ScanSource, Inc.

SCSC

SCSCScanSource, Inc. US flag

NASDAQ Global Select

58.73

USD

+0.88

- -

1.19BMarket Cap

Income Statement (USD)

Income Statement API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Sales/Revenue/Turnover	3,015	2,877	2,914	3,219	3,540	3,568	3,165	3,250	3,048	3,151	3,530	3,788	3,260	3,041	3,226
+ Sales & Services Revenue	3,015	2,877	2,914	3,219	3,540	3,568	3,165	3,250	3,048	3,151	3,530	3,788	3,260	3,041	3,226
- Cost of Revenue	2,713	2,584	2,613	2,892	3,185	3,185	2,795	2,857	2,692	2,800	3,103	3,338	2,861	2,632	2,789
+ Cost of Goods & Services	2,713	2,584	2,613	2,892	3,185	3,185	2,795	2,857	2,692	2,800	3,103	3,338	2,861	2,632	2,789
Gross Profit	302	293	301	327	355	384	369	393	356	351	427	449	399	409	437
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	188	191	192	223	257	290	263	274	293	279	304	313	304	316	336
+ Selling, General & Admin	188	191	192	211	240	265	232	244	260	247	275	286	277	287	313
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	12	17	25	31	30	33	32	29	28	27	29	23
Operating Income (Loss)	114	102	109	104	98	93	106	119	63	71	122	136	95	92	101
- Non-Operating (Income) Loss	2	49	-14	4	2	-8	43	35	135	14	4	14	-5	-2	-2
+ Interest Expense, Net	-1	-1	-2	-1	-1	-2	5	11	6	4	2	12	4	-3	-6
+ Interest Expense	2	1	1	2	2	3	9	13	12	7	7	20	13	8	7
- Interest Income	3	2	2	3	3	5	4	2	6	3	4	7	9	11	12
+ Other Non-Op (Income) Loss	4	50	-13	5	3	-6	38	24	128	10	1	2	-9	1	3
Pretax Income	111	53	123	100	96	101	63	84	-72	58	119	122	100	94	104
- Income Tax Expense (Benefit)	37	18	41	34	32	32	28	19	7	12	30	34	23	23	25
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	74	35	82	65	64	69	35	65	-79	45	89	88	77	72	79
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	2	7	113	35	- -	-2	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	-2	-7	-113	-35	- -	2	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	5	15	227	69	- -	-3	- -	- -	- -
Income (Loss) Incl. MI	74	35	82	65	64	69	33	58	-193	11	89	90	77	72	79
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	74	35	82	65	64	69	33	58	-193	11	89	90	77	72	79
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	74	35	82	65	64	69	33	58	-193	11	89	90	77	72	79
EBIT	114	102	109	104	98	93	106	119	63	71	122	136	95	92	101
EBITDA	123	110	116	116	115	118	141	152	98	105	152	164	123	123	125
EBITDA Margin (%)	4.09	3.83	3.98	3.61	3.26	3.32	4.44	4.68	3.23	3.32	4.31	4.34	3.76	4.03	3.88
EBITA	114	102	109	104	98	93	106	119	63	71	122	136	95	92	101
Gross Margin (%)	10.02	10.18	10.33	10.16	10.04	10.75	11.67	12.09	11.67	11.13	12.08	11.86	12.24	13.44	13.56
Operating Margin (%)	3.77	3.53	3.73	3.23	2.77	2.62	3.35	3.65	2.07	2.26	3.46	3.59	2.9	3.04	3.15
Profit Margin (%)	2.46	1.2	2.81	2.03	1.8	1.94	1.05	1.77	-6.32	0.34	2.52	2.37	2.36	2.35	2.44
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	10	8	7	12	17	25	34	34	35	34	30	29	28	30	24
Basic Weighted Avg Shares	27	28	28	29	26	25	26	26	25	25	26	25	25	23	21
Basic EPS, GAAP	2.72	1.25	2.89	2.29	2.4	2.74	1.3	2.25	-7.59	0.42	3.48	3.57	3.1	3.05	3.69
Basic EPS from Cont Ops	2.72	1.25	2.89	2.29	2.4	2.74	1.39	2.53	-3.12	1.79	3.48	3.5	3.1	3.05	3.69
Diluted Weighted Avg Shares	28	28	29	29	27	26	26	26	25	26	26	25	25	24	22
Diluted EPS, GAAP	2.68	1.24	2.86	2.27	2.38	2.71	1.29	2.24	-7.59	0.42	3.45	3.54	3.06	3	3.64
Diluted EPS from Cont Ops	2.68	1.24	2.86	2.27	2.38	2.71	1.38	2.52	-3.12	1.78	3.44	3.47	3.06	3	3.64

Balance Sheet (USD)

Balance Sheet API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

Total Current Assets	1,032	1,042	1,216	1,244	1,229	1,281	1,362	1,477	1,203	1,220	1,524	1,657	1,405	1,370	1,508
+ Cash, Cash Equivalents & STI	29	148	195	122	61	56	26	19	29	63	38	36	185	126	88
+ Cash & Cash Equivalents	29	148	195	122	61	56	26	19	29	63	38	36	185	126	88
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	458	435	464	523	560	637	713	584	505	652	805	833	683	735	864
+ Accounts Receivable, Net	458	435	464	523	560	637	646	523	443	569	729	753	582	636	770
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	67	60	62	83	75	80	101	99	94
+ Inventories	488	402	505	553	559	531	596	554	455	470	615	758	513	484	522
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	488	402	505	553	559	531	596	554	455	470	615	758	513	484	522
+ Other ST Assets	56	57	52	47	49	56	27	320	214	35	66	30	24	26	34
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	170	122	119	233	262	437	583	590	489	452	414	411	374	415	424
+ Property, Plant & Equip, Net	49	20	32	47	52	57	73	61	79	62	54	50	34	31	35
+ Property, Plant & Equip	79	53	64	86	98	109	141	124	152	143	136	142	122	127	116
- Accumulated Depreciation	30	33	33	39	45	52	68	64	73	81	83	92	89	96	82
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	121	102	88	186	210	381	510	529	409	390	360	361	341	384	390
+ Total Intangible Assets	79	52	48	113	144	302	435	432	336	324	299	285	244	294	309
+ Goodwill	54	32	32	67	93	201	298	311	214	219	214	217	206	231	245
+ Other Intangible Assets	26	20	16	46	51	102	137	121	122	105	84	68	38	63	64
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	42	50	39	73	66	78	75	97	74	66	61	76	97	90	80
Total Assets	1,202	1,164	1,335	1,477	1,491	1,718	1,945	2,067	1,692	1,672	1,937	2,068	1,779	1,786	1,932
+ Payables & Accruals	489	424	463	543	524	579	625	530	507	684	763	742	632	641	803
+ Accounts Payable	420	362	422	501	471	513	563	488	454	635	714	691	588	599	753
+ Accrued Taxes	2	2	13	13	14	26	32	16	22	18	11	16	15	12	7
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	68	60	29	29	38	40	30	26	31	31	38	36	29	30	44
+ ST Debt	4	- -	- -	3	- -	- -	1	4	12	12	16	11	11	12	7
+ ST Borrowings	4	- -	- -	3	- -	- -	1	4	8	8	12	7	8	8	3
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	4	4	4	4	3	4	5
+ Other ST Liabilities	5	4	37	53	61	77	85	167	200	37	35	33	26	30	48
+ Deferred Revenue	- -	- -	15	22	30	25	20	14	12	10	10	9	7	6	5
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	5	4	22	30	32	52	65	153	188	27	25	24	19	24	43
Total Current Liabilities	498	428	500	599	585	656	710	701	719	733	814	787	669	683	859
+ LT Debt	5	5	5	6	77	97	249	323	232	152	273	332	143	135	103
+ LT Borrowings	5	5	5	6	77	97	249	323	211	135	260	323	136	128	99
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	21	17	13	9	7	7	5
+ Other LT Liabilities	46	35	27	63	55	128	120	129	63	56	44	44	43	61	59
+ Accrued Liabilities	- -	- -	- -	4	3	2	31	30	32	33	3	4	31	31	36
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	46	35	27	59	52	126	89	99	31	23	41	40	12	30	23
Total Noncurrent Liabilities	51	41	33	69	132	225	369	452	295	208	317	376	185	196	162
Total Liabilities	549	468	532	668	717	881	1,079	1,153	1,014	940	1,131	1,163	855	879	1,022
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	279	300	337	314	134	122	136	129	64	71	64	58	26	- -	- -
+ Common Stock	140	150	168	157	67	61	68	64	64	71	64	58	26	- -	- -
+ Additional Paid in Capital	140	150	168	157	67	61	68	64	- -	- -	- -	- -	- -	- -	- -
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	534	569	651	716	780	849	882	940	747	758	847	937	1,014	1,021	1,018
+ Other Equity	-22	-23	-17	-65	-73	-73	-84	-90	-133	-98	-105	-90	-116	-114	-107
Equity Before Minority Interest	652	696	803	809	774	837	866	914	678	731	807	905	924	906	911
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	652	696	803	809	774	837	866	914	678	731	807	905	924	906	911
Total Liabilities & Equity	1,202	1,164	1,335	1,477	1,491	1,718	1,945	2,067	1,692	1,672	1,937	2,068	1,779	1,786	1,932
Shares Outstanding	28	28	29	28	26	25	26	25	25	25	25	25	24	22	20
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	25	21	18	14	10	11	9
Net Debt	-19	-143	-189	-113	15	41	224	308	189	80	233	294	-41	10	13
Net Debt to Equity	-2.99	-20.51	-23.6	-13.95	2	4.92	25.84	33.71	27.9	11	28.91	32.44	-4.48	1.1	1.43
Tangible Common Equity Ratio	51.04	57.92	58.62	51.04	46.81	37.77	28.56	29.49	25.25	30.23	30.98	34.78	44.32	41.07	37.06
Current Ratio	2.07	2.44	2.43	2.08	2.1	1.95	1.92	2.11	1.67	1.66	1.87	2.11	2.1	2.01	1.76
Cash Conversion Cycle	64.82	62.43	67	65.42	63.83	66.76	78.96	71.01	59.94	48.32	55.13	72.79	66.52	58.95	58.08

Cash Flow Statement (USD)

Cash Flow Statement API ChatGPT

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	06/30/2012	06/30/2013	06/30/2014	06/30/2015	06/30/2016	06/30/2017	06/30/2018	06/30/2019	06/30/2020	06/30/2021	06/30/2022	06/30/2023	06/30/2024	06/30/2025	06/30/2026

+ Net Income	74	35	82	65	64	69	35	65	-79	45	89	88	77	72	79
+ Depreciation & Amortization	10	8	7	12	17	25	34	34	35	34	30	29	28	30	24
+ Non-Cash Items	6	46	22	14	18	19	26	10	120	7	19	13	2	23	26
+ Stock-Based Compensation	7	6	5	7	7	7	6	6	5	8	12	11	10	11	14
+ Deferred Income Taxes	-6	-20	9	4	2	-2	-21	-3	-12	3	6	-1	-2	1	5
+ Asset Impairment Charge	- -	49	- -	- -	- -	- -	- -	- -	120	- -	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	6	12	8	4	9	14	40	7	6	-4	2	3	-5	11	8
+ Chg in Non-Cash Work Cap	-30	40	-64	-16	-47	-18	-64	-93	106	31	-262	-166	265	-12	-6
+ (Inc) Dec in Accts Receiv	-34	14	-32	-14	14	-63	-36	-5	57	-119	-166	-17	138	-55	-133
+ (Inc) Dec in Inventories	-29	87	-99	-38	3	28	-53	-86	86	-12	-146	-138	239	29	-37
+ (Inc) Dec in Prepaid Assets	-4	- -	6	2	5	-8	-15	-10	-14	-19	-27	33	-18	7	-2
+ Inc (Dec) in Accts Payable	36	-70	60	32	-66	33	46	11	-10	171	76	-35	-84	3	163
+ Inc (Dec) in Other	1	9	1	1	-2	-10	-7	-2	-14	10	1	-8	-11	4	3
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	-7	-43	-4	-29	- -	- -	- -	- -	- -
Cash from Operating Activities	60	129	48	76	52	95	25	-27	178	87	-124	-36	372	112	123
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	- -	- -	- -	- -	-4	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	-4	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	- -	- -	-19	-100	-21	- -	-9	-6	- -	-18	-16	-43	-107	-98
+ Increase in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	-19	-100	-21	- -	-9	-6	- -	-18	-16	-43	-107	-98
+ Net Change in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	-60	-61	-84	-144	-32	-49	34	3	2	18	-54	-18
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	34	3	2	18	3	- -
+ Cash for Acq of Subs	- -	- -	- -	-60	-61	-84	-144	-32	-49	- -	- -	- -	- -	-57	-18
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	-13	-5	-11	-21	-12	-9	-8	-7	-6	-2	-7	-10	-9	-8	-9
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	-1	-1	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-13	-5	-11	-81	-74	-96	-152	-39	-55	32	-4	-8	9	-62	-28
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	-50	-1	- -	-9	68	20	152	77	1,971	1,813	263	101	-187	-9	-36
+ Cash From Debt	1,409	515	- -	94	1,377	1,813	2,301	2,211	4,168	3,763	4,333	5,014	1,260	52	393
+ Repayments of Debt	-1,458	-516	- -	-103	-1,308	-1,793	-2,150	-2,133	-2,196	-1,951	-4,070	-4,913	-1,447	-61	-429
+ Other Financing Activities	7	-4	9	-29	-5	-3	-51	-4	-2,074	-1,907	-136	-46	2	5	-1
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	-42	-5	9	-57	-36	-4	101	64	-108	-95	108	40	-228	-111	-134
Effect of Foreign Exchange Rates	-4	-1	1	-11	-3	- -	-4	1	-4	4	-5	3	-4	2	1
Net Changes in Cash	5	120	46	-62	-58	-5	-27	-2	14	25	-20	-4	153	-61	-39
EBITDA	123	110	116	116	115	118	141	152	98	105	152	164	123	123	125
EBITDA Margin (%)	4.09	3.83	3.98	3.61	3.26	3.32	4.44	4.68	3.23	3.32	4.31	4.34	3.76	4.03	3.88
Free Cash Flow	60	129	48	76	52	91	25	-27	178	87	-124	-36	372	112	123
Net Cash Paid for Acquisitions	- -	- -	- -	60	61	84	144	32	49	-34	-3	-2	-18	54	18
Free Cash Flow to Firm	61	130	48	77	54	93	30	-17	- -	93	-119	-21	382	118	128
Free Cash Flow to Equity	10	129	48	66	121	115	176	50	2,149	1,900	138	66	185	103	87
Free Cash Flow per Basic Share	2.19	4.66	1.68	2.64	1.97	3.61	0.97	-1.06	7.02	3.43	-4.88	-1.42	14.94	4.79	5.76
Price/Free Cash Flow	14.18	6.92	22.82	14.51	18.97	10.44	41.63	-30.89	3.43	8.23	-6.45	-20.96	3.01	8.87	9.18
Cash Flow to Net Income	0.81	3.73	0.58	1.15	0.82	1.37	0.75	-0.47	-0.92	8.08	-1.4	-0.4	4.82	1.57	1.56
Capital Expenditures	- -	- -	- -	- -	- -	-4	- -	- -	- -	- -	- -	- -	- -	- -	- -