Trican Well Service Ltd.
TSX:TCW.TO
4.79 (CAD) • At close November 7, 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 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
| 24.479 | 16.227 | 41.175 | 28.761 | 36.375 | 9.839 | 46.034 | 26.217 | 38.194 | 1.467 | 13.337 | 9.712 | 9.092 | -8.418 | 1.672 | -24.538 | -25.711 | -28.588 | -154.48 | -20.09 | -16.598 | -28.594 | -6.153 | -158.78 | -12.05 | -34.395 | -28.412 | 14.002 | 46.913 | 8.055 | -48.852 | 56.932 | -14.746 | -40.422 | -45.115 | -295.85 | -204.918 | -283.569 | -36.237 | 2.984 | 40.818 | -43.552 | -9.11 | -21.21 | 5.708 | -56.389 | 25.192 | -7.83 | 22.648 | -50.86 | 89.382 | 114.87 | 111.264 | 30.074 | 82.428 | 56.327 | 53.74 | 8.717 | 32.833 | 14.701 | -7.387 | -25.46 | 9.633 | -95.298 | 18.054 | -14.39 | 21.236 | 18.154 | 37.636 | 0.928 | 55.099 | 35.327 | 54.554 | 17.447 | 65.235 | 50.463 | 36.565 | 7.953 | 36.749 | 24.762 | 14.544 | 2.415 | 23.634 | 14.098 | 11.65 | -1.606 | 11.824 | 4.114 | 1.031 | -1.222 | 7.381 | -0.049 | 4.519 | 3.218 | 14.185 | 5.776 | 3.84 | -0.3 | 5.5 | 2.1 | 1.8 | 0.1 | 0.8 | 0.6 | 0.1 | -0.6 | 1.7 | 0.6 | 0.7 | 0.5 | 0.4 |
Depreciation & Amortization
| 19.314 | 20.032 | 19.389 | 18.605 | 18.225 | 19.533 | 20.84 | 20.755 | 20.374 | 18.701 | 20.394 | 20.977 | 20.67 | 22.009 | 24.153 | 25.463 | 27.183 | 29.169 | 29.565 | 25.623 | 31.344 | 33.899 | 33.2 | 35.488 | 35.227 | 30.736 | 30.543 | 31.703 | 33.156 | 21.882 | 15.254 | 16.281 | 16.423 | 17.615 | 21.756 | 43.461 | 48.633 | 51.402 | 52.354 | 53.843 | 53.326 | 49.136 | 52.751 | 70.085 | 54.646 | 50.613 | 47.059 | 41.564 | 37.27 | 38.171 | 35.832 | 36.443 | 31.474 | 28.554 | 30.105 | 29.619 | 29.99 | 27.817 | 23.369 | 24.772 | 23.975 | 22.452 | 25.606 | 28.168 | 23.773 | 22.211 | 19.242 | 17.801 | 16.791 | 15.876 | 12.239 | 9.848 | 9.075 | 8.514 | 7.361 | 6.775 | 6.294 | 5.866 | 5.4 | 4.624 | 4.357 | 4.079 | 4.042 | 3.89 | 3.743 | 3.517 | 3.492 | 3.277 | 3.17 | 3.085 | 2.726 | 2.802 | 2.509 | 2.6 | 2.584 | 2.239 | 1.975 | 1.9 | 1.5 | 1.2 | 1 | 1.1 | 1 | 0.8 | 0.7 | 0.8 | 0.5 | 0.4 | 0.3 | 0.1 | 0.1 |
Deferred Income Tax
| 7.843 | -9.459 | 12.845 | 1.073 | 0.43 | 0.077 | 0.011 | 11.09 | 12.163 | 0.643 | 4.771 | -0.157 | 2.506 | 0.003 | 0.074 | -8.901 | -6.652 | -7.959 | -7.972 | -1.015 | -7.221 | -18.662 | -1.494 | -18.642 | 0.976 | -8.798 | -1.554 | 10.161 | 12.827 | 7.2 | 4.637 | -21.539 | -12.268 | -13.913 | -15.263 | -16.792 | 9.135 | 182.647 | -19.238 | 10.293 | 11.053 | -17.47 | -6.568 | -16.431 | -2.847 | -18.751 | 9.727 | -59.143 | 1.284 | -25.139 | 0 | 0 | 25.958 | -1.526 | 25.587 | 25.097 | 27.284 | 6.517 | -0.168 | -0.723 | -3.617 | -12.181 | -27.758 | -56.475 | 2.641 | -0.223 | -14.579 | 5.252 | 12.105 | 0.874 | -54.033 | 16.373 | 27.675 | 2.628 | -37.859 | 29.103 | 21.156 | 4.903 | -13.367 | 14.13 | 7.437 | 1.064 | -7.951 | 7.849 | 6.249 | -1.239 | 3.508 | 2.667 | 0.74 | -0.711 | -0.602 | -0.085 | 3.127 | 1.262 | 3.008 | 0.75 | 0.687 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.4 | 0.6 | 0.1 | 0.5 | 0.4 | 0.6 | 0.2 | 0.3 | 0.2 |
Stock Based Compensation
| 0.001 | 0.007 | 0.061 | 0.08 | 0.128 | 0.173 | 0.206 | 0.261 | 0.264 | 0.275 | 0.422 | 0.454 | 0.514 | 0.444 | 0.752 | 0.558 | 0.46 | 0.492 | 0.63 | 1.043 | 0.745 | 1.077 | 1.281 | 0.993 | 1.424 | 1.623 | 1.393 | 1.365 | 1.28 | 1.539 | 0.843 | 0.676 | 0.67 | 0.675 | 0.789 | 0.665 | 0.752 | 1.294 | 1.525 | 1.642 | 2.304 | 1.929 | 2.151 | 2.209 | 1.84 | 1.859 | 2.188 | 2.455 | 2.068 | 2.248 | 2.918 | 3.003 | 3.088 | 3.252 | 3.035 | 2.806 | 3.256 | 3.454 | 2.144 | 2.126 | 2.032 | 2.622 | 3.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -21.123 | 56.382 | -71.622 | 32.963 | -13.007 | 71.635 | -43.185 | 9.305 | -37.577 | 30.859 | -38.634 | -8.045 | -24.418 | 29.12 | -25.036 | 10.409 | -17.386 | 63.683 | -6.199 | -16.406 | -36.417 | 75.924 | -21.039 | 44.072 | -17.06 | 46 | -49.467 | 53.057 | -93.156 | 15.44 | -6.655 | 1.995 | -20 | 14.175 | 41.798 | 43.039 | 20.526 | 64.744 | 129.682 | -81.315 | -101.439 | 74.336 | -71.867 | -24.187 | -34.912 | 139.244 | -38.782 | 42.586 | -101.344 | 143.307 | -25.749 | -25.978 | -191.341 | 72.994 | -105.462 | -30.218 | -70.723 | 18.586 | -56.902 | -4.053 | -20.869 | 74.764 | 10.674 | 4.14 | -45.742 | -26.619 | 0.226 | -25.985 | -47.282 | 49.448 | 22.892 | -15.116 | -66.33 | 46.59 | 11.893 | -32.992 | -37.421 | 22.044 | -9.1 | -27.016 | -18.931 | 12.094 | 3.701 | 10.559 | -20.084 | 15.383 | -32.13 | -4.502 | -3.559 | 16.047 | -13.421 | 12.364 | -7.734 | 0.105 | -10.907 | -0.127 | -3.741 | 5.7 | -4.1 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| -10.093 | 57.634 | -58.365 | 18.328 | -40.684 | 95.686 | -79.016 | 34.751 | -53.758 | 45.977 | -74.618 | -1.48 | -49.803 | 40.187 | -39.932 | 4.17 | -49.244 | 117.477 | -12.256 | -49.916 | -5.381 | 113.965 | -70.011 | 89.443 | -63.549 | 82.061 | -37.657 | 69.485 | -113.21 | 35.901 | -16.954 | -37.886 | -25.346 | 36.635 | 63.821 | 4.828 | -29.631 | 65.611 | 111.842 | -73.002 | -157.528 | 0 | -145.54 | -37.137 | -63.273 | 187.997 | -101.438 | 96.139 | -107.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.839 | 1.24 | -0.186 | 1.802 | 0.209 | 0.764 | 0.364 | 0.536 | -4.87 | -0.327 | -0.985 | 0.042 | 0.332 | -0.701 | 2.884 | 2.96 | 0.244 | 1.994 | 2.786 | 2.617 | 0.549 | -2.849 | 5.96 | 1.659 | -2.058 | -3.463 | 4.577 | 1.054 | -0.315 | -0.951 | 2.2 | 4.764 | -0.638 | 1.423 | 6.445 | 31.911 | 21.432 | 8.152 | 11.638 | -5.941 | -9.263 | -11.509 | -6.063 | 4.365 | -4.231 | -2.805 | -13.203 | 6.704 | 0.198 | -21.016 | -25.357 | -16.395 | -14.05 | -13.097 | -23.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8.576 | -4.043 | -15.011 | 4.023 | 21.023 | -28.777 | 19.494 | -26.171 | 21.059 | -12.702 | 36.062 | -6.459 | 24.724 | -9.547 | 10.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43.978 | 36.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -11.869 | 1.551 | 1.94 | 8.81 | 6.445 | 3.962 | 15.973 | 0.189 | -0.008 | -2.089 | -37.649 | -8.087 | -24.75 | 29.821 | -27.92 | 7.449 | -17.63 | 61.689 | -8.985 | -19.023 | -36.966 | 78.773 | -26.999 | -3.052 | 12.002 | -32.598 | -16.387 | 52.003 | -92.841 | 16.391 | -8.855 | -2.769 | -19.362 | 12.752 | 35.353 | 11.128 | -0.906 | 56.592 | 118.044 | -75.374 | -92.176 | 85.845 | -65.804 | -28.552 | -30.681 | 142.049 | -25.579 | 35.882 | -101.542 | 164.323 | -0.392 | -9.583 | -177.291 | 86.091 | -81.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.14 | -45.742 | -26.619 | 0.226 | -25.985 | -47.282 | 49.448 | 22.892 | -15.116 | -66.33 | 46.59 | 11.893 | -32.992 | -37.421 | 22.044 | -9.1 | -27.016 | -18.931 | 12.094 | 3.701 | 10.559 | -20.084 | 15.383 | -32.13 | -4.502 | -3.559 | 0 | 0 | 12.364 | -7.734 | 0.105 | -10.907 | -0.127 | -3.741 | 5.7 | -4.1 | 2.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -6.814 | -11.413 | 73.021 | 0.427 | 1.347 | 0.013 | -2.127 | 0.517 | -0.274 | -2.33 | 1.038 | -2.466 | 0.431 | -0.201 | 0.254 | 20.579 | 0.288 | -1.198 | 151.871 | 8.728 | -5.457 | -2.817 | -2.274 | 145.312 | 1.879 | 10.481 | 43.952 | -6.959 | 11.149 | -42.649 | 41.386 | -60.584 | -7.556 | 20.832 | -60.435 | 224.657 | 131.643 | -2.494 | -27.232 | 16.04 | 6.534 | -2.024 | -1.855 | -4.653 | 11.74 | -6.405 | -26.21 | 8.637 | -19.291 | -7.994 | 13.355 | 19.991 | 11.26 | -0.992 | 0.009 | -0.131 | -1.705 | -0.008 | 0.755 | -13.386 | -1.376 | -1.342 | 1.036 | 198.853 | 10.012 | 1.919 | -3.13 | 0.486 | -5.79 | 5.725 | -0.755 | 0.74 | 3.757 | 2.045 | 2.28 | 2.512 | 1.956 | -1.139 | 0.98 | 1.471 | 0.624 | 1.213 | 0.904 | 0.555 | 0.461 | 0.072 | 0.176 | -0.015 | 0 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0.066 | 0.034 | -0.2 | 0.1 | 0.4 | -6.2 | 4.3 | -2.6 | -3.4 | -0.2 | 2.6 | -4.8 | 1.9 | -0.9 | 0.1 | -0.5 |
Operating Cash Flow
| 23.7 | 86.536 | -37.532 | 81.909 | 43.498 | 101.27 | 21.779 | 68.145 | 33.144 | 49.615 | 1.328 | 20.475 | 8.795 | 42.957 | 1.869 | 23.57 | -21.818 | 55.599 | 13.415 | -2.117 | -33.604 | 60.827 | 3.521 | 48.443 | 10.396 | 45.647 | -3.545 | 103.329 | 12.169 | 11.467 | 6.613 | -6.239 | -37.477 | -1.038 | -56.47 | -0.82 | 5.771 | 14.024 | 100.854 | 3.487 | 12.596 | 62.355 | -34.498 | 5.813 | 36.175 | 110.171 | 19.174 | 28.269 | -57.365 | 99.733 | 115.738 | 148.329 | -8.297 | 132.356 | 35.702 | 83.5 | 41.842 | 65.083 | 2.031 | 23.437 | -7.242 | 60.855 | 22.285 | 84.055 | 9.153 | -16.766 | 22.737 | 15.84 | 14.64 | 64.753 | 35.595 | 48.387 | 29.036 | 77.224 | 48.91 | 55.861 | 28.55 | 39.627 | 20.662 | 17.971 | 8.031 | 20.865 | 24.33 | 36.951 | 2.019 | 16.127 | -13.13 | 5.541 | 1.382 | 18.099 | -3.916 | 15.032 | 2.421 | 7.185 | 8.87 | 8.704 | 2.795 | 7.8 | 3.6 | 7.1 | -2.8 | 6.1 | -0.4 | -1.4 | 0.7 | 3.3 | -2.2 | 3.5 | 0.3 | 1 | 0.2 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -15.214 | -25.937 | -15.26 | -18.296 | -27.082 | -14.419 | -19.489 | -33.227 | -24.578 | -24.722 | -21.093 | -26.319 | -10.552 | -10.153 | -6.859 | -4.236 | -1.036 | -1.6 | -5.916 | -3.114 | -11.244 | -6.156 | -12.713 | -20.11 | -30.176 | -15.742 | -13.617 | -11.101 | -9.911 | -6.598 | -2.699 | -0.846 | -0.358 | -0.18 | -0.204 | -5.133 | -0.654 | -13.68 | -7.071 | -21.088 | -27.892 | -24.316 | -16.716 | -20.871 | -25.859 | -30.045 | -30.986 | -58.688 | -81.707 | -148.268 | -155.887 | -167.121 | -150.12 | -160.953 | -100.263 | -80.65 | -80.362 | -43.453 | -74.337 | -14.2 | -11.064 | -8.196 | -12.407 | -27.705 | -28.74 | -28.353 | -39.585 | -33.156 | -42.671 | -49.494 | -34.857 | -25.176 | -30.733 | -40.616 | -33.605 | -32.397 | -29.489 | -36.108 | -21.976 | -23.088 | -24.711 | -17.778 | -14.092 | -4.756 | -4.551 | -2.872 | -7.313 | -16.295 | -0.512 | -3.295 | -2.086 | -12.584 | -11.248 | -10.744 | -11.564 | -12.263 | -6.032 | -7.7 | -10.2 | -7.6 | -2.8 | -6.5 | -1.4 | -4.6 | -4.1 | -2.4 | -0.4 | -13.7 | -5.5 | -2.4 | -3.2 |
Acquisitions Net
| 4.866 | 3.403 | 2.956 | 0.567 | 4.306 | 1.253 | 1.343 | 0.369 | 3.44 | 15.124 | 1.092 | -2.46 | 1.357 | 10.329 | 0.934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.592 | 0 | 0 | 6.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.65 | 1.346 | 0 | 0 | -31.009 | 0 | 0 | 0 | 0 | 0 | -9.372 | 0 | 0 | 0 | 0 | -5.818 | 0 | 0 | 0 | 1.167 | -2.837 | -1.166 | -13.183 | -5.861 | -3.426 | 0 | -0.339 | -3.566 | -252.174 | 0 | 0 | 0 | -2.536 | 0 | 0 | 0 | -4.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.324 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.11 | 0 | 0 | 0 | 1.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 72.722 | 0 | 0 | 33.592 | 0 | 0 | 0 | 65.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.684 | 1.957 | 0 | 1.468 | 4.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.433 | -0.214 | -0.365 | 0.907 | 0.598 | -3.682 | -1.093 | 1.07 | 2.17 | -0.604 | -3.747 | 4.578 | -0.455 | 3.518 | 6.89 | 4.542 | 7.493 | -0.446 | 14.463 | 13.684 | 5.184 | 12.527 | 4.481 | 3.822 | 2.195 | 12.388 | -28.359 | 6.233 | 5.819 | 4.485 | 3.917 | 1.436 | 33.005 | 4.241 | 268.658 | 207.635 | -8.108 | 3.856 | 2.594 | 2.902 | 0.876 | 1.741 | 1.555 | -0.223 | 2.653 | 1.916 | -3.071 | 1.848 | 1.001 | 0.813 | 0.802 | 6.509 | -3.878 | -9.408 | 17.292 | 25.772 | 12.855 | -12.772 | -1.436 | 4.282 | -0.007 | -4.41 | 2.572 | -2.925 | 0.437 | -4.152 | -9.114 | -10.55 | -0.09 | -1.398 | 1.322 | -5.154 | 2.128 | -5.1 | 8.209 | -0.839 | -0.622 | 4.822 | -1.846 | -1.218 | -1.541 | 2.311 | 0.519 | -1.502 | -1.08 | -0.428 | 3.013 | 3.2 | -2.179 | -0.885 | -5.122 | 2.332 | 0.357 | -1.034 | -0.499 | 3.408 | -4.604 | -0.2 | 1.5 | -1.3 | -0.1 | -0.7 | -0.2 | 0 | 0 | -1.2 | -2.2 | 3.3 | 0 | -0.5 | 0.5 |
Investing Cash Flow
| -14.781 | -22.748 | -12.669 | -16.822 | -22.178 | -16.848 | -19.239 | -31.788 | -18.968 | -10.202 | -24.84 | -21.741 | -11.007 | -6.635 | 0.031 | 0.306 | 6.457 | -2.046 | 8.547 | 10.57 | -6.06 | 6.371 | -8.232 | 56.434 | -27.981 | -3.354 | 25.208 | -4.868 | -4.092 | 4.109 | 67.022 | 0.59 | 32.647 | 4.061 | 268.454 | 202.502 | -8.762 | -9.824 | -4.477 | -18.186 | -27.016 | -22.575 | -15.161 | -19.748 | -23.206 | -28.129 | -65.066 | -56.84 | -80.706 | -147.455 | -155.085 | -160.612 | -163.37 | -170.361 | -82.971 | -54.878 | -67.507 | -61.249 | -73.816 | -9.918 | -9.603 | -5.65 | -12.672 | -31.796 | -41.486 | -38.366 | -52.125 | -43.706 | -43.1 | -54.458 | -285.709 | -30.33 | -28.605 | -45.716 | -27.932 | -33.236 | -30.111 | -31.286 | -28.007 | -24.306 | -26.252 | -15.467 | -13.573 | -6.258 | -5.631 | -3.3 | -4.33 | -13.095 | -2.691 | -4.18 | -7.208 | -10.253 | -10.891 | -11.777 | -12.063 | -11.179 | -10.636 | -7.9 | -8.7 | -8.9 | -2.9 | -7.2 | -1.6 | -4.6 | -4.1 | -3.6 | -2.6 | -10.4 | -5.5 | -2.9 | -2.7 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -6.84 | -1.192 | -1.155 | -1.025 | -0.985 | -0.869 | -0.791 | -0.826 | -23.804 | -0.805 | -0.779 | -0.804 | -0.834 | -0.827 | -0.849 | -44.457 | -1.117 | -53.71 | -1.219 | -2.412 | -1.345 | -46.389 | -1.333 | -44.98 | -0.966 | -38.742 | -1.198 | -74.04 | -6.228 | -43.269 | -74.471 | -5.12 | -46.401 | -80.123 | -202.573 | -229.128 | -80.59 | -27.566 | -97.516 | -23.705 | -23.636 | -80.483 | -92.449 | -28.936 | -63.494 | -103 | -26.354 | 0 | 0 | -25.425 | 0 | 0 | 0 | 0 | 0 | -20.397 | -1.683 | 0 | 0 | -10.062 | 0 | -39.305 | -28.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.546 | 0.347 | -2.19 | 0.053 | 2.269 | 0.446 | 0.833 | 0.331 | 0.033 | 1.47 | 2.605 | 0.592 | 0.197 | 0.752 | 0.678 | 0.317 | 0.776 | 0 | 0 | 0.004 | 0.019 | 0.01 | 0.041 | 0.061 | 0.157 | 0.512 | 0.137 | 0.232 | 0.66 | 0.241 | 0 | 0.282 | 0.746 | 66.315 | 0 | 0 | 0 | 0 | 0 | 0.325 | 0.666 | 9.024 | 0.248 | 0.044 | 0.224 | 0.906 | 0 | 0 | 0.181 | 0.369 | 0.739 | 0.942 | 16.882 | 11.747 | 3.494 | 9.727 | -0.147 | 220.513 | 0.074 | 0 | 0.09 | 0.055 | 0.352 | 0.032 | 5.604 | 0 | 0 | 1.672 | 3.333 | 5.433 | 10.399 | 0.629 | 1.322 | 1.641 | 1.622 | 0.957 | 1.716 | 0.993 | 2.972 | 0.499 | 0.645 | 1.884 | 2.457 | 0.445 | 0.131 | 0.246 | 0.268 | 17.328 | 0.046 | 0.303 | 0.32 | 0.029 | 0.092 | 0.175 | 0.67 | -0.01 | 0.003 | 0.4 | 0.3 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 8.4 | 6.7 | 0 | 0 | 0 |
Common Stock Repurchased
| -36.427 | -27.211 | -16.634 | -11.479 | -10.06 | -24.289 | -32.629 | -10.906 | -38.479 | -10.59 | -9.017 | -6.572 | -18.453 | 0 | -1.721 | -4.506 | -7.411 | -1.674 | -4.968 | -10.305 | -7.399 | -7.231 | -9.593 | -21.397 | -39.73 | -14.92 | -28.817 | -35.919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.008 | -4.668 | 0 | 0 | 0 | 57.872 | 0 | 0 | 0 | 0 | 0 | -6.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -8.741 | -9.028 | -9.295 | -8.387 | -8.469 | -8.589 | -8.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.366 | -0.001 | -22.438 | 0 | -22.338 | -0.004 | -22.332 | 0 | -21.968 | -0.002 | -21.957 | 0 | -7.345 | -0.001 | -7.284 | 0 | -7.232 | 0 | -7.171 | 0 | -6.282 | 0 | -6.282 | 0 | -6.278 | 0 | -6.259 | 0 | -6.123 | -0.427 | -6.089 | 0 | -5.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.546 | 0.347 | -2.19 | 0.053 | 2.269 | -35.864 | 6 | 23.268 | 0.033 | 26.296 | 5.174 | 0.592 | 0.197 | 0.752 | 0.678 | 131.166 | 1.539 | 0 | 5.504 | 16.286 | 23.916 | 0.06 | 17.717 | -51 | 69 | 17.066 | 0.137 | -35.919 | 0.66 | 30.08 | 0.044 | 10.24 | 48.74 | -24.674 | 0.025 | 194.779 | 40.295 | 0 | -97.516 | 5.46 | 21.96 | 44.809 | 103.553 | -26.354 | 31.747 | 0.906 | 26.354 | 85.95 | 154.261 | 52.773 | 8.27 | -1.706 | 0 | 289.014 | 6.81 | 0 | 0 | -142.038 | 67.226 | 0 | 0 | 0 | 0 | -13.729 | 34.543 | 37.332 | 45.637 | 24.838 | 28.996 | 11.354 | 152.609 | -0.532 | -6.33 | -5.665 | -3.974 | -1.136 | -4.227 | -1.354 | -1.313 | -2.475 | -1.549 | -1.058 | -1.346 | -7.439 | 1.874 | -11.466 | 12.513 | -5.196 | 1.264 | -14.238 | 9.756 | -3.643 | 8.378 | 1.173 | 5.293 | 4.298 | 5.739 | -0.4 | 4.8 | 3 | -3.7 | 12.1 | 0.6 | 3.8 | -4 | 0 | 4.7 | -7.4 | 3.1 | 6.7 | 0 |
Financing Cash Flow
| -41.874 | -37.084 | -29.274 | -20.838 | -17.245 | -69.165 | -35.485 | 11.536 | -62.25 | 14.901 | -2.017 | -6.784 | -19.09 | -0.075 | -1.892 | -6.394 | -6.213 | -55.384 | -0.683 | -1.251 | 15.191 | -53.61 | 6.832 | -117.316 | 28.461 | -36.084 | -29.878 | -109.727 | -5.568 | -12.948 | -74.427 | 5.402 | 3.085 | -38.482 | -202.548 | -229.128 | 40.295 | -27.566 | -120.89 | 5.784 | 0.188 | -26.65 | 81.463 | 2.622 | 9.639 | -102.094 | 4.386 | 85.948 | 132.485 | 21.212 | 1.664 | -0.765 | 9.598 | 300.761 | 3.072 | -10.67 | -9.001 | 78.475 | 61.018 | -10.062 | -6.192 | -39.25 | -34.901 | -13.697 | 33.888 | 37.332 | 39.514 | 26.083 | 26.24 | 16.787 | 157.248 | 0.097 | -5.008 | -4.024 | -2.352 | -0.179 | -2.511 | -0.361 | 1.659 | -1.976 | -0.904 | 0.826 | 1.111 | -6.994 | 2.005 | -11.22 | 12.781 | 12.132 | 1.31 | -13.935 | 10.076 | -3.615 | 8.47 | 1.348 | 5.963 | 4.288 | 5.742 | 0.4 | 5.1 | 3 | -3.7 | 12.1 | 0.6 | 3.9 | -4 | 0 | 13.1 | -0.7 | 3.1 | 6.7 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.272 | -0.067 | -0.156 | -8.453 | 39.664 | 0.282 | 0.236 | -0.951 | -0.68 | 0.666 | 0.041 | 0.018 | -0.076 | 0.009 | -0.545 | -0.003 | 0.09 | -0.047 | -0.888 | 0.94 | 0.765 | -0.143 | 3.153 | -2.476 | -0.089 | -0.401 | -0.267 | 0.823 | -0.635 | 0.858 | -0.42 | 0.794 | -0.35 | -0.328 | -0.065 | -0.06 | 2.392 | -1.326 | 0.349 | 0.659 | -0.338 | 0.899 | -1.079 | -1.019 | 0.341 | -0.307 | -0.294 | 0.119 | 0.155 | -0.222 | 0.416 | 0.053 | -1.606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30.693 | 3.612 | -12.827 | 17.46 | 0 | 0 | 0 | 0 | -4.779 | 0 | 4.592 | 0 | 0 | -0.039 | 0 | 0 | 2.4 | -0.1 | 0 | 0 | 0.1 | 0.1 | 0 | -0.1 | 0.2 | -0.1 | -0.1 | 0 |
Net Change In Cash
| -32.955 | 26.704 | -79.475 | 44.249 | 4.075 | 15.257 | -32.945 | 47.893 | -48.074 | 54.314 | -25.529 | -8.05 | -21.302 | 36.247 | 0.008 | 17.482 | -21.302 | -1.898 | 21.123 | -1.251 | 15.191 | 13.87 | 2.357 | -13.39 | 10.196 | 6.875 | -8.174 | -11.248 | 2.433 | 2.637 | -1.337 | -0.249 | -1.656 | -35.506 | 8.548 | -26.506 | 38.069 | -23.509 | -21.36 | -11.391 | -14.321 | 12.729 | 31.537 | -10.49 | 21.973 | -19.194 | -41.926 | 58.173 | -5.936 | -26.838 | -37.748 | -13.108 | -159.677 | 261.43 | -43.848 | 18.611 | -35.004 | 83.208 | -11.846 | 2.438 | -22.696 | 15.648 | -25.582 | 38.681 | 1.71 | -18.022 | 10.542 | -1.73 | -3.826 | 27.082 | -92.866 | 18.154 | -4.577 | 27.484 | 18.626 | 22.446 | -4.072 | 7.98 | -5.686 | -8.311 | -19.125 | 6.224 | 11.868 | -6.994 | 2.005 | -11.22 | 12.781 | 4.578 | 0.001 | -0.016 | -1.048 | -3.615 | 0 | 1.348 | 2.769 | 1.813 | -2.138 | 0 | -0.1 | 3.6 | -9.5 | 11 | -1.4 | -2 | -7.3 | -0.2 | 8.2 | -7.4 | -2.2 | 4.7 | -2.5 |
Cash At End Of Period
| 3.024 | 35.979 | 9.275 | 88.75 | 44.501 | 40.426 | 25.169 | 58.114 | 10.221 | 58.295 | 3.981 | 29.51 | 37.56 | 58.862 | 22.615 | 22.607 | 5.125 | 26.427 | 28.325 | 7.202 | 39.664 | 24.473 | 10.603 | 8.246 | 21.636 | 11.44 | 4.565 | 12.739 | 23.987 | 21.554 | 18.917 | 20.254 | 20.503 | 22.159 | 57.665 | 49.117 | 75.623 | 37.554 | 61.063 | 82.423 | 93.814 | 108.135 | 95.406 | 63.869 | 74.359 | 52.386 | 71.58 | 113.506 | 55.333 | 61.269 | 88.107 | 125.855 | 138.963 | 298.64 | 37.21 | 81.058 | 62.447 | 97.451 | 14.243 | 26.089 | 23.651 | 46.347 | 30.699 | 56.281 | 17.6 | 15.89 | 33.912 | 23.37 | 25.1 | 28.926 | 1.844 | 94.71 | 76.556 | 81.133 | 53.649 | 35.023 | 12.577 | 16.649 | 8.669 | 14.355 | 22.666 | 41.791 | 35.567 | 23.699 | 3.612 | 1.607 | 17.46 | 4.679 | 0.101 | 0.1 | 0.116 | 1.164 | 0 | 4.592 | 3.244 | 0.475 | -1.338 | 0.8 | 0.8 | 0.9 | -2.7 | 6.8 | -4.2 | -2.8 | -0.8 | 6.5 | 6.7 | -1.5 | 5.9 | 8.1 | 3.4 |