Transcat, Inc.
NASDAQ:TRNS
105.75 (USD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 3.286 | 4.408 | 6.89 | 3.348 | 0.46 | 2.949 | 3.658 | 1.601 | 2.357 | 3.072 | 3.048 | 1.629 | 3.015 | 3.688 | 3.208 | 1.761 | 2.024 | 0.798 | 2.493 | 1.477 | 2.379 | 1.718 | 2.66 | 1.569 | 1.488 | 1.428 | 2.454 | 1.831 | 0.781 | 0.856 | 1.512 | 1.28 | 0.896 | 0.834 | 1.577 | 1.068 | 0.878 | 0.601 | 1.909 | 0.813 | 0.859 | 0.445 | 1.704 | 0.788 | 0.771 | 0.721 | 1.816 | 0.782 | 0.745 | 0.361 | 1.207 | 1.024 | 0.746 | 0.325 | 1.086 | 0.897 | 0.527 | 0.278 | 0.869 | 0.483 | 0.188 | -0.089 | 0.556 | 0.342 | 0.43 | 0.228 | 0.723 | 1.208 | 0.194 | 0.238 | 0.489 | 1.207 | 0.247 | 0.116 | 2.765 | 0.289 | 0.349 | 0.174 | 0.504 | 0.273 | -0.094 | -0.427 | 0.043 | -0.22 | 0.352 | 0.178 | 0.063 | 1.33 | 0.509 | -6.617 | -2.353 | -3.618 | -0.221 | -0.439 | 0.655 | 0.085 | -0.256 | 0.03 | -0.09 | -3 | 0.4 | 0.2 | 0 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 1.1 | 0.4 | 0.3 | 0.3 | 0.3 | 0.5 | 0.2 | 0.2 | 0.3 | 0.5 | 0 | -0.4 | -1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 |
Depreciation & Amortization
| 4.4 | 4.113 | 3.703 | 3.763 | 3.288 | 2.79 | 2.712 | 2.824 | 2.778 | 2.641 | 2.668 | 2.768 | 2.141 | 1.99 | 1.984 | 1.86 | 1.864 | 1.872 | 1.708 | 1.648 | 1.681 | 1.622 | 1.628 | 1.666 | 1.5 | 1.567 | 1.464 | 1.543 | 1.497 | 1.487 | 1.517 | 1.562 | 1.556 | 1.549 | 1.235 | 0.969 | 0.902 | 0.84 | 0.822 | 0.897 | 0.747 | 0.624 | 0.714 | 0.791 | 0.711 | 0.729 | 0.757 | 0.724 | 0.621 | 0.6 | 0.655 | 0.833 | 0.738 | 0.67 | 0.671 | 0.597 | 0.529 | 0.496 | 0.556 | 0.565 | 0.498 | 0.461 | 0.532 | 0.593 | 0.414 | 0.358 | 0.471 | 0.502 | 0.392 | 0.396 | 0.41 | 0.471 | 0.424 | 0.369 | 0.403 | 0.41 | 0.333 | 0.301 | 0.373 | 0.422 | 0.394 | 0.432 | 0.238 | 0.327 | 0.397 | 0.436 | 0.497 | 0.749 | 0.28 | 0.521 | 5.438 | 1.107 | 1.03 | 1.02 | 1.022 | 1.195 | 1.141 | 1.188 | 1.308 | 1.2 | 1.5 | 0.8 | 1 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.7 | 0.7 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0 | 0.1 | 0.1 | 0.1 | 0.1 |
Deferred Income Tax
| 0.01 | -0.004 | -1.639 | 0.019 | -0.021 | 0.044 | -0.134 | 0.002 | -0.031 | -0.023 | 0.554 | -0.002 | -0.015 | 0.022 | 0.101 | 0.028 | 0.023 | 0.024 | 0.553 | 0.012 | -0.002 | 0.012 | 0.761 | -0.019 | 0.004 | -0.005 | 0.754 | -0.03 | 0.038 | 0.003 | -0.058 | 0.241 | -0.23 | 0.11 | 0.342 | -0.173 | 0.106 | -0.139 | 0.627 | -0.257 | -0.038 | 0.447 | -0.153 | -0.069 | -0.054 | -0.034 | 0.293 | -0.028 | -0.004 | -0.218 | 0.196 | -0.046 | -0.051 | -0.008 | 0.137 | -0.101 | 0.116 | -0.014 | 0.121 | -0.018 | 0.012 | -0.08 | 0.078 | 0.113 | 0.049 | 0.006 | 0.373 | -0.248 | -0.276 | 0.191 | 0.143 | 0.827 | 0.111 | 0.037 | -2.662 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.099 | 0 | 0 | 0.014 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.926 | 0.697 | 1.174 | 1.167 | 1.241 | 0.93 | 0.62 | 0.815 | 1.114 | 0.828 | 0.648 | 0.624 | 0.62 | 0.437 | 0.638 | 0.197 | 0.366 | 0.312 | 0.274 | 0.305 | 0.102 | 0.203 | 0.358 | 0.363 | 0.338 | 0.268 | 0.316 | 0.264 | 0.332 | 0.499 | 0.137 | -0.01 | 0.177 | 0.149 | 0.075 | 0.004 | 0.109 | 0.171 | 0.033 | 0.085 | 0.234 | 0.155 | 0.127 | 0.143 | 0.144 | 0.113 | 0.123 | 0.072 | 0.073 | 0.075 | 0.146 | 0.067 | 0.082 | 0.258 | 0.03 | 0.112 | 0.127 | 0.159 | 0.049 | 0.16 | 0.183 | 0.187 | 0.666 | 0 | 0 | 0.175 | 0.78 | 0 | 0 | 100 | 0.037 | 0 | 0 | 0 | 0.046 | 0 | 0 | 0 | 0.135 | 0 | 0 | 0 | 0.099 | 0 | 0 | -0.014 | -0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.031 | -0.197 | -4.457 | 2.575 | 3.256 | 0.677 | -3.806 | 3.39 | -3.056 | -4.573 | -1.27 | -0.09 | -0.557 | -4.422 | 2.053 | -0.848 | 4.126 | 0.476 | -1.969 | 1.836 | -2.301 | -3.021 | -0.269 | -1.246 | -1.539 | -0.264 | -0.758 | 0.384 | 1.683 | -5.749 | 0.439 | -4.309 | 2.655 | -2.835 | 0.331 | 0.172 | 0.643 | 1.086 | -0.219 | 0.061 | 0.184 | -4.12 | 1.192 | 2.244 | -0.817 | -2.12 | -0.093 | 0.074 | 1.288 | -2.982 | 1.651 | -0.301 | -0.083 | -1.876 | -2.071 | 0.34 | -0.273 | -1.131 | 0.001 | -0.752 | 1.099 | 1.023 | 0.922 | -0.854 | -0.488 | -0.433 | -0.848 | -1.202 | 0.502 | 0.22 | 1.011 | -1 | -0.058 | -1.126 | 1.513 | -0.338 | 1.379 | -0.604 | -1.25 | -2.11 | 0.316 | 0.925 | 0.404 | -1.538 | -1.269 | 0.892 | -0.128 | -0.997 | 0.291 | -0.144 | -2.496 | 3.058 | 0.609 | -0.561 | -0.94 | 0.601 | -0.141 | 0.48 | -3.202 | 4.2 | -1 | -3.3 | 0.3 | 0.6 | -0.3 | -0.4 | 0.9 | 2.8 | -2.3 | -2.2 | 0.6 | -0.6 | -0.1 | -0.9 | 0 | 1.8 | -0.7 | -0.4 | 0.8 | -0.4 | 0.1 | 0.6 | 0.6 | -0.6 | -0.6 | -0.3 | -0.5 | -0.3 |
Accounts Receivables
| -2.706 | 2.814 | -5.078 | 1.435 | -0.731 | 0.138 | -1.504 | 3.088 | -2.816 | 1.578 | 1.578 | 0.119 | -2.111 | 0.29 | -2.583 | -2.851 | 0.647 | 0.561 | 0.371 | 0.112 | -0.782 | 0.102 | 0.297 | -0.512 | -1.774 | 0.039 | 0.092 | -1.767 | -1.153 | 0.021 | -0.691 | -2.854 | -0.889 | 0.049 | -0.698 | 0.126 | -1.1 | 0.052 | -1.523 | 0.596 | -1.776 | 0.034 | 0.001 | -0.3 | -1.683 | 0.116 | 0.414 | -1.397 | -0.517 | 1.662 | 0.406 | -1.275 | -0.815 | -0.297 | -0.43 | -1.463 | -0.823 | 2.359 | -1.31 | -1.476 | -0.469 | 0.802 | 0.304 | 0 | 0 | 0.025 | -0.023 | 0 | 0 | -14 | 0.12 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0.069 | 0 | 0 | 0 | -0.143 | 0 | 0 | -0.07 | -0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.832 | -0.235 | 2.318 | -0.168 | 1.426 | 1.95 | 0.212 | 0.135 | -1.606 | -2.118 | 1.672 | -3.533 | 1.706 | 0.033 | 0.652 | 1.449 | 0.618 | 0.005 | 0.534 | 1.148 | 0.69 | -1.497 | -0.556 | 0.628 | -0.558 | -0.614 | -1.062 | 0.408 | 0.353 | -1.373 | 0.542 | -3.232 | 0.08 | -0.815 | -0.737 | 0.455 | 0.298 | 0.161 | 0.466 | 0.286 | 0.697 | -2.042 | 1.508 | 0.689 | -1.202 | -0.314 | 0.055 | 0.323 | 0.136 | -0.808 | 2.336 | -2.206 | 1.887 | -1.028 | 0.248 | -0.105 | -0.272 | -1.14 | 0.037 | -0.733 | -0.539 | 0.566 | 0.528 | 0.348 | 1.087 | -1.127 | 0.161 | -1.949 | 0.582 | 0.167 | -0.176 | -0.199 | -0.225 | 0.179 | 1.695 | -0.157 | -0.266 | 0.722 | -0.435 | -0.844 | -1.238 | 0.338 | 1.174 | -1.714 | -0.484 | 0.11 | 1.468 | -1.019 | 0.411 | 0.167 | -0.67 | 0.762 | 1 | -0.654 | 0.441 | -0.513 | 0.269 | 0.239 | -1.556 | 3.8 | 0.3 | -1.2 | -0.4 | -0.2 | 0.4 | -0.3 | 0.7 | -0.3 | 0 | -1 | 0 | 0 | -0.1 | 0.2 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.1 | -0.3 | 1.4 | -0.7 | -0.7 | -0.6 | -0.1 | -0.3 |
Change In Accounts Payables
| 0.1 | 1.425 | 0.189 | -1.225 | 0.346 | -4.315 | 2.024 | 0.162 | 0.632 | -1.218 | 1.212 | 1.982 | -0.22 | -1.073 | 2.432 | -1.211 | 1.729 | -2.621 | 0.912 | -0.246 | -2.048 | -1.385 | 3.132 | -1.463 | 0.594 | -1.3 | 2.057 | 1.61 | 1.582 | -3.329 | -0.271 | 1.474 | 3.09 | -1.186 | 0.717 | 0.038 | 0.853 | -1.162 | 0.387 | -0.949 | 0.844 | 0.182 | -1.588 | 1.557 | 0.689 | -2.409 | 0.052 | 1.266 | 1.325 | -1.254 | -1.951 | 2.475 | -1.418 | 0.213 | -2.174 | 1.175 | 0.518 | -1.239 | 0.113 | 1.236 | 2.007 | 0.283 | -1.585 | 0 | 0 | 0.138 | 0.64 | 0 | 0 | -581 | 1.088 | 0 | 0 | 0 | -0.325 | 0 | 0 | 0 | 0.405 | 0 | 0 | 0 | 0.401 | 0 | 0 | 0.477 | -2.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.257 | -4.436 | -4.785 | 2.533 | 2.215 | 2.904 | -4.538 | 0.005 | -0.872 | -4.933 | -5.732 | 1.342 | 0.068 | -3.672 | 1.552 | 1.765 | 1.132 | 2.531 | -3.786 | 0.822 | -0.161 | -0.241 | -3.142 | 0.101 | 0.199 | 1.611 | -1.845 | 0.133 | 0.901 | -1.068 | 0.859 | 0.303 | 0.374 | -0.883 | 1.049 | -0.447 | 0.592 | 2.035 | 0.451 | 0.128 | 0.419 | -2.294 | 1.271 | 0.298 | 1.379 | 0.487 | -0.614 | -0.118 | 0.344 | -2.582 | 0.86 | 0.705 | 0.263 | -0.764 | 0.285 | 0.733 | 0.304 | -1.111 | 1.161 | 0.221 | 0.1 | -0.628 | 1.675 | -1.202 | -1.575 | 0.531 | -1.626 | 0.747 | -0.08 | 595.053 | -0.021 | -0.801 | 0.167 | -1.305 | -0.182 | -0.181 | 1.645 | -1.326 | -0.815 | -1.266 | 1.554 | 0.587 | -1.028 | 0.176 | -0.785 | 0.375 | 1.216 | 0.022 | -0.12 | -0.311 | -1.826 | 2.296 | -0.391 | 0.093 | -1.38 | 1.114 | -0.41 | 0.241 | -1.646 | 0.4 | -1.3 | -2.1 | 0.7 | 0.8 | -0.7 | -0.1 | 0.2 | 3.1 | 0 | -1.2 | 0 | 0 | 0.1 | -1.1 | 0 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0.9 | -0.8 | 0.1 | 0.1 | 0.3 | -0.4 | 0.3 |
Other Non Cash Items
| 0.244 | 4.591 | 7.504 | 0.045 | 0.212 | 0.146 | -0.074 | 0.108 | 8.884 | 5.848 | -0.408 | -0.053 | 0.243 | 0.34 | 0.008 | 0.173 | 0.031 | 0.56 | 0.267 | 0.123 | 0.101 | 0.34 | 0.177 | 0.048 | 0.012 | 0.068 | -0.173 | 0.17 | 0.206 | 0.022 | 0.123 | 0.101 | 0.095 | 0.053 | 0.019 | 0.049 | 0.04 | 0.077 | 0.048 | 0.031 | 0.017 | 0.035 | -0.124 | 0.021 | -0.016 | 0.086 | -0.005 | 0.072 | 0.025 | 0.07 | -0.131 | 0.066 | 0.025 | 0.066 | 0.028 | 0.006 | 0.026 | 0.001 | 0.081 | 0.027 | -0.022 | 0.047 | -0.283 | 0.148 | 0.264 | 0.025 | -0.576 | 0.188 | 0.279 | -99.914 | 0.019 | 0.108 | 0.193 | 0.154 | -2.628 | 0.029 | 0.009 | 0.051 | 0.08 | 0.138 | 0.023 | -0.005 | 0.013 | 0.016 | 0.002 | -0.063 | -0.125 | -1.5 | -0.282 | 6.49 | -0.839 | 1.989 | -0.322 | 0.144 | 0.33 | -0.277 | -0.042 | -0.032 | 1.577 | -0.1 | -0.2 | 0.1 | 0.3 | 0.1 | -0.1 | 0.1 | -0.2 | 0.1 | 0.5 | 0.2 | -0.9 | 0.1 | 0.3 | 0 | -0.2 | -0.3 | 0.3 | 0 | -0.2 | 0.3 | -0.1 | 0 | -0.1 | 0.3 | 0 | 0 | 0 | 0.1 |
Operating Cash Flow
| 6.835 | 8.924 | 5.727 | 10.917 | 8.436 | 7.536 | 2.976 | 8.74 | 3.192 | 2.043 | 5.24 | 4.876 | 5.447 | 2.055 | 7.992 | 3.171 | 8.434 | 4.042 | 3.326 | 5.401 | 1.96 | 0.874 | 5.315 | 2.381 | 1.803 | 3.062 | 4.057 | 4.162 | 4.537 | -2.882 | 3.67 | -1.135 | 5.149 | -0.14 | 3.579 | 2.089 | 2.678 | 2.636 | 3.22 | 1.63 | 2.003 | -2.414 | 3.46 | 3.918 | 0.739 | -0.505 | 2.891 | 1.696 | 2.748 | -2.094 | 3.724 | 1.643 | 1.457 | -0.565 | -0.119 | 1.851 | 1.052 | -0.211 | 1.677 | 0.465 | 1.958 | 1.549 | 2.471 | 0.342 | 0.644 | 0.359 | 0.923 | 0.448 | 1.091 | 1.131 | 2.109 | 0.069 | 0.917 | -0.45 | 2.053 | 0.39 | 2.07 | -0.078 | -0.293 | -1.277 | 0.639 | 0.925 | 0.698 | -1.415 | -0.518 | 1.443 | 0.307 | -0.418 | 0.798 | 0.25 | -0.251 | 2.536 | 1.095 | 0.163 | 1.277 | 1.604 | 0.702 | 1.666 | -0.407 | 2.3 | 0.7 | -2.3 | 1.6 | 1.8 | 0.6 | 0.6 | 1.7 | 3.7 | -0.8 | -1.7 | 1.1 | 0.2 | 0.7 | -0.4 | 0.3 | 2.1 | -0.1 | -0.1 | 1 | 0.5 | 0.1 | 0.3 | -0.3 | -0.2 | -0.3 | -0.1 | -0.3 | 0.3 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -3.959 | -3.674 | -4.181 | -3.655 | -2.677 | -2.767 | -2.265 | -2.377 | -2.373 | -2.399 | -4.291 | -2.091 | -2.567 | -1.203 | -2.322 | -1.179 | -1.855 | -1.261 | -1.564 | -0.953 | -2.602 | -1.446 | -1.546 | -1.749 | -1.785 | -1.918 | -0.798 | -1.142 | -1.808 | -2.134 | -1.146 | -1.608 | -1.529 | -0.967 | -0.346 | -1.032 | -1.632 | -1.091 | -0.791 | -0.855 | -1.143 | -0.711 | -0.803 | -0.605 | -0.199 | -0.354 | -0.468 | -0.843 | -0.893 | -0.453 | -0.158 | -0.333 | -0.29 | -0.61 | -0.566 | -0.416 | -0.45 | -0.215 | -0.187 | -0.338 | -0.313 | -0.29 | -0.737 | -0.451 | -0.392 | -0.195 | -0.154 | -0.352 | -0.522 | -0.477 | -0.485 | -0.255 | -0.181 | -0.273 | -0.31 | -0.242 | -0.101 | -0.261 | -0.354 | -0.098 | -0.231 | -0.183 | -0.205 | -0.017 | -0.103 | -0.134 | -0.042 | -0.042 | -0.012 | -0.195 | -0.457 | -0.266 | -0.207 | -0.434 | -0.739 | -0.26 | -0.212 | -0.183 | -0.249 | -0.2 | -0.4 | -1.1 | -2 | -0.5 | -0.3 | -0.4 | -0.4 | -22.3 | -21.8 | -23.2 | -1.6 | -0.3 | -0.1 | -6.8 | -0.4 | -0.3 | -0.2 | -0.1 | -0.1 | 0 | -0.1 | -0.2 | -0.2 | -0.2 | -0.1 | -0.1 | -0.1 | -0.1 |
Acquisitions Net
| 0.095 | -15.953 | 0.073 | -0.05 | -10.013 | -2.869 | -0.803 | -4.266 | 0 | -4.03 | -8.898 | 0.012 | -19.979 | -0.931 | -0.104 | -3.447 | 0 | 0 | -12.531 | -0.38 | -0.936 | 0 | -0.2 | -0.108 | -3.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.054 | -6.923 | -10.976 | 0 | -2.218 | -0.7 | -0.598 | 0 | -6.681 | 0 | 0 | 0 | 0 | 0 | -3.9 | 0 | -3.129 | 0 | 0 | 0 | -2.997 | -0.125 | -2.936 | 0 | 0 | 0 | -1.917 | 0 | 0 | 0 | 2.129 | -1.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | -0.2 | 0 | 0 | 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 | 0 | -15.533 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 15.533 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 15.533 | -15.533 | 0 | 0 | 0 | -4.266 | 0 | 0 | 0.01 | 0.097 | 0.012 | 0 | 0 | 0.017 | 0 | 0 | 0 | -0.014 | 0 | -0.936 | 0.184 | 0.016 | 0 | -3.614 | 0 | 0 | 0.005 | 0.006 | 0.006 | 0.03 | 0.019 | 0.01 | 0 | 0.007 | 0.024 | -0.002 | 0.002 | 0.005 | 0.024 | -6.667 | 0.008 | 0.006 | 0.003 | 0.022 | 0.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.491 | -0.491 | -0.665 | 0 | -0.001 | 0 | -1.093 | 0 | -2.129 | 0 | -4.625 | 0 | -1.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.863 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.963 | 10.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.657 | 0 | 0 | 0 | 0.2 | 0.2 | 0 | 0 | 0 | 22 | 21.6 | 0 | 3.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -3.864 | -4.094 | -19.641 | -3.705 | -12.69 | -5.636 | -3.068 | -6.643 | -2.373 | -6.429 | -13.092 | -2.079 | -22.546 | -2.134 | -2.409 | -4.626 | -1.855 | -1.261 | -14.109 | -1.333 | -3.538 | -1.262 | -1.73 | -1.857 | -5.399 | -1.918 | -0.798 | -1.137 | -1.808 | -2.128 | -1.116 | -1.589 | -1.573 | -7.89 | -11.315 | -1.008 | -3.852 | -1.789 | -1.384 | -0.831 | -7.81 | -0.703 | -0.797 | -0.602 | -0.177 | -0.136 | -4.368 | -0.843 | -4.022 | -0.453 | -0.158 | -0.333 | -3.287 | -0.735 | -3.502 | -0.907 | -0.45 | -0.215 | -2.105 | -0.338 | -1.406 | -0.29 | -0.737 | -1.467 | -5.017 | -0.195 | -0.154 | -0.352 | -0.522 | -0.477 | -0.485 | -0.255 | -0.181 | -0.273 | -1.173 | -0.242 | -0.101 | -0.261 | -0.354 | -0.098 | -0.231 | -0.183 | -0.205 | -0.017 | -0.103 | -0.134 | -0.042 | -0.042 | -0.012 | -0.195 | 2.506 | 10.234 | -0.207 | -0.434 | -0.739 | -0.26 | -0.212 | -0.183 | 0.409 | -0.3 | -0.3 | -1.3 | -1.8 | -0.3 | -0.3 | -0.4 | -0.4 | -0.3 | -0.2 | -23.2 | 2.1 | -0.3 | -0.1 | -6.8 | -0.4 | -0.3 | -0.2 | -0.1 | -0.1 | 0 | -0.1 | -0.2 | -0.2 | -0.2 | -0.1 | -0.1 | -0.1 | -0.1 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -0.582 | -0.576 | -0.57 | -48.567 | 4.933 | -0.757 | -0.051 | -1.645 | -0.965 | 3.326 | 7.696 | -2.295 | 20.855 | 2.635 | -4.802 | 1.63 | -5.794 | -1.817 | 10.636 | -4.954 | 2.304 | 1.356 | -3.548 | -0.746 | 0.235 | -1.306 | -3.396 | -3.461 | -2.254 | 4.65 | 1.114 | 2.406 | -3.555 | 8.273 | 8.535 | -1.446 | 0.513 | -0.697 | -2.669 | -1.49 | 5.506 | 3.228 | 0 | 1.891 | 0.065 | 0.636 | 1.375 | -0.6 | 1.39 | 2.487 | -3.483 | -1.315 | 1.62 | 1.29 | 3.579 | -0.477 | -0.78 | 0.399 | 0.492 | 0.448 | -0.652 | -1.315 | -1.752 | 0.915 | 4.328 | -0.302 | -0.961 | -0.07 | -0.716 | -0.851 | -1.462 | 0.179 | -1.089 | 0.944 | -0.966 | -0.154 | -2.121 | 0.171 | 0.568 | 1.149 | -0.439 | -1.172 | -0.336 | 1.623 | 0.613 | -1.384 | -0.445 | 0.443 | -0.655 | -0.474 | -2.292 | -12.829 | -0.592 | 0.422 | -0.812 | -0.887 | -0.823 | -1.668 | 0.127 | -2.1 | -0.7 | 3.7 | -0.2 | -1.3 | -0.2 | -0.5 | -1.5 | -2.9 | 0.7 | 24.2 | -0.9 | 0.3 | -0.8 | 5.2 | -0.4 | 0 | 0 | -0.1 | -0.5 | 0 | 0 | 0 | 0.3 | 0.4 | 0.5 | 0.2 | 0.6 | -0.4 |
Common Stock Issued
| 0.578 | 0.26 | 1.552 | 75.33 | 0.185 | 0.199 | 0.155 | 0.139 | 0.143 | 0.221 | 0.132 | 0.116 | 0.539 | 0.699 | 0.528 | 0.175 | 0.091 | 0.383 | 0.102 | 0.253 | 1.003 | 0.369 | 0.092 | 0.061 | 0.066 | 0.066 | 0.11 | 0.06 | 0.151 | 0.61 | 0.251 | 0.072 | 0.137 | 0.175 | 0.149 | 0 | 0.107 | 0.127 | 0.07 | 0.069 | 0.099 | 0.228 | 0.151 | 0.055 | 0.058 | 0.053 | 0.04 | 0.075 | 0 | 0.08 | 0.086 | 0.081 | 0.199 | 0.07 | 0.064 | 0.06 | 0.134 | 0.042 | 0.032 | 0.06 | 0.076 | 0.033 | 0.037 | 0.083 | 0.07 | 0.049 | 0.047 | 0.059 | 0.075 | 0.085 | 0.057 | 0.051 | 0.056 | 0.054 | 0.063 | 0.124 | 0.085 | 0.144 | 0.038 | 0.108 | 0.008 | 0.008 | 0 | 0 | 0 | 0 | -0.022 | 0.022 | 0 | 0 | 0 | 0.012 | 0 | 0 | 0.02 | 0.021 | 0.084 | 0.05 | 0.129 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | -1.8 | 0.1 | 0.1 | 1.9 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -1.407 | -1.619 | -2.659 | 0 | -1.946 | -0.301 | -0.01 | 0 | 0 | -0.437 | -1.034 | 0 | -2.272 | -3.377 | -1.762 | 0 | 0 | -1.287 | 0 | 0 | -1.476 | -1.346 | -0.002 | 0 | 0 | -0.143 | -0.016 | 0 | 0 | -0.344 | 0 | 0 | 0 | -0.098 | 0 | -0.002 | -0.006 | -0.065 | 0 | 0 | -0.002 | -0.069 | -0.057 | -5.645 | -0.78 | 0 | 0 | -0.11 | 0.044 | 0 | -0.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 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 | -0.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.517 | 0 | 0 | 0 | 0 | -0.09 | -3.531 | -0.024 | -0.452 | 0 | 0.965 | 0 | 0.022 | -0.022 | 0.017 | 0.069 | 0 | 0 | -3.016 | 0.001 | 0 | 0 | -0.038 | 0.043 | 0 | -0.014 | -0.003 | -0.028 | 0.031 | -0.052 | 0.002 | 0.001 | 0.398 | -0.052 | -0.005 | -0.001 | 0.01 | 0 | 0.003 | 0 | 0.032 | 0.009 | 0.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.036 | -0.022 | 0 | 0 | -0.076 | 0 | 0.064 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.2 | -0.1 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | -0.2 | 0.1 | 0 | 0 | 0 | -0.1 | 0.1 | 0.1 | -1.6 | -0.2 | 0.1 | -0.1 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| -1.411 | -1.935 | -1.677 | 26.763 | 3.172 | -0.859 | 0.094 | -1.506 | -0.822 | 3.11 | 6.794 | -2.179 | 19.122 | -0.043 | -6.036 | 1.805 | -5.703 | -2.721 | 10.738 | -4.701 | 1.831 | 0.379 | -3.458 | -0.685 | 3.818 | -1.383 | -3.302 | -3.401 | -2.103 | 4.826 | -2.166 | 2.454 | -3.87 | 8.35 | 8.623 | -1.377 | 0.636 | -0.657 | -2.582 | -1.421 | 5.603 | 3.387 | -2.922 | -3.698 | -0.657 | 0.689 | 1.377 | -0.592 | 1.434 | 2.553 | -3.586 | -1.323 | 1.85 | 1.308 | 3.645 | -0.975 | -0.637 | 0.389 | 0.519 | -0.14 | -0.566 | -1.282 | -1.712 | 0.998 | 4.43 | -0.244 | -0.828 | -0.011 | -0.641 | -0.766 | -1.405 | 0.23 | -1.033 | 0.998 | -0.903 | -0.03 | -2.036 | 0.315 | 0.606 | 1.257 | -0.431 | -1.164 | -0.336 | 1.623 | 0.613 | -1.384 | -0.481 | 0.465 | -0.641 | -0.474 | -2.368 | -12.816 | -0.528 | 0.422 | -0.792 | -0.866 | -0.739 | -1.617 | 0.155 | -1.9 | -0.7 | 3.8 | -0.2 | -1.6 | 0.1 | -0.4 | -1.2 | -3 | 0.9 | 24.4 | -2.7 | 0.4 | -0.8 | 7.2 | -0.2 | -1.6 | -0.1 | 0.1 | -0.6 | -0.4 | 0 | 0 | 0.3 | 0.4 | 0.5 | 0.2 | 0.6 | -0.4 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.402 | 0.116 | 0.032 | -0.016 | 0.179 | -0.423 | -0.064 | 0.093 | 0.469 | 0.323 | -0.325 | -0.39 | 0.274 | -0.184 | -0.021 | -0.278 | -0.28 | -0.193 | 0.34 | -0.083 | 0.046 | -0.158 | -0.159 | 0.41 | -0.137 | 0.148 | 0.116 | 0.255 | -0.602 | -0.057 | -0.105 | 0.231 | 0.111 | -0.18 | -0.403 | 0.285 | 0.651 | -0.205 | 0.792 | 0.378 | 0.299 | -0.125 | 0.117 | 0.138 | -0.073 | 0.123 | 0.047 | 0.004 | -0.01 | 0.006 | -0.005 | 0.003 | 0.005 | 0.002 | -0.01 | -0.002 | 0.001 | -0.001 | 0.007 | 0.002 | 0.006 | 0.008 | -0.041 | 0.021 | -0.003 | 0.002 | -0.035 | 0.029 | 0.002 | 0.013 | -0.001 | -0.003 | -0.012 | 0.016 | 0 | -0.075 | 0.099 | -0.019 | 0.016 | 0.064 | 0.111 | -0.028 | 0.049 | 0.048 | -0.025 | 0.096 | 0.1 | -0.004 | -0.09 | 0.085 | -0.002 | -0.014 | -0.077 | 0.072 | -0.09 | 0.006 | -0.03 | -0.06 | -0.031 | 0.1 | 0 | 0 | 0.2 | -1.5 | 0 | -0.2 | -1.3 | -3.4 | 1 | 24.9 | -3.2 | 0.1 | -0.6 | 0 | 0.1 | -1.8 | 0 | 0.2 | -0.9 | 0 | 0 | 0 | 0.5 | 0 | 0.4 | 0 | 0.4 | -0.2 |
Net Change In Cash
| 1.158 | 3.011 | -15.559 | 33.959 | -0.903 | 0.618 | -0.062 | 0.684 | 0.466 | -0.953 | -1.383 | 0.228 | 2.297 | -0.306 | -0.474 | 0.072 | 0.596 | -0.133 | 0.295 | -0.716 | 0.299 | -0.167 | -0.032 | 0.249 | 0.085 | -0.091 | 0.073 | -0.121 | 0.024 | -0.241 | 0.283 | -0.039 | -0.183 | 0.14 | 0.484 | -0.011 | 0.113 | -0.015 | 0.046 | -0.244 | 0.095 | 0.145 | -0.142 | -0.244 | -0.168 | 0.171 | -0.053 | 0.265 | 0.15 | 0.012 | -0.025 | -0.01 | 0.025 | 0.01 | 0.014 | -0.033 | -0.034 | -0.038 | 0.098 | -0.011 | -0.008 | -0.015 | -0.019 | -0.106 | 0.054 | -0.078 | -0.094 | 0.114 | -0.07 | -0.099 | 0.219 | 0.041 | -0.309 | 0.291 | -0.023 | 0.043 | 0.032 | -0.043 | -0.025 | -0.054 | 0.088 | -0.45 | 0.206 | 0.239 | -0.033 | 0.021 | -0.116 | 0.001 | 0.055 | -0.334 | -0.115 | -0.06 | 0.283 | 0.223 | -0.344 | 0.485 | -0.278 | -0.194 | 0.108 | 0.2 | -0.3 | 0.2 | -0.2 | -1.6 | 0.4 | -0.4 | -1.2 | -3 | 0.9 | 24.4 | -2.7 | 0.4 | -0.8 | 0 | -0.2 | -1.6 | -0.4 | 0.1 | -0.6 | 0.1 | 0 | 0.1 | 0.3 | 0 | 0.5 | 0 | 0.6 | -0.4 |
Cash At End Of Period
| 23.815 | 22.657 | 19.646 | 35.205 | 1.246 | 2.149 | 1.531 | 1.593 | 0.909 | 0.443 | 1.396 | 2.779 | 2.551 | 0.254 | 0.56 | 1.034 | 0.962 | 0.366 | 0.499 | 0.204 | 0.92 | 0.621 | 0.788 | 0.82 | 0.571 | 0.486 | 0.577 | 0.504 | 0.625 | 0.601 | 0.842 | 0.559 | 0.598 | 0.781 | 0.636 | 0.152 | 0.163 | 0.05 | 0.065 | 0.019 | 0.263 | 0.168 | 0.023 | 0.165 | 0.409 | 0.577 | 0.406 | 0.459 | 0.194 | 0.044 | 0.032 | 0.057 | 0.067 | 0.042 | 0.032 | 0.018 | 0.051 | 0.085 | 0.123 | 0.025 | 0.036 | 0.044 | 0.059 | 0.078 | 0.184 | 0.13 | 0.208 | 0.302 | 0.188 | 0.258 | 0.357 | 0.138 | 0.097 | 0.406 | 0.115 | 0.138 | 0.095 | 0.063 | 0.106 | 0.131 | 0.185 | 0.097 | 0.547 | 0.341 | 0.102 | 0.135 | 0.114 | 0.23 | 0.229 | 0.174 | 0.508 | 0.623 | 0.683 | 0.4 | 0.177 | 0.521 | 0.036 | 0.314 | 0.508 | 0.4 | 0.2 | 0.5 | -0.2 | -1.6 | 0.4 | 0.3 | -1.2 | -3 | 0.9 | 25.2 | -2.7 | 0.4 | -0.8 | 0.2 | -0.2 | -1.6 | -0.4 | 0.7 | -0.6 | 0.1 | 0 | 0.3 | 0.3 | 0 | 0.5 | 0 | 0.6 | 0.1 |