12.1 | 0.2 | 0.4 | 1.3 | 0.9 | 0.8 | 0.6 | 1 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -2.168 | -0.217 | -0.371 | -0.053 | -0.174 | -0.071 | -0.039 | -0.085 | -0.128 | -0.03 | -0.005 | -0.037 | -0.085 | -0.034 | -0.067 | -0.071 | -0.102 | -0.067 | -0.04 | -0.146 | -0.11 | -0.144 | -0.116 | -0.017 | -0.051 | -0.013 | -0.024 | -0.059 | -0.221 | -0.097 | -0.144 | -0.05 | -0.292 | -0.086 | -0.301 | -0.244 | -0.174 | -0.016 | -0.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.969 | -0.016 | -0.007 | -0.021 | -0.247 | -0.016 | -0.011 | -0.218 | -0.286 | -0.571 | 0 | -0.009 | -0.56 | 0.142 | -0.005 | -0.141 | -2.047 | -0.132 | -0.086 | -0.265 | -0.718 | -2.878 | 0.043 | -0.438 | -0.434 | -0.133 | -0.057 | -0.138 | -0.298 | -0.315 | -0.4 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.476 | -44.955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.927 | 3.848 | -9.202 | 0 | 0 | 0 | 0 | 67.232 | -79.88 | 197.011 | -197.011 | 325.767 | -253.193 | 62.394 | -172.279 | -123.05 | -96.983 | 149.387 | -360.98 | 723.146 | -258.628 | -305.3 | -165.865 | -307.119 | -382.415 | -572.281 | -710.638 | -793.12 | -1,054.715 | -426.241 | -561.538 | 0 | 0 | 0 | 0 | 0 | -2.398 | -1.674 | -4.678 | 8.32 | -3.627 | 0 | 0 | 0 | 0 | -12.131 | -2.628 | 0 | 0 | 0 | 0 | 0.035 | -0.978 | -3.254 | -0.307 | 0 | 0 | 0 | -0.654 | -0.931 | 1.629 | -0.9 | -0.8 | -0.9 | -0.6 | -2.7 | -4 | 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 | 4.521 | 0 | 0 | 0 | 2.041 | 0 | 0 | 0 | 0 | -6.112 | 6.225 | 0.044 | 0 | 49.242 | 115.357 | 87.311 | 209.1 | 204.284 | 51.184 | 245.927 | 101.046 | 233.068 | 135.65 | 138.598 | 48.383 | 0 | 0 | -262.453 | 264.072 | -626.788 | 257.8 | 279.279 | 147.889 | 342.125 | 415.747 | 597.407 | 711.308 | 865.758 | 1,032.904 | 435.724 | 524.684 | 2,312.6 | 0.539 | 5.059 | 6.646 | 0.979 | 0 | 0 | 0 | 0 | 0 | 0 | 12.367 | 0 | -6.362 | 0 | 0 | 0 | 0.664 | -1.776 | 3.606 | 0 | 0 | 0 | 0 | -1.534 | 1.463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 5.118 | 3.361 | 3.284 | 3.906 | 5.665 | 5.004 | 5.713 | 4.556 | 3.891 | 4.187 | 4.861 | 4.119 | 4.061 | 4.815 | 10.253 | 1.568 | 1.731 | 1.98 | 2.264 | 2.398 | 1.362 | 1.671 | 1.63 | 1.6 | 1.638 | 3.41 | 1.29 | 1.586 | 0.886 | 1.209 | 1.477 | 1.766 | 1.233 | 2.419 | 15.704 | -2.93 | 5.944 | 0.593 | 1.214 | 1.554 | 1.796 | 0.346 | 5.379 | 0.157 | 0.247 | 1.013 | 0.519 | 0.216 | -0.445 | -0.42 | -0.379 | 0.267 | 0.199 | 1.275 | -125.371 | -1.179 | -0.333 | -0.108 | -0.1 | 0.183 | -0.105 | -0.459 | 0.326 | -1.043 | -0.144 | -0.261 | -2,317.681 | -45.953 | 2.096 | 15.32 | -24.603 | -49.995 | 12.764 | -9.853 | 17.966 | -21.374 | -15.156 | 8.37 | -27.239 | -62.118 | 2.676 | 15.433 | 29.218 | -45.069 | 18.28 | -7.142 | -33.481 | -44.389 | -5.058 | -20.773 | 23.443 | 4.753 | 17.447 | -14.487 | -11.418 | 3.135 | 1.8 | 12 | -12.6 | -4.6 | 1.5 | 13.2 | 5.4 | 0.1 | 5 | -14.9 | -21.4 | 1.9 | 4.5 | 2.9 |
Investing Cash Flow
| 2.95 | -136.121 | 2.913 | 3.853 | 5.491 | 4.933 | 5.674 | 4.471 | 3.763 | 4.157 | 4.856 | 4.082 | 3.976 | 4.781 | 10.186 | 1.497 | 1.629 | 1.913 | 2.224 | 2.252 | 1.252 | 1.527 | 1.514 | 1.583 | 1.587 | 7.918 | 1.266 | 1.527 | 0.665 | 3.153 | 1.333 | 1.716 | 0.941 | 2.333 | 9.592 | -6.632 | 9.836 | -8.609 | 50.456 | 116.911 | 89.107 | 209.446 | 276.895 | -28.539 | 443.185 | -94.952 | 559.354 | -117.327 | 200.547 | -124.316 | -123.429 | -96.716 | -112.867 | -95.633 | -29.013 | -2.007 | -26.354 | -18.084 | 34.906 | 33.515 | 25.021 | 0.211 | 72.964 | -22.854 | 9.339 | -37.115 | -6.05 | -45.43 | 7.148 | 21.945 | -23.871 | -52.409 | 11.079 | -14.749 | 26 | -25.572 | -15.156 | 20.728 | -27.799 | -68.338 | -9.46 | 12.664 | 27.171 | -44.537 | 16.418 | -3.801 | -34.164 | -48.245 | -8.269 | -21.518 | 21.475 | 6.083 | 17.39 | -15.279 | -12.647 | 4.449 | 0.5 | 10.9 | -13.5 | -5.2 | -1.2 | 9.2 | 5.4 | 0.1 | 5 | -14.9 | -21.4 | 1.9 | 4.5 | 2.9 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.096 | -39.048 | -18.738 | -48.875 | -100.202 | -25.193 | -50.898 | -0.089 | -0.09 | -41.292 | -0.087 | -0.086 | -0.087 | -0.084 | -25.237 | -25.033 | -19.19 | -0.082 | -0.206 | -0.161 | -0.149 | -0.157 | 0 | 0 | -3.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -86.763 | -105.175 | -161.575 | -120.789 | -106.224 | -107.974 | -180.101 | -156.609 | -132.317 | -160.096 | -177.111 | -159.958 | -127.838 | -133.326 | -215.531 | -143.063 | -117.686 | 0 | 0 | -105.743 | -74.052 | -561.954 | -109.693 | -126.268 | -129.541 | -492.218 | -103.794 | -136.648 | -125.01 | -535.375 | -80.702 | -136.247 | -145.555 | -80.61 | -196.938 | -29.039 | -87.274 | -94.665 | -113.678 | -144.517 | -107.847 | -72.28 | -51.924 | -53.7 | -101.5 | -61.9 | -56.8 | -59.6 | -75.2 | -72.7 | -60.5 | -46 | -52.1 | -179.7 | -1.4 | -3.1 | -0.5 |
Common Stock Issued
| 0 | 27.153 | -0.052 | 1.366 | 0.688 | 0.083 | 34.112 | 0.011 | 3.63 | 0.404 | 32.943 | 0 | 20.275 | 0 | 0 | 1.391 | 2.52 | 2.716 | 0 | 1.34 | 1.377 | 3.422 | 0.743 | 1.67 | 1.639 | 3.153 | 0 | 1.126 | 1.159 | 2.14 | 0 | 1.137 | 0.904 | 1.816 | 0 | 16.634 | 1.949 | 3.86 | 0 | 1.814 | 1.664 | 1.246 | -21.073 | 22.099 | 0.561 | 1.1 | 0 | 20.426 | 0.424 | 1.338 | 0 | 0.226 | 31.536 | 0.943 | 0 | 0.886 | 0.184 | 0.552 | 0 | 0.157 | 0.149 | 0.691 | 0 | 0.156 | 0.147 | 0.82 | 0.311 | 16.335 | 0.273 | 1.24 | 0.388 | 0 | 0.384 | 1.559 | 0 | 2.832 | 0.281 | 0.84 | 16.659 | -0.662 | 0.244 | 0.616 | 0 | 0.242 | 0.497 | 0.251 | 0 | 0 | 0 | 12.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | -0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 163.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 216.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -10.385 | -19.226 | -0.001 | -9.361 | -8.926 | -17.039 | -0.005 | -9.41 | -9.406 | -17.368 | -1.442 | -7.972 | -7.221 | -5.568 | -1.726 | -8.371 | -8.337 | -16.009 | -6.139 | -7.722 | -7.692 | -15.267 | -0.002 | -8.752 | -8.714 | -17.331 | 0 | -7.458 | -7.431 | -13.869 | 0 | -6.672 | -6.651 | -13.237 | 0 | -6.344 | -5.906 | -11.69 | 0 | -5.79 | -5.756 | -11.471 | 0 | -5.707 | -5.265 | -11.062 | -0.001 | -5.047 | -4.578 | -14.682 | 0 | -4.548 | -4.539 | -18.218 | 0 | -3.753 | -3.734 | -9.603 | 0 | -3.578 | -3.573 | -13.251 | 0 | -3.552 | -3.263 | -6.501 | -3.236 | 0 | -2.87 | -6.457 | -2.59 | 0 | -2.582 | -9.018 | 0 | -2.301 | -2.249 | -6.943 | -9.585 | -4.287 | -1.668 | -4.292 | 0 | -1.524 | -3.285 | -1.595 | -1.414 | -3.05 | -0.22 | -1.415 | -1.415 | -1.415 | -1.314 | -1.314 | -1.314 | -1.342 | -1.3 | -1.3 | -0.8 | -0.6 | -0.7 | -0.7 | -0.6 | -0.7 | -0.6 | -0.8 | -0.7 | -0.6 | -0.7 | -0.9 |
Other Financing Activities
| -10.15 | -11.895 | -18.552 | -47.509 | 100.982 | 25.367 | -85.334 | 7.926 | 14.356 | 9.196 | 45.745 | 8.309 | 17.482 | 27.009 | -6.627 | 50.066 | -19.107 | 14.054 | 5.259 | -0.161 | -0.149 | -0.157 | 0.743 | 1.67 | 1.639 | 3.02 | 0 | 1.126 | 1.159 | 2.14 | 0 | 1.137 | -4.085 | 4.085 | 0 | -4.01 | 4.01 | 3.86 | -20.935 | 1.266 | 19.669 | -16.745 | -6.058 | 24.049 | -4.704 | 1.1 | -18 | -22.5 | 40.5 | 0 | 0 | 0 | -74.774 | -1.496 | 172.968 | 176.858 | 147.242 | 57.012 | 107.562 | 172.319 | 113.383 | 117.818 | 120.741 | 205.874 | 154.631 | 125.052 | 141.267 | 275.183 | 142.955 | 86.835 | 9.994 | 56.448 | 104.826 | 70.079 | 562.571 | 127.999 | 134.341 | 78.393 | 539.153 | -35.562 | 136.732 | 114.48 | 523.009 | 108.009 | 114.506 | 185.897 | 110.519 | 208.809 | 65.661 | -1.076 | 67.204 | 105.491 | 145.227 | 114.087 | 80.754 | 38.325 | 70.7 | 107.9 | 71.2 | 67.5 | 60 | 64.7 | 62.6 | 65.7 | 34.4 | 75.1 | 195.4 | 0 | 0.1 | -0.1 |
Financing Cash Flow
| -20.631 | -33.512 | -18.791 | -56.87 | 91.964 | 8.237 | -85.419 | -1.573 | 4.86 | -8.259 | 77.159 | 0.251 | 30.449 | 21.357 | -33.59 | 18.053 | -25.007 | 0.679 | 5.259 | -6.543 | -6.464 | -12.002 | 0.741 | -7.082 | -10.095 | -11.158 | 0 | -6.332 | -6.272 | -11.729 | 0 | -5.535 | -9.832 | -7.336 | 0 | 6.28 | 0.053 | -7.83 | -20.935 | -2.71 | 15.577 | -28.216 | -27.131 | 40.441 | -4.704 | -9.962 | -18.001 | -7.121 | 36.346 | -13.344 | 0 | -4.322 | -47.777 | 57.499 | 67.793 | 12.416 | 22.903 | -58.263 | -0.412 | -11.203 | -46.65 | -27.059 | -39.355 | 25.367 | -8.443 | -8.467 | 5.016 | 75.987 | -2.705 | -36.068 | 7.792 | 56.448 | -3.115 | -11.432 | 0.617 | 18.837 | 6.105 | -57.251 | 54.009 | 71.857 | -1.34 | -14.206 | -12.366 | 26.025 | -24.529 | 38.998 | 28.495 | 8.821 | 36.402 | 20.295 | -28.876 | -9.602 | -0.604 | 4.926 | 7.16 | -14.941 | 15.7 | 5.1 | 8.5 | 10.1 | -0.3 | -11.2 | -10.7 | 4.5 | -12.2 | 22.2 | 15 | -2 | -3.7 | -1.5 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.622 | -17.622 | 0 | 0 | 0 | 0 | 0 | 0 | -1.401 | 14.061 | -14.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | -2.1 | -0.1 | 0 | 0 | -0.1 | 0.1 | -0.1 | -0.1 | 0.1 | 0 | 6.1 | -0.2 | 0 | 0 |
Net Change In Cash
| -18.111 | 29.381 | 9.872 | -66.115 | 49.967 | -11.589 | 40.268 | -47.451 | -46.244 | 9.368 | -0.95 | -56.447 | 75.828 | 14.909 | 17.672 | -37.767 | 45.064 | 9.508 | -4.326 | 6.256 | -1.291 | -45.029 | 23.606 | -21.749 | 34.522 | -55.108 | 20.369 | -11.346 | 13.824 | -17.008 | 31.528 | 6.25 | -4.432 | 2.624 | -15.931 | -18.681 | 31.936 | 27.348 | -35.468 | -3.163 | 19.349 | 5.427 | -60.253 | 52.476 | -18.924 | -32.179 | 22.879 | 22.315 | 34.25 | -6.928 | -9.668 | -3.713 | 8.314 | -28.933 | 48.027 | 17.941 | 5.785 | -72.223 | 48.574 | 26.111 | -15.856 | -27.057 | 37.307 | 5.771 | 5.176 | -43.987 | 4.186 | 36.806 | 6.189 | -10.858 | -11.073 | 9.166 | 11.107 | -24.608 | 31.41 | -4.12 | -4.698 | -36.814 | 41.14 | -7.598 | -5.124 | -12.498 | 17.023 | -20.157 | -8.79 | 33.883 | 3.227 | -26.916 | 26.845 | -14.061 | 1.941 | -2.016 | 8.782 | -9.577 | -5.612 | 0.323 | 13 | 3.8 | -4.8 | 5.3 | -0.3 | -1 | -4.6 | 5.1 | -6.1 | 8 | 0.5 | 0.5 | 1.5 | 2.1 |
Cash At End Of Period
| 60.164 | 108.161 | 60.345 | 50.473 | 116.588 | 66.621 | 78.21 | 37.942 | 85.393 | 131.637 | 122.269 | 123.219 | 179.666 | 103.838 | 88.929 | 71.257 | 109.024 | 63.96 | 54.452 | 58.778 | 52.522 | 53.813 | 98.842 | 75.236 | 96.985 | 62.463 | 117.571 | 97.202 | 108.548 | 94.724 | 111.732 | 80.204 | 73.954 | 78.386 | 75.762 | 91.693 | 110.374 | 78.438 | 51.09 | 86.558 | 89.721 | 70.372 | 64.945 | 125.198 | 72.722 | 91.646 | 123.825 | 100.946 | 78.631 | 44.381 | 51.309 | 60.977 | 64.69 | 56.376 | 89.373 | 41.346 | 23.405 | 17.62 | 89.843 | 41.269 | 15.158 | 31.014 | 58.071 | 20.764 | 14.993 | 9.817 | 54.008 | 49.822 | 13.016 | 6.827 | 17.685 | 28.758 | 19.592 | 8.485 | 33.093 | 1.683 | 5.803 | 10.501 | 47.315 | 6.175 | 13.773 | 18.897 | 31.395 | 14.372 | 34.529 | 43.319 | 9.436 | 6.209 | 33.125 | 6.28 | 20.341 | 18.4 | 20.416 | 11.634 | 21.211 | 26.823 | 26.5 | 13.5 | 12.1 | 16.9 | 11.6 | 11.9 | 12.9 | 17.5 | 12.4 | 18.5 | 10.5 | 10 | 9.5 | 8 |