California Water Service Group
NYSE:CWT
44.56 (USD) • At close February 5, 2025
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 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 60.554 | 40.551 | 69.917 | 30.128 | 34.325 | 9.447 | -22.334 | 19.471 | 55.683 | 19.215 | 0.894 | 3.436 | 62.499 | 38.076 | -3.032 | 15.497 | 96.36 | 5.281 | -20.307 | 11.336 | 42.424 | 16.996 | -7.64 | 20.715 | 34.392 | 13.022 | -2.545 | 13.669 | 33.849 | 18.531 | 1.132 | 15.09 | 22.875 | 11.508 | -0.798 | 8.477 | 25.12 | 9.845 | 1.575 | 11.394 | 33.65 | 17.17 | -5.476 | 5.666 | 29.151 | 13.51 | -1.073 | 5.006 | 29.772 | 12.965 | 1.085 | 1.868 | 20.935 | 12.19 | 2.719 | 4.871 | 20.386 | 10.381 | 2.018 | 6.451 | 19.592 | 12.09 | 2.421 | 7.318 | 22.185 | 10.117 | 0.185 | 8.042 | 13.809 | 7.727 | 1.581 | 6.419 | 12.619 | 5.71 | 0.832 | 5.837 | 13.115 | 7.591 | 0.68 | 3.737 | 10.789 | 10.054 | 1.446 | 7.013 | 8.587 | 4.585 | -0.768 | 2.852 | 7.674 | 6.619 | 1.928 | 3.06 | 5.92 | 5.764 | 0.221 | 3.472 | 9.205 | 6.083 | 1.203 | 3.9 | 7.9 | 5.6 | 2.5 | 4.1 | 9.1 | 3.6 | 1.6 | 3.6 | 7.9 | 8.9 | 2.9 | 3.4 | 8.7 | 5.8 | 1.2 | 3.7 | 6.5 | 3.5 | 1 | 3.1 | 5.8 | 4.1 | 1.4 |
Depreciation & Amortization
| 33.612 | 33.528 | 33.401 | 31.993 | 30.387 | 30.311 | 30.433 | 28.876 | 29.556 | 29.45 | 29.482 | 27.908 | 27.94 | 28.064 | 27.669 | 25.385 | 25.299 | 25.158 | 25.093 | 22.766 | 22.778 | 22.851 | 22.893 | 21.576 | 21.549 | 21.375 | 21.207 | 19.576 | 19.688 | 19.67 | 19.658 | 16.257 | 16.245 | 16.247 | 16.454 | 15.776 | 15.754 | 15.916 | 15.736 | 14.841 | 15.319 | 16.598 | 16.564 | 15.183 | 14.979 | 14.978 | 15.11 | 14.144 | 14.168 | 14.144 | 14.41 | 12.968 | 13.176 | 12.823 | 13.014 | 10.677 | 11.731 | 11.452 | 11.405 | 9.465 | 10.564 | 10.822 | 10.792 | 39.485 | 11.224 | 9.276 | 9.222 | 33.563 | 0 | 0 | 0 | 30.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 35.627 | -1.2 | -1.4 | -0.1 | 26.88 | -1.6 | -1.5 | 0 | 25.2 | 0 | 0 | 0 | 34.44 | 0 | 0 | 0 | 15.346 | 0 | 0 | 0 | 20.909 | 0 | 0 | 0 | 21.087 | 0 | 0 | 0 | 26.818 | 0 | 0 | 0 | 24.393 | 0 | 0 | 0 | 9.8 | 0 | 0 | 0 | 9.8 | 0 | 0 | 0 | 34.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.669 | 2.174 | 0.223 | -0.407 | -0.384 | 0.065 | -0.157 | 0.214 | 2.098 | -0.17 | 1.025 | 0.265 | 3.704 | -0.112 | 1.377 | -1.061 | 5.484 | 1.228 | 11.1 | -0.175 | -1.066 | 4.41 | -0.168 | -0.342 | -0.737 | -0.458 | 2.015 | -0.034 | -0.25 | 2.898 | 0.031 | 0.24 | 0.053 | -4.068 | 0.409 | 0.403 | 0.6 | -2.257 | -0.1 | 0.6 | 1.2 | 0.5 | 0.2 | 0.2 | 1.2 | 0.4 | -0.1 | 0.4 | -2.8 | 0.9 | -0.2 | -0.1 | 1.6 | -0.1 | -0.1 | 0.3 | 1 | 0.1 | -0.2 | 0.4 |
Stock Based Compensation
| 0 | 0.4 | 0.7 | 0.293 | 1.2 | 1.4 | 0.1 | 1.661 | 1.6 | 1.5 | 0.5 | 2.305 | 1.9 | 1.4 | 1.3 | 1.49 | 1.8 | 0.5 | 0.8 | 1.431 | 1.4 | 1.2 | 2.7 | 0.841 | 0.8 | 0.8 | 0.7 | 0.818 | 0.8 | 0.8 | 0.7 | 0.749 | 0.7 | 0.7 | 0.7 | 0.578 | 1 | 0.4 | 0.6 | 0.695 | 0.5 | 0.5 | 0.5 | 0.532 | 0.5 | 0.4 | 0.4 | 0.342 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 37.651 | 22.482 | -73.167 | -20.356 | 40.754 | -20.873 | 15.916 | -34.264 | 27.155 | -16.157 | 1.038 | -8.986 | 21.789 | -25.695 | 6.235 | -54.708 | -42.533 | -8.952 | -3.822 | -13.873 | 21.904 | -14.018 | 8.675 | -9.184 | 15.707 | -12.048 | 9.364 | -18.772 | 22.293 | -15.004 | -5.395 | -28.633 | 25.588 | 0.661 | 15.327 | -23.087 | 26.593 | -4.512 | 9.739 | -34.842 | 7.794 | -0.494 | -0.457 | -10.557 | 21.636 | -11.267 | 6.022 | 6.874 | -6.092 | -13.546 | 6.332 | -5.023 | 19.979 | -2.511 | 0.909 | -18.178 | 10.201 | -7.561 | 6.086 | -12.901 | 9.929 | -6.154 | -0.638 | -15.471 | 12.681 | -4.1 | 8.242 | -10.669 | 3.436 | -3.338 | -1.992 | -3.836 | 9.851 | -5.314 | 0.499 | 4.146 | 8.241 | -5.675 | 21.935 | -11.699 | 8.698 | -13.107 | 1.75 | -7.439 | 7.709 | -4.067 | 7.324 | -5.984 | 8.092 | -7.476 | 0.666 | -1.329 | 9.459 | -9.854 | 4.392 | -8.768 | 11.06 | -3.15 | 0.428 | -5.1 | 9.1 | -2.5 | 4.5 | -4.9 | 5.1 | -1.6 | 4.9 | -3 | 0.3 | -1.2 | 5.2 | -3.5 | 4.6 | -2.2 | 4.2 | -4.5 | 4.2 | -0.8 | 4.3 | -4.5 | 3.3 | -3.4 | 4.1 |
Accounts Receivables
| 0 | 44.657 | 21.523 | 44.915 | -3.876 | -19.276 | 17.089 | -40.687 | -35.764 | -21.434 | -10.079 | -12.833 | -20.033 | -29.452 | 6.265 | -18.343 | -35.159 | -13.476 | 7.261 | 12.039 | -12.817 | -21.766 | 5.147 | 38.893 | -4.04 | -19.869 | 5.438 | 21.08 | -17.418 | -30.969 | -4.564 | 13.009 | -12.791 | -7.688 | 7.127 | 20.267 | -10.901 | -8.111 | 0.6 | 18.764 | 3.38 | -23.167 | 6.006 | 17.435 | -4.95 | -18.041 | -1.645 | -1.392 | -13.761 | -24.225 | 3.524 | -8.213 | 0 | 0 | 0 | -0.86 | 0 | 0 | 0 | -9.557 | 0 | 0 | 0 | -6.069 | 0 | 0 | 0 | -0.881 | 0 | 0 | 0 | -5.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -6.063 | 3.876 | 19.276 | -17.089 | 0 | 35.764 | 21.434 | 0 | 24.73 | 0 | 0 | 0 | 17.01 | 0 | 0 | 0 | 1.442 | 0 | -6.387 | 0.241 | -16.01 | 15.745 | -13.033 | 4.658 | -12.378 | 14.091 | -7.52 | -0.275 | -8.954 | 16.644 | -13.13 | 8.725 | -12.424 | 6.861 | -0.373 | 3.023 | -16.339 | 20.765 | -23.113 | 2.393 | -20.825 | 15.503 | -4.131 | 8.435 | 0 | 0 | 0 | 0 | 16.551 | 0 | 0 | 0 | -11.087 | 0 | 0 | 0 | 13.157 | 0 | 0 | 0 | -6.932 | 0 | 0 | 0 | -7.392 | 0 | 0 | 0 | 3.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.1 | 0 | -0.3 | 0.6 | -0.1 | 0 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 |
Change In Accounts Payables
| 20.598 | 9.498 | -20.043 | 1.031 | 9.701 | 10.394 | -11.23 | -8.681 | 12.171 | 0.501 | -11.617 | -0.024 | 1.945 | 5.363 | -10.222 | -6.826 | 3.794 | 10.784 | -7.379 | -6.016 | 10.807 | 10.161 | -4.233 | -13.432 | 11.716 | 13.432 | -7.015 | -5.148 | 3.47 | 8.777 | -5.535 | -5.101 | 4.195 | 9.874 | -5.129 | -8.064 | 5.787 | 1.877 | -0.419 | -8.609 | -5.563 | 12.624 | 0.178 | -3.91 | -1.068 | 9.517 | -0.73 | -12.187 | 4.187 | 8.545 | 0.334 | -10.399 | 4.757 | 14.407 | -4.153 | -4.016 | -1.091 | 6.095 | -0.768 | -14.221 | 5.645 | 8.373 | 1.543 | 2.61 | 4.342 | 5.223 | -2.906 | 2.857 | 0 | 0 | 0 | -0.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.053 | -31.673 | -74.647 | -60.239 | 31.053 | -31.267 | 27.146 | 15.104 | 14.984 | -16.658 | 12.655 | -20.859 | 19.844 | -31.058 | 16.457 | -46.549 | -46.327 | -19.736 | 3.557 | -21.338 | 11.097 | 3.974 | 7.52 | -18.635 | -7.714 | 7.422 | 6.283 | -22.326 | 22.15 | 14.708 | 4.979 | -27.587 | 17.54 | 11.605 | 4.604 | -22.866 | 24.846 | 2.095 | 6.535 | -28.658 | -10.788 | 33.162 | -9.034 | -3.257 | 12.151 | 1.388 | -0.038 | 20.453 | -10.279 | -22.091 | 5.998 | -2.962 | 15.222 | -16.918 | 5.062 | -2.215 | 11.292 | -13.656 | 6.854 | -2.28 | 4.284 | -14.527 | -2.181 | -5.08 | 12.681 | -4.1 | 8.242 | -5.253 | 3.436 | -3.338 | -1.992 | -1.11 | 9.851 | -5.314 | 0.499 | 4.146 | 8.241 | -5.675 | 21.935 | -11.699 | 8.698 | -13.107 | 1.75 | -7.439 | 7.709 | -4.067 | 7.324 | -5.984 | 0 | 0 | 0.666 | -1.329 | 0 | 0 | 0 | -8.768 | 11.06 | 0 | 0 | -5.1 | 9.1 | -2.5 | 4.5 | -4.9 | 5.1 | -1.6 | 4.9 | -3 | 0.2 | -1.2 | 5.1 | -3.5 | 4.9 | -2.8 | 4.3 | -4.5 | 4.2 | -0.8 | 4.4 | -4.5 | 3.4 | -3.4 | 4.1 |
Other Non Cash Items
| -29.974 | 10.764 | 61.686 | -3.376 | 0.521 | -2.334 | -3.045 | -2.193 | -2.463 | 3.209 | 22.779 | -1.803 | -0.72 | -2.774 | -0.893 | -3.944 | -2.466 | -5.55 | 3.103 | -1.855 | -2.154 | -2.579 | -3.787 | 2.359 | -1.716 | -1.03 | 0.226 | -0.624 | -1.768 | -1.768 | -1.098 | 4.127 | -0.579 | -0.379 | 0.043 | -0.03 | 0.708 | 0.211 | -0.161 | 24.941 | 0.22 | -0.563 | -0.158 | 0.35 | -0.643 | 0.006 | -0.51 | -27.564 | 29.46 | -4.382 | 1.089 | 3.735 | -4.033 | 0.589 | 7.934 | 0.674 | 2.292 | -3.545 | 2.62 | -7.754 | 6.518 | 2.324 | -1.097 | 14.199 | 11.224 | 9.269 | 9.222 | 5.959 | 8.56 | 8.8 | 8.401 | 8.252 | 7.716 | 7.317 | 7.684 | 5.92 | 6.618 | 6.945 | 6.998 | 6.556 | 6.512 | 6.521 | 6.517 | 4.185 | 5.894 | 4.893 | 3.681 | 4.174 | 5.275 | 4.574 | 4.235 | 5.156 | 3.286 | 4.776 | 4.817 | 4.516 | 4.568 | 5.116 | 4.097 | 4.5 | 3.7 | 3.6 | 3.9 | 3 | 3.6 | 3.4 | 3.5 | 2.8 | 3.1 | 3.8 | 3.2 | 4 | 3.2 | 3.1 | 2.9 | 1.7 | 2.8 | 2.9 | 2.8 | 2.1 | 2.8 | 2.8 | 2.6 |
Operating Cash Flow
| 101.843 | 94.424 | 26.515 | 74.309 | 105.987 | 16.551 | 20.97 | 43.931 | 109.931 | 35.717 | 54.193 | 52.56 | 111.508 | 37.671 | 29.979 | 21.26 | 76.66 | 15.937 | 4.067 | 40.451 | 84.952 | 23.25 | 20.141 | 59.516 | 69.932 | 21.319 | 28.252 | 38.054 | 74.062 | 21.429 | 14.297 | 36.508 | 64.129 | 28.037 | 31.026 | 28.107 | 68.175 | 21.46 | 26.889 | 27.966 | 56.983 | 32.711 | 10.473 | 22.274 | 65.123 | 17.227 | 19.549 | 32.509 | 67.308 | 9.181 | 22.916 | 13.548 | 50.057 | 23.091 | 24.576 | -1.956 | 44.61 | 10.727 | 22.129 | -4.739 | 46.603 | 19.082 | 11.478 | 14.715 | 48.264 | 15.509 | 17.242 | 2.948 | 25.87 | 13.032 | 8.204 | 12.933 | 30.016 | 8.738 | 9.28 | 19.607 | 27.862 | 10.238 | 28.552 | 4.078 | 27.227 | 14.568 | 9.538 | 2.693 | 26.6 | 5.243 | 9.895 | 0.305 | 20.583 | 5.732 | 6.795 | 6.637 | 21.563 | 0.717 | 9.67 | -0.727 | 20.765 | 8.458 | 6.131 | 3.9 | 20.7 | 6.6 | 11.5 | 3.4 | 18.3 | 5.6 | 10.2 | 4.6 | 11.7 | 11.4 | 11.7 | 1.1 | 17.4 | 6.5 | 8.2 | 2.5 | 13.4 | 5.5 | 8.4 | 1.7 | 12 | 3.3 | 8.5 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -117.75 | -104.608 | -109.806 | -109.618 | -96.94 | -95.209 | -81.98 | -105.669 | -77.5 | -76.092 | -68.496 | -85.446 | -69.226 | -71.705 | -66.817 | -77.39 | -87.724 | -68.267 | -65.27 | -78.828 | -73.006 | -62.055 | -59.881 | -58.851 | -78.956 | -63.25 | -70.65 | -78.752 | -71.73 | -56.859 | -51.853 | -62.532 | -50.251 | -59.692 | -56.463 | -58.524 | -42.482 | -40.78 | -35.047 | -45.757 | -29.211 | -32.427 | -24.62 | -28.206 | -28.592 | -34.089 | -32.101 | -28.081 | -37.616 | -33.319 | -28.665 | -29.029 | -37.249 | -27.801 | -24.467 | -24.585 | -38.883 | -34.337 | -26.121 | -27.746 | -29.932 | -27.926 | -25.004 | -27.181 | -37.273 | -13.525 | -29.825 | -21.779 | -28.293 | -28.737 | -22.534 | -35.416 | -23.607 | -33.985 | -21.406 | -37.231 | -23.251 | -16.752 | -17.283 | -19.497 | -19.447 | -18.017 | -11.612 | -20.881 | -11.089 | -18.213 | -24.07 | -29.446 | -27.64 | -20.542 | -10.733 | -22.891 | -11.913 | -13.84 | -13.405 | -9.832 | -9.323 | -13.1 | -4.906 | -16.4 | -10.7 | -9.5 | -7.9 | -11.4 | -6.9 | -10.1 | -6.2 | -11.1 | -9.3 | -7 | -5.5 | -8.4 | -8.8 | -6.8 | -11.7 | -8.6 | -6.2 | -6.3 | -6.2 | -7.5 | -7.9 | -6.8 | -6.1 |
Acquisitions Net
| -0.3 | 0.048 | 0 | 2.641 | -2.714 | 0 | -0.102 | 6.319 | 0 | -6.139 | -0.18 | -6.451 | 0 | -6.451 | -1 | -0.939 | -1.889 | -37.655 | 0 | 0 | 0 | 0 | 0 | -1.434 | 2.871 | 0 | 0 | 3.881 | 1.624 | 0 | 0.386 | 1.037 | 0 | 0 | 0.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.583 | 0 | 0 | 0 | -1.449 | 0 | -0.007 | -0.023 | 0.509 | -0.496 | 0 | -0.013 | -0.004 | -0.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.9 | 0 | 2.9 | -2.9 | 0 | 0 | 0 | 0 | 2.216 | -2.216 | 0 | 0 | 4.925 | -2.871 | -2.054 | 0 | -1.657 | -2.732 | -0.38 | -0.836 | -0.147 | -1.645 | -0.105 | -0.96 | -0.177 | -1.641 | -0.214 | 0 | 3.207 | -1.5 | -0.033 | -1.674 | -0.077 | -1.596 | -0.069 | -1.539 | 1.357 | -1.842 | 0 | -1.357 | 1.744 | -0.086 | -0.069 | -1.589 | -0.093 | -0.092 | -0.14 | -1.566 | -0.102 | -0.098 | -0.24 | -1.373 | 0 | 0.001 | -1.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.491 | 1.437 | 2.054 | 0 | -1.558 | 1.108 | 0 | 0.45 | -0.495 | 0 | 0 | 0.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.461 | 0.048 | -109.806 | -2.816 | -2.681 | 0 | -0.102 | -7.766 | 0 | -6.139 | -0.18 | 4.659 | -2.335 | -3.551 | 1 | -4.6 | -2.335 | -37.655 | 0 | -2.188 | -2.216 | 0 | 0 | 0.059 | -2.871 | 0 | 0 | 54.945 | -1.705 | -0.338 | -0.646 | 0.604 | -0.032 | -0.188 | -0.93 | 0.848 | -0.287 | 0.072 | -0.026 | -3.108 | 0.041 | -0.105 | 0.418 | -0.075 | 0.069 | 0.971 | 0.108 | -0.961 | -0.295 | -0.096 | 0.102 | -4.672 | 0.107 | -0.071 | -0.086 | 0.179 | 2.945 | -0.177 | 0.024 | 0.504 | -3.548 | 0.079 | 0.671 | 34.217 | -14.34 | -1.367 | 0 | 2.495 | 0 | 0 | 0 | -0.509 | 0 | 0.328 | 0.025 | 1.573 | 0.681 | -0.093 | 0 | 0.001 | 0.007 | -0.9 | 0.006 | 3.16 | 0.034 | -6.508 | 0.588 | 0.884 | 0.027 | -0.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -120.511 | -104.56 | -109.806 | -109.793 | -102.335 | -95.209 | -82.082 | -107.116 | -77.5 | -82.231 | -68.676 | -85.338 | -71.561 | -75.256 | -68.717 | -82.929 | -91.948 | -105.922 | -65.27 | -78.8 | -75.222 | -62.055 | -59.881 | -58.792 | -80.39 | -63.25 | -70.65 | -23.141 | -73.435 | -57.577 | -52.499 | -61.533 | -51.928 | -59.985 | -57.393 | -57.853 | -44.41 | -40.922 | -35.073 | -45.658 | -30.67 | -32.565 | -25.876 | -28.358 | -30.119 | -33.187 | -33.532 | -27.685 | -37.911 | -33.415 | -29.92 | -31.957 | -37.228 | -27.941 | -26.142 | -24.499 | -35.938 | -34.514 | -27.663 | -27.344 | -33.578 | -28.087 | -25.706 | -3.547 | -51.613 | -14.892 | -29.825 | -20.733 | -28.293 | -28.744 | -22.557 | -35.416 | -24.103 | -33.657 | -21.394 | -35.662 | -22.882 | -16.845 | -17.283 | -19.496 | -19.44 | -18.917 | -11.606 | -17.721 | -9.62 | -24.721 | -23.482 | -28.562 | -27.613 | -20.747 | -10.733 | -22.891 | -11.913 | -13.84 | -13.405 | -9.832 | -9.323 | -13.1 | -4.906 | -16.4 | -10.7 | -9.5 | -7.9 | -11.4 | -6.9 | -10.1 | -6.2 | -11.1 | -9.3 | -7 | -5.5 | -8.4 | -8.8 | -6.8 | -11.7 | -8.6 | -6.2 | -6.3 | -6.2 | -7.5 | -7.9 | -6.8 | -6.1 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 14.737 | -35.21 | 99.794 | 64.079 | -15.213 | -1.119 | 58.234 | -3.848 | -0.262 | 18.885 | 14.802 | -88.831 | -0.25 | -1.096 | 64.824 | -25.706 | -0.242 | 38.904 | 159.803 | 15.835 | -10.283 | 37.31 | 59.774 | -14.033 | 49.148 | 47.96 | -10.224 | 55.968 | 4.61 | 57.879 | 32.714 | 35.869 | -18.402 | 38.175 | 50.67 | -9.029 | 9.676 | 15.284 | 29.712 | 13.796 | -19.941 | 13.497 | 16.74 | -44.19 | -17.805 | -66.61 | 3.445 | 18.396 | -27.578 | 35.894 | 3.219 | 7.095 | 7.886 | 5.097 | 7.758 | 63.669 | 4.079 | 24.952 | 13.914 | -0.093 | -0.216 | 51.654 | 11.517 | 38.952 | 17.936 | 8.785 | 13.276 | -1.007 | -0.195 | -0.079 | -0.435 | -2.756 | -4.769 | 18.43 | 7.126 | -0.227 | -0.177 | -2.764 | 2.207 | 3.168 | -0.062 | -9.933 | 3.163 | 3.498 | -47.689 | 18.411 | 14.908 | 26.819 | 7 | 14.5 | 7.5 | 13.814 | -6.147 | 13.448 | 3.93 | 17.097 | -8.798 | 7.088 | 2.618 | 11.5 | -7.607 | 5.607 | -0.5 | 8.9 | -6.5 | 7 | -2 | 9.6 | -1.5 | -0.5 | -3.5 | 0 | 0 | 1 | 1 | -3.4 | 10 | 3.3 | -0.3 | 6.3 | -18.8 | 5.3 | -1.5 |
Common Stock Issued
| 35.08 | 52.612 | 0.769 | 0.633 | 0.552 | 95.079 | 18.842 | 48.03 | 27.441 | 30.704 | 0.564 | 69.216 | 65.904 | 39.428 | 23.175 | 25.002 | 20.567 | 31.495 | 6.511 | 19.145 | 0.449 | 0.375 | 0.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110.688 | 0 | 0 | 0 | 0 | 0 | 0 | 110.688 | 0 | 0 | 0 | 0 | 0.965 | 0 | 0 | 0 | 0.093 | 0.819 | 0 | 0 | 0.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.102 | 0.102 | 0.092 | 0.076 | 79.08 | 0.073 | 0.087 | 0.305 | 0 | 0.481 | 0.092 | 0.147 | 0.625 | 0.01 | 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 | 0.3 | 0.4 | 0.3 | 0.4 | 0 | 0 | 0 | 0 | -0.2 | 17.6 | 0 | 0.3 |
Common Stock Repurchased
| -0.104 | -0.093 | -1.142 | -0.104 | -0.09 | -0.108 | -1.542 | -0.122 | -0.105 | -0.112 | -1.674 | -0.174 | -0.069 | -0.109 | -1.415 | -0.101 | -0.099 | -0.106 | -1.373 | -0.142 | -0.152 | -0.129 | -2.074 | -0.149 | -0.132 | -0.125 | -1.239 | -0.146 | -0.123 | -0.117 | -1.119 | -0.107 | -0.089 | -0.082 | -0.466 | 0 | 0 | 0 | 0 | -92.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.349 | 0 | 0 | 0 | 0 | 28.166 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -16.472 | -16.172 | -16.164 | -15.006 | -15.003 | -14.571 | -14.456 | -13.715 | -13.59 | -13.452 | -13.429 | -12.252 | -11.863 | -11.702 | -11.581 | -10.591 | -10.506 | -10.356 | -10.315 | -9.516 | -9.507 | -9.507 | -9.493 | -9.014 | -9.012 | -9.014 | -9.003 | -8.643 | -8.642 | -8.644 | -8.634 | -8.274 | -8.275 | -8.274 | -8.258 | -8.019 | -8.02 | -8.02 | -8.007 | -7.768 | -7.768 | -7.769 | -7.758 | -7.638 | -7.638 | -7.638 | -6.705 | -6.602 | -6.598 | -6.601 | -6.586 | -6.429 | -6.419 | -6.42 | -6.406 | -6.197 | -6.189 | -6.189 | -6.178 | -6.123 | -6.12 | -6.119 | -6.114 | -6.06 | -6.098 | -6.098 | -6.093 | -6.032 | -6.032 | -6.031 | -6.029 | -5.977 | -5.331 | -5.33 | -5.328 | -5.279 | -5.278 | -5.275 | -5.274 | -5.218 | -5.221 | -4.822 | -4.822 | -4.8 | -4.308 | -4.308 | -4.308 | -4.289 | -4.289 | -4.29 | -4.289 | -4.27 | -4.271 | -4.27 | -4.26 | -4.202 | -4.204 | -4.387 | -3.595 | -3.5 | -2.729 | -4.171 | -3.5 | -3.5 | -3.4 | -3.4 | -3.4 | -3.4 | -3.4 | -3.3 | -3.4 | -3.3 | -3.3 | -3.3 | -3.3 | -3.2 | -3.3 | -3.2 | -3.2 | -3.1 | -2.9 | -2.8 | -2.9 |
Other Financing Activities
| 7.949 | 3.411 | 3.331 | 1.798 | 5.488 | 2.602 | 1.448 | 4.423 | 3.297 | 2.867 | 5.419 | 4.078 | -19.772 | -6.591 | 3.758 | 4.244 | 4.617 | 3.953 | 4.275 | 4.502 | 6.506 | 4.946 | 4.254 | 3.147 | 3.281 | 2.042 | 2.845 | 4.343 | 2.766 | 4.143 | 1.739 | 1.571 | 5.001 | 1.995 | 6.462 | 4.806 | 0.889 | 3.402 | 0.203 | 1.766 | 1.175 | 2.088 | 0.659 | 36.571 | 0.618 | 1.199 | -4.558 | 5.201 | 0.934 | -0.257 | -0.818 | -1.766 | -0.466 | -1.814 | -1.194 | 1.429 | -2.47 | -0.682 | -0.716 | 0 | -0.606 | -0.31 | 0.234 | -39.6 | -5.209 | -0.142 | 1.633 | 4.965 | 5.197 | 8.478 | 3.523 | 8.141 | 6.218 | 8.873 | 5.539 | 7.303 | 4.542 | 5.499 | 1.129 | 4.341 | 4.699 | 41.127 | 2.957 | 6.817 | 46.421 | 4.649 | 3.642 | 3.808 | 6.116 | 4.795 | 0.969 | 6.64 | 0.744 | 3.213 | 2.603 | 0.485 | -0.202 | 1.953 | 0.267 | 2.3 | 1.236 | 2.564 | 1 | 1.6 | -0.4 | 0.4 | 0.6 | 1.2 | 1.8 | 0.1 | 0.2 | 5.7 | -0.6 | 1.3 | 1 | 3.1 | 0.7 | 1 | 0.9 | 2.2 | 0.5 | 1.7 | 0.9 |
Financing Cash Flow
| 41.19 | 4.548 | 86.588 | 51.4 | -24.266 | 81.883 | 62.526 | 34.768 | 16.781 | 38.892 | 5.682 | -27.963 | 33.95 | 19.93 | 78.761 | -7.152 | 14.337 | 63.89 | 158.901 | 29.824 | -12.987 | 32.995 | 52.915 | -20.049 | 43.285 | 40.863 | -17.621 | 51.522 | -1.389 | 53.261 | 24.7 | 29.166 | -21.676 | 31.896 | 48.408 | -12.242 | 2.545 | 10.666 | 21.908 | 7.794 | -26.534 | 7.816 | 9.641 | -15.257 | -24.825 | -73.049 | 102.87 | 16.995 | -33.242 | 29.036 | -4.185 | -1.1 | 1.001 | -3.137 | 0.158 | 58.994 | -4.58 | 18.081 | 7.02 | -5.632 | -6.942 | 45.225 | 5.637 | -6.708 | 6.629 | 2.545 | 8.816 | -1.972 | -0.928 | 2.46 | -2.865 | 78.488 | -3.809 | 22.06 | 7.642 | 1.797 | -0.432 | -2.448 | -1.791 | 2.916 | -0.574 | 26.372 | 1.298 | 5.488 | -5.576 | 18.752 | 14.242 | 26.338 | 8.827 | 15.005 | 4.18 | 16.184 | -9.674 | 12.391 | 2.273 | 13.38 | -13.204 | 4.654 | -0.71 | 10.3 | -9.1 | 4 | -3 | 7 | -10.3 | 4 | -4.8 | 7.4 | -3.1 | -3.7 | -6.7 | 2.7 | -3.5 | -0.7 | -0.9 | -3.5 | 7.4 | 1.1 | -2.6 | 5.2 | -3.6 | 4.2 | -3.2 |
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 | -0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.724 | 0 | 0.942 | 0 | 0.3 | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | 0 | -0.1 | 0.1 | 0 | 0 | 0.1 | -0.1 | 0.2 | -0.1 | 0 | 0 | 0.1 | 0 | -0.1 | 0 |
Net Change In Cash
| 22.522 | -5.588 | 3.297 | 15.916 | -20.614 | 3.225 | 1.414 | -28.417 | 49.212 | -7.622 | -8.801 | -60.741 | 73.897 | -17.655 | 40.023 | -68.821 | -0.951 | -26.095 | 97.698 | -8.525 | -3.257 | -5.81 | 13.175 | -19.377 | 32.827 | -1.068 | -60.019 | 66.435 | -0.762 | 17.113 | -13.502 | 4.141 | -9.475 | -0.052 | 22.041 | -41.988 | 26.31 | -8.796 | 13.724 | -9.898 | -0.221 | 7.962 | -5.762 | -21.341 | 10.179 | -89.009 | 88.887 | 21.819 | -3.845 | 4.802 | -11.189 | -19.509 | 13.83 | -7.987 | -1.408 | 32.539 | 4.092 | -5.706 | 1.486 | -37.715 | 6.083 | 36.22 | -8.591 | 4.46 | 3.28 | 3.162 | -3.767 | -19.757 | -3.351 | -13.253 | -17.218 | 56.006 | 2.104 | -2.859 | -4.472 | -14.258 | 4.548 | -9.055 | 9.478 | -12.502 | 7.213 | 22.023 | -0.77 | -9.54 | 11.404 | -0.726 | 0.655 | -1.919 | 1.797 | -0.01 | 0.242 | -0.07 | -0.024 | -0.732 | -1.462 | 2.097 | -1.762 | 0.954 | 0.515 | -1.9 | 0.9 | 1.2 | 0.6 | -1 | 1.1 | -0.4 | -0.8 | 0.8 | -0.7 | 0.6 | -0.4 | -4.6 | 5.1 | -0.9 | -4.5 | -9.4 | 14.5 | 0.3 | -0.4 | -0.5 | 0.5 | 0.6 | -0.8 |
Cash At End Of Period
| 105.197 | 82.675 | 88.263 | 84.966 | 69.05 | 89.664 | 86.439 | 85.025 | 113.442 | 64.23 | 71.852 | 80.653 | 141.394 | 67.497 | 85.152 | 45.129 | 113.95 | 114.901 | 140.996 | 43.298 | 51.823 | 55.08 | 60.89 | 47.715 | 67.092 | 34.265 | 35.333 | 94.776 | 28.341 | 29.103 | 11.99 | 25.492 | 21.351 | 30.826 | 30.878 | 8.837 | 50.825 | 24.515 | 33.311 | 19.587 | 29.485 | 29.706 | 21.744 | 27.506 | 48.847 | 38.668 | 127.677 | 38.79 | 16.971 | 20.816 | 16.014 | 27.203 | 46.712 | 32.882 | 40.869 | 42.277 | 9.738 | 5.646 | 11.352 | 9.866 | 47.581 | 41.498 | 5.278 | 13.869 | 9.409 | 6.129 | 2.967 | 6.734 | 26.491 | 29.842 | 43.095 | 60.312 | 4.306 | 2.202 | 5.061 | 9.533 | 23.791 | 19.243 | 28.298 | 18.82 | 31.322 | 24.109 | 2.086 | 2.856 | 12.396 | 0.992 | 1.718 | 1.063 | 2.982 | 1.185 | 1.195 | 0.953 | 1.023 | 1.047 | 1.779 | 3.241 | 1.144 | 2.906 | 1.952 | 1.4 | 3.3 | 2.4 | 1.2 | 0.6 | 1.6 | 0.5 | 0.9 | 1.7 | 0.9 | 1.6 | 1 | 1.4 | 6 | 0.9 | 1.8 | 6.3 | 15.7 | 1.2 | 0.9 | 1.3 | 1.8 | 1.3 | 0.7 |