Callon Petroleum Company
NYSE:CPE
35.76 (USD) • At close March 28, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 168.975 | 119.484 | -107.896 | 220.638 | 272.467 | 549.603 | 348.009 | 39.737 | 285.351 | 171.902 | -11.695 | -80.407 | -505.071 | -680.384 | -1,564.731 | 216.565 | -23.543 | 55.834 | 55.18 | -19.543 | 156.194 | 37.931 | 50.475 | 55.761 | 22.824 | 17.081 | 33.39 | 47.129 | -1.746 | 21.139 | -70.097 | -41.109 | -113.17 | -111.805 | -4.967 | -10.197 | 18.962 | 12.201 | 4.74 | 1.863 | 3.264 | 1.082 | 0.758 | -0.8 | -0.435 | -1.105 | 3.799 | 0.488 | 71.704 | 8.404 | 19.877 | 4.164 | 0.731 | 1.602 | 2.13 | 3.923 | 53.895 | -0.955 | -0.925 | 2.404 | -457.534 | 5.856 | 5.153 | 7.632 | 4.542 | 2.268 | 2.581 | 5.803 | 5.86 | 9.63 | 12.303 | 12.767 | 4.307 | 3.683 | 9.311 | 9.475 | 9.123 | 0.546 | 9.73 | 2.102 | -16.7 | -2.026 | -0.647 | 1.382 | -0.258 | -1.3 | 2.341 | -2.454 | -8.074 | 0.262 | 3.454 | 6.174 | 3.961 | 4.267 | 3.155 | 1.164 | 0.8 | 1.1 | 0.2 | 0.5 | -33.7 | 0.9 | 0.8 | 1.2 | 2.3 | 1.2 | 1.2 | 3.7 | 2.3 | 1 | 0.8 | 1.4 | 0.7 | 0.2 | 0.5 | -0.3 | 0.3 | -0.3 | 0 | 0 |
Depreciation & Amortization
| 143.75 | 137.805 | 127.348 | 102.979 | 133.162 | 120.967 | 212.388 | 102.979 | 112.551 | 89.89 | 83.128 | 70.987 | 96.037 | 114.201 | 1,542.413 | 131.463 | 245.936 | 36.296 | 49.202 | 60.672 | 184.731 | 73.975 | 47.981 | 36.066 | 118.051 | 42.079 | 16.066 | 24.932 | 73.072 | 16.689 | 17.093 | 16.129 | 69.891 | 89.833 | 31.226 | 18.546 | 58.014 | 6.112 | 12.211 | 10.598 | 45.393 | 15.424 | 9.748 | 11.393 | 51.043 | 0.03 | 0.032 | 12.486 | 49.753 | 0.027 | 0.026 | 10.001 | 10.769 | 7.615 | 7.256 | 6.989 | 34.274 | 0.003 | 0.003 | 9.629 | 20.221 | 12.446 | 16.109 | 16.086 | 17.263 | 17.014 | 19.801 | 22.608 | 22.378 | 15.67 | 15.538 | 14.564 | 7.282 | 10.036 | 14.368 | 16.033 | 11.649 | 10.782 | 15.135 | 12.527 | 9.489 | 8.318 | 8.791 | 9.234 | 7.634 | 8.465 | 9.089 | 5.701 | 6.135 | 4.469 | 4.555 | 4.205 | 7.313 | 3.699 | 3.743 | 2.843 | 3.6 | 3.4 | 4 | 4.2 | 4.8 | 4.6 | 5.1 | 5.9 | 5.5 | 3.9 | 4 | 4 | 2.1 | 3 | 2.6 | 2.5 | 2.6 | 2.7 | 2.5 | 2.9 | 3.5 | 1.1 | 1.1 | 0.7 |
Deferred Income Tax
| 18.771 | -1.2 | -152.864 | -51.977 | 2.653 | 1.626 | 0 | -102.979 | 53.605 | 104.749 | 190.463 | 214.523 | 3.308 | 711.994 | 51.251 | 64.048 | 5.857 | 17.902 | 16.691 | -5.149 | 5.647 | 1.487 | 0.481 | 0.495 | 0.247 | 0.237 | 0.323 | 0.466 | 0.048 | -0.062 | 0 | 43.424 | 67.574 | 45.667 | -2.116 | -5.077 | 10.504 | 7.161 | 4.128 | 1.341 | 1.828 | 0.456 | 0.663 | -0.169 | 0.715 | -0.246 | 1.61 | 0.144 | 17.147 | 12.246 | -5.954 | 1.982 | 0.765 | -1.293 | -2.322 | -0.116 | 18.816 | 0 | 0.024 | -0.024 | -49.456 | 2.919 | 2.73 | 4.082 | 2.223 | 1.165 | 1.315 | 3.803 | 3.007 | 4.856 | 6.294 | 6.55 | 2.098 | 1.558 | 4.735 | 4.818 | 0 | 0 | 0 | -0.224 | 9.225 | -1.092 | -0.348 | 0.647 | -0.139 | -0.7 | 1.26 | -1.321 | -4.349 | 0.142 | 1.86 | 3.324 | 2.04 | 2.2 | 1.626 | 0.597 | 0.5 | 0.5 | 0.2 | 0.2 | -16.6 | 0.5 | 0.4 | 0.6 | 1.3 | 0.6 | 0.6 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 1.889 | 3.955 | 3.688 | 1.881 | 1.452 | 0.099 | 0 | 4.166 | 0.939 | 0 | 5.279 | 7.608 | 2.968 | 0 | 2.761 | 0 | 3.417 | 0.644 | 0.904 | 6.426 | 0.77 | 2.587 | 1.164 | 2.143 | 2.105 | 1.951 | 6.847 | 0.639 | 1.719 | 3.979 | 0.712 | 1.101 | 2.374 | 0.432 | 0.853 | 3.174 | 0 | 0 | 3.555 | 4.479 | 2.584 | 2.529 | 0 | 0.385 | 1.416 | 0.389 | 0.163 | 1.349 | 0.976 | 0 | 0.463 | 0.776 | 0.93 | 0.307 | 1.406 | 0.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.62 | -35.738 | -9.126 | -23.617 | -3.57 | 76.994 | -23.342 | -133.489 | 67.594 | 30.581 | -11.709 | -36.357 | -4.582 | -12.99 | -36.839 | 31.404 | 58.587 | 2.803 | 27.789 | -33.864 | 33.71 | -0.347 | 8.977 | 4.512 | -8.642 | -7.777 | -8.968 | 5.89 | -7.832 | -29.773 | -6.974 | 5.582 | 3.909 | 1.639 | 0.437 | -2.347 | 9.09 | -0.927 | -6.113 | 2.908 | 3.289 | -4.173 | -2.68 | 1.567 | -3.603 | 0.984 | 4.761 | -2.955 | -0.075 | 6.982 | -6.737 | 0.688 | 7.009 | 0.132 | 7.839 | 44.401 | -54.958 | 5.142 | -11.577 | -11.984 | -35.317 | 38.993 | -1.467 | 6.088 | -5.783 | -1.248 | 12.401 | -0.637 | -4.152 | 0.151 | -0.774 | 7.236 | -23.66 | 12.155 | 2.146 | -10.083 | 1.949 | 1.498 | -3.764 | 0.004 | -4.034 | 1.317 | 3.783 | -1.181 | 2.072 | -2.093 | -1.754 | -4.711 | 2.219 | 4.211 | 4.721 | -8.205 | 1.518 | -1.034 | -0.675 | -3.763 | 6.4 | -4.6 | 2.1 | -2.2 | 0.9 | 1.9 | 0.4 | 0.8 | -2.5 | -3.6 | -0.9 | 3 | -7.1 | 2.2 | 1.5 | 2 | -2.3 | -0.4 | -1.5 | 2.2 | -0.5 | -0.2 | -0.1 | 0.1 |
Accounts Receivables
| 34.066 | -28.352 | 18.552 | 24.019 | 48.943 | 71.479 | -14.072 | -116.322 | -3.175 | -15.87 | -21.674 | -45.683 | -20.34 | -16.93 | -2.833 | 115.873 | -52.671 | -21.081 | 44.071 | -5.39 | 37.033 | -56.764 | 10.447 | -8.067 | -32.347 | -4.338 | -3.744 | -4.066 | -13.611 | -11.608 | -10.777 | 5.941 | 2.517 | -0.332 | -4.821 | -2.125 | 0.101 | -2.748 | -2.34 | -2.928 | -0.042 | -4.244 | -0.544 | 1.333 | 0.377 | 0.776 | 1.141 | -3.177 | 1.546 | 2.629 | -7.799 | -0.11 | 4.934 | 1.231 | 6.281 | 47.081 | -53.928 | 1.914 | 0.68 | 5.761 | -22.215 | 0 | 0 | -0.648 | 0 | 0 | 0 | 3.407 | 0 | 0 | 0 | 1.212 | 0 | 0 | 0 | -6.965 | 0 | 0 | 0 | -3.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -10.247 | 5.953 | 12.987 | -146.91 | 0 | 0 | 432.838 | 426.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -13.162 | -0.812 | -22.692 | -12.987 | -58.043 | 10.247 | -5.953 | -12.987 | 146.91 | 47.729 | 14.532 | 12.182 | -92.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.284 | 29.164 | 4.14 | -34.649 | 5.53 | 5.515 | -9.27 | -17.167 | 70.769 | -1.278 | -4.567 | -435.694 | -318.739 | 3.94 | -34.006 | -84.469 | 111.258 | 23.884 | -16.282 | -28.474 | -3.323 | 56.417 | -1.47 | 12.579 | 23.705 | -3.439 | -5.224 | 9.956 | 5.779 | -18.165 | 3.803 | -0.359 | 1.392 | 1.971 | 5.258 | -0.222 | 8.989 | 1.821 | -3.773 | 5.836 | 3.331 | 0.071 | -2.136 | 0.234 | -3.98 | 0.208 | 3.62 | 0.222 | -1.621 | 4.353 | 1.062 | 0.798 | 2.075 | -1.099 | 1.558 | -2.68 | -1.03 | 3.228 | -12.257 | -17.745 | -13.102 | 38.993 | -1.467 | 6.736 | -5.783 | -1.248 | 12.401 | -4.044 | -4.152 | 0.151 | -0.774 | 6.024 | -23.66 | 12.155 | 2.146 | -3.118 | 1.949 | 1.498 | -3.764 | 3.565 | -4.034 | 1.317 | 3.783 | -1.181 | 2.072 | -2.093 | -1.754 | -4.711 | 2.219 | 4.211 | 4.721 | -8.205 | 1.518 | -1.034 | -0.675 | -3.763 | 6.4 | -4.6 | 2.1 | -2.2 | 0.9 | 1.9 | 0.4 | 0.8 | -2.5 | -3.6 | -0.9 | 3 | -7.1 | 2.2 | 1.5 | 2 | -2.3 | -0.4 | -1.5 | 2.2 | -0.5 | -0.2 | -0.1 | 0.1 |
Other Non Cash Items
| -52.739 | 42.522 | 418.372 | -1.991 | -33.517 | -274.014 | -161.52 | 370.856 | -153.73 | -101.654 | -79.863 | -38.689 | 541.918 | 2.974 | 102.946 | -248.813 | -152.676 | 0.213 | 0.721 | 66.017 | -229.413 | 0.403 | -1.314 | -6.762 | -54.399 | 0.322 | -4.53 | -26.372 | -29.283 | 0.421 | 97.735 | -9.007 | 0.745 | -0.219 | -1.575 | 2.025 | -57.939 | -1.416 | -2.891 | -1.222 | -37.243 | -0.341 | -0.624 | 0.499 | -39.231 | 13.892 | 6.726 | -1.162 | -118.267 | -0.571 | 9.826 | -4.154 | -2.506 | -0.123 | 2.027 | -0.172 | -45.004 | 10.754 | 3.097 | 1.652 | 488.993 | 0.712 | 6.337 | 0.872 | 1.222 | 0.669 | 1.327 | 0.951 | 1.83 | 0.114 | 2.932 | -0.216 | -3.4 | 7.001 | 1.662 | 0.714 | -6.482 | 2.079 | 0.76 | 3.27 | 5.452 | 0.807 | 1.322 | 0.89 | -1.576 | -1.767 | -4.009 | -2.701 | 9.414 | 0.686 | 0.031 | -0.003 | -4.816 | 0.647 | 0.19 | 0.07 | 0 | 0.2 | -0.2 | 0.2 | 49.8 | 0.4 | 0.5 | 0.6 | -0.8 | 1 | -0.1 | 0 | -0.1 | 0.1 | 0 | 0 | 0 | -0.1 | 0 | 0 | -0.2 | -0.1 | -0.1 | 0 |
Operating Cash Flow
| 298.266 | 266.828 | 279.522 | 247.913 | 372.647 | 475.275 | 372.325 | 281.27 | 366.31 | 294.565 | 175.603 | 137.665 | 134.578 | 135.701 | 97.801 | 191.695 | 137.578 | 113.692 | 150.487 | 74.559 | 151.639 | 116.036 | 107.764 | 92.215 | 80.186 | 53.893 | 43.128 | 52.684 | 35.978 | 12.393 | 21.376 | 16.12 | 31.323 | 25.547 | 23.858 | 6.124 | 36.69 | 22.1 | 15.63 | 19.967 | 19.115 | 14.977 | 7.362 | 12.875 | 9.905 | 13.944 | 17.091 | 10.35 | 21.238 | 26.971 | 17.501 | 13.457 | 17.698 | 8.24 | 18.336 | 55.668 | 9.358 | 14.944 | -0.193 | 2.246 | -31.543 | 60.866 | 28.778 | 35.131 | 19.363 | 19.764 | 37.287 | 32.869 | 28.761 | 31.381 | 34.326 | 41.016 | -12.081 | 32.538 | 32.222 | 21.331 | 16.239 | 14.905 | 21.861 | 17.903 | 3.432 | 7.324 | 12.901 | 10.972 | 7.733 | 2.605 | 6.927 | -5.098 | 5.345 | 9.77 | 14.621 | 5.495 | 10.016 | 9.779 | 8.039 | 0.911 | 11.3 | 0.6 | 6.3 | 3 | 5.2 | 8.3 | 7.1 | 9.1 | 7 | 3.1 | 4.8 | 12.4 | -2.8 | 6.3 | 4.9 | 5.9 | 1 | 2.4 | 1.5 | 4.8 | 3.1 | 0.5 | 0.9 | 0.8 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -227.483 | -480.391 | -338.156 | -210.891 | -248.899 | -342.455 | -218.997 | -210.887 | -577.431 | -241.57 | -151.109 | -102.109 | -109.408 | -137.177 | -206.121 | -224.448 | -137.115 | -143.995 | -166.219 | -193.211 | -155.821 | -156.982 | -187.04 | -111.33 | -152.621 | -121.128 | -79.936 | -66.154 | -67.334 | -48.126 | -24.505 | -50.775 | -48.744 | -47.701 | -60.067 | -70.78 | -43.803 | -61.574 | -61.459 | -65.76 | -58.657 | -42.682 | -28.296 | -30.089 | -17.898 | -42.863 | -27.057 | -45.481 | -25.855 | -32.37 | -23.848 | -18.17 | -20.291 | -19.63 | -13.013 | -6.974 | -1.348 | -10.012 | -5.135 | -19.295 | -52.91 | -45.185 | -32.233 | -46.208 | -20.51 | -55.988 | -26.579 | -24.332 | -45.977 | -41.987 | -40.508 | -39.507 | -15.69 | -24.816 | -16.36 | -16.206 | -21.365 | -7.829 | -21.37 | -14.085 | -11.379 | -14.651 | -13.201 | -11.474 | -14.963 | -13.376 | 0 | 0 | -28.579 | -30.827 | -30.356 | -24.071 | -13.318 | -12.847 | -32.26 | -23.424 | -20.8 | -5.8 | -11.2 | -13.9 | -16.9 | -25.9 | -8.5 | -12.8 | -28.6 | -24.8 | -27.4 | -8.8 | -13.9 | -11.2 | -7.5 | -1.7 | -7.4 | -1.4 | -14 | -1.5 | -2 | -7.6 | -0.6 | -0.2 |
Acquisitions Net
| 1.776 | 549.333 | 0.059 | 2.054 | 19.171 | 4.723 | 0.106 | -19.171 | 152.686 | 3.804 | 31.611 | 0 | 0 | 0 | 0 | 0 | -1.478 | -1.418 | -11.423 | -27.947 | -122.809 | -522.992 | -34.969 | -38.023 | -4.852 | -8.015 | -58.004 | -602.347 | -366.06 | -18.033 | -273.841 | -10.183 | -32.245 | 0 | 0 | 0 | -212.254 | -10.629 | 0 | 0 | 0.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.34 | -1.813 | 0 | 0.473 | -17.137 | 0.395 | 0 | 0 | 0 | 0 | 0 | 0 | 150 | 0 | -142.5 | -7.5 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.171 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.038 | -0.037 | -0.037 | -0.038 | -0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.762 | -1.212 | -0.566 | -1.072 | -0.599 | 4.788 | 5.074 | 27.29 | 156.198 | 3.79 | 32.236 | 3.595 | 29.192 | 141.166 | 6.831 | 10.082 | 14.465 | 5.656 | 260.417 | 13.879 | -2.417 | 5.249 | 3.077 | -38.023 | 20.525 | -8.015 | -58.004 | 46.138 | 1.639 | -51.441 | 23.631 | -10.183 | 0.029 | 0.022 | 0.054 | 0.272 | 0.987 | -0.276 | 0.041 | 2.226 | 88.603 | 0.197 | -9.449 | 0.454 | 37.647 | 0.307 | 0.378 | 1.264 | 0.216 | 1.652 | 3.92 | 3.094 | 0.316 | 1.187 | 0.307 | -0.262 | 1.7 | 0 | 0.412 | 0.574 | -0.035 | 0.281 | 167.493 | 0.108 | -88.941 | 0.129 | 0.244 | 0.186 | 0.229 | 0.479 | 0 | 0.37 | -0.001 | 0.198 | 0.15 | 0.116 | 0.106 | 0.233 | 0 | 0 | 25.109 | 2.281 | 0 | 0 | 2.914 | 0 | -2.574 | 0 | 0 | 0.268 | 0.927 | 0 | -0.821 | 0.455 | 0.366 | 0 | 0 | 0 | -0.2 | 0.2 | -2.4 | -17.9 | 29.8 | 0.4 | 0 | 1.9 | 2.5 | 0 | 1.1 | 0.2 | 0 | 0.3 | 0 | 0 | 0.1 | 0 | 0 | 4 | 0 | 0 |
Investing Cash Flow
| -226.469 | 67.73 | -338.663 | -209.909 | -230.327 | -332.944 | -213.817 | -221.939 | -421.233 | -237.78 | -118.873 | -98.514 | -80.216 | 3.989 | -199.29 | -254.366 | -124.128 | -139.757 | 82.775 | -207.279 | -281.047 | -674.725 | -218.932 | -149.353 | -136.948 | -129.143 | -137.94 | -668.501 | -431.755 | -66.159 | -274.715 | -60.958 | -80.96 | -47.679 | -60.013 | -70.508 | -255.07 | -72.479 | -61.418 | -63.534 | 30.061 | -42.485 | -37.745 | -29.635 | 19.749 | -42.556 | -26.679 | -44.217 | -25.677 | -30.755 | -19.965 | -15.114 | -20.013 | -20.256 | -12.706 | -6.763 | -16.785 | -9.617 | -4.723 | -18.721 | -52.945 | -44.904 | 135.26 | -46.1 | 40.549 | -55.859 | -168.835 | -31.646 | -45.748 | -41.508 | -40.508 | -39.137 | -15.691 | -24.618 | -16.21 | -16.09 | -21.259 | -7.596 | -21.37 | -14.085 | 13.73 | -12.37 | -13.201 | -11.474 | -12.049 | -13.376 | -2.574 | -26.748 | -28.579 | -30.559 | -29.429 | -24.071 | -14.139 | -12.392 | -31.894 | -23.424 | -20.8 | -5.8 | -11.4 | -13.7 | -19.3 | -43.8 | 21.3 | -12.4 | -28.6 | -22.9 | -24.9 | -8.8 | -12.8 | -11 | -7.5 | -1.4 | -7.4 | -1.4 | -13.9 | -1.5 | -2 | -3.6 | -0.6 | -0.2 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 221 | 0 | 0 | -0.376 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109.913 | 0 | 0 | 65.546 | -0.064 | 0 | 0 | 0 | 70.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73.765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0 | 0.001 | 0.001 | -0.033 | -0.041 | 0 | 0 | 0 | 0.066 | 0 | 0 | 0 | 0.063 | 0 | 0.016 | 0 | 0.179 | 0 | 0.179 | 0 | 0 | 0.073 | 0.059 | 41 | 0 | 0 | 0.1 | 0 | 0.2 | 0 | 0.2 | 29.2 | -0.6 | 0.6 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -40.525 | -14.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.014 | -0.107 | -0.388 | 0 | -220.399 | -73.012 | -0.833 | -1.025 | -0.376 | 105 | -1.029 | -0.56 | 0 | -0.065 | -0.974 | -0.079 | 0 | -0.169 | -1.914 | -0.124 | 0 | 0 | 0 | 60 | 315 | 0 | 0 | 0 | -70.035 | 0 | 0 | 0 | 0 | -0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.133 | 0 | -1.117 | -0.016 | 0 | 0 | 0 | 0 | 0.438 | -0.057 | 0.037 | -0.418 | 0.241 | -0.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 0 | 0 | -1.9 | -0.9 | 0 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.35 | -1.823 | -1.824 | -1.824 | -1.823 | -1.823 | -1.824 | -1.824 | -1.824 | -1.823 | -1.824 | -1.824 | -1.824 | -1.823 | -1.824 | -1.974 | -1.974 | -1.973 | -1.974 | -1.974 | -1.974 | -1.973 | -1.974 | -1.973 | -1.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.318 | -0.317 | -0.317 | -0.319 | -0.319 | -0.319 | -0.32 | -0.319 | -0.319 | -0.319 | -0.32 | -0.319 | -0.319 | -0.319 | -0.32 | -0.319 | -0.319 | -0.556 | -0.553 | -0.552 | -0.553 | -0.6 | -0.6 | -0.5 | -0.6 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | 0 | -0.3 | -0.7 | -0.7 | 0 | 0 | 0 | 0 | 0 | -0.4 | -0.4 | -0.4 |
Other Financing Activities
| -71.928 | -334.752 | 59.421 | -38.029 | -143.275 | -144.081 | -156.558 | -65.063 | 61.106 | -56.886 | -77.28 | -35.037 | -44.626 | -136.69 | 94.189 | 64.13 | -11.418 | 21.672 | -225.869 | 128.975 | 135.154 | 63.495 | 603.664 | 49.44 | 24.972 | -0.466 | 200.511 | -0.079 | 724.709 | 381.268 | 245.858 | 54.949 | 50.913 | 24 | 38.012 | 67.534 | 214.129 | 58.374 | 47.191 | 44.271 | -45.06 | 16.945 | 42.41 | 17 | -30 | 29.984 | -0.225 | -0.002 | 35.062 | 0 | 0 | 38.703 | 0.001 | -0.046 | -16.047 | -10 | 10 | -5 | 5 | 0 | 0.065 | 43.531 | -164.294 | 0.031 | -9.837 | 10 | 157.754 | -0.055 | 15.937 | 12.027 | 2.052 | 0.695 | 4.54 | -0.846 | -0.184 | -5.294 | 1.782 | -30.609 | 26.875 | -8.808 | -9.438 | 1.734 | 2.833 | -2.273 | 3.522 | 3.131 | 7.267 | 28.857 | 23.557 | 20.059 | 16.604 | 13.475 | 6.287 | 4.104 | 22.073 | 0.059 | 36.9 | 6.4 | 8.7 | 9.2 | 9.5 | 10.8 | -2.4 | 0.1 | 31.9 | 17.5 | 19.1 | 0.1 | 14.7 | 8.5 | 0.4 | 0 | 7.9 | -2 | 5.6 | 0 | 0.1 | 5.5 | -0.4 | -0.1 |
Financing Cash Flow
| -71.928 | -334.752 | 59.421 | -38.029 | -143.275 | -144.081 | -156.558 | -65.063 | 61.106 | -56.886 | -77.28 | -35.037 | -44.626 | -136.69 | 94.189 | 64.13 | -11.418 | 21.322 | -227.692 | 127.151 | 133.33 | 61.672 | 601.841 | 47.616 | 23.148 | -2.29 | 198.688 | -1.903 | 722.885 | 379.275 | 242.121 | 53.001 | 48.939 | 22.026 | 36.039 | 65.56 | 212.155 | 56.4 | 45.218 | 42.297 | -47.033 | 14.971 | 42.41 | 17 | -30 | 29.984 | -0.225 | -0.002 | -70.124 | 0 | 0 | 38.703 | 0.001 | -0.046 | -16.047 | -10 | 10 | -5 | 5 | 0 | 0.065 | 43.531 | -164.294 | 0.031 | -9.837 | 10 | 157.754 | -0.055 | 15.937 | 12.027 | 2.089 | 0.695 | 4.54 | -0.846 | -0.184 | -5.612 | 1.465 | -30.926 | 26.556 | -9.127 | -9.757 | 1.414 | 2.514 | -2.592 | 3.203 | 2.811 | 6.948 | 28.538 | 23.238 | 19.739 | 16.285 | 13.156 | 5.731 | 3.551 | 21.521 | -0.494 | 36.3 | 5.8 | 8.2 | 8.6 | 8.8 | 10.1 | -3.1 | -0.6 | 31.2 | 16.8 | 18.4 | -0.6 | 14.7 | 8.2 | -0.3 | -0.7 | 7.9 | -2 | 5.6 | 0 | 0.1 | 5.1 | -0.8 | -0.5 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.1 | 10.7 | 14.1 | 35.5 | -28.4 | 3.3 | 21.6 | 19.8 | 20.1 | -3.6 | 15.6 | 4.7 | 2.6 | -4.5 | 6.4 | -1 | 12.4 | 0 | -1.1 | 3.1 | -0.3 | -0.6 |
Net Change In Cash
| -0.131 | -0.194 | 0.28 | -0.025 | -0.955 | -1.75 | 1.95 | -5.732 | 6.183 | -0.101 | -20.55 | 4.114 | 9.736 | 3 | -7.3 | 1.459 | 2.032 | -4.743 | 5.57 | -5.569 | 3.922 | -497.017 | 490.673 | -9.522 | -33.614 | -77.54 | 103.876 | -617.72 | 327.108 | 325.678 | -9.304 | 8.287 | -0.698 | -0.106 | -0.116 | 1.176 | -6.225 | 6.021 | -0.57 | -1.27 | 2.143 | -12.537 | 12.027 | 0.24 | -0.346 | 1.372 | -9.813 | -33.869 | -4.439 | -3.784 | -2.464 | 37.046 | -2.314 | -12.062 | -10.417 | 38.905 | 2.573 | 0.327 | 0.084 | -16.475 | -84.423 | 59.493 | -0.256 | -10.938 | 50.075 | -26.095 | 26.206 | 1.168 | -1.05 | 1.9 | -4.093 | 2.574 | -23.232 | 7.074 | 15.828 | -0.371 | -3.555 | -23.617 | 27.047 | -5.309 | 7.405 | -3.632 | 2.214 | -3.094 | -1.113 | -7.96 | 11.301 | -3.308 | 0.004 | -1.05 | 1.477 | -5.42 | 1.608 | 0.938 | -2.334 | -23.007 | 26.8 | 0.6 | 8.2 | 8.6 | 8.8 | 10.1 | -3.1 | -0.6 | 31.2 | 16.8 | 18.4 | -0.6 | 14.7 | 8.2 | -0.3 | -0.7 | 7.9 | -2 | 5.6 | 3.3 | 0.1 | 5.1 | -0.8 | -0.5 |
Cash At End Of Period
| 3.325 | 3.456 | 3.65 | 3.37 | 3.395 | 4.35 | 6.1 | 4.15 | 9.882 | 3.699 | 3.8 | 24.35 | 20.236 | 10.5 | 7.5 | 14.8 | 13.341 | 11.309 | 16.052 | 10.482 | 16.051 | 12.129 | 509.146 | 18.473 | 27.995 | 61.609 | 139.149 | 35.273 | 652.993 | 325.885 | 0.207 | 9.511 | 1.224 | 1.922 | 2.028 | 2.144 | 0.968 | 7.193 | 1.172 | 1.742 | 3.012 | 0.869 | 13.406 | 1.379 | 1.139 | 1.485 | 0.113 | 9.926 | 43.795 | 48.234 | 52.018 | 54.482 | 17.436 | 19.75 | 31.812 | 42.229 | 3.635 | 1.062 | 0.735 | 0.651 | 17.126 | 101.549 | 42.056 | 42.312 | 53.25 | 3.175 | 29.27 | 3.064 | 1.896 | 2.946 | 1.046 | 5.139 | 2.565 | 25.797 | 18.723 | 2.895 | 3.266 | 6.821 | 30.438 | 3.391 | 8.7 | 1.295 | 4.927 | 2.713 | 5.807 | 6.92 | 14.88 | 3.579 | 6.887 | 6.883 | 7.933 | 6.456 | 11.876 | 10.268 | 9.33 | 11.664 | 34.7 | 7.9 | 7.3 | 14.9 | 8.8 | 10.1 | -3.1 | 15 | 31.2 | 16.8 | 18.4 | 7.1 | 14.7 | 8.2 | -0.3 | 3.6 | 7.9 | -2 | 5.6 | 10.6 | 0.1 | 5.1 | -0.8 | 0.9 |