Clarivate logo

Clarivate

CLVT | NYSE
Chart Builder DCF Calculator
$1.93
+$0.04 (+2.12%)
At close: Sep 21, 2026, 4:00 PM ET
$1.92
-$0.01 (-0.52%)
Pre-market: Sep 22, 2026, 6:35 AM ET
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-132.9M 63.7M n/a -396M -433.3M -665.6M -636.7M -1.29B -1.21B -1.03B -911.2M 256.1M -4.17B -3.99B -3.96B -4.47B -32.38M -226.28M -351.78M -157.77M -363.07M -256.85M
Depreciation & Amortization
-6.6M -1.4M n/a 754.1M 739.5M 736.2M 734.9M 729.7M 729.3M 719.8M 708.3M 716.3M 709.2M 706.7M 710.5M 667M 627.99M 582.69M 537.89M 519.53M 457.46M 383.31M
Stock-Based Compensation
100K 3.5M n/a 56.4M 55.3M 55.6M 60.3M 61.2M 71.7M 83.7M 68.3M 56.4M 50.2M 19.3M 43.9M 40.29M 34.63M 52.23M 28.83M 41.53M 33.4M 20.12M
Other Working Capital
-8.6M -26.9M n/a 13.6M 12M 77.5M -42.8M 44.7M 4.6M -87M -97.5M -186.7M -133.7M -135.3M -219.6M -103.18M -195.73M -122.23M 66.87M 112.42M 112.58M 99.02M
Other Non-Cash Items
727.2M 590.5M 628.5M 179.6M 232.3M 416.5M 395.3M 1.13B 1.08B 967M 969.8M -113.3M 4.3B 4.16B 4.04B 4.28B -210.28M -112.08M -30.38M -86.46M 175.53M 153.67M
Deferred Income Tax
-5.9M n/a n/a 38.4M 40.4M 45.8M 45.8M -31.3M -30.6M -30.6M -30.6M -54.5M -53.4M -53M -54.3M -5.57M -13.67M -14.87M -13.37M -48.78M -39.06M -49.12M
Change in Working Capital
-15.6M -64.3M n/a -22.6M -2.5M 53.1M 47M 96.4M 17M -17.3M -60.4M -170.8M -103.1M -175.3M -271.9M -124.52M -179.59M -64.49M 152.61M 172.98M 153.38M 140.27M
Operating Cash Flow
566.3M 592M 628.5M 609.9M 631.7M 641.6M 646.6M 696.2M 656.7M 692.9M 744.2M 690.2M 734.6M 669.4M 509.3M 390.65M 226.7M 217.2M 323.8M 441.03M 417.64M 391.39M
Capital Expenditures
16.4M 5.1M n/a -274.7M -285.7M -285.6M -289.1M -270.8M -255.9M -247.6M -242.5M -225M -230.7M -220.8M -202.9M -188.85M -145.62M -126.92M -118.52M -115.29M -117.06M -127.3M
Cash Acquisitions
n/a n/a n/a 103.6M 107.9M 90.8M 90.8M -15.9M -21.4M 6.2M 5.1M 277.7M 278.9M 260.4M 260.2M -3.92B -3.94B -3.93B -3.93B -2.01B -2B -2B
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 5M 5M n/a n/a -5M -5M n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-263.2M -263.2M -263.2M n/a -19.2M -38.4M -38.4M -38.4M -19.2M n/a n/a n/a -67.4M -67.4M -67.4M -63.1M 4.3M -24.7M -57.7M -91.12M -117.06M -127.3M
Investing Cash Flow
-246.8M -258.1M -263.2M -171.1M -197M -233.2M -236.7M -325.1M -296.5M -241.4M -237.4M 57.7M 53.2M 39.6M 57.3M -4.11B -4.09B -4.05B -4.04B -2.13B -2.11B -2.12B
Debt Repayment
-202.6M -138.5M n/a -248.8M -153.5M -150.3M -197.7M -208.6M -203.2M -223.2M -301M -626.2M -633.6M -615.9M -498.4M 144.69M -12.21M 1.99B 1.99B 3.42B 3.58B 1.58B
Common Stock Repurchased
99.5M 31.9M n/a -249.5M -299.5M -251.3M -209.9M -109.9M -109.9M -110.8M -102.2M -102.2M -2.2M -119.9M -175M -269.14M -334.36M -214.46M -159.36M -65.22M n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a -18.8M -37.7M -56.5M -75.5M -75.5M -75.5M -75.5M -75.4M -75.4M -75.4M -75.47M -56.57M -37.77M -18.87M -1K n/a n/a
Other Financial Acitivies
-342.6M -342.2M -343.1M -6.5M -6.8M -11.1M -24.8M -29.8M -30.9M -30.6M -17.8M -13.5M -11.2M -16.5M -16.5M -42.78M -42.76M 1.34B 1.35B 1.34B 1.34B -58.12M
Financial Cash Flow
-445.7M -448.8M -343.1M -504.8M -459.8M -431.5M -470.1M -404.8M -419.5M -440.1M -496.5M -813.9M -717.6M -822M -759.2M -100.33M -303.64M 3.95B 4.03B 5.42B 5.65B 1.83B
Net Cash Flow
-131.7M -111.8M 34M -69.8M -13.8M -27M -75.5M -18.7M -66.7M 6.7M 13.9M -47.4M 72.8M -138.8M -228.2M -3.88B -4.2B 103.2M 318.6M 3.73B 3.96B 101.64M
Free Cash Flow
582.7M 597.1M 628.5M 335.2M 346M 356M 357.5M 425.4M 400.8M 445.3M 501.7M 465.2M 503.9M 448.6M 306.4M 201.81M 81.08M 90.28M 205.28M 325.74M 300.58M 264.09M
Adj. Free Cash Flow
582.6M 593.6M 628.5M 278.8M 290.7M 300.4M 297.2M 364.2M 329.1M 361.6M 433.4M 408.8M 453.7M 429.3M 262.5M 161.52M 46.45M 38.05M 176.45M 284.21M 267.18M 243.97M
Maintenance CapEx
16.45M 5.15M 54.26K -274.65M -285.7M -285.6M -289.1M -270.27M -254.65M -246.35M -241.25M -216.35M -209.36M -182.78M -148.69M -134.05M -91.45M -75.47M -68.03M -57.93M -69.31M -91.12M
Growth CapEx
-54.26K -54.26K -54.26K -54.26K n/a n/a n/a -525.59K -1.25M -1.25M -1.25M -8.65M -21.34M -38.02M -54.21M -54.79M -54.17M -51.45M -50.49M -57.36M -47.75M -36.18M
Owner Earnings
582.75M 597.15M 628.55M 335.25M 346M 356M 357.5M 425.93M 402.05M 446.55M 502.95M 473.85M 525.24M 486.62M 360.61M 256.6M 135.25M 141.73M 255.77M 383.1M 348.33M 300.28M

© 2026 bestshares.com. All rights reserved.