Premium Brands Holdings Corporation
TSX:PBH.TO
85.39 (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
| 52.5 | 6.3 | 15 | 39.4 | 33.9 | 5.9 | 30.9 | 43.5 | 63.3 | 22.4 | 38 | 46.9 | 28 | 19.8 | 23.3 | 34.7 | 13.5 | 12.2 | 16.2 | 26.9 | 31.2 | 10 | 18.1 | 36.1 | 30.6 | 13.2 | 17.2 | 21.3 | 26.7 | 15.3 | 20 | 21.2 | 18.4 | 9.2 | 13.54 | 9.953 | -10.504 | 3.56 | 1.131 | 4.692 | 3.707 | 1.862 | 0.87 | 5.18 | 5.323 | 1.166 | 2.501 | 4.599 | 7.013 | 1.161 | 1.525 | 6.097 | 4.474 | 1.003 | 2.462 | 5.997 | 6.147 | 1.874 | 3.372 | 6.873 | 6.605 | 1.991 | 2.919 | 7.442 | 7.384 | 3.325 | 3.282 | 7.37 | 12.758 | 2.485 | 2.818 | 4.331 | 5.192 | 2.105 | 2.363 | 1.205 | 2.159 | 0.154 | -16.24 | 0.938 | 0.554 | 0.158 | -0.854 | 0.008 | 0.642 | -0.745 | -7.09 | -0.341 | 1.188 | 0.673 | -5.688 | 0.735 | 0.655 | -2.959 | -7.334 | -0.761 | 1.1 | 1.2 | -2.9 | 1.2 | -0.7 | 1.6 | 4.2 | -3.5 | 1.7 | 1.3 | 1.8 | 3.9 | 1.4 | -1 |
Depreciation & Amortization
| 44.6 | 46.7 | 41.5 | 39.5 | 38 | 41 | 46.2 | 41.2 | 37.1 | 35.8 | 34.6 | 34.7 | 33.2 | 32.3 | 32.9 | 31.2 | 31 | 29.9 | 29 | 27.1 | 26.4 | 26 | 19.2 | 17.2 | 14.4 | 12 | 11.4 | 10.5 | 9.6 | 9.6 | 9.7 | 8.8 | 8.6 | 7.9 | 7.419 | 7.882 | 7.739 | 6.725 | 6.69 | 6.329 | 5.729 | 5.697 | 5.683 | 5.679 | 5.579 | 5.032 | 5.143 | 4.988 | 4.701 | 4.864 | 5.113 | 3.966 | 3.445 | 3.14 | 3.144 | 2.736 | 2.553 | 2.539 | 2.529 | 2.763 | 2.821 | 2.746 | 3.312 | 2.559 | 2.386 | 2.371 | 2.963 | 1.974 | 1.697 | 1.7 | 1.652 | 1.539 | 1.483 | 1.388 | 1.53 | 1.494 | 1.515 | 1.436 | 1.335 | 0.623 | 2.556 | 2.501 | 2.586 | 2.541 | 2.586 | 2.781 | 3.274 | 2.694 | 2.365 | 2.366 | 2.921 | 3.554 | 2.397 | 2.322 | 3.086 | 3.727 | 2.7 | 2.4 | 2 | 3.1 | 2.1 | 2 | 2.4 | 2.1 | 1.5 | 1.2 | 1.1 | 1 | 0.7 | 0.7 |
Deferred Income Tax
| -4.7 | -1.1 | 2.4 | 1.4 | -2.3 | -5.6 | 4.4 | 2.8 | -2.1 | -0.1 | 5.9 | -0.5 | -5.7 | -14.5 | 6.6 | 6.9 | -4.2 | -0.7 | 6.5 | 0.6 | 1.2 | -1 | 1.7 | -5.4 | -1.3 | -0.6 | -4 | -2 | 1.5 | 2.8 | 4.1 | 5 | 4.7 | 2.1 | 26.154 | 4.425 | 3.545 | 0.699 | 1.506 | 2.504 | 1.267 | -0.695 | -0.687 | 0.651 | 0.944 | 0.248 | 1.048 | 0.969 | 2.483 | 0.209 | 1.58 | 2.356 | 1.155 | -0.529 | 0.326 | 0.313 | 0.3 | 0.137 | 0.256 | -0.473 | 0 | 0.07 | 0.48 | -0.09 | 0.348 | 0.152 | 0.402 | 0.002 | -6.754 | -0.025 | 0 | 0 | 0 | 0 | 0 | 0.479 | 1.203 | 0.119 | 0.905 | 0.358 | 0.446 | -0.027 | 0.122 | 0.062 | 0.344 | -0.229 | 0.844 | -0.067 | 0.143 | 0.152 | 0.447 | -1.614 | -4.382 | 0.393 | -13.928 | -0.711 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 3.9 | 0 | 0 | 0 | 3.1 | 0 | 0 | 0 | 4.7 | 0 | 0 | 0 | 7.2 | 0 | 0 | 0 | 1.8 | 0 | 0 | 0 | 3.4 | 0 | 0 | 0 | 3.2 | 0 | 0 | 0 | 4.5 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.669 | 0 | 0 | 0 | 0.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30.4 | -32.3 | 4.3 | 139.7 | -54.9 | 21.6 | 40.1 | -14.9 | -165.1 | -123.4 | -112.1 | -39.2 | -75.8 | -26.7 | -69.5 | 57.4 | 63.8 | -67.2 | -51.7 | 55 | -30.1 | -36.2 | -12.5 | 8.8 | 7.5 | -38.9 | -14 | -4.1 | -29.6 | 1.8 | -2.2 | 10.5 | 1.1 | 12 | -11.241 | 2.214 | -8.294 | 0.186 | 0.909 | -18.366 | -10.025 | 7.199 | -5.688 | -9.484 | 4.952 | -12.443 | 1.673 | 8.385 | -5.771 | 2.737 | 3.542 | 2.711 | -4.094 | -8.209 | -0.808 | 1.209 | -3.056 | 5.492 | -8.55 | 8.394 | -0.305 | -3.406 | -2.228 | 4.467 | -1.836 | 1.061 | 4.921 | -0.539 | -1.558 | 0.704 | -1.363 | 2.576 | -0.858 | -1.365 | -0.565 | 1.191 | 1.22 | -2.631 | -3.675 | -1.157 | -0.668 | 1.018 | 0.154 | -1.279 | 0.208 | -6.447 | 7.121 | -6.902 | -5.246 | -3.712 | 7.124 | 3.549 | -12.716 | 3.894 | 13.622 | 5.357 | -6.5 | -7.2 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 10.3 | 12 | 78.1 | 0 | -88.8 | 51 | -90.9 | 0 | 0 | 0 | -122.8 | 0 | 0 | 0 | -28.7 | 0 | 0 | 0 | -26 | 0 | 0 | 0 | -11.1 | 0 | 0 | 0 | -21.5 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | -25.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.962 | 0 | 0 | 0 | -2.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -17.5 | -48.4 | 35.1 | 0 | 63.7 | -43.3 | -104.8 | 0 | 0 | 0 | -153.1 | 0 | 0 | 0 | -39.2 | 0 | 0 | 0 | -62.7 | 0 | 0 | 0 | -13 | 0 | 0 | 0 | -33 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | -9.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.451 | 0 | 0 | 0 | -1.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.1 | 1.3 | 57.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.5 | 2.8 | -166.3 | 139.7 | -54.9 | 21.6 | 235.8 | -14.9 | -165.1 | -123.4 | 136.7 | -39.2 | -75.8 | -26.7 | -56.5 | 57.4 | 63.8 | -67.2 | 7.5 | 55 | -30.1 | -36.2 | 19.9 | 8.8 | 7.5 | -38.9 | 30.5 | -4.1 | -29.6 | 1.8 | -24 | 10.5 | 1.1 | 12 | 6 | 2.1 | -8.3 | 0.2 | 23.399 | -18.366 | -10.025 | 7.199 | 16.395 | -9.484 | 4.952 | -12.443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.467 | -1.836 | 1.061 | 4.921 | -0.539 | -1.558 | 0.704 | -1.363 | 2.576 | -0.858 | -1.365 | -0.565 | 1.191 | 1.22 | -2.631 | -3.675 | -1.157 | -0.668 | 1.018 | 0.154 | -1.279 | 0.208 | -6.447 | 7.121 | -6.902 | -5.246 | -3.712 | 7.124 | 3.549 | -12.716 | 3.894 | 0 | 5.357 | -6.5 | -7.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 65 | 137 | 100.3 | 8.7 | 8.6 | 17.3 | 9.5 | 11.8 | -4.3 | 14.3 | 5.4 | 6.7 | 6.4 | 3.3 | 5.3 | 5.1 | 5 | 4.9 | 4.7 | 4.4 | 4.4 | 4.6 | 1 | 1.2 | 2.3 | 0.8 | 0.7 | 0.8 | 2.7 | 0.6 | -0.1 | 2.3 | 0.8 | 0.4 | 1.436 | 0.6 | 1.284 | 0.705 | 1.621 | 0.998 | 0.818 | 0.772 | 0.627 | 0.724 | 0.701 | 0.595 | -0.294 | 0.841 | 0.697 | 1.221 | 2.145 | -1.113 | 1.058 | 1.301 | 1.861 | 1.158 | -1.763 | 0.286 | 0.442 | 0.688 | -0.725 | 0.054 | 0.174 | -0.157 | 0.963 | -0.593 | 0.409 | 0.091 | -0.039 | 0.01 | -1.478 | 0.15 | 0.006 | -0.295 | -3.265 | 0.513 | 1.163 | -1.133 | 1.407 | 1.386 | 0.002 | -0.534 | -0.081 | 0.086 | -0.609 | 0.31 | 4.1 | 1.329 | -0.27 | -0.232 | -2.347 | -0.66 | 0.271 | -6.614 | -2.189 | -1.955 | -3.1 | -4.6 | 1.9 | -3.1 | -3.4 | -4.4 | 7 | -12.5 | 5.7 | 3.1 | -2.7 | 0.1 | -2.1 | -8.1 |
Operating Cash Flow
| 126.5 | 28.1 | 80.5 | 233.5 | 34.2 | 85.8 | 134.2 | 84.4 | -71.1 | -51 | -21.1 | 53.8 | 11.6 | 22 | 1.5 | 138.5 | 108 | -20.7 | 7.9 | 116 | 35 | 5.3 | 31 | 60.2 | 55.6 | -10.9 | 13 | 28 | 12.9 | 32 | 34.1 | 48.5 | 34.6 | 32.7 | 9.696 | 29.406 | 16.33 | 11.919 | 11.9 | -3.159 | 2.332 | 10.271 | 1.369 | 1.714 | 17.266 | -5.193 | 10.614 | 20.492 | 9.774 | 9.641 | 12.51 | 15.319 | 4.781 | -3.086 | 7.711 | 11.644 | 3.865 | 10.591 | -1.758 | 18.408 | 8.396 | 1.588 | 4.848 | 14.311 | 8.446 | 6.307 | 11.977 | 8.898 | 6.104 | 4.874 | 1.629 | 8.596 | 5.823 | 1.833 | 0.063 | 4.882 | 7.26 | -2.055 | -16.268 | 2.148 | 2.89 | 3.116 | 1.927 | 1.418 | 3.171 | -4.33 | 8.249 | -3.287 | -1.82 | -0.753 | 2.457 | 5.564 | -13.775 | -2.964 | -6.743 | 5.657 | -5.8 | -8.2 | 2.3 | 1.2 | -2 | -0.8 | 13.6 | -13.9 | 8.9 | 5.6 | 0.2 | 5 | 0 | -8.4 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -104.4 | -98 | -131.6 | -92.9 | -100.9 | -74.3 | -73.7 | -54.3 | -57.1 | -43.3 | -43.2 | -31.4 | -34.4 | -34.2 | -21.7 | -22.1 | -19.5 | -29.3 | -24.7 | -24.5 | -24 | -14.7 | -26 | -17 | -15.8 | -12.4 | -15.8 | -12 | -23 | -14.1 | -16.7 | -9 | -9.6 | -7.5 | -7.622 | -7.689 | -9.517 | -4.54 | -6.245 | -11.637 | -17.145 | -12.038 | -3.386 | -5.458 | -3.683 | -3.081 | -3.637 | -3.097 | -11.785 | -11.232 | -14.65 | -2.896 | -2.988 | -3.314 | -1.65 | -1.615 | -0.773 | -1.069 | -0.833 | -1.553 | -2.146 | -1.21 | -3.424 | -2.786 | -3.652 | -3.652 | -3.591 | -2.038 | -1.021 | -1.027 | -0.794 | -7.827 | -2.048 | -1.028 | -0.603 | -1.524 | -0.737 | -1.094 | 0.094 | -2.483 | -2.267 | -1.477 | -2.219 | -1.773 | -1.385 | -1.552 | -2.823 | -1.597 | -1.204 | -1.2 | -1.487 | -1.571 | -2.589 | -2.509 | -5.938 | -6.683 | -10.2 | -8.1 | 7.9 | -14.5 | -16.3 | -21.5 | -8.2 | -13.6 | -7.5 | -20.1 | -7.8 | -1.7 | -1.4 | -0.7 |
Acquisitions Net
| -0.6 | -3 | -5.5 | 3.7 | -3.1 | 1.6 | 22.8 | -3.4 | -68.3 | -46.4 | -172 | 19.9 | -24.7 | -625.4 | -52.9 | -66 | -1.7 | -22.5 | -20.5 | -48 | -5.8 | -23.6 | -20.2 | -136.3 | -386.9 | -38.2 | -199.3 | -31.6 | -1.2 | -12.4 | -70.8 | -6.9 | -112.8 | -0.4 | -0.323 | -43.253 | -0.61 | -0.562 | -1.21 | -0.179 | -2.174 | 8.217 | -2.416 | -0.379 | -2.883 | -54.461 | -1.31 | -0.074 | -1.007 | -0.146 | -2.167 | -63.846 | -3.835 | -7 | -20.208 | -12.738 | -4.359 | -1.59 | -0.004 | 0.001 | 0 | -3.061 | -4.947 | -7.93 | 0 | 0 | 0.577 | 0 | 0 | 0 | -4.084 | -0.008 | 0 | 0 | -0.006 | -1.521 | 0 | 0 | -0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | -107.6 | -3.7 | -0.4 | -1.6 | -26.2 | -0.3 | 10.7 | -10.7 | 2.6 | 26.7 | -22.3 | -448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.146 | 0 | 0 | 0.191 | -0.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.7 | 1.8 | 107.6 | 3.7 | 0.4 | 1.6 | 26.2 | 0.3 | 3.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.069 | 0 | 0 | 0 | 0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8.9 | -0.6 | 107.6 | -1.5 | -0.6 | -1.7 | -5.6 | -4.9 | -18.3 | -5.2 | 0.5 | -8.2 | 150.3 | -6.1 | 0.2 | -7.6 | 6.7 | -6.5 | 0.1 | 0.2 | 0.1 | -0.3 | -1.1 | -20 | -9.7 | 0.3 | -0.2 | 0.3 | -1.5 | 0.3 | -1.4 | 0.1 | -1.6 | 0.1 | 0.308 | -0.659 | -7.34 | 0.164 | -0.315 | 0.117 | -1.995 | 0.032 | -0.045 | 2.242 | 25.379 | -0.232 | 1.012 | -0.337 | 0.1 | 0.088 | -1.192 | 0.093 | -2.638 | -0.572 | 1.246 | -0.14 | 1.366 | 0.069 | -0.124 | -8.854 | -0.011 | -1.129 | 4.937 | 0.17 | -2.64 | 0.454 | 0.19 | -92.541 | 0.068 | 0.143 | -0.526 | 2.777 | -3.186 | -1.556 | 1.157 | 2.778 | -12.896 | -0.086 | 23.256 | -7.898 | -0.001 | 8.451 | 1.969 | 0.065 | 2.98 | 0.033 | 9.867 | 0.759 | -0.413 | 2.511 | 1.406 | -2.931 | 86.617 | -0.94 | -1.674 | 4.085 | -3.1 | -1.9 | -14.9 | 0.7 | 0 | 0.9 | 0.3 | 2.2 | -1.5 | -0.3 | 5 | 3 | 0.4 | -6.2 |
Investing Cash Flow
| -112.2 | -99.8 | -29.5 | -90.7 | -104.6 | -74.4 | -56.5 | -62.6 | -129.6 | -94.9 | -214.7 | -19.7 | 91.2 | -665.7 | -74.4 | -95.7 | -14.5 | -58.3 | -45.1 | -72.3 | -29.7 | -38.6 | -47.3 | -173.3 | -412.4 | -50.3 | -215.3 | -43.3 | -25.7 | -26.2 | -88.9 | -15.8 | -124 | -7.8 | -7.637 | -51.601 | -17.467 | -4.938 | -7.77 | -11.699 | -21.314 | -3.789 | -5.847 | -3.595 | 18.813 | -57.774 | -3.935 | -3.508 | -12.692 | -11.221 | -18.009 | -66.649 | -9.461 | -10.886 | -20.612 | -14.493 | -3.766 | -2.59 | -0.961 | -10.406 | -2.157 | -5.4 | -3.434 | -10.546 | -6.292 | -3.198 | -2.824 | -94.579 | -0.953 | -0.884 | -5.404 | -5.058 | -5.234 | -2.584 | 0.548 | -0.267 | -13.633 | -1.18 | 23.329 | -10.381 | -2.268 | 6.974 | -0.25 | -1.708 | 1.595 | -1.519 | 7.044 | -0.838 | -1.617 | 1.311 | 0.657 | -4.502 | 84.028 | -3.449 | -7.612 | -2.598 | -13.3 | -10 | -7 | -13.8 | -16.3 | -20.6 | -7.9 | -11.4 | -9 | -20.4 | -2.8 | 1.3 | -1 | -6.9 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -45.5 | -108.3 | -10.4 | -95.2 | -18.4 | -17.4 | -21.4 | -15.2 | -19.2 | -13.4 | -21.4 | -15.8 | -90 | -15.9 | -33.3 | -140.8 | -10.3 | -34.1 | -164.9 | -46.7 | -241.2 | -9 | -8.8 | -3.1 | -31.7 | -52.1 | -2.1 | -0.1 | -6.1 | -1.4 | -29.7 | -20.6 | -107.3 | -22.5 | -6.291 | -60.8 | -60 | -2.201 | -0.143 | -24.268 | -17.437 | -11.819 | -19.667 | -3.875 | -31.242 | -0.178 | -17.879 | -10.689 | -45.963 | -3.816 | 0 | 0 | -2.885 | -33.686 | 0 | 0 | 0 | -2.709 | -21.631 | -7.705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 13.7 | 0 | 143 | 0 | 0 | 0 | 0 | 0 | 275.3 | 165.2 | 0 | 0 | 0 | 0 | 250.9 | 0 | 0 | 0 | 164.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0.361 | 0 | 0 | 0 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.899 | 0 | 0 | 0 | 0 | 0.44 | 0.1 | 0.4 | -3.5 | 0.3 | 2 | 1.8 | 1.1 | 27.5 | 0.2 | 2.6 | 4.7 | 0.7 | 0.2 | 0.9 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | -1.4 | -13.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 237.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.99 | 0 | -0.007 | -0.068 | 0 | 0 | 0 | -0.025 | -0.001 | 0 | 0 | -0.216 | -0.934 | -0.034 | -0.3 | -0.8 | -0.5 | -0.9 | -0.2 | -0.1 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -37.9 | -34.4 | -34.4 | -34.2 | -34.4 | -31.4 | -31.3 | -31.4 | -31.4 | -28.4 | -27.6 | -27.7 | -27.7 | -25.2 | -23.4 | -21.7 | -21.7 | -19.7 | -19.6 | -19.7 | -17.7 | -16 | -16.1 | -15.9 | -14.8 | -13 | -12.4 | -12.6 | -12.5 | -11.4 | -11.3 | -11 | -10.8 | -9.4 | -8.74 | -8.7 | -8.1 | -7 | -6.953 | -6.925 | -6.912 | -6.863 | -6.862 | -6.602 | -6.17 | -6.188 | -6.187 | -6.005 | -6.001 | -5.958 | -5.025 | -5.38 | -5.376 | -5.368 | -5.224 | -5.223 | -5.204 | -5.18 | -1.725 | -5.166 | -5.171 | -5.17 | -5.176 | -5.16 | -5.128 | -5.129 | -5.128 | -5.128 | -5.129 | -5.129 | -4.889 | -4.409 | -4.409 | -4.41 | -4.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 4.1 | 17.4 | -19.3 | 43.7 | 120 | 58 | -51.9 | 49.3 | 236.6 | 199.7 | 276.4 | 10.1 | 9.2 | 351.7 | 24.6 | 132.6 | -58.1 | 125.6 | 224.9 | 25.9 | 211 | 53.6 | 42.6 | 134.4 | -1.8 | 77.6 | 217.8 | 12 | 42.2 | 5.5 | 109.7 | -8.4 | 100.3 | -0.6 | 14.59 | 33.316 | 65.711 | 3.498 | 7.413 | 47.736 | 24.864 | 15.074 | 29.494 | 8.944 | -0.016 | 69.358 | 17.515 | -10.689 | 54.598 | 11.285 | 11.128 | 56.06 | 15.437 | 54.582 | 18.568 | 8.02 | 4.971 | -0.008 | 25.779 | -0.716 | -6.552 | 3.312 | 4.417 | 1.449 | 2.826 | 1.726 | -3.57 | 90.579 | -0.352 | 0.42 | 9.163 | 1.459 | 4.266 | 5.113 | -0.007 | -0.736 | 6.385 | 3.482 | -7.489 | 8.246 | -0.471 | -9.889 | 0.143 | 0.409 | -4.896 | 2.437 | -11.739 | 4.19 | 3.457 | -0.655 | -17.84 | -1.188 | -70.04 | 6.502 | 15.311 | -3.78 | 19.1 | 17.8 | 10.1 | 12.6 | 14.7 | 3.4 | 1.4 | 7.3 | -2.1 | 12.9 | -0.9 | -7.8 | 1.8 | 6 |
Financing Cash Flow
| -12.4 | 54.3 | -64.1 | -129.5 | 67.2 | 7.8 | -104.6 | 2.7 | 186 | 157.9 | 227.4 | -33.4 | -108.5 | 310.6 | 243.2 | 135.3 | -90.1 | 71.8 | 40.4 | -40.5 | -8 | 28.6 | 17.7 | 115.4 | 354 | 64.6 | 203.3 | -0.7 | 23.6 | -5.9 | 68.7 | -31.6 | 89.5 | -31.9 | -0.441 | 24.586 | -2.379 | -5.681 | 0.317 | 16.543 | 17.952 | -3.608 | 2.965 | 2.342 | -37.428 | 62.992 | -6.551 | -16.694 | 2.634 | 1.511 | 6.103 | 50.68 | 7.176 | 15.528 | 13.344 | 2.797 | -0.233 | -7.897 | 2.783 | -8.421 | -6.552 | 3.197 | -0.771 | -3.711 | -2.302 | -3.403 | -8.698 | 85.451 | -5.481 | -4.709 | 4.274 | -2.95 | -0.143 | 0.703 | -4.418 | -0.736 | 6.385 | 3.482 | -7.489 | 8.246 | -0.471 | -9.889 | -1.847 | 0.409 | -4.903 | 2.369 | -11.739 | 4.19 | 3.457 | -0.68 | -2.942 | -1.219 | -70.04 | 6.286 | 14.377 | -3.374 | 18.9 | 17.4 | 6.1 | 12 | 16.5 | 5.1 | 2.3 | 34.8 | -1.9 | 15.5 | 3.8 | -7.1 | 2 | 6.9 |
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 | 0.1 | -0.1 | 0 | 0 | 0.1 | 0 | 0 | -0.1 | -0.055 | -0.01 | 0.007 | 0.082 | -0.02 | 0.089 | -0.094 | 0.065 | 0.047 | -0.08 | 0.065 | 0.023 | -0.003 | 0.045 | -0.04 | -0.036 | -0.034 | -0.022 | 0.056 | -0.014 | 0.021 | 0.008 | -0.006 | 0.015 | 0.019 | 0.028 | 0.038 | -0.012 | 0.308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | -0.1 | -0.1 | -0.1 | 0.1 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | -0.1 | 0 | 0 |
Net Change In Cash
| 1.9 | -17.4 | -13.1 | 13.3 | -3.2 | 19.2 | -26.9 | 24.5 | -14.7 | 12 | -8.4 | 0.7 | -5.7 | -333.1 | 170.3 | 178.1 | 3.4 | -7.2 | 3.2 | 3.2 | -2.7 | -4.7 | 1.4 | 2.3 | -2.8 | 3.4 | 1.1 | -16.1 | 10.8 | -0.1 | 14 | 1.1 | 0.1 | -7.1 | 1.563 | 2.381 | -3.509 | 1.382 | 4.427 | 1.774 | -1.124 | 2.939 | -1.466 | 0.381 | -1.284 | 0.048 | 0.125 | 0.335 | -0.324 | -0.105 | 0.57 | -0.672 | 2.552 | 1.542 | 0.464 | -0.044 | -0.14 | 0.119 | 0.083 | -0.391 | -0.275 | -0.627 | 0.951 | 0.054 | -0.148 | -0.294 | 0.455 | -0.23 | -0.33 | -0.719 | 0.499 | 0.588 | 0.446 | -0.048 | -3.807 | 3.879 | 0.012 | 0.247 | -0.428 | 0.013 | 0.151 | 0.201 | -0.17 | 0.119 | -0.137 | -3.48 | 3.554 | 0.065 | 0.02 | -0.122 | 0.172 | -0.157 | 0.213 | -0.127 | 0.022 | -0.385 | 0 | -0.9 | 1.3 | -0.7 | -1.7 | -16.3 | 8 | 9.5 | -2.1 | 0.8 | 1.2 | -0.9 | 1.1 | -8.4 |
Cash At End Of Period
| 12.1 | 10.2 | 27.6 | 40.7 | 27.4 | 30.6 | 11.4 | 38.3 | 13.8 | 28.5 | 16.5 | 24.9 | 24.2 | 29.9 | 363 | 192.7 | 14.6 | 11.2 | 18.4 | 15.2 | 12 | 14.7 | 19.4 | 18 | 15.7 | 18.5 | 15.1 | 14 | 30.1 | 19.3 | 19.4 | 5.4 | 4.3 | 4.2 | 11.27 | 9.707 | 7.326 | 10.835 | 9.453 | 5.026 | 3.252 | 4.376 | 1.437 | 2.903 | 2.522 | 3.806 | 4.02 | 3.797 | 3.462 | 4.755 | 4.86 | 4.29 | 4.962 | 2.41 | 0.868 | 0.404 | 0.448 | 0.588 | 0.469 | 0.386 | 0.777 | 1.052 | 1.679 | 0.728 | 0.674 | 0.822 | 1.116 | 0.661 | 0.891 | 1.221 | 1.94 | 1.441 | 0.853 | 0.407 | 0.455 | 4.262 | 0.383 | 0.371 | 0.124 | 0.552 | 0.539 | 0.388 | 0.187 | 0.357 | 0.238 | 0.375 | 3.855 | 0.301 | 0.236 | 0.216 | 0.338 | 0.166 | 0.323 | 0.11 | 0.237 | 0.215 | 0.6 | 0.6 | 1.5 | 0.2 | 0.9 | 2.6 | 18.9 | 10.9 | 1.4 | 3.5 | 2.7 | 1.5 | 2.4 | 1.3 |