Onto Innovation Inc.
NYSE:ONTO
164.74 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 53.051 | 52.949 | 46.853 | 30.309 | 35.886 | 25.896 | 29.068 | 66.214 | 52.215 | 51.575 | 53.33 | 46.738 | 36.448 | 35.051 | 24.113 | 19.914 | 8.091 | 7.424 | -4.404 | -17.752 | 6.56 | 5.526 | 7.576 | 8.082 | 7.187 | 14.697 | 15.13 | -0.804 | 17.369 | 9.193 | 7.151 | 6.126 | 9.286 | 7.601 | 13.939 | 2.883 | 7.198 | 6.027 | 1.848 | 1.494 | -0.998 | -4.412 | -0.724 | 2.054 | 0.252 | 0.759 | 0.393 | 28.996 | 6.661 | 6.346 | 1.862 | 6.23 | 5.3 | 6.957 | 6.739 | 9.554 | 8.903 | 6.513 | 2.045 | -6.114 | -4.835 | -8.625 | -10.054 | -245.607 | -0.448 | -1.985 | -1.646 | -0.544 | 1.388 | 5.451 | 5.564 | 8.39 | 8.071 | 7.991 | -11.746 | 0.206 | 1.161 | 1.861 | 1.749 | 2.088 | 2.194 | 1.492 | 0.978 | 0.844 | 0.465 | 0.286 | 0.175 | 0.556 | -3.091 | 0.657 | 0.447 | 0.662 | 0.859 | 4.118 | 6.101 | 7.304 | 6.303 | 8.576 | 2.851 | 3.1 | 0.4 | 0.4 | -0.5 | -0.68 | 0.39 | 1.5 | 0.62 | 1.61 | 1.5 | 1.37 | 1.27 | 1.17 | 1.03 | 0.96 | 0.83 | 2.55 | 0.84 | 0.58 |
Depreciation & Amortization
| 17.011 | 16.645 | 16.5 | 16.721 | 17.027 | 16.724 | 16.74 | 16.221 | 16.136 | 16.12 | 16.185 | 17.083 | 16.553 | 16.19 | 15.975 | 16.663 | 17.24 | 16.84 | 16.835 | 11.85 | 1.423 | 1.496 | 1.641 | 1.601 | 1.592 | 1.499 | 1.69 | 1.489 | 1.551 | 1.461 | 1.429 | 1.444 | 1.495 | 1.519 | 1.539 | 1.639 | 1.52 | 1.524 | 1.413 | 2.159 | 1.572 | 1.672 | 1.71 | 1.718 | 1.707 | 1.74 | 1.771 | 1.417 | 1.477 | 1.38 | 1.618 | 1.548 | 1.584 | 1.61 | 1.581 | 1.499 | 1.388 | 1.41 | 1.478 | 3.217 | 2.019 | 1.658 | 1.752 | 2.386 | 3.469 | 2.995 | 2.893 | 2.297 | 2.425 | 2.492 | 2.986 | 2.553 | 2.382 | 2.367 | 1.37 | 0.704 | 0.662 | 0.649 | 0.634 | 0.599 | 0.559 | 0.525 | 0.528 | 0.484 | 0.565 | 0.562 | 0.563 | 0.569 | 0.356 | 0.363 | 0.357 | 0.394 | 0.373 | 0.322 | 0.277 | 0.267 | 0.263 | 0.236 | 0.234 | 1.4 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0.1 |
Deferred Income Tax
| -5.128 | -5.267 | -5.556 | -1.236 | -10.173 | -5.394 | -5.626 | -9.041 | -10.598 | -7.114 | -6.848 | -11.631 | 2.556 | 1.439 | 2.267 | -11.631 | 4.64 | 2.18 | 0.928 | -4.116 | 0 | 0 | 0.004 | 3.732 | 0 | 1.03 | 2.062 | 6.858 | 1.091 | 0 | -0.479 | -16.783 | 0 | 1.67 | -0.03 | 3.98 | -0.095 | 1.386 | 0.055 | -4.002 | 1.913 | 1.207 | 0.065 | -6.889 | 0.705 | 0.515 | -4.065 | -20.814 | -4.227 | -5.677 | 2.468 | -9.061 | -5.347 | -6.957 | 1.467 | -17.233 | 0.902 | -1.04 | -0.019 | -0.426 | 0.626 | 0.921 | 0.024 | -0.771 | 0 | -0.35 | -1.171 | -0.847 | -0.871 | -0.328 | -1.502 | 5.455 | -1.431 | 0 | 0.263 | -0.045 | 0 | 0 | -0.064 | 6.007 | 0 | 0 | 0 | -1.223 | 0 | 0 | 0 | 0.194 | 0 | 0.027 | 0.031 | -0.264 | 0.356 | 1.025 | 0.691 | 0 | -0.89 | -4.565 | 1.77 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | -0.7 | -1 | 0.5 | 0.4 | -0.5 | -0.1 | -0.1 | 0 | 0.5 | -1.6 | 0 | -0.1 |
Stock Based Compensation
| 7.096 | 8.244 | 6.486 | 5.6 | 6.049 | 7.745 | 6.119 | 5.497 | 6.114 | 7.983 | 4.832 | 4.435 | 4.11 | 6.107 | 4.89 | 4.679 | 4.253 | 4.775 | 3.955 | 5.194 | 1.555 | 1.673 | 2.163 | 1.183 | 1.291 | 2.081 | 1.507 | 1.257 | 1.465 | 1.8 | 1.148 | 1.129 | 1.259 | 1.226 | 1.161 | 1.271 | 0.902 | 1.02 | 4.41 | 1.501 | 1.579 | 1.717 | 1.445 | 1.071 | 1.08 | 0.998 | 0.957 | 0.991 | 0.992 | 1.044 | 0.974 | 1.032 | 1.233 | 1.256 | 1.281 | 1.354 | 1.392 | 1.394 | 1.299 | 0.941 | 1.207 | 0.865 | 0.746 | 3.881 | 0 | 1.081 | 0.918 | 3.767 | 0.873 | 0.642 | 1.234 | 5.025 | 1.405 | 0 | 0.853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.538 | -8.88 | -8.658 | 6.302 | -21.751 | -16.056 | -0.983 | -29.475 | -39.461 | -62.2 | -25.384 | -10.064 | -8.817 | -33.077 | 1.329 | -10.437 | -5.368 | 5.233 | -18.17 | -29.186 | 4.939 | 2.527 | -13.593 | -3.049 | 3.506 | -14.772 | -14.894 | -11.079 | 4.338 | 2.054 | 3.144 | 2.02 | -7.959 | 5.267 | -10.371 | 1.219 | -1.714 | -8.015 | -0.587 | 3.239 | -17.408 | -5.94 | 11.987 | 4.531 | -2.407 | -10.536 | -5.276 | -6.154 | -5.488 | -6.619 | 0.903 | 9.551 | 4.753 | 2.175 | 0.072 | -13.732 | -5.638 | -2.954 | 1.502 | -0.829 | -6.105 | 3.254 | 3.463 | 10.613 | 6.746 | 5.277 | -9.466 | 8.681 | 0.266 | -1.02 | -7.75 | -4.809 | 8.015 | -16.396 | -8.811 | -5.953 | 6.823 | -8.526 | 5.316 | -7.122 | 1.148 | -0.364 | -7.77 | -2.934 | 2.294 | 5.509 | -2.988 | -1.589 | -1.852 | 1.419 | -1.408 | -3.48 | 8.052 | 3.994 | -2.942 | -5.19 | -7.4 | -4.201 | -7.092 | -3.8 | -31.6 | 0.4 | -0.2 | 0.4 | 0.5 | 1.5 | -0.5 | 2.1 | 1.3 | 1.8 | 0.9 | 1.6 | 0.6 | 1.6 | 0.5 | 2.8 | -0.3 | 4.8 |
Accounts Receivables
| 0 | 0 | 0 | 12.151 | 0 | 0 | 0 | -65.14 | 0 | 0 | 0 | -25.816 | 0 | 0 | 0 | -25.816 | 0 | 0 | 0 | -9.721 | 0 | 0 | 6.604 | 15.156 | 0 | 0 | 8.035 | -19.523 | 0 | 0 | -6.874 | -2.707 | 0 | 0 | -5.197 | -12.61 | 0 | 0 | -13.34 | 3.861 | 0 | 0 | -0.967 | 4.559 | 2.448 | -8.591 | 4.215 | 5.031 | -7.997 | -13.961 | 2.184 | -2.24 | 11.656 | 3.159 | 5.383 | -15.576 | -1.709 | -1.437 | -5.393 | -6.71 | -13.245 | 0.489 | 6.27 | 18.304 | 0 | 0 | 5.889 | -9.519 | 0 | 0 | -3.319 | 4.218 | 0 | 0 | -1.337 | 7.721 | 0 | 0 | -6.004 | -4.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.1 | -0.2 | 1.9 | 1 | 1.9 | -1.6 | 0.4 | 0.2 | -2 | 1.5 | 1.2 | -1.6 | 1.1 | -2.7 | -0.3 | -0.2 | -0.8 | -1 |
Change In Inventory
| 0 | 0 | 0 | -16.462 | 0 | 0 | 0 | -93.905 | 0 | 0 | 0 | -42.409 | 0 | 0 | 0 | -42.409 | 0 | 0 | 0 | -9.338 | 0 | 0 | 1.747 | 3.012 | 0 | 0 | 0.095 | 2.02 | 0 | 0 | 0.406 | 2.11 | 0 | 0 | 0.651 | 2.645 | 0 | 0 | 0.403 | 2.897 | 0 | 0 | 0.669 | 3.798 | 0.259 | -2.713 | -8.102 | 3.049 | -4.694 | -1.908 | -3.148 | 6.45 | -1.335 | 0.353 | -5.503 | 0.064 | -0.245 | -2.619 | -2.777 | 0.433 | 4.575 | 2.262 | -0.348 | -1.011 | 2.597 | 0.896 | -6.769 | 2.155 | -1.062 | -1.159 | -5.329 | 0.451 | -2.627 | -3.334 | -1.569 | 0.484 | 0.141 | 0.51 | 2.567 | -0.781 | -2.223 | -0.816 | -3.433 | -2.201 | 1.3 | 3.03 | 0.179 | -2.545 | -3.874 | -1.829 | 2.033 | 1.276 | 1.321 | 0.035 | -1.565 | -3.786 | -4.374 | -2.838 | -1.402 | -1.7 | -27.1 | -29.9 | -33 | -31.3 | -32.2 | 0 | -28.9 | -26.4 | -23.4 | 0 | 0 | -19.1 | -21.7 | -15.9 | -17.9 | -15.2 | 0 | -9.9 |
Change In Accounts Payables
| 0 | 0 | 0 | -4.681 | 0 | 0 | 0 | 1.181 | 0 | 0 | 0 | 11.403 | 0 | 0 | 0 | 11.403 | 0 | 0 | 0 | -12.138 | 0 | 0 | -13.656 | 11.438 | 0 | 0 | -1.474 | 1.049 | 0 | 0 | 0.97 | 2.462 | 0 | 0 | -1.468 | 4.167 | 0 | 0 | 3.947 | 1.79 | 0 | 0 | -2.536 | -2.624 | -1.675 | 1.172 | 2.215 | -12.567 | 7.179 | 9.185 | -1.166 | 5.261 | -5.649 | -1.336 | -2.567 | 6.763 | -3.629 | 0.949 | 2.284 | 0.775 | 2.725 | 0.534 | -2.125 | -12.714 | 0 | 0 | -5.017 | 3.302 | 0 | 0 | 1.551 | -6.129 | 0 | 0 | 0.333 | 0.736 | 0 | 0 | 0.402 | 0.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | -0.3 | 0.5 | 0.1 | 0.6 | 0 | -0.2 | -0.4 | 0.1 | 0 | 0 | -0.3 | 0.2 | -0.2 | -0.1 | -0.1 | 0 | -0.1 |
Other Working Capital
| 17.538 | -8.88 | -8.658 | 15.294 | -21.751 | -16.056 | -0.983 | 128.389 | -39.461 | -62.2 | -25.384 | 46.758 | -8.817 | -33.077 | 1.329 | 46.385 | -5.368 | 5.233 | -18.17 | 2.011 | 4.939 | 2.527 | -8.288 | -32.655 | 3.506 | -14.772 | -21.55 | 5.375 | 4.338 | 2.054 | 8.642 | 0.155 | -7.959 | 5.267 | -4.357 | 7.017 | -1.714 | -8.015 | 8.403 | -5.309 | -17.408 | -5.94 | 14.821 | -1.202 | -3.439 | -0.404 | -3.604 | -1.667 | 0.024 | 0.065 | 3.033 | 0.08 | 0.081 | -0.001 | 2.759 | -4.983 | -0.055 | 0.153 | 7.388 | 4.673 | -0.16 | -0.031 | -0.334 | 6.034 | 4.149 | 4.381 | -3.569 | 6.526 | 1.328 | 0.139 | -0.653 | -3.349 | 10.642 | -13.062 | -6.238 | -6.437 | 6.682 | -9.036 | 8.351 | -2.505 | 3.371 | 0.452 | -4.337 | -0.733 | 0.994 | 2.479 | -3.167 | 0.956 | 2.022 | 3.248 | -3.441 | -4.756 | 6.731 | 3.959 | -1.377 | -1.404 | -3.026 | -1.363 | -5.69 | -2.1 | -0.8 | 30.8 | 30.4 | 30.6 | 30.2 | 3.1 | 28.2 | 28.7 | 26.6 | 0.3 | -0.3 | 22.6 | 21 | 20.4 | 18.8 | 18.3 | 0.5 | 15.8 |
Other Non Cash Items
| -22.321 | 43.142 | 40.992 | 3.89 | 1.594 | 2.773 | 4.749 | 0.079 | 7.414 | 3.568 | 3.341 | 2.44 | -0.998 | -0.281 | 2.425 | 13.937 | -2.868 | 1.521 | 9.754 | 27.256 | 0.633 | 0.134 | 0.643 | -0.894 | 1.404 | 0.285 | -0.856 | 23.863 | -13 | 1.241 | 1.831 | 21.887 | 14.747 | 1.022 | -12.561 | 2.147 | 0.742 | 0.996 | 2.024 | 1.885 | 0.61 | 0.896 | 1.123 | 7.571 | 0.779 | 0.743 | 5.913 | 1.871 | 6.661 | 6.346 | -0.961 | 0.632 | 5.3 | 7.147 | -0.639 | 17.245 | -0.901 | -0.547 | 0.508 | 3.287 | 0.377 | 0.551 | 0.021 | 233.628 | -0.477 | 0.384 | 3.039 | -1.275 | 1.005 | 1.214 | 0.354 | -4.573 | 1.09 | 0.227 | 12.954 | 1.988 | 0.498 | 0.21 | 0.204 | 1.527 | 0.268 | -0.035 | 0.186 | 2.214 | -0.333 | 0.101 | 0.065 | 0.189 | 3.871 | -0.029 | 0.276 | 0.934 | 0.001 | 0.489 | 0.996 | -3.194 | 0.064 | -0.133 | 0.171 | -0.1 | 31.4 | 0.3 | 3.1 | -0.42 | -0.09 | -4.7 | 2.68 | -0.81 | -3.6 | -1.27 | -1.57 | -3.37 | 0.67 | -3.96 | -1.83 | -1.95 | -1.14 | -5.28 |
Operating Cash Flow
| 67.247 | 65.299 | 57.131 | 61.586 | 28.632 | 31.688 | 50.067 | 49.495 | 31.82 | 9.932 | 45.456 | 49.001 | 49.852 | 25.429 | 50.999 | 33.125 | 25.988 | 37.973 | 8.898 | -6.754 | 15.11 | 11.356 | -1.566 | 10.655 | 14.98 | 4.82 | 4.639 | 21.584 | 12.814 | 15.749 | 14.224 | 15.823 | 18.828 | 18.305 | -6.323 | 13.139 | 8.553 | 2.938 | 9.163 | 6.276 | -12.732 | -4.86 | 15.606 | 10.056 | 2.116 | -5.781 | -0.307 | 6.307 | 6.076 | 2.82 | 6.864 | 9.932 | 12.823 | 12.188 | 10.501 | -1.313 | 6.046 | 4.776 | 6.813 | 0.076 | -6.711 | -1.376 | -4.048 | 4.13 | 9.29 | 7.402 | -5.433 | 9.159 | 5.086 | 8.451 | 0.886 | 12.041 | 19.532 | -5.811 | -5.117 | -3.1 | 9.144 | -5.806 | 7.839 | -2.908 | 4.169 | 1.618 | -6.078 | -0.615 | 2.991 | 6.458 | -2.185 | -0.081 | -0.716 | 2.437 | -0.297 | -1.754 | 9.641 | 9.948 | 5.123 | -0.813 | -1.66 | -0.087 | -2.066 | 0.6 | 0.3 | 1.1 | 2.5 | -0.5 | 0.9 | -1.6 | 2.1 | 1.9 | -0.2 | 2.3 | 0.2 | -0.6 | 2.3 | -1.4 | 0.1 | 1.9 | -0.6 | 0.1 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -8.049 | -12.253 | -6.975 | -2.463 | -7.647 | -4.608 | -7.855 | -8.619 | -2.884 | -4.408 | -2.494 | -0.863 | -1.618 | -5.683 | -3.875 | -0.438 | -0.782 | -1.612 | -0.997 | -2.601 | -1.547 | -1.334 | -1.32 | -3.415 | -1.949 | -0.736 | -1.442 | -3.763 | -2.146 | -3.577 | -1.724 | -2.764 | -0.354 | -0.659 | -1.514 | -0.808 | -3.503 | -0.672 | -1.072 | -0.642 | -0.422 | -0.63 | -0.39 | -0.878 | -1.517 | 0.043 | -2.528 | -1.146 | -0.374 | -0.404 | -0.505 | -0.256 | -0.207 | -0.51 | -0.649 | -1.121 | -2.272 | -0.293 | -0.677 | -0.244 | -0.044 | -0.115 | -0.184 | -0.538 | -0.109 | -0.946 | -1.403 | -0.398 | -0.249 | -0.197 | -0.875 | -0.109 | -2.094 | -1.884 | -2.807 | -1.646 | -0.526 | -0.374 | -0.131 | -0.829 | -0.31 | -0.4 | -0.23 | -0.399 | -0.041 | -0.056 | -0.16 | -0.163 | -0.148 | -0.194 | -0.113 | -0.083 | -0.386 | -1.372 | -0.59 | -0.777 | -0.207 | -0.21 | -0.194 | -0.4 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | -0.3 | 0 | 0 | 0 | -0.1 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 2.8 | 35.712 | 31.53 | -21.093 | -0.072 | -4.572 | -4.502 | 0 | 3 | 0 | 0 | -26.795 | 0 | 0 | 0 | 0 | 43.882 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | -0.304 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | -3.365 | 0 | -3.365 | 0 | -10.635 | -0.305 | 0 | 0.107 | 0 | 0 | 0 | 0 | 2.162 | 0 | 0 | 1.929 | 5.011 | -5.011 | 0 | 0 | 5.117 | 0 | 0.076 | -8.55 | 0 | 0 | 0 | 0 | -0.038 | -0.116 | -2.86 | -9.095 | -0.194 | -0.369 | 0 | 18.933 | -78.028 | 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 |
Purchases Of Investments
| -143.376 | -187.013 | -207.743 | -120.185 | -151.119 | -120.564 | -88.59 | -81.783 | -114.774 | -77.24 | -97.49 | -110.536 | -108.414 | -58.42 | -83.652 | -62.099 | -110.564 | -63.904 | -76.46 | -74.517 | -14.718 | -16.085 | -22.142 | -26.665 | -7.632 | -48.587 | -57.134 | -61.437 | -40.697 | -40.078 | -22.449 | -36.582 | -39.871 | -26.101 | -44.311 | -53.437 | -74.224 | -49.008 | -60.458 | -71.333 | -61.732 | -40.957 | -69.634 | -37.337 | -20.317 | -26.537 | -34.877 | -25.723 | -18.938 | -19.816 | -31.832 | -51.912 | -24.987 | -4.105 | 0 | -0.238 | -0.718 | 0.557 | -7.424 | -2.083 | -5.278 | -3.717 | -1.083 | -7.293 | -2.022 | -0.31 | -5.916 | -14.965 | -16.241 | -21.984 | -24.558 | -11.192 | -19.784 | 0 | 8.712 | -31.097 | 0 | 0 | -18.933 | -10.943 | -1.092 | 0.431 | -0.772 | -0.143 | -1.577 | -6.394 | -0.34 | -0.915 | -0.195 | -0.374 | -29.313 | 0 | 0 | 0 | 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
| 94.874 | 125.182 | 122.902 | 82.72 | 115.407 | 89.034 | 109.683 | 64.009 | 126.21 | 81.742 | 66.684 | 77.534 | 75.502 | 48.054 | 53.973 | 63.645 | 54.291 | 72.616 | 74.857 | 32.255 | 29.045 | 18.891 | 14.295 | 33.744 | 63.745 | 34.439 | 54.404 | 43.418 | 40.44 | 34.136 | 25.355 | 33.524 | 51.337 | 39.479 | 51.12 | 58.623 | 71.322 | 52.779 | 51.381 | 72.197 | 69.626 | 46.371 | 29.018 | 25.602 | 36.247 | 16.967 | 18.473 | 29.175 | 29.435 | 25.529 | 18.245 | 6.163 | 5.056 | -0.005 | 0.204 | 2.513 | 3.443 | 3.131 | 1.174 | 8.57 | 0.759 | 6.843 | 3.274 | 0.808 | 1.006 | 7.494 | 11.994 | 20.751 | 45.635 | 21.921 | 6.84 | 12.319 | 29.686 | 34.698 | 16.707 | 3.864 | 4.642 | 2.063 | 9.87 | 78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -61.831 | -84.841 | -34.665 | -35.712 | -31.53 | 21.093 | -17.774 | 11.436 | 4.502 | -30.806 | -33.002 | -32.912 | -10.366 | -29.679 | 1.546 | -56.273 | 2.848 | -1.603 | 43.882 | 14.327 | 2.806 | -7.847 | -4 | -1 | -14.148 | -1 | -1 | -0.257 | -5.942 | 2.906 | -2 | 1.165 | 13.378 | 6.809 | 0.304 | -3 | 3.771 | -9.077 | 0.864 | 7.894 | 5.414 | -40.616 | 3.365 | 15.93 | -3.365 | -16.404 | -7.183 | 10.192 | -7.64 | -0.107 | -24.344 | 0 | 0 | -0.061 | -2.162 | -0.849 | 0 | -1.929 | -5.011 | 0 | 0 | 0 | -5.087 | -0.03 | 0 | 0 | -56.166 | 0 | 0 | 0 | 39.827 | 0 | -39.827 | -8.712 | -0.203 | -0.2 | -0.517 | -0.262 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.009 | 0.1 | 1.9 | -3.9 | 0 | -1.3 | 1 | -0.3 | -3 | -0.1 | -0.9 | -1 | -1 | 1.3 | -2 | -1.3 | -0.3 | 1.1 | -0 | -4.3 |
Investing Cash Flow
| -56.551 | -74.084 | -91.816 | -37.128 | -43.359 | -36.138 | 13.238 | -26.465 | 3.98 | 0.094 | -33.3 | -30.865 | -34.53 | -16.049 | -60.349 | 1.108 | -57.055 | 9.948 | -2.6 | -0.981 | 12.78 | 1.472 | -9.167 | -0.336 | 53.164 | -14.884 | -4.172 | -21.782 | -2.403 | -9.519 | 1.182 | -5.822 | 12.277 | 12.719 | 5.295 | 4.378 | -6.405 | 3.099 | -10.149 | 0.222 | 7.472 | 4.784 | -41.006 | -12.613 | 14.413 | -12.892 | -18.932 | -8.329 | 9.818 | -2.331 | -14.092 | -46.005 | -20.138 | -4.62 | -0.445 | 1.154 | -0.396 | 3.395 | -6.927 | 6.243 | -9.574 | 3.011 | 2.007 | -6.993 | -1.155 | 6.314 | -3.875 | -50.778 | 29.145 | -0.26 | -18.593 | 0.98 | 7.692 | -9.873 | 4.805 | 1.821 | 3.547 | 1.172 | 9.477 | -11.772 | -1.402 | 0.031 | -1.002 | -0.542 | -1.618 | -6.45 | -0.5 | -1.078 | -25.412 | -0.568 | -29.426 | -0.083 | -0.386 | -1.372 | -0.59 | -0.777 | -0.207 | -0.203 | -0.185 | -0.3 | 1.9 | -4 | 0.1 | -1.3 | 0.9 | -0.3 | -3.1 | -0.1 | -0.9 | -1.1 | -1 | 1.3 | -2.3 | -1.3 | -0.3 | 1.1 | -0.1 | -4.3 |
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 | -39.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| -4.014 | 0 | 4.015 | 0 | 0 | 5.285 | 0 | 0 | 0 | 4.493 | 0.006 | -6.409 | 3.194 | 0.13 | 3.085 | 0.074 | 2.666 | 0.015 | 0.164 | 0.561 | 0.123 | 0.16 | 1.548 | 0.134 | 0 | 0.368 | 0.545 | 5.287 | 0 | 0.182 | 0.107 | 0.496 | 0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.093 | 0.109 | 0.273 | 0.529 | 0.101 | 0.156 | 0 | 0.101 | 1.214 | 0.096 | 0 | 0.159 | 0.002 | 0.072 | 0.023 | 0.164 | 0.03 | 0.091 | 0.026 | 0.1 | 0 | 0.082 | 0 | 0 | 0.006 | 0.109 | 0.116 | 0.429 | 0.69 | 1.306 | 0.665 | 5.846 | 1.14 | 0.178 | 0.115 | 0.602 | 0.608 | 0.74 | 0.001 | 0.525 | 0.363 | 1.002 | 0.055 | 0.494 | 0.003 | 0.381 | 1.018 | 0.424 | 0.645 | 0.499 | 0.058 | 1.031 | 42.808 | 0.325 | 0.3 | 0 | 0 | 80.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 17.96 | 0 | -9.088 | 3.676 | -0.418 | -3.676 | -3.197 | -53.717 | -11.54 | -3.048 | -5.289 | -52 | -0.281 | -4.007 | -2.492 | -0.506 | -0.267 | -18.386 | -33.614 | -1.79 | -0.001 | -0.151 | -1.342 | -21.031 | -0.038 | -0.138 | -22.987 | -26.999 | -0.008 | 0 | 0 | 8.044 | -0.008 | -3.4 | -4.7 | -3.53 | -5.946 | -4.438 | -6.786 | -10.515 | -1.344 | -0.986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.3 | 0.1 | 0.1 | 0 | 0.3 | 0.3 | 0.3 | 0.1 | 0.2 | 0 | 0.1 | -0.6 | 0.7 | 0.1 | 0.1 | 0.2 | 0.1 |
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 |
Other Financing Activities
| -1.219 | -8.871 | -5.073 | 0.002 | -0.917 | 1.305 | -6.273 | 3.264 | -0.232 | 1.445 | -7.57 | 3.041 | 2.913 | -3.877 | 0.593 | -0.566 | 2.399 | -2.134 | -1.401 | -1.866 | 0.122 | -1.112 | 0.598 | -1.293 | -0.003 | -0.827 | 0.122 | -0.461 | -0.008 | -0.878 | -1.828 | -9.532 | -59.929 | 0.119 | -1.503 | -0.49 | 0.015 | -0.112 | -1.714 | 0.088 | -0.033 | -0.036 | 0.142 | -0.245 | 0.331 | 0.111 | 0.5 | 0.008 | 0.032 | 0 | 0.171 | -0.027 | 50.262 | 0.212 | 0.33 | 0.242 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.081 | 0 | 0.016 | 0.116 | 0 | -0.002 | 0.018 | 0.024 | -0.77 | 0.181 | 0.13 | 0.631 | 0.225 | 0 | 0 | 0 | 0 | -0.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.047 | 0 | -0.1 | -0.1 | -0.1 | -0.2 | 0.7 | -0.3 | 0.2 | 0.2 | 0.6 | 0.1 | 0.1 | -0.1 | 0.1 | -0.7 | 1.4 | -0.4 | -0.2 | -0.3 | 4.8 |
Financing Cash Flow
| 3.945 | -8.872 | -5.073 | -0.393 | -0.917 | 1.305 | -9.47 | -50.453 | -11.772 | 1.445 | -7.57 | 3.041 | 2.913 | -3.877 | 0.593 | -0.566 | 2.399 | -20.52 | -35.015 | -1.866 | 0.122 | -1.112 | -1.342 | -22.324 | -0.041 | -0.827 | -0.717 | -0.327 | -0.008 | -0.696 | -1.721 | -9.47 | -59.465 | -3.277 | -5.899 | -5.926 | -5.915 | -4.496 | -6.632 | -10.427 | -1.377 | -1.022 | 0.142 | -0.136 | 0.331 | 0.64 | 0.601 | 0.164 | 0.032 | 0.101 | 0.171 | 0.069 | 50.262 | 0.371 | 0.332 | 0.314 | 0.023 | 0.164 | 0.03 | 0.091 | 0.026 | 0.1 | -0.081 | 0.082 | 0.016 | 0.116 | 0.006 | 0.107 | 0.134 | 0.453 | 0.798 | 1.487 | 0.795 | 6.477 | 1.365 | 0.178 | 0.115 | 0.602 | 0.608 | 0.74 | 0.001 | 0.525 | 0.363 | 1.002 | 0.055 | 0.494 | 0.003 | 0.381 | 1.018 | 0.424 | 0.645 | 0.499 | 0.058 | 1.031 | 42.808 | 0.325 | 0.3 | 0.047 | 0 | 34.6 | -0.1 | -0.1 | -0.2 | 0.7 | -0.3 | 0.2 | 0.2 | 0.6 | 0.1 | 0.1 | -0.1 | 0.1 | -0.7 | 1.4 | -0.4 | -0.2 | -0.3 | 4.8 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.526 | -0.665 | -2.857 | 2.857 | -2.028 | -3.082 | 0.777 | 2.913 | -3.82 | -3.759 | -1.725 | -3.782 | -0.246 | 2.265 | -1.513 | 1.447 | 0.886 | 0.667 | -0.636 | 0.572 | -0.268 | 0.074 | -0.145 | 0.059 | -0.26 | -0.673 | 0.535 | 0.269 | -0.082 | -0.074 | 0.701 | -1.218 | 0.467 | 0.506 | 0.559 | -0.021 | 0.016 | -0.171 | -0.131 | -0.585 | -0.393 | 0.15 | 0.074 | -0.297 | 0.128 | -0.228 | -0.562 | 0.695 | -0.53 | 0.428 | -0.612 | -0.439 | 1.437 | -0.336 | -0.381 | -0.957 | 0.129 | 0.07 | -0.04 | -0.015 | 0.46 | 0.14 | -0.326 | 0.406 | -0.31 | -0.256 | 0.575 | 0.152 | 0.29 | -0.102 | 0.013 | 0.093 | -0.073 | 0.076 | 0.024 | 0.029 | -0.144 | -0.058 | -0.065 | 0.125 | 0.009 | -0.003 | -0.009 | 0.036 | 0.007 | 0.031 | 0.006 | 0.036 | 0.021 | 0.027 | -0.006 | -0.009 | 0.04 | -0.021 | -0.027 | -0.032 | 0.016 | -0.001 | 0.003 | -0.2 | -0.1 | 0 | 0.1 | -0.2 | 0.3 | -0.2 | 0 | -0.5 | 0.1 | -0.6 | 1.2 | 0 | -0.1 | 0.1 | -0.1 | -0.4 | -0.1 | -0.3 |
Net Change In Cash
| 16.167 | -18.322 | -42.615 | 26.923 | -17.672 | -6.227 | 54.612 | -24.511 | 20.208 | 7.712 | 2.861 | 17.395 | 17.989 | 7.768 | -10.27 | 35.114 | -27.782 | 28.068 | -29.353 | -9.029 | 27.744 | 11.79 | -12.22 | -11.946 | 67.843 | -11.564 | 0.285 | -0.256 | 10.321 | 5.46 | 14.386 | -0.687 | -27.893 | 28.253 | -6.368 | 11.57 | -3.751 | 1.37 | -7.749 | -4.514 | -7.03 | -0.948 | -25.184 | -2.99 | 16.988 | -18.261 | -19.2 | -1.163 | 15.396 | 1.018 | -7.669 | -36.443 | 44.384 | 7.603 | 10.007 | -0.802 | 5.802 | 8.405 | -0.124 | 6.395 | -15.799 | 1.875 | -2.367 | -2.375 | 7.841 | 13.576 | -8.727 | -41.36 | 34.655 | 8.542 | -16.896 | 14.601 | 27.946 | -9.131 | 1.077 | -1.072 | 12.662 | -4.09 | 17.859 | -26.815 | 2.777 | 2.171 | -6.726 | -0.119 | 1.435 | 0.533 | -2.676 | -0.742 | -25.089 | 2.32 | -29.084 | -1.347 | 9.353 | 9.586 | 47.314 | -1.297 | -1.551 | -0.244 | -2.248 | 34.7 | 2 | -3 | 2.5 | -1.1 | 1.7 | -1.9 | -0.8 | 1.8 | -0.9 | 0.8 | 0.2 | 0.8 | -0.8 | -1.2 | -0.7 | 2.4 | -1.1 | 0.2 |
Cash At End Of Period
| 188.738 | 172.571 | 190.893 | 233.508 | 206.585 | 224.257 | 230.484 | 175.872 | 200.383 | 180.175 | 172.463 | 169.602 | 152.207 | 134.218 | 126.45 | 136.72 | 101.606 | 129.388 | 101.32 | 130.673 | 139.702 | 111.958 | 100.168 | 112.388 | 124.334 | 56.491 | 68.055 | 67.77 | 68.026 | 57.705 | 52.245 | 37.859 | 38.546 | 66.439 | 38.186 | 44.554 | 32.984 | 36.735 | 35.365 | 43.114 | 47.628 | 54.658 | 55.606 | 80.79 | 83.78 | 66.792 | 85.053 | 104.253 | 105.416 | 90.02 | 89.002 | 96.671 | 133.114 | 88.73 | 81.127 | 71.12 | 71.922 | 66.12 | 57.715 | 57.839 | 51.444 | 67.243 | 65.368 | 67.735 | 70.11 | 62.269 | 48.693 | 57.42 | 98.78 | 64.125 | 55.583 | 72.479 | 57.878 | 29.932 | 39.063 | 37.986 | 39.058 | 26.396 | 30.486 | 12.627 | 39.442 | 36.665 | 34.494 | 41.22 | 41.339 | 39.904 | 39.371 | 42.047 | 42.789 | 67.878 | 65.558 | 94.642 | 95.989 | 86.636 | 77.05 | 29.736 | 31.033 | 32.584 | 32.828 | 35 | 3 | 1 | 4 | 1.6 | 2.6 | 1 | 2.9 | 3.6 | 1.9 | 2.8 | 1.9 | 1.8 | 0.9 | 1.7 | 2.9 | 3.6 | 6.8 | 2.2 |