FARO Technologies, Inc.
NASDAQ:FARO
25.7 (USD) • At close November 7, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -0.289 | -0.524 | -7.267 | 1.588 | -8.756 | -28.245 | -21.164 | -2.235 | -6.26 | -8.574 | -9.687 | -31.712 | -3.855 | -1.176 | -3.221 | 27.408 | -3.024 | -8.932 | -14.823 | -49.695 | -6.199 | -6.405 | 0.152 | 5.758 | -2.488 | 1.205 | 0.455 | -11.058 | 1.628 | -3.625 | -1.461 | 3.545 | 1.09 | 3.392 | 3.08 | 8.885 | -0.884 | 4.148 | 0.664 | 11.122 | 11.223 | 6.328 | 4.976 | 8.262 | 5.042 | 3.631 | 4.574 | 7.841 | 3.673 | 4.734 | 6.75 | 9.472 | 6.429 | 4.233 | 3.243 | 4.839 | 2.328 | 1.837 | 2.064 | -0.62 | -1.273 | -2.104 | -6.585 | 2.198 | 2.011 | 6.365 | 3.378 | 8.404 | 0.705 | 5.786 | 3.198 | 3.658 | 3.189 | 0.853 | 0.496 | 0.183 | 2.615 | 1.912 | 3.469 | 4.914 | 3.065 | 4.103 | 2.848 | 2.896 | 3.334 | 1.558 | 0.489 | 1.571 | 0.072 | -2.006 | -1.653 | 0.562 | -0.699 | -1.583 | -1.127 | 0.226 | -0.36 | 0.591 | -0.418 | -4.495 | -1.6 | -0.2 | -1.1 | 6.9 | -1.2 | -11.6 | 1 | 1.1 |
Depreciation & Amortization
| 3.921 | 4.167 | 3.621 | 3.681 | 3.803 | 3.512 | 4.413 | 3.922 | 3.406 | 3.643 | 3.012 | 3.836 | 3.271 | 3.099 | 3.19 | 3.608 | 3.422 | 3.45 | 3.759 | 4.313 | 4.881 | 4.573 | 4.749 | 4.846 | 4.747 | 4.377 | 4.343 | 4.513 | 4.368 | 3.989 | 3.718 | 4.135 | 3.381 | 3.266 | 3.086 | 3.195 | 2.79 | 2.739 | 2.493 | 1.908 | 1.805 | 1.868 | 1.847 | 1.77 | 1.699 | 1.736 | 1.833 | 1.812 | 1.796 | 1.689 | 1.679 | 1.665 | 1.711 | 1.722 | 1.614 | 1.492 | 1.779 | 1.515 | 1.54 | 1.44 | 1.41 | 1.389 | 1.291 | -0.474 | 1.784 | 1.758 | 1.437 | 1.281 | 1.354 | 1.324 | 1.291 | 1.289 | 1.026 | 1.115 | 1.106 | 1.006 | 0.967 | 0.79 | 0.69 | 0.678 | 0.567 | 0.538 | 0.557 | 0.52 | 0.472 | 0.539 | 0.589 | 0.456 | 0.529 | 0.621 | 0.661 | 0.576 | 0.659 | 0.658 | 0.667 | 0.864 | 0.627 | 0.803 | 0.638 | 1.665 | 1.1 | 0.8 | 0.9 | 2.1 | 0.4 | 0.4 | 0.1 | 0.1 |
Deferred Income Tax
| 1.327 | -0.522 | -0.805 | 0.056 | -0.041 | -0.603 | 0.562 | 1.844 | 0.488 | -0.114 | 0.066 | 28.373 | -1.658 | -0.397 | -1.612 | -23.483 | -2.557 | -0.078 | -2.326 | -6.235 | -0.058 | -0.019 | 0.008 | 0.85 | 0.029 | -0.062 | -0.128 | -1.964 | 0.056 | 0.162 | 0.006 | -1.268 | -0.473 | -0.426 | 0.165 | -1.211 | -0.005 | -1.711 | 2.272 | 1.097 | -4.555 | -0.839 | -0.41 | -0.351 | -0.285 | 0.119 | 1.162 | -1.346 | 0.074 | -0.739 | -0.005 | -0.783 | 0.127 | -0.307 | 0.291 | -1.903 | 0.93 | 0.246 | 0.034 | 0.067 | 1.739 | 0.15 | 0.03 | -0.397 | -0.246 | -1.8 | 0.471 | 0.078 | -0.354 | -0.299 | 0.111 | 0.422 | 0.334 | -0.458 | -0.278 | 0.187 | -0.807 | -0.544 | 0.31 | -2.721 | 1.918 | -2.575 | 0.069 | 0 | 0 | 0 | 0 | 0.091 | 0 | 0 | 0 | -0.074 | 0.953 | -0.078 | 0.002 | -0.019 | 0 | -0.025 | -0.083 | 0 | 0 | 0 | -0.1 | 1.5 | -0.1 | 0 | 0 | 0.2 |
Stock Based Compensation
| 2.768 | 1.164 | 4.539 | 5.557 | 3.692 | 4.95 | 3.634 | 3.293 | 3.666 | 3.491 | 2.867 | 2.799 | 3.28 | 3.283 | 2.094 | 1.886 | 2.083 | 2.167 | 2.178 | 2.368 | 3.387 | 2.752 | 2.564 | 1.903 | 2.317 | 1.847 | 1.553 | 1.627 | 1.628 | 1.778 | 1.417 | 1.306 | 1.337 | 1.249 | 1.482 | 0.515 | 1.323 | 1.27 | 1.198 | 1.009 | 1.225 | 1.198 | 1.246 | 1.13 | 1.132 | 1.087 | 1.018 | 1.062 | 1.09 | 1.093 | 0.773 | 0.685 | 0.676 | 0.724 | 0.642 | 0.593 | 0.596 | 0.639 | 0.564 | 0.622 | 0.626 | 0.663 | 0.538 | 2.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.029 | -0.072 | 0.007 | 0 | 0 | 0.143 | 0 | 0 | 0 | 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
| -4.403 | -1.424 | 5.827 | 4.835 | -4.808 | 11.514 | -6.235 | -14.772 | -16.801 | 5.52 | -3.652 | -1.774 | -4.735 | -7.18 | -12.072 | 0.551 | -5.278 | 1.883 | 27.328 | 9.824 | 1.559 | 8.52 | -2.516 | -12.637 | -4.985 | -3.728 | -10.735 | 17.305 | -4.847 | -6.748 | -4.692 | 0.003 | -6.487 | 5.6 | 4.585 | 7.506 | -2.067 | -10.035 | -6.911 | -17.161 | -14.311 | 1.647 | -8.362 | -1.303 | -1.764 | 1.373 | 1.412 | 5.088 | 0.025 | -4.319 | -4.874 | -1.505 | -12.939 | -7.283 | -3.897 | -0.595 | -2.503 | 0.092 | -3.514 | 6.213 | -1.71 | -1.014 | 4.241 | 2.114 | 6.426 | -9.756 | -5.332 | 0.583 | 3.098 | -1.065 | -4.273 | 1.535 | -1.468 | 0.492 | -3.685 | 2.463 | -5.615 | -8.704 | -2.763 | 1.512 | -1.438 | -7.594 | -2.012 | 0.924 | -1.862 | -1.926 | -0.326 | -4.407 | -0.409 | -1.29 | -1.019 | -0.156 | -1.301 | -1.069 | 0.002 | 0.422 | 2.606 | -1.044 | -0.56 | 1.141 | 0.8 | 0.1 | -0.9 | -1 | -0.3 | -2.4 | -0.9 | -1.5 |
Accounts Receivables
| 2.921 | 2.538 | 1.405 | -1.332 | -1.998 | 0.902 | 2.378 | -12.065 | -4.235 | 3.653 | 1.449 | -19.888 | 0.347 | 0.288 | 3.676 | -15.786 | 1.952 | 10.096 | 16.084 | -11.477 | 7.441 | 2.032 | 12.41 | -14.113 | -2.134 | -1.556 | 1.808 | -10.467 | -1.07 | 3.049 | 1.722 | -6.123 | -0.968 | 2.709 | 11.109 | -7.621 | 5.385 | -6.585 | 18.405 | -19.195 | -5.689 | -1.572 | 1.869 | -13.004 | -0.693 | 2.103 | 7.541 | -11.238 | 2.863 | -5.719 | 9.254 | -8.519 | -6.38 | 0.508 | 5.412 | -10.47 | -1.16 | -1.894 | 0.506 | -8.271 | -2.168 | -1.461 | 17.669 | 2.993 | 0 | 0 | 8.815 | -9.121 | 0 | 0 | 2.96 | -12.173 | 0 | 0 | 0.953 | -7.332 | 0 | 0 | -0.498 | -5.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0.639 | -2.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| -4.333 | -5.721 | 1.957 | 1.28 | -2.131 | 3.117 | -1.53 | 1.25 | -2.182 | 6.376 | -2.065 | 2.4 | -1.611 | -3.496 | -3.999 | 5.242 | 4.209 | -0.903 | 1.795 | 5.335 | 0.216 | 1.221 | -10.908 | -8.428 | -5.44 | -1.456 | -5.208 | 0.524 | -1.343 | -7.627 | -2.48 | 1.96 | -3.771 | -3.333 | -1.585 | 3.672 | -6.596 | -0.876 | -14.221 | -9.03 | -6.32 | -4.104 | -2.541 | -0.739 | -0.481 | 2.4 | -1.299 | 5.154 | 0.175 | 0.259 | -6.432 | -3.647 | -8.909 | -7.248 | -7.525 | -1.132 | -0.191 | -2.202 | -2.748 | 2.099 | 2.114 | 5.166 | -1.078 | 3.252 | -0.825 | -1.727 | -7.129 | -2.467 | -4.014 | -2.026 | 1.242 | 1.203 | -0.619 | 0.886 | 1.334 | -3.619 | -4.238 | -3.39 | -2.541 | 1.99 | -1.67 | -4.108 | -1.566 | -1.379 | 0.016 | -1.114 | -1.614 | -1.477 | -0.368 | -0.579 | -0.959 | 0.085 | -0.146 | 0.338 | -0.455 | -0.142 | 0.362 | -0.25 | -0.52 | 1.406 | -0.3 | -0.3 | -1.2 | -0.6 | -0.6 | -0.6 | -0.3 | -0.6 |
Change In Accounts Payables
| 1.365 | 2.634 | -5.721 | 7.223 | -2.525 | 2.173 | -2.45 | 7.026 | 0.149 | -0.716 | -1.682 | 0.893 | -0.628 | -3.702 | -9.823 | 12.396 | -8.611 | -6.151 | 4.756 | 10.886 | -5.611 | 1.379 | -9.172 | 10.626 | 3.47 | 1.945 | -4.846 | 3.877 | -4.384 | 4.052 | -2.442 | -0.594 | 2.724 | 3.709 | -5.305 | 2.378 | 3.857 | -3.086 | -9.55 | 9.672 | -0.091 | 5.389 | -6.103 | 7.033 | 3.64 | -3.889 | -0.676 | 7.576 | -3.214 | 0.094 | -4.29 | 4.644 | 0.749 | 1.907 | -2.447 | 10.435 | -1.351 | 3.833 | 2.199 | 11.293 | -0.852 | -4.472 | -8.835 | -5.317 | 0 | 0 | -4.193 | 9.884 | 0 | 0 | -5.509 | 3.062 | 0 | 0 | -6.132 | 5.439 | 0 | 0 | -1.13 | 2.138 | 0 | 0 | 0 | 0 | 0 | 0 | -0.215 | -1.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -7.311 | -0.875 | 8.186 | -2.336 | 1.846 | 5.322 | -4.633 | -10.983 | -2.069 | -3.793 | -1.354 | 14.821 | -2.843 | -0.27 | -1.926 | -1.301 | -2.828 | -1.159 | 4.693 | 5.08 | -0.487 | 3.888 | 5.154 | -0.722 | -0.881 | -2.661 | -2.489 | 23.371 | 1.95 | -6.222 | -1.492 | 4.76 | -4.472 | 2.515 | 0.366 | 9.077 | -4.713 | 0.512 | -1.545 | 1.392 | -2.211 | 1.934 | -1.587 | 5.407 | -4.23 | 0.759 | -4.154 | 3.596 | 0.201 | 1.047 | -3.406 | 6.017 | 1.601 | -2.45 | 0.663 | 0.572 | 0.199 | 0.355 | -3.471 | 1.092 | -0.804 | -0.247 | -3.515 | 1.186 | 7.251 | -8.029 | -2.825 | 2.287 | 7.112 | 0.961 | -2.966 | 9.443 | -0.849 | -0.394 | 0.16 | 6.082 | -1.377 | -5.314 | 1.406 | 2.858 | 0.232 | -3.486 | -0.445 | 2.303 | -1.878 | -0.811 | 0.864 | 1.389 | -0.04 | -0.712 | -0.06 | -0.24 | -1.155 | -1.407 | 0.457 | 0.564 | 2.244 | -0.795 | -0.04 | -0.265 | 1.1 | 0.4 | 0.3 | -0.4 | 0.3 | -1.8 | -0.6 | -0.9 |
Other Non Cash Items
| -0.756 | 11.398 | 14.8 | 2.938 | 1.737 | 14.009 | 0.446 | 1.248 | -0.825 | -0.189 | 0.357 | 0.573 | 0.435 | 0.348 | 1.335 | 0.608 | 0.106 | 1.259 | 0.199 | 48.427 | 2.152 | 2.513 | 0.853 | 0.738 | 5.238 | 0.417 | 0.463 | 0.7 | 0.767 | 0.355 | 0.733 | 1.411 | 1.875 | 1.527 | 0.722 | 1.251 | 8.334 | 1.218 | 1.055 | 3.206 | -0.416 | 0.127 | -0.12 | 0.575 | 0.111 | 0.041 | 0.274 | 0.132 | -0.071 | -0.095 | 0.011 | 0.549 | 0.538 | 0.753 | 0.329 | 0.77 | 0.832 | 0.458 | 0.348 | 0.891 | 0.312 | 0.252 | 0.397 | 0.646 | 0 | 0.308 | 0.138 | 0.15 | 0.195 | -0.003 | 0.031 | 0.128 | 0 | -0.018 | 0.018 | 0.205 | -0.007 | 0.267 | 0.001 | -0.448 | -1.188 | -6,943.438 | 0.901 | -2.129 | -0.73 | 0.141 | 0.18 | 0.349 | 0.155 | 0.918 | 0.363 | 0.666 | 0.201 | 0.255 | 0.045 | -0.09 | 0.277 | 0.441 | -0.173 | 3.087 | 0.2 | 0.2 | -0.1 | 0.2 | -0.1 | 13.2 | 0 | 0.2 |
Operating Cash Flow
| 2.568 | 4.212 | 6.575 | 18.655 | -4.373 | 5.137 | -18.344 | -6.7 | -14.896 | 3.777 | -7.037 | 2.095 | -3.262 | -2.023 | -10.286 | 10.578 | -5.248 | -0.251 | 16.315 | 9.002 | 5.722 | 11.934 | 5.81 | 1.458 | 4.858 | 4.056 | -4.049 | 11.123 | 3.6 | -4.089 | -0.279 | 9.132 | 0.723 | 14.608 | 13.12 | 20.141 | 9.491 | -2.371 | 0.771 | 1.181 | -5.029 | 10.329 | -0.823 | 10.083 | 5.935 | 7.987 | 10.273 | 14.589 | 6.587 | 2.363 | 4.334 | 10.083 | -3.458 | -0.158 | 2.222 | 5.196 | 3.962 | 4.787 | 1.036 | 8.613 | 1.104 | -0.664 | -0.088 | 6.324 | 9.975 | -3.125 | 0.092 | 10.496 | 4.998 | 5.743 | 0.358 | 7.032 | 3.081 | 1.984 | -2.343 | 4.044 | -2.919 | -6.272 | 1.743 | 3.936 | 3.066 | -2.071 | 2.363 | 2.211 | 1.214 | 0.312 | 0.932 | -1.939 | 0.348 | -1.757 | -1.648 | 1.574 | -0.187 | -1.818 | -0.412 | 1.403 | 3.149 | 0.766 | -0.595 | 1.398 | 0.5 | 0.9 | -1.3 | -1.6 | -1.3 | -0.4 | 0.2 | 0.1 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 1.521 | -2.315 | -2.765 | -3.907 | -2.159 | -4.42 | -3.508 | -2.806 | -5.103 | -3.975 | -5.054 | -5.162 | -2.926 | -1.415 | -2.437 | -2.426 | -1.44 | -1.014 | -1.192 | -0.836 | -3.031 | -2.854 | -2.072 | -4.31 | -2.261 | -3.457 | -2.893 | -3.921 | -3.112 | -2.237 | -2.077 | -2.665 | -3.42 | -0.913 | -2.379 | -6.096 | -2.955 | -4.689 | -2.569 | -8.557 | -5.904 | -2.939 | -2.543 | -2.884 | -1.947 | -0.973 | -0.75 | -1.293 | -0.935 | -2.08 | -0.896 | -1.348 | -1.057 | -1.482 | -1.477 | -1.919 | -1.472 | -0.817 | -0.818 | -0.634 | -0.469 | -1.119 | -1.835 | -5.51 | -2.676 | -4.377 | -0.908 | -1.218 | -0.578 | -0.732 | -0.761 | -0.783 | -0.683 | -1.511 | -1.2 | -1.938 | -1.212 | -1.062 | -0.662 | -0.482 | -0.919 | -0.239 | -0.811 | -0.303 | -0.051 | -0.589 | -0.486 | -0.191 | -0.405 | -0.529 | -0.162 | -0.13 | -0.13 | -0.327 | -0.2 | -0.458 | -0.277 | -0.358 | -0.226 | -0.837 | -0.2 | -0.2 | -0.2 | -0.5 | -0.2 | -5.6 | -0.4 | -0.1 |
Acquisitions Net
| 0 | 0 | 0 | -1.098 | 0 | 0 | 0 | -3.891 | -29.068 | 0 | 0 | 0.108 | 0 | -33.908 | 0 | -6.036 | -6.036 | 0 | 0 | 0.083 | 0 | 0 | 0 | 0.571 | -23.673 | -1.785 | -3.966 | -0.1 | 0 | -5.496 | 0 | -6.797 | -20.911 | 0 | 0 | 12.066 | -0.055 | 0 | -12.011 | -0.15 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.504 | 0.213 | 0.103 | 0.188 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.385 | -1.25 | -0.865 | -4.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.029 | 0 | 0 | -3.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | -19.496 | 20.024 | 0 | -20.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.3 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | -21 | 0 | 0 | 0 | 0.217 | 0 | 0 | 0 | -34.067 | 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 | -0.007 | -31.997 | -32.975 | 0.405 | -4.605 | 5.395 | -5.785 | -4.595 | -51.76 | 0 | 0 | 0 | 0 | 0 | 0 | -7.6 | 0 | -2.4 | -0.9 | -23.341 | -2.901 | 1.9 | -6.048 | 0 | 0 | 0 | -0.03 | -3.029 | 0 | 0 | 0 | -0.754 | 0 | 0 | -0.634 | -6.699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 20.009 | 0 | 19.496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 9 | 16.3 | 33.7 | 0 | 0 | 0.184 | 0 | 0 | 0 | 21 | 11 | 0 | 0 | -11 | 11 | 0 | 0 | 22.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -81.965 | -0.002 | 0.002 | 81.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.7 | 0 | 0.1 | 0.6 | 2.1 | 3.8 | 9.095 | 1.9 | 0 | 0 | 0 | 0 | 0.237 | 1.177 | 0 | 0 | 1.528 | -0.027 | 1.262 | 2.247 | 3.898 | 0.999 | 0 | 0 | 0 | 0 | 0 | 1.276 | 0 | 1.5 | -0.8 | 1.4 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -4.822 | 18.059 | -1.442 | -19.496 | 18.569 | -1.796 | -21.844 | -1.413 | -3.606 | -2.936 | -2.612 | -2.972 | -0.153 | -33.908 | -0.89 | 6.283 | -5.911 | 0.643 | 8.565 | -0.083 | -0.549 | -0.704 | -0.529 | -0.184 | -9 | -2.322 | -0.65 | -1.032 | 10.3 | 15.504 | -0.332 | -0.217 | 11 | -0.39 | -0.322 | 22.001 | -0.566 | -1.052 | -0.133 | -0.141 | -1 | -0.508 | -0.419 | -0.417 | -0.955 | -0.338 | -0.494 | -0.589 | -0.329 | 0 | -0.193 | -0.244 | 0 | 0 | -0.294 | -0.405 | 0 | 0 | -0.205 | 0.504 | -0.213 | -0.103 | -0.188 | -3.766 | 0 | 0 | -0.331 | 4.871 | 0 | -5.23 | -0.042 | 0.7 | 0 | 0 | 0.175 | 0.174 | 0.308 | -0.232 | -0.25 | 23.522 | -0.152 | -0.22 | -0.211 | -16.234 | 0.759 | 1.051 | -0.76 | -0.325 | -0.161 | -0.107 | -0.218 | -2.79 | 0.06 | 0.414 | -0.139 | 7.082 | -0.288 | -3.1 | -0.006 | 5.37 | -0.3 | -0.3 | -0.1 | -18 | -0.1 | -0.2 | -0.2 | -0.3 |
Investing Cash Flow
| -3.301 | 17.694 | -2.765 | -23.403 | 17.865 | -4.42 | -23.532 | -6.697 | -34.171 | -3.975 | -5.054 | -5.054 | -2.926 | -35.323 | -2.437 | -2.179 | -7.351 | 15.629 | 7.808 | -0.836 | -3.58 | -2.854 | -2.072 | -8.739 | -34.934 | -5.242 | -6.859 | -4.021 | 7.888 | 13.267 | -2.077 | -20.462 | -13.331 | -0.913 | -2.379 | 15.905 | -3.01 | -4.689 | -14.58 | -8.707 | -6.904 | -2.939 | -2.543 | -2.884 | -1.947 | -0.973 | -0.75 | -1.293 | -0.935 | -2.08 | -0.896 | -1.348 | -1.057 | -1.482 | -1.477 | -1.919 | -1.472 | -0.817 | -0.818 | -0.641 | -0.478 | -33.114 | 47.155 | -5.105 | -7.281 | 1.018 | -6.693 | -5.813 | -52.338 | -5.962 | -0.761 | -0.783 | -0.683 | -1.411 | -0.6 | -7.264 | 1.646 | 4.536 | -4.182 | -0.301 | -3.972 | 1.44 | -7.07 | -16.3 | 1.885 | 0.461 | -1.276 | 1.012 | -0.593 | 0.626 | -1.163 | 0.225 | 0.928 | 0.087 | -0.973 | -0.075 | -0.565 | -3.458 | 1.045 | 4.533 | 1 | -1.3 | 1.1 | -18.5 | -0.3 | -5.8 | -0.6 | -0.4 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -2.659 | -2.754 | -0.04 | -0.154 | -0.049 | -0.061 | -72.266 | -0.048 | -0.056 | -0.058 | -0.058 | -0.067 | -0.062 | -0.081 | -0.086 | -0.101 | -0.077 | -0.078 | -0.082 | -0.085 | -0.086 | -0.097 | -0.09 | -0.073 | -0.038 | 0 | -0.046 | -0.102 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.001 | -0.003 | -0.002 | -0.002 | -0.002 | -0.046 | -0.05 | -0.017 | 0 | -0.013 | -0.063 | -0.013 | -0.021 | -0.033 | -0.131 | -0.023 | -0.023 | -0.095 | -0.022 | -0.024 | -0.021 | -2.51 | -0.019 | -0.033 | -0.006 | -0.006 | -0.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.045 | 0.67 | 0.047 | 5.118 | 14.731 | 0 | 0 | 0 | 7.901 | 0 | 0 | 0 | 14.07 | 0 | 0 | 6.785 | 3.207 | 0.103 | 0.016 | 0.268 | 0.155 | 0.006 | 0.061 | 0.452 | 0.001 | 0.111 | 0.156 | 2.019 | 0.847 | 0.867 | 0.036 | 1.619 | 2.177 | 0.183 | 0.035 | 3.049 | 0.055 | 0.506 | 0.313 | 5.288 | 1.423 | 0.852 | 4.346 | 2.529 | 1.025 | 0.017 | 0.088 | 0.275 | 0.038 | 0.045 | 0 | 0 | -0.036 | 0.048 | 0 | 0.08 | 0.012 | 55.053 | 2.132 | 1.224 | 0.463 | 0 | 0 | 0 | 0.058 | 0.053 | 0.082 | 0.209 | 0.049 | 0.032 | 0.915 | 0.175 | 23.708 | 0.432 | 0.318 | 0.02 | 0.017 | 0 | 0 | 0 | 0.002 | 0 | -0 | 0.023 | 0.021 | 0 | -0 | 0.004 | -0.076 | 0 | 0 | 0 | 0.5 | -0.1 | 0 | 0 | -0.6 |
Common Stock Repurchased
| -10.014 | 0 | 0 | 0.089 | 0.188 | -0.277 | 0.014 | -0.308 | -0.419 | -0.249 | -0.916 | 0.135 | -0.358 | -0.443 | -3.336 | -0.034 | -0.159 | -0.828 | -1.581 | -0.81 | 0.051 | -0.302 | -1.138 | -0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -22.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.829 | 0 | 0 | -8.829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.633 | 0 | 0 | 0.306 | -0.91 | -0.291 | 0.014 | 1.115 | -0.419 | -0.249 | -0.916 | 0.135 | -0.358 | 0.533 | -4.312 | -5.418 | 0.638 | 0.224 | 1.221 | -3.138 | -1.207 | 0.141 | -1.096 | -14.366 | 13.13 | 0.348 | 6.785 | 3.207 | -0.521 | 0.016 | 0.268 | -0.337 | -0.15 | 0.005 | 0.065 | 0.021 | 0.006 | -0.006 | 0.292 | 0.032 | 0.078 | 0.093 | 0.058 | 0.155 | 0.183 | 0.006 | 0.808 | 0.042 | 0.021 | 0.124 | 1.056 | 0.181 | 0.399 | 0.776 | 0.237 | 0.106 | 0.011 | 0.01 | 2.496 | 0.002 | 0.014 | 0 | -0.055 | -0.038 | 0.015 | -0.023 | -0.015 | -2.062 | 0.728 | 0.774 | 1.431 | -0.058 | -0.04 | -0.12 | 0.014 | -0.008 | -0.007 | 0.006 | -0.025 | -0.062 | 0.045 | -0.011 | -0.01 | 0.028 | -1.499 | 0.005 | 0.006 | -0.012 | 1.448 | 0.001 | -0.008 | 0.004 | -0.006 | -0 | -0.015 | -0.007 | -0 | -0.001 | -0.006 | -0.006 | 0 | -0.2 | 0 | -0.1 | -0.2 | 0.1 | 0 | -0.9 |
Financing Cash Flow
| -10.04 | -2.754 | -0.04 | 0.306 | -0.959 | -0.352 | 72.28 | 0.759 | -0.475 | -0.307 | -0.974 | 0.113 | 0.25 | -0.477 | 1.696 | 9.212 | 0.561 | 0.146 | 1.139 | 4.678 | -1.293 | 0.044 | -1.186 | -0.369 | 13.092 | 0.348 | 6.739 | 3.105 | -0.42 | 0.014 | 0.266 | -0.184 | -0.146 | 0.064 | 0.515 | -22.743 | 0.116 | 0.147 | 2.309 | 0.877 | 0.943 | 0.083 | 1.627 | 2.315 | 0.183 | 0.028 | 3.794 | 0.042 | 0.506 | 0.404 | 6.213 | 1.581 | 1.228 | 5.027 | 2.744 | 1.107 | 0.007 | -2.412 | 2.752 | 0.007 | 0.053 | -0.006 | -8.884 | -0.074 | 0.063 | -0.023 | 0.065 | -2.05 | 55.781 | 2.906 | 2.655 | 0.405 | -0.04 | -0.12 | 0.014 | 0.05 | 0.046 | 0.088 | 0.184 | -0.014 | 0.077 | 0.904 | 0.165 | 23.736 | -1.067 | 0.323 | 0.026 | 0.004 | 1.448 | 0.001 | -0.008 | 0.006 | -0.006 | -0 | 0.008 | 0.014 | -0 | -0.001 | -0.002 | -0.082 | -0.1 | -0.2 | 0 | 0.4 | -0.2 | 0.1 | 0 | -1.5 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.772 | -0.756 | -1.039 | 1.31 | -0.842 | -0.701 | 0.348 | 1.916 | -3.893 | -4.718 | -1.732 | -0.979 | -1.585 | 1.203 | -4.649 | 4.385 | 1.975 | 0.936 | -1.656 | 1.707 | -2.37 | 0.784 | -0.639 | 1.335 | -1.472 | -4.434 | 2.035 | 0.912 | 1.179 | 2.544 | 1.779 | -3.666 | 0.562 | -0.496 | 1.666 | -1.922 | -1.198 | 1.423 | -1.723 | -0.972 | -1.935 | -0.354 | -0.175 | -1.789 | 1.426 | -0.332 | -1.952 | -0.61 | -0.401 | 0.473 | -0.603 | -0.121 | 0.293 | 0.67 | -0.929 | 1.713 | 0.199 | 2.04 | 0.283 | -0.302 | -0.068 | -0.653 | -0.45 | 2.189 | 0.646 | -0.599 | 0.224 | -2.244 | -2.245 | -0.765 | -0.65 | 0.087 | -0.327 | 0.066 | 0.049 | 1.489 | 1.236 | -0.903 | -0.601 | 0.562 | 0.322 | 1.552 | -2.029 | 2.293 | -0.098 | -2.466 | 1.215 | 0.196 | 0.048 | 0.153 | 0.057 | -0.03 | 0.131 | -0.135 | -0.189 | 0.199 | 0.036 | -0.227 | -0.169 | -0.995 | 0.2 | -0.4 | 0.1 | 20.1 | 1.6 | 6.2 | 0 | 0.3 |
Net Change In Cash
| -9.001 | 18.396 | 2.731 | -3.132 | 11.691 | -0.336 | 30.752 | -10.722 | -53.435 | -5.223 | -14.797 | -3.825 | -7.523 | -36.62 | -15.676 | 21.996 | -10.063 | 16.46 | 23.606 | 14.551 | -1.521 | 9.908 | 1.913 | -6.315 | -18.456 | -5.272 | -2.134 | 11.119 | 12.247 | 11.736 | -0.311 | -15.18 | -12.192 | 13.263 | 12.922 | 11.381 | 5.399 | -5.49 | -13.223 | -7.621 | -12.925 | 7.119 | -1.914 | 7.725 | 5.597 | 6.71 | 11.365 | 12.728 | 5.757 | 1.16 | 9.048 | 10.195 | -2.994 | 4.057 | 2.56 | 6.097 | 2.696 | 3.598 | 3.253 | 7.677 | 0.611 | -34.437 | 37.733 | 3.334 | 3.403 | -2.729 | -6.312 | 0.389 | 6.196 | 1.922 | 1.602 | 6.741 | 2.031 | 0.519 | -2.88 | -1.681 | 0.009 | -2.551 | -2.856 | 4.183 | -0.507 | 1.826 | -6.57 | 11.941 | 1.933 | -1.37 | 0.897 | -0.727 | 1.251 | -0.977 | -2.762 | 1.775 | 0.866 | -1.866 | -1.566 | 1.412 | 2.621 | -2.919 | 0.279 | 4.937 | 1.6 | -2 | -0.1 | 0.4 | -0.2 | 0.1 | -0.4 | -1.5 |
Cash At End Of Period
| 88.913 | 97.914 | 79.518 | 76.787 | 79.919 | 68.228 | 68.564 | 37.812 | 48.534 | 101.969 | 107.192 | 121.989 | 125.814 | 133.337 | 169.957 | 185.633 | 163.637 | 173.7 | 157.24 | 133.634 | 119.083 | 120.604 | 110.696 | 108.783 | 115.098 | 133.554 | 138.826 | 140.96 | 129.841 | 117.594 | 105.858 | 106.169 | 121.349 | 133.541 | 120.278 | 107.356 | 95.975 | 90.576 | 96.066 | 109.289 | 116.91 | 129.835 | 122.716 | 124.63 | 116.905 | 111.308 | 104.598 | 93.233 | 80.505 | 74.748 | 73.588 | 64.54 | 54.345 | 57.339 | 53.282 | 50.722 | 44.625 | 41.929 | 38.331 | 35.078 | 27.401 | 26.79 | 61.227 | 23.494 | 20.16 | 16.757 | 19.486 | 25.798 | 25.409 | 19.213 | 17.291 | 15.689 | 8.948 | 6.917 | 6.398 | 9.278 | 10.959 | 10.95 | 13.501 | 16.357 | 12.174 | 12.681 | 10.855 | 17.425 | 5.484 | 3.551 | 4.921 | 4.024 | 4.75 | 3.5 | 4.477 | 7.239 | 5.464 | 4.598 | 6.463 | 8.029 | 6.618 | 3.997 | 6.916 | 6.637 | 1.7 | -1 | 1.1 | 0.4 | -0.2 | 0.1 | 28.4 | -1.5 |