Saputo Inc.
TSX:SAP.TO
26.52 (CAD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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
| 142 | 92 | -124 | 156 | 141 | 159 | 179 | 145 | 139 | 37 | 86 | 98 | 53 | 103.1 | 209.8 | 170.8 | 141.9 | 88.7 | 197.8 | 174.9 | 121.4 | 124.2 | 342 | 163.1 | 126 | 130 | 337 | 185.2 | 200.3 | 165.2 | 197.4 | 191.8 | 176.7 | 141.246 | 175.184 | 148.583 | 136.387 | 157.28 | 154.551 | 155.728 | 145.31 | 119.786 | 144.135 | 133.297 | 136.748 | 100.469 | 129.974 | 129.654 | 121.824 | -2.577 | 129.771 | 127.08 | 126.566 | 102.454 | 111.786 | 125.482 | 111.397 | 99.111 | 104.33 | 94.452 | 84.821 | 69.198 | 57.759 | 69.028 | 82.963 | 75.211 | 82.018 | 62.524 | 68.447 | 62.859 | 64.058 | 58.286 | 53.264 | 37.705 | 45.032 | 55.211 | 54.154 | 59.717 | 58.27 | 55.868 | 58.29 | 58.066 | 50.038 | 58.201 | 46.06 | 47.76 | 42.536 | 41.374 | 42.058 | 43.331 | 35.095 | 41.458 | 40.277 | 32.458 | 22.373 | 28.11 | 27.3 | 29 | 26.3 | 23.7 | 21.1 | 24.9 | 19.9 | 18.4 | 15.9 | 12.6 | 11.5 | 10.9 | 10.7 |
Depreciation & Amortization
| 148 | 157 | 147 | 145 | 146 | 144 | 147 | 146 | 145 | 148 | 144 | 137 | 131 | 134.8 | 128.5 | 125.7 | 126 | 127.8 | 121.8 | 108.8 | 108.8 | 81.1 | 80.7 | 77 | 74.2 | 64.7 | 56.1 | 51.8 | 53.7 | 56.9 | 50.9 | 50.2 | 49.3 | 54.713 | 50.146 | 48.318 | 45.423 | 46.7 | 43.936 | 41.36 | 38.947 | 39.451 | 37.178 | 35.7 | 34.278 | 35.568 | 26.751 | 27.083 | -52.903 | 0 | 25.642 | 0 | 0 | 0 | 25.421 | 26.112 | 25.417 | 29.801 | 26.264 | 28.013 | 28.35 | 28.837 | 34.09 | 22.962 | 22.395 | 19.827 | 19.669 | 19.67 | 20.268 | 17.603 | 18.732 | 17.652 | 18.129 | 16.386 | 17.412 | 17.659 | 17.904 | 16.195 | 16.138 | 16.689 | 17.043 | 16.808 | 16.252 | 16.436 | 16.542 | 17.739 | 17.796 | 17.743 | 17.611 | 15.771 | 16.974 | 17.085 | 18.257 | 19.611 | 15.195 | 15.201 | 15.6 | 13.3 | 13.9 | 10.9 | 9.8 | 6.1 | 10.6 | 9.5 | 8.7 | 7.6 | 4.3 | 2 | 2 |
Deferred Income Tax
| 45 | -5 | 31 | 44 | 37 | 22 | 44 | 43 | 44 | -12 | 26 | 31 | 86 | 38.6 | 67.3 | 57.4 | 54.5 | 42.7 | 61.2 | 62.9 | 49.7 | 45.2 | 90 | 56 | 39.1 | 52.9 | -126.8 | 80 | 91.3 | 52.9 | 88.5 | 88.3 | 79.5 | 70.518 | 75.358 | 64.069 | 59.555 | 42.92 | 62.087 | 66.926 | 65.103 | 53.626 | 60.791 | 54.83 | 55.777 | 36.506 | 49.349 | 52.386 | 47.605 | 0 | 47.204 | 49.348 | 55.31 | 28.655 | 6.476 | 9.997 | 7.828 | 0.775 | 5.363 | 9.509 | 4.227 | -5.98 | 1.397 | 0.859 | 6.445 | 16.114 | -9.843 | 7.229 | 2.338 | -1.834 | 4.91 | 0.385 | -4.986 | -7.209 | 2.979 | 1.014 | 0.778 | 3.155 | -1.882 | 1.702 | 1.885 | 13.253 | 4.894 | -2.349 | 4.832 | -2.838 | -3.699 | 6.582 | 4.39 | 8.455 | 3.099 | 2.789 | 2.789 | 4.499 | 3.566 | 3.167 | 4 | 7.5 | 9.7 | 7.7 | 3.2 | 4.8 | 2.6 | 0.4 | 6.4 | 3.5 | -1.5 | 0 | 0 |
Stock Based Compensation
| 15 | -5 | 18 | 17 | 19 | 22 | 15 | 14 | 16 | 3 | 12 | 11 | 14 | 19 | 10 | 10 | 4 | 12.1 | 10.1 | 9.4 | 5.9 | 9.1 | 9.2 | 11.1 | 11.6 | 12.9 | 8.8 | 9 | 6.9 | 10.7 | 10 | 7.8 | 6.3 | 6.7 | 6.9 | 6.5 | 4.6 | 13.466 | 5.299 | 6.186 | 7.649 | 6.137 | 5.382 | 5.332 | 5.233 | 3.611 | 5.155 | 4.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -114 | 69 | 63 | -164 | 30 | 62 | -288 | 22 | -163 | -28 | -164 | 16 | -76 | -154.5 | -141.4 | 55.1 | 7.5 | 83.5 | -5.1 | -162.6 | -32.9 | 5.5 | -35.2 | -29.7 | -40.8 | 89.8 | -2.1 | -82.8 | -120.1 | -28.7 | -39.7 | -23.6 | 94.4 | 48.439 | -27.805 | -23.35 | -39.903 | 113.49 | -19.371 | -17.279 | -91.289 | -76.459 | -6.601 | -13.177 | -33.126 | -3.744 | -20.12 | 1.769 | 17.67 | -8.467 | 10.905 | 11.927 | -90.557 | -39.177 | 31.919 | -2.512 | -32.215 | 28.781 | 25.38 | 22.924 | -16.309 | 119.351 | -20.025 | 16.938 | -38.447 | -26.349 | 15.74 | -9.193 | -79.989 | -19.841 | -3.517 | 19.2 | 0.951 | 8.706 | 24.693 | 13.623 | -12.866 | 1.444 | 7.761 | 20.18 | -58.168 | -13.203 | -8.633 | 32.098 | -23.979 | 4.874 | -54.912 | 38.847 | -15.4 | -14.598 | -27.722 | 28.376 | -28.373 | 38.021 | -9.687 | 36.776 | -20.8 | 13.9 | -3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| -38 | -55 | -156 | 312 | 286 | -205 | -63 | -119 | -38 | -316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23 | -16 | 44 | -134 | -89 | -396 | -277 | -78 | -48 | -250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -92 | 120 | 190 | -345 | 286 | 0 | 63 | 230 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7 | 20 | -15 | 3 | -453 | 663 | -11 | -11 | -77 | 538 | -164 | 16 | -76 | -96 | -165 | 31 | -3 | 73 | -1.1 | -164.7 | -24.3 | 21.5 | -35.2 | -33.6 | -40.8 | 89.8 | -2.1 | -82.8 | -120.1 | -28.7 | -39.7 | -23.6 | 94.4 | 48.4 | -27.9 | -23.3 | -39.9 | 113.439 | -19.371 | -17.279 | -91.289 | -76.459 | -6.601 | -13.177 | -33.126 | -3.744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20.025 | 16.938 | -38.447 | -26.349 | 15.74 | -9.193 | -79.989 | -19.841 | -3.517 | 19.2 | 0.951 | 8.706 | 24.693 | 13.623 | -12.866 | 1.444 | 7.761 | 20.18 | -58.168 | -13.203 | -8.633 | 32.098 | -23.979 | 4.874 | -54.912 | 38.847 | -15.4 | -14.598 | 0 | 0 | -28.373 | 38.021 | -9.687 | 36.776 | -20.8 | 13.9 | -3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 418 | 323 | 253 | -29 | -110 | 12 | 37 | -27 | -54 | 36 | 3 | -29 | -70 | 16.5 | -57.9 | -44 | 2.2 | -46 | -52.6 | -19.3 | -28.1 | -24.5 | -248 | -28.7 | -53.7 | -29.1 | -70 | -74.8 | -112.3 | -43.8 | -48.8 | -59.7 | -58.1 | -25.909 | -55.332 | -51.431 | -71.428 | -97.385 | -64.201 | -51.683 | -55.931 | 2.086 | -31.109 | -33.665 | -79.32 | -12.359 | -34.91 | -30.674 | 6.357 | 173.437 | -44.184 | -13.907 | -76.406 | 41.838 | 1.325 | 1.175 | 0.625 | 0.138 | 0.677 | -0.339 | -0.713 | -10.582 | 2.123 | 1.948 | 1.688 | 1.279 | 2.089 | 2.075 | 2.082 | 31.819 | 1.951 | 2.376 | 1.626 | 3.953 | 1.317 | 0.562 | 0.554 | -0.972 | 1.049 | 0.965 | 1.156 | 0.167 | 0.746 | 0.969 | 0.374 | 1.177 | -0.143 | 0.614 | -0.577 | 0.04 | 31.5 | -31.585 | 0.064 | -0.993 | 0 | 0.003 | 0 | -0.2 | 0 | -6.4 | -14.3 | 5.5 | -20.9 | -0.6 | -13.6 | -0.1 | -8.9 | -2.9 | -3.1 |
Operating Cash Flow
| 191 | 371 | 388 | 169 | 263 | 421 | 134 | 343 | 127 | 184 | 107 | 264 | 138 | 150.3 | 216.9 | 374.9 | 336 | 304.9 | 333.2 | 174.1 | 224.7 | 240.6 | 238.7 | 248.8 | 156.4 | 317.9 | 203 | 168.4 | 119.8 | 212.4 | 258.3 | 254.8 | 348.1 | 295.621 | 224.472 | 192.693 | 134.614 | 276.487 | 182.301 | 201.238 | 109.789 | 144.627 | 209.776 | 182.317 | 119.59 | 160.051 | 156.199 | 184.683 | 144.859 | 162.393 | 171.233 | 174.448 | 14.913 | 133.77 | 179.03 | 162.318 | 115.067 | 160.711 | 164.074 | 156.556 | 102.274 | 209.09 | 74.899 | 111.313 | 71.986 | 86.785 | 109.595 | 81.704 | 12.978 | 91.876 | 85.565 | 97.092 | 68.968 | 59.541 | 91.433 | 88.069 | 60.524 | 79.539 | 81.336 | 95.404 | 20.206 | 75.091 | 63.297 | 105.355 | 43.829 | 68.712 | 1.578 | 105.16 | 48.082 | 52.154 | 58.946 | 58.123 | 33.014 | 93.596 | 31.447 | 83.257 | 26.1 | 63.5 | 46.4 | 35.9 | 19.8 | 41.3 | 12.2 | 27.7 | 17.4 | 23.6 | 5.4 | 10 | 9.6 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -98 | -203 | -142 | -149 | -160 | -312 | -142 | -112 | -75 | -214 | -87 | -101 | -96 | -162.4 | -101 | -91 | -78.6 | -203.9 | -126.7 | -101.2 | -144.5 | -142.3 | -115.7 | -94.1 | -83.9 | -76 | -80.1 | -93.9 | -94 | -100.8 | -73.6 | -68 | -79 | -52.841 | -83.648 | -48.719 | -46.592 | -57.99 | -54.772 | -41.709 | -32.448 | -79.989 | -46.128 | -47.42 | -50.087 | -81.582 | -37.425 | -29.583 | -29.647 | -39.946 | -34.217 | -24.363 | -20.061 | -26.431 | -25.503 | -28.828 | -31.338 | -26.118 | -23.864 | -30.617 | -26.277 | -38.574 | -31.222 | -27.265 | -24.802 | -32.471 | -27.667 | -23.894 | -17.691 | -16.583 | -17.851 | -24.051 | -17.642 | -34.316 | -26.981 | -20.234 | -14.621 | -21.977 | -25.294 | -18.923 | -15.592 | -21.491 | -22.923 | -19.883 | -26.149 | -23.387 | -14.945 | -17.562 | -14.697 | -16.677 | -13.7 | -17.532 | -11.826 | -16.752 | -10.175 | -9.507 | -6.5 | 274.5 | -12 | -301.1 | -16.8 | -25.2 | -14.9 | -24.2 | -63.8 | -19.3 | -580 | -8.7 | -4.2 |
Acquisitions Net
| 96 | 0 | 2 | 0 | 0 | 1 | 2 | 1 | 5 | 2 | 2 | -188 | -187 | 4.9 | 0 | 0 | 0 | 0 | -237 | 1.4 | -1,694 | 239.7 | -114.8 | -40.2 | -1,316.7 | -14.7 | -336.6 | -33.8 | 0 | 0 | 0 | 0 | 0 | -2.16 | -80.3 | 0 | -132.44 | 114.305 | 0 | -3.9 | -61.079 | -449.578 | 0 | 0 | 0 | -1,433.945 | 0 | 0 | 0 | -7.528 | 0 | 0 | -2.797 | -267.337 | 0 | 0 | 0 | -0.021 | 0.132 | -49.724 | 0 | -1.779 | -467.578 | -0.393 | -160.603 | -1.016 | 0 | 0 | -253.188 | -12.709 | 0 | -11.472 | -7.613 | -2.811 | 0 | 0 | -83.527 | 0 | 0 | 0 | 0 | -0.178 | -59.76 | -1.764 | -38.292 | 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 | -17.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 239.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.369 | 0 | 0 | 0 | 0.432 | 0 | 0 | 0 | 0 | 27.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0 | 1.5 | 0.1 |
Other Investing Activites
| 95 | -4 | 0 | -3 | -4 | -6 | -5 | -5 | 1 | 51 | 9 | -12 | -16 | 4.9 | 1.3 | 11.7 | 27.7 | 2.5 | 3.5 | 4.2 | 0.8 | -239.2 | 159.7 | 18.3 | 0.8 | 0.3 | 1.3 | 4.1 | 0.5 | -9.1 | 0.6 | 12.3 | -0.2 | 1.278 | 3.644 | -0.899 | 0.977 | -9.325 | -20.176 | 0.083 | 0.576 | -445.822 | 0.176 | 1.676 | -0.833 | -10.962 | -1.58 | -1.935 | 1.227 | 2.066 | 0.07 | 12.535 | -0.712 | -6.338 | 4.404 | 2.127 | 6.027 | -8.521 | -4.747 | 3.069 | -6.224 | -3.291 | -4.327 | 1.429 | 3.04 | 0.259 | -2.934 | 1.678 | 2.487 | 0.152 | 1.28 | -2.067 | -1.681 | -2.101 | -0.784 | 0.68 | 0.417 | 2.009 | -1.052 | -2.365 | -0.429 | 6.315 | -0.218 | -2.813 | -0.035 | 1.165 | 6.697 | -30.053 | 29.865 | -17.056 | -6.569 | -22.797 | 16.008 | -30.308 | 1.268 | -10.897 | -11.6 | -297.7 | 288.5 | 10.5 | 19 | -25.7 | -0.7 | -4.8 | 0 | -2.2 | -4.2 | 10 | 11.1 |
Investing Cash Flow
| -2 | -203 | -140 | -149 | -160 | -311 | -140 | -111 | -70 | -161 | -68 | -287 | -283 | -157.5 | -99.7 | -79.3 | -50.9 | -201.4 | -360.2 | -95.6 | -1,837.7 | -141.8 | -70.8 | 105.8 | -1,399.8 | -90.4 | -415.4 | -123.6 | -93.5 | -109.9 | -73 | -55.7 | -79.2 | -53.723 | -160.304 | -49.618 | -178.055 | 46.99 | -74.948 | -45.526 | -92.951 | -525.811 | -50.04 | -45.375 | -50.92 | -1,526.489 | -39.005 | -31.086 | -28.42 | -45.408 | -34.147 | -11.828 | 4.266 | -300.106 | -21.099 | -26.701 | -25.311 | -34.66 | -28.479 | -77.272 | -32.501 | -43.644 | -503.127 | -26.229 | -182.365 | -33.228 | -30.601 | -22.216 | -268.392 | -29.14 | -16.571 | -37.59 | -26.936 | -39.228 | -27.765 | -19.554 | -97.731 | -19.968 | -26.346 | -21.288 | -16.021 | -15.354 | -82.901 | -24.46 | -64.476 | -22.222 | -8.248 | -47.615 | 15.168 | -33.733 | -20.269 | -40.329 | 4.182 | -47.06 | -8.907 | -20.404 | -18.1 | -23.2 | 276.5 | -290.6 | 2.2 | -50.9 | -15.6 | -29 | -63.8 | -20.8 | -584.2 | 2.8 | 7 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -140 | -32 | -658 | -26 | -44 | -42 | -281 | -72 | -328 | -19 | -28 | -28 | -186 | -12 | -203 | -142 | -244 | -35.9 | -57.8 | -664.6 | -1,582.6 | -32.7 | -106.6 | -647.7 | -0.7 | -1 | -1.2 | 0 | -400 | 0 | -212.5 | -113.7 | -226 | -243.722 | -6.302 | -5.876 | -134.7 | -225.83 | -190.928 | -57.625 | -165.638 | -57.081 | -39.885 | -38.636 | -39.443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.105 | -3.954 | -3.961 | -27.19 | -55.545 | -178.517 | -13.608 | -405.697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 5 | 0 | 2 | 4 | 26 | 5 | 10 | 4 | 16 | 2 | 4 | 20 | 19.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 6.8 | 8.7 | 17.9 | 7.6 | 12.8 | 9.5 | 11.1 | 10.6 | 13.4 | 20.6 | 13 | 25.277 | 10.842 | 1.893 | 11.888 | 20.606 | 6.629 | 9.366 | 17.401 | 17.749 | 7.918 | 6.353 | 9.841 | 12.504 | 12.827 | 5.32 | 7.817 | 7.846 | 1.87 | 1.736 | 13.814 | 9.652 | 8.454 | 16.35 | 5.919 | 7.907 | 11.344 | 4.139 | 2.618 | 2.077 | 1.276 | 4.596 | 6.972 | 4.565 | 2.202 | 11.851 | 9.748 | 11.011 | 1.671 | 3.277 | 4.927 | 1.285 | 0.894 | 3.183 | 8.327 | 2.704 | 0 | 0 | 7.258 | 2.634 | 0.554 | 0.589 | 1.154 | 0.585 | 0.161 | 0.749 | 3.014 | 3.623 | 1.696 | 1.13 | 2.326 | 0.249 | 0.032 | 0.034 | 0.1 | 0.7 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 2.4 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -29 | -166.5 | -158.7 | -63.2 | -15.7 | -68.152 | 0 | -23.648 | 0 | -0.014 | -25.887 | -22.899 | 0 | 0 | -14.381 | -59.773 | -80.217 | -58.173 | -16.069 | -60.416 | -55.746 | -49.195 | -49.575 | -122.088 | -20.834 | -58.612 | -97.419 | 0 | 0 | -10.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -44.866 | -36.606 | 0 | -17.73 | -8.456 | -24.491 | 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 |
Dividends Paid
| -79 | -79 | -58 | -58 | -50 | -49 | -50 | -49 | -51 | -50 | -53 | -54 | -52 | -102 | -52 | -51 | 0 | -69.4 | -69.3 | -66.5 | -64.5 | -64.3 | -64.1 | -64.1 | -62.1 | -61.9 | -61.9 | -61.8 | -57.9 | -57.9 | -58.5 | -58.8 | -53.1 | -53 | -53 | -104 | 0 | -50.946 | -50.783 | -95.971 | 0 | -44.812 | -44.689 | -85.82 | 0 | -41.326 | -41.366 | -78.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Financing Activities
| -140 | -20 | 569 | 33 | 28 | 46 | -321 | -101 | 367 | 37 | -27 | 163 | 225 | -100 | 6 | 4 | -321 | 81.6 | 216.4 | 710.8 | 80.4 | -63.6 | 33.8 | 349.9 | 1,267.9 | -173.6 | 204.8 | 61.7 | 336.7 | -63.8 | 323.6 | -41.8 | 229.2 | -38.919 | 53.497 | 20.062 | 134.56 | -45.857 | 151.429 | 13.633 | 140.388 | 416.668 | -21.688 | 48.929 | 23.901 | 1,212.219 | 58.272 | -48.423 | -39.719 | 0.57 | -5.915 | -2.214 | -68.83 | 177.964 | 0 | -122.216 | 0 | 0 | 62.915 | -86.951 | 330 | -97.36 | 444.282 | -106.33 | -35.992 | 128.742 | -73.919 | -3.371 | -5.123 | 99.13 | -39.117 | -36.509 | -3 | -9.373 | -10.981 | -25.709 | 1.506 | -19.832 | -17.638 | -78.318 | -21.134 | -32.444 | 30.536 | -96.643 | 29.618 | -33.136 | -3.417 | -46.387 | -65.973 | -30.884 | -30.804 | -13.756 | -35.512 | -43.378 | -11.953 | -34.01 | -39.8 | -33.3 | -230 | 273.5 | -23.1 | 2.5 | -15.3 | -21.3 | 40.9 | -16.6 | 597.1 | -4.3 | 0.4 |
Financing Cash Flow
| -266 | -125 | -147 | -49 | -22 | -45 | -90 | -222 | -12 | -32 | -108 | 81 | -13 | -190 | -249 | -189 | -77 | -23.7 | 89.3 | -20.3 | 1,598.5 | -133.6 | -130.1 | -353.2 | 1,223 | -228.9 | 154.5 | 9.4 | -139.1 | -277.6 | -92.7 | -256.9 | -52.6 | -378.486 | 5.022 | -111.584 | 146.448 | -302.008 | -109.54 | -153.496 | -7.849 | 332.524 | -112.725 | -128.947 | -85.918 | 1,125.224 | 13.664 | -182.478 | -87.648 | -78.663 | -91.749 | -122.566 | -75.85 | 61.233 | -125.839 | -109.827 | -21.271 | -87.718 | -134.287 | -96.42 | -73.079 | -124.266 | 416.599 | -101.734 | -29.02 | 108.597 | -96.378 | -36.386 | -31.981 | 89.423 | -75.81 | -41.688 | -22.564 | -26.825 | -28.935 | -22.526 | 9.833 | -32.799 | -33.292 | -78.318 | -13.876 | -42.256 | 18.658 | -96.054 | 30.772 | -42.895 | -13.598 | -45.638 | -62.959 | -32.934 | -34.765 | -12.626 | -33.186 | -47.738 | -16.531 | -33.976 | -39.7 | -35.7 | -333.1 | 273.5 | -23.1 | -0.5 | -18.2 | -21.3 | 40.9 | -16.7 | 597.1 | -16.8 | -15.1 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 4 | -6 | -11 | 4 | -3 | -2 | -2 | 4 | -1 | -1 | 1 | -1 | -4 | -5.1 | -12.5 | 0.4 | 4.6 | 1.8 | -0.3 | -4.3 | -1.7 | -1.8 | 4.4 | -9.6 | -2.3 | -0.7 | 1.4 | -4.5 | -6.6 | -8.1 | 9.7 | 7.6 | 1 | -5.258 | 17.483 | 11.447 | 0.928 | 3.845 | -0.647 | -0.096 | -0.369 | 3.138 | 2.764 | -0.438 | 1.607 | 10.327 | 0.47 | -1.206 | -0.105 | -0.368 | -3.249 | 4.806 | -1.585 | 2.136 | -0.726 | -0.837 | 0.835 | -0.557 | -1.558 | -2.221 | -3.928 | 4.515 | -5.11 | 4.257 | 1.01 | 0.922 | 2.487 | 1.608 | 3.322 | 3.923 | -0.504 | 0.435 | -1.118 | 0.954 | 3.184 | -2.28 | 1.362 | 0.644 | -1.857 | -0.608 | 0.847 | 1.548 | -0.948 | -1.791 | -1.2 | -3.571 | -0.513 | 1.894 | 0.577 | -0.04 | 0.024 | 0.061 | -0.064 | 0.003 | 0 | 0.007 | 0 | -0.4 | 9.3 | -8.8 | 0 | -0.1 | 0.1 | 0 | 0 | 0.1 | -0.1 | 0 | 0 |
Net Change In Cash
| -73 | 37 | 90 | -37 | 113 | 78 | -85 | 40 | 65 | 2 | -59 | 66 | -153 | -197 | -140.5 | 110.5 | 216.3 | 76.1 | 70.3 | 59.4 | 0.9 | -33.2 | 54.6 | -8.2 | -22.7 | -2.1 | -56.5 | 49.7 | -119.4 | -183.2 | 102.3 | -50.2 | 217.3 | -141.812 | 86.673 | 42.938 | 103.935 | 25.314 | -2.834 | 2.12 | 8.62 | -45.522 | 49.775 | 7.557 | -15.641 | -230.887 | 131.328 | -30.087 | 28.686 | 37.954 | 42.088 | 44.86 | -58.256 | -102.967 | 31.366 | 24.953 | 69.32 | 37.776 | -0.25 | -19.357 | -7.234 | 45.695 | -16.739 | -12.393 | -138.389 | 163.076 | -14.897 | 24.71 | -284.073 | 156.082 | -7.32 | 18.249 | 18.35 | -5.558 | 37.917 | 43.709 | -26.012 | 27.416 | 19.841 | -4.81 | -8.844 | 19.029 | -1.894 | -16.95 | 8.925 | 0.024 | -20.781 | 13.801 | 0.868 | -14.553 | 3.936 | 5.229 | 3.946 | -1.199 | 6.009 | 28.884 | -31.7 | 4.2 | 60.7 | 10 | -1.1 | -10.2 | -21.5 | -22.6 | -5.5 | -13.8 | 18.2 | -4 | 1.5 |
Cash At End Of Period
| 393 | 466 | 429 | 339 | 376 | 263 | 185 | 270 | 230 | 165 | 163 | 222 | 156 | 308.7 | 505.7 | 646.2 | 535.7 | 319.4 | 243.3 | 173 | 113.6 | 112.7 | 145.9 | 91.3 | 99.5 | 122.2 | 124.3 | 180.8 | 131.1 | 250.5 | 433.7 | 331.4 | 381.6 | 164.3 | 306.112 | 219.439 | 176.501 | 72.566 | 47.252 | 50.086 | 47.966 | 39.346 | 84.868 | 35.093 | 27.536 | 43.177 | 274.064 | 142.736 | 172.823 | 144.137 | 106.183 | 64.095 | 19.235 | 77.491 | 180.458 | 149.092 | 124.139 | 54.819 | 17.043 | 17.293 | 36.65 | 43.884 | -1.811 | 14.928 | 27.321 | 165.71 | 2.634 | 17.531 | -7.179 | 276.894 | 120.812 | 128.132 | 109.883 | 91.533 | 97.091 | 59.174 | 15.465 | 41.477 | 14.061 | -5.78 | -0.97 | 7.874 | -11.155 | -9.261 | 7.689 | -1.236 | -1.26 | 19.521 | 5.72 | 4.852 | 19.405 | 15.469 | 10.24 | 6.294 | 7.493 | 1.484 | -27.4 | 4.3 | 0.1 | -60.6 | -70.6 | -69.5 | -59.3 | -37.8 | -15.2 | -9.7 | 4.1 | -14.1 | -10.1 |