Superior Plus Corp.
TSX:SPB.TO
6.65 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -68.413 | 108.562 | 77.5 | -107.8 | -39.8 | 147.1 | 63 | -206.9 | -85 | 141 | 26.2 | -33.6 | 130 | 84.1 | 89.3 | -21.4 | 7.5 | 11.4 | 74.6 | -59.3 | -29.3 | 158.7 | -48.3 | -39.8 | 11.4 | 47.3 | 45.3 | -124.8 | -1.6 | 53.2 | -32.5 | 229.5 | -7.5 | 105.1 | 31.6 | -36.2 | 40.9 | -9.8 | 43.3 | -42.4 | 5.2 | 40.6 | 10.9 | 35.9 | -25.5 | 31.4 | 14.2 | 35.9 | 12.7 | 28.7 | -231.4 | -113.4 | 1.1 | 41.1 | -33.6 | -4 | -18.6 | 9.2 | 17.4 | 33 | 23.4 | -5.5 | -19.9 | -203.9 | 164.3 | 127.2 | 64.5 | -25.5 | -25.5 | 106.3 | 23.7 | 39.7 | -152.8 | 33.8 | 21.7 | 24 | 18.9 | 41.5 | 33 | 20.4 | 16.7 | 41.1 | 32.2 | 17.6 | -81.5 | 36.8 | 19.323 | 6.038 | 10.948 | 32.491 | 17.948 | -0.509 | 1.599 | 18.352 | 13.79 | -1.021 | -1.693 | 15.762 | 2.064 | -7.25 | -5.185 | 21.594 | 7.919 | 3.26 | 4.216 | 13.297 |
Depreciation & Amortization
| 89.758 | 88.738 | 95.3 | 92.7 | 73.6 | 69.5 | 63.1 | 65.1 | 59.1 | 51.6 | 52 | 52.1 | 48.5 | 48.5 | 72.4 | 67.3 | 63.9 | 63.5 | 62.2 | 68.7 | 61.6 | 58 | 68.7 | 59.2 | 33.2 | 31.7 | 29.4 | 27.9 | 27.6 | 28 | 28.7 | 28.9 | 29.3 | 33.7 | 36.4 | 32.4 | 30.2 | 28.3 | 29.2 | 26 | 22.7 | 24.2 | 29 | 25.2 | 24.2 | 24.5 | 27 | 27.4 | 28.6 | 29.1 | 35.5 | 37.6 | 32 | 30.1 | 31 | 28.9 | 40.8 | 16.1 | -21.6 | 17 | 16.8 | 19.7 | 0 | 17.2 | 17.9 | 18.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| -22.104 | 42.211 | 29.4 | -23.1 | -31.7 | 61.6 | 10.5 | -59.1 | -34.5 | 46.1 | -5.1 | -16.9 | 55.3 | 29.7 | 34.1 | -11.9 | 38.8 | 10.9 | 28.9 | -22.5 | -17.4 | 36 | 0.7 | -15.7 | 0.3 | 16.2 | 12 | 113.8 | -0.9 | 18.8 | 74.3 | -53.8 | 3 | 24.1 | -9.3 | -10.4 | -3.2 | 23.7 | -2 | -2 | 3 | 16.8 | -7.2 | 0.2 | -3.1 | 15.8 | 0 | 7.6 | -3.8 | 6.1 | 0 | 0 | 0 | 0 | -0.7 | -1.5 | -7.3 | -9.6 | 25.2 | 5.9 | 2.3 | -21.8 | -19.4 | -7.6 | 6.8 | 16.3 | 7.4 | -3 | -15.3 | 0.5 | -2.9 | -38.7 | -62.5 | -5.1 | -9.6 | -10.2 | -7.6 | 5.6 | 1.7 | -3.8 | -5.9 | 4 | 4.1 | -8.5 | -48.7 | 9.5 | 1.781 | 1.29 | 0 | 0 | -1.431 | 0 | 0 | 0 | -3.425 | -6.783 | -0.128 | -0.064 | -2.032 | 0 | 0 | 0.174 | -0.164 | -0.15 | -0.6 | -0.6 |
Stock Based Compensation
| 0 | 0 | 12 | 0 | 0 | 0 | 3.7 | 0 | 0 | 0 | 15.8 | 0 | 0 | 0 | 9.1 | 0 | 0 | 0 | 11.8 | 0 | 0 | 0 | 5.6 | 0 | 0 | 0 | 5.2 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 12.7 | 0 | 0 | 0 | 11.3 | 0 | 0 | 0 | 14.8 | 0 | 0 | 0 | 9.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 121.741 | -53.404 | -127.8 | 86.2 | 114.8 | 112.1 | -71.4 | 37.4 | 110.6 | -92 | -123.3 | 10.1 | 95.3 | -42.7 | -80.2 | 26 | 137.9 | -83.8 | -52.7 | 42.5 | 127.9 | -74 | -97.4 | -2.4 | 146.7 | -67.4 | -65.5 | -0.1 | 23 | -24.2 | -48.6 | 9.5 | 12.6 | -8.6 | -21.4 | 54.1 | 33.1 | 21.7 | -44.9 | 33.4 | 86.9 | -48.6 | -72 | 23.8 | 52.6 | -4.1 | -57.9 | 12.1 | 95.4 | 33.6 | -68.7 | 69.3 | 65 | -35.5 | -121.9 | -26 | -18.8 | 39.3 | -61.7 | 9.2 | 58.3 | 18.6 | -17.1 | -23.8 | 44.1 | 6.6 | -50.2 | -20.8 | 48.4 | -12.1 | -29.6 | 49.5 | -1.2 | 3.9 | -93.5 | -23.4 | 39.7 | 18.5 | -59.1 | -17.5 | 17.6 | 30.9 | -27.2 | 13.2 | 48.3 | -8.9 | -27.345 | -6.859 | 6.747 | 27.157 | -23.248 | 6.705 | 24.756 | -6.134 | -25.263 | -5.386 | 14.468 | -6.797 | -28.213 | -15.592 | 10.328 | -36.742 | 37.52 | -35.233 | 3.027 | 6.23 |
Accounts Receivables
| 180.762 | 27.781 | -149 | 71.6 | 157.7 | 185.5 | -174 | -14.1 | 181.5 | -34.5 | -139.6 | -43.5 | 98.6 | -5.3 | -115.1 | -22.3 | 142.4 | 34.4 | -149.3 | 9.6 | 227.1 | -55.1 | -139.4 | 23.2 | 103.4 | -11.9 | -97.3 | -51.8 | 53.4 | 15.6 | -53 | 2.2 | 0 | 39.8 | -40.4 | 0.6 | 68.9 | 13.9 | -53.4 | 6.1 | 145.4 | -53 | -137.3 | 5.2 | 52.5 | -26.1 | -47 | -3.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.326 | 21.443 | -10.6 | -25.1 | 15.3 | 48.8 | -9.6 | -28.7 | 9.1 | 16.6 | 0.4 | -36.2 | -6.8 | 12.9 | -17.8 | -12.9 | -1.8 | 25.7 | 7.9 | -9.5 | 13.6 | 37.3 | -8.5 | -26.9 | -10 | 29.6 | -24.2 | -32.3 | -7.5 | 20.5 | -11.2 | -7 | -8.1 | 13.9 | 5.7 | -11.4 | -4.4 | 18 | 3.4 | -1.2 | 8.7 | 21.1 | -22.5 | -5.2 | -5 | 40.1 | -20.4 | -32 | 13.7 | 28.1 | -6.3 | -40.7 | 0.1 | 10.9 | 0 | -13.7 | 23.9 | -23.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -75.347 | -102.628 | 31.8 | 39.7 | -58.2 | -122.2 | 112.2 | 80.2 | -80 | -74.1 | 15.9 | 89.8 | 3.5 | -50.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -54.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -108.6 | -123.7 | 46.3 | 102.1 | -55.6 | -62.4 | 38.9 | 139.7 | -109.5 | -60.6 | 52 | 114.3 | -111.3 | -88.9 | 24.5 | 156.7 | -97 | -41.3 | 32.2 | 30.5 | -44.7 | -37.4 | 16.5 | 20.7 | -22.5 | -27.1 | 65.5 | 37.5 | 3.7 | -48.3 | 34.6 | 78.2 | -69.7 | -49.5 | 29 | 57.6 | -44.2 | 0 | 44.1 | 81.7 | 5.5 | -62.4 | 110 | 64.9 | -46.4 | 0 | -16.5 | -156.8 | 198.5 | 0 | 0 | 0 | 0 | -17.1 | -23.8 | 44.1 | 6.6 | -50.2 | -20.8 | 48.4 | -12.1 | -29.6 | 49.5 | -1.2 | 3.9 | -93.5 | -23.4 | 39.7 | 18.5 | -59.1 | -17.5 | 17.6 | 30.9 | -27.2 | 13.2 | 48.3 | -8.9 | -27.345 | -6.859 | 6.747 | 27.157 | -23.248 | 6.705 | 24.756 | -6.134 | -25.263 | -5.386 | 14.468 | -6.797 | -28.213 | -15.592 | 10.328 | -36.742 | 37.52 | -35.233 | 3.027 | 6.23 |
Other Non Cash Items
| 72.621 | 242.343 | 38.1 | 31.7 | 28.8 | -40.2 | -30 | 152.1 | 52.8 | -24.9 | 17.2 | 16 | -195.7 | 73.9 | 26.3 | 24.3 | 26.1 | 29.8 | 27.9 | 29.1 | 28.9 | 28.4 | 17.1 | 24.1 | 12.6 | 26.7 | 17.7 | 13.6 | 12.6 | 9.9 | 20.1 | -139.5 | 11.1 | 9 | 18.5 | 13 | 14.3 | 15.6 | 16.1 | 13.9 | 9.3 | 14 | 16.4 | 18.1 | 15.9 | 19 | 8.6 | 19.9 | 19.3 | 25 | 245.7 | 115.7 | -29.8 | 17.7 | -0.8 | -0.6 | -29 | 27.6 | 11.9 | -0.9 | -1.2 | -0.9 | 109.9 | 244 | -133 | -86.9 | -12.5 | 58.4 | 61.1 | -47.4 | 30.7 | 9.9 | 245.7 | 30.6 | 49.5 | 26.5 | 19.4 | 18.4 | 26.6 | 24.6 | 17.1 | 20.2 | 20.8 | 16.9 | 19.1 | 18.4 | 8.257 | 6.227 | 8.234 | 6.811 | 13.829 | 9.967 | 14.358 | 15.155 | 17.755 | 14.163 | 14.923 | 16.004 | 20.75 | 9.493 | 14.348 | 14.716 | 12.476 | 8.8 | 10.405 | 12.069 |
Operating Cash Flow
| 135.828 | 197.569 | 37.8 | 52.6 | 109.5 | 350.1 | 35.3 | -11.4 | 103 | 121.8 | 5.8 | -3.3 | 103.4 | 126.1 | 70.6 | 17.2 | 187.6 | 84.8 | 108.3 | 39.2 | 163.5 | 112.2 | 41.6 | -16.5 | 177.3 | 60.6 | 59.2 | -4.9 | 39.2 | 84 | 12.8 | 28.4 | 19.2 | 86.4 | 18.6 | 88.4 | 42.2 | 112.2 | 28.8 | 64.7 | 98.1 | 46.2 | -27.7 | 47.6 | 74.8 | 90.6 | -8.1 | 43.8 | 121.2 | 116.4 | -18.9 | 109.2 | 68.3 | 53.4 | -65.5 | -4.4 | -12.9 | 95 | 3.6 | 29.3 | 75 | 83.4 | 53.5 | 8.7 | 82.2 | 63.2 | 9.2 | 9.1 | 68.7 | 47.3 | 21.9 | 60.4 | 29.2 | 63.2 | -31.9 | 16.9 | 70.4 | 84 | 2.2 | 23.7 | 45.5 | 96.2 | 29.9 | 39.2 | -62.8 | 55.8 | 2.016 | 6.696 | 25.929 | 66.459 | 7.098 | 16.163 | 40.713 | 27.373 | 2.857 | 0.973 | 27.57 | 24.905 | -7.431 | -13.349 | 19.491 | -0.258 | 57.751 | -23.323 | 17.048 | 30.996 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -41.681 | -51.247 | -95.9 | -44.6 | -29.6 | -30.1 | -44.3 | -30.1 | -27.7 | -15.2 | -46.1 | -16.8 | -19.2 | -23 | -30.4 | -30.6 | -26.6 | -28.7 | -51.5 | -41 | -26.1 | -17.3 | -52.5 | -20.3 | -22.6 | -10.4 | -31 | -21.6 | -14.2 | -10.2 | -25.2 | -19.1 | -19.7 | -34 | -33.1 | -30.8 | -17.5 | -13.8 | -34.1 | -23.9 | -25.3 | -16.8 | -26.4 | -23.3 | -17.1 | -11.7 | -22.1 | -8.5 | -7.2 | -6 | -14.6 | -9 | -6.8 | -7.8 | -14.8 | -5.3 | -10.4 | -6.3 | -206.7 | -38.7 | -36.5 | -35.9 | -48.9 | -13 | -11.9 | -10.4 | -5.5 | -6.4 | -4.1 | -1.9 | -3.6 | -12.7 | -24.2 | -26.3 | -21.6 | -19.1 | -10.5 | -6 | -5.8 | -9.6 | -4.5 | -2.1 | -4.3 | -3.8 | -3.4 | -5.4 | -2.505 | -0.386 | 0 | 0 | -5.009 | 0 | 0 | 0 | -5.123 | -0.597 | -0.683 | -0.381 | -0.32 | -0.337 | -3.102 | -2.539 | -4.316 | -3.917 | -1.082 | -0.246 |
Acquisitions Net
| 1.254 | 4.181 | -2.3 | 3.9 | -333.2 | -3.5 | -25.9 | -2.7 | -206.7 | -287.4 | -17.2 | -42.9 | -207.3 | -34.7 | -22 | -234.7 | 0 | -23.7 | -19 | 0 | -41.1 | 0 | -63.7 | -1,178.8 | -11.2 | -5.9 | -56.5 | 6.9 | -10.2 | 0 | 0.7 | 390.4 | -7.4 | 2.9 | 0 | 0 | -1.6 | 0 | 0 | 0 | 0 | 0 | -7.6 | 0 | 0 | 0 | 0 | -5.5 | 0 | 0 | -1.1 | -8.8 | -0.3 | -4.6 | -5.4 | -0.1 | -18.2 | -147.7 | 95.7 | -206 | -0.6 | -0.6 | -46.3 | 0.1 | -24.6 | 0 | 0 | 0 | 0 | 1.4 | 0 | 0 | 0 | 0 | -405.4 | 0 | -51.1 | -14.7 | -15.9 | 0.9 | 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 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41.1 | 0 | 0 | -1,178.8 | -11.2 | -5.9 | 0 | 0 | -10.2 | -434.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.688 | 0 | 0 | 175.468 | -176.25 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 572.4 | 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 |
Other Investing Activites
| 0.9 | 4.199 | 63.3 | 3.9 | 3.7 | 1.2 | 2.9 | 2.3 | 0.6 | 2.1 | 4.6 | 0.2 | 0.1 | 1.9 | 4.7 | 1.5 | 1.9 | 4.4 | -17.8 | 2.5 | 1.4 | 2 | 8.6 | 5.4 | 99.3 | 1.3 | 4.3 | 1.1 | 1 | 1.2 | 1.1 | 1.7 | 0.1 | 0.4 | 0.9 | 0.3 | 0.6 | 0.5 | 0.7 | 1.3 | 12.4 | 0.4 | -3.5 | 4.8 | 0.5 | 0.5 | 0.4 | 0.4 | 2.8 | 0.9 | 1 | 0.6 | 0.6 | 1 | -10 | 0.7 | 1.3 | 0.5 | 0.9 | 1 | 1.1 | 1.8 | 7.5 | 4 | -24.6 | 0 | -2.9 | -1.4 | 0 | 0 | 354.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -105.1 | 0 | -122.8 | 0 | 0 | 0 | -582.603 | -0.319 | 1.173 | 1.64 | 0 | -1.484 | -0.302 | 0.589 | 0 | 3.223 | 0 | 0 | 0.641 | 0 | -1.689 | 0 | -181.426 | 0 | -59.99 | 0 |
Investing Cash Flow
| -40.427 | -47.066 | -34.9 | -40.7 | -359.1 | -32.4 | -67.3 | -30.5 | -233.8 | -300.5 | -58.7 | -59.5 | 346 | -55.8 | -47.7 | -263.8 | -24.7 | -48 | -69.3 | -38.5 | -65.8 | -15.3 | -107.6 | -1,193.7 | 65.5 | -15 | -83.2 | -13.6 | -23.4 | -443.8 | -23.4 | 373 | -27 | -30.7 | -32.2 | -30.5 | -18.5 | -13.3 | -33.4 | -22.6 | -12.9 | -16.4 | -37.5 | -18.5 | -16.6 | -11.2 | -21.7 | -13.6 | -4.4 | -5.1 | -14.7 | -17.2 | -6.5 | -11.4 | -30.2 | -4.7 | -27.3 | -153.5 | -110.1 | -243.7 | -35.4 | -34.7 | -87.7 | -8.9 | -36.5 | -10.4 | -8.4 | -7.8 | -4.1 | -0.5 | 351.1 | -12.7 | -24.2 | -26.3 | -427 | -19.1 | -61.6 | -20.7 | -21.7 | -8.7 | -109.6 | -2.1 | -127.1 | -3.8 | -3.4 | -5.4 | -585.108 | -0.705 | 1.173 | 1.64 | -5.009 | -1.484 | -0.302 | 0.589 | -5.123 | 2.626 | -0.683 | -0.381 | 0.321 | 1.351 | -4.791 | -2.539 | -10.274 | -180.167 | -61.072 | -0.246 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -38.617 | -77.814 | -628.7 | -197.7 | -682.8 | -694.5 | -725.4 | -213 | -1,277.5 | -628.1 | -444.8 | -177 | -1,041.4 | -1,383.2 | -360.5 | -910.2 | -159.5 | -555.3 | -603.7 | -905.2 | -370.5 | -642.5 | -159.9 | -916.6 | -589.6 | -246.6 | -100.6 | -1.8 | -6.7 | -3.9 | -29.1 | -345.2 | -4.3 | -31.8 | -191.8 | -37.2 | -177.8 | -60.1 | -184.8 | -17.4 | -70 | -4.7 | -4.7 | -100.1 | -61.5 | -177.5 | -110.3 | -54.6 | -98.4 | -95.8 | 0 | 0 | 0 | -4.9 | -0.9 | -30.2 | -86.4 | -167.3 | 0 | -3.9 | -22 | -59.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 930.5 | 0 | 10 | 0 | 287.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | 381.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 66.5 | 54.8 | 43 | 0 | 0 | 0 | 0 | 0 | 8.9 | 0 | 0 | 0 | 3.3 | 0 | 0 | 0 | 0.2 | 151.4 | 14.2 | 0 | 0 | 0 | 0.9 | 8.7 | 1.1 | -0.4 | 100.2 | 0 | 0 | 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 | -0.131 | -7.1 | -0.1 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 267.7 | 1,792 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | 166.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -51.189 | -50.977 | -51.3 | -46.9 | -18.4 | -42.5 | -42.8 | -42.1 | -40.9 | -37.6 | -37.7 | -37.8 | -37.5 | -37.7 | -38 | -35.1 | -24 | -28.5 | -31.5 | -31.4 | -31.5 | -31.5 | -31.5 | -29.6 | -25.7 | -25.7 | -25.7 | -25.7 | -25.7 | -25.7 | -25.5 | -25.5 | -25.9 | -25.3 | -24.5 | -22.8 | -22.8 | -22.7 | -20.2 | -18.9 | -19 | -18.9 | -18.9 | -18.9 | -19 | -16.9 | -16.9 | -16.8 | -16.7 | -16.7 | -31.1 | -32.8 | -32.7 | -43.6 | -43.5 | -43.1 | -42.8 | -41.8 | -39.9 | -36.7 | -35.8 | -35.8 | -35.8 | -35.8 | -35.8 | -34.8 | -34.1 | -33.8 | -33.6 | -33.4 | -33.4 | -33.4 | -38 | -50.9 | -52.1 | -47.4 | -46.6 | -45.9 | -45 | -43.3 | -40 | -50.8 | -36 | -34.2 | -28.2 | -35 | -20.522 | -20.305 | -20.02 | -32.453 | -18.349 | -16.052 | -15.132 | -27.047 | -15.117 | -15.113 | -15.112 | -17.859 | -15.112 | -15.112 | -15.111 | -24.266 | -12.352 | -12.352 | -12.351 | -18.115 |
Other Financing Activities
| -14.095 | -6.366 | 678 | 222.5 | -2.4 | 441.7 | 817.2 | 278.8 | 1,174.4 | 860.4 | 531.7 | 237.7 | 644.4 | 1,383.7 | 366.5 | 1,206.4 | 3.6 | 557.1 | 609 | 925.9 | 310.3 | 571.2 | -1.6 | -11.3 | 361.6 | 215.5 | 131.8 | 65.7 | 38.7 | 391.5 | 58.2 | -27.2 | 41.5 | 7.6 | 226.5 | 0 | 161.7 | 0 | 195.6 | 0 | 0 | 0 | 81.2 | 93.2 | 1.1 | -2.5 | 156.9 | 36.9 | 3.4 | 3.6 | 45.1 | -57.7 | -25.4 | 9 | 146 | 76.4 | 151.1 | 22.6 | 96.6 | 256.4 | -0.2 | -18.6 | 81 | 25.4 | -9.2 | -26 | 34.7 | 40.1 | -17.5 | -58.7 | -325.9 | -14.3 | 33 | 13.8 | 359.6 | 35.4 | 37.8 | -17.4 | 64.5 | 27.4 | 95.4 | -44.4 | 133.6 | -101.4 | 94.4 | -15.4 | 603.614 | 14.314 | -7.082 | -35.646 | 16.26 | 1.373 | -25.279 | -0.915 | 17.383 | 11.514 | -11.775 | -6.665 | 22.222 | 27.11 | 0.411 | 27.063 | -55.044 | 214.844 | 60.772 | -2.012 |
Financing Cash Flow
| -103.901 | -142.547 | -2 | -29.2 | 226.8 | -295.3 | 49 | 23.7 | 143.5 | 194.7 | 49.2 | 22.9 | -434.5 | -37.2 | -32 | 261.1 | -179.9 | -26.7 | -26.2 | -10.7 | -91.7 | -102.8 | 74.4 | 1,216.2 | -253.7 | -56.8 | 5.5 | 38.2 | 6.3 | 361.9 | 3.6 | -397.9 | 11.3 | -49.5 | 10.2 | -60 | -38.9 | -82.8 | -9.4 | -36.3 | -89 | -23.6 | 57.6 | -25.8 | -79.4 | -53 | 29.7 | -34.5 | -111.7 | -108.9 | 14 | -90.6 | -58.1 | -31 | 101.6 | 1.6 | 38.9 | 46.1 | 111.5 | 219.7 | -36 | -54.4 | 45.2 | -10.4 | -45 | -51.9 | 0.6 | 6.3 | -51.1 | -88.8 | -359.3 | -47.7 | -5 | -36.9 | 458.9 | 2.2 | -8.8 | -63.3 | 19.5 | -15 | 64.1 | -94.1 | 97.2 | -35.4 | 66.2 | -50.4 | 583.092 | -5.991 | -27.102 | -68.099 | -2.089 | -14.679 | -40.411 | -27.962 | 2.266 | -3.599 | -26.887 | -24.524 | 7.11 | 11.998 | -14.7 | 2.797 | -67.396 | 202.492 | 48.421 | -20.127 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.8 | 0.5 | -0.8 | 0.9 | -0.9 | -0.1 | -0.6 | 2.8 | 0.6 | -0.3 | -0.6 | 0.8 | 1.7 | -2 | -0.2 | -1.9 | 3.5 | -2.3 | 0 | -0.2 | 0.5 | -0.6 | 0 | -0.1 | 0 | -0.1 | 0 | 0.7 | 0.8 | -0.1 | -0.2 | -0.2 | 0 | -0.8 | 0.3 | 0.6 | -0.2 | 0.8 | 0.4 | 0.4 | -0.3 | 0.1 | -0.2 | -0.1 | 0.2 | -0.1 | 0 | -0.5 | 0.1 | -0.3 | -0.1 | 1.4 | 0 | -0.4 | -0.2 | 0.1 | 0.8 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -47.477 | 203.49 | 0 | 0 |
Net Change In Cash
| -9.155 | 9.506 | 0.1 | -16.4 | -23.7 | 22.3 | 16.4 | -15.4 | 13.3 | 15.7 | -4.3 | -39.1 | 16.6 | 31.1 | -9.3 | 12.6 | -13.5 | 7.8 | 12.8 | -10.2 | 6.5 | -6.5 | 8.4 | 5.9 | -10.9 | -11.3 | -18.5 | 20.4 | 22.9 | 2 | -7.2 | 3.3 | 3.5 | 5.4 | -3.1 | -1.5 | -15.4 | 16.9 | -13.6 | 6.2 | -4.1 | 6.3 | -7.8 | 3.2 | -21 | 26.3 | -0.1 | -4.8 | 5.2 | 2.1 | -20.8 | 2.8 | 3.7 | 10.6 | 5.7 | -7.4 | -1.3 | -12.4 | 5 | 5.3 | 3.6 | -5.7 | 11 | -10.6 | 0.7 | 0.9 | 1.4 | 7.6 | 13.5 | -42 | -359.3 | 0 | -7.2 | -13.3 | 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 | -67.396 | 202.492 | 4.397 | 10.623 |
Cash At End Of Period
| 41.051 | 50.206 | 40.7 | 40.6 | 57 | 80.7 | 58.4 | 42 | 57.4 | 44.1 | 28.4 | 32.7 | 71.8 | 55.2 | 24.1 | 33.4 | 20.8 | 34.3 | 26.5 | 13.7 | 23.9 | 17.4 | 23.9 | 15.5 | 9.6 | 20.5 | 31.8 | 50.3 | 29.9 | 7 | 5 | 12.2 | 8.9 | 5.4 | 0 | 3.1 | 4.6 | 20 | 3.1 | 16.7 | 10.5 | 14.6 | 8.3 | 16.1 | 12.9 | 33.9 | 7.6 | 7.7 | 12.5 | 7.3 | 5.2 | 26 | 23.2 | 19.5 | 8.9 | 3.2 | 10.6 | 11.9 | 24.3 | 19.3 | 14 | 10.4 | 16.1 | 5.1 | 15.7 | 15 | 14.1 | 12.7 | 5.1 | -8.4 | 33.6 | -0.6 | -0.6 | 6.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -67.396 | 203.49 | 0.998 | -3.399 |