Pro-Dex, Inc.
NASDAQ:PDEX
49.3 (USD) • At close December 27, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q1 | 2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 2.466 | 1.587 | 0.655 | 0.5 | -0.615 | 3.806 | 1.313 | 0.879 | 1.076 | 1.405 | 0.462 | 0.924 | 1.064 | 0.853 | 1.995 | 0.337 | 1.265 | 2.545 | 1.213 | 1.25 | 1.104 | 0.888 | 0.732 | 1.179 | 1.349 | 0.168 | 0.48 | 0.345 | 0.628 | 0.716 | 0.888 | 3.194 | 0.286 | 0.189 | 0.368 | 0.39 | -0.125 | 0.073 | -0.076 | -0.192 | -0.17 | 0.191 | -0.553 | -0.338 | 0.212 | -0.672 | -0.747 | -0.348 | -0.017 | -0.544 | -0.487 | -0.292 | 0.446 | 1.028 | 0.869 | 0.401 | 0.342 | -3.905 | 0.174 | 0.58 | 0.183 | 0.202 | -3.01 | 0.081 | -0.118 | -0.412 | 0.098 | 0.305 | 0.326 | 0.187 | 0.216 | -0.139 | 0.242 | 0.231 | 0.007 | 0.327 | 0.262 | 0.928 | 0.275 | 0.184 | 0.462 | 0.437 | 0.261 | 0.229 | 0.193 | 0.112 | 0.056 | -0.029 | -0.006 | -0.712 | -0.336 | -0.507 | -0.011 | 2.743 | -0.358 | 0.036 | 0.426 | 0.425 | 0.316 | 0.7 | 0.1 | -6.734 | -0.7 | -0.8 | -0.7 | -0.246 | -0.1 | 0.3 | 0.4 | 0.1 | -1.2 | -0.2 | -0.3 | 0.3 | 0.3 | 0.3 | 0.3 | -0.1 | 0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | -0.2 | 0.1 | 0.1 | 0.1 | 0.2 |
Depreciation & Amortization
| 0.302 | 0.306 | 0.286 | 0.286 | 0.282 | 0.263 | 0.21 | 0.191 | 0.193 | 0.18 | 0.18 | 0.182 | 0.184 | 0.184 | 0.182 | 0.17 | 0.15 | 0.147 | 0.144 | 0.144 | 0.138 | 0.129 | 0.114 | 0.107 | 0.088 | 0.085 | 0.162 | 0.157 | 0.153 | 0.137 | 0.143 | 0.136 | 0.139 | 0.133 | 0.147 | 0.165 | 0.169 | 0.18 | 0.139 | 0.132 | 0.127 | 0.129 | 0.115 | 0.151 | 0.132 | 0.139 | 0.145 | 0.147 | 0.151 | 0.154 | 0.154 | 0.17 | 0.169 | 0.19 | 0.165 | 0.17 | 0.172 | 0.18 | 0.175 | 0.186 | 0.185 | 0.199 | 0.194 | 0.195 | 0.222 | 0.174 | 0.121 | 0.123 | 0.12 | 0.132 | 0.123 | 0.118 | 0.114 | 0.054 | 0.113 | 0.084 | 0.105 | 0.172 | 0.005 | 0.087 | 0.084 | 0.089 | 0.08 | 0.103 | 0.09 | 0.09 | 0.083 | 0.089 | 0.113 | 0.198 | 0.23 | 0.214 | 0.223 | 0.106 | 0.251 | 0.307 | 0.293 | 0.346 | 0.25 | 0.3 | 0.3 | 0.33 | 0.4 | 0.4 | 0.3 | 0.416 | 0.3 | 0.4 | 0.4 | 0.2 | 0.5 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 | 0 |
Deferred Income Tax
| 0 | -1.563 | 0 | 0.04 | 1.144 | 0.231 | -0.757 | 0.001 | 0.032 | -0.334 | -0.152 | 0.344 | -0.144 | -0.181 | -0.778 | -0.005 | -0.009 | -0.229 | 0.11 | 0.138 | -0.041 | 0.392 | 0.284 | 0.338 | 0.404 | 0.167 | 0.147 | 0.032 | 0.045 | 0.184 | 0.605 | 0 | 0 | -0.001 | 0 | 0.001 | 0 | -0.082 | 0.082 | 0 | 0 | -0.167 | 0.168 | 0 | 0 | -0.011 | 0 | 0 | 0.011 | 0.546 | 0.262 | 0.297 | -0.445 | -2.658 | 0 | 0.018 | -0.018 | -0.209 | 0.118 | 0.14 | 0 | 0.021 | 1.044 | -0.002 | -0.005 | -0.477 | 0.13 | 0 | -48 | -0.179 | 0.307 | 0 | 0 | 0.019 | -0.148 | 0.112 | -0.067 | 521.006 | 0 | 0 | -0.006 | 0.002 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | -0.34 | -0.226 | -0.329 | -0.007 | -1.332 | -0.238 | -0.018 | 0.284 | 0.29 | 0.27 | 0.4 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | -0.4 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.113 | 0.017 | 0.202 | 0.197 | 0.189 | 0.182 | 0.206 | 0.171 | 0.207 | 0.343 | 0.357 | 0.275 | 0.3 | 0.393 | 0.444 | 0.038 | 0.026 | 0.193 | 0.074 | 0.007 | 0.012 | 0.009 | 0.01 | 0.008 | 0.01 | 0.003 | 0.142 | 0.046 | 0.003 | 0 | 0.001 | 0 | 0.002 | 0 | 0.002 | -0.005 | 0.007 | 0.003 | 0.003 | 0.003 | 0.008 | 0.008 | 0.011 | 0.011 | 0.02 | -0.007 | 0.042 | 0.035 | 0.03 | 0.035 | 0.04 | 0.021 | 0.012 | 0.015 | 0.016 | 0.008 | 0.004 | 0.005 | 0.025 | 0.036 | 0.035 | 0.037 | 0 | 0 | 42 | 156 | 0 | 0 | 48 | 241.995 | 0 | 0 | 0 | 25.001 | 0 | 0 | 0 | 24.994 | 0 | 0 | 0.006 | 25.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.999 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.569 | 0.346 | 1.752 | -0.304 | -2.019 | -0.189 | 0.43 | -1.479 | 1.634 | -6.538 | -1.077 | -0.211 | 1.289 | -0.002 | -5.778 | 1.424 | -2.331 | 0.96 | -1.801 | 0.095 | -0.332 | -1.179 | 0.433 | -0.404 | -1.195 | 0.071 | -0.424 | -0.564 | 0.223 | 0.279 | -0.129 | 0.002 | -0.277 | 1.181 | -1.127 | -0.207 | -0.692 | -0.594 | -0.457 | -0.058 | 0.553 | -0.1 | 0.573 | 0.038 | -0.712 | 0.547 | 0.062 | -0.456 | -0.33 | -0.223 | 0.918 | -0.259 | -0.279 | -0.146 | 0.827 | -1.038 | -0.107 | 0.23 | 0.679 | 0.134 | 0.012 | 0.451 | 1.658 | 0.076 | -0.586 | -0.092 | 0.152 | -0.028 | 0.595 | 0.979 | -0.714 | -0.346 | 0.188 | -0.33 | -1.247 | 0.117 | -0.033 | -1.181 | -0.661 | 0.182 | -0.568 | 0.327 | 0.741 | 0.131 | -0.601 | 0.453 | -0.145 | -0.227 | -0.302 | -0.163 | -0.437 | 0.191 | -0.516 | 1.173 | 0.74 | -0.021 | -0.598 | -0.646 | -0.057 | -1 | -0.3 | 1.388 | 1.1 | 0.2 | 0.1 | -0.262 | 0.2 | 0.2 | -0.3 | -1 | 0.7 | -0.6 | -1.4 | -0.7 | -0.6 | -0.3 | 0.3 | -0.3 | 0 | -0.4 | -0.2 | -0.3 | -0.1 | -0.1 | -0.2 | -0.1 | -0.1 | -0.4 | 0.1 | -0.3 |
Accounts Receivables
| 0.428 | -1.37 | 0.652 | -2.835 | -1.082 | 1.211 | 1.63 | -1.15 | 4.337 | -6.704 | 0.174 | 0.669 | 0.834 | 0.824 | -7.427 | 1.6 | -0.986 | -0.426 | -1.537 | 0.669 | 0.931 | -0.358 | 0.065 | -0.183 | -0.655 | 0.466 | -0.285 | -0.896 | 1.284 | 0.348 | -0.488 | 0.203 | -0.696 | 0.859 | -0.999 | -0.501 | 0.118 | -0.241 | -0.986 | -0.015 | 0.688 | -0.629 | 0.448 | -0.25 | -0.009 | 0.239 | -0.354 | 0.652 | -0.212 | 0.611 | -0.017 | 0.049 | 0.785 | -418.148 | 0 | 0.166 | -0.018 | 0.099 | -0.471 | 0.569 | -0.343 | -0.434 | 0 | 0 | -122 | -84 | 0 | 0 | 481 | -103 | 0 | 0 | 395 | -1,821 | 0 | 0 | 609 | -1,212.278 | 0 | 0 | 0.278 | -760 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 610 | 0 | 0 | -610 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.335 | -1.027 | 0.784 | 1.238 | -0.097 | -1.022 | -0.01 | 0.529 | -2.986 | -0.812 | -2.581 | -0.378 | -0.47 | -0.069 | 0.783 | -0.838 | -0.075 | 0.405 | -0.835 | -0.964 | -0.605 | -1.434 | -0.265 | 0.025 | -0.172 | -1.011 | -0.186 | 0.315 | -0.427 | -0.11 | 0.297 | -0.111 | 0.203 | 0.545 | 0.363 | -0.23 | 0.059 | -0.866 | -0.564 | -0.288 | 0.013 | 0.584 | 0.368 | 0.421 | -0.139 | -0.088 | -0.231 | -0.033 | -0.691 | 0.268 | 1.674 | -0.692 | -0.338 | -0.287 | 0.49 | -0.057 | -0.621 | -0.372 | 0.361 | 0.315 | -0.167 | 0.39 | 0.252 | 0.634 | 0.461 | -0.24 | -0.008 | -0.384 | 0.172 | 0.111 | 0.012 | -0.542 | -0.421 | 0.388 | -1.196 | -0.286 | -0.242 | -0.138 | 0.024 | -0.099 | -0.372 | 0.026 | 0.305 | 0.155 | -0.11 | 0.108 | -0.367 | 0.139 | 0.209 | 0.456 | -0.168 | -0.293 | 0.088 | 0.558 | 0.107 | 0.034 | -0.676 | 0.274 | 0.379 | 0 | -0.2 | 0.853 | -0.7 | -0.2 | -0.2 | -0.016 | -0.4 | 0.1 | 0.1 | 0.4 | 0.2 | -0.3 | -0.1 | -0.2 | -0.2 | 0 | -0.3 | 0 | 0 | 0 | 0.1 | -0.2 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 |
Change In Accounts Payables
| 0.579 | 1.726 | 0.37 | 0.305 | 0.035 | -0.106 | -1.194 | -0.126 | 0.273 | 1.318 | 1.049 | -0.553 | 0.177 | -0.687 | 0.902 | 0.657 | -0.767 | 0.905 | 0.47 | 0.269 | -1.04 | 0.78 | 0.654 | -0.219 | -0.082 | 0.519 | -0.05 | 0.218 | -0.744 | 0.4 | -0.127 | -0.093 | 0.338 | -0.196 | -0.314 | -0.16 | -0.618 | -0.156 | 1.026 | 0.344 | -0.018 | -0.041 | 0.15 | 0.078 | -0.5 | -0.287 | 0.61 | -7.689 | 511 | -1.101 | -8.374 | -7.557 | -616 | 389.516 | 0 | -7.031 | 0.515 | -5.866 | -5.095 | -6.374 | 547 | -4.053 | 0 | 0 | -756 | 1,587 | 0 | 0 | 58 | 166 | 0 | 0 | 205 | 861 | 0 | 0 | -408 | 453.232 | 0 | 0 | -0.232 | 159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -604.573 | 0 | 0 | 604.573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.241 | 1.017 | -0.054 | 0.988 | -0.875 | -0.272 | 0.004 | -0.732 | -0.039 | -0.34 | 0.455 | 0.051 | 0.748 | -0.07 | -0.036 | 0.005 | -0.503 | 0.076 | 0.101 | 0.121 | 0.382 | -0.167 | -0.021 | -0.027 | -0.286 | 0.097 | 0.097 | -0.201 | 0.11 | -0.359 | 0.189 | 0.003 | -0.122 | -0.027 | -0.177 | 0.684 | -0.251 | 0.669 | 0.067 | -0.099 | -0.13 | -0.014 | -0.393 | -0.211 | -0.064 | 0.683 | 0.037 | 6.614 | -510.427 | -0.001 | 7.635 | 7.941 | 615.274 | 0.141 | 0.337 | 5.884 | 0.017 | 6.369 | 5.884 | 5.624 | -546.478 | 4.548 | 1.406 | -0.558 | 876.953 | 0.148 | 0.16 | 0.356 | -538.577 | 0.868 | -0.726 | 0.196 | -599.391 | -0.718 | -0.051 | 0.403 | -200.791 | -1.043 | -0.685 | 0.281 | -0.242 | 0.301 | 0.436 | -0.024 | -0.491 | 0.345 | 0.222 | -0.366 | -0.511 | -0.619 | -0.269 | 0.484 | 4.823 | 0.615 | 0.633 | -0.055 | 0.079 | -0.92 | -0.436 | -1 | -0.1 | 0.535 | 1.8 | 0.4 | 0.3 | -0.246 | 0.6 | 0.1 | -0.4 | -1.4 | 0.5 | -0.3 | -1.3 | -0.5 | -0.4 | -0.3 | 0.6 | 0 | 0 | 0 | -0.3 | -0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 |
Other Non Cash Items
| -0.425 | 1.627 | 0.15 | -0.009 | 1.411 | -3.666 | 0.936 | -0.158 | 0.004 | -0.335 | 0.291 | 0.004 | 0.008 | -0.522 | 0.047 | 0.009 | 0.011 | -0.017 | 0.011 | 0.016 | 0.027 | 0.002 | 0.004 | -0.356 | -0.02 | 0.813 | 0.151 | 0.226 | -0.012 | -0.001 | -0.348 | -2.827 | 0.105 | 0.002 | -0.101 | -0.035 | 0.004 | 0.001 | -0.392 | -0.145 | 0.005 | -0.047 | -0.011 | 0.004 | -0.164 | 0.003 | 0.008 | 0.003 | -0.017 | -0.544 | -0.26 | -0.292 | 0.446 | 2.657 | -0.007 | 0.002 | -0.012 | 4.278 | 0.519 | -0.514 | -0.006 | -0.032 | -0.116 | 0.053 | -41.972 | 0.772 | 0.361 | -0.226 | 0.051 | 0.064 | 0.157 | -0.12 | 0.147 | 0.235 | 0.17 | -0.046 | 0.091 | 0.527 | 0.006 | 0.015 | 0.04 | 0.039 | 0.021 | -0.013 | 0.001 | 0.148 | 0.049 | 0.016 | 0.003 | 0.088 | 0.436 | 0.241 | -6.993 | -3.515 | 0.233 | 0.095 | 0.008 | 0.17 | -0.066 | 0.1 | 0 | 4.58 | 0 | -0.2 | 0 | 0.091 | 0.2 | 0 | 0.1 | 1.1 | -0.3 | 0.1 | 0.1 | -0.3 | -0.1 | 0.1 | 0 | 0.3 | 0.1 | 0 | 0 | 0.2 | 0 | -0.1 | 0.1 | 0.2 | -0.1 | 0.2 | -0.2 | 0.2 |
Operating Cash Flow
| 1.887 | 1.02 | 4.077 | 0.71 | 0.392 | 0.627 | 2.338 | -0.395 | 2.892 | -5.279 | 0.213 | 1.518 | 2.701 | 0.725 | -3.888 | 1.973 | -0.888 | 3.599 | -0.26 | 1.65 | 0.908 | 0.241 | 1.577 | 0.872 | 0.636 | 1.307 | 0.507 | 0.242 | 1.04 | 1.315 | 1.16 | 0.505 | 0.255 | 1.505 | -0.711 | 0.309 | -0.637 | -0.337 | -0.701 | -0.26 | 0.523 | 0.014 | 0.303 | -0.134 | -0.512 | 0.01 | -0.49 | -0.619 | -0.172 | -0.576 | 0.627 | -0.355 | 0.349 | 1.086 | 1.87 | -0.439 | 0.381 | 0.579 | 1.69 | 0.562 | 0.409 | 0.878 | 0.896 | 0.403 | -0.459 | -0.11 | 0.862 | 0.174 | 1.092 | 1.182 | 0.094 | -0.487 | 0.691 | 0.209 | -1.106 | 0.594 | 0.358 | 0.446 | -0.375 | 0.468 | 0.018 | 0.894 | 1.103 | 0.45 | -0.393 | 0.803 | 0.043 | -0.151 | -0.192 | -0.929 | -0.334 | -0.19 | -0.304 | -0.825 | 0.628 | 0.4 | 0.413 | 0.585 | 0.708 | 0.5 | 0.2 | -0.436 | 0.8 | -0.4 | -0.3 | -0.001 | 0.6 | 0.9 | 0.6 | 0.9 | -0.2 | -0.4 | -1.3 | -0.4 | 0.1 | 0.4 | 0.9 | 0 | 0.1 | -0.2 | 0 | 0 | 0.1 | -0.1 | 0.1 | 0 | -0.1 | 0 | 0.1 | 0.1 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | -0.107 | -0.117 | -0.633 | -0.126 | -0.152 | -0.135 | -0.509 | -0.178 | -0.369 | -0.206 | -0.236 | -0.86 | -0.923 | -0.565 | -6.728 | -0.09 | -0.124 | -0.101 | -0.275 | -0.065 | -0.339 | -0.505 | -0.077 | -0.477 | -0.103 | -0.103 | -0.581 | -0.147 | -0.066 | -0.176 | -0.067 | -0.329 | -0.228 | -0.085 | -0.021 | -0.001 | -0.016 | -0.022 | -0.185 | -0.085 | -0.077 | -0.023 | -0.038 | -0.017 | -0.018 | -0.02 | -0.007 | -0.041 | -0.096 | -0.008 | -0.195 | -0.042 | -0.084 | -0.165 | -0.01 | -0.006 | -0.028 | -0.019 | -0.043 | -0.047 | -0.088 | -0.001 | -0.036 | -0.144 | -1.332 | -1.028 | -0.426 | -0.344 | -0.095 | -0.135 | -0.097 | -0.122 | -0.056 | -1.503 | -0.195 | -0.055 | -0.318 | -0.04 | -0.149 | -0.047 | -0.119 | -0.085 | -0.058 | -0.09 | -0.102 | -0.156 | -0.082 | -0.024 | -0.162 | -0.036 | -0.02 | -0.078 | -0.064 | -0.096 | -0.08 | -0.04 | -0.061 | -0.06 | 0 | 0 | -0.075 | -0.2 | -0.3 | -0.3 | -0.01 | -0.4 | -0.3 | -0.1 | -0.1 | -0.1 | 0 | 0 | -0.2 | -0.1 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.2 | 0 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 1.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.656 | -0.209 | 0 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65.934 | 0 | 0 | -0.066 | -0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.25 | 0 | -1.25 | 0 | -0.334 | 0 | 0 | 0 | 0 | 0 | -0.32 | -0.014 | 0 | 0 | 0 | 0 | -0.995 | -0.556 | -0.013 | -1.258 | -0.416 | -1.197 | -0.541 | -0.824 | -2.055 | -0.509 | 0 | -0.297 | -0.327 | -0.036 | 0 | 0 | 0.087 | -0.001 | -0.086 | 0 | -0.011 | 0.011 | 0 | -0.012 | -0.327 | 0.002 | -0.101 | -0.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.653 | 0 | 0.001 | 0.088 | 0.77 | 0 | 0 | 0 | 1.588 | 2.893 | 0 | 0.115 | 0.103 | 0 | 0 | 0 | 1.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.086 | 0 | 0 | 0.022 | 1.693 | 0 | 0 | -0.137 | 1.006 | 0 | 0 | 0.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.431 | -2.233 | 0 | -1.25 | -0.126 | -1.643 | 0 | 0.001 | 0.088 | 0.769 | -0.008 | -0.332 | -0.026 | 1.562 | 2.884 | -0.002 | 0.114 | 0.133 | 0.015 | -0.032 | -1.262 | 0.065 | 1.177 | 1.904 | 0.008 | 1.15 | -0.021 | -0.332 | -1.117 | -0.45 | 0.636 | -0.3 | 0.003 | -0.001 | 0.004 | 0.348 | -0.057 | -0.416 | -0.042 | -1.095 | -0.072 | -0.052 | 0.086 | -0.126 | 0.906 | -0.366 | 0 | 0 | -41 | -259.082 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.066 | 0.066 | 0 | -68 | 2.358 | -1.136 | -1.222 | 0 | -0.08 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0.102 | 0.688 | 0.334 | 0.806 | 0.001 | 0 | 6.989 | -0.005 | 0.009 | 0 | 0 | 0 | -0.1 | 0 | 0.9 | -0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | 0 | 0.5 | -0.1 | 0.1 | -4.8 | 0 | 0 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 |
Investing Cash Flow
| -0.431 | -0.107 | -0.117 | -1.883 | -0.126 | -0.152 | -0.135 | -0.508 | -0.09 | 0.401 | -0.206 | -0.556 | -0.874 | 0.665 | 2.328 | -6.728 | 0.025 | -0.986 | -0.642 | -0.288 | -1.323 | -0.69 | -0.525 | 1.286 | -1.293 | -1.008 | -0.633 | -0.913 | -1.561 | -0.843 | 0.51 | -0.367 | -0.326 | -0.206 | 1.611 | 0.241 | -0.058 | -0.433 | 0.297 | -1.28 | -0.097 | -0.264 | 0.065 | -0.139 | 0.661 | -0.384 | -0.02 | -0.007 | -0.041 | -0.096 | 0.074 | -0.195 | -0.042 | -0.084 | -0.165 | -0.01 | -0.006 | -0.028 | -0.019 | -0.043 | -0.047 | -0.088 | -0.001 | -0.036 | -0.144 | -1.332 | -1.028 | -0.426 | -0.344 | -0.161 | -0.069 | -0.097 | -0.188 | -0.095 | -2.639 | -1.417 | -0.055 | -0.318 | 0.04 | -0.149 | -0.047 | -0.119 | -0.085 | -0.058 | -0.09 | -0.096 | -0.156 | 0.02 | 0.664 | 0.172 | 0.77 | -0.019 | -0.078 | 6.925 | -0.1 | -0.072 | -0.04 | -0.061 | -0.06 | -0.1 | 0 | 0.825 | -1.1 | -0.3 | -0.3 | -0.01 | -0.4 | -0.3 | -0.1 | -0.1 | -0.1 | -0.3 | 0 | 0.3 | -0.2 | 0.1 | -4.8 | -0.1 | 0 | -0.1 | 0 | -0.3 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 1.563 | 0.174 | -0.325 | 0.665 | -1.33 | 0.373 | -0.343 | -0.521 | -0.318 | 1.317 | 0.055 | -0.31 | -0.306 | -0.044 | 3.917 | 5.076 | -0.161 | -0.159 | -0.157 | -0.155 | -0.159 | -0.16 | -0.159 | -0.164 | 4.99 | -0.008 | -0.041 | -0.015 | -0.014 | -0.015 | -0.015 | -0.013 | -0.016 | -0.005 | -0.505 | -0.011 | 0.491 | -0.009 | -0.002 | -0.002 | -0.002 | -0.001 | -0.002 | 0 | 0 | -0.001 | 0 | 0 | -0.774 | -0.089 | -0.089 | -0.09 | -0.089 | -0.09 | 0.054 | -0.1 | -1.628 | -0.109 | -0.108 | -0.108 | -0.108 | -0.107 | -0.779 | -0.304 | 0.53 | 1.626 | 0.235 | -0.069 | -0.37 | -0.894 | -0.145 | 0.731 | -0.569 | -0.166 | 0 | 0 | 0 | 0 | 0 | -0.128 | -0.017 | -0.017 | -0.279 | -0.469 | 0.262 | -0.224 | 0.297 | 0.122 | -0.527 | 0.5 | -0.035 | 0.012 | -0.027 | -5.635 | -0.473 | -0.608 | -0.388 | -0.371 | -0.326 | -0.2 | -0.3 | -0.482 | 0.4 | 0.8 | 0.6 | -0.241 | 0 | -1 | -0.9 | -0.3 | 0.5 | 0.8 | 1.2 | -0.6 | 0.2 | -0.4 | 4.1 | 0.2 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.9 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0.032 | 0.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.093 | 2.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0 | 0 | 0 | 1.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.003 | 0 | 0 | 0.003 | 0.001 | 0.019 | 0.107 | 0.006 | 0.197 | 0.05 | 0.256 | 0.073 | -0.035 | 0 | 0 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.311 | -1.675 | -1.723 | -0.107 | 0 | -0.059 | -0.198 | -0.995 | -0.354 | -0.351 | -0.583 | -0.577 | -0.095 | -1.498 | -4.039 | 0 | -0.259 | -0.411 | -0.762 | -1.534 | -0.681 | -1.309 | -0.115 | -1.445 | -1.115 | -0.202 | -0.018 | 0 | 0 | 0 | -0.144 | -0.119 | -0.049 | -0.452 | -0.002 | 0 | 0 | -0.094 | -0.06 | -0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.018 | -0.018 | -0.041 | -0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.012 | 0 | -0.03 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.015 | 0 | 0 | 0 | -5.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.258 | 0 | 0.018 | 0 | 0.032 | 0 | 0.044 | 0.003 | -0.181 | 0 | 0.03 | 0 | 0.03 | -0.001 | 0.066 | 0 | -0.195 | 0 | 0.024 | 0 | 0.015 | -0.001 | 0.012 | 0.007 | -0.091 | 0 | 0.022 | 0 | 0.016 | 0.001 | 0.008 | 0.006 | 0.01 | 0 | 0.006 | 0.017 | 0.004 | 0.001 | -0.032 | -0.094 | -0.003 | 1.513 | 0.006 | -0.002 | 0 | 0.016 | 0 | 0.05 | 0 | -0.006 | 0 | 0 | -88.911 | -0.001 | 0 | 0.027 | 0 | -432.567 | 0 | 0 | 0 | -0.045 | 0 | 0 | 0 | -0.196 | 0.24 | -0.24 | 0 | -0.043 | 0.073 | -0.076 | 0 | 0 | 1.958 | 0 | 5.994 | 430.569 | 0 | 0 | 0 | 0.006 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | -0.001 | -0.209 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | -0.3 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 |
Financing Cash Flow
| -1.006 | -1.501 | -2.03 | 0.558 | -1.298 | 0.373 | -0.497 | -1.513 | -0.853 | 0.966 | -0.498 | -0.887 | -0.371 | -1.543 | -0.089 | 5.076 | -0.356 | -0.57 | -0.895 | -1.689 | -0.825 | -1.47 | -0.262 | -1.602 | 3.784 | -0.21 | -0.037 | 0.078 | 2.171 | 0.034 | -0.151 | -0.126 | -0.055 | -0.457 | -0.501 | 0.01 | 0.491 | -0.008 | -0.094 | -0.096 | -0.005 | 1.512 | 0.004 | -0.002 | 0 | 0.015 | 0 | 0.05 | -0.774 | -0.095 | -0.089 | -0.09 | -0.089 | -0.091 | 0.054 | -0.073 | -1.628 | -0.109 | -0.108 | -0.108 | -0.108 | -0.17 | -0.797 | -0.345 | 0.47 | 1.43 | 0.475 | -0.309 | -0.37 | -0.937 | -0.072 | 0.655 | -0.566 | -0.165 | 1.977 | 0.107 | 0.006 | 0.197 | 0.05 | 0.128 | 0.056 | -0.011 | -0.244 | -0.469 | 0.297 | -0.236 | 0.297 | 0.092 | -0.529 | 0.5 | -0.035 | 0.012 | -0.027 | -5.635 | -0.473 | -0.608 | -0.389 | -0.58 | -0.326 | -0.2 | -0.3 | -0.482 | 0.5 | 0.7 | 0.6 | -0.241 | 0 | -1 | -0.9 | -0.6 | 0.5 | 0.8 | 1.2 | -0.2 | 0.2 | -0.4 | 4.1 | 0.2 | -0.1 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.3 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 0.45 | -0.588 | 1.93 | -0.615 | -1.032 | 0.848 | 1.706 | -2.416 | 1.949 | -3.912 | -0.491 | 0.075 | 1.456 | -0.153 | -1.649 | 0.321 | -1.219 | 2.043 | -1.797 | -0.327 | -1.24 | -1.919 | 0.79 | 0.556 | 3.127 | 0.089 | -0.163 | -0.593 | 1.65 | 0.506 | 1.519 | 0.012 | -0.126 | 0.842 | 0.399 | 0.56 | -0.204 | -0.778 | -0.498 | -1.636 | 0.421 | 1.262 | 0.372 | -0.275 | 0.149 | -0.359 | -0.51 | -0.576 | -0.987 | -0.767 | 0.612 | -0.64 | 0.218 | 0.911 | 1.759 | -0.522 | -1.253 | 0.442 | 1.562 | 0.412 | 0.254 | 0.62 | 0.098 | 0.022 | -0.133 | -0.012 | 0.309 | -0.561 | 0.378 | 0.084 | -0.047 | 0.071 | -0.063 | -0.051 | -1.768 | -0.716 | 0.309 | 0.325 | -0.285 | 0.447 | 0.027 | 0.764 | 0.774 | -0.077 | -0.186 | 0.471 | 0.184 | -0.039 | -0.057 | -0.257 | 0.401 | -0.197 | -0.409 | 0.465 | 0.055 | -0.28 | -0.016 | -0.056 | 0.329 | 0.2 | -0.1 | 0.007 | 0.2 | 0 | 0 | -0.251 | 0.2 | -0.4 | -0.4 | 0.3 | 0.2 | 0.1 | -0.1 | -0.3 | 0.1 | 0.1 | 4.1 | 0.1 | 0 | -0.3 | 0 | 0.1 | 0.1 | -0.2 | 0 | -0.1 | -0.2 | 0 | 0.1 | 0.4 |
Cash At End Of Period
| 3.081 | 2.631 | 3.219 | 1.289 | 1.904 | 2.936 | 2.088 | 0.382 | 2.798 | 0.849 | 4.761 | 5.252 | 5.177 | 3.721 | 3.874 | 5.523 | 5.202 | 6.421 | 4.378 | 6.175 | 6.502 | 7.742 | 9.661 | 8.871 | 8.315 | 5.188 | 5.099 | 5.262 | 5.855 | 4.205 | 3.699 | 2.18 | 2.168 | 2.294 | 1.452 | 1.053 | 0.493 | 0.697 | 1.475 | 1.973 | 3.609 | 3.188 | 1.926 | 1.554 | 1.829 | 1.68 | 2.039 | 2.549 | 3.125 | 4.112 | 4.879 | 4.267 | 4.907 | 4.689 | 3.778 | 2.019 | 2.541 | 3.794 | 3.352 | 1.79 | 1.378 | 1.124 | 0.504 | 0.406 | 0.384 | 0.517 | 0.529 | 0.22 | 0.781 | 0.403 | 0.319 | 0.366 | 0.295 | 0.358 | 0.409 | 2.177 | 2.893 | 2.584 | 2.259 | 2.544 | 2.097 | 2.07 | 1.306 | 0.532 | 0.609 | 0.795 | 0.324 | 0.14 | 0.179 | 0.236 | 0.493 | 0.092 | 0.289 | 0.698 | 0.233 | 0.178 | 0.457 | 0.473 | 0.529 | 0.2 | 0 | 0.107 | 0.1 | 0 | 0 | 0.049 | 0.3 | 0.1 | 0.5 | 0.9 | 0.6 | 0.4 | 0.3 | -0.3 | 0.1 | 0.1 | 4.5 | 0.1 | 0 | -0.3 | 0.7 | 0.1 | 0.1 | -0.2 | 0.5 | -0.1 | -0.2 | 0 | 0.7 | 0.4 |