Napco Security Technologies, Inc.
NASDAQ:NSSC
36.09 (USD) • At close December 24, 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 | 1992 Q3 | 1992 Q2 | 1992 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 11.185 | 13.534 | 13.196 | 12.61 | 10.478 | 1.439 | 10.84 | 8.446 | 6.402 | 7.931 | 2.879 | 1.037 | 7.752 | 5.025 | 4.36 | 3.197 | 2.319 | -1.9 | 3.615 | 3.572 | 3.233 | 4.728 | 3.122 | 2.869 | 1.504 | 3.697 | 1.829 | 1.233 | 0.89 | 3.222 | 0.952 | 0.857 | 0.568 | 3.438 | 1.044 | 0.976 | 0.315 | 3.34 | 0.395 | 0.951 | 0.159 | 2.335 | 0.65 | 0.368 | 0.123 | 3.209 | 0.111 | 0.135 | -0.434 | 1.841 | 0.303 | 0.309 | -0.167 | 1.403 | 0.695 | 0.157 | -1.134 | -1.906 | -1.864 | -0.912 | -1.818 | -9.022 | -5.014 | 0.332 | 0.322 | -1.106 | 3.277 | 1.173 | 0.374 | 0.989 | 1.132 | 1.144 | 0.952 | 2.346 | 1.475 | 1.483 | 0.815 | 3.231 | 1.013 | 0.872 | 0.513 | 2.155 | 0.734 | 0.728 | -0.282 | 1.284 | -0.206 | 0.219 | -0.287 | 1.606 | 0.207 | 0.124 | -0.596 | 0.742 | -0.598 | 0.434 | -0.327 | 1.744 | 0.566 | 0.1 | -0.4 | 1.6 | 0.5 | 0.1 | 0.3 | 1.3 | 0.1 | 0.2 | 0.4 | 0.5 | 0.2 | 0.5 | 0.4 | 0.3 | 0.1 | 0.3 | 0.3 | 0.4 | -0.3 | 0.2 | 0.2 | 0.3 | 0.1 | 0.6 | 0.3 | 1.1 | 0.5 | 0.5 | 0.2 | 0.5 | 0.3 | 0.4 | 0.2 |
Depreciation & Amortization
| 0.549 | 0.536 | 0.538 | 0.551 | 0.537 | 0.532 | 0.47 | 0.471 | 0.457 | 0.451 | 0.436 | 0.446 | 0.438 | 0.429 | 0.412 | 0.428 | 0.427 | 0.377 | 0.374 | 0.38 | 0.364 | 0.377 | 0.364 | 0.341 | 0.327 | 0.383 | 0.354 | 0.342 | 0.33 | 0.381 | 0.344 | 0.327 | 0.322 | 0.382 | 0.35 | 0.344 | 0.344 | 0.427 | 0.393 | 0.378 | 0.372 | 0.463 | 0.44 | 0.422 | 0.415 | 0.507 | 0.493 | 0.49 | 0.484 | 0.637 | 0.558 | 0.544 | 0.536 | 0.608 | 0.575 | 0.567 | 0.561 | 0.677 | 0.667 | 0.658 | 0.656 | 1.287 | 0.552 | 0.51 | 0.378 | 0.337 | 0.293 | 0.284 | 0.277 | 0.34 | 0.297 | 0.286 | 0.278 | 0.381 | 0.291 | 0.266 | 0.254 | 0.312 | 0.281 | 0.271 | 0.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| -0.749 | -0.445 | -0.926 | -1.325 | -0.08 | -1.418 | -0.406 | -0.577 | -0.417 | -0.123 | -0.187 | 0.075 | 0.021 | 0.18 | 0.137 | 0.008 | -0.09 | -0.537 | 0.086 | 0.303 | 0.188 | 0.082 | 0.573 | -0.053 | 0.153 | 0.529 | 0.368 | -0.977 | 0.16 | 0.215 | -0.038 | 0.144 | 0.04 | 0.536 | -0.04 | -0.11 | -0.011 | 0.139 | 0.093 | -0.057 | 0.055 | 0.527 | -0.049 | 0 | -0.054 | 0.356 | -0.183 | 0.034 | 0.037 | -0.016 | 0.139 | 0.04 | 0.036 | -0.187 | -0.304 | 0.052 | 0.118 | 0.136 | -0.365 | 0.142 | -0.086 | -3.079 | 0.033 | 0.073 | 0.018 | -0.077 | 1.07 | -0.086 | -0.254 | 0.01 | -0.155 | -0.049 | 0.024 | 0.214 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.371 | 0.857 | 0.266 | 0.303 | 0.307 | 0.33 | 0.322 | 0.335 | 0.477 | 0.27 | 0.035 | 1.255 | 0.089 | 0.163 | 0.084 | 0.084 | 0.104 | 0.086 | 0.172 | 0.308 | 0.017 | 0.008 | 0 | 0.147 | 0.005 | 0.005 | 0.005 | 0.103 | 0.033 | 0.005 | -0.001 | 0.065 | 0.033 | 0.011 | 0 | 0.06 | 0.032 | -0.101 | 0 | 0.068 | 0.033 | 0.059 | 0.01 | 0.006 | 0.001 | -0.434 | 0 | 0 | 0 | 0.29 | 0 | 0.001 | 0.007 | 0.014 | 0.014 | 0.015 | 0.023 | 0.042 | 0.053 | 0.063 | 0.069 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.263 | -1.045 | -0.807 | -4.321 | -0.964 | 13.036 | -0.214 | -5.805 | -9.058 | -9.208 | -3.547 | 1.486 | -0.93 | 0.243 | 2.459 | 1.585 | 1.005 | 3.938 | -2.645 | -2.716 | -0.875 | -2.004 | -4.658 | -0.07 | 1.136 | -2.239 | -0.698 | 0.622 | 0.068 | -1.917 | -3.228 | -0.357 | 0.961 | -0.448 | 0.993 | -0.053 | 1.482 | -2.401 | 0.147 | -1.865 | 1.666 | -1.832 | -0.954 | -0.557 | 3.237 | -2.498 | -0.445 | 0.746 | 1.483 | -1.909 | 0.85 | -0.537 | 0.41 | -1.4 | 0.544 | 0.316 | 0.606 | 1.33 | -0.601 | 2.692 | 4.23 | 3.772 | 5.447 | 1.489 | -0.242 | 3.521 | -5.017 | -2.063 | 1.467 | -0.853 | -1.258 | -4.616 | -2.765 | -1.992 | -1.606 | -2.413 | -1.825 | -3.097 | -0.367 | 1.154 | 2.082 | -0.437 | -0.153 | 0.2 | 1.946 | -0.465 | -1.129 | -1.534 | 0.069 | -0.808 | 0.845 | -0.135 | -1.573 | -4.793 | 1.674 | -2.028 | -0.472 | 0.646 | 0.234 | 34.4 | -0.5 | 1 | 33.9 | -0.2 | 0.1 | 0.6 | 0.1 | 1.4 | 1.8 | 1.9 | 0.1 | 28.1 | -0.5 | -0.3 | 0.2 | -0.1 | 0.2 | 0.7 | -0.5 | -0.4 | 0.8 | 1.5 | 5.5 | 0.8 | 0.3 | 0.2 | 0.9 | -0.5 | 0.2 | -0.1 | 0.1 | -0.5 | -1.2 |
Accounts Receivables
| 3.671 | -1.625 | -2.363 | -4.62 | 3.172 | -1.905 | -3.095 | 0.358 | 7.903 | -5.026 | -0.678 | 1.812 | 2.738 | -5.756 | -1.132 | -1.887 | 3.726 | 0.414 | -0.447 | 1.593 | 1.24 | -3.571 | -2.54 | 2.266 | 2.405 | -4.696 | -0.701 | 0.385 | 2.509 | -3.355 | -0.663 | 1.039 | 1.706 | -2.885 | -0.543 | -0.36 | 2.8 | -3.443 | 0.715 | -1.417 | 2.989 | -2.691 | -0.459 | 0.584 | 3.913 | -3.679 | -0.644 | 0.641 | 1.859 | -2.681 | 0.668 | 0.773 | 2.462 | -2.188 | -1.808 | 0.986 | 3.083 | -1.518 | -0.171 | 0.816 | 3.027 | -1.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.235 | -0.867 | 2.617 | 1.615 | -6.62 | 13.842 | 2.796 | -0.634 | -14.121 | -7.965 | -6.022 | -3.463 | -1.824 | 3.045 | 2.03 | 4.407 | -0.688 | 1.006 | -0.731 | -4.666 | -2.402 | 0.008 | -1.391 | -2.943 | -1.665 | 1.098 | 1.046 | -0.728 | -0.559 | -0.416 | -2 | -1.902 | -0.467 | 0.56 | 1.015 | 1.323 | -0.91 | 0.493 | -0.798 | 0.327 | -1.41 | 0.339 | -1.383 | 0.338 | -1.57 | 0.167 | 0.798 | 0.207 | -0.151 | 0.486 | 1.341 | 0.638 | -2.064 | -0.395 | 0.027 | 0.647 | -1.078 | 1.586 | -1.017 | 1.345 | 2.444 | 5.92 | 1.865 | -1.304 | -1.317 | 7.558 | -2.176 | -1.94 | -2.491 | 3.348 | -1.018 | -3.953 | -4.147 | 0.449 | -2.067 | -2.268 | -2.538 | -1.01 | -0.238 | 0.219 | -0.619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Accounts Payables
| -2.113 | 2.334 | -1.21 | -0.703 | 6.478 | 2.266 | -0.193 | -6.222 | -2.432 | 3.87 | 3.262 | 1.63 | -2.295 | 3.478 | 1.585 | 0 | 0 | 0.001 | 0 | 0 | 0 | -1.014 | 0 | 0.613 | 0.401 | 0.766 | 0 | 1.086 | -1.852 | 1.704 | 0 | 0 | -0.233 | 0 | 0 | 0 | 0 | 0.541 | 0.237 | 0 | -0.01 | 0.518 | 0 | 0 | 0.883 | 1.015 | -0.589 | -0.144 | -0.041 | 0.216 | -1.161 | -1.931 | 0.135 | 2.24 | 1.276 | -1.484 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -0.06 | -0.887 | 0.149 | -0.613 | -3.994 | -1.167 | 0.278 | 0.693 | -0.408 | 3.783 | 3.153 | 1.507 | 0.451 | 2.954 | 1.561 | -0.935 | -2.033 | 2.517 | -1.467 | 0.357 | 0.287 | 1.559 | -0.727 | -0.006 | -0.005 | 1.359 | -1.043 | -0.121 | -0.03 | 0.15 | -0.565 | 0.506 | -0.045 | 1.877 | 0.521 | -1.016 | -0.408 | 0.008 | -0.007 | -0.775 | 0.097 | 0.002 | 0.888 | -1.479 | 0.011 | -0.001 | -0.01 | 0.042 | -0.184 | 0.07 | 0.002 | -0.017 | -0.123 | -1.057 | 1.049 | 0.167 | -0.413 | 1.262 | 0.587 | 0.531 | -1.241 | -0.815 | 3.582 | 2.793 | 1.075 | -4.037 | -2.841 | -0.123 | 3.958 | -4.201 | -0.24 | -0.663 | 1.382 | -2.441 | 0.461 | -0.145 | 0.713 | -2.087 | -0.129 | 0.935 | 2.701 | -0.437 | -0.153 | 0.2 | 1.946 | -0.465 | -1.129 | -1.534 | 0.069 | -0.808 | 0.845 | -0.135 | -1.573 | -4.793 | 1.674 | -2.028 | -0.472 | 0.646 | 0.234 | 34.4 | -0.5 | 1 | 33.9 | -0.2 | 0.1 | 0.6 | 0.1 | 1.4 | 1.8 | 1.9 | 0.1 | 28.1 | -0.5 | -0.3 | 0.2 | -0.1 | 0.2 | 0.7 | -0.5 | -0.4 | 0.8 | 1.5 | 5.5 | 0.8 | 0.3 | 0.2 | 0.9 | -0.5 | 0.2 | -0.1 | 0.1 | -0.5 | -1.2 |
Other Non Cash Items
| -0.594 | 2.986 | 2.37 | -0.334 | 0.931 | -1.635 | 0.316 | 0.183 | 0.174 | 0.598 | 0.996 | 0.039 | -3.907 | 0.516 | 0.042 | -0.13 | -2.227 | 1.728 | 0.199 | 0.039 | 0.612 | -0.301 | 0.016 | -0.007 | -0.006 | 0.803 | 0.005 | 0.119 | 0.02 | -0.447 | -0.173 | 0.005 | -0.005 | -0.445 | 0.045 | -0.01 | -0.075 | -0.401 | 0.015 | -0.005 | -0.015 | -1.077 | 0.075 | 0.075 | 0.06 | 0.354 | -0.869 | 0.02 | -0.434 | 2.345 | 0.303 | -0.005 | -0.167 | 1.675 | -0.489 | -0.065 | -1.134 | 0.364 | 1.096 | -0.048 | 0.01 | 9.628 | -0.313 | 0.112 | 0.16 | -0.092 | 0.29 | 0.097 | 0.019 | 0.314 | 0.098 | 0.114 | 0.044 | -0.086 | 0.282 | -0.06 | -0.105 | 0.683 | 0 | 0 | -0.035 | 1.384 | 0 | 0 | 0 | 1.483 | 2.383 | 2.821 | 1.844 | 1.574 | 0 | 2.627 | 3.22 | 2.041 | 0 | 2.893 | 1.76 | -0.875 | -0.293 | -33.8 | 1 | -1.5 | -33.7 | 0.4 | 0.4 | -1.1 | 0.6 | -2 | -3.5 | -2.3 | 0.7 | -27.5 | 0.7 | 0.6 | -0.6 | 1.1 | 1.4 | -0.3 | 1.7 | 0.9 | -2.7 | -2.2 | -4.9 | -0.6 | -0.3 | -2.6 | -1.9 | 1.3 | -0.3 | -1.3 | 0 | 0 | 0 |
Operating Cash Flow
| 12.025 | 14.336 | 12.339 | 7.484 | 11.209 | 12.284 | 11.328 | 3.053 | -1.965 | -0.081 | 0.612 | 4.338 | 3.463 | 6.556 | 7.494 | 5.172 | 3.765 | 3.692 | 1.801 | 1.886 | 2.927 | 2.89 | -0.583 | 3.227 | 3.119 | 3.178 | 1.863 | 1.323 | 1.501 | 1.459 | -1.971 | 1.041 | 1.919 | 3.474 | 2.392 | 1.207 | 2.087 | 1.104 | 1.043 | -0.53 | 2.27 | 0.475 | 0.172 | 0.314 | 3.782 | 1.928 | -0.024 | 1.425 | 1.57 | 1.067 | 1.855 | 0.352 | 0.822 | 2.113 | 1.035 | 1.042 | 0.174 | 0.643 | -1.014 | 2.595 | 3.061 | 2.655 | 0.985 | 2.516 | 0.636 | 2.583 | -0.087 | -0.595 | 1.883 | 0.8 | 0.114 | -3.121 | -1.467 | 0.968 | 0.449 | -0.724 | -0.861 | 1.129 | 0.927 | 2.297 | 2.852 | 3.102 | 0.581 | 0.928 | 1.664 | 2.302 | 1.048 | 1.506 | 1.626 | 2.372 | 1.052 | 2.616 | 1.051 | -2.01 | 1.076 | 1.299 | 0.961 | 1.515 | 0.507 | 0.7 | 0.1 | 1.1 | 0.7 | 0.3 | 0.8 | 0.8 | 0.8 | -0.4 | -1.3 | 0.1 | 1 | 1.1 | 0.6 | 0.6 | -0.3 | 1.3 | 1.9 | 0.8 | 0.9 | 0.7 | -1.7 | -0.4 | 0.7 | 0.8 | 0.3 | -1.3 | -0.5 | 1.3 | 0.1 | -0.9 | 0.4 | -0.1 | -1 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.68 | -0.551 | -0.361 | -0.426 | -0.256 | -0.415 | -1.731 | -0.444 | -0.372 | -0.293 | -0.418 | -0.249 | -0.522 | -0.441 | -0.177 | -0.246 | -0.143 | -0.291 | -0.26 | -0.882 | -0.181 | -0.39 | -0.479 | -0.695 | -0.424 | -0.262 | -0.367 | -0.137 | -0.514 | -0.299 | -0.535 | -0.446 | -0.134 | -0.263 | -0.159 | -0.138 | -0.133 | -0.229 | -0.178 | -0.22 | -0.103 | -0.141 | -0.246 | -0.241 | -0.125 | -0.067 | -0.092 | -0.159 | -0.065 | -0.176 | -0.219 | -0.177 | -0.034 | -0.283 | -0.172 | 0 | -0.092 | -0.053 | -0.096 | -0.107 | -0.044 | -0.22 | -0.102 | -0.211 | -0.115 | -0.377 | -0.221 | -0.103 | -0.344 | -0.508 | -0.199 | -0.373 | -0.214 | -0.218 | -0.451 | -0.54 | -0.47 | -0.11 | -0.065 | -0.343 | -0.14 | -0.237 | -0.22 | -0.141 | -0.083 | -0.146 | -0.15 | -0.19 | -0.266 | -0.152 | -0.195 | -0.146 | -0.216 | -0.072 | -0.409 | -0.38 | -0.174 | -0.334 | -0.387 | -0.3 | -0.2 | -0.4 | -0.2 | -0.3 | -0.2 | 0 | 0 | -0.1 | -0.1 | -0.2 | -0.1 | -0.2 | -0.2 | -0.3 | -0.4 | -0.2 | -0.3 | -0.3 | -1 | -1.3 | -0.7 | -0.6 | -0.6 | -0.2 | -0.2 | -0.5 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | -10.091 | 0 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.026 | -24.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.385 | 0 | 0 | -7.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.157 | -0.274 | -0.511 | -0.383 | -0.389 | -5.134 | -20.217 | -0.05 | -10.028 | -0.023 | -0.018 | -0.021 | -0.019 | -0.019 | -5.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.293 | 0 | 0 | 0 | 0 | 0 | 10.091 | 0 | -0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.274 | -0.511 | -0.383 | -0.389 | -5.134 | 10.091 | -0.05 | 0.038 | -0.023 | -0.018 | -0.021 | -0.019 | -0.019 | -5.403 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.753 | 0 | 0 | 0 | -0.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.383 | 0 | 0 | 0 | -0.606 | 0 | 0 | 0 | -0.606 | 0 | 0 | 0 | -0.3 | 0 | 0 | 0 | -0.855 | 0 | -0.19 | -0.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | -0.2 | -0.5 | -0.1 | -0.2 | -0.1 |
Investing Cash Flow
| 15.456 | -0.825 | -0.872 | -0.809 | -0.645 | -5.549 | -11.857 | -0.494 | -10.362 | -0.316 | -0.436 | -0.27 | -0.541 | -0.46 | -5.58 | -0.246 | -0.143 | -0.291 | -0.26 | -0.882 | -0.181 | -0.39 | -0.479 | -0.695 | -0.424 | -0.262 | -0.367 | -0.137 | -0.514 | -0.299 | -0.535 | -0.446 | -0.134 | -0.263 | -0.159 | -0.138 | -0.133 | -0.229 | -0.178 | -0.22 | -0.103 | -0.141 | -0.246 | -0.241 | -0.125 | -0.067 | -0.092 | -0.159 | -0.065 | -0.176 | -0.219 | -0.177 | -0.034 | -0.283 | -0.172 | -0.19 | -0.092 | -0.053 | -0.096 | -0.107 | -0.044 | -0.22 | -0.102 | -0.237 | -24.67 | -0.377 | -0.221 | -0.103 | -0.344 | -0.508 | -0.199 | -0.373 | -0.214 | -0.218 | -0.451 | -0.54 | -0.47 | -0.11 | -0.065 | -0.343 | -0.14 | -0.237 | -0.22 | -0.141 | -0.083 | -0.146 | -0.15 | -0.19 | -0.266 | -0.152 | -0.195 | -0.146 | -0.216 | 0.313 | -0.409 | -0.38 | -7.807 | -0.334 | -0.387 | -0.3 | -0.2 | -0.4 | -0.2 | -0.3 | -0.2 | -0.6 | 0.2 | -0.1 | -0.1 | -0.2 | -0.1 | -0.2 | -0.2 | -0.3 | -0.4 | -0.2 | -0.3 | -0.3 | -1 | -1.3 | -0.7 | -0.6 | -0.6 | -0.2 | -0.2 | -0.5 | -0.3 | -0.2 | -0.2 | -0.5 | -0.1 | -0.2 | -0.1 |
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 | -2 | 0 | 0 | 0 | 0 | 1.15 | -1.575 | -0.875 | -2.7 | -0.4 | -1.4 | -1.4 | 0.1 | -0.4 | -0.4 | -0.4 | -0.4 | -0.9 | -0.4 | -2.9 | -0.4 | -0.4 | -0.9 | -2.157 | -0.841 | -0.893 | -0.893 | -0.893 | -2.393 | 0 | -2.786 | -0.893 | -0.893 | -0.893 | -0.893 | -0.893 | -0.893 | -3.893 | -0.893 | 0.7 | -1.5 | 1.5 | 0 | 0 | 1.7 | 1.5 | 0 | 0 | 1 | 0 | 1.1 | 0.65 | -0.963 | -1.45 | -1.963 | -1.974 | -3.775 | -1.475 | -0.476 | -1.974 | -2.128 | 1.423 | -2.04 | -0.51 | -2.82 | -1.68 | -0.678 | -0.75 | 0.741 | 0.318 | 5.709 | -0.492 | -0.306 | -0.262 | -0.5 | -0.4 | -0.5 | -0.4 | -0.3 | -0.4 | 2.3 | -0.2 | 1.1 | 1 | -0.2 | -0.3 | -0.3 | -0.6 | -0.1 | -0.2 | -1.7 | -0.3 | -0.2 | 0.2 | 0 | 1.7 | 1.7 | -0.4 | 0 | -0.6 | 1.7 | 0.1 | 0 | 0 | 0.7 | 0 | 0 | 0 |
Common Stock Issued
| 0 | -0.427 | 0.427 | 0 | 0 | 0.003 | 0.037 | 0 | 0.045 | 0 | 0 | 0.139 | 0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.006 | 0 | 0.006 | -0.001 | 0.002 | 0 | 0 | 0 | 0 | 0.159 | 0.009 | 0 | -0.042 | 0.265 | 0.224 | 0.033 | 0.162 | 0.048 | 0.006 | 0.218 | 0.808 | 0.057 | 0.025 | 0.002 | 0.022 | 0.022 | 0.215 | 0.147 | 0.032 | 0 | 0 | 0.007 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.104 | -2.35 | 0 | 0 | 3.998 | -1.36 | -2.089 | -0.549 | 1.143 | -1.143 | -0.194 | 0 | 0 | 0 | 0 | 0 | 0 | -0.42 | -0.594 | -0.094 | -0.304 | -0.5 | -0.881 | -0.509 | 0.285 | 0 | 0 | -0.285 | 0 | 0 | -0.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.105 | -1.749 | -1.371 | -1.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.243 | -0.41 | -0.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -3.688 | -3.687 | -2.941 | -2.942 | -2.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.054 | 0 | 0.427 | 0 | 0 | 0.003 | 0.037 | 0 | 0.045 | -4.323 | 0 | 0.139 | 0.016 | 0 | 0 | 0 | 0 | 3.913 | -2.279 | 0 | 0 | 0.029 | 0 | 0.009 | 0.015 | 0.045 | 0.045 | -1.69 | 0.012 | -0.134 | 0 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.124 | 0.02 | 0 | 0.005 | -0.088 | -0.005 | -0.316 | 0 | -0.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.054 | -0.031 | 24.839 | 0 | 0 | 1.5 | 0 | 0 | 0 | 3 | 0 | 0 | 0.21 | -0.208 | 0.208 | -0.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.235 | 8.25 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.5 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0 | -0.2 | 0.3 | 1 |
Financing Cash Flow
| -7.226 | -3.688 | -3.26 | -2.941 | -2.942 | -2.295 | 0.037 | 0.045 | 0.045 | 0 | 0 | 0.139 | 0.016 | 0 | 0 | 0 | 0 | 3.807 | -2.279 | 0 | 0 | 0.029 | -1.36 | -2.08 | -0.534 | -1.955 | -1.098 | -1.69 | 0.012 | -0.134 | 1.15 | -1.526 | -0.875 | -2.7 | -0.82 | -1.994 | -1.494 | -0.204 | -0.9 | -1.281 | -0.909 | -0.276 | -0.88 | -0.4 | -3.18 | -0.488 | -0.405 | -1.216 | -2.157 | -0.909 | -0.893 | -0.893 | -0.893 | -2.393 | 0 | -2.786 | -0.893 | -0.893 | -0.893 | -0.893 | -0.893 | -0.893 | -3.947 | -0.924 | 25.545 | -1.501 | 1.397 | -0.247 | -1.371 | 0.254 | 0.556 | 3.159 | 0.009 | 1 | 0.168 | 1.157 | 1.082 | -0.994 | -1.288 | -1.915 | -1.968 | -3.557 | -0.667 | -0.419 | -1.949 | -2.126 | -0.997 | -2.018 | -0.295 | -2.673 | -1.648 | -0.605 | -0.993 | 0.338 | 0.04 | -2.526 | 7.758 | -0.285 | -0.262 | -0.5 | -0.4 | -0.5 | -0.4 | -0.3 | -0.4 | -0.2 | -0.2 | 1.1 | 1 | -0.2 | -0.3 | -0.3 | -0.6 | -0.1 | -0.2 | -1.7 | -0.3 | -0.2 | 0.2 | 0 | 1.7 | 1.7 | -0.4 | 0 | -0.6 | 1.7 | 0.1 | 0.1 | 0.2 | 0.7 | -0.2 | 0.3 | 1 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0.045 | 0 | -0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 20.255 | 9.823 | 8.207 | 3.734 | 7.622 | 4.44 | -0.492 | 2.559 | -12.282 | -0.397 | 0.176 | 4.207 | 2.938 | 6.096 | 1.914 | 4.926 | 3.622 | 7.208 | -0.738 | 1.004 | 2.746 | 2.529 | -2.422 | 0.452 | 2.161 | 0.961 | 0.398 | -0.504 | 0.999 | 1.026 | -1.356 | -0.931 | 0.91 | 0.511 | 1.413 | -0.925 | 0.46 | 0.671 | -0.035 | -2.031 | 1.258 | 0.058 | -0.954 | -0.327 | 0.477 | 1.373 | -0.521 | 0.05 | -0.652 | -0.018 | 0.743 | -0.718 | -0.105 | -0.563 | 0.863 | -1.934 | -0.811 | -0.303 | -2.003 | 1.595 | 2.124 | 1.542 | -3.064 | 1.355 | 1.511 | 0.705 | 1.089 | -0.945 | 0.168 | 0.546 | 0.471 | -0.335 | -1.672 | 1.75 | 0.166 | -0.107 | -0.249 | 0.025 | -0.426 | 0.039 | 0.744 | -0.692 | -0.306 | 0.368 | -0.368 | 0.03 | -0.099 | -0.702 | 1.065 | -0.453 | -0.791 | 1.865 | -0.158 | -1.359 | 0.707 | -1.607 | 0.912 | 0.896 | -0.112 | -0.1 | -0.5 | 0.2 | 0.1 | -0.3 | 0.2 | 0 | 0.8 | 0.6 | -0.4 | -0.3 | 0.6 | 0.6 | -0.2 | 0.2 | -0.9 | -0.6 | 1.3 | 0.3 | 0.1 | -0.6 | -0.7 | 0.7 | -0.3 | 0.6 | -0.5 | -0.1 | -0.7 | 1.2 | 0.1 | -0.7 | 0.1 | 0 | -0.1 |
Cash At End Of Period
| 85.596 | 65.341 | 55.518 | 47.311 | 43.577 | 35.955 | 31.515 | 32.007 | 29.448 | 41.73 | 42.127 | 41.951 | 37.744 | 34.806 | 28.71 | 26.796 | 21.87 | 18.248 | 11.04 | 11.778 | 10.774 | 8.028 | 5.499 | 7.921 | 7.469 | 5.308 | 4.347 | 3.949 | 4.453 | 3.454 | 2.428 | 3.784 | 4.715 | 3.805 | 3.294 | 1.881 | 2.806 | 2.346 | 1.675 | 1.71 | 3.741 | 2.483 | 2.425 | 3.379 | 3.706 | 3.229 | 1.856 | 2.377 | 2.327 | 2.979 | 2.997 | 2.254 | 2.972 | 3.077 | 3.64 | 2.777 | 4.711 | 5.522 | 5.825 | 7.828 | 6.233 | 4.109 | 2.567 | 5.631 | 4.276 | 2.765 | 2.06 | 0.971 | 1.916 | 1.748 | 1.202 | 0.731 | 1.066 | 2.738 | 0.988 | 0.822 | 0.929 | 1.178 | 1.153 | 1.579 | 1.54 | 0.796 | 1.488 | 1.794 | 1.426 | 1.794 | 1.764 | 1.863 | 2.565 | 1.5 | 1.953 | 2.744 | 0.879 | 1.037 | 2.396 | 1.689 | 3.296 | 2.384 | 1.488 | 1.6 | 1.7 | 2.2 | 0.1 | 1.9 | 2.2 | 0 | 0.8 | 0.6 | 0.6 | -0.3 | 0.6 | 0.6 | 0.2 | 0.2 | -0.9 | -0.6 | 1.7 | 0.3 | 0.1 | -0.6 | 0.6 | 0.7 | -0.3 | 0.6 | 0.4 | -0.1 | -0.7 | 1.2 | 0.5 | -0.7 | 0.1 | 0 | 1 |