| Period Ending: |
LTM
(Last Twelve Months) |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
2002 12-31 |
2001 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
1995 12-31 |
1994 12-31 |
1993 12-31 |
1992 12-31 |
1991 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-11-14 | 2025-03-25 | 2024-04-01 | 2023-06-30 | 2022-03-25 | 2021-03-23 | 2020-03-24 | 2019-04-01 | 2018-03-26 | 2017-03-24 | 2016-03-29 | 2015-03-27 | 2014-03-26 | 2013-03-27 | 2012-03-26 | 2011-03-25 | 2010-03-26 | 2009-03-31 | 2008-03-31 | 2007-03-30 | 2006-03-31 | 2005-03-31 | 2004-03-29 | 2003-03-31 | 2002-04-01 | 2001-04-02 | 2000-03-30 | 1999-03-31 | 1998-03-31 | 1997-03-28 | 1996-04-01 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 |
| Net Income/Starting Line | 5.11 | -4.27 | -0.171 | 1.52 | 4.28 | 12.17 | -0.386 | -0.704 | 4.53 | 2.64 | 4.39 | 4.43 | 11.02 | 4.44 | 3.29 | 2.49 | -1.21 | -0.466 | 32.36 | 8.94 | -26.92 | 5.02 | 6.84 | -12.21 | 3.6 | 3.63 | 10.91 | 8.56 | 8.03 | 3.16 | -6.98 | 9.3 | 3 | -0.9 | -20.9 |
| Cash From Operating Activities | 24.81 | 4.8 | 2.62 | 6.45 | 1.09 | 8.97 | -1.81 | 4.46 | 2.63 | 1.32 | 2.21 | 4.45 | 13.02 | 6.12 | 9.13 | 4.9 | -0.768 | -6.15 | -0.015 | 0.496 | 11.27 | 6.03 | 13.91 | 13.78 | 15.85 | 16.71 | 5.4 | 5.47 | 8.62 | 2.54 | -5.93 | -7.5 | -3.6 | -11.8 | -11.4 |
| Depreciation and Amortization | -0.349 | 0.366 | 0.652 | 0.89 | 1 | 0.98 | 0.996 | 0.987 | 1.44 | 1.21 | 1.12 | 0.932 | 0.6 | 0.469 | 10.86 | 0.379 | 9.98 | 10.23 | 0.108 | 0.955 | 27.34 | 1.36 | 1.14 | 0.924 | 1.68 | 1.74 | 1.44 | 1.37 | 1.12 | 1.1 | 0.547 | 5.4 | 2.1 | 1.7 | 1.1 |
| Deferred Income Tax | 0.141 | -1.75 | -3.12 | -1.82 | -1.11 | -2.25 | -0.913 | -2.24 | -1.36 | -0.002 | 0.304 | 0.102 | -0.329 | -0.097 | -0.374 | 1.04 | 2.49 | -2.54 | 3.71 | 1.96 | -4.28 | -0.834 | -1.16 | -0.621 | 0.507 | 1.01 | -7 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 |
| Stock Based Compensation | 0.004 | 0.011 | 0.119 | 0.134 | 0.211 | 0.437 | 0.353 | 0.244 | 0.495 | 0.586 | 0.365 | 0.584 | 0.219 | 0 | 0 | 0 | 0.022 | 0.066 | 0.068 | 0.07 | 0.065 | 0.203 | 0.126 | 0.077 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 0.059 | 0.054 | -0.738 | 2.79 | -7.01 | -2.81 | -13.48 | 3.15 | -12.85 | -3.69 | -5.99 | -1.85 | -10.05 | -12.56 | -3.71 | -2.78 | -10.22 | -9.86 | -40.3 | 21.28 | 25.34 | 74.81 | 28.16 | 49.06 | 27.64 | 39.06 | 30.71 | 4.1 | 8.25 | 15.95 | 1.1 | -15.6 | -13.2 | -6.9 | 13.8 |
| Changes in Working Capital | 19.85 | 10.38 | 5.88 | 2.94 | 3.72 | 0.443 | 11.62 | 3.02 | 10.38 | 0.576 | 2.02 | 0.255 | 11.55 | 4.85 | -0.917 | -4.43 | -1.83 | -3.59 | 4.04 | -32.7 | -10.29 | -74.53 | -21.19 | -23.45 | -17.62 | -28.74 | -30.66 | -8.55 | -8.79 | -17.67 | -0.603 | -5.6 | 4.5 | -5.7 | -5.4 |
| Accounts Receivable | -12.98 | 0 | -3.52 | 1.08 | 1.54 | 1.35 | -4.71 | -10.22 | -6.18 | -0.407 | 1.33 | -1.42 | 1.45 | -1.14 | 0 | 0 | 0 | 0 | 5.69 | 7.13 | 14.93 | -26.02 | 5.76 | -4.23 | -12.4 | -8.58 | -8.4 | 1 | 1.1 | -3.9 | 1 | -5.6 | 3.7 | 1.3 | -3.9 |
| Inventory | 0 | 0 | 0 | 1.86 | -1.54 | -1.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 276.4 | 256.7 | 269.7 | 237.6 | 245.4 | 232.7 | 193.8 | 222.2 | 198.9 | 154.8 | 0 | 145.2 | 151.4 | 0 | 0 | -193.3 | -164.6 |
| Accounts Payable | 5.41 | 0 | 0 | 1.01 | 0.063 | 2.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.51 | -13.45 | -8.2 | 1.36 | -6.08 | 1.93 | 12.68 | 3.62 | 0.073 | 0.3 | 0 | -0.7 | 0.2 | 0 | 0 | 3.1 | -1.9 |
| Deferred Revenue | 27.42 | 10.38 | 9.4 | -1.01 | 3.66 | -1.88 | 16.33 | 13.24 | 16.57 | 0.576 | 2.02 | 0.255 | 11.55 | 4.85 | -0.917 | -4.43 | -1.83 | -3.59 | -279.6 | -283.1 | -286.7 | -287.4 | -266.3 | -253.9 | -211.7 | -246 | -221.2 | -164.6 | -9.89 | -158.3 | -153.2 | 0 | 0.8 | 183.2 | 165 |
| Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.407 | -1.33 | 1.42 | -1.45 | 1.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash From Investing Activities | -12.59 | 2.28 | -3.37 | -3.43 | 5.3 | -2.06 | 3.01 | -14.79 | 10.13 | -2.23 | -1.2 | -9.61 | 3.81 | -5.64 | -14.12 | 3.86 | -15.87 | 19.02 | 25.06 | -24.42 | -8.6 | 4.8 | -23.62 | -45.7 | 22.91 | -16.68 | -27.97 | -18.86 | 4.75 | 31.43 | -16.82 | -16.3 | -19.1 | 0.8 | 8.8 |
| Investments in Property Plant and Equipment | -0.564 | -0.225 | -0.08 | -0.126 | -0.107 | -0.233 | -0.069 | -0.281 | -0.103 | -0.396 | -0.322 | -4.13 | -1.34 | -0.169 | -0.056 | -0.05 | -0.099 | -0.15 | -0.446 | -0.299 | -0.675 | -0.575 | -0.425 | -0.452 | -0.93 | -0.619 | -0.829 | -0.394 | -0.733 | -1.62 | -1.11 | -2.5 | -2.1 | -1.4 | -0.3 |
| Payments for Acquisitions | 0 | 0 | 0 | 3.3 | -5.41 | 1.83 | 0 | 14.51 | -10.23 | 1.84 | 0.879 | 4.73 | -2.54 | 5.47 | 14.07 | -3.91 | 15.77 | 43.39 | 0 | 24.12 | 7.93 | 0 | 23.2 | 45.25 | -0.128 | -0.094 | -18.4 | -0.483 | -0.845 | 2.8 | -18.29 | 0 | 0 | 0 | 0 |
| Purchases of Securities | -15.96 | -13.85 | 0 | -17.01 | -35.29 | -27.49 | -124 | -49.55 | -84.55 | -75.07 | -91.68 | -82.84 | -112.5 | -44.4 | -65.49 | -82.4 | -128.1 | -88.67 | -78.99 | -95.56 | -109.3 | -100.6 | -136.8 | -107.4 | -109.2 | -31.29 | -53.21 | -82.98 | -53.54 | -54.63 | -32.91 | 0 | 0 | 0 | -12.6 |
| Sales and Maturities of Investments | 22.53 | 16.36 | 0 | 13.71 | 40.7 | 25.66 | 127.1 | 35.05 | 94.78 | 73.23 | 90.8 | 77.36 | 120.2 | 38.93 | 51.43 | 86.32 | 112.3 | 76.44 | 92.19 | 71.43 | 101.4 | 104.6 | 113.6 | 62.12 | 133.2 | 15.32 | 44.08 | 64.39 | 59.82 | 85.31 | 38.03 | 0 | 0 | 0 | 22.8 |
| Other Investing Activities | -18.59 | 0 | -3.29 | -3.3 | 5.41 | -1.83 | 0 | -14.51 | 10.23 | -1.84 | -0.879 | -4.73 | 7.69 | -5.47 | -14.07 | 3.91 | -15.77 | -12 | 12.3 | -24.12 | -7.93 | 1.45 | -23.2 | -45.25 | 23.97 | 0 | 0.396 | 0.608 | 0.05 | -0.44 | -2.55 | -13.8 | -17 | 2.2 | -1.1 |
| Cash From Financing Activities | -0.811 | 0.186 | 0.181 | 1.08 | -0.954 | -0.481 | -0.939 | -1.59 | -1.47 | -1.45 | -1.76 | -11.57 | -2.68 | -2.81 | -2.05 | -0.568 | -0.554 | -27.88 | -0.004 | 9.45 | -1.85 | -4.1 | 2.31 | 4.72 | -1.83 | -2.42 | 24.49 | -5.27 | -7.82 | -3.54 | 31.42 | 5.4 | 2.9 | 5.3 | 1.1 |
| Debt Repayment | -1 | 1 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.75 | 0 | 0 | 0 | 0 | 0 | -12.75 | 0 | 2.5 | -1.75 | -3 | 4.82 | 4.97 | -2.5 | -4.5 | 25 | -2.6 | -7 | -9.31 | 21.97 | 5.7 | 3.1 | 5.6 | -2.5 |
| Common Stock Issued | 0 | 0 | 0 | 0 | 0.006 | 0.009 | 0 | 0.036 | 0.032 | 0.051 | 0.047 | 0.084 | 0.138 | 0.297 | 0.222 | 0 | 0 | 0 | 0.019 | 7.02 | 0.034 | 0.154 | 0.025 | 16.97 | 0.158 | 0.41 | 0.273 | 0.09 | 0.062 | 0.085 | 0.6 | 0 | 0 | 0 | 0.9 |
| Common Stock Repurchased | -0.004 | -0.007 | -0.012 | -0.108 | -0.153 | -0.091 | -0.071 | -0.82 | -0.692 | -0.698 | -0.997 | -3.6 | -1.92 | -0.607 | -1.82 | -0.06 | -0.046 | -13.46 | -0.023 | -0.07 | -0.132 | -1.25 | 0 | -0.044 | -0.011 | -0.079 | -0.779 | -2.45 | -0.6 | -0.338 | -0.174 | 0 | 0 | -0.3 | 0 |
| Dividends Paid | -0.807 | -0.807 | -0.807 | -0.807 | -0.807 | -0.399 | -0.802 | -0.806 | -0.807 | -0.807 | -0.811 | -1.3 | -0.906 | -2.5 | -0.445 | -0.508 | -0.508 | -1.68 | 0 | 0 | 0 | -0.01 | -0.143 | -0.225 | -0.225 | 0 | 0 | -0.315 | -0.315 | -0.315 | -0.315 | -0.3 | -0.3 | 0 | -0.3 |
| Other Financing Activities | 0.993 | 0 | 0 | 0 | 0 | 0 | -0.066 | -0.187 | 0.032 | 0.051 | 0.047 | -1.92 | -0.362 | 0.297 | 0.222 | 0 | 0 | -13.4 | 0.019 | 0 | 0 | 0 | -2 | 0 | 0.75 | 1.75 | 0 | -1 | -0.007 | 6.34 | 9.35 | 0 | 0.1 | 0 | 3 |
| Effect of Forex Changes on Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.8 | 22.7 | 11 | 2.6 |
| Net Change in Cash | -1.13 | 7.27 | -0.562 | 4.11 | 5.43 | 6.43 | 0.263 | -11.92 | 11.29 | -2.37 | -0.753 | -16.73 | 14.15 | -2.33 | -7.04 | 8.2 | -17.19 | -15.01 | 25.04 | -14.48 | 0.818 | 6.72 | -7.4 | -27.21 | 36.93 | -2.39 | 1.92 | -18.66 | 5.54 | 30.43 | 8.67 | 5.4 | 2.9 | 5.3 | 1.1 |
| Cash at Beginning of Period | 35.57 | 28.3 | 28.86 | 24.75 | 19.32 | 12.89 | 12.63 | 24.55 | 13.25 | 15.62 | 16.38 | 33.1 | 18.95 | 21.29 | 28.32 | 20.13 | 37.32 | 52.33 | 27.29 | 41.78 | 40.96 | 34.24 | 41.64 | 68.85 | 31.91 | 34.31 | 32.38 | 51.04 | 45.5 | 15.07 | 6.4 | 24.8 | 44.7 | 50.3 | 52 |
| Cash at End of Period | 34.44 | 35.57 | 28.3 | 28.86 | 24.75 | 19.32 | 12.89 | 12.63 | 24.55 | 13.25 | 15.62 | 16.38 | 33.1 | 18.95 | 21.29 | 28.32 | 20.13 | 37.32 | 52.33 | 27.29 | 41.78 | 40.96 | 34.24 | 41.64 | 68.85 | 31.91 | 34.31 | 32.38 | 51.04 | 45.5 | 15.07 | 30.2 | 47.6 | 55.6 | 53.1 |
| Free Cash Flow | 24.25 | 4.58 | 2.54 | 6.33 | 0.981 | 8.74 | -1.88 | 4.18 | 2.53 | 0.92 | 1.89 | 0.326 | 11.68 | 5.95 | 9.07 | 4.85 | -0.867 | -6.3 | -0.461 | 0.197 | 10.59 | 5.45 | 13.49 | 13.32 | 14.92 | 16.09 | 4.57 | 5.08 | 7.88 | 0.925 | -7.04 | -10 | -5.7 | -13.2 | -11.7 |
| Operating Cash Flow | 24.81 | 4.8 | 2.62 | 6.45 | 1.09 | 8.97 | -1.81 | 4.46 | 2.63 | 1.32 | 2.21 | 4.45 | 13.02 | 6.12 | 9.13 | 4.9 | -0.768 | -6.15 | -0.015 | 0.496 | 11.27 | 6.03 | 13.91 | 13.78 | 15.85 | 16.71 | 5.4 | 5.47 | 8.62 | 2.54 | -5.93 | -7.5 | -3.6 | -11.8 | -11.4 |
| Capital Expenditure | -0.564 | -0.225 | -0.08 | -0.126 | -0.107 | -0.233 | -0.069 | -0.281 | -0.103 | -0.396 | -0.322 | -4.13 | -1.34 | -0.169 | -0.056 | -0.05 | -0.099 | -0.15 | -0.446 | -0.299 | -0.675 | -0.575 | -0.425 | -0.452 | -0.93 | -0.619 | -0.829 | -0.394 | -0.733 | -1.62 | -1.11 | -2.5 | -2.1 | -1.4 | -0.3 |