Precision Drilling Corporation
TSX:PD.TO
85.31 (CAD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2024 Q3 | 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 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 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 39.183 | 20.701 | 36.516 | 146.722 | 19.792 | 26.9 | 95.83 | 3.483 | 30.679 | -24.611 | -43.844 | -27.336 | -38.032 | -75.912 | -36.106 | -37.518 | -28.476 | -48.867 | -5.277 | -1.061 | -3.534 | -13.801 | 25.014 | -198.328 | -30.648 | -47.217 | -18.077 | -47.005 | -26.287 | -36.13 | -22.614 | -30.618 | -47.377 | -57.677 | -19.883 | -270.952 | -86.7 | -29.817 | 24.033 | -114.044 | 52.813 | -7.174 | 101.557 | 67.921 | 29.443 | 0.473 | 93.313 | -116.339 | 39.357 | 18.261 | 111.081 | 28.046 | 83.468 | 16.403 | 65.56 | 5.543 | 61.078 | -66.547 | 62.017 | -24.885 | 71.696 | 57.475 | 57.417 | 92.375 | 82.349 | 21.739 | 106.266 | 89.329 | 69.702 | 25.721 | 158.067 | 126.474 | 133.551 | 88.304 | 224.183 | 218.466 | -95.207 | -40.928 | 138.518 | 86.489 | 39.467 | 16.193 | 107.438 | 75.109 | 37.772 | 6.424 | 71.826 | 8.863 | 12.246 | 3.327 | 66.829 | 33.621 | 42.961 | 29.372 | 82.09 | 62.531 | 16.929 | 6.8 | 45.3 | 12 | -2.4 | 7 | 15 | 9.2 | 22.2 | 27.3 | 34.7 | 31.3 | 24.2 | 13.6 | 11.7 | 10.3 | 6.8 | 3.8 | 7.8 | 3.4 | 2.6 |
Depreciation & Amortization
| 75.073 | 73.818 | 78.213 | 88.326 | 73.192 | 74.088 | 71.543 | 71.373 | 69.448 | 69.757 | 68.457 | 71.178 | 69.431 | 69.704 | 72.013 | 74.696 | 77.588 | 81.124 | 82.914 | 80.932 | 82.604 | 83.327 | 86.753 | 99.041 | 90.69 | 88.621 | 87.308 | 94.229 | 90.555 | 95.799 | 97.163 | 102.801 | 96.998 | 96.611 | 95.249 | 125.194 | 125.236 | 120.128 | 116.097 | 129.504 | 107.537 | 105.923 | 105.705 | 90.142 | 85.544 | 72.58 | 84.893 | 89.278 | 76.754 | 66.669 | 74.824 | 71.067 | 64.504 | 52.593 | 63.319 | 50.431 | 47.3 | 39.354 | 45.634 | 35.451 | 30.378 | 28.222 | 43.949 | 24.068 | 22.798 | 13.394 | 24.367 | 25.281 | 17.535 | 12.026 | 23.484 | 17.91 | 19.134 | 11.29 | 24.9 | 53.633 | -14.71 | -23.106 | 57.196 | 58.921 | 54.159 | 42.283 | 50.045 | 38.896 | 44.007 | 38.103 | 51.068 | 36.36 | 32.75 | 30.821 | 41.498 | 45.403 | 42.995 | 39.49 | 53.422 | 42.818 | 30.836 | 22 | 29.1 | 24 | 17.2 | 18.4 | 21.9 | 18.2 | 18.6 | 11.3 | 22.2 | 21.3 | 17.8 | 8.5 | 7.2 | 5.6 | 3.9 | 2.3 | 1.9 | 1.9 | 1.6 |
Deferred Income Tax
| 13.879 | 9.166 | 12.105 | -69.089 | 7.898 | 18.785 | 18.455 | 9.287 | 6.322 | 3.828 | 0.713 | 0.667 | -3.506 | -0.866 | -1.691 | 7.967 | 0.888 | 3.644 | -1.545 | -12.031 | -4.952 | -6.167 | 8.193 | -2.335 | -9.278 | -13.057 | -4.656 | -17.306 | -22.562 | -36.883 | -23.27 | -51.162 | -36.373 | -50.449 | -15.047 | -145.773 | -46.319 | -42.622 | 31.978 | -34.955 | 7.989 | 5.682 | 9.209 | 20.04 | -3.622 | -3.74 | 17.71 | -61.171 | 7.871 | -3.765 | -105.529 | 94.213 | -199.635 | 64.724 | -62.216 | -20.93 | -0.234 | 5.51 | -0.022 | 11.494 | 12.539 | 3.239 | -11.801 | 10.552 | 11.89 | -3.824 | 13.124 | -16.258 | 2.139 | 3.716 | 17.354 | -0.628 | 1.562 | -20.9 | 0.585 | -14.009 | -167.917 | 9.422 | 3.486 | 25.517 | 3.77 | -17.805 | 19.82 | 2.246 | 13.417 | -15.268 | 12.456 | -4.605 | -21.626 | -19.771 | 9.022 | 13.843 | 24.02 | 23.961 | 35.432 | -5.812 | 8.411 | 6.4 | 32.6 | -1.9 | 5.2 | -13.6 | -15.2 | -12.9 | 2.8 | 24.5 | 36.6 | 37 | 1.2 | 6.6 | 1.5 | 0.1 | 0.4 | 0.9 | 0.9 | 0.6 | 0.3 |
Stock Based Compensation
| 2.62 | 4.419 | 7.451 | 13.138 | 11.577 | 1.74 | -4.117 | 25.247 | 0.411 | 3.224 | 31.212 | 3.264 | 7.887 | 13.653 | 7.148 | 9.042 | 3.106 | 6.324 | -0.703 | 6.072 | 2.461 | 3.612 | 7.312 | -1.599 | 5.074 | 6.027 | 7.899 | 2.519 | 1.945 | -0.602 | 2.933 | 12.241 | 0.983 | 7.565 | 7.524 | 4.978 | -2.091 | 9.3 | 3.407 | -4.544 | 1.95 | 8.48 | 10.311 | 4.231 | 5.72 | 4.24 | 6.517 | 4.293 | 3.83 | 1.776 | 9.451 | 5.399 | 1.144 | 5.167 | 8.845 | 0 | 3.17 | 0.035 | 3.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -33.648 | 62.325 | -52.222 | 25.066 | -3.108 | 76.501 | -131.297 | 47.743 | -73.185 | 74.801 | -95.249 | -2.968 | -11.654 | 29.612 | -28.008 | -30.545 | 14.461 | 77.839 | -6.364 | -0.798 | -13.374 | 65.085 | -55.406 | 0.894 | -32.407 | 79.47 | -65.837 | -5.034 | -28.383 | 17.926 | -51.889 | -39.312 | -14.173 | 52.037 | 18.581 | 21.449 | -38.179 | 116.704 | 59.952 | -37.172 | -49.484 | 130.607 | -61.266 | -61.364 | -39.343 | 148.554 | -81.734 | -6.259 | -84.941 | 212.973 | -85.299 | -37.246 | -52.901 | 105.546 | -75.015 | -58.313 | -30.405 | 101.064 | -81.649 | -53.097 | -39.186 | 191.864 | 73.592 | -51.725 | -113.865 | 166.978 | -85.959 | -21.799 | -65.424 | 191.771 | -40.145 | -10.343 | -80.093 | 255 | -203.476 | -113.816 | 47.493 | 166.892 | -107.456 | -39.304 | -62.333 | 162.697 | -111.238 | -15.662 | -84.387 | 149.607 | -150.704 | -12.334 | -11.464 | 124.842 | -96.592 | 46.225 | -40.014 | 79.537 | -119.191 | -74.344 | 3.756 | 75.7 | -66.1 | -40.4 | -75.9 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -33.648 | 62.325 | -52.222 | 25.066 | -3.108 | 76.501 | -131.297 | 47.743 | -73.185 | 74.801 | -95.249 | -2.968 | -11.654 | 29.612 | -28.008 | -30.545 | 14.461 | 77.839 | -6.364 | -0.798 | -13.374 | 65.085 | -55.406 | 0.894 | -32.407 | 79.47 | -65.837 | -5.034 | -28.383 | 17.926 | -51.889 | -39.312 | -14.173 | 52.037 | 18.581 | 21.449 | -38.179 | 116.704 | 59.952 | -37.172 | -49.484 | 130.607 | -61.266 | -61.364 | -39.343 | 148.554 | -81.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51.725 | -113.865 | 166.978 | -85.959 | -21.799 | -65.424 | 191.771 | -40.145 | -10.343 | -80.093 | 255 | -203.476 | -113.816 | 47.493 | 166.892 | -107.456 | -39.304 | -62.333 | 162.697 | -111.238 | 0 | -84.387 | 149.607 | -150.704 | 0 | -11.464 | 124.842 | -96.592 | 0 | -40.014 | 79.537 | -119.191 | 0 | 3.756 | 75.7 | -66.1 | -40.4 | -75.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -17.433 | 154.384 | 147.357 | 155.882 | -20.851 | 15.446 | -22.058 | 1.949 | -25.533 | 8.175 | -26.583 | 14.908 | -2.255 | 6.028 | 2.066 | -18.905 | -25.617 | -15.586 | 5.928 | 1.867 | 3.351 | -26.021 | -31.279 | 195.816 | 8.53 | 15.851 | 31.552 | -4.114 | 41.489 | -37.371 | 31.447 | -21.796 | 17.457 | -27.422 | 25.75 | 336.056 | 109.102 | -3.816 | -20.329 | 196.098 | 25.928 | -15.106 | 4.611 | -26.518 | 10.599 | -39.762 | -57.751 | 226.515 | 18.312 | -20.568 | 157.912 | 57.378 | 123.701 | -68.121 | 116.829 | 7.153 | 0.607 | 22.102 | -15.411 | -112.598 | 4.786 | 0.652 | -2.524 | 0.373 | 0.092 | 2.167 | -0.469 | 1.818 | -3.685 | -4.167 | -2.461 | 10.191 | 5.261 | 7.245 | 0.001 | 71.621 | 10.801 | 93.955 | -0.001 | 7.401 | 4.031 | -7.397 | 7.887 | -1.581 | -1.935 | -8.509 | -4.458 | -0.566 | 2.119 | -2.42 | -0.076 | 0.417 | 0.002 | -0.757 | -0.599 | 0 | -0.14 | -0.1 | 0.2 | -1.1 | 0 | 65.7 | -9.1 | 25.1 | 26.2 | 47.5 | -28.3 | -39.2 | -18.1 | 14.3 | -7.7 | -2 | -3.2 | 8 | -8.6 | -3.9 | -9.9 |
Operating Cash Flow
| 79.674 | 172.758 | 65.543 | 170.255 | 88.5 | 213.46 | 28.356 | 159.082 | 8.142 | 135.174 | -65.294 | 59.713 | 21.871 | 42.219 | 15.422 | 4.737 | 41.95 | 104.478 | 74.953 | 74.981 | 66.556 | 106.035 | 40.587 | 93.489 | 31.961 | 129.695 | 38.189 | 23.289 | 56.757 | 2.739 | 33.77 | -27.846 | 17.515 | 20.665 | 112.174 | 70.952 | 61.049 | 169.877 | 215.138 | 134.887 | 146.733 | 228.412 | 170.127 | 94.452 | 88.341 | 182.345 | 62.948 | 136.317 | 61.183 | 275.346 | 162.44 | 218.857 | 20.281 | 176.312 | 117.322 | 75.192 | 67.575 | 142.004 | 20.624 | 70.631 | 19.948 | 212.554 | 201.596 | 82.904 | 3.241 | 200.458 | 57.307 | 78.473 | 20.271 | 229.072 | 156.298 | 143.602 | 79.417 | 340.533 | 46.192 | 215.894 | -219.541 | 206.235 | 97.532 | 139.025 | 39.094 | 195.971 | 73.952 | 99.008 | 8.874 | 170.357 | -19.812 | 27.718 | 14.025 | 136.799 | 20.681 | 139.509 | 69.964 | 171.603 | 51.154 | 25.193 | 59.792 | 110.8 | 41.1 | -7.4 | -55.9 | 77.5 | 12.6 | 39.6 | 69.8 | 110.6 | 65.2 | 50.4 | 25.1 | 43 | 12.7 | 14 | 7.9 | 15 | 2 | 2 | -5.4 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -63.848 | -38.423 | -55.527 | -73.565 | -52.393 | -44.714 | -50.795 | -57.309 | -51.103 | -39.436 | -36.402 | -27.75 | -19.5 | -20.255 | -8.436 | -22.912 | -3.211 | -23.927 | -11.542 | -21.873 | -23.926 | -43.495 | -71.4 | -30.281 | -29.027 | -36.753 | -30.082 | -24.955 | -22.518 | -28.437 | -22.092 | -44.725 | -78.162 | -53.424 | -27.161 | -66.251 | -53.592 | -113.045 | -225.822 | -338.25 | -237.587 | -174.854 | -105.999 | -123.042 | -145.92 | -136.237 | -130.605 | -186.65 | -238.65 | -221.074 | -221.683 | -327.987 | -219.676 | -113.894 | -64.8 | -110.948 | -35.786 | -21.684 | -7.483 | -13.992 | -14.198 | -90.323 | -74.922 | -99.309 | -75.458 | -31.344 | -23.468 | -37.537 | -40.926 | -52.84 | -55.702 | -72.333 | -80.38 | -61.287 | -49.031 | -206.311 | 84.295 | -88.49 | -72.96 | -89.613 | -83.629 | -55.253 | -53.728 | -77.489 | -69.049 | -91.657 | -76.726 | -99.281 | -62.121 | -59.612 | -46.78 | -118.492 | -79.834 | -91.671 | -76.022 | -72.108 | -50.796 | -48.3 | -29.8 | -20.6 | -4 | -14.8 | -31.8 | -39.5 | -193.5 | -35.6 | -31.9 | -38.2 | -503 | -31.7 | -110.1 | -20 | -225.8 | -4.1 | -3.7 | -7.8 | -8.7 |
Acquisitions Net
| 10.039 | 10.992 | 5.186 | 2.471 | 5.851 | 6.261 | -28 | 5.165 | -10.2 | 6.849 | 2.847 | 2.696 | 4.476 | 2.59 | 3.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.025 | 0 | 0 | -59.709 | -0.034 | -33.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -752.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.312 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | -19.812 | -1.16 | -658.212 | -0.63 | 7.777 | 5.5 | 0 | -6.8 | -1.543 | 0 | 0 | 0 | -3.302 | -2.883 | 0.225 | -29.597 | -77.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -0.007 | 0 | 0 | 0 | -3.211 | -2.016 | -0.055 | -0.008 | -0.073 | -0.536 | 0 | -0.5 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.233 | 0 | 0 | 0 | -0.351 | 0.145 | -0.115 | -0.759 | -5.524 | -0.001 | 0 | -0.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.5 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 18.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 3.623 | 0 | 0 | 10.013 | -6.261 | 0 | -5.165 | 0 | -6.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 2.788 | 5.829 | 0 | 0 | 0.387 | 2.959 | 0 | 64.597 | 0.001 | 0 | 0 | 0 | 0.798 | 0 | 0.936 | 0.776 | 0 | -0.036 | 0 | 0 | 2.4 | 0.1 | 0 | 0 | -0.1 | 16.3 | 1.5 | 0.1 | 1.3 | 58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 24.952 | 0.488 | -24.896 | 13.467 | 5.462 | 2.668 | 0.033 | 11.738 | 29.665 | 3.19 | 6.059 | 9.225 | 4.976 | 10.105 | -1.478 | 11.432 | 4.338 | 3.141 | 2.164 | 5.54 | -1.071 | 27.111 | 54.614 | 10.83 | 13.871 | -5.574 | 6.222 | 7.514 | 4.123 | 1.388 | -6.173 | 2.89 | 11.519 | 11.29 | -23.952 | 13.172 | -2.9 | -40.913 | -51.751 | 142.595 | 66.568 | 26.591 | -9.051 | -17.195 | 14.811 | -6.626 | 18.279 | -13.449 | 16.306 | -31.864 | -33.032 | 84.45 | 140.213 | 15.899 | -136.781 | 40.632 | 4.467 | 10.98 | 1.709 | -6.906 | 4.169 | -7.626 | -6.433 | 17.029 | -6.042 | 6.155 | -54.787 | -2.176 | 4.636 | 1.658 | -8.515 | 7.55 | -4.815 | 13.689 | 8.164 | 39.108 | 1,267.698 | 8.609 | 8.492 | -0.006 | 22.95 | 20.241 | 30.459 | 0.001 | -0.001 | 21.443 | -0.006 | 2.559 | 9.296 | 9.173 | 6.043 | 6.75 | 5.323 | 4.832 | 8.423 | 6.869 | -281.549 | 3.7 | 4.5 | 4.4 | 7.3 | 123.2 | 3.1 | -4 | 3.3 | 10.6 | 2.3 | 2.5 | 7.6 | 3.6 | -62.3 | 6.5 | 4.5 | 0.6 | 0.5 | -0.1 | 0.4 |
Investing Cash Flow
| -38.852 | -26.943 | -75.237 | -57.627 | -34.278 | -44.062 | -78.817 | -45.579 | -31.711 | -36.782 | -30.343 | -19.025 | -17.524 | -10.15 | -9.914 | -11.48 | 1.127 | -20.786 | -9.378 | -16.333 | -24.997 | -16.384 | -16.786 | -19.451 | -15.156 | -42.327 | -23.86 | -17.441 | -18.395 | -27.049 | -28.265 | -54.035 | -66.643 | -42.134 | -51.113 | -53.079 | -56.492 | -153.958 | -277.573 | -195.655 | -171.019 | -148.263 | -115.05 | -140.237 | -131.109 | -142.863 | -112.326 | -200.099 | -222.344 | -252.963 | -254.715 | -243.537 | -139.172 | -98.029 | -234.724 | -70.316 | -31.319 | -10.704 | -5.774 | -20.898 | -10.029 | -97.949 | -81.355 | -835.153 | -81.5 | -25.189 | -78.254 | -39.713 | -36.291 | -51.181 | -64.217 | -61.065 | -85.194 | -47.598 | -40.866 | -167.204 | 1,351.993 | -79.881 | -64.468 | -101.411 | -56.01 | -693.224 | -23.899 | -69.675 | -60.446 | -70.329 | -19.694 | -103.788 | -52.826 | -50.439 | -40.884 | -114.246 | -77.394 | -85.678 | -96.42 | -143.003 | -332.381 | -44.6 | -25.3 | -13.8 | 3.4 | 104.9 | -27.1 | -43.5 | -173.9 | -23.5 | -29.5 | -34.4 | -437.4 | -9.3 | -172.4 | -13.5 | -221.3 | -3.5 | -3.2 | -7.9 | -8.3 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -52.344 | -102.132 | -0.716 | -86.699 | -51.927 | -179.719 | -63.305 | -134.111 | -36.252 | -77.763 | -9.757 | -56.966 | -9.842 | -713.743 | -51.046 | -74.331 | -160.908 | -6.808 | -42.282 | -57.511 | -20.509 | -108.846 | -18.344 | -92.065 | 0 | -76.657 | 0 | -571.975 | 0 | 0 | 0 | -613.379 | -55.916 | 0 | -8.409 | 0 | 0 | 0 | 0 | 0 | 0 | -13.942 | -16.728 | -14.781 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -201.688 | -617.32 | -15.552 | -78.185 | -12.188 | -108.294 | -6.567 | -503.746 | -377.292 | 0 | 0 | -119.107 | -3.567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -116.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0.495 | 0.191 | 0 | 0 | 0 | 0 | 0 | 3.671 | 0 | 4.766 | 1.396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.533 | 206.866 | 206.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.175 | 4.03 | -126.073 | 127.764 | 72.292 | -9.712 | 2.626 | 22.491 | 4.979 | 290.039 | 6.236 | 30.535 | 7.349 | 6.115 | 3.94 | 6.209 | 3.905 | 1.826 | 14.603 | 5.422 | 4.429 | 1.103 | 2.887 | 14.246 | 0.691 | 3.318 | 3 | 14 | 5.8 | 2 | 3.4 | 0.2 | 1 | 13.8 | 1 | 0.9 | 16.4 | 266.2 | -0.3 | 79.1 | 4.6 | 94.7 | 44.3 | 0.5 | 0.1 | 0.4 |
Common Stock Repurchased
| -16.891 | -23.493 | -10.081 | -17.004 | 0 | -7.958 | -4.993 | 0 | -5.01 | -5 | 0 | 0 | 0 | 0 | -4.294 | -6.058 | 0 | -0.015 | -5.244 | -17.719 | -8.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 141.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -78.882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.1 | -7.8 | -12.8 | -26.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.504 | -20.504 | -20.498 | -20.497 | -20.496 | -17.566 | -17.553 | -17.527 | -16.618 | -13.838 | -13.832 | -13.825 | -13.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.233 | -49.046 | -49.046 | -49.045 | -69.167 | -49.045 | -49.047 | -64.135 | -86.774 | 0 | 0 | -106.648 | -104.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 |
Other Financing Activities
| 4.887 | -1.317 | 0 | -3.01 | 23.6 | -187.677 | 139.049 | -130.44 | 50.36 | 11.171 | 89.52 | 0 | -1.488 | 667.71 | 19.756 | 22.653 | 123.007 | 4.383 | -0.021 | -0.702 | 0 | 0 | 0 | -0.638 | 0.275 | 0 | 0 | 498.532 | 0 | 0 | -0.341 | 458.668 | -0.047 | 0.569 | 0.19 | -1.159 | 0 | 0.093 | -0.975 | 0.246 | 0.733 | 429.927 | 2.61 | 63.359 | 15.551 | 0.24 | 0.48 | 0.436 | -2.819 | 0.133 | 1.172 | 0.139 | 373.535 | -0.95 | 195.851 | 664.562 | 2.165 | -2.171 | 0 | 21.628 | -1.105 | 245.049 | 1.7 | 856.157 | 126.837 | -119.108 | 90.114 | 10.167 | 65.184 | -113.757 | -5.308 | -86.712 | 1.747 | -60.215 | -28.705 | -1,442.822 | -28.557 | -0.006 | -0.004 | -0.003 | -234.416 | 511.523 | -81.749 | -33.581 | 52.769 | -119.708 | 42.679 | 65.364 | 33.873 | -80.583 | 8.388 | -16.463 | 6.329 | -103.709 | 25.215 | 151.613 | 159.054 | -50.9 | -4 | -5.6 | -0.5 | -81.9 | 10.9 | 9 | 38.4 | -13 | -0.9 | -12.9 | 232.9 | 42.4 | 10.5 | -12.8 | 68.7 | -1.2 | 3.5 | 9.8 | -8.3 |
Financing Cash Flow
| -64.348 | -128.653 | -13.997 | -106.713 | -28.327 | -187.677 | 70.751 | -130.44 | 9.098 | -71.592 | 79.763 | -56.966 | -11.33 | -46.033 | -35.584 | -57.736 | -37.901 | -2.44 | -47.547 | -75.932 | -28.692 | -108.846 | -18.344 | -92.703 | 0.275 | -76.657 | 0 | -73.443 | 0 | 0 | -0.341 | -154.711 | -55.963 | 0.569 | -8.219 | -21.663 | -20.504 | -20.405 | -21.472 | -20.25 | -16.833 | 398.432 | -31.645 | 46.741 | 1.713 | -13.592 | -13.345 | -13.385 | -2.819 | 0.133 | 1.172 | 0.139 | 373.535 | -0.95 | -5.837 | 47.242 | -13.387 | -80.356 | -12.188 | -86.666 | -8.205 | -51.831 | -54.314 | 807.111 | 77.791 | -168.153 | 20.947 | -38.877 | 16.138 | -177.892 | -92.081 | -82.537 | 5.778 | -292.936 | -5.325 | -1,449.412 | -38.269 | 2.62 | 22.487 | 4.976 | 55.623 | 517.759 | -51.214 | -26.232 | 58.884 | -115.768 | 48.888 | 69.269 | 35.699 | -65.98 | 13.81 | -12.034 | 7.432 | -100.822 | 39.461 | 152.304 | 162.372 | -47.9 | 10 | 0.2 | 1.5 | -78.5 | 11.1 | 10 | 52.2 | -23.1 | -7.9 | -9.4 | 355.8 | 42.1 | 89.6 | -8.2 | 163.4 | 43.1 | 4 | 9.9 | -8 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.403 | 0.123 | 0.457 | -0.798 | 0.251 | -0.421 | -0.258 | -1.524 | 2.878 | 0.739 | -0.612 | -0.23 | 0.642 | -0.43 | -0.865 | -4.534 | -2.516 | -3.129 | 4.273 | -1.776 | 0.314 | -1.255 | -1.053 | 5.529 | -1.987 | 2.085 | 2.463 | 0.934 | -1.684 | -1.206 | -0.289 | 0.103 | 1.606 | 0.223 | -21.245 | 9.676 | 21.127 | -11.005 | 41.61 | 14.408 | 22.717 | -8.253 | 2.127 | -2.165 | -4.524 | 6.667 | 4.792 | 3.094 | -7.523 | 6.184 | -6.729 | -9.128 | 39.275 | 0.205 | -3.904 | -3.996 | -0.295 | 3.173 | -1.443 | -9.797 | -4.164 | -12.628 | 2.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 184.525 | 0.001 | -0 | 0 | 0 | 0 | 0 | -0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.353 | 0.072 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | 0.1 |
Net Change In Cash
| -23.929 | 17.285 | -23.234 | 5.117 | 26.146 | -18.7 | 20.032 | -18.461 | -11.593 | 27.539 | -16.486 | -16.508 | -6.341 | -14.394 | -30.941 | -69.013 | 2.66 | 78.123 | 22.301 | -19.06 | 13.181 | -20.45 | 4.404 | -13.136 | 15.093 | 12.796 | 16.792 | -66.661 | 36.678 | -25.516 | 4.875 | -236.489 | -103.485 | -20.677 | 31.597 | 5.886 | 5.18 | -15.491 | -42.297 | -66.61 | -18.402 | 470.328 | 25.559 | -1.209 | -45.579 | 32.557 | -57.931 | -74.073 | -171.503 | 28.7 | -97.832 | -33.669 | 293.919 | 77.538 | -127.143 | 48.122 | 22.574 | 54.117 | 1.219 | -46.73 | -2.45 | 50.146 | 68.322 | 54.862 | -0.468 | 7.117 | -0 | -0.117 | 0.117 | -0.001 | 0 | 0 | 0 | -0.001 | 0.001 | -1,400.722 | 1,278.709 | 128.975 | 55.551 | 42.59 | 38.707 | 20.506 | -1.161 | 3.1 | 7.313 | -15.74 | 9.382 | -6.801 | -3.102 | 20.38 | -6.393 | 13.229 | 0.002 | -14.897 | -5.805 | 37.847 | -110.145 | 18.3 | 25.7 | -21 | -51 | 103.9 | -3.4 | 6.1 | -51.9 | 64.1 | 27.7 | 6.6 | -56.5 | 75.9 | -70.2 | -7.7 | -50 | 54.6 | 2.8 | 3.9 | -21.6 |
Cash At End Of Period
| 24.304 | 48.233 | 30.948 | 54.182 | 49.065 | 22.919 | 41.619 | 21.587 | 40.048 | 51.641 | 24.102 | 40.588 | 57.096 | 63.437 | 77.831 | 108.772 | 177.785 | 175.125 | 97.002 | 74.701 | 93.761 | 80.58 | 101.03 | 96.626 | 109.762 | 94.669 | 81.873 | 65.081 | 131.742 | 95.064 | 120.58 | 115.705 | 352.194 | 455.679 | 476.356 | 444.759 | 438.873 | 433.693 | 449.184 | 491.481 | 558.091 | 576.493 | 106.165 | 80.606 | 81.815 | 127.394 | 94.837 | 152.768 | 226.841 | 398.344 | 369.644 | 467.476 | 501.145 | 207.226 | 129.688 | 256.831 | 208.709 | 186.135 | 132.018 | 130.799 | 177.529 | 179.979 | 129.833 | 61.51 | 6.649 | 7.117 | -0 | -0.001 | 0.116 | -0.001 | 0 | 0 | 0 | -0.001 | 0.001 | 184.526 | 1,585.247 | 306.539 | 177.563 | 122.012 | 79.422 | 40.715 | 20.209 | 21.37 | 18.27 | 10.957 | 26.697 | 17.315 | 24.116 | 27.218 | 6.838 | 13.231 | 0.002 | 0 | 14.897 | 20.702 | -17.145 | 93 | 74.7 | 24.1 | 45.1 | 96.1 | -7.8 | -4.4 | -10.5 | 41.4 | -22.7 | -50.4 | -57 | -0.5 | -76.4 | -6.2 | 1.5 | 51.5 | -3.1 | -5.9 | -9.8 |