Core Laboratories N.V.
NYSE:CLB
16.74 (USD) • At close December 27, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 11.745 | 9.032 | 3.22 | 6.463 | 9.257 | 22.846 | 2.442 | 6.69 | 7.651 | 7.156 | -1.839 | 2.787 | 1.008 | 8.217 | 8.207 | 14.093 | 2.996 | -5.675 | -108.338 | 10.29 | 24.21 | 18.649 | 40.557 | 9.002 | 22.405 | 24.805 | 23.577 | 21.652 | 21.053 | 22.709 | 17.682 | 15.369 | 16.838 | 16.535 | 15.117 | 15.594 | 33.594 | 34.702 | 31.042 | 66.727 | 66.65 | 64.096 | 61.153 | 64.716 | 61.804 | 59.942 | 56.732 | 55.182 | 54.549 | 52.951 | 53.93 | 53.159 | 45.109 | 40.384 | 45.992 | 39.99 | 38.763 | 34.362 | 32.286 | 23.777 | 31.115 | 29.964 | 29.239 | 41.044 | 39.515 | 33.711 | 29.333 | 35.526 | 31.514 | 28.803 | 25.262 | 25.173 | 22.384 | 18.96 | 16.145 | 5.255 | 7.49 | 10.249 | 8.723 | 9.05 | 7.305 | 2.472 | -6.537 | 7.013 | 5.895 | 4.635 | 1.157 | -4.299 | 5.294 | 3.623 | -13.68 | -2.325 | 9.056 | 8.014 | 5.887 | 7.068 | 5.713 | 3.205 | 3.166 | 2.6 | 4.1 | 2.9 | -6.2 | 5.5 | 7.5 | 2.7 | 4.3 | 5.9 | 4.4 | 3.2 | 1.9 | 2 | 2.1 | 1.9 | 1.7 | 1.7 |
Depreciation & Amortization
| 3.676 | 3.77 | 3.843 | 3.874 | 3.929 | 3.937 | 4.044 | 4.073 | 4.171 | 4.36 | 4.557 | 4.398 | 4.496 | 4.751 | 4.871 | 4.837 | 5.164 | 5.425 | 5.441 | 5.536 | 5.697 | 5.786 | 5.587 | 5.721 | 5.68 | 5.81 | 5.876 | 6.12 | 6.091 | 6.302 | 6.427 | 6.55 | 6.724 | 6.751 | 6.847 | 7.051 | 6.91 | 6.93 | 6.566 | 6.9 | 6.845 | 6.318 | 6.633 | 6.729 | 6.753 | 5.964 | 6.025 | 5.498 | 6.459 | 5.077 | 5.883 | 5.929 | 5.738 | 5.805 | 5.831 | 5.933 | 5.814 | 5.681 | 5.839 | 6.689 | 6.023 | 5.906 | 5.708 | 5.696 | 0.373 | 10.095 | 5.609 | 3.614 | 5.396 | 5.265 | 5.201 | 4.878 | 4.546 | 4.116 | 4.153 | 4.493 | 4.125 | 4.665 | 3.778 | 4.473 | 3.992 | 4.342 | 4.59 | 7.189 | 5.676 | 0 | 0 | 5.446 | 5.064 | 4.838 | 4.749 | 5.646 | 5.87 | 5.645 | 5.374 | 5.143 | 4.819 | 4.986 | 4.27 | 4.4 | 5.5 | 4.3 | 4.5 | 5.5 | 4.4 | 3.3 | 3.3 | 3.7 | 3.3 | 2.5 | 1.5 | 1.6 | 1 | 1 | 1 | 0.8 |
Deferred Income Tax
| 0.876 | -3.601 | 2.827 | 4.102 | -3.829 | -11.964 | 0.936 | 2.24 | -2.337 | -1.168 | 1.698 | 2.954 | 0.326 | -1.972 | 4.704 | 0.798 | -5.46 | -0.18 | -7.374 | 2.124 | -3.353 | -3.356 | -31.76 | 2.143 | -0.708 | 0.653 | -0.256 | 5.101 | -2.852 | 0.163 | 6.603 | -10.475 | -2.654 | -0.333 | -0.923 | 3.338 | -5.979 | 0.538 | 1.996 | 4.872 | 4.246 | -1.618 | -2.818 | 0.578 | 6.921 | -1.684 | 0.975 | 4.416 | 1.024 | -0.744 | -1.091 | 3.379 | 0.807 | -3.904 | -6.831 | -4.82 | 3.507 | -9.25 | 0.428 | 21.783 | 11.998 | -4.507 | -3.638 | 6.66 | -12.601 | 1.718 | 2.863 | 13.207 | -3.965 | -3.318 | 0.177 | 13.855 | -1.435 | -4.495 | 0.138 | -0.57 | -0.102 | -0.069 | 0.822 | -2.897 | 0.175 | 0.015 | -0.032 | -2.481 | 0.036 | 0 | 0 | -1.995 | 0.038 | 0.09 | 0.109 | 0 | 0 | 0.048 | 0.081 | 0 | 0 | 0.913 | -0.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| -0.475 | -0.132 | 4.82 | 1.565 | 2.069 | 1.353 | 8.984 | 0.304 | 2.234 | -1.009 | 6.227 | 2.447 | 8.56 | 3.681 | 4.405 | -8.86 | 2.859 | 2.865 | 10.53 | 3.227 | 3.311 | 3.245 | 11.096 | 15.661 | 6.141 | 6.101 | 6.291 | 5.619 | 5.76 | 5.84 | 5.723 | 5.317 | 5.675 | 5.625 | 5.462 | 5.315 | 5.487 | 5.269 | 5.208 | 4.973 | 4.851 | 5.367 | 5.279 | 5.118 | 5.232 | 5.038 | 5.138 | 4.878 | 4.6 | 4.515 | 4.388 | 3.824 | 7.418 | 3.401 | 2.522 | 2.501 | 2.18 | 2.223 | 1.613 | 1.635 | 1.637 | 1.302 | 1.322 | 0 | 0 | 1.308 | 0.827 | 0 | 0 | 0 | 1.148 | 0 | 0 | 0 | 1.399 | 0 | 0 | 0 | 0.985 | 0 | 0 | 0 | 1.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.915 | 8.989 | -9.883 | 9.741 | -14.073 | -4.455 | -18.228 | -1.274 | -4.323 | -2.331 | -1.636 | -5.428 | -3.076 | -1.682 | -1.315 | 5.967 | 13.524 | 12.932 | 2.631 | 3.524 | -6.075 | -1.292 | -6.997 | 16.774 | -17.566 | -2.133 | -6.965 | 4.579 | -5.967 | -1.163 | -12.084 | 6.451 | 7.851 | -0.596 | 21.496 | 12.939 | 0.775 | -0.8 | 34.083 | 15.022 | -9.13 | -8.499 | -4.059 | 12.225 | -5.921 | -0.77 | 1.017 | 14.696 | -14.226 | -19.143 | -4.746 | -9.742 | -12.223 | -8.3 | 9.241 | -10.67 | 4.229 | 10.586 | 18.043 | -19.935 | 3.895 | 1.132 | 12.931 | -2.303 | 1.088 | 1.827 | -12.952 | -7.717 | -6.052 | 9.399 | -12.83 | -4.201 | 1.755 | 6.461 | 2.811 | 5.048 | 4.281 | 3.656 | -4.916 | 7.084 | -2.255 | 3.388 | -4.812 | 6.45 | 3.493 | -1.966 | 4.142 | 8.146 | -2.637 | 5.419 | -1.887 | 8.282 | -10.659 | -8.393 | -3.909 | -3.155 | -11.03 | -14.957 | -0.423 | -10.1 | 0.1 | -9.3 | 4.2 | -6 | -2.1 | -11.6 | -9.2 | -15.4 | 3.1 | -13.4 | -2.4 | 0.4 | -2 | -0.2 | -2.3 | 0.8 |
Accounts Receivables
| -2.442 | -0.701 | -6.29 | -5.496 | 2.995 | 3.92 | -4.024 | -6.688 | -1.188 | 0.629 | -2.831 | -1.387 | -2.122 | -6.833 | -3.18 | 1.192 | 16.157 | 24.288 | 4.784 | 5.733 | -2.603 | -2.385 | -3.936 | 14.237 | -6.547 | 0.488 | -5.913 | -3.077 | -0.961 | -7.002 | -7.525 | -6.026 | 2.91 | 10.805 | 23.895 | 5.486 | 2.416 | 4.475 | 36.884 | 4.445 | -1.22 | 7.359 | -7.098 | 4.113 | -15.08 | 9.466 | -14.811 | -4.269 | -9.608 | -4.982 | 2.195 | -12.789 | 6.334 | -2.476 | -3.151 | -14.27 | -3.524 | -6.638 | 2.02 | -14.835 | 4.797 | 7.716 | 12.312 | 0 | 0 | -2.272 | -9.714 | 0 | 0 | 0 | -11.144 | 0 | 0 | 0 | -11.013 | 0 | 0 | 0 | -3.443 | 0 | 0 | 0 | -0.573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.408 | 0.806 | 0.991 | 2.905 | -4.111 | -4.575 | -7.126 | -5.672 | -2.361 | -4.329 | -2.498 | -0.948 | -4.079 | 0.88 | -0.4 | 4.351 | -1.582 | 0.987 | -2.285 | 3.31 | -4.287 | 1.492 | -4.407 | 1.718 | -5.008 | -3.427 | -3.686 | 1.242 | 1.13 | 1.972 | -3.898 | 3.224 | 2.19 | 1.721 | -0.916 | 3.187 | 3.907 | 1.892 | -5.937 | 5.947 | 1.771 | -0.667 | -4.157 | 6.434 | 1.025 | -4.292 | -1.876 | 4.12 | 4.264 | -0.105 | -5.055 | -1.829 | -5.318 | -4.142 | -4.744 | -3.572 | 3.01 | -1.186 | -0.69 | 1.688 | 2.282 | -3.963 | 1.84 | -2.428 | -0.685 | -0.171 | -2.292 | 0.801 | 2.147 | 0.433 | -2.334 | 1.632 | -0.528 | -3.959 | -1.283 | 0.111 | -0.703 | -1.277 | -1.119 | 2.724 | -1.664 | 0.451 | -2.415 | 2.096 | 0.521 | 0 | 0 | 3.472 | 1.36 | 0.002 | 1.743 | 4.221 | -2.002 | -3.139 | -1.27 | 2.256 | -0.87 | -4.288 | -6.397 | -7.5 | -0.1 | -3.8 | -0.6 | 0.4 | -0.8 | -1 | -1.4 | 0.5 | -2.4 | 0.8 | -0.2 | -0.3 | -1.5 | -0.1 | 1 | 0.3 |
Change In Accounts Payables
| -3.489 | 3.655 | -0.551 | 0.379 | -4.442 | -1.669 | -7.078 | 11.086 | -0.774 | 1.369 | 3.693 | -3.093 | 3.125 | 4.271 | 2.265 | 0.424 | -1.051 | -12.343 | 0.132 | -5.519 | 0.815 | -0.399 | 1.346 | 0.819 | -6.011 | 0.806 | 2.634 | 6.414 | -6.136 | 3.867 | 4.576 | 1.987 | 0.803 | -5.645 | 1.819 | -2.489 | -6.27 | -6.229 | 1.635 | -0.85 | -3.635 | 0.549 | 0.915 | -4.833 | -3.587 | 2.762 | -0.681 | 8.303 | -6.69 | 2.03 | -7.315 | 10.599 | -7.269 | 4.6 | 4.039 | 6.201 | -1.019 | 19.04 | 3.517 | 14.748 | -0.802 | -0.378 | -14.37 | 0 | 0 | 2.993 | -4.171 | 0 | 0 | 0 | -3.946 | 0 | 0 | 0 | -1.857 | 0 | 0 | 0 | 0.365 | 0 | 0 | 0 | -3.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.608 | 5.229 | -4.033 | 11.952 | -8.515 | -2.131 | -1.605 | -2.745 | -1.503 | 0.666 | -6.019 | 10.645 | -5.068 | 3.447 | 0.407 | -2.565 | -2.491 | -0.697 | -2.171 | 3.347 | 2.5 | -8.471 | -0.574 | -8.812 | 2.702 | -0.245 | -3.059 | 4.947 | 3.466 | -2.154 | -5.237 | 7.266 | 1.948 | -7.477 | -3.302 | 6.755 | 0.722 | -0.938 | 1.501 | 5.48 | -6.046 | -15.74 | 6.281 | 6.511 | 11.721 | -8.706 | 18.385 | 6.542 | -2.192 | -16.086 | 5.429 | -5.723 | -5.97 | -6.282 | 13.097 | 0.971 | 5.762 | -0.63 | 13.196 | -21.536 | -2.382 | -2.243 | 13.149 | 0.125 | 1.773 | 1.998 | 3.225 | -8.518 | -8.199 | 8.966 | 4.594 | -5.833 | 2.283 | 10.42 | 16.964 | 4.937 | 4.984 | 4.933 | -0.719 | 4.36 | -0.591 | 2.937 | 1.781 | 4.354 | 2.972 | 0 | 4.142 | 4.674 | -3.997 | 5.417 | -3.63 | 4.061 | -8.657 | -5.254 | -2.639 | -5.411 | -10.16 | -10.669 | 5.974 | -2.6 | 0.2 | -5.5 | 4.8 | -6.4 | -1.3 | -10.6 | -7.8 | -15.9 | 5.5 | -14.2 | -2.2 | 0.7 | -0.5 | -0.1 | -3.3 | 0.5 |
Other Non Cash Items
| -1.345 | 2.646 | 19.059 | 5.042 | 17.916 | 8.615 | -1.347 | 1.178 | -1.546 | -6.403 | -3.717 | -0.004 | 0.638 | -3.509 | -12.885 | -19.747 | 1.61 | 11.629 | 119.135 | -3.4 | 2.199 | -5.952 | 6.673 | -11.4 | 7.891 | -8.246 | -5.43 | 2.846 | 5.794 | -15.136 | 5.41 | -0.009 | 0.436 | -0.265 | -1.902 | 5.093 | 2.691 | 0.075 | 0.683 | -0.704 | 0.964 | -0.055 | -0.564 | -1.877 | -0.642 | -0.247 | -1.629 | 0.382 | -1.15 | 4.449 | -4.575 | 0.748 | 2.026 | 2.546 | 1.267 | 3.769 | 3.276 | 5.392 | 4.157 | 3.01 | 3.979 | 2.352 | 4.556 | 0.11 | 6.69 | 1.551 | -0.24 | 2.971 | 0.409 | 0.868 | 0.2 | 0.831 | 2.807 | 1.587 | 0.175 | 4.769 | 10.358 | -0.538 | 2.276 | -0.761 | 3.558 | 4.044 | 15.801 | 1.898 | 1.107 | 16.634 | 0 | 5.893 | 0.01 | 0.046 | 16.716 | -0.022 | -0.239 | -0.023 | -0.015 | -1.043 | -0.001 | -0.396 | -0.098 | 4.9 | -3 | 0.3 | -4.7 | -4.1 | -1.5 | 4.9 | -0.3 | 0.5 | -0.8 | 0.1 | -0.2 | 0.7 | 0.1 | -0.1 | -0.1 | 0.2 |
Operating Cash Flow
| 13.561 | 17.055 | 5.53 | 19.262 | -0.216 | 8.781 | -3.169 | 13.211 | 5.85 | 0.605 | 5.29 | 7.154 | 11.952 | 9.486 | 7.987 | -2.912 | 20.693 | 26.996 | 22.025 | 21.302 | 25.989 | 17.08 | 25.156 | 37.901 | 23.843 | 26.99 | 23.093 | 45.917 | 29.879 | 18.715 | 29.761 | 23.203 | 34.87 | 27.717 | 46.097 | 49.33 | 43.478 | 46.714 | 79.578 | 97.79 | 74.426 | 65.609 | 65.624 | 87.489 | 74.147 | 68.243 | 68.258 | 85.052 | 51.256 | 47.105 | 53.789 | 57.297 | 48.875 | 39.932 | 58.022 | 36.703 | 57.769 | 48.994 | 62.366 | 36.959 | 58.647 | 36.149 | 50.118 | 45.07 | 36.734 | 47.963 | 25.44 | 37.88 | 28.093 | 40.564 | 19.158 | 40.227 | 28.628 | 26.629 | 24.821 | 18.995 | 26.152 | 17.963 | 11.668 | 16.949 | 12.775 | 14.261 | 10.211 | 20.069 | 16.207 | 19.303 | 5.299 | 13.191 | 7.769 | 14.016 | 6.007 | 11.581 | 4.028 | 5.291 | 7.418 | 8.013 | -0.499 | -7.162 | 6.915 | 1.8 | 6.7 | -1.8 | -2.2 | 0.9 | 8.3 | -0.7 | -1.9 | -5.3 | 10 | -7.6 | 1 | 4.7 | 1.2 | 2.6 | 0.3 | 3.5 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -2.75 | -2.842 | -3.055 | -2.628 | -3.476 | -2.205 | -2.208 | -2.021 | -2.702 | -3.196 | -2.297 | -4.75 | -3.132 | -2.885 | -2.772 | -3.302 | -2.172 | -3.066 | -3.34 | -4.732 | -5.307 | -7.047 | -5.183 | -5.678 | -4.148 | -7.472 | -4.443 | -4.511 | -4.902 | -2.913 | -6.449 | -3.759 | -2.544 | -2.507 | -2.894 | -4.479 | -6.956 | -5.767 | -7.055 | -9.063 | -8.286 | -12.423 | -7.668 | -8.875 | -9.907 | -10.874 | -9.29 | -7.549 | -9.672 | -8.134 | -7.444 | -11.767 | -6.264 | -7.707 | -4.409 | -7.961 | -7.003 | -6.599 | -6.239 | -7.344 | -4.714 | -2.72 | -2.751 | -9.446 | -8.049 | -8.105 | -5.704 | -8.607 | -6.83 | -5.235 | -3.472 | -8.231 | -6.559 | -5.606 | -4.285 | -6.804 | -3.691 | -5.364 | -3.236 | -3.673 | -3.537 | -2.248 | -1.43 | -6.25 | -3.889 | -8.08 | -4.754 | -5.184 | -2.794 | -7.145 | -4.013 | -8.228 | -7.036 | -8.622 | -5.159 | -7.483 | -7.112 | -10.746 | -7.504 | -3.5 | -5.7 | -4.3 | -5.6 | 43.4 | -63.3 | -3.3 | -3.8 | -4.9 | -4.4 | -3.3 | -2.7 | -2.3 | -2 | -1.2 | -0.8 | -0.7 |
Acquisitions Net
| 0 | 0.205 | 0.593 | 0.06 | 0.067 | 0.186 | 0.17 | 2.066 | -0.508 | 0.427 | 0.081 | 0.36 | -0.285 | 0.513 | 0 | 0 | 0 | 0 | 0 | 14.789 | -1.853 | 2.98 | 0.311 | 0 | -47.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.242 | 0 | 0 | 0.05 | 0 | -13.824 | 0 | 0 | 0 | 0 | -1.2 | -0.048 | -0.05 | 0 | 0 | -2.51 | 0 | 0 | 0 | 2.179 | -21 | 0 | 0 | 0 | 0 | 0 | -9 | -11.536 | 0 | 0 | 0 | -11.536 | 1.464 | 0 | 0 | -2.326 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.787 | -1.787 | 0 | 0 | 0 | 0 | 0 | 0 | -0.075 | 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 | -2.066 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.467 | 0 | 0 | -0.467 | -0.499 | -0.502 | -0.464 | -0.419 | -0.488 | -0.068 | -0.338 | -0.382 | -0.754 | -0.488 | -0.464 | -0.399 | -0.5 | -1.045 | -0.438 | -0.532 | -0.733 | -0.646 | -0.917 | -0.647 | -0.828 | -0.616 | -1.032 | -1.834 | -4.022 | -1.026 | -0.873 | -0.654 | -1.556 | -0.439 | -0.609 | -0.679 | 0 | -0.418 | -0.487 | -0.756 | 0.441 | 0 | 0 | -0.441 | -0.412 | 0 | 0 | -0.582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.583 | 0 | 0 | 0.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.732 | 5.307 | 7.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.544 | 0 | 0 | 4.479 | 0 | 5.767 | 0 | 0 | 0 | 0 | 1.834 | 1.385 | 9.907 | 0 | 0 | 7.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.596 | 42.486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.027 | 0 | 0 | 0.027 | 0 | 0 | 0 | 0 | 0 | 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
| 2.22 | 1.96 | 0.805 | 0.026 | -0.002 | 3.399 | 0.08 | 3.662 | 0.653 | -0.016 | 2.142 | 0.696 | -0.019 | 0.064 | 1.702 | 11.282 | -0.202 | -0.206 | -0.077 | -19.424 | -5.242 | 9.743 | 0.397 | 0.392 | -47.335 | -0.888 | 0.208 | -0.038 | 0.053 | 0.086 | 0.222 | 0.035 | -2.378 | 0.131 | 0.408 | -4.352 | 0.36 | -5.66 | 0.726 | -0.214 | 0.494 | 0.377 | -1.607 | 0.184 | -9.752 | 0.32 | 0.377 | -5.193 | 0.12 | 1.976 | 0.136 | -2.956 | 0.094 | 0.027 | -0.215 | -1.425 | 0.001 | -0.421 | -15.53 | -30.888 | -0.276 | 0.111 | -0.496 | 10.759 | 1.217 | -12.281 | 2.037 | -1.257 | 8.301 | 0.139 | -0.688 | -0.383 | -0.072 | -0.06 | 1.601 | -0.113 | 1.067 | 1.854 | -0.077 | -2.383 | 0.003 | 21.241 | -2.037 | -0.671 | -0.741 | -10.67 | 0 | 1.103 | -7.417 | 0.28 | -0.168 | 0.902 | -12.718 | 0.057 | 0.037 | 1.715 | 0.945 | 1.087 | 0.687 | 25.7 | 2.8 | -1.1 | 1.7 | 0.7 | 50.3 | -42.4 | 0.4 | 1 | 0.1 | -63 | -14.9 | 0.1 | 0.1 | 0 | -4.3 | -2.5 |
Investing Cash Flow
| -0.53 | -0.678 | -1.657 | -2.383 | -3.41 | 1.214 | -2.038 | 1.058 | -2.557 | -2.785 | 0.428 | -3.694 | -3.151 | -2.308 | -1.07 | 8.447 | -2.374 | -3.272 | -3.884 | -5.134 | -7.597 | 12.259 | -5.205 | -5.774 | -51.551 | -8.698 | -4.617 | -5.303 | -5.337 | -3.291 | -6.626 | -4.224 | -4.665 | -2.814 | -3.018 | -5.035 | -7.242 | -20.401 | -6.976 | -10.105 | -8.408 | -13.078 | -10.475 | -11.376 | -10.828 | -11.427 | -9.567 | -9.259 | -9.991 | -6.767 | -7.987 | -12.544 | -27.17 | -7.68 | -4.624 | -8.945 | -7.002 | -7.02 | -15.614 | -7.694 | -4.99 | -2.609 | -3.247 | -10.223 | -6.832 | -20.386 | -3.667 | -12.19 | 1.471 | -5.096 | -4.16 | -8.614 | -6.631 | -5.666 | -2.684 | -6.917 | -2.624 | -3.51 | -3.313 | -6.056 | -3.534 | 18.993 | -3.467 | -6.232 | -6.417 | -18.75 | -4.727 | -4.081 | -10.211 | -6.865 | -4.181 | -7.401 | -19.754 | -8.565 | -5.122 | -5.768 | -6.167 | -9.659 | -6.817 | 22.2 | -2.9 | -5.4 | -3.9 | 44.1 | -13 | -45.7 | -3.4 | -3.9 | -4.3 | -66.3 | -17.6 | -2.2 | -1.9 | -1.2 | -5.1 | -3.2 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -8 | -13 | -3 | -16.239 | -4.031 | 2 | 8 | -10 | -3 | -3 | 1 | 0 | -20 | 0 | -51 | -5 | -22 | -16 | -3 | 8 | 7 | -5 | 5 | -6 | 54 | 8 | 8 | -7 | 0 | 15 | 2 | 9.982 | -2.55 | -199.838 | -24.838 | 5.037 | 6.307 | 47 | 17 | -14.005 | 36.884 | 53.97 | 11.989 | 10.989 | 5.99 | 8.988 | 6.987 | 20.984 | 6.414 | 7.123 | -25.867 | -14.671 | 148.01 | -17.909 | -46.568 | -57.885 | -24.366 | 0 | 0 | 17.06 | 0 | 0 | 0 | -53.243 | -0.894 | -1.139 | -1.121 | 3.028 | -0.676 | -1.099 | -0.983 | 105.709 | 3.405 | 11.016 | 4.116 | -3.724 | -12.716 | -11.156 | 0.928 | -7.131 | -2.698 | -7.241 | -0.437 | -1.91 | 24.128 | 7.999 | 4.027 | 0.223 | -0.592 | -5.438 | -1.02 | -5.963 | 16.3 | 3.829 | -3.02 | -5.535 | -15.664 | 21.043 | -5.718 | -22.9 | 2.464 | 10.356 | 4.38 | 4.6 | -1.5 | 5 | -1.8 | -39 | -0.4 | 76.9 | 15.5 | -1.6 | -1.3 | -0.9 | 3.1 | -5.6 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.009 | 218.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.69 | 0 | 0.057 | 0 | 0.27 | 0.965 | 0.301 | 16.918 | 57.494 | 0 | 0 | 3.077 | -7.012 | 0 | 0 | 2.82 | -5.702 | 0.582 | 0 | 2.83 | -0.281 | 0.15 | 0.13 | 0.001 | -0.598 | 0.045 | 0.347 | 0.206 | 0 | 0 | 1.154 | 1.422 | 0.684 | 0.402 | 1.017 | 1.038 | 0.9 | 0.415 | 0.039 | 0.646 | 0.1 | 0.1 | 1.2 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.201 | -0.161 | -0.044 | -1.77 | -0.218 | -0.199 | -0.001 | -1.592 | -0.145 | -0.246 | -1.92 | -4.345 | -2.88 | -0.86 | -0.171 | -1.2 | -0.157 | -0.198 | -1.238 | -1.806 | -0.411 | -0.604 | -0.487 | -2.674 | -0.817 | -0.65 | -3.31 | -8.712 | -0.809 | -6.115 | -1.273 | -5.004 | -1.038 | -0.416 | -0.696 | -20.454 | -23.672 | -45.95 | -69.633 | -53.966 | -85.108 | -78.483 | -46.811 | -70.945 | -55.855 | -52.671 | -47.745 | -92.382 | -33.19 | -37.271 | -12.889 | 55.495 | -3.398 | -2.292 | -49.805 | -0.41 | -0.391 | -5.219 | -86.467 | -0.245 | -0.255 | -1.004 | -7.885 | -1.915 | -0.045 | -0.965 | -28.815 | -54.135 | -52.273 | -16.78 | -58.624 | -146.637 | -26.83 | -50.332 | -27.289 | -14.434 | -13.659 | -3.347 | -10.006 | -8.205 | -9.098 | -23.186 | -10.818 | -12.191 | -32.193 | -4.731 | -8.853 | 0 | 0 | 0 | 0 | 0 | 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
| -0.469 | -0.466 | -0.468 | -0.448 | -0.47 | -0.475 | -0.466 | -0.49 | -0.407 | -0.463 | -0.463 | -0.462 | -0.463 | -0.463 | -0.446 | -0.445 | -0.445 | -0.445 | -11.111 | -24.406 | -24.399 | -24.395 | -24.374 | -24.322 | -24.294 | -24.313 | -24.322 | -24.282 | -24.271 | -24.306 | -24.284 | -24.262 | -24.257 | -23.32 | -23.306 | -23.302 | -23.425 | -23.568 | -23.94 | -21.936 | -22.216 | -22.446 | -22.491 | -14.517 | -14.617 | -14.688 | -14.82 | -13.074 | -13.252 | -13.29 | -13.334 | -11.671 | -11.647 | -11.405 | -11.304 | -2.696 | -31.72 | -2.679 | -2.696 | -2.312 | -19.52 | -2.541 | -2.302 | -2.303 | -25.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.511 | -0.049 | -0.568 | 0.108 | -1.272 | -1.375 | -1.469 | -0.517 | -2.101 | 0 | -0.001 | 0 | -0.025 | -0.044 | -1.3 | -0.23 | -1.529 | -0.013 | 0.006 | 0.008 | 0 | 0 | 0 | -0.115 | -0.102 | -1.553 | 0 | 0.001 | 0 | -0.027 | 0 | -2.15 | 0.097 | -0.427 | -0.068 | -1.543 | 0.435 | -0.401 | -0.193 | 0.265 | 0.181 | 0.723 | 0.329 | 1.244 | 0.147 | 1.848 | 0.588 | 3.247 | 0.013 | 2.971 | 0.493 | 0.23 | -162.21 | -56.096 | 0.41 | -0.84 | 0.197 | 0.778 | 0.134 | 0.052 | 0.097 | 0.215 | 0.214 | 1.167 | -0.664 | 0.628 | 11.073 | 8.603 | 10.207 | 7.502 | 2.457 | -6.412 | 0.189 | 5.236 | 0.246 | -0.488 | 0 | -0.001 | -0.313 | 0 | 0 | 0 | 0 | -0.163 | -0.06 | -0.012 | 0 | -0.042 | -0.007 | 0.008 | -0.001 | 2.931 | -2.155 | -0.008 | -0.029 | 0.935 | 16.975 | -0.024 | -0.118 | -1 | -0.605 | 0.805 | -0.226 | -58.6 | -0.8 | -0.2 | -0.1 | 50 | 0.1 | -1.6 | 0.1 | 0 | 0 | 0 | 0 | 7.4 |
Financing Cash Flow
| -9.176 | -13.606 | -4.08 | -18.382 | -6.031 | 0.001 | 6.064 | -12.573 | -5.709 | -3.709 | -1.384 | -4.807 | -23.368 | -1.367 | 7.083 | -6.875 | -24.131 | -16.656 | -15.343 | -18.204 | -17.81 | -29.999 | -19.861 | -33.111 | 28.787 | -18.515 | -19.632 | -39.994 | -25.08 | -15.448 | -23.557 | -21.434 | -27.764 | -26.79 | -48.908 | -40.262 | -40.355 | -22.87 | -76.815 | -89.642 | -70.259 | -46.236 | -56.984 | -73.229 | -64.335 | -56.523 | -54.99 | -81.225 | -40.015 | -40.467 | -51.597 | -32.442 | -29.245 | -87.702 | -107.267 | -61.831 | -56.436 | -7.12 | -89.029 | 14.555 | -19.678 | -3.33 | -9.973 | -56.984 | -26.255 | -1.476 | -18.863 | -42.241 | -41.777 | -10.076 | -40.232 | 10.154 | -21.69 | -24.844 | -19.85 | -17.443 | -23.352 | -13.335 | -6.571 | -12.551 | -11.214 | -28.137 | -8.425 | -13.011 | -8.425 | 3.386 | -4.825 | -8.815 | -0.512 | -5.083 | -0.815 | -3.032 | 13.873 | 5.247 | -1.627 | -3.916 | 2.441 | 21.352 | -4.798 | -23 | 2.5 | 11.2 | 4.8 | -53.9 | 11.6 | 50.8 | -1.6 | 11 | -0.3 | 75.3 | 15.6 | -1.6 | -1 | -0.9 | 3.1 | 1.8 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0.006 | 0.069 | -0.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.399 | 0 | 0.761 | 0 | 0.081 | 0 | -0.2 | 0.1 | 7.2 | 6.1 | -45 | 4.7 | 46.4 | 5.3 | 9.2 | -5.7 | 73.9 | 16.6 | -2.5 | 0.7 | -1.4 | 4.8 | -0.3 |
Net Change In Cash
| 3.779 | 2.782 | -0.207 | -1.496 | -9.588 | 9.919 | 0.857 | 1.696 | -2.416 | -5.889 | 4.334 | -1.347 | -14.567 | 5.811 | 14 | -1.34 | -5.812 | 7.068 | 2.798 | -2.036 | 0.582 | -0.66 | 0.09 | -0.984 | 1.079 | -0.223 | -1.156 | 0.62 | -0.538 | -0.024 | -0.422 | -2.455 | 2.441 | -1.887 | -5.829 | 4.033 | -4.119 | 3.443 | -4.213 | -1.957 | -4.241 | 6.295 | -1.835 | 2.884 | -1.016 | 0.293 | 3.701 | -5.432 | 1.25 | -0.129 | -5.795 | 12.311 | -7.54 | -55.45 | -53.869 | -34.073 | -5.669 | 34.854 | -42.277 | 43.82 | 33.979 | 30.21 | 36.898 | -22.137 | 3.647 | 26.101 | 2.91 | -16.551 | -12.213 | 25.392 | -25.234 | 41.767 | 0.307 | -3.881 | 2.287 | -5.365 | 0.176 | 1.118 | 1.784 | -1.658 | -1.973 | 5.117 | -1.681 | 0.826 | 1.365 | 3.939 | -4.253 | 0.295 | -2.954 | 2.068 | 1.011 | 1.148 | -1.853 | 1.574 | 0.669 | -0.91 | -4.225 | 4.612 | -4.7 | 0.8 | 6.4 | 11.2 | 4.8 | -53.9 | 3.2 | 50.8 | -1.6 | 11 | -0.3 | 75.3 | 15.6 | -1.6 | -1 | -0.9 | 3.1 | 1.8 |
Cash At End Of Period
| 21.474 | 17.695 | 14.913 | 15.12 | 16.616 | 26.204 | 16.285 | 15.428 | 13.732 | 16.148 | 22.037 | 17.703 | 19.05 | 33.617 | 27.806 | 13.806 | 15.146 | 20.958 | 13.89 | 11.092 | 13.128 | 12.546 | 13.206 | 13.116 | 14.1 | 13.021 | 13.244 | 14.4 | 13.78 | 14.318 | 14.342 | 14.764 | 17.219 | 14.778 | 16.665 | 22.494 | 18.461 | 22.58 | 19.137 | 23.35 | 25.307 | 29.548 | 23.253 | 25.088 | 22.204 | 23.22 | 22.927 | 19.226 | 24.658 | 23.408 | 23.537 | 29.332 | 17.021 | 24.561 | 80.011 | 133.88 | 167.953 | 173.622 | 138.768 | 181.045 | 137.225 | 103.246 | 73.036 | 36.138 | 58.275 | 54.628 | 28.527 | 25.617 | 42.168 | 54.381 | 28.989 | 54.223 | 12.456 | 12.149 | 16.03 | 13.743 | 19.108 | 18.932 | 17.814 | 16.03 | 17.688 | 19.661 | 14.544 | 16.753 | 15.927 | 14.562 | 10.623 | 14.876 | 14.581 | 17.535 | 15.467 | 14.456 | 13.308 | 15.161 | 13.587 | 12.918 | 13.828 | 18.053 | 13.441 | 18.1 | 17.3 | 10.9 | 13 | -53.9 | 11.6 | 50.8 | 8.9 | 11 | -0.3 | 75.3 | 18.5 | -1.6 | -1 | -0.9 | 7.4 | 1.8 |