Texas Pacific Land Corporation
NYSE:TPL
1133.12 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 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 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 106.594 | 114.589 | 114.417 | 113.11 | 105.574 | 100.393 | 86.568 | 99.731 | 129.837 | 118.894 | 97.9 | 79.045 | 83.837 | 57.046 | 50.052 | 44.791 | 46.274 | 27.583 | 57.401 | 69.122 | 60.022 | 49.586 | 139.998 | 62.68 | 50.762 | 52.503 | 43.791 | 18.359 | 26.405 | 16.711 | 14.885 | 10.907 | 8.929 | 10.123 | 7.28 | 8.995 | 11.461 | 7.416 | 22.166 | 8.235 | 9.366 | 9.914 | 7.25 | 7.519 | 9.431 | 6.13 | 4.138 | 4.114 | 4.311 | 5.285 | 5.938 | 6.56 | 5.259 | 5.416 | 3.36 | 2.833 | 2.228 | 3.806 | 2.442 | 1.769 | 1.954 | 2.429 | 0.762 | 1.198 | 3.594 | 3.218 | 2.931 | 2.171 | 2.535 | 1.973 | 1.571 | 3.8 | 2.858 | 2.959 | 1.953 | 2.181 | 2.601 | 2.378 | 1.353 | 1.331 | 13.446 | 1.458 | 1.178 | 1.528 | 1.507 | 1.419 | 0.876 | 2.277 | 0.998 | 0.915 | 0.711 | 1.072 | 4.003 | 1.025 | 0.787 | 1.256 | 0.994 | 0.811 | 0.697 | 0.9 | 0.6 | 0.7 | 0.7 | 2.2 | 0.7 | 1 | 2.1 | 0.9 | 2.5 | 1.1 | 2.2 | 1.6 | 1 | 1 | 0.7 | 0.8 | 0.4 | 1.2 | 0.9 | 1.3 | 1.5 | 1 | 1.2 | 0.5 | 0.5 | 0.8 | 0.7 | 0.7 | 0.5 | 0.6 | 0.4 | 0.5 | 0.8 | 1.1 | 0.6 | 0.6 | 0.5 |
Depreciation & Amortization
| 0 | 4.093 | 3.84 | 3.876 | 3.584 | 3.893 | 3.404 | 15.376 | 3.917 | 4.18 | 4.126 | 16.257 | 3.866 | 3.858 | 3.838 | 14.395 | 3.76 | 3.678 | 3.335 | 3.62 | 2.631 | 1.451 | 1.204 | 1.064 | 0.706 | 0.483 | 0.33 | 0.063 | 0.209 | 0.085 | 0.019 | 0.025 | 0.006 | 0.006 | 0.007 | 0.012 | 0.005 | 0.005 | 0.005 | 0.002 | 0.006 | 0.006 | 0.006 | 0.003 | 0.004 | 0.005 | 0.004 | 0.007 | 0.003 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.006 | 0.003 | 0.003 | 0.003 | 0.024 | 0.006 | 0.006 | 0.006 | 0.013 | 0.008 | 0.008 | 0.008 | 0.01 | 0.009 | 0.009 | 0.009 | 0.016 | 0.007 | 0.007 | 0.007 | 0.008 | 0.007 | 0.007 | 0.007 | 0.012 | 0.009 | 0.009 | 0.009 | 0.024 | 0.009 | 0.009 | 0.009 | 0.019 | 0.01 | 0.01 | 0.01 | 0.017 | 0.012 | 0.012 | 0.012 | 0.012 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0.011 | 0.011 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.407 | 1.087 | -0.331 | 2.433 | -0.361 | -0.367 | -0.306 | 2.103 | 0.113 | -0.547 | -0.406 | 0.852 | -0.25 | -0.235 | -0.147 | -2.013 | 0.614 | -0.645 | -0.055 | 5.831 | 4.818 | -5.725 | 21 | 14.789 | 0 | 0 | 0 | 5.261 | -3.704 | -4.67 | -0.003 | -4.06 | 0.007 | 0.005 | 0.011 | 0.108 | -0.238 | -0.005 | 0.006 | -0.352 | -0.121 | -0.782 | -0.125 | 0.698 | -0.935 | -0.259 | -0.105 | -0.467 | -0.169 | 0.056 | -0.099 | -0.163 | -0.56 | -0.118 | -0.487 | -0.148 | -0.102 | -0.118 | -0.077 | -0.236 | -0.109 | -0.104 | 0.035 | -0.319 | -0.351 | -0.171 | 0.018 | -0.019 | -0.266 | -0.097 | -0.062 | 0.126 | -0.26 | -0.074 | -0.192 | 0.004 | 0.221 | -1.138 | -0.116 | -0.441 | 4.261 | -0.074 | 0.032 | -0.115 | -0.117 | 0.11 | -0.406 | 0.514 | -0.058 | -0.063 | -0.209 | -0.076 | 0.936 | -0.319 | -0.044 | 0.025 | -0.043 | -0.059 | -0.039 | -0.019 | -0.3 | -0.2 | -0.3 | 0.349 | -0.1 | 0 | 0.3 | 0.003 | 0.5 | 0.1 | 0.3 | 0.194 | 0.1 | -0.1 | -0.1 | -0.372 | 0 | 0 | 0 | 0 | 0.3 | 0.1 | 0.3 | -0.9 | -0.1 | 0 | 0.8 | -0.1 | -0.1 | -0.2 | -0.2 | 0 | -0.1 | -0.3 | -0.3 | -0.1 | -0.2 |
Stock Based Compensation
| 2.935 | 2.7 | 3.354 | 2.231 | 2.789 | 2.85 | 2.473 | 2.816 | 2.121 | 1.99 | 1.505 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.865 | -24.18 | 25.964 | -10.22 | -3.992 | -22.28 | 22.636 | 24.701 | -16.748 | -36.847 | 4.61 | 6.031 | -9.43 | -16.567 | -1.356 | -0.812 | 11.26 | 1.701 | 7.958 | 1.994 | -3.219 | 12.658 | -0.201 | -17.718 | -9.861 | -6.431 | -1.447 | 4.286 | 7.988 | -1.547 | 9.486 | 3.945 | 2.593 | -2.805 | 3.972 | -2.212 | 1.498 | -9.339 | 9.687 | 1.814 | -0.023 | 0.693 | 2.959 | -3.423 | 5.951 | -0.459 | 1.358 | 1.396 | 0.051 | -3.25 | 2.727 | 0.883 | 1.552 | -1.265 | 3.484 | 0.408 | -0.493 | -0.265 | 1.164 | 1.514 | -0.311 | 0.798 | 0.835 | 0.827 | 1.195 | -1.455 | 0.721 | 0.532 | 0.819 | -0.212 | 0.554 | -3.377 | 1.039 | -0.063 | 1.561 | -0.277 | -2.257 | 4.498 | 0.855 | -1.014 | -10.6 | -0.271 | 0.102 | -0.086 | 0.667 | -1.092 | 1.944 | -2.077 | 0.619 | -0.148 | 1.295 | -1.366 | -1.712 | 1.243 | 0.467 | -0.458 | 0.15 | 0.12 | 0.525 | -3.217 | 1.8 | 1.2 | 2.2 | 0.099 | -1 | 1.2 | -1.6 | 5.934 | -3.6 | -3.7 | -1.5 | 0.92 | -0.6 | -1.4 | 0 | 1.245 | 0.8 | 0 | -0.2 | 2.2 | -0.2 | -1.2 | -1.6 | 0.8 | 0.8 | -0.4 | 1 | 0.6 | 0.2 | 1 | 1 | -0.4 | 1.4 | 0.8 | 2.2 | 0.2 | 1.4 |
Accounts Receivables
| 0 | 0 | 0 | -24.457 | 0 | 0 | 0 | -13.833 | 0 | 0 | 0 | -47.603 | 0 | 0 | 0 | 18.828 | 0 | 0 | 0 | -13.802 | 0 | 0 | 0 | -9.12 | -10.595 | -6.01 | -12.099 | 4.965 | -11.279 | -2.057 | -3.855 | 0.286 | -0.812 | -1.886 | -0.463 | 0.234 | 0.127 | -0.835 | -0.089 | 1.487 | -0.075 | 0.228 | -0.951 | -0.602 | 0.13 | -0.271 | -0.498 | -0.228 | -0.262 | -0.087 | 0.669 | -0.234 | -0.195 | -0.013 | -0.196 | 0 | 0.027 | 0.077 | -0.263 | 0 | 0 | -0.557 | 0.22 | 0 | 0 | 0.197 | -0.61 | -0.17 | 0.944 | 0.114 | -0.087 | -3.517 | 0.97 | 0.32 | 0.698 | -0.127 | -0.843 | 3.558 | 0.141 | 0.334 | -12.272 | 0.053 | -0.19 | 0.201 | 0.362 | -0.47 | 1.232 | -1.998 | 0.434 | 0.124 | 0.84 | -1.12 | -2.808 | 1.136 | 0.159 | -0.721 | 0.121 | 0.282 | 0.158 | -0.1 | 0.8 | 0.6 | 1 | -0.7 | -0.1 | 0.2 | -0.9 | 1.6 | -1.7 | -1.6 | -1.1 | -0.8 | -0.3 | -0.6 | -0.1 | 1.4 | 0 | 0 | 0 | 0.9 | -0.1 | -0.3 | -1 | 0.3 | 0.6 | 0 | 0.1 | 0.6 | 0.2 | 0.6 | 0.5 | 0.1 | 0.3 | 0.5 | 1.1 | 0.3 | 0.4 |
Change In Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.766 | -0.511 | -0.112 | 0.927 | 0.372 | 0.089 | -3.198 | 0.647 | 1.125 | 0.083 | 3.215 | -0.02 | 0.148 | 0.089 | 1.897 | -12.861 | -0.157 | -0.098 | 1.439 | -0.055 | -0.042 | 0.004 | -0.835 | 0.278 | -0.092 | 0.053 | -2.681 | -0.148 | 0.172 | -0.02 | -0.204 | -0.053 | 0.112 | -0.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.119 | 0 | 3.424 | -1.621 | 0 | 0 | 2.024 | -0.245 | 0 | 0 | -0.619 | 0.867 | 0 | 0 | 0 | -6.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.772 | 0.597 | 7.13 | -0.172 | -22.728 | 13.267 | 6.865 | 7.689 | 1.505 | 4.313 | 2.29 | 1.111 | -0.205 | 0.136 | 0.278 | -1.839 | 1.854 | 0.4 | 0.265 | 0.034 | -0.273 | 0.048 | 0.177 | -0.296 | 0 | 0.124 | 0.151 | -0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.597 | 0.099 | 0.058 | -0.016 | 0.258 | 0.176 | 0.029 | -0.323 | 0.443 | 0.038 | 0.159 | -0.107 | 0.154 | 0.06 | 0.521 | -0.103 | 0.056 | 0.058 | -0.372 | 0.304 | -0.622 | 0.711 | -0.304 | 0.278 | -0.426 | 0.454 | -0.047 | -0.025 | -0.002 | 0.031 | 0.034 | -0.178 | 0.155 | -0.04 | -0.1 | 0.1 | 0 | 0.1 | -0.2 | -0.4 | 0.4 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | -0.1 | 0.2 | 0 | -0.3 | 0.2 | 0 | 0 | -0.2 | 0.4 | -0.3 | -0.1 | 0 | 0 | -0.3 | 0.4 | 0 | 0 | -0.2 | 0.3 |
Other Working Capital
| -0.254 | -24.18 | 25.964 | 14.237 | -3.992 | -22.28 | -2.024 | 24.946 | -16.748 | -36.847 | 5.229 | 5.164 | -9.43 | -16.567 | -1.356 | 5.479 | 11.26 | 1.701 | 7.958 | 2.917 | -3.219 | 12.658 | -0.201 | -5.826 | 0.137 | -7.551 | 10.824 | 22.049 | 6 | -6.356 | 5.653 | 2.153 | -0.907 | -3.209 | 3.323 | -2.24 | 1.235 | -8.782 | 11.615 | -1.526 | -0.349 | 0.2 | 3.876 | -2.548 | 5.774 | -0.365 | 2.153 | 1.624 | 0.313 | -3.163 | 2.058 | 1.117 | 1.747 | 0 | 0 | 0 | 0 | -0.341 | 1.427 | 0 | 0 | 0 | 0 | 0 | 0 | -1.822 | 1.744 | 0.756 | -1.035 | -0.956 | 0.376 | 3.31 | -0.255 | -1.951 | 0.743 | -3.524 | -1.286 | 0.638 | 0.565 | -3.767 | 14.637 | -0.222 | 0.331 | -1.355 | 0.055 | 0.042 | -0.004 | 1.059 | -0.372 | 0.246 | -0.053 | 2.482 | 1.27 | -0.063 | 0.296 | 0.433 | 0.26 | -0.43 | 0.451 | -3.017 | 0.9 | 0.6 | 1.1 | 0.999 | -0.5 | 0.6 | -0.8 | 4.334 | -1.9 | -2.1 | -0.4 | 1.72 | -0.3 | -0.8 | 0 | -0.155 | 0 | 0 | -0.1 | 1.1 | -0.1 | -0.6 | -0.8 | 0.5 | 0.2 | -0.2 | 0.5 | 0.3 | 0.1 | 0.4 | 0.5 | -0.2 | 0.7 | 0.3 | 1.1 | 0.1 | 0.7 |
Other Non Cash Items
| 5.762 | 11.973 | 11.034 | 9.983 | 9.957 | 10.636 | 9.281 | -12.223 | 9.955 | 10.35 | 9.757 | -11.562 | 3.866 | 3.858 | 3.838 | 3.622 | 2.468 | 3.555 | 3.335 | -18.38 | 1.853 | -5.156 | 35.551 | 13.746 | -0.002 | -7.551 | 10.824 | -0 | 8.95 | -7.839 | -0.004 | -0.403 | 3.395 | -0.938 | 0.008 | -2.338 | 0.421 | -8.563 | -0.001 | -0.025 | -0.433 | 0.005 | 3.418 | -2.467 | 1.83 | 0.003 | 1.419 | 4.114 | 4.311 | 5.285 | 5.938 | 6.56 | 5.259 | 5.416 | 3.36 | 0 | 2.228 | 0 | 0.003 | 0.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.716 | 0 | 0 | 0 | 0.232 | 0 | 0 | 0 | 0.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.886 | -0.6 | -1.4 | -0.8 | -0.667 | 0.9 | -1.7 | 1.6 | -6.344 | 2.2 | 3 | 1.2 | -2.02 | 0.3 | 1.6 | 0.1 | 0.24 | -0.4 | -0.2 | 0.3 | -2.3 | -0.6 | 0.8 | 0.8 | 0.1 | -0.4 | 0.2 | -1.3 | -0.4 | 0.1 | -0.7 | -0.4 | 0.3 | -0.7 | -0.4 | -0.9 | -0.2 | -0.7 |
Operating Cash Flow
| 118.563 | 98.289 | 147.244 | 111.43 | 107.594 | 84.489 | 114.775 | 132.504 | 119.24 | 87.67 | 107.735 | 90.651 | 78.023 | 44.102 | 52.387 | 45.588 | 60.616 | 32.194 | 68.639 | 58.567 | 64.252 | 57.97 | 162.001 | 60.815 | 41.605 | 46.555 | 42.674 | 27.97 | 30.898 | 10.579 | 24.384 | 10.816 | 11.535 | 7.328 | 11.278 | 6.902 | 12.725 | -1.924 | 31.863 | 9.699 | 9.227 | 9.837 | 10.089 | 4.798 | 14.451 | 5.42 | 5.396 | 5.05 | 4.196 | 2.097 | 8.569 | 7.282 | 6.254 | 4.036 | 6.359 | 3.098 | 1.637 | 3.426 | 3.536 | 3.086 | 1.54 | 3.129 | 1.638 | 1.719 | 4.445 | 1.599 | 3.677 | 2.693 | 3.097 | 1.673 | 2.071 | 0.565 | 3.644 | 2.829 | 3.33 | 1.916 | 0.572 | 5.745 | 2.098 | 0.603 | 7.116 | 1.121 | 1.321 | 1.583 | 2.065 | 0.446 | 2.424 | 0.832 | 1.569 | 0.714 | 1.807 | -0.353 | 3.239 | 1.96 | 1.221 | 0.835 | 1.112 | 0.882 | 1.194 | 0.55 | 1.5 | 0.3 | 1.8 | 1.941 | 0.5 | 0.5 | 2.4 | 0.493 | 1.6 | 0.5 | 2.2 | 0.694 | 0.8 | 1.1 | 0.7 | 1.913 | 0.8 | 1 | 1 | 1.2 | 1 | 0.7 | 0.7 | 0.5 | 0.8 | 0.6 | 1.2 | 0.8 | 0.7 | 0.7 | 0.8 | 0.4 | 1.4 | 1.2 | 1.6 | 0.5 | 1 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -7.829 | -6.384 | -2.238 | -4.398 | -28.26 | -5.59 | -1.749 | -6.189 | -6.338 | -3.086 | -5.261 | -4.49 | -6.597 | -3.012 | -1.449 | 20.151 | -0.407 | -0.387 | -24.443 | 69.78 | -4.979 | -42.173 | -59.854 | -29.512 | -8.442 | -21.635 | -12.592 | -10.777 | -4.36 | -1.698 | -1.912 | -0.608 | -0.11 | -0.109 | -0.15 | -0.11 | -0.073 | 0 | -0.039 | -0.002 | -0.003 | -0.049 | -0.001 | -0.02 | 0 | -0.034 | 0 | -0.005 | 0 | -0.021 | -0.025 | -0.02 | 0 | -0.017 | 0 | 0 | 0 | 0 | -0.028 | -0.009 | 0 | 0 | -0.02 | 0.019 | -0.005 | -0.004 | -0.017 | 0.007 | -0.005 | -0.026 | -0.004 | -0.007 | -0.011 | -0.006 | -0.038 | -0.022 | -0.006 | -0.005 | -0.023 | -0.004 | -0.005 | -0.015 | -0.009 | -0.003 | -0.003 | -0.022 | -0.003 | -0.018 | -0.012 | -0.018 | -0.006 | -0.019 | -0.007 | -0.118 | -0.007 | -0.023 | -0.011 | -0.021 | -0.006 | 0 | 0 | -0.02 | -0.007 | 0 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| -45 | 0 | 0 | -0.005 | -1.763 | -1.803 | 0.005 | 0 | 0.01 | -0.025 | 0.096 | 0.007 | 1.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.026 | 0 | 0 | -1.763 | -22.123 | 0 | -0.621 | 0 | -0.024 | -0.013 | -0.525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -163.286 | -1.026 | 0 | -24.964 | -23.166 | -20.32 | 0.005 | -0.621 | 0.01 | 0.001 | 0.083 | -0.518 | 1.079 | -0.01 | 0 | -20.912 | -2.814 | 2.814 | -20.826 | -74.583 | 0.087 | -28.82 | 0.03 | -9.377 | 0.025 | -1.912 | -0.751 | -0.001 | 0 | 0 | 0.028 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0.025 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0 | 0.014 | 0 | 0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0 | 0 | 0 | 0 | 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
| -216.115 | -7.41 | -2.238 | -4.398 | -28.26 | -25.91 | -1.744 | -6.81 | -6.328 | -3.085 | -5.178 | -5.008 | -5.518 | -3.022 | -1.449 | -0.761 | -3.221 | 2.427 | -24.443 | -4.803 | -4.892 | -42.173 | -59.824 | -38.889 | -8.417 | -21.635 | -12.592 | -10.778 | -4.36 | -1.698 | -1.884 | -0.608 | -0.11 | -0.109 | -0.132 | -0.11 | -0.073 | 0 | -0.014 | -0.002 | -0.003 | -0.028 | -0.001 | -0.02 | 0 | -0.014 | 0 | -0.005 | 0 | -0.007 | -0.025 | -0.003 | 0 | -0.017 | 0 | 0 | 0 | 0 | -0.015 | -0 | 0 | 0 | -0.02 | 0.019 | -0.005 | -0.004 | -0.017 | 0.007 | -0.005 | -0.026 | -0.004 | -0.007 | -0.011 | -0.006 | -0.038 | -0.01 | -0.006 | -0.005 | -0.023 | -0.004 | -0.005 | -0.015 | -0.009 | -0.003 | -0.003 | -0.022 | -0.003 | -0.006 | -0.012 | -0.018 | -0.006 | -0.006 | -0.007 | -0.118 | -0.007 | -0.007 | -0.011 | -0.021 | -0.006 | 0 | 0 | -0.02 | -0.007 | 0 | 0 | 0 | 0 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | -0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.4 | 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 | 0.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Repurchased
| -6.073 | -6.381 | -10.341 | -10.248 | -5.946 | -19.542 | -6.837 | -30.187 | -32.986 | -24.373 | -0.219 | -8.868 | -8.312 | -2.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.353 | -12.896 | -8.466 | -10.326 | -6.709 | -7.109 | -7.144 | -11.342 | -8.672 | -6.287 | -11.544 | -8.324 | -6.931 | -7.951 | -5.288 | -8.871 | -6.661 | -9.007 | -7.238 | -3.94 | -2.779 | -7.16 | -8.123 | -6.057 | -3.877 | -5.731 | -4.467 | -5.163 | -4.823 | -4.561 | -4.033 | -4.054 | -3.382 | -3.219 | -2.624 | -2.424 | -2.448 | -2.467 | -2.45 | -2.144 | -1.884 | 0 | -2.87 | -3.027 | -1.103 | -1.15 | -2.438 | -1.705 | -0.888 | -1.89 | -1.899 | -0.975 | -0.771 | -1.488 | -1.451 | -1.241 | -1.222 | -0.305 | -1.095 | -1.38 | -0.957 | -0.809 | -0.84 | -1.023 | -0.933 | -0.691 | -1.096 | -0.834 | -0.537 | -0.789 | -1.854 | -0.732 | -0.579 | -0.882 | -0.74 | -1.001 | -0.579 | -1.5 | -0.8 | -0.5 | -1 | 0 | -0.8 | -1.4 | -0.6 | 0 | 0 | -0.5 | -0.7 | 0 | 0 | 0 | 0 | 0 | -1.1 | 0 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -256.749 | -26.894 | -26.907 | -24.993 | -24.952 | -24.966 | -25.061 | -23.151 | -23.132 | -177.774 | -23.224 | -21.294 | -21.312 | -21.329 | -21.329 | -77.562 | 0 | 0 | -124.098 | 0 | 0 | 0 | -46.546 | 0 | 0 | 0 | -31.652 | -0 | 0 | -0.001 | -10.682 | -0 | 0 | 0 | -2.507 | 0 | 0 | 0 | -2.402 | -0 | 0 | 0 | -2.28 | 0 | 0 | 0 | 0 | -2.204 | 0 | 0 | -2.092 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | -1.968 | 0 | 0 | 0 | -1.93 | 0 | 0 | 0 | -1.885 | 0 | 0 | 0 | -1.697 | -4.472 | 0 | 0 | -1.401 | 0 | 0 | 0 | -1.203 | -3.845 | 0 | -0.002 | -1.118 | 0 | -0.795 | 0 | -0.923 | 0 | 0 | 0 | -0.957 | 0 | 0 | 0 | -1.004 | 0 | 0 | 0 | -1.034 | -0.033 | -0.033 | 0 | -1.067 | -0.003 | 0 | 0 | -1.1 | -0.035 | 0 | 0 | -1.1 | -0.021 | 0 | 0 | -1.2 | -0.023 | 0 | 0 | -1.2 | 0 | 0 | 0 | -1.3 | 0 | 0 | 0 | -1.3 | 0 | 0 | 0 | 0 | 0 | -1.4 | 0 | 0 | 0 | -1.4 |
Other Financing Activities
| -0.416 | 0 | -1.207 | -0.78 | -0.345 | 0 | -0.939 | -1.762 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.132 | -0.022 | -0.01 | -0.71 | 0 | 0 | 0 | -0.876 | -1.4 | 0 | 0 | -0.812 | 0 | -0.7 | -0.8 | -1.081 | 0.1 | -0.1 | 0 | -1 | 0 | -0.2 | -0.4 | -0.7 | -0.5 | -0.5 | -0.3 | -0.8 | -0.3 | -0.8 | -0.3 | -0.3 | -0.7 | -1.7 | -1.2 | -0.4 | -0.4 |
Financing Cash Flow
| -263.238 | -33.275 | -38.455 | -36.021 | -31.243 | -44.508 | -32.837 | -55.1 | -56.118 | -202.147 | -23.443 | -30.162 | -29.624 | -23.833 | -21.329 | -77.562 | 0 | 0 | -124.098 | 0 | 0 | 0 | -50.899 | -12.896 | -8.466 | -10.326 | -38.361 | -7.109 | -7.145 | -11.341 | -19.353 | -6.287 | -11.544 | -8.324 | -9.439 | -7.951 | -5.288 | -8.871 | -9.063 | -9.007 | -7.238 | -3.94 | -5.059 | -7.16 | -8.123 | -6.057 | -3.877 | -7.934 | -4.467 | -5.163 | -6.915 | -4.561 | -4.033 | -4.054 | -5.383 | -3.219 | -2.624 | -2.424 | -4.416 | -2.467 | -2.45 | -2.144 | -3.815 | -3.048 | -2.87 | -3.027 | -2.988 | -1.15 | -2.438 | -1.705 | -2.585 | -6.361 | -1.899 | -0.975 | -2.172 | -1.488 | -1.451 | -1.241 | -2.426 | -4.15 | -1.095 | -1.378 | -2.076 | -0.809 | -1.634 | -1.023 | -1.856 | -0.691 | -1.096 | -0.834 | -1.494 | -0.789 | -1.854 | -0.732 | -1.582 | -0.882 | -0.74 | -1.001 | -1.613 | -1.533 | -0.7 | -0.5 | -2.1 | -0.713 | -0.8 | -1.4 | -1.7 | -0.911 | -1.4 | -0.5 | -1.8 | -0.833 | -0.9 | -0.7 | -2 | -1.103 | -1 | -0.1 | -1.7 | -1 | -0.4 | -0.2 | -1.7 | -0.7 | -0.5 | -0.5 | -1.6 | -0.8 | -0.3 | -0.8 | -0.3 | -0.3 | -2.1 | -1.7 | -1.2 | -0.4 | -1.8 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 36.528 | -36.528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.529 | 0 | 0 | 0 | 0 | 0 | 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
| -360.79 | 57.604 | 106.551 | 71.011 | 48.091 | 14.071 | 80.194 | 70.594 | 56.794 | -117.562 | 79.114 | 55.481 | 42.881 | 17.247 | 29.609 | -32.735 | 57.395 | 34.621 | -79.902 | 53.764 | 59.36 | 15.797 | 51.278 | 9.03 | 24.722 | 14.594 | -8.279 | 10.084 | 19.393 | -2.461 | 3.146 | 3.922 | -0.12 | -1.104 | 1.708 | -1.159 | 7.364 | -10.794 | 22.787 | 0.691 | 1.987 | 5.87 | 5.029 | -2.383 | 6.329 | -0.65 | 1.519 | -2.89 | -0.271 | -3.073 | 1.629 | 2.718 | 2.221 | -0.035 | 0.977 | -0.121 | -0.988 | 1.001 | -0.895 | 0.62 | -0.911 | 0.985 | -2.197 | -1.31 | 1.57 | -1.432 | 0.672 | 1.551 | 0.655 | -0.059 | -0.518 | -5.803 | 1.733 | 1.848 | 1.119 | 0.418 | -0.884 | 4.5 | -0.35 | -3.55 | 6.016 | -0.271 | -0.764 | 0.771 | 0.428 | -0.599 | 0.565 | 0.134 | 0.46 | -0.139 | 0.307 | -1.149 | 1.378 | 1.11 | -0.368 | -0.054 | 0.36 | -0.14 | -0.425 | -0.927 | 0.7 | -2.479 | -0.3 | 1.297 | -0.3 | -0.9 | 0.6 | -0.911 | 0.2 | 0 | 0.4 | -0.139 | -0.1 | 0.4 | -1.3 | 0.81 | -0.2 | 0.9 | -0.7 | 0.2 | 0.6 | 0.5 | -1 | -0.2 | 0.3 | 0.1 | -0.4 | 0 | 0.4 | -0.1 | 0.5 | 0.1 | -0.7 | -0.5 | 0.4 | 0.1 | -0.8 |
Cash At End Of Period
| 533.914 | 894.704 | 837.1 | 730.549 | 659.538 | 611.447 | 597.376 | 517.182 | 446.588 | 389.794 | 507.356 | 428.242 | 372.761 | 329.88 | 312.633 | 283.024 | 315.759 | 258.364 | 223.743 | 303.645 | 249.881 | 190.521 | 174.724 | 119.647 | 110.617 | 85.895 | 71.301 | 79.58 | 69.496 | 50.103 | 52.564 | 49.418 | 45.496 | 45.616 | 46.72 | 45.012 | 46.171 | 38.807 | 49.601 | 26.815 | 26.124 | 24.138 | 18.268 | 13.239 | 15.622 | 9.293 | 9.944 | 8.425 | 11.315 | 11.585 | 14.658 | 13.03 | 10.312 | 8.091 | 8.126 | 7.15 | 7.27 | 8.258 | 7.256 | 8.151 | 7.531 | 8.442 | 7.457 | 9.654 | 10.964 | 9.394 | 10.826 | 10.153 | 8.603 | 7.948 | 8.006 | 8.524 | 14.328 | 12.594 | 10.746 | 9.627 | 9.209 | 10.093 | 5.593 | 5.943 | 9.493 | 3.478 | 3.749 | 4.513 | 3.743 | 3.314 | 3.913 | 3.348 | 3.213 | 2.753 | 2.892 | 2.585 | 3.734 | 2.355 | 1.246 | 1.614 | 1.668 | 1.308 | 1.447 | 1.873 | 2.8 | -0.2 | 2.3 | 2.597 | 1.3 | 1.6 | 2.5 | -0.911 | 0.2 | 0 | 2.2 | -0.139 | -0.1 | 0.4 | 1.7 | 0.81 | -0.2 | 0.9 | 1.5 | 0.2 | 0.6 | 0.5 | 1 | -0.2 | 0.3 | 0.1 | 1.8 | 0 | 0.4 | -0.1 | 0.5 | 0.1 | 2 | -0.5 | 0.4 | 0.1 | 2.6 |