CorVel Corporation
NASDAQ:CRVL
316.25 (USD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 21.577 | 19.454 | 17.095 | 19.898 | 19.805 | 18.169 | 16.849 | 14.656 | 16.691 | 19.637 | 13.858 | 16.072 | 16.843 | 14.809 | 11.38 | 11.865 | 8.302 | 11.747 | 9.352 | 12.871 | 13.407 | 11.838 | 10.298 | 12.789 | 11.778 | 8.958 | 9.569 | 8.393 | 8.775 | 7.987 | 7.049 | 6.952 | 7.491 | 6.666 | 6.692 | 8.267 | 6.9 | 5.576 | 6.832 | 7.883 | 8.299 | 8.333 | 8.775 | 8.675 | 8.609 | 7.58 | 5.924 | 6.63 | 6.596 | 5.073 | 5.4 | 7.881 | 8.198 | 2.646 | 6.724 | 7.533 | 7.76 | 6.617 | 6.675 | 6.4 | 6.404 | 4.242 | 4.504 | 4.964 | 5.567 | 6.204 | 5.987 | 5.632 | 5.561 | 5.288 | 3.825 | 4.823 | 4.64 | 3.067 | 1.665 | 2.211 | 2.81 | 2.448 | 1.261 | 3.037 | 3.411 | 3.116 | 4.082 | 4.458 | 4.357 | 4.271 | 4.193 | 4.091 | 4.029 | 3.833 | 3.755 | 3.64 | 3.593 | 3.395 | 3.328 | 3.272 | 3.227 | 3.067 | 3.1 | 2.9 | 2.9 | 2.7 | 2.6 | 2.6 | 2.5 | 2.4 | 2.4 | 2.4 | 2.3 | 2.2 | 2.2 | 2.1 | 2 | 1.8 | 1.7 | 1.6 | 1.6 | 1.4 | 1.3 | 1.3 | 1.1 | 1.1 | 0.9 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 |
Depreciation & Amortization
| 6.726 | 6.683 | -6.744 | -6.461 | 6.364 | 6.257 | 6.219 | 6.326 | 6.319 | 6.015 | 6.056 | 5.945 | 5.9 | 5.886 | 5.907 | 5.815 | 5.828 | 5.698 | -0.932 | 8.783 | 8.967 | 5.888 | 5.821 | 5.642 | 5.633 | 5.762 | 5.473 | 5.237 | 5.303 | 5.331 | 5.207 | 5.359 | 5.051 | 5.044 | 4.992 | 4.971 | 4.945 | 4.733 | 4.544 | 4.601 | 4.117 | 4.21 | 4.082 | 4.107 | 4.012 | 3.885 | 3.91 | 3.585 | 4.359 | 4.11 | 3.626 | 3.591 | 3.396 | 3.224 | 3.078 | 3.086 | 2.861 | 3.217 | 2.85 | 2.977 | 2.944 | 2.926 | 2.943 | 2.939 | 2.97 | 3.082 | 3.041 | 3.035 | 2.61 | 2.507 | 2.469 | 2.559 | 2.587 | 2.655 | 2.584 | 2.846 | 2.855 | 2.833 | 2.807 | 2.656 | 2.789 | 2.794 | 2.89 | 1.971 | 2.303 | 2.279 | 2.39 | 3.66 | 2.51 | 2.09 | 2.346 | 2.065 | 1.913 | 1.651 | 1.685 | 1.782 | 1.641 | 2.665 | 1.6 | 1.3 | 1.4 | 2.2 | 1.3 | 1.5 | 1.3 | 2 | 0.8 | 1.3 | 1.2 | 1.2 | 1 | 1 | 1 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 0.5 | 0.6 | 1.1 | 0.3 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.5 | 0.1 | 0.3 | 0.2 |
Deferred Income Tax
| -0.268 | -2.398 | -0.27 | -0.325 | -0.328 | -0.907 | -0.424 | -0.238 | -0.344 | 3.273 | -0.296 | -0.339 | -0.336 | -7.505 | -0.312 | -0.31 | -0.249 | 2.361 | -0.285 | -0.3 | -0.306 | 2.233 | -0.256 | -0.227 | -0.294 | 2.898 | -3.213 | -0.231 | -0.328 | -0.56 | -0.233 | -0.234 | -0.193 | -1.065 | -0.192 | -0.19 | -0.209 | 0.918 | -0.164 | -0.172 | -0.278 | -1.876 | -0.29 | -0.191 | -0.162 | 2.532 | -0.104 | -0.032 | -0.12 | 9.724 | -6.031 | -7.832 | -0.194 | -21.569 | 0.009 | -0.03 | -0.223 | 0.313 | -0.014 | 0.043 | 0.684 | 0.06 | -0.134 | 0.194 | -0.118 | -2.375 | 0.021 | -0.673 | 0.801 | -0.048 | -0.4 | 0.101 | -1.17 | -0.115 | -0.279 | -0.266 | -0.814 | 1.183 | 0.293 | -0.379 | 0.69 | 1,329 | 0 | 0 | 0 | 999 | 0 | 0 | 0 | 0.06 | 0 | 0 | 0 | 0.262 | 0 | 0.146 | -0.105 | 0 | 0 | 0 | 1.9 | 0 | 0 | 0 | 1.7 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 1.07 | 1.292 | 1.077 | 1.301 | 1.312 | 1.532 | 1.698 | 0.95 | 1.379 | 1.314 | 1.183 | 1.356 | 1.345 | 1.494 | 1.251 | 1.238 | 0.995 | 0.919 | 1.143 | 1.198 | 1.225 | 1.239 | 1.023 | 0.908 | 1.179 | 0.782 | 0.853 | 0.607 | 0.922 | 0.696 | 0.608 | 0.612 | 0.516 | 0.59 | 0.498 | 0.488 | 0.616 | 0.615 | 0.432 | 0.445 | 0.717 | 0.594 | 0.676 | 0.465 | 0.405 | 0.347 | 0.263 | 0.09 | 0.297 | 0.406 | 0.541 | 0.671 | 0.658 | 0.65 | 0.63 | 0.674 | 0.59 | 0.542 | 0.572 | 0.489 | 0.499 | 1,331.612 | 0 | 0 | 0.384 | 1,486.605 | 0 | 0 | 0.359 | 972.806 | 0 | 0 | 285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.93 | -10.382 | 4.016 | -9.704 | 9.024 | -12.73 | 5.478 | -12.745 | 5.522 | -13.512 | -5.667 | -2.254 | -9.451 | 5.822 | 15.523 | 5.184 | -1.155 | -9.303 | 12.799 | -3.12 | 2.847 | -10.992 | 2.232 | 6.481 | 3.245 | -6.895 | 4.947 | -5.561 | 6.143 | 2.009 | 1.431 | -0.98 | -5.115 | 2.738 | 0.007 | -4.659 | 2.569 | -0.99 | 4.964 | -7.23 | -3.541 | -2.352 | 3.126 | -1.416 | 3.608 | -3.507 | 9.127 | -0.966 | 1.888 | -12.262 | 2.919 | -12.187 | 2.244 | -1.789 | 3.398 | 1.398 | -0.615 | 0.813 | -3.267 | 0.369 | -3.043 | -0.601 | 0.873 | -2.971 | -0.924 | 2.351 | -1.762 | 2.487 | -2.816 | 0.117 | -0.686 | -1.658 | 0.759 | -2.288 | 4.515 | -0.474 | 3.614 | -2.799 | 0.739 | 0.099 | 1.821 | -2.319 | -0.617 | -0.392 | 1.759 | -4.122 | 1.274 | -2.256 | -2.335 | 1.319 | 3.367 | -1.457 | 0.1 | 0.092 | 1.063 | 0.317 | 2.054 | -4.874 | 1.2 | 1.9 | -4.5 | -0.4 | -0.1 | -1.2 | -4.1 | -2.5 | 1.1 | 0.3 | -2.7 | -4 | 1.3 | 1.9 | -0.4 | -1.6 | -0.3 | -0.5 | -0.9 | 1 | -1.4 | -0.7 | -1 | 0.5 | 0.6 | -5.5 | 4 | -3.1 | -0.2 | -3.6 | 2.7 | -1.1 | -0.2 |
Accounts Receivables
| -1.966 | -4.979 | -6.43 | -2.915 | -3.578 | 1.614 | 2.162 | -4.484 | 1.044 | -13.053 | -0.123 | -2.141 | -2.705 | -1.21 | 9.06 | -5.927 | -2.899 | -2.606 | 7.496 | -5.223 | 4.297 | -9.161 | 2.518 | 0.869 | -2.497 | -2.221 | 1.605 | -3.839 | -0.203 | -4.311 | 0.661 | -0.438 | -1.341 | -4.131 | 3.149 | -2.908 | 0.323 | -1.602 | 3.42 | -3.544 | -0.312 | -2.126 | -1.658 | -3.699 | -1.973 | -6.114 | 4.774 | -3.119 | 2.565 | -3.759 | 4.41 | -2.702 | -0.465 | -5.991 | 0.031 | 0.714 | -2.173 | -0.102 | -3.109 | 0.357 | -2.695 | -4,386.896 | 0 | 0 | -1.104 | 761.655 | 0 | 0 | -0.655 | -2,744 | 0 | 0 | -301 | 2,375.305 | 0 | 0 | 1.695 | -2,429.071 | 0 | 0 | 1.071 | 156.159 | 0 | 0 | 2.841 | -9,774.195 | 0 | 0 | -3.805 | 1,276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.383 | 0 | 0 | -2.383 | 1.307 | 0.412 | 6.873 | -4.197 | -4.221 | 4.221 | 0 | 0 | -20.053 | 0 | 14.3 | 5.753 | 0.638 | 8.131 | 4.034 | -10.916 | 4.585 | -0.544 | 13.54 | 3.403 | -7.624 | 4.74 | 10.822 | 1.509 | 4.09 | 0.38 | 9.307 | -7.531 | 6.977 | -0.056 | 6.015 | 2.154 | 0.298 | 1.141 | 5.014 | -7.341 | 5.391 | 1.55 | 5.76 | 3.221 | 4.743 | 4.156 | 2.103 | 0.911 | -6.977 | -28.803 | -39.94 | -2.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.43 | 0 | 0 | -41.43 | 37.812 | 0 | 0 | -37.812 | 34.635 | 0 | 0 | -34.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.05 | 4.226 | -0.224 | -5.063 | 2.383 | -1.307 | -0.412 | -6.873 | 4.197 | 2.085 | -0.662 | -2.807 | 3.257 | 3.619 | 0 | -3.308 | -0.311 | -4.296 | 1.002 | -3.477 | 7.866 | -3.786 | 1.563 | -2.29 | 2.538 | -3.454 | 1.464 | -5.236 | 4.096 | 4.072 | -0.17 | -3.17 | 2.618 | 1.62 | -3.886 | -1.851 | 1.58 | 2.597 | -1.015 | -5.252 | 0.975 | -0.185 | 1.447 | -2.307 | 3.58 | -0.198 | 2.602 | 0.135 | -1.725 | -1.487 | -3.696 | -1.437 | 4.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.359 | 0 | 0 | -0.359 | -1.553 | 0 | 0 | 1.553 | -3.863 | 0 | 0 | 3.863 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.846 | -9.629 | 10.67 | -1.726 | 12.602 | -14.344 | 3.316 | -8.261 | 4.478 | -0.459 | -9.103 | -0.113 | -6.746 | 7.032 | 6.463 | 0.119 | -3.698 | -3.039 | -3.83 | 1.546 | 1.6 | -2.63 | -1.305 | -5.638 | -0.199 | 6.404 | -2.862 | -7.308 | 0.741 | -1.842 | 0.56 | -6.679 | 1.139 | -1.728 | 0.8 | -5.915 | -1.488 | -2.283 | 1.418 | -3.448 | 3.137 | -5.432 | 1.787 | -1.17 | -1.22 | -1.938 | -2.405 | -0.085 | 0.137 | -0.039 | 31.008 | 31.892 | -0.063 | 4.202 | 3.367 | 0.684 | 1.558 | 0.915 | -0.158 | 0.012 | -0.348 | -0.601 | 0.873 | -2.971 | 0.18 | 2.351 | -1.762 | 2.487 | -2.161 | 0.117 | -0.686 | -1.658 | 301.759 | -2.288 | 4.515 | -0.474 | 1.919 | -2.799 | 0.739 | 0.099 | 42.539 | -2.319 | -0.617 | -0.392 | 35.177 | -4.122 | 1.274 | -2.256 | 32.242 | 1.319 | 3.367 | -1.457 | 0.1 | 0.092 | 1.063 | 0.317 | 2.054 | -4.874 | 1.2 | 1.9 | -4.5 | -0.4 | -0.1 | -1.2 | -4.1 | -2.5 | 1.1 | 0.3 | -2.7 | -4 | 1.3 | 1.9 | -0.4 | -1.6 | -0.3 | -0.5 | -0.9 | 1 | -1.4 | -0.7 | -1 | 0.5 | 0.6 | -5.5 | 4 | -3.1 | -0.2 | -3.6 | 2.7 | -1.1 | -0.2 |
Other Non Cash Items
| 1.404 | 16.007 | 14.199 | 13.284 | 0.449 | 0.463 | -0.071 | 0.785 | 0.454 | 0.1 | 0.062 | -0.041 | 0.159 | 0.103 | 0.514 | 0.304 | 1.69 | 3.107 | -2.219 | 0.645 | 0.222 | 0.53 | 0.185 | 0.202 | 1.264 | 0.769 | 1.652 | 0.773 | 0.564 | 0.96 | 1.02 | 0.695 | 0.393 | 0.526 | 0.225 | 0.589 | 0.303 | 0.354 | 0.864 | 0.437 | 0.36 | 0.28 | 0.722 | 0.087 | 0.321 | 0.392 | 0.611 | 1.086 | 0.446 | 0.596 | 5.697 | 8.57 | 0.877 | 23.71 | -0.134 | 0.357 | 1.094 | 0.591 | 0.794 | 0.53 | 0.288 | -0.359 | 0.727 | 1.146 | 0.546 | 0.459 | 1.494 | 0.941 | 0.922 | -1.667 | 3.425 | 0.545 | -283.321 | 3.661 | 0.121 | 0.094 | 0.282 | 3.14 | 0.034 | 0.17 | 0.122 | 1.287 | -0.45 | -0.101 | 0.551 | 2.264 | 0 | 0 | 0 | 0.052 | -0.1 | 0 | 0 | -0.045 | 0 | 0 | 0 | 0.161 | -0.2 | -1.8 | 0 | -0.7 | -0.1 | -1.6 | 0 | 0.2 | 0.2 | -1.3 | 0 | 0.6 | -0.1 | 0.1 | 0 | 0.1 | 0 | 0.1 | -0.1 | 0 | 0 | 0.5 | -0.1 | 0.1 | 0.1 | 1.6 | -2.3 | 2.2 | 0 | -0.1 | -0.2 | 0 | 0.1 |
Operating Cash Flow
| 40.439 | 15.245 | 29.373 | 17.993 | 36.626 | 12.784 | 29.749 | 9.734 | 30.021 | 16.827 | 15.196 | 20.739 | 14.46 | 20.609 | 34.263 | 24.096 | 15.411 | 14.529 | 19.858 | 20.077 | 26.362 | 10.736 | 19.303 | 25.795 | 22.805 | 12.274 | 19.281 | 9.218 | 21.379 | 16.423 | 15.082 | 12.404 | 8.143 | 14.499 | 12.222 | 9.466 | 15.124 | 11.206 | 17.472 | 5.964 | 9.674 | 9.189 | 17.091 | 11.727 | 16.793 | 11.229 | 19.731 | 10.393 | 13.466 | 7.647 | 12.152 | 0.694 | 15.179 | 6.872 | 13.705 | 13.018 | 11.467 | 12.093 | 7.61 | 10.808 | 7.776 | 7.693 | 8.909 | 6.28 | 8.425 | 9.591 | 8.803 | 11.436 | 7.437 | 6.3 | 8.821 | 6.376 | 8.495 | 6.98 | 8.606 | 4.411 | 8.747 | 6.805 | 5.134 | 5.583 | 8.833 | 4.878 | 5.905 | 5.936 | 8.97 | 4.692 | 7.857 | 5.495 | 4.204 | 7.354 | 9.368 | 4.248 | 5.606 | 5.355 | 6.076 | 5.517 | 6.817 | 1.019 | 5.7 | 4.3 | 1.7 | 3.8 | 3.7 | 1.3 | 1.4 | 2.1 | 4.5 | 2.7 | 2 | 0 | 4.4 | 5.1 | 2.6 | 1 | 2.1 | 1.9 | 1.3 | 2.9 | 0.4 | 1.7 | 1.1 | 2 | 2 | -3 | 2.7 | 0 | 0.6 | -2.7 | 3 | -0.4 | 0.4 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -7.673 | -10.047 | -6.917 | -7.227 | -5.049 | -7.156 | -5.768 | -5.016 | -8.38 | -11.378 | -6.824 | -5.154 | -6.463 | -3.948 | -6.358 | -3.33 | -3.607 | -4.614 | -10.204 | -9.512 | -8.03 | -4.966 | -3.835 | -3.504 | -2.969 | -11.353 | -4.908 | -6.129 | -5.299 | -13.868 | -6.33 | -5.558 | -5.285 | -4.855 | -3.876 | -3.329 | -4.696 | -8.062 | -4.933 | -5.285 | -4.588 | -5.667 | -3.69 | -3.51 | -5.477 | -5.681 | -2.872 | -2.93 | -3.404 | -6.499 | -5.057 | -4.695 | -6.963 | -4.885 | -4.587 | -3.942 | -5.09 | -2.987 | -3.036 | -3.789 | -1.856 | -0.968 | -3.426 | -3.446 | -2.642 | -2.556 | -3.489 | -5.222 | -3.49 | -3.017 | -2.5 | -1.788 | -1.228 | -1.513 | -1.316 | -1.603 | -3.322 | -2.616 | -2.961 | -2.567 | -3.416 | -3.323 | -4.041 | -2.719 | -3.039 | -3.216 | -2.994 | -4.2 | -3.519 | -2.967 | -3.436 | -2.401 | -2.072 | -3.202 | -2.442 | -2.658 | -1.852 | -1.94 | -1.3 | -1.3 | -1.7 | -1.8 | -1.6 | -1.7 | -1.5 | -3 | -1.9 | -1.7 | -2.1 | -1.9 | -1.4 | -1.1 | -1.4 | -1 | -1.2 | -0.7 | -1 | -1 | -1.5 | -1.6 | -1.1 | -0.8 | -0.9 | -1 | -1.6 | -0.9 | -0.8 | -0.7 | -0.5 | -0.8 | -0.5 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45 | 0 | 0 | 0 | -1,235 | 0 | 0 | 0 | -0.6 | 0 | 0 | 0 | -3,365 | 0 | 0 | 0 | -2.286 | 0 | 0 | -12.3 | -11,972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -80 | 0 | 0 | 0 | -4,223.897 | 0 | 0 | -4.103 | -0.418 | 0 | -0.673 | -2.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.284 | 0 | -0.25 | 0 | -599.4 | 0 | 0 | -0.6 | -1,398.6 | -0.6 | 0 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.045 | -0.045 | 0 | 0 | 1.235 | -1.235 | 0 | 0 | 0 | 0 | 0 | 0 | -3.365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0 | 0 | 0 | -0.525 | 0.4 | 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 | 1.4 | -0.1 | 0.1 | -1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.7 | -1.7 | 0 | 0 | 2.4 | 0 | 0 | 0 |
Investing Cash Flow
| -7.673 | -10.047 | -6.917 | -7.227 | -5.049 | -7.156 | -5.768 | -5.016 | -8.38 | -11.378 | -6.824 | -5.154 | -6.463 | -3.948 | -6.358 | -3.33 | -3.607 | -4.614 | -10.204 | -9.512 | -8.03 | -4.966 | -3.835 | -3.504 | -2.969 | -11.353 | -4.908 | -6.129 | -5.299 | -13.584 | -6.33 | -5.808 | -5.285 | -4.855 | -3.876 | -3.329 | -5.296 | -8.062 | -5.533 | -5.285 | -5.388 | -5.667 | -3.69 | -3.51 | -5.477 | -5.681 | -2.872 | -2.93 | -3.404 | -6.499 | -5.102 | -4.695 | -6.963 | -4.885 | -5.822 | -3.942 | -5.09 | -3.587 | -3.036 | -3.789 | -1.856 | -4.333 | -3.426 | -3.446 | -2.642 | -4.842 | -3.489 | -5.222 | -15.79 | -14.989 | -2.5 | -1.788 | -1.228 | -1.513 | -1.316 | -1.603 | -3.322 | -2.696 | -2.961 | -2.567 | -3.416 | -3.848 | -3.641 | -2.719 | -7.142 | -3.634 | -2.994 | -4.873 | -5.823 | -2.967 | -3.436 | -2.401 | -2.072 | -3.202 | -2.442 | -2.658 | -1.852 | -1.94 | -1.3 | -1.3 | -1.7 | -1.8 | -1.6 | -1.7 | -1.5 | -3 | -1.9 | -1.7 | -2.1 | -0.5 | -1.5 | -1 | -2.8 | -1 | -1.2 | -0.7 | -1 | -1 | -1.5 | -1.6 | -1.1 | -0.8 | -0.9 | 0.7 | -3.3 | -0.9 | -0.8 | 1.7 | -0.5 | -0.8 | -0.5 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.422 | -5.422 | 0 | 0 | -1.443 | -1.443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.105 | 2.552 | 2.113 | 3.808 | 1.474 | 6.264 | 1.22 | 2.197 | 1.851 | 1.311 | 1.627 | 2.387 | 5.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.894 | 0.101 | 0.549 | 1.244 | 1.137 | 0.829 | 0.727 | 0.145 | 1.01 | 7.045 | 1.563 | 0.003 | -0.045 | 0.382 | 0.846 | 1.812 | 0.931 | 0.408 | 1.216 | 0.234 | 2.98 | 0.765 | 2.074 | 0.724 | 0.906 | 0.898 | 0.825 | 0.746 | 1.325 | 0.316 | 0.713 | 0.327 | 1.57 | 0.391 | 1.676 | 0.513 | 1.478 | 0.6 | 0.7 | 0.3 | 1 | 0.4 | 0 | 0 | 1.1 | 0.2 | 1.1 | 0.1 | 0.5 | 0 | 0.5 | 0.7 | 0.9 | 0.2 | 1 | 0.7 | 0 | 0.8 | 0.7 | 0.8 | 0.5 | 0.6 | 0 | 0 | 0 | 0.1 | -13.5 | 0 | 14.9 | 0.3 |
Common Stock Repurchased
| -9.526 | -9.181 | -9.324 | -9.418 | -17.787 | -18.594 | -22.795 | -25.598 | -26.688 | -24.794 | -25.536 | -25.559 | -14.196 | -10.546 | -7.685 | -12.042 | -2.398 | -18.096 | -19.196 | -19.197 | -9.119 | -12.576 | -11.289 | -7.816 | -3.486 | 11.187 | 0 | 0 | -11.187 | -12.874 | -10.926 | -2.551 | -1.648 | -4.747 | -8.003 | -9.699 | -9.076 | -9.145 | -9.495 | -7.433 | -5.725 | -3.204 | -4.223 | -12.444 | -7.308 | -7.051 | -16.739 | -3.264 | -3.673 | -5.379 | -6.259 | -6.332 | -3.673 | -7.828 | -11.002 | -6.309 | -5.469 | -5.574 | -9.541 | -16.799 | -0.647 | -1.265 | -16.986 | -1.503 | -3.706 | -0.086 | -4.004 | 0 | 0 | -5.255 | -11.22 | 0 | 0 | 18.724 | -5.976 | -6.536 | -6.212 | -6.556 | -5.11 | -3.579 | -1.955 | -12,143.43 | -3.175 | -4.384 | -3.011 | -14,976.081 | -3.292 | -4.367 | -3.26 | -5.41 | 0 | 0 | -3.811 | -3.204 | -3.35 | -3.812 | -3.581 | -3.866 | -6.9 | -1.3 | -0.9 | -0.9 | -0.8 | -1.3 | -2.3 | -2.8 | -2.9 | -3.3 | -3.3 | -7.4 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.105 | 2.552 | 2.113 | -5.61 | -16.313 | -12.33 | -21.575 | -23.401 | 1.851 | 1.311 | 7.049 | 2.387 | 5.145 | 4.772 | 3.97 | 3.247 | 1.482 | 1.776 | 1.25 | 2.127 | 3.499 | 2.036 | 2.171 | 2.318 | 1.219 | 1.257 | 1.087 | 0.035 | 1.505 | -0.163 | 0.121 | 0.583 | 2.245 | 1.378 | 1.274 | 1.347 | 0.834 | 0.488 | 0.423 | 0.782 | 0.707 | 1.802 | 1.376 | 1.385 | 1.204 | 0.556 | 0.635 | 1.247 | 1.582 | 0.763 | 1.14 | 0.89 | 0.765 | 2.341 | 1.832 | 2.299 | 0.84 | 1.137 | 0.849 | 1.522 | 0.286 | 0.45 | -0.062 | -0.04 | 0.528 | 0.791 | -0.166 | -4.452 | 0.046 | 3.951 | -0.131 | -5.528 | -0.111 | -15,729 | 0 | 0 | -4.4 | -14,411 | 0 | 0 | -1.721 | -1.584 | 0 | 0 | -2.287 | -4.068 | 0 | 0 | -2.514 | 2,687.016 | -2.538 | -3.478 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 | 0 | -0.1 | 0.1 | 0.5 | 0.4 | 0 | 0 | 0 | 0 | 0.1 | -2.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.6 | 0.3 | 0 | 13.6 | 0 | -9.9 | 0 |
Financing Cash Flow
| -6.421 | -6.629 | -7.211 | -5.61 | -16.313 | -12.33 | -21.575 | -23.401 | -24.837 | -23.483 | -23.909 | -23.172 | -9.051 | -5.774 | -5.158 | -8.795 | -0.916 | -16.32 | -17.946 | -17.07 | -5.62 | -10.54 | -9.118 | -5.498 | -2.267 | 1.257 | 1.087 | 0.035 | -9.682 | -13.037 | -10.805 | -1.968 | 0.597 | -3.369 | -6.729 | -8.352 | -8.242 | -8.657 | -9.072 | -6.651 | -5.018 | -1.402 | -2.847 | -11.059 | -6.104 | -6.495 | -16.104 | -2.017 | -2.091 | -4.616 | -5.119 | -5.442 | -2.908 | -5.487 | -9.17 | -4.01 | -4.629 | -4.437 | -8.692 | -15.277 | -0.361 | -0.815 | -16.947 | -0.994 | -1.934 | 1.842 | -3.341 | -3.725 | 0.191 | -0.294 | -4.306 | -3.965 | -0.108 | -0.045 | -5.594 | -5.69 | -4.4 | -5.625 | -4.702 | -2.363 | -1.721 | 1.396 | -2.41 | -2.31 | -2.287 | -3.162 | -2.394 | -3.542 | -2.514 | -4.085 | -2.222 | -2.765 | -3.484 | -1.634 | -2.959 | -2.136 | -3.068 | -2.488 | -6.2 | -0.6 | -0.6 | 0.1 | -0.3 | -0.8 | -1.9 | -1.7 | -2.7 | -2.2 | -3.2 | -6.8 | -2.1 | 0.5 | 0.7 | 0.9 | 0.2 | 1 | 0.7 | 0 | 0.8 | 0.7 | 0.8 | 0.5 | 0.6 | 0.5 | 0.6 | 0.3 | 0.1 | 0.1 | 0 | 5 | 0.3 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -16.592 | 1.85 | 14.742 | 0 | 0 | 0 | 0 | 0 | -8.641 | 8.641 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.691 | -1.691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.052 | -0.1 | 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 |
Net Change In Cash
| 26.345 | -1.431 | -74.654 | -66.695 | 15.264 | -6.702 | 2.406 | -18.683 | -3.196 | -18.034 | -15.537 | -7.587 | -1.054 | 10.887 | 22.747 | 11.971 | 10.888 | -6.405 | -8.292 | -6.505 | 12.712 | -4.77 | 6.35 | 16.793 | 17.569 | 2.178 | 15.46 | 3.124 | 6.398 | -10.198 | -2.053 | 4.628 | 3.455 | 6.275 | 1.617 | -2.215 | 1.586 | -5.513 | 2.867 | -5.972 | -0.732 | 2.12 | 10.554 | -2.842 | 5.212 | -0.947 | 0.755 | 5.446 | 7.971 | -3.468 | 1.931 | -9.443 | 5.308 | -3.5 | -2.978 | 5.066 | 1.748 | 4.069 | -4.118 | -8.258 | 5.559 | 2.545 | -11.464 | 1.84 | 3.849 | 6.591 | 1.973 | 2.489 | -8.162 | -8.983 | 2.015 | 0.623 | 7.159 | 5.422 | 1.696 | -2.882 | 1.025 | -1.516 | -2.529 | 0.653 | 3.696 | 2.426 | -0.146 | 0.907 | -0.459 | -2.104 | 2.469 | -2.92 | -4.133 | 0.302 | 3.71 | -0.918 | 0.05 | 0.519 | 0.675 | 0.723 | 1.897 | -3.357 | -1.9 | 2.4 | -0.6 | 2.1 | 1.8 | -1.2 | -2 | -2.6 | -0.1 | -1.2 | -3.3 | -7.3 | 0.8 | 4.6 | 0.5 | 0.9 | 1.1 | 2.2 | 1 | 1.9 | -0.3 | 0.8 | 0.8 | 1.7 | 1.7 | -1.8 | 0 | -0.6 | -0.1 | -0.9 | 2.5 | 3.8 | 0.2 |
Cash At End Of Period
| 131.908 | 105.563 | 17.095 | 19.898 | 86.593 | 71.329 | 78.031 | 75.625 | 94.308 | 97.504 | 115.538 | 131.075 | 138.662 | 139.716 | 128.829 | 106.082 | 94.111 | 83.223 | 89.628 | 97.92 | 104.425 | 91.713 | 96.483 | 90.133 | 73.34 | 55.771 | 53.593 | 38.133 | 35.009 | 28.611 | 38.809 | 40.862 | 36.234 | 32.779 | 26.504 | 24.887 | 27.102 | 25.516 | 31.029 | 28.162 | 34.134 | 34.866 | 32.746 | 22.192 | 25.034 | 19.822 | 20.769 | 20.014 | 14.568 | 6.597 | 10.065 | 8.134 | 17.577 | 12.269 | 15.769 | 18.747 | 13.681 | 11.933 | 7.864 | 11.982 | 20.24 | 14.681 | 12.136 | 23.6 | 21.76 | 17.911 | 11.32 | 9.347 | 6.858 | 15.02 | 24.003 | 21.988 | 21.365 | 14.206 | 8.784 | 7.088 | 9.97 | 8.945 | 10.461 | 12.99 | 12.337 | 8.641 | 6.215 | 6.361 | 5.454 | 5.913 | 8.017 | 5.548 | 8.468 | 12.601 | 12.299 | 8.589 | 9.507 | 9.457 | 8.938 | 8.263 | 7.54 | 5.643 | 9 | 10.9 | 8.5 | 2.1 | 1.8 | -1.2 | 6.4 | -2.6 | -0.1 | -1.2 | 12.4 | -7.3 | 0.8 | 4.6 | 17.6 | 0.9 | 14.3 | 2.2 | 1 | 1.9 | 8.1 | 0.8 | 0.8 | 1.7 | 5.2 | -1.8 | 0 | -0.6 | 5.8 | -0.9 | 2.5 | 3.8 | 0.5 |