NetScout Systems, Inc.
NASDAQ:NTCT
20.46 (USD) • At close November 1, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2025 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 9.027 | -443.376 | -32.419 | -132.577 | 21.462 | -4.2 | -3.221 | 52.618 | 17.383 | -7.132 | -8.406 | 47.725 | 7.896 | -11.341 | 11.437 | 29.021 | -3.686 | -17.42 | 7.336 | 36.725 | -17.472 | -29.343 | 19.211 | -3.603 | -26.428 | -62.504 | 16.817 | 89.685 | -2.468 | -24.222 | 22.31 | 21.245 | -1.266 | -8.998 | -3.616 | -24.507 | -7.915 | 7.669 | 20.854 | 17.629 | 11.233 | 11.476 | 16.676 | 17.294 | 9.883 | 5.253 | 14.553 | 11.138 | 9.91 | 5.008 | 12.947 | 10.031 | 7.051 | 2.399 | 10.771 | 11.101 | 8.248 | 7.145 | 7.053 | 8.541 | 7.086 | 5.237 | 5.674 | 7.935 | 4.942 | 1.497 | -4.913 | -3.106 | 3.251 | 2.68 | 2.078 | 1.983 | 2.302 | 1.374 | 1.804 | 1.887 | 1.454 | 0.652 | 0.61 | 0.906 | 1.057 | 0.297 | -0.177 | 0.184 | 0 | -0.552 | -0.354 | -0.328 | -0.71 | -1.147 | -1.741 | -2.587 | -2.945 | -4.138 | -2.507 | 2.67 | -0.761 | 4.304 | 4.512 | 4.4 | 3.2 | 3.1 |
Depreciation & Amortization
| 18.721 | 19.011 | 18.058 | 18.518 | 18.974 | 19.436 | 21.616 | 21.455 | 21.262 | 21.585 | 23.737 | 23.801 | 24.009 | 24.237 | 26.19 | 26.486 | 27.143 | 26.009 | 28.707 | 28.731 | 29.331 | 29.335 | 31.369 | 31.951 | 34.211 | 40.347 | 40.644 | 37.65 | 37.496 | 37.713 | 39.974 | 40.308 | 40.407 | 40.174 | 42.403 | 45.871 | 46.811 | 4.986 | 5.26 | 4.696 | 4.877 | 4.876 | 4.486 | 4.262 | 4.653 | 4.859 | 3.638 | 4.757 | 4.694 | 4.375 | 4.451 | 4.214 | 4.196 | 3.781 | 3.508 | 3.494 | 3.403 | 3.472 | 3.49 | 3.688 | 3.58 | 3.599 | 3.191 | 3.279 | 3.815 | 3.52 | 3.713 | 3.184 | 1.342 | 0.884 | 0.961 | 0.956 | 0.923 | 0.856 | 0.889 | 0.936 | 0.917 | 0.898 | 0.96 | 0.882 | 0.815 | 0.724 | 1.007 | 0.971 | 0.896 | 1.001 | 1.295 | 1.249 | 1.196 | 1.155 | 3.713 | 3.648 | 3.817 | 3.762 | 3.861 | 3.713 | 3.65 | 0.769 | 0.936 | 0.7 | 0.7 | 0.6 |
Deferred Income Tax
| -7.742 | -17.077 | -10.419 | -14.119 | -9.955 | -11.456 | -15.597 | -32.472 | -2.673 | -3.29 | -1.588 | -4.823 | -3.374 | -2.896 | -13.366 | -3.814 | -2.902 | -3.722 | -1.341 | -5.535 | -3.775 | 0.83 | -5.775 | -5.378 | -7.983 | -14.306 | -27.742 | -82.707 | -8.771 | -8.564 | 27.249 | -12.929 | -14 | -11.328 | -49.102 | 2.815 | 3.927 | 0.239 | 0.585 | 0.391 | 0.351 | 1.409 | 0.955 | 2.436 | 1.205 | 0.618 | -2.328 | 2.327 | 1.476 | 2.434 | 2.179 | 2.095 | 0.933 | 0.23 | 3.532 | -2.411 | 1.164 | 1.174 | 2.861 | 0.32 | 1.175 | 0.833 | 6.429 | 0.935 | 0.794 | 0.067 | -1.674 | 0.154 | -0.139 | -0.153 | 0.042 | -0.492 | 0.173 | 0.145 | 0.468 | 0.902 | 0.704 | 0.303 | 0.165 | 0.381 | -0.48 | 0.153 | -0.675 | 0.57 | 0.018 | -0.174 | 1.24 | -0.229 | -0.43 | -0.747 | -1.114 | -0.092 | -0.603 | 0.08 | -0.313 | -0.139 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 14.886 | 21.198 | 16.146 | 16.364 | 18.445 | 19.844 | 14.761 | 15.143 | 16.501 | 15.581 | 12.693 | 12.681 | 16.735 | 13.965 | 11.543 | 12.517 | 15.736 | 12.096 | 10.9 | 11.361 | 15.857 | 12.743 | 12.186 | 13.759 | 17.418 | 12.965 | 12.063 | 12.425 | 12.598 | 10.231 | 8.918 | 10.469 | 11.67 | 8.132 | 7.951 | 8.302 | 7.503 | 4.595 | 4.633 | 4.15 | 4.495 | 3.302 | 2.971 | 3.217 | 3.93 | 2.812 | 2.337 | 2.464 | 2.543 | 2.247 | 2.534 | 2.17 | 1.788 | 2.159 | 2.3 | 1.46 | 1.501 | 1.178 | 1.682 | 1.207 | 1.284 | 1.283 | -1.191 | 0 | 0 | 1.191 | 1.679 | 0 | 0 | 0.385 | 0.961 | 0 | 0 | 0.387 | 0.716 | 0 | 0 | 0.079 | -0.731 | 0 | 0 | 0.731 | 0.089 | 0 | 0 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -40.544 | 40.544 | 53.071 | -42.545 | -73.671 | -48.779 | 91.182 | -13.132 | -45.018 | -41.928 | 126.474 | 11.827 | -24.578 | -2.806 | 54.026 | -1.582 | -27.149 | 25.314 | 58.941 | -4.85 | -27.487 | 32.899 | 21.371 | 0.098 | -17.559 | 13.252 | 31.742 | 20.393 | -19.593 | 36.412 | -3.039 | 19.287 | -20.781 | 9.694 | 41.297 | 17.28 | -59.519 | -8.288 | 18.393 | 0.893 | -20.261 | 7.08 | 25.084 | 6.488 | -11.219 | 5.282 | 10.064 | -10.359 | 1.486 | 21.818 | 2.206 | 6.838 | -2.349 | -2.32 | 2.334 | 0.465 | -6.296 | 10.867 | 4.849 | -3.836 | -6.002 | -1.273 | 3.471 | -1.797 | -9.19 | 4.404 | 23.666 | 3.832 | -1.184 | 2.401 | 2.076 | 1.062 | -2.344 | -0.041 | 7.251 | -3.727 | -1.754 | 0.669 | 3.363 | -0.61 | 0.976 | 0.154 | 1.496 | -0.592 | -1.322 | 3.017 | -0.803 | -0.161 | -0.065 | 0.031 | 5.998 | 2.11 | 0.977 | 0.402 | -1.502 | 1.101 | 0.486 | -0.309 | 0.243 | 4.8 | 1.3 | -4.8 |
Accounts Receivables
| 10.982 | 62.715 | 29.411 | -66.816 | -44.517 | 35.565 | -30.369 | -75.951 | -26.416 | 35.266 | 85.533 | -36.211 | -19.875 | 51.773 | 23.428 | 6.722 | -37.002 | 75.152 | 31.026 | -42.491 | -42.155 | 75.092 | 11.748 | -63.253 | -18.614 | 47.939 | 37.513 | -34.841 | -27.292 | 109.572 | -9.478 | -45.238 | -44.121 | 50.757 | 3.275 | -79.229 | 28.966 | 23.729 | 1.172 | -33.657 | -16.867 | 27.551 | 13.753 | -18.573 | -4.717 | 22.988 | -12.048 | -28.722 | 9.941 | 30.911 | -20.186 | 2.606 | -8.316 | 21.899 | -6.009 | -15.344 | -1.13 | 25.238 | -7.906 | -24.491 | -4.143 | 10.811 | -5.615 | 0 | 0 | 5.615 | 4.738 | 0 | 0 | 2.423 | -3.296 | 0 | 0 | 1.744 | -5.658 | 0 | 0 | 0.779 | 0.67 | 0 | 0 | -0.67 | -2.212 | 0 | 0 | 3.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| -1.646 | -1.567 | 1.243 | 0.577 | 0.393 | -1.604 | 0.684 | 5.578 | -1.411 | 4.156 | -6.731 | 4.216 | -6.613 | 1.132 | 3.04 | 0.389 | 0.072 | -5.544 | 2.734 | 1.251 | -1.276 | -1.208 | 2.638 | 1.791 | 1.03 | -0.138 | 2.228 | -0.174 | 3.689 | -4.737 | 14.999 | -2.782 | 3.953 | -3.714 | 0.356 | -2.001 | 8.974 | -1.806 | -1.858 | 4.23 | -3.483 | 0.612 | -1.452 | -0.4 | 0.212 | -5.158 | -0.135 | 2.473 | -0.849 | -0.056 | 1.393 | -0.337 | -1.282 | -0.666 | 0.023 | 2.464 | -1.448 | -0.783 | -0.43 | -1.301 | -0.328 | -0.112 | 1.145 | -0.859 | 5.154 | -0.507 | -1.997 | -0.798 | 0.086 | -0.37 | -0.319 | -0.103 | 0.063 | -1.57 | 1.17 | 0.269 | -1.391 | -0.009 | -0.001 | -0.164 | 0.036 | 0.381 | -0.393 | -0.742 | 0.157 | 0.594 | 0.158 | -0.042 | 0.514 | 0.086 | 2.049 | 0.75 | 1.791 | 0.365 | -3.829 | -1.19 | 0.728 | -1.231 | 1.334 | -1.7 | -0.2 | 0.6 |
Change In Accounts Payables
| -2.202 | 1.686 | -0.877 | 0.125 | 0.922 | -2.031 | 1.58 | -6.392 | 1.746 | -2.483 | 3.367 | 1.157 | 0.771 | -1.084 | -1.145 | 0.75 | 1.084 | -2.423 | 0.359 | -14.746 | 10.733 | -0.634 | -4.458 | 10.1 | -4.312 | -5.206 | -3.551 | 2.714 | -0.966 | -7.126 | -2.04 | -1.969 | -0.444 | 4.858 | -11.336 | 18.682 | -3.383 | -1.629 | 2.055 | 0.526 | 0.332 | -1.558 | 2.753 | 0.256 | -3.481 | 1.97 | 0.792 | -4.436 | 0.385 | 0.914 | 0.557 | -1.423 | 1.818 | -3.147 | 4.369 | -0.894 | -2.106 | 1.214 | -2.337 | 0.366 | 1.172 | 0.561 | 1.888 | 0 | 0 | -1.888 | -1.99 | 0 | 0 | -0.05 | 0.554 | 0 | 0 | -0.258 | 0.203 | 0 | 0 | 0.004 | -0.451 | 0 | 0 | 0.451 | 0.689 | 0 | 0 | -0.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 22.29 | -22.29 | 14.051 | 23.569 | -30.469 | -80.709 | 119.287 | 63.633 | -18.937 | -78.867 | 129.838 | 42.665 | 1.139 | -54.627 | 28.703 | -9.443 | 8.697 | -41.871 | 24.822 | 51.136 | 5.211 | -40.351 | 11.443 | 51.46 | 4.337 | -29.343 | -4.448 | 52.694 | 4.976 | -61.297 | -6.52 | 69.276 | 19.831 | -42.207 | 49.002 | 79.828 | -94.076 | -28.582 | 17.024 | 29.794 | -0.243 | -19.525 | 10.03 | 25.205 | -3.233 | -14.518 | 21.455 | 20.326 | -7.991 | -9.951 | 20.442 | 5.992 | 5.431 | -20.406 | 3.951 | 14.239 | -1.612 | -14.802 | 15.522 | 21.59 | -2.703 | -12.533 | 2.326 | -0.938 | -14.344 | 1.184 | 25.663 | 4.63 | -1.27 | 0.398 | 2.395 | 1.165 | -2.407 | 0.043 | 6.081 | -3.996 | -0.363 | -0.105 | 3.364 | -0.446 | 0.94 | -0.008 | 1.889 | 0.15 | -1.479 | -0.736 | -0.961 | -0.119 | -0.579 | -0.055 | 3.949 | 1.36 | -0.814 | 0.037 | 2.327 | 2.291 | -0.242 | 0.922 | -1.091 | 6.5 | 1.5 | -5.4 |
Other Non Cash Items
| 1.923 | 414.514 | -1.017 | 168.323 | -1.618 | 2.787 | 3.986 | 2.7 | 2.677 | 2.663 | 2.716 | 1.837 | 2.595 | 2.897 | 2.188 | 2.629 | 2.573 | 2.654 | 2.69 | 2.902 | 2.544 | 2.994 | 1.962 | -0.019 | 7.527 | 35.766 | 0.012 | -0.589 | 0.164 | 1.065 | 0.471 | -0.055 | -0.162 | 0.059 | -0.246 | -0.106 | 6.846 | 0.089 | -0.114 | 0.573 | 0.095 | 0.057 | 0.007 | -0.031 | 0.036 | -0.211 | 0.17 | 0.161 | 0.257 | 0.242 | 0.107 | 0.607 | -0.01 | 0.07 | 0.036 | 0.015 | 0.058 | 0.018 | 0.14 | 0.145 | 0.153 | 0.129 | -3.641 | 1.411 | 1.339 | 0.333 | 1.124 | 0.55 | 0.326 | 0.008 | 1.392 | 0.246 | 0.333 | -0.094 | 0.624 | 0.348 | 0.146 | 0.173 | 0.027 | 0.015 | 0.043 | -0.712 | 0.049 | 0.03 | 0.056 | 0.015 | 0.059 | 0.076 | 0.612 | 1.202 | 0.594 | 0.6 | 0.607 | 0.587 | 0.648 | 0.62 | 1.334 | 0.069 | -0.013 | -4.6 | 0.1 | 0.1 |
Operating Cash Flow
| -3.729 | 38.428 | 93.578 | 13.964 | -26.363 | -22.368 | 112.727 | 46.312 | 10.132 | -12.521 | 155.626 | 93.048 | 23.283 | 24.056 | 92.018 | 65.257 | 11.715 | 44.931 | 107.233 | 69.334 | -1.002 | 49.458 | 80.324 | 36.808 | 7.186 | 25.52 | 73.536 | 76.857 | 19.426 | 52.635 | 95.883 | 78.325 | 15.868 | 37.733 | 38.687 | 49.655 | -2.347 | 9.29 | 49.611 | 28.332 | 0.79 | 28.2 | 50.179 | 33.666 | 8.488 | 18.613 | 28.434 | 10.488 | 20.366 | 36.124 | 24.424 | 25.955 | 11.609 | 6.319 | 22.481 | 14.124 | 8.078 | 23.854 | 20.075 | 10.065 | 7.276 | 9.808 | 19.921 | 11.763 | 1.7 | 11.012 | 21.916 | 4.614 | 3.601 | 6.205 | 6.525 | 3.875 | 1.392 | 2.627 | 11.036 | 0.346 | 1.467 | 2.774 | 5.125 | 1.574 | 2.411 | 1.347 | 1.7 | 1.163 | -0.352 | 3.354 | 1.437 | 0.607 | 0.603 | 0.494 | 7.45 | 3.679 | 1.853 | 0.693 | 0.187 | 7.965 | 4.709 | 4.833 | 5.678 | 5.3 | 5.3 | -1 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.882 | -1.268 | -1.597 | -1.249 | -1.535 | -1.956 | -2.106 | -3.166 | -3.014 | -2.362 | -3.396 | -2.703 | -1.723 | -2.578 | -2.876 | -3.341 | -3.464 | -6.842 | -4.715 | -6.151 | -5.769 | -3.287 | -3.932 | -7.387 | -5.739 | -6.468 | -3.601 | -4.824 | -4.827 | -3.342 | -8.081 | -6.068 | -8.471 | -9.528 | -15.061 | -6.044 | -5.762 | -3.503 | -4.221 | -4.653 | -2.172 | -1.936 | -4.73 | -2.914 | -4.128 | -2.38 | -3.636 | -3.64 | -1.951 | -2.721 | -3.436 | -2.06 | -2.085 | -3.707 | -3.309 | -1.572 | -1.865 | -2.093 | -2.081 | -1.717 | -1.45 | -1.972 | -1.264 | -0.781 | -1.624 | -1.297 | -1.94 | -0.884 | -1.203 | -1.346 | -0.945 | -0.631 | -1.206 | -0.891 | -1.169 | -1.49 | -1.222 | -1.013 | -0.58 | -1.174 | -0.816 | -0.848 | -0.436 | -0.405 | -0.399 | -0.486 | -0.494 | -0.543 | -0.432 | -0.654 | -1.049 | -1.395 | -2.163 | -1.611 | -1.204 | -1.277 | -1.223 | -1.174 | -1.215 | -0.7 | -0.9 | -1.6 |
Acquisitions Net
| 0 | 0 | -7.766 | -0.517 | 8.283 | 0 | 0 | 0 | 0 | 0 | -11.343 | 11.343 | 0 | 0 | 4.537 | 0 | -0.3 | -4.237 | -7.141 | 0 | 0 | -4.154 | -0.382 | 0.132 | -2.911 | 0 | -0.04 | -0.026 | -8.334 | -0.045 | -0.084 | 7.731 | -4.606 | 5.133 | 0.555 | 8.703 | -0.064 | 0.088 | -0.043 | -0.039 | -0.021 | -0.071 | -0.373 | -0.713 | 0 | 0 | 0 | -36.273 | -15 | 0 | 0 | -29.776 | 0 | -16.945 | 0 | 0 | 0 | 0 | -0.408 | 0.186 | 0.222 | 0 | 0 | 0 | 0 | 0 | -0.014 | 0 | 0 | 0.365 | -0.417 | 0 | 0 | 0.417 | 9.463 | 0.007 | -0.028 | -9.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.084 | -0.25 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -8.848 | -12.151 | -9.608 | -1.246 | -16.015 | -25.905 | -14.248 | -39.351 | -33.223 | -27.691 | -67.024 | -11.343 | -5.647 | -5.696 | -1.699 | -7.194 | -1.037 | -5.743 | -27.543 | -6.338 | -42.463 | -41.039 | -45.665 | -48.085 | -66.808 | -69.211 | -42.855 | -13.547 | -22.363 | -35.413 | -64.104 | -82.237 | -17.694 | -35.806 | -25.611 | -33.123 | -9.255 | -32.289 | -54.665 | -20.757 | -15.284 | -42.506 | -39.32 | -45.052 | -25.669 | -18.081 | -18.655 | -21.423 | -22.384 | -58.671 | -28.313 | -21.989 | -26.785 | -40.595 | -104.31 | -20.447 | -26.881 | -2.265 | -28.58 | -31.409 | -19.472 | -13.458 | -3.072 | -21.264 | -4.663 | -1.327 | -16.123 | -0.406 | -2.955 | -13.011 | -60.614 | -11.173 | -14.774 | -17.622 | -16.782 | -0.007 | -30.762 | -25.757 | -8.924 | -27.792 | -16.899 | -14.958 | -44.883 | -23.954 | -27.42 | -32.964 | -22.424 | -39.903 | -23.986 | -9.913 | -45.013 | -27.9 | 0 | 0 | 0 | 0.25 | -5.931 | -12.646 | -9.107 | -0.1 | 0 | 0 |
Sales Maturities Of Investments
| 14.965 | 10.325 | 11.159 | 23.407 | 21.429 | 8.733 | 37.31 | 22.021 | 28.561 | 52.57 | 5.305 | 1.998 | 5.036 | 8.23 | 5.1 | 6.612 | 12.068 | 33.026 | 35.909 | 10.266 | 69.152 | 28.995 | 75.087 | 61.289 | 52.484 | 41.573 | 16.023 | 24.277 | 108.423 | 47.318 | 36.384 | 58.084 | 33.694 | 53.159 | 30.029 | 23.132 | 46.686 | 19.034 | 28.765 | 24.985 | 22.406 | 13.798 | 16.165 | 16.022 | 21.271 | 12.112 | 10.37 | 50.754 | 51.41 | 50.882 | 23.534 | 27.526 | 101.586 | 32.253 | 32.269 | 13.501 | 38.256 | 17.404 | 6.096 | 4.626 | 27.214 | 1.128 | 4.097 | 9.734 | 0.556 | 3.062 | 0.898 | 48.147 | 18.617 | 1.615 | 4.387 | 20.798 | 19.061 | 4.613 | 12.045 | 23.751 | 29.729 | 8.794 | 27.918 | 22.333 | 22.97 | 24.884 | 39.011 | 14.891 | 18.928 | 27.396 | 34.952 | 42.926 | 17.908 | 22.931 | 32.98 | 0 | 0 | 0 | 0 | 17.785 | 5.757 | 16.842 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -1.29 | -1.826 | -0.018 | 0.007 | -0.006 | -0.001 | -0.005 | -0.001 | 0.004 | 0.005 | -0.183 | 0.002 | 0.014 | 0.012 | -0.017 | -0.001 | 0.304 | 4.339 | -0.002 | -0.025 | -0.004 | -12.044 | 29.038 | -0.132 | -0.101 | 0.004 | -0.264 | -0.03 | 0.562 | 0.036 | 0.191 | 0.075 | 0.009 | -0.062 | -0.125 | -0.024 | 27.811 | -0.088 | -0.005 | 0.041 | 0.105 | 0.088 | 0.459 | 0.712 | 0.084 | -0.046 | -8.365 | -0.457 | -0.347 | 0 | 0 | 0 | 0 | 0 | -0.408 | 0 | 0 | 0 | 0 | -0.186 | -0.222 | 0 | 0 | 0 | 0 | 0 | 30.779 | -30.929 | 0 | -0.365 | -1.073 | 0 | 0 | -0.417 | -11.185 | 0.007 | 0 | -9.442 | 0 | 0 | 0 | 0 | 0 | 0 | -0.257 | -1.068 | 0 | 0 | 0 | 0 | 0 | 10.105 | -15.095 | 0 | 0 | -0.25 | -22.914 | 0 | 0 | 4 | -14.6 | 0 |
Investing Cash Flow
| 3.945 | -3.094 | -0.071 | 20.402 | 12.156 | -19.129 | 20.951 | -20.497 | -7.672 | 22.522 | -65.298 | -0.703 | -2.32 | -0.032 | 0.508 | -3.924 | 7.571 | 20.543 | -3.492 | -2.248 | 20.916 | -19.485 | 25.108 | 5.817 | -23.075 | -34.102 | -30.737 | 5.85 | 73.461 | 8.554 | -35.694 | -22.415 | 2.932 | 12.896 | -10.213 | -7.356 | 59.416 | -16.758 | -30.169 | -0.423 | 5.034 | -30.627 | -27.799 | -31.945 | -8.442 | -8.395 | -11.921 | -11.039 | 11.728 | -10.51 | -8.215 | -26.299 | 72.716 | -28.994 | -75.35 | -8.518 | 9.51 | 13.046 | -24.565 | -28.5 | 6.292 | -14.302 | -0.239 | -12.311 | -5.731 | 0.438 | -17.179 | 15.928 | 14.459 | -12.742 | -57.172 | 8.994 | 3.081 | -13.9 | -5.906 | 22.268 | -2.283 | -27.418 | 18.414 | -6.633 | 5.255 | 9.078 | -6.308 | -9.468 | -9.148 | -7.122 | 12.034 | 2.48 | -6.51 | 12.364 | -13.082 | -19.19 | -17.258 | -1.611 | -1.288 | 16.258 | -24.311 | 3.022 | -10.322 | 3.2 | -15.5 | -1.6 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -25 | -25 | 0 | 0 | 0 | 0 | -100 | 0 | 0 | -150 | -3.66 | -3.66 | -3.66 | 0 | -100 | -8.532 | 0 | 0 | -100 | 0 | -50 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -62 | -62 | 0 | 0 | -68.106 | -60.606 | -3.75 | -3.75 | -3.75 | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 | -5.644 | -2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.002 | 0 | 0.001 | 0 | 0.002 | 0.001 | 0 | 0.001 | 0.001 | 0 | 0.002 | 0.002 | 0 | 0 | 0.002 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0 | 0.003 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.132 | 0 | 0 | 0.008 | 0.599 | 0 | 0 | 0.213 | 0.561 | 0 | 0 | 0.014 | 0.473 | 0 | 0 | 0 | 3.039 | 0 | 0 | 0 | 3.039 | 0 | 0 | 0 | -2.541 | 0.125 | 1.196 | 1.22 | 0.393 | 1.054 | 1.058 | 0.231 | 0.954 | 1.029 | 0.403 | 1.485 | 0.268 | 0.958 | 0.024 | 1.072 | 0.031 | 0.689 | 0.112 | 0.656 | 0.465 | 0.736 | 0.055 | 0.237 | 0.006 | 0.338 | 0.074 | 0.564 | 0.146 | 0.6 | 0.027 | 0.102 | 0.309 | 0.746 | 1.303 | 0.352 | 1.882 | 0.2 | 29.8 | 0.1 |
Common Stock Repurchased
| -0.257 | -25 | -0.204 | -18.863 | -31.137 | -13.406 | -0.206 | -0.18 | -8.199 | -160.847 | -0.001 | -11.239 | -24.413 | -4.777 | -0.518 | -3.275 | -9.497 | -3.103 | -50 | -25 | -69.292 | -30.708 | -14.468 | -1.561 | -6.368 | -3.486 | -301.324 | -1.93 | -100 | -100 | -1.422 | -4.918 | -33.147 | -50.068 | -99.424 | -27.431 | -181.828 | -3.167 | -20.171 | -0.649 | -18.707 | -12.187 | -9.289 | -8.684 | -8.879 | -7.47 | -6.721 | -6.586 | -7.728 | -6.413 | -2.656 | -0.142 | -16.371 | -1.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.049 | -0.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.124 | 0 | 0 | 0 | 0 | 0 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.658 | 0 | 0 | 0 | -8.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 23.66 | -12.159 | -0.204 | -0.433 | -5.312 | -13.406 | -0.206 | -0.18 | 0.001 | 0.001 | -0.445 | 7.904 | -38.291 | -4.777 | -1.266 | 16.896 | -9.496 | -4.103 | 199.736 | -0.237 | -8.365 | -3.012 | -50.553 | -3.889 | -6.889 | -3.486 | 293.978 | -1.929 | -6.306 | -5.381 | 0.046 | 0.283 | -1.372 | -0.068 | 50.14 | 0.087 | 246.323 | 0 | -1.473 | 0.327 | 2.661 | 1.431 | 0.406 | 0.746 | 1.108 | -0.114 | -0.809 | -0.325 | 1.026 | -1.462 | 0.94 | 60.005 | 0.182 | 0.156 | 2.305 | 4.333 | 0.892 | 0.341 | 3.788 | 2.761 | 1.041 | 0.505 | 1.874 | -1.174 | -1.062 | -0.953 | -1.318 | -1.146 | 0.155 | 0.031 | -0.484 | 0.562 | -0.767 | 0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.444 | 0 | 0.001 | 0 | -1.219 | 0 | 0 | -2 | 2 | 0 |
Financing Cash Flow
| -1.597 | -62.157 | -0.204 | -19.295 | -36.449 | -13.404 | -100.206 | -0.18 | -8.198 | -310.846 | -0.446 | -10.651 | -38.291 | -4.777 | -101.266 | -3.442 | -9.496 | -4.103 | -50.26 | -25.235 | -127.655 | -83.72 | -65.021 | -3.889 | -6.889 | -3.486 | -7.346 | -1.929 | -106.306 | -105.381 | -1.376 | -4.635 | -34.519 | -50.068 | -49.284 | -27.344 | 64.495 | -3.167 | -21.644 | -0.322 | -16.046 | -10.748 | -8.883 | -7.938 | -7.771 | -7.371 | -7.53 | -68.911 | -6.702 | -7.861 | -1.716 | -0.743 | -19.939 | -5.02 | -1.445 | 1.833 | -1.608 | -2.159 | 1.288 | 0.261 | -4.603 | -1.995 | -0.667 | -1.049 | 0.134 | 0.267 | -0.925 | -0.092 | 1.213 | 0.262 | -0.579 | 1.174 | -0.364 | 1.596 | 0.268 | 0.958 | 0.024 | 1.072 | 0.031 | 0.689 | 0.112 | 0.656 | 0.465 | 0.736 | 0.055 | 0.113 | 0.006 | 0.338 | 0.074 | 0.564 | 0.146 | 0.595 | -0.417 | 0.102 | 0.31 | 0.746 | 0.084 | 0.352 | 1.882 | -1.8 | 31.8 | 0.1 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 2.523 | -0.638 | -1.284 | 2.64 | -2.116 | 0.823 | 1.278 | 6.084 | -6.439 | -2.814 | -1.826 | -2.059 | -1.37 | 0.745 | -2.587 | 4.145 | 2.623 | 2.446 | -1.904 | 0.745 | -1.105 | -1.163 | 0.168 | -1.865 | 0.822 | -4.337 | 2.456 | -0.37 | 3.251 | 1.048 | 1.234 | -1.865 | 0.272 | -0.402 | 1 | 0.027 | -0.377 | 0.094 | 0.391 | 0.131 | 0.234 | 0.073 | -0.069 | -0.052 | -0.085 | -0.05 | 0.111 | -0.088 | -0.031 | 0.017 | 0 | -0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | -0.009 | -0.001 | 0.289 | 0.393 | 0.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | -0.023 | 0 | 0 | 0 |
Net Change In Cash
| 1.142 | -27.461 | 92.019 | 17.711 | -52.772 | -54.078 | 34.75 | 31.719 | -12.177 | -303.659 | 88.056 | 79.635 | -18.698 | 19.992 | -11.327 | 62.036 | 12.413 | 63.817 | 51.577 | 42.596 | -108.846 | -54.91 | 40.579 | 36.871 | -21.956 | -16.405 | 37.909 | 80.408 | -10.168 | -43.144 | 60.047 | 49.41 | -15.447 | 0.159 | -19.81 | 14.982 | 121.187 | -10.541 | -1.811 | 27.718 | -9.988 | -13.102 | 13.428 | -6.269 | -7.81 | 2.797 | 9.094 | -69.55 | 25.361 | 17.77 | 14.493 | -1.097 | 64.386 | -27.695 | -54.314 | 7.439 | 15.98 | 34.741 | -3.202 | -18.174 | 8.965 | -6.489 | 19.018 | -1.606 | -3.898 | 12.006 | 4.205 | 20.574 | 19.273 | -6.275 | -51.226 | 14.043 | 4.109 | -9.677 | 5.398 | 23.572 | -0.792 | -23.572 | 23.57 | -4.37 | 7.778 | 11.081 | -4.143 | -7.569 | -9.445 | -3.655 | 13.477 | 3.425 | -5.833 | 13.422 | -5.496 | -19.916 | -15.822 | -0.816 | -0.791 | 24.969 | -19.518 | 8.207 | -2.785 | 6.7 | 21.6 | -2.5 |
Cash At End Of Period
| 363.355 | 362.213 | 389.674 | 297.655 | 279.944 | 332.716 | 386.794 | 352.044 | 320.325 | 332.502 | 636.161 | 548.105 | 468.47 | 487.168 | 467.176 | 478.503 | 416.467 | 404.054 | 340.237 | 288.66 | 246.064 | 354.91 | 409.82 | 369.241 | 332.37 | 354.326 | 370.731 | 332.822 | 252.414 | 262.582 | 304.88 | 244.833 | 195.423 | 210.87 | 210.711 | 230.521 | 215.539 | 94.352 | 104.893 | 106.704 | 78.986 | 88.974 | 102.076 | 88.648 | 94.917 | 102.727 | 99.93 | 90.836 | 160.386 | 135.025 | 117.255 | 102.762 | 103.859 | 39.473 | 67.168 | 121.482 | 114.043 | 98.063 | 63.322 | 66.524 | 84.698 | 75.733 | 82.222 | 63.204 | 64.81 | 68.708 | 56.702 | 52.497 | 31.923 | 12.65 | 18.925 | 70.151 | 56.108 | 51.999 | 61.676 | 56.278 | 32.706 | 33.498 | 57.07 | 33.5 | 37.87 | 30.092 | 19.011 | 23.154 | 30.723 | 40.168 | 43.823 | 30.346 | 26.921 | 32.754 | 19.332 | 24.828 | 44.744 | 60.566 | 61.382 | 62.173 | 37.204 | 56.722 | 48.515 | 51.3 | 44.6 | 23 |