Cohu, Inc.
NASDAQ:COHU
25.87 (USD) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -18.056 | -15.769 | -14.635 | -2.028 | 3.915 | 10.584 | 15.685 | 21.628 | 24.882 | 28.768 | 21.569 | 20.889 | 23.733 | 95.096 | 27.607 | 14.861 | -6.646 | -4.74 | -17.276 | -17.32 | -10.326 | -19.359 | -22.687 | -56.997 | 4.803 | 11.648 | 8.122 | 6.895 | 8.755 | 10.43 | 6.763 | 2.074 | 0.269 | 2.607 | -1.911 | 1.949 | 1.113 | -0.072 | -2.74 | 0.374 | 7.519 | 4.162 | -3.347 | -6.45 | -10.82 | -4.045 | -12.103 | -5.161 | -1.749 | -2.109 | -3.224 | 0.719 | 3.376 | 5.05 | 6.574 | 9.428 | 7.611 | 6.698 | 0.907 | 0.77 | -0.071 | -22.605 | -6.262 | -7.606 | 0.037 | 0.174 | 1.952 | 2.03 | 2.235 | 2.022 | 1.691 | 5.341 | 4.197 | 4.72 | 3.423 | 12.29 | 9.562 | 5.591 | 6.531 | 2.461 | 5.202 | 6.942 | 2.098 | -2.168 | -0.615 | 4.106 | -1.37 | -0.566 | -0.555 | 0.822 | -0.579 | -0.852 | -1.442 | -2.831 | -1.342 | 4.189 | 9.812 | 13.114 | 9.923 | 12.2 | 7.4 | 4.9 | 1.4 | -2.4 | 0.5 | 5.3 | 8.2 | 9 | 8.6 | 6.9 | 4.7 | 3.5 | 5.2 | 7.6 | 7.9 | 8.7 | 6.5 | 4.9 | 3.5 | 3.3 | 3 | 2.2 | 1.6 | 1.8 | 1.8 | 1.9 | 1.3 |
Depreciation & Amortization
| 11.735 | 13.87 | 13.933 | 13.81 | 12.176 | 12.367 | 12.091 | 11.371 | 11.446 | 11.532 | 11.667 | 11.466 | 12.105 | 12.43 | 12.567 | 13.463 | 13.245 | 13.082 | 12.956 | 13.518 | 15.21 | 15.099 | 15.044 | 18.771 | 2.402 | 2.417 | 2.457 | 2.464 | 2.392 | 2.137 | 2.202 | 2.323 | 2.724 | 2.696 | 2.669 | 2.74 | 2.757 | 2.863 | 2.913 | 3.299 | 3.354 | 3.423 | 3.452 | 3.392 | 3.858 | 3.088 | 3.131 | 2.315 | 2.212 | 2.434 | 2.442 | 2.471 | 2.383 | 2.444 | 2.769 | 2.852 | 2.561 | 2.809 | 2.766 | 2.503 | 2.882 | 3.004 | 2.64 | 1.857 | 1.544 | 1.729 | 1.813 | 1.798 | 2.158 | 1.867 | 1.616 | 1.619 | 1.559 | 1.786 | 1.515 | 1.75 | 1.416 | 1.403 | 1.206 | 1.398 | 0.976 | 1.002 | 0.973 | 0.893 | 0.95 | 1.082 | 1.071 | 1.569 | 0.891 | 1.092 | 1.082 | 0.96 | 1.109 | 1.521 | 1.033 | 1.111 | 0.854 | 0.861 | 0.759 | 0.9 | 1 | 0.7 | 0.7 | 0.8 | 0.8 | 0.6 | 0.6 | 0.7 | 0.6 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.7 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 |
Deferred Income Tax
| 0.422 | -2.061 | 0.818 | -4.26 | 0.975 | -2.361 | 0.872 | -5.483 | 0.923 | 0.659 | 0.397 | -2.848 | 3.342 | 0.179 | 0.28 | -0.111 | -0.339 | -2.149 | -2.706 | 2.313 | -0.238 | -4.966 | -2.494 | -7.954 | -0.739 | -0.02 | 0.506 | -2.859 | 0.054 | -0.275 | -0.711 | 0.046 | -0.371 | -0.205 | -0.535 | 1.308 | 0.063 | -0.368 | -0.781 | 0.819 | -0.583 | -0.308 | -0.415 | -0.567 | -0.296 | -0.043 | -0.751 | 0.843 | 0.086 | -0.325 | -0.023 | -0.263 | -0.728 | -0.254 | -0.431 | -0.666 | -0.629 | -0.414 | -0.262 | 1.242 | -1.518 | 19.405 | -1.769 | -0.455 | 1.08 | 0.523 | 0.425 | -0.942 | 0.04 | 2.771 | -0.715 | -0.411 | -0.306 | 0.424 | -2.508 | -1.836 | -1.905 | 0 | 2.492 | -6.821 | 0 | 0 | -0.847 | 3.008 | 0 | 0.755 | 0 | 4.647 | 0 | 0 | 0 | 2.525 | 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 |
Stock Based Compensation
| 5.248 | 5.583 | 4.628 | 4.557 | 4.334 | 4.432 | 3.914 | 3.823 | 3.74 | 3.933 | 3.422 | 3.049 | 3.714 | 3.506 | 3.523 | 3.921 | 3.299 | 3.403 | 3.611 | 3.287 | 3.506 | 3.662 | 3.693 | 12.782 | 1.88 | 1.948 | 1.669 | 1.671 | 1.86 | 1.759 | 1.717 | 1.867 | 1.668 | 1.651 | 1.957 | 1.674 | 1.637 | 1.715 | 1.729 | 1.795 | 1.622 | 1.651 | 1.517 | 1.506 | 1.186 | 1.355 | 1.421 | 1.367 | 0.959 | 1.251 | 1.044 | 1.378 | 0.923 | 0.938 | 1.048 | 1 | 0.962 | 0.746 | 0.835 | 0.904 | 0.924 | 0.842 | 0.708 | 2.915 | 0 | 0 | 1.025 | 0 | 0 | 0 | 1.093 | 0 | 1.125 | 0 | 0.805 | 3.682 | 0 | 0 | -2.492 | 4.499 | 0 | 0 | 0.847 | 2.2 | 0 | -0.755 | 0 | -1.185 | 0 | 0 | 2.05 | -6.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.543 | 4.832 | -21.375 | 2.588 | 4.413 | 24.897 | -20.157 | -11.22 | -1.239 | -0.645 | -35.84 | -13.438 | -9.162 | -8.037 | -41.12 | -12.421 | 0.508 | -15.449 | 14.42 | 6.035 | 0.478 | -3.146 | 2.188 | 16.432 | 15.188 | -1.297 | -21.387 | 5.432 | 10.668 | -10.594 | -16.875 | -0.923 | 7.904 | 0.372 | -3.673 | -10.307 | 15.382 | -6.5 | 2.899 | 3.014 | -5.869 | 3.817 | -10.149 | 3.528 | 6.526 | 7.572 | 1.799 | 3.267 | 4.051 | 3.854 | 0.403 | 1.156 | -2.218 | -12.968 | -2.508 | -3.734 | -8.993 | -2.165 | -2.341 | -6.625 | -2.098 | 6.982 | 0.477 | 3.034 | -4.53 | 0.738 | -2.128 | 11.303 | -5.904 | -5.296 | 13.426 | 1.69 | -3.525 | -3.546 | -3.926 | 7.382 | -8.892 | -3.991 | -1.476 | 5.972 | -5.147 | -8.184 | -1.873 | -2.127 | -3 | -2.245 | -3.597 | -6.078 | 16.744 | 0.317 | 2.938 | -1.248 | 6.523 | 11.21 | 4.08 | 11.016 | 4.252 | -12.739 | -3.525 | -4.1 | -15.2 | -9.6 | -1 | 18.3 | 11.9 | -1.7 | -8.3 | -7.3 | -10 | -4.6 | -5 | 4.8 | 7.4 | -8 | -0.3 | 9.4 | 2.2 | 2 | -0.8 | 4.8 | -3.7 | -3.9 | -3.4 | 0.3 | -1.1 | -2.2 | -0.6 |
Accounts Receivables
| 12.912 | 12.726 | 6.817 | 11.65 | 12.109 | 32.776 | 5.364 | 18.234 | 19.13 | -5.04 | -19.873 | 6.415 | 14.58 | -32.877 | -47.241 | -33.238 | 6.589 | -10.639 | 17.078 | -0.607 | 7.011 | -2.911 | 17.657 | 13.877 | 13.197 | -8.137 | -13.152 | 5.754 | 14.093 | -7.326 | -15.78 | -7.69 | 5.884 | 2.447 | -5.258 | -3.89 | 11.791 | -5.102 | 6.171 | 12.899 | -16.984 | -5.198 | -6.201 | -2.59 | 2.232 | -3.877 | 1.733 | 6.635 | -1.389 | -5.937 | 5.67 | 8.115 | 3.289 | 4.434 | 9.039 | 0.32 | -12.064 | -9.695 | -1.995 | -8.576 | -8.922 | 1.055 | 5.217 | 17.068 | 0 | 0 | 3.81 | 0 | 0 | 0 | 8.223 | 0 | 0 | 0 | -7.081 | -14.412 | 0 | 0 | 3.168 | -7.166 | 0 | 0 | -6.484 | -7.311 | 0 | 0 | 0 | 7.637 | 0 | 0 | 1.1 | 11.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.304 | 4.498 | 1.524 | 11.982 | 5.561 | 0.46 | -5.164 | -5.83 | -6.654 | -4.901 | -1.123 | -8.333 | -1.898 | -4.829 | -20.804 | -3.583 | 1.731 | -7.063 | -6.067 | 0.686 | 1.839 | -4.974 | 2.475 | 4.598 | -1.159 | -1.058 | -0.338 | -5.495 | 2.856 | -4.827 | -4.73 | 1.057 | 2.506 | 3.563 | -2.518 | -0.47 | 0.409 | -1.216 | -4.466 | 4.158 | 0.21 | -2.68 | -3.538 | 1.35 | 7.412 | 5.5 | -1.21 | 6.429 | 4.18 | 9.229 | 0.059 | 1.008 | -7.848 | -9.052 | -4.973 | 1.633 | -4.275 | -2.392 | -8.832 | -1.173 | -0.845 | 0.073 | 2.653 | -1.256 | -4.769 | -1.33 | -0.499 | 1.546 | 4.085 | -3.029 | 4.227 | 6.584 | -2.348 | -4.611 | -2.202 | -1.335 | -3.428 | -0.244 | 0.757 | -1.515 | -2.902 | -5.38 | -1.618 | -1.796 | 0.27 | -3.71 | -2.083 | 2.846 | 2.485 | 1.697 | -0.941 | 3.715 | 6.98 | 4.641 | 2.799 | 3.179 | 6.062 | 5.149 | -4.783 | -4.4 | -12.3 | -10.9 | -2.2 | 8.5 | 9.3 | 5.6 | -4.4 | -12.6 | -7.2 | -6.2 | -3.3 | 1 | 5.1 | 2.2 | -2.6 | 4.2 | 2 | 3.3 | -2.3 | 0.6 | 1.3 | -2 | -3 | 1.7 | -3.4 | -2.5 | -2 |
Change In Accounts Payables
| 1.158 | -8.506 | -3.488 | -3.822 | -8.753 | -8.856 | 0.075 | -18.666 | -10.27 | -3.833 | -0.361 | -0.968 | -21.327 | 11.125 | 28.486 | 18.533 | -10.263 | 6.733 | 0.055 | -0.318 | -6.823 | 7.499 | -3.48 | -8.14 | -2.816 | 0.933 | 2.92 | 7.777 | -10.654 | 1.589 | 5.445 | 7.787 | -2.623 | -4.539 | 5.053 | 1.157 | -1.346 | -1.71 | 5.275 | -8.462 | 2.27 | 5.587 | 0.925 | 7.263 | -2.834 | 3.211 | -0.982 | -5.213 | 3.195 | -1.236 | -2.204 | -3.84 | 3.125 | 0.637 | 0.505 | -9.636 | 1.514 | 0.773 | 2.947 | 6.129 | 4.333 | 1.821 | -1.526 | -2.325 | 0 | 0 | -4.696 | 0 | 0 | 0 | 2.306 | 0 | 0 | 0 | 1.437 | -0.023 | 0 | 0 | -1.249 | 1.652 | 0 | 0 | 2.09 | 0.863 | 0 | 0 | 0 | -1.458 | 0 | 0 | 1.887 | 0.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30.114 | -3.886 | -26.228 | -17.222 | -4.504 | 0.517 | -20.432 | -4.958 | -2.265 | 13.129 | -14.483 | -10.552 | -0.517 | 18.544 | -1.561 | 5.867 | 2.451 | -4.48 | 3.354 | 6.274 | -1.549 | -2.76 | -14.464 | 6.097 | 5.966 | 6.965 | -10.817 | -2.604 | 4.373 | -0.03 | -1.81 | -2.077 | 2.137 | -1.099 | -0.95 | -7.104 | 4.528 | 1.528 | -4.081 | -5.581 | 8.635 | 6.108 | -1.335 | -2.495 | -0.284 | 2.738 | 2.258 | -4.584 | -1.935 | 1.798 | -3.122 | -4.127 | -0.784 | -8.987 | -7.079 | 3.949 | 5.832 | 9.149 | 5.539 | -3.005 | 3.336 | 4.033 | -5.867 | 4.29 | 0.239 | 2.068 | -0.743 | 9.757 | -9.989 | -2.267 | -1.33 | -4.894 | -1.177 | 1.065 | 3.92 | 23.152 | -5.464 | -3.747 | -4.152 | 13.001 | -2.245 | -2.804 | 4.139 | 6.117 | -3.27 | 1.465 | -1.514 | -15.103 | 14.259 | -1.38 | 0.892 | -17.164 | -0.457 | 6.569 | 1.281 | 7.837 | -1.81 | -17.888 | 1.258 | 0.3 | -2.9 | 1.3 | 1.2 | 9.8 | 2.6 | -7.3 | -3.9 | 5.3 | -2.8 | 1.6 | -1.7 | 3.8 | 2.3 | -10.2 | 2.3 | 5.2 | 0.2 | -1.3 | 1.5 | 4.2 | -5 | -1.9 | -0.4 | -1.4 | 2.3 | 0.3 | 1.4 |
Other Non Cash Items
| 1.471 | 19.246 | 30.308 | -11.966 | 3.326 | 3.226 | 4.08 | 7.447 | 0.177 | 40.332 | 0.776 | 8.65 | 0.608 | -73.696 | 3.286 | 2.001 | 4.664 | 1.329 | 6.808 | 5.998 | -0.419 | -0.783 | 8.976 | 22.196 | -0.242 | 0.496 | -0.644 | 2.538 | 2.672 | 0.953 | -0.298 | 0.614 | 0.391 | 0.3 | 0.034 | -0.444 | -0.142 | 1.897 | 0.195 | 5.358 | 6.011 | -4.827 | 0.836 | 0.13 | -4.975 | 2.509 | 2.788 | -0.249 | -0.618 | 0.066 | 0.033 | 0.242 | 0.119 | 0.045 | -0.027 | -0.467 | 0.125 | -0.116 | 0.002 | 0.231 | 0.051 | 0.129 | 0.016 | -1.841 | 1.018 | 0.986 | 0.37 | 0.924 | 0.839 | 0.856 | -0.022 | 0.584 | 0.3 | -1.612 | -0.8 | -2.733 | 1.692 | -3.201 | 0.039 | -4.766 | 0.012 | 0.023 | -0.005 | -1.605 | 0.16 | -5.25 | -0.003 | 2.208 | -0.003 | -0.005 | -2.05 | 6.511 | -5.705 | -0.003 | -0.008 | -3.929 | -0.007 | -0.005 | -0.007 | -0.7 | 0.4 | -0.2 | 0 | 1 | -0.3 | 0.1 | 0.2 | 0.6 | -0.1 | 0.3 | 0.1 | -0.3 | -0.1 | 0.4 | 0.3 | -5.3 | -0.2 | 0.2 | 0 | -2 | 0.1 | -0.1 | 0.1 | -0.3 | 0.2 | -0.2 | 0.1 |
Operating Cash Flow
| 17.363 | 1.096 | -13.964 | 2.701 | 29.139 | 53.145 | 16.485 | 27.566 | 39.496 | 43.808 | 1.991 | 27.768 | 34.34 | 29.478 | 6.143 | 21.714 | 14.731 | -4.524 | 17.813 | 13.831 | 8.211 | -9.493 | 4.72 | 5.23 | 23.292 | 15.192 | -9.277 | 16.141 | 26.401 | 4.41 | -7.202 | 6.001 | 12.585 | 7.421 | -1.459 | -3.08 | 20.81 | -0.465 | 4.215 | 14.659 | 6.043 | 7.918 | -8.942 | 1.539 | 0.454 | 7.927 | -6.503 | 2.382 | 4.941 | 5.171 | 0.675 | 5.703 | 3.855 | -4.745 | 7.425 | 8.413 | 1.637 | 7.558 | 1.907 | -0.975 | 0.17 | 7.757 | -4.19 | 1.056 | -0.851 | 4.159 | 3.457 | 15.113 | -0.632 | 2.238 | 17.089 | 8.833 | 3.35 | 1.772 | -1.491 | 20.535 | 1.873 | -0.198 | 6.3 | 2.743 | 1.043 | -0.217 | 1.193 | 0.201 | -2.505 | -2.307 | -3.899 | 0.595 | 17.077 | 2.226 | 3.441 | 1.769 | 0.485 | 9.897 | 3.763 | 12.387 | 14.911 | 1.231 | 7.15 | 8.3 | -6.4 | -4.2 | 1.1 | 17.7 | 12.9 | 4.3 | 0.7 | 3 | -0.9 | 3 | 0.2 | 8.4 | 13 | 0.4 | 8.3 | 13.2 | 9.2 | 7.5 | 3.1 | 6.5 | -0.3 | -1.5 | -1.5 | 2.1 | 1.2 | -0.3 | 1 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -2.252 | -2.015 | -3.327 | -3.905 | -4.008 | -3.065 | -5.075 | -4.07 | -4.976 | -3.055 | -2.669 | -3.076 | -3.375 | -2.849 | -2.7 | -5.101 | -5.596 | -6.379 | -1.584 | -4.653 | -4.95 | -4.871 | -3.526 | -2.495 | -0.612 | -0.786 | -1.074 | -1.354 | -2.324 | -0.985 | -1.43 | -0.655 | -1.03 | -0.872 | -0.895 | -2.899 | -1.488 | -1.128 | -1.071 | -0.419 | -0.135 | -0.376 | -0.73 | -1.395 | -1.26 | -1.044 | -0.209 | -0.851 | -2.027 | -0.332 | -0.957 | -0.123 | -0.858 | -0.245 | -0.187 | -1.193 | -1.395 | -0.999 | -0.992 | -1.004 | -0.823 | -0.528 | -0.152 | -1.782 | -0.827 | -0.845 | -0.416 | -0.552 | -0.458 | -0.515 | -0.875 | -0.652 | 7.035 | -10.239 | -0.824 | -3.853 | -0.56 | -1.429 | -0.836 | -0.869 | -0.488 | -0.589 | -0.755 | -0.199 | -0.697 | -0.245 | -0.182 | -0.577 | -0.483 | -0.383 | -0.239 | -14.527 | -0.538 | -4.248 | -0.813 | -22.119 | -0.85 | -0.908 | -0.52 | -0.8 | -0.9 | -0.4 | -0.3 | -0.1 | -0.3 | -0.5 | -0.8 | -1.9 | -0.5 | -1.1 | -0.6 | -0.4 | -0.4 | -1.8 | -2.5 | -4.5 | -0.4 | -0.2 | -0.2 | -0.5 | -0.1 | -0.3 | -0.1 | -0.2 | -0.2 | -0.2 | -0.1 |
Acquisitions Net
| -0.056 | 0.056 | 0 | -43.378 | -3.504 | 0.602 | -26.933 | 0.053 | 0 | 0.027 | 0.057 | 0.051 | 0.749 | 120.137 | 0.098 | -2.975 | 0 | 0 | 2.975 | 0 | 0 | 0 | 0 | -339.115 | 0 | 0 | 0 | 11.716 | 0 | 0 | -11.716 | 0 | 0 | 0 | 0 | -0.458 | 0 | 0 | 0 | 0.372 | 0 | 9.886 | 0 | 53.463 | 0 | 0 | -53.463 | 0 | 0.18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | -0.003 | -0.002 | -0.009 | 8.172 | -8.169 | 7.58 | -7.609 | -0.58 | 1.202 | 0 | 0 | 0 | 2.863 | -2.863 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -39.212 | -4.561 | -21.855 | -23.968 | -29.59 | -26.916 | -16.816 | -54.41 | -82.013 | -27.02 | -45.413 | -35.781 | -32.392 | -6.79 | -129.736 | -19.703 | 0 | 0 | 0 | -0.315 | 0 | 0 | 0 | 0 | -11.326 | -8.573 | -18.801 | -13.345 | -3.188 | -12.397 | -8.08 | -19.115 | -16.899 | -5.663 | -8.891 | -0.203 | 0 | 0 | 0 | -1 | 0 | -0.006 | 0 | -53.463 | 0 | 0 | 0 | 0 | -5.149 | -15.158 | -20.154 | -26.598 | -14.916 | -12.887 | -20.727 | -9.588 | -13.554 | -15.043 | -14.306 | -9.691 | -9.886 | -12.693 | -12.292 | 0 | -53.611 | -43.872 | -25.034 | -29.712 | -20.701 | -67.77 | -34.42 | -47.233 | -20.435 | 14.232 | -56.894 | -40.173 | -33.565 | -31.869 | -24.485 | -22.778 | -19.444 | -14.374 | -83.765 | -49.123 | -50.01 | -40.37 | -22.396 | -40.08 | -13.96 | -9.93 | -7.14 | -8.77 | -1.997 | -4.097 | -5.025 | -4.23 | 0 | -1.992 | -3.985 | -3.1 | 1.6 | -4.7 | -16.2 | -4.2 | -9 | -4.1 | -4 | 0 | -5 | -4.5 | -14.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 |
Sales Maturities Of Investments
| 19.085 | 25.722 | 31.999 | 28.786 | 33.094 | 27.78 | 62.989 | 48.881 | 32.375 | 30.9 | 43.25 | 21.982 | 36.553 | 74.533 | 2.481 | 22.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.011 | 34.642 | 9.302 | 15.536 | 8.356 | 8.658 | 12.956 | 17.701 | 6.576 | 6.663 | 6.024 | 0.967 | 0 | 0 | 0.11 | 0.045 | 1 | -0.955 | 0.875 | 0.125 | 5.409 | 0.18 | 0.519 | 0.113 | 27.06 | 18.097 | 21.526 | 18.097 | 25.421 | 16.408 | 18.825 | 15.003 | 15.821 | 3.885 | 10.922 | 16.351 | 11.185 | 7.413 | 12.651 | 25.209 | 42.169 | 46.274 | 29.896 | 37.857 | 52.961 | 40.458 | 37.436 | 52.123 | 39.329 | 18.628 | -26.308 | 56.062 | 15.189 | 38.776 | 13.367 | 19.322 | 70.721 | 22.803 | 14.346 | 75.88 | 50.02 | 47.693 | 0 | 0 | 16.995 | 1.215 | -0.01 | 3.059 | 3.009 | 1.01 | 1.71 | 3.501 | 1.002 | 5.148 | 13.549 | 2.686 | 0.3 | 2.4 | 4.3 | 2 | 0 | 9.6 | 0.4 | 12.8 | 15.6 | 12.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.091 | 21.217 | 10.144 | 4.841 | 3.504 | 0.073 | 0.12 | -5.476 | 0 | 3.907 | 0.057 | 0.051 | 4.91 | 0.008 | 0.098 | -19.66 | 14.457 | 2.451 | 0.074 | 0.248 | 0.708 | 0.806 | 0.005 | 0.98 | 0.021 | -0.016 | 0.02 | -11.721 | 5.47 | 0.109 | 9.621 | 0.022 | 0.039 | 0.361 | 0.813 | 33.314 | 0 | 4.812 | 0.03 | 0.062 | 0.04 | -0.213 | 0.111 | -0.025 | 0.011 | -0.173 | 0.011 | -0.022 | 0.955 | -0.082 | -0.017 | 0.137 | -0.009 | 0 | -0.05 | 0.082 | 0.149 | 0.041 | 0.042 | 0.107 | -0.048 | -0.135 | 0.118 | -80.903 | -0.003 | -0.001 | -0.004 | -8.169 | 8.306 | -8.314 | -0.123 | -0.003 | -9.471 | 17.164 | -7.653 | -2.123 | -2.957 | 0.14 | 0.005 | -0.482 | 0.047 | -0.026 | 8.949 | -0.032 | 0.054 | 46.517 | 0.169 | -3.946 | -0.005 | -0.045 | 0.05 | 14.218 | -11.601 | 0 | 0 | -0.003 | 0 | 0 | 0 | 0.1 | 0 | -0.2 | 0.1 | 0.1 | 0 | 0 | 0 | -0.1 | 0 | 10.7 | -0.1 | -28.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.6 | 0 | 0.1 | -0.5 | 1 | 0 |
Investing Cash Flow
| -22.344 | 19.202 | 6.817 | -42.465 | -0.504 | -1.526 | 14.285 | -9.546 | -54.402 | 0.852 | -4.775 | -16.824 | 1.535 | 185.039 | -129.857 | -24.761 | 8.861 | -3.928 | 1.465 | -4.72 | -4.242 | -4.065 | -3.521 | -340.641 | 22.725 | -0.073 | -4.319 | -6.348 | 3.146 | -0.317 | -3.525 | -13.172 | -11.227 | -0.511 | -8.006 | 29.754 | -1.488 | 3.794 | -1.026 | 0.015 | -1.05 | 10.166 | -0.494 | 3.989 | -1.069 | -0.698 | -53.548 | 26.187 | 12.056 | 5.954 | -3.031 | -1.163 | 0.625 | 5.693 | -5.961 | 5.122 | -10.915 | -5.079 | 1.095 | 0.597 | -3.344 | -0.705 | 12.883 | -40.516 | -8.17 | -14.824 | 12.394 | 22.7 | 19.436 | -31.583 | 9.096 | -9.139 | -3.041 | -5.151 | -9.309 | -30.96 | 4.557 | -22.654 | -5.994 | 46.592 | 2.918 | -0.643 | 0.309 | 0.666 | -2.96 | 5.902 | -22.409 | -27.608 | -13.233 | -10.368 | -4.27 | -6.07 | -13.126 | -6.635 | -2.337 | -25.35 | 4.298 | 10.649 | -1.819 | -3.5 | 3.1 | -1 | -14.4 | -4.2 | 0.3 | -4.2 | 8 | 13.6 | 6.6 | 5.1 | -15 | -28.8 | -0.4 | -1.8 | -2.5 | -4.5 | -0.4 | -0.2 | -0.2 | -0.5 | -0.1 | -3.9 | -0.1 | -0.1 | -0.7 | 0.8 | -0.6 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.137 | -0.61 | -29.625 | -1.325 | -1.018 | -1.183 | -35.314 | -1.332 | -11.777 | -16.184 | -9.1 | -0.137 | -100.658 | -2.935 | -101.149 | -20.81 | -16.551 | 2.199 | -0.016 | 1.538 | 2.733 | -1.513 | -1.098 | 346.902 | -0.289 | -0.331 | -0.355 | -0.351 | -0.44 | -0.37 | -0.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -3.3 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 223.118 | 2.077 | 0 | 0 | 0.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.204 | 2.729 | 0 | 0 | -0.356 | 0 | 0 | 0 | 1.032 | 0.097 | 0 | 0 | 0.669 | 1.083 | 0 | 0 | 0.416 | 0.209 | 0 | 0 | 0.522 | 0.114 | 0.703 | 0.231 | 0.377 | 0.126 | 0.846 | 0.562 | 0.721 | 1.53 | 1.271 | 0.095 | 0.408 | -0.203 | 0 | -0.003 | 0.539 | -0.304 | 2.012 | 0.152 | 0.665 | 0.434 | 2.316 | 0.486 | 1.175 | 0.148 | 0.027 | 3.309 | 3.341 | 5.186 | 1.329 | 0.418 | 0.828 | 0.332 | 0.818 | 0.853 | 1.23 | 0.851 | 2.892 | 1.009 | 0.651 | 0.21 | 1.224 | 1.397 | 0.823 | 0.258 | 1.225 | 0.43 | 0.779 | 0.133 | 0.811 | 2.033 | 0.8 | 0.2 | 0.8 | 0.3 | 0.4 | 0 | 0.5 | 1.4 | 0.6 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 0.3 | 0.4 | 0.1 | 0.2 | 0.2 | 0.3 | 0 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -8.068 | -6.652 | -14.802 | -10.805 | -4.977 | -1.456 | -12.059 | -11.052 | -18.005 | -13.588 | -10.031 | -1.516 | -0.186 | -0.201 | -5.421 | 0 | -0.22 | -0.047 | 0 | 1.196 | -0.113 | 0.651 | -1.75 | -6.425 | 0.085 | 0.939 | -3.577 | 0 | 0 | 0 | -0.957 | -0.896 | 0.235 | -1.165 | -0.395 | 0 | 0 | 0 | -1.23 | 0 | 0 | 0 | -0.765 | 0 | 0 | 0 | -0.419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.488 | -2.483 | -2.468 | -2.466 | -2.45 | -2.443 | -1.732 | -1.733 | -1.712 | -1.772 | -1.683 | -1.673 | -1.615 | -1.606 | -1.603 | -1.6 | -1.575 | -1.573 | -1.567 | -1.566 | -1.543 | -1.539 | -1.532 | -1.524 | -1.507 | -1.504 | -1.496 | -1.494 | -1.478 | -1.478 | -2.945 | -1.468 | -1.462 | -1.458 | -1.45 | -1.448 | -1.443 | -1.436 | -1.432 | -1.423 | -1.413 | -1.411 | -1.406 | -1.405 | -1.401 | -1.398 | -1.395 | -1.393 | -1.383 | -1.383 | -1.379 | -1.364 | -1.373 | -1.362 | -1.357 | -1.356 | -1.353 | -1.341 | -1.327 | -1.08 | -1.088 | -1.082 | -1.081 | -1.077 | -1.076 | -1.071 | -1.068 | -1.078 | -1.047 | -1.047 | -1.044 | -1.039 | -1.04 | -1.033 | -1.027 | -1.023 | -1.024 | -1.017 | -1.015 | -1.013 | -1.012 | -1.008 | -0.9 | -0.9 | -0.9 | -0.9 | -0.8 | -0.7 | -0.8 | -0.8 | -0.6 | -0.6 | -0.5 | -0.6 | -0.5 | -0.5 | -0.4 | -0.5 | -0.4 | -0.3 | -0.4 | -0.3 | -0.2 | -0.3 | -0.3 | -0.2 | -0.2 | -0.2 | -0.2 | -0.2 |
Other Financing Activities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.346 | 0 | 0 | 0 | 0 | -0.206 | 0 | 0 | 0 | 0 | 0 | 0 | -7.072 | 0 | 0 | -0.823 | 0 | 0 | 0 | 0 | 0.969 | 0 | 0 | 0 | 0 | 0.097 | 1.334 | 0 | 0 | 1.083 | 0 | 0 | 0 | 0.209 | 0 | 1.478 | 0 | 0 | 0 | 0 | -0.068 | 0.008 | 0.033 | 0.029 | 0.079 | 0.001 | 0.168 | -0.014 | 0.103 | -0.07 | -0.033 | 0 | -0.068 | 0.034 | 0.078 | 0.034 | -0.001 | 0.262 | 0.189 | 0.031 | 0.36 | 0.025 | 0.825 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | -0.1 | 0.2 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.1 | -0.1 | 0 | 0 | 0.1 | 0 |
Financing Cash Flow
| -8.205 | -7.262 | -44.427 | -12.13 | -5.995 | -2.639 | -47.373 | -12.384 | -29.782 | -29.772 | -19.131 | -6.043 | -100.844 | -3.135 | 116.548 | -18.513 | -16.977 | -0.336 | -2.246 | 0.266 | 0.154 | -3.312 | -5.291 | 331.673 | -1.937 | -1.104 | -6.527 | 1.17 | 0.616 | 3.392 | -3.033 | -0.634 | -1.365 | -2.74 | -1.968 | -0.535 | -1.469 | -0.209 | -2.769 | -0.863 | -0.441 | -0.603 | -2.269 | -1.08 | -1.285 | -0.368 | -0.419 | -2.423 | -1.354 | -0.759 | -1.227 | -1.141 | -1.314 | -0.564 | -0.845 | -0.632 | 0.108 | 0.026 | -1.33 | -0.895 | -1.678 | -0.927 | -1.401 | -0.924 | -1.663 | 0.707 | -1.188 | -0.715 | -0.668 | 1.132 | -0.845 | 0.178 | -1.183 | -0.501 | 1.968 | 2.014 | 4.106 | 0.241 | -0.664 | -0.253 | -0.745 | -0.258 | -0.218 | 0.162 | -0.227 | 1.845 | -0.038 | -0.393 | -0.829 | 0.184 | 0.364 | -0.204 | -0.765 | 0.201 | -0.587 | -0.236 | -0.88 | -0.201 | 1.025 | -0.1 | -0.6 | -0.1 | -0.6 | -0.4 | -0.7 | -0.3 | 0.6 | 0 | -0.2 | -0.2 | -0.2 | -0.4 | -0.2 | -0.2 | -0.1 | -0.3 | -0.1 | -0.2 | -1.4 | -3.5 | 0.4 | 3.9 | -0.2 | -0.2 | -0.2 | -0.1 | -0.2 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.62 | -1.033 | -2.885 | 4.032 | -4.544 | -0.339 | 0.911 | 4.307 | -3.5 | -1.37 | -1.218 | -3.529 | -0.193 | -0.651 | 0.882 | 0.992 | 0.583 | 0.042 | -1.488 | 0.283 | -1.617 | 0.293 | -0.488 | -2.036 | -0.393 | -2.143 | 0.973 | 1.339 | -0.651 | 1.151 | 1.551 | -5.367 | 0.511 | -0.402 | 1.008 | -0.029 | -1.181 | 0.859 | -2.696 | -3.504 | -1.943 | 0.445 | 0.08 | 0.972 | 0.708 | -0.814 | -0.945 | 1.032 | 0.794 | -1.639 | 0.787 | -1.283 | -1.408 | 0.195 | 2.269 | 0.173 | 0.885 | -1.415 | 0.121 | 0.496 | 0.631 | -0.229 | -0.137 | -0.614 | -0.275 | 0.009 | 0.134 | -0.049 | 0.05 | 0.09 | 0 | 0 | 0 | -0.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0.1 | 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 |
Net Change In Cash
| -13.806 | 12.003 | -54.459 | -47.862 | 18.096 | 48.641 | -15.692 | 9.943 | -48.188 | 13.518 | -23.133 | 1.416 | -65.111 | 210.777 | -6.239 | -20.568 | 7.198 | -8.746 | 15.544 | 9.66 | 2.506 | -16.577 | -4.58 | -5.774 | 43.687 | 11.872 | -19.15 | 12.302 | 29.512 | 8.636 | -12.209 | -13.172 | 0.504 | 3.768 | -10.425 | 26.11 | 16.672 | 3.979 | -2.276 | 10.307 | 2.609 | 17.926 | -11.625 | 5.42 | -1.192 | 6.047 | -61.415 | 27.178 | 16.437 | 8.727 | -2.796 | 2.116 | 1.758 | 0.579 | 2.888 | 13.076 | -8.285 | 1.09 | 1.793 | -0.777 | -4.221 | 5.896 | 7.155 | -40.976 | -10.959 | -9.949 | 14.797 | 37.049 | 18.186 | -28.123 | 25.34 | -0.128 | -0.874 | -4.084 | -8.832 | -8.411 | 10.536 | -22.611 | -0.358 | 49.082 | 3.216 | -1.118 | 1.284 | 1.029 | -5.692 | 5.44 | -26.346 | -27.406 | 3.015 | -7.958 | -0.465 | -4.505 | -13.406 | 3.463 | 0.839 | -13.199 | 18.329 | 11.679 | 6.356 | 4.7 | -4.1 | -5.2 | -13.8 | 13.1 | 12.5 | -0.2 | 9.3 | 16.6 | 5.5 | 7.9 | -15 | -20.8 | 12.4 | -1.6 | 5.7 | 8.4 | 8.7 | 7.1 | 1.5 | 2.5 | 0 | -1.5 | -1.8 | 1.8 | 0.3 | 0.4 | 0.2 |
Cash At End Of Period
| 189.262 | 203.068 | 191.065 | 245.524 | 293.386 | 275.29 | 226.649 | 242.341 | 232.398 | 280.586 | 267.068 | 290.201 | 288.785 | 353.896 | 143.119 | 149.358 | 169.926 | 162.728 | 171.474 | 155.93 | 146.27 | 143.764 | 160.341 | 164.921 | 170.695 | 127.008 | 115.136 | 134.286 | 121.984 | 92.472 | 83.836 | 96.045 | 109.217 | 108.713 | 104.945 | 115.37 | 89.26 | 72.588 | 68.609 | 70.885 | 60.578 | 57.969 | 40.043 | 51.668 | 46.248 | 47.44 | 41.393 | 102.808 | 75.63 | 59.193 | 50.466 | 53.262 | 51.146 | 49.388 | 48.809 | 45.921 | 32.845 | 41.13 | 40.04 | 38.247 | 39.024 | 43.245 | 37.349 | 30.194 | 71.17 | 82.129 | 92.078 | 77.281 | 40.232 | 22.046 | 50.169 | 24.829 | 24.957 | 25.831 | 29.915 | 38.747 | 47.158 | 36.622 | 59.233 | 59.591 | 10.509 | 7.293 | 8.411 | 7.127 | 6.098 | 11.79 | 6.35 | 32.696 | 60.102 | 57.087 | 65.045 | 65.51 | 70.015 | 83.421 | 79.958 | 79.119 | 92.318 | 73.989 | 62.31 | 56 | 51.3 | 55.4 | 60.6 | 13.1 | 12.5 | -0.2 | 49 | 16.6 | 5.5 | 7.9 | 9.7 | -20.8 | 12.4 | -1.6 | 34.6 | 8.4 | 8.7 | 7.1 | 4.6 | 2.5 | 0 | -1.5 | 2.1 | 1.8 | 0.3 | 0.4 | 0.6 |