SilverBow Resources, Inc.
NYSE:SBOW
36.82 (USD) • At close July 29, 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 Q4 | 1995 Q3 | 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
| -15.528 | 183.058 | -4.771 | 24.937 | 94.492 | 173.361 | 142.541 | 88.79 | -64.255 | 114.273 | -35.943 | -19.951 | 28.38 | 9.348 | -6.896 | -305.976 | -5.858 | 6.248 | 27.651 | 64.704 | 16.053 | 56.748 | 7.08 | 2.321 | 8.466 | 25.137 | 12.883 | 16.241 | 17.71 | -7.081 | 0.394 | 810.312 | 851.611 | -529.439 | -354.588 | -292.867 | -477.077 | -299.364 | 2.486 | 8.038 | 5.413 | -41.849 | 8.886 | 6.722 | 7.209 | 11.219 | 3.122 | 3.028 | 3.57 | 20.672 | 17.007 | 26.682 | 20.249 | 10.319 | 9.403 | 12.513 | 14.24 | 14.579 | 7.558 | -2.21 | -59.003 | -452.693 | 61.923 | 81.919 | 48.361 | -80.093 | 42.282 | 31.51 | 27.588 | 35.271 | 50.812 | 38.168 | 37.315 | 34.701 | 27.507 | 27.882 | 25.689 | 26.834 | 14.131 | 12.898 | 14.588 | 9.502 | 7.063 | 7.221 | 6.108 | 3.372 | 1.947 | 3.584 | 3.02 | -67.068 | 7.42 | 14.973 | 22.327 | 19.549 | 15.832 | 14.213 | 9.59 | 7.8 | 7.1 | 3.1 | 1.3 | 3.1 | -57.4 | 2.9 | 3.2 | 6.7 | 4.7 | 4.1 | 6.8 | 7.6 | 4.6 | 3.7 | 3.1 | 2.4 | 1.2 | 0.8 | 0.5 | 1 | 0.7 | 1.2 | 0.8 | 1.2 | 1.5 | 1.2 | 1 | 0.3 | 1.3 | 1 | 0.6 | 0.8 | 0.5 | 0.5 | 0.7 |
Depreciation & Amortization
| 92.419 | -111.626 | 41.501 | 77.339 | 43.998 | 112.828 | 41.501 | 26.441 | 21.154 | 68.629 | 16.131 | 16.113 | 13.393 | 64.564 | 14.064 | 282.517 | 23.439 | 95.915 | 11.528 | -0.896 | 21.805 | 68.035 | 32.366 | 13.181 | 13.131 | 46.933 | 12.414 | 11.404 | 9.715 | 10.762 | 14.386 | 17.679 | 17.245 | 177.512 | 37.016 | 302.592 | 60.698 | 267.59 | 65.054 | 72.205 | 62.651 | 252.043 | 66.948 | 59.458 | 60.12 | 247.178 | 58.987 | 61.288 | 61.363 | 221.23 | 54.373 | 55.753 | 52.921 | 162.572 | 40.767 | 38.987 | 38.274 | 166.108 | 40.982 | 40.272 | 43.934 | 60.297 | 52.217 | 57.28 | 52.494 | 37.499 | 53.568 | 49.679 | 47.647 | 49.144 | 45.868 | 38.877 | 35.406 | 30.624 | 23.87 | 28.778 | 24.205 | 23.931 | 19.845 | 19.509 | 18.296 | 16.441 | 16.042 | 15.677 | 14.912 | 14.435 | 13.487 | 14.341 | 13.961 | 16.538 | 14.858 | 14.719 | 13.387 | 13.16 | 11.589 | 11.551 | 11.471 | 10.7 | 10.4 | 10.5 | 10.7 | 12 | 13.9 | 6.7 | 6.7 | 7.8 | 6.1 | 5.3 | 5 | 5.2 | 4.4 | 3.6 | 3.3 | 2.7 | 2.1 | 1.8 | 2.2 | 0.6 | 2.7 | 2.3 | 2.3 | 2 | 1.9 | 1.8 | 1.6 | 1.4 | 1.3 | 1.3 | 0.9 | 1.1 | 0.9 | 1 | 0.8 |
Deferred Income Tax
| -5.15 | 50.194 | -1.04 | 7.32 | 26.612 | 2.129 | 6.291 | 4.107 | -2.902 | 6.212 | 0 | 0 | 18.259 | 0.303 | 0 | 22.152 | -1.065 | -2.366 | 0.997 | -20.866 | 0.134 | 0.465 | 0.221 | 0.328 | 6.355 | -35.823 | 0 | 0 | -10.937 | -80.133 | 0 | 0 | 80.926 | 339.099 | 0 | -0.642 | -79.491 | -164.542 | 2.316 | 5.621 | 6.248 | -21.928 | 6.492 | 4.293 | 4.377 | 8.559 | 3.84 | 2.087 | 2.312 | 12.663 | 10.255 | 15.255 | 10.822 | 6.73 | 5.649 | 9.81 | 10.692 | 8.55 | 7.978 | -0.039 | -29.866 | -269.335 | 31.107 | 45.302 | 28.428 | 26.786 | 27.245 | 17.323 | 15.12 | 22.859 | 26.071 | 21.106 | 19.992 | 19.3 | 15.045 | 13.496 | 14.069 | 14.979 | 5.339 | 6.761 | 5.434 | 2.957 | 3.915 | 3.722 | 5.739 | 1.929 | 0.969 | 1.932 | 1.653 | -37.022 | 4.057 | 8.197 | 12.213 | 11.734 | 8.668 | 7.783 | 5.228 | 4.6 | 3.6 | 1.6 | 0.6 | 1.4 | -29.7 | 1.2 | 1.5 | 3.3 | 2 | 1.7 | 3.1 | 3.2 | 2.5 | 1.5 | 1.2 | 1.6 | 0.4 | 0.2 | 0.1 | 0.4 | 0 | 0 | 0.2 | 0.3 | 0 | 0 | 0.3 | 0 | 0 | 0.4 | 0.2 | 0.3 | 0.2 | 0.1 | 0.3 |
Stock Based Compensation
| 1.83 | 1.483 | 1.468 | 1.451 | 1.124 | 1.185 | 1.187 | 1.667 | 1.047 | 1.195 | 1.19 | 1.19 | 1.07 | 1.054 | 1.066 | 1.177 | 1.26 | 1.057 | 1.752 | 1.647 | 1.692 | 1.74 | 1.565 | 1.316 | 1.359 | 2.311 | 1.402 | 1.633 | 1.503 | 0.486 | 2.942 | 0.291 | 0.886 | 1.147 | 1.135 | 1.274 | 0.879 | 1.738 | 1.888 | 1.899 | 1.784 | 2.024 | 2.436 | 3.003 | 3.015 | 2.914 | 3.381 | 3.552 | 3.629 | 3.344 | 3.342 | 3.255 | 2.684 | 2.706 | 2.645 | 2.541 | 2.364 | 2.378 | 2.209 | 2.616 | 2.029 | 0 | 2.648 | 3.333 | 2.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.305 | -15.18 | -0.258 | -1.343 | 6.042 | 9.399 | 9.256 | -27.613 | -7.036 | 7.654 | -11.946 | -11.409 | 9.492 | 4.693 | -1.661 | 1.996 | 2.112 | 0.125 | -1.52 | 1.107 | 5.196 | -14.749 | -3.331 | -0.316 | -5.3 | 1.67 | -5.226 | 8.593 | -5.732 | 2.16 | 1.758 | 5.018 | -16.277 | 22.022 | -6.135 | 15.238 | -10.086 | 9.927 | 6.353 | 10.649 | -3.871 | 8.066 | -12.392 | 14.513 | -10.409 | -0.525 | -3.21 | 19.167 | -5.314 | -14.865 | 11.552 | 19.705 | -17.507 | -1.088 | 3.014 | 4.069 | -4.702 | 1.128 | 4.995 | -9.6 | 4.454 | -2.6 | 50.614 | -29.332 | 3.438 | -12.144 | 5.285 | 6.099 | -4.618 | -2.156 | 3.051 | -0.333 | -7.694 | -19.436 | 22.356 | -4.844 | -0.484 | -8.504 | 2.55 | -4.616 | 0.833 | -2.579 | 2.827 | -0.019 | -4.844 | -3.345 | 3.554 | 4.478 | -0.629 | 5.811 | 0.109 | 9.815 | 0.178 | -4.498 | -3.682 | -1.744 | -2.736 | 2 | -0.8 | -1.6 | 2.4 | 0 | -4.3 | 1.4 | 1.7 | -4.2 | -0.1 | -0.6 | 4.2 | -5 | 0.3 | 0.4 | -1 | -0.6 | 0 | 0 | 0.5 | -0.3 | 0.5 | -0.6 | 0 | -0.7 | 0.6 | -0.6 | 0.1 | 0 | 0 | -0.2 | 0.3 | -0.2 | 0.2 | -0.3 | -0.1 |
Accounts Receivables
| -5.374 | -34.568 | -17.168 | -4.39 | 30.687 | 17.798 | -12.898 | -37.216 | 2.794 | -2.572 | -19.554 | -0.509 | -0.878 | 1.598 | -6.88 | 4.857 | 9.436 | -2.141 | 0.335 | -0.99 | 14.401 | -13.937 | -8.865 | -1.673 | 4.005 | -3.285 | -2.398 | 0.456 | -1.942 | 2.143 | 1.29 | 4.738 | -5.474 | 14.906 | 2.8 | 1.161 | 7.88 | 7.872 | 11.407 | 4.467 | -2.335 | -2.083 | -4.297 | 5.792 | -5.191 | -11.15 | 1.884 | 9.308 | 3.193 | -19.319 | 5.012 | 15.294 | -13.612 | -8.528 | -1.114 | 3.664 | -0.713 | -0.208 | 0.348 | -0.122 | 2.648 | 26.172 | 57.165 | -34.22 | 2.272 | -9.114 | 0 | 0 | 1.599 | 0 | 0 | 0 | 0 | -6,778,383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.134 | 39.644 | 385.056 | 5.166 | 0 | 0 | 0 | 0 | 12.724 | 0 | 0 | -12.971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.278 | 0 | 0 | 1.537 | -9.662 | 0 | 0 | 1.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 24.557 | 12.492 | 16.596 | 2.588 | -24.504 | -8.472 | 21.514 | 8.89 | -10.144 | 10.292 | 7.717 | -10.803 | 10.301 | 3.004 | 6.156 | -3.2 | -6.937 | 1.724 | -1.896 | 2.177 | -9.105 | -0.074 | 5.827 | 1.058 | -9.497 | 4.484 | -2.832 | 7.873 | -3.436 | 0.52 | -3.581 | -5.185 | -10.495 | -10.235 | -0.771 | 5.649 | -9.646 | -6.119 | 2.772 | -2.033 | 6.885 | 1.709 | 0.268 | 0.52 | 3.085 | -2.102 | 0.262 | 4.6 | -7.913 | 10.134 | 0 | 0 | -3.112 | 0.472 | 0 | 0 | -10.809 | 1.977 | 0 | 0 | 0.536 | -3.915 | 0 | 0 | -0.95 | 5.748 | 0 | 0 | -7.261 | 0 | 0 | 0 | 0 | 5,071,870 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.878 | 6.896 | 0.314 | 0.459 | -6.183 | 0.073 | 0.64 | 0.713 | 0.314 | -0.066 | -0.109 | -0.097 | 0.069 | 0.091 | -0.937 | 0.339 | -0.387 | 0.542 | 0.041 | -0.08 | -0.1 | -0.738 | -0.293 | 0.299 | 0.192 | 0.471 | 0.004 | 0.264 | -0.354 | 0.017 | 0.468 | 0.28 | -5.474 | 17.351 | -8.164 | 8.428 | -8.32 | -4.55 | -7.826 | 8.215 | 4.55 | 8.44 | -8.363 | 8.201 | -8.303 | 12.727 | -5.094 | 9.859 | -0.594 | -5.68 | 6.54 | 4.411 | -0.783 | 6.968 | 4.128 | 0.405 | 6.82 | -0.641 | 4.647 | -9.478 | 1.27 | -0.579 | 0 | 0 | 0.579 | 0.884 | 0 | 0 | -0.884 | 0 | 0 | 0 | -7.694 | 1,706,493.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non Cash Items
| 265.294 | 20.78 | 90.414 | -18.311 | -72.573 | -179.839 | -104.207 | -42.678 | 116.887 | -115.885 | 87.113 | 55.558 | -2.748 | -42.532 | 36.273 | 21.051 | 56.195 | -50.871 | 12.397 | 3.969 | 5.715 | -78.69 | -2.924 | 24.57 | 1.145 | 0.558 | 14.027 | 5.763 | -0.523 | 11.69 | -6.003 | -863.6 | -975.857 | 3.523 | 358.559 | 4.614 | 504.307 | 239.737 | 3.155 | 2.192 | -2.796 | -112.516 | 3.706 | -0.681 | -2.089 | -178.423 | 1.885 | 2.774 | -1.777 | -158.507 | 5.013 | 4.512 | -7.354 | -115.996 | 3.212 | 1.791 | -1.557 | -112.773 | -1.148 | 1.707 | 88.942 | 735.627 | 2.632 | 8.994 | 7.159 | 145.218 | -9.741 | 15.877 | -2.201 | 2.217 | 1.987 | 2.037 | -1.119 | -0.316 | 2.398 | -0.68 | 1.172 | -1.077 | 9.258 | 1.149 | 0.445 | 0.484 | 0.653 | 0.122 | 4.884 | -0.458 | 0.152 | 0.416 | -7.171 | 99.812 | -0.661 | 0.111 | 0.11 | 0.417 | 0.079 | 0.037 | -0.045 | -0.1 | 0 | -0.1 | -0.2 | -0.4 | 90.1 | 0.3 | 0.1 | -2.2 | 0.1 | 0.3 | 0.4 | -0.3 | -0.3 | -0.5 | -0.4 | -0.2 | -0.6 | -1 | -0.3 | 0.2 | -0.3 | -0.7 | -0.6 | -1.4 | -1.4 | -0.8 | -1.4 | -0.7 | -0.5 | -0.8 | -0.5 | 0.5 | 0.8 | -0.4 | -0.2 |
Operating Cash Flow
| 189.685 | 128.709 | 127.314 | 91.393 | 99.695 | 119.063 | 96.569 | 50.714 | 64.895 | 82.078 | 40.414 | 25.388 | 67.846 | 37.43 | 28.782 | 22.917 | 76.083 | 50.108 | 52.805 | 49.665 | 50.595 | 33.549 | 34.977 | 27.891 | 25.156 | 40.786 | 23.086 | 32.23 | 11.736 | 18.017 | 13.477 | -30.3 | -41.466 | 13.864 | -1.029 | 30.209 | -0.77 | 54.816 | 81.252 | 100.604 | 69.699 | 85.84 | 76.076 | 87.308 | 62.223 | 90.922 | 68.005 | 91.896 | 63.783 | 84.537 | 101.542 | 125.162 | 61.815 | 65.243 | 64.69 | 69.711 | 59.311 | 79.97 | 62.574 | 32.746 | 50.49 | 82.927 | 203.707 | 158.921 | 142.512 | 127.583 | 134.264 | 120.088 | 85.967 | 114.238 | 126.927 | 99.855 | 83.9 | 64.874 | 91.176 | 64.632 | 64.652 | 56.163 | 51.123 | 35.701 | 39.596 | 26.805 | 30.5 | 26.723 | 26.799 | 15.932 | 20.109 | 24.752 | 10.834 | 18.072 | 25.783 | 47.814 | 48.215 | 40.362 | 32.487 | 31.841 | 23.508 | 25 | 20.3 | 13.5 | 14.8 | 16.1 | 12.6 | 12.5 | 13 | 12.2 | 12.8 | 10.8 | 19.5 | 10.7 | 11.5 | 8.7 | 6.2 | 5.9 | 3.7 | 1.8 | 3 | 1.9 | 3.6 | 2.2 | 2.7 | 1.4 | 2.6 | 1.6 | 1.6 | 1 | 2.1 | 1.7 | 1.5 | 2.1 | 1.4 | 0.9 | 1.5 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -68.404 | -658.68 | -145.836 | -109.337 | -112.375 | -182.02 | -94.008 | -328.647 | -34.792 | -73.934 | -54.236 | -21.145 | -36.057 | -13.128 | -21.918 | -31.618 | -52.618 | -47.801 | -57.881 | -89.15 | -87.924 | -97.347 | -80.048 | -56.386 | -33.753 | -60.772 | -55.981 | -60.238 | -25.417 | -8.877 | -15.918 | -9.089 | -24.53 | -12.936 | -21.755 | -55.824 | -49.173 | -69.984 | -107.373 | -103.39 | -105.589 | -104.646 | -170.405 | -132.336 | -132.981 | -182.044 | -200.958 | -186.838 | -187.915 | -136.578 | -123.956 | -112.887 | -131.911 | -125.269 | -99.263 | -65.73 | -63.386 | -50.866 | -28.703 | -32.431 | -103.37 | -201.511 | -154.324 | -142.56 | -176.402 | -314.696 | -146.252 | -72.327 | -117.319 | -261.99 | -111.646 | -105.893 | -77.963 | -77.423 | -56.359 | -57.24 | -44.527 | -42.595 | -42.573 | -40.777 | -45.15 | -42.992 | -39.25 | -35.926 | -26.335 | -18.465 | -34.137 | -19.591 | -83.041 | -57.167 | -56.336 | -61.609 | -100.015 | -71.156 | -50.97 | -26.78 | -24.371 | -43.2 | -11.7 | -10 | -13.2 | -12.9 | -103.9 | -39 | -28 | -31.1 | -36.9 | -35.6 | -28.4 | -35.5 | -26 | -18.5 | -11.5 | -18.9 | -8.5 | -6.9 | -5.7 | -12.2 | -8.3 | -10 | -4 | -11.7 | -5 | -4.3 | -3.2 | -1.6 | -6.1 | -24.8 | -1.9 | -2.5 | -2.1 | -1.6 | -1.8 |
Acquisitions Net
| 5.73 | 0.713 | 0 | 0 | 0 | -0.068 | 1.883 | 2.096 | 0.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.004 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 |
Other Investing Activites
| 17.551 | 51.163 | -51.163 | 0 | -1.09 | -0.068 | 2.532 | -2.846 | 0.436 | -1.084 | 0 | -1.084 | -0.205 | -0.375 | 4.752 | -0.284 | -0.142 | -0.71 | -4.402 | -1.562 | -1.278 | -9.007 | 0.794 | 5.997 | 20.927 | 0.049 | 0.193 | 0.028 | 0.432 | 45.391 | 0.594 | 43.785 | 48.661 | 0.187 | 0.031 | 0.946 | 0 | 11.344 | 133.656 | 0 | 0.035 | 0.001 | 0.149 | 5.842 | 0.999 | 0.005 | 0.239 | -0.248 | 0.532 | 44.2 | 6.033 | 0.038 | 5.013 | -358.648 | 0.036 | 0.045 | 5.052 | 26.494 | 4.537 | 5.012 | 0.04 | 46.038 | -46.461 | 163.542 | -1.967 | -15.623 | 17.267 | -17.119 | 0.556 | 12.785 | 5.967 | 20.443 | -5.25 | -4.327 | 1.008 | 7.464 | -8.672 | -15.472 | 1.781 | 4.28 | -8.58 | 10.217 | 4.775 | 4.119 | -5.661 | 9.062 | -0.554 | 11.745 | -26.125 | 32.008 | -9.199 | -9.363 | -2.354 | 5.301 | 14.012 | 4.753 | 2.22 | -1.2 | 8.4 | -1.4 | 4.2 | 2.1 | -3.3 | -12.9 | 7.4 | -4.3 | 1.4 | -0.1 | 2.2 | 6 | 13.4 | 4 | -11.9 | 8.4 | 0.7 | 4.3 | -0.3 | 12.5 | 9 | -12.6 | -9.7 | -3.3 | 8.1 | -13.9 | -4.9 | 14.2 | 12.7 | 15.9 | 1.7 | 1.5 | 4.5 | 5.9 | -21.3 |
Investing Cash Flow
| -62.674 | -657.967 | -145.836 | -109.337 | -112.375 | -182.088 | -89.593 | -329.397 | -34.792 | -73.934 | -54.236 | -22.229 | -36.057 | -13.503 | -17.166 | -31.902 | -52.76 | -48.511 | -62.283 | -89.15 | -87.924 | -106.354 | -79.254 | -50.389 | -12.826 | -60.723 | -55.788 | -60.21 | -24.985 | 36.514 | -15.324 | 34.696 | 24.131 | -12.749 | -21.724 | -54.878 | -49.173 | -58.64 | 26.283 | -103.39 | -105.554 | -104.645 | -170.256 | -126.494 | -131.982 | -182.039 | -200.719 | -187.086 | -187.383 | -92.378 | -117.923 | -112.849 | -126.898 | -125.269 | -99.227 | -65.685 | -58.334 | -24.372 | -24.166 | -27.419 | -103.33 | -155.473 | -200.785 | 20.982 | -178.369 | -330.319 | -128.985 | -89.446 | -116.763 | -249.204 | -105.679 | -85.45 | -83.213 | -81.749 | -55.35 | -49.776 | -53.198 | -58.068 | -40.793 | -36.496 | -53.73 | -32.775 | -34.475 | -31.806 | -31.997 | -9.404 | -34.69 | -7.846 | -109.166 | -25.159 | -65.535 | -70.971 | -102.369 | -65.855 | -36.958 | -22.027 | -22.151 | -44.4 | -3.3 | -11.4 | -9 | -10.8 | -107.2 | -51.9 | -20.6 | -35.4 | -35.5 | -35.7 | -26.2 | -29.5 | -12.6 | -14.5 | -23.4 | -10.5 | -7.8 | -2.6 | -6 | 0.3 | 0.7 | -22.6 | -13.7 | -15 | 3.1 | -18.2 | -8.1 | 12.6 | 6.6 | -8.9 | -0.2 | -1 | 2.4 | 4.3 | -23.1 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -126 | -128.25 | -202 | -72 | -104 | -100 | -211 | -66 | -149 | -161 | -72 | -68 | -87 | -23 | -17 | -20 | 11 | -69 | -79 | -53 | -96 | 71 | 42 | 29 | -20 | -232.7 | -10 | -218 | -69 | -56 | 0 | -334 | -324.9 | -153.5 | -47.7 | -52.1 | -53.7 | -4.7 | -480.9 | -138.5 | -82.6 | -22 | -317.3 | -252.3 | -195.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.481 | 0 | 0 | 0 | -238.699 | 0 | 0 | 0 | -6.3 | -7.6 | 0 | 0 | -155.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7,500,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.176 | 97.133 | 0 | 0 | 0 | 0 | 0.039 | 0 | 14.2 | 12.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.064 | -0.137 | 39.381 | 0.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0.302 | 0 | 0 | 0 | 0.824 | 0.004 | 0 | 0 | 0.946 | 0.113 | 0.148 | 0.122 | 1.329 | 0.049 | 0.112 | 0.248 | 1.742 | 141.088 | 0.054 | 0.444 | 1.331 | 0.079 | 108.904 | 0.094 | 0.724 | 0.057 | 1.873 | 3.426 | 3.887 | 1.268 | 0.277 | 1.215 | 1.029 | 8.22 | 1.208 | 2.096 | 0.985 | 3.996 | 2.33 | 3.158 | 0.841 | 1.265 | 0.636 | 2.057 | 0.866 | 0.358 | 0.127 | 0 | 0 | 0.079 | 0.082 | 30.902 | 0.347 | 0.171 | 0.142 | 0.619 | 0.702 | -0.23 | 0.572 | 1.769 | 0.586 | -0.1 | 42.3 | 0 | 0 | 0.2 | 0 | 0.3 | 0.9 | 0.8 | 0.2 | 0.6 | 0.8 | 1.4 | 0.3 | 1 | 0.6 | 0 | 45.7 | 0.4 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.534 | -0.001 | -0.016 | -0.121 | -2.945 | 0.007 | -0.439 | -0.503 | -2.462 | 0.612 | -0.009 | -0.115 | -0.488 | 0 | -0.004 | -0.003 | -0.083 | -0.089 | -0.005 | -0.058 | -0.26 | 0 | 0 | -0.128 | -0.29 | -0.159 | -0.064 | -0.351 | -0.267 | -0.675 | 0 | 0 | -0.004 | -0.004 | 0 | 0.004 | -0.154 | -0.111 | -0.058 | -0.041 | -0.855 | -0.019 | -0.061 | -0.024 | -1.409 | -0.024 | -0.095 | -0.05 | -2.636 | -0.074 | -0.03 | -0.027 | -3.262 | -0.053 | -0.012 | -0.087 | -1.676 | -0.038 | -0.189 | -0.024 | -0.633 | -0.275 | -1.96 | 0 | -1.387 | -0.06 | -0.811 | -0.027 | -0.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.5 | -0.2 | -2.3 | -0.2 | -0.6 | -0.1 | 0 | -4.6 | -3.8 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -126.534 | 664.365 | 221.133 | 89 | 121 | 161.886 | 196.979 | 352.949 | 121.883 | 277.565 | 84.756 | 63.6 | 57 | -0.031 | 0 | 0 | 0 | 66 | 88 | 95 | 132 | -0.272 | -0.012 | 0 | 0.391 | 501.442 | 49 | 509.927 | 43 | 594.2 | 0 | -351.884 | 321.518 | 174.527 | 77.7 | 76.529 | 103.4 | 696.235 | 381.9 | 141.8 | 115.3 | 22 | 83 | 50.3 | 70.3 | 89.548 | 102.64 | 0 | -2.636 | 243.563 | 0 | 0 | -3.262 | 10.293 | -3.481 | 0 | -1.676 | 221.375 | -147.2 | -8.7 | 56 | 140.72 | -7.181 | -98.584 | 36.867 | 685.813 | -0.25 | -27.577 | 32.6 | 32.687 | 0.588 | 0.345 | 0.55 | 7,500,000 | 0 | 0 | -7.5 | 1.277 | -93.564 | 81.218 | 16.6 | 4 | 4.4 | 2.891 | 5.7 | -4.505 | 4.408 | -36.819 | 96.653 | 6.978 | 39.6 | 21.5 | 54.6 | -4.603 | 0 | 0 | 0 | 0.1 | -19.4 | -1.5 | -4.2 | -5.4 | 87.1 | 48.8 | 7.2 | 7.9 | 0 | 0 | 0 | 93.1 | 1.5 | 3.2 | 12 | 0 | -31.3 | 0.8 | 3.3 | -1.7 | -4.2 | 19.7 | 11.4 | 2.7 | -8.1 | 29.4 | 6 | -13 | -8.6 | 6.8 | -2 | -1.5 | -4 | -4.5 | 20.6 |
Financing Cash Flow
| -126.534 | 536.29 | 19.117 | 16.879 | 14.055 | 61.893 | -14.46 | 286.446 | -29.579 | -8.011 | 12.747 | -4.515 | -30.488 | -23.031 | -17.004 | -20.003 | 10.917 | -3.089 | 8.995 | 41.942 | 35.74 | 70.728 | 41.988 | 28.872 | -19.899 | 14.882 | 38.936 | 34.439 | 13.114 | -56.675 | -1.847 | -17.884 | -3.386 | 21.023 | 30 | 24.433 | 49.848 | -4.811 | -99.058 | 3.259 | 32.669 | 21.985 | 82.939 | 50.276 | 69.837 | 89.637 | 102.693 | 0.072 | -1.307 | 243.538 | 0.082 | 0.221 | -1.52 | 140.885 | -3.439 | 0.357 | -0.345 | -17.283 | -38.485 | -8.63 | 56.091 | 63.802 | -7.268 | -95.158 | 39.367 | 188.821 | -0.784 | -26.389 | 32.701 | 40.906 | 1.796 | 2.441 | 1.535 | 3.996 | 2.33 | 3.158 | -6.659 | 2.543 | -92.928 | 83.276 | 17.466 | 4.358 | 4.527 | 2.891 | 5.7 | -4.426 | 4.49 | -5.917 | 97 | 7.149 | 39.742 | 22.119 | 55.302 | -4.833 | 0.572 | 1.769 | 0.586 | -0.1 | 22.9 | -1.5 | -5.7 | -5.4 | 84.8 | 48.9 | 7.5 | 8.6 | 0.2 | -4 | -3 | 94.5 | 1.8 | 4.2 | 12.6 | 0 | 14.4 | 1.2 | 3.5 | -1.6 | -4.2 | 19.7 | 11.4 | 2.7 | -8 | 29.5 | 6.1 | -13 | -8.6 | 6.8 | -2 | -1.2 | -4 | -4.5 | 20.6 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -5.549 | 0 | 0 | 0 | 0 | 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 | 2.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.226 | 0 | -81.754 | 1.023 | 7.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -17 | -2.1 | -5.8 | -5.3 | 94.6 | 39.4 | 7.6 | 23.2 | 22.7 | 24.9 | 6.7 | 18.8 | 1.1 | 5.8 | 17.2 | 0 | 4.1 | 0.8 | 3 | -2.2 | -4.3 | 20.4 | 11 | 13.6 | -5.7 | 16.6 | 6.5 | -13.6 | -8.7 | 7.2 | -1.3 | -1.1 | -3.8 | -5.2 | 21.6 |
Net Change In Cash
| -1.723 | 7.032 | 0.595 | -1.065 | 1.375 | -1.132 | -7.484 | 7.763 | 0.524 | 0.133 | -1.075 | -1.356 | 1.301 | 0.896 | -5.388 | -28.988 | 34.24 | -1.492 | -0.483 | 2.457 | -1.589 | -2.077 | -2.289 | 6.374 | -7.569 | -5.055 | 6.234 | 6.459 | -0.135 | -2.144 | -1.847 | -4.749 | -20.721 | 22.138 | 7.247 | -0.236 | -0.095 | -8.635 | 8.477 | 0.473 | -3.186 | 3.18 | -11.241 | 11.09 | 0.078 | -1.48 | -30.021 | -95.118 | -124.907 | 235.697 | -16.299 | 12.534 | -66.603 | 80.859 | -37.976 | 4.383 | 0.632 | 38.315 | -0.077 | -3.303 | 3.251 | -8.518 | -4.346 | 2.991 | 4.533 | -6.088 | 4.495 | 4.253 | 1.905 | -94.06 | 23.044 | 16.846 | 2.223 | -12.88 | 38.156 | 18.014 | 4.794 | 0.639 | -82.598 | 82.481 | 3.332 | -1.612 | 0.552 | -2.192 | 0.502 | 2.102 | -10.092 | 10.99 | -1.333 | 0.062 | -0.01 | -1.038 | 1.148 | -30.326 | -3.899 | 11.583 | 1.943 | -19.4 | 22.9 | -3.2 | -5.7 | -5.4 | 84.8 | 48.9 | 7.5 | 8.6 | 0.2 | -4 | -3 | 94.5 | 1.8 | 4.2 | 12.6 | -4.6 | 14.4 | 1.2 | 3.5 | -1.6 | -4.2 | 19.7 | 11.4 | 2.7 | -8 | 29.5 | 6.1 | -13 | -8.6 | 6.8 | -2 | -1.2 | -4 | -4.5 | 20.6 |
Cash At End Of Period
| 1.446 | 8.729 | 1.697 | 1.102 | 2.167 | 0.792 | 1.924 | 9.408 | 1.645 | 1.121 | 0.988 | 2.063 | 3.419 | 2.118 | 1.222 | 6.61 | 35.598 | 1.358 | 2.85 | 3.333 | 0.876 | 2.465 | 4.542 | 6.831 | 0.457 | 7.806 | 12.861 | 6.627 | 0.168 | 9.042 | 11.186 | 13.033 | 8.739 | 29.46 | 7.322 | 0.075 | 0.311 | 0.406 | 9.041 | 0.564 | 0.091 | 3.277 | 0.097 | 11.338 | 0.248 | 0.17 | 1.65 | 31.671 | 126.789 | 251.696 | 15.999 | 32.298 | 19.764 | 86.367 | 5.508 | 43.484 | 39.101 | 38.469 | 0.154 | 0.231 | 3.534 | 0.283 | 8.801 | 13.147 | 10.156 | 5.623 | 11.711 | 7.216 | 2.963 | 1.058 | 95.118 | 72.074 | 55.227 | 53.005 | 65.884 | 27.728 | 9.715 | 4.92 | 4.282 | 86.879 | 4.399 | 1.066 | 2.678 | 2.126 | 4.318 | 3.816 | 1.714 | 11.806 | 0.816 | 2.149 | 2.087 | 2.097 | 3.135 | 1.987 | 32.313 | 36.212 | 24.629 | 22.7 | 42.1 | -1.5 | -4.1 | -5.4 | 84.8 | 48.9 | 9.5 | 8.6 | 0.2 | -4 | 74.8 | 94.5 | 1.8 | 4.2 | 20.2 | -4.6 | 14.4 | 1.2 | 4.5 | -1.6 | -4.2 | 19.7 | 12 | 2.7 | -8 | 29.5 | 7.4 | -13 | -8.6 | 6.8 | -0.3 | -1.2 | -4 | -4.5 | 22.9 |