| Period Ending: |
LTM
(Last Twelve Months) |
2025 10-31 |
2024 10-31 |
2023 10-31 |
2022 10-31 |
2021 10-31 |
2020 10-31 |
2019 10-31 |
2018 10-31 |
2017 10-31 |
2016 10-31 |
2015 10-31 |
2014 10-31 |
2013 10-31 |
2012 10-31 |
2011 10-31 |
2010 10-31 |
2009 10-31 |
2008 10-31 |
2007 10-31 |
2006 10-31 |
2005 10-31 |
2004 10-31 |
2003 10-31 |
2002 10-31 |
2001 10-31 |
2000 10-31 |
1999 10-31 |
1998 10-31 |
1997 10-31 |
1996 10-31 |
1995 10-31 |
1994 10-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-10-31 | 2025-10-31 | 2024-10-31 | 2023-10-31 | 2022-10-31 | 2021-10-31 | 2020-10-31 | 2019-10-31 | 2018-10-31 | 2017-10-31 | 2016-10-31 | 2015-10-31 | 2014-10-31 | 2013-10-31 | 2012-10-31 | 2011-10-31 | 2010-10-31 | 2009-10-31 | 2008-10-31 | 2007-10-31 | 2006-10-31 | 2005-10-31 | 2004-10-31 | 2003-10-31 | 2002-10-31 | 2001-10-31 | 2000-10-31 | 1999-10-31 | 1998-10-31 | 1997-10-31 | 1996-10-31 | 1995-10-31 | 1994-10-31 |
| Net Income/Starting Line | 8,721 | 8,725 | 7,327 | 4,437 | 13,537 | 7,754 | 5,097 | 5,758 | 5,450 | 5,350 | 4,631 | 4,405 | 4,333 | 4,248 | 4,189 | 3,266 | 2,810 | 1,787 | 1,978 | 2,131 | 2,663 | 2,401 | 2,351 | 1,825 | 1,417 | 1,471 | 1,857 | 1,382 | 1,350 | 1,305 | 1,168 | 985.9 | 825 |
| Cash From Operating Activities | 10,240 | 10,240 | 29,030 | 9,591 | 4,957 | 13,423 | 50,836 | 29,303 | -16,226 | 2,908 | 6,373 | 2,250 | -12,741 | 11,433 | 10,258 | 572 | -6,584 | 12,794 | 4,246 | -13,943 | 616 | -7,254 | 2,495 | -9,273 | -4,097 | 10,651 | -2,994 | 4,336 | 2,946 | -1,736 | -4,804 | -690.9 | 126.1 |
| Depreciation and Amortization | 2,180 | 2,180 | 2,110 | 2,099 | 1,384 | 1,565 | 1,618 | 1,205 | 1,127 | 1,103 | 1,047 | 789 | 747 | 694 | 682 | 535 | 470 | 472 | 435.3 | 436 | 404 | 471.1 | 469.4 | 490.6 | 495.3 | 523.7 | 488.9 | 493 | 401 | 433 | 299.7 | 276 | 224 |
| Deferred Income Tax | 12 | 12 | 153 | -708 | 475 | 184 | 111 | 483 | 834 | 156 | 108 | 226 | 241 | 96 | 263 | -32 | -62 | 186 | -157.5 | -176 | -152.6 | 90.92 | 157.3 | -36.92 | 283.5 | -179.3 | 131 | -81.95 | 16.05 | -116 | 80.27 | 67.06 | -29.89 |
| Stock Based Compensation | 0 | 0 | 0 | 597 | 760 | 0 | 368 | 690 | 680 | 848 | 687 | 440 | 535 | 491 | 415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 3,337 | 3,333 | 3,354 | 1,316 | -1,078 | -30,602 | 2,350 | -67 | -34,394 | 13,975 | 20,407 | 17,587 | -9,950 | 51,786 | -44 | 106 | 399 | 1,061 | 762.1 | 7,688 | 114.6 | -11,180 | -1,595 | -10,587 | 384.7 | 1,865 | -190.4 | 1,682 | 1,820 | -4,670 | -5,147 | -1,692 | -533.1 |
| Changes in Working Capital | -4,010 | -4,010 | 16,086 | 1,850 | -10,121 | 34,522 | 41,292 | 21,234 | 10,077 | -18,524 | -20,507 | -21,162 | -8,647 | -45,882 | 4,753 | -3,303 | -10,201 | 9,288 | 1,228 | -24,022 | -2,413 | 963 | 1,168 | 346.8 | -6,678 | 6,970 | -5,280 | 861.1 | -640.8 | 2,320 | -328 | 389.1 | -359.9 |
| Accounts Receivable | 0 | 0 | 257 | 1,954 | -1,170 | 75 | 178 | -299 | -366 | -130 | -81 | 53 | -36 | 122 | 10 | -20 | -75 | 387 | 0 | -129 | -468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | -12,323 | -26,934 | -39,954 | 0 | 0 | 0 | 0 | -17,218 | 0 | -16,042 | 121 | -11,964 | 0 | 0 | 0 | 144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 0 | 0 | 0 | 0 | 1,312 | -366 | -352 | 313 | 337 | 0 | 0 | 0 | 160 | 0 | -109 | 64 | -119 | -492 | 0 | 537 | 303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | -4,010 | -4,010 | 15,829 | -104 | -10,263 | 47,136 | 68,400 | 61,174 | 10,106 | -18,394 | -20,426 | -21,215 | 8,447 | -46,004 | 20,894 | -3,468 | 1,957 | 9,393 | 1,228 | -24,436 | -2,392 | 963 | 1,168 | 346.8 | -6,678 | 6,970 | -5,280 | 861.1 | -640.8 | 2,320 | -328 | 389.1 | -359.9 |
| Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash From Investing Activities | 605 | 605 | -24,529 | -21,157 | -29,471 | -299 | -31,974 | -19,580 | -11,333 | -3,155 | -15,341 | 4,026 | 3,293 | -1,939 | -7,467 | -12,768 | -7,028 | -10,655 | 11,047 | -39,897 | -21,690 | -17,962 | -3,363 | 10.55 | -9,291 | 2,373 | 10,921 | -15,249 | -8,293 | -27,387 | -11,168 | -9,625 | -18,676 |
| Investments in Property Plant and Equipment | -1,729 | -1,729 | -1,564 | -1,677 | -1,448 | -983 | -1,032 | -1,128 | -886 | -791 | -620 | -524 | -737 | -636 | -679 | -640 | -481 | -204 | -430.5 | -420 | -583 | -472.3 | -304.8 | -254.5 | -384.7 | -398.3 | -345.7 | -329 | -571.1 | -538.9 | -410.7 | -340 | -246 |
| Payments for Acquisitions | 0 | 0 | 0 | -15,102 | 1,226 | 63 | -186 | 1,128 | -365 | -25 | -12,147 | -345 | -956 | 140 | -21 | 677 | -1,029 | -328 | -155.1 | -386 | -76 | -193.6 | -385.3 | -90.99 | -1,028 | -244.4 | -24.37 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | -78,686 | -78,686 | -86,980 | -50,149 | -96,598 | -49,620 | -86,659 | -63,496 | -46,749 | -51,917 | -34,859 | -16,996 | -24,674 | -32,007 | -37,960 | -27,093 | -28,587 | -41,041 | -26,423 | -50,366 | -20,433 | -20,272 | -28,645 | -29,349 | -39,555 | -35,978 | -31,525 | -37,271 | -64,477 | -14,504 | -3,576 | -3,669 | -7,267 |
| Sales and Maturities of Investments | 80,166 | 80,166 | 63,500 | 44,091 | 64,033 | 50,097 | 56,882 | 44,715 | 38,315 | 51,823 | 29,278 | 22,007 | 28,882 | 30,521 | 31,540 | 30,221 | 29,208 | 29,717 | 39,917 | 36,459 | 17,414 | 16,580 | 29,033 | 30,686 | 37,372 | 43,455 | 47,300 | 33,128 | 49,827 | 0 | 2,698 | 4,067 | 0 |
| Other Investing Activities | 854 | 854 | 515 | 1,680 | 3,316 | 144 | -979 | -799 | -1,648 | -2,245 | 3,007 | -116 | 778 | 43 | -347 | -15,933 | -6,139 | 1,201 | -1,861 | -25,184 | -18,012 | -13,605 | -3,060 | -981.1 | -5,696 | -4,461 | -4,484 | -10,777 | 6,928 | -12,344 | -9,880 | -9,683 | -11,163 |
| Cash From Financing Activities | -8,673 | -8,673 | -17,412 | 268 | 15,980 | 47,122 | -10,304 | -2,612 | 36,875 | 1,996 | 8,046 | 149 | 9,349 | -4,832 | -2,037 | 13,757 | 21,626 | -63 | -10,360 | 57,638 | 21,287 | 27,306 | 959.5 | 8,076 | 13,629 | -11,708 | -8,201 | 10,370 | 5,658 | 28,428 | 17,407 | 10,475 | 17,394 |
| Debt Repayment | -321 | -321 | -2,684 | -3,098 | 7,807 | -1,255 | 268 | 403 | 4,376 | 20,528 | 6,894 | 3,686 | 9,667 | -1,354 | 800 | 4,995 | 1,543 | 17,327 | -2,981 | 3,042 | 10,262 | 1,838 | -400 | -938.9 | 7,511 | -5,544 | -5,375 | -2,984 | 6,763 | 2,919 | 8,324 | -405 | 9,079 |
| Common Stock Issued | 177 | 158 | 2,436 | 3,353 | 5,358 | 159 | 0 | 54 | 483 | 1,040 | 137 | 996 | 1,317 | 122 | 88 | 129 | 197 | 1,880 | 60 | 831 | 258 | 217 | 389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock Repurchased | -3,715 | -3,396 | -1,250 | 0 | -1,517 | -1,046 | -76 | -90 | -1,291 | -940 | 0 | -1,371 | -425 | -675 | -396 | 0 | 0 | 0 | 0 | -724 | -376 | -390 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -5,031 | -5,031 | -3,840 | -2,703 | -2,595 | -2,980 | -2,475 | -2,752 | -2,582 | -2,010 | -2,219 | -2,135 | -1,851 | -1,896 | -1,419 | -1,661 | -1,175 | -1,312 | -1,483 | -1,396 | -1,163 | -955.2 | -874.2 | -747.7 | -668.2 | -647.5 | -630.5 | -617 | -574.9 | -510.1 | -454.8 | -419 | -374 |
| Other Financing Activities | -83 | -83 | -12,074 | 2,716 | 6,927 | 51,198 | -8,021 | -227 | 34,233 | -16,622 | 3,234 | -1,027 | 641 | -1,029 | -1,506 | 10,294 | 20,975 | 302 | -5,956 | 56,384 | 12,306 | 26,596 | 2,133 | 9,556 | 6,706 | -3,007 | -1,774 | 14,147 | -606 | 25,989 | 9,657 | 11,364 | 8,319 |
| Effect of Forex Changes on Cash | 214 | 214 | 75 | 1,766 | 2,739 | -2,775 | 47 | -450 | 227 | -803 | 1,372 | 5,484 | 2,396 | 1,480 | -489 | 697 | -601 | -1,255 | 550.7 | -2,606 | -167 | 1.18 | -1.22 | 1.32 | 0 | 0 | 0 | -0.147 | 0 | 0 | -1.34 | -0.134 | 0 |
| Net Change in Cash | -8,976 | 2,386 | -12,836 | -9,532 | -5,795 | 35,853 | 8,605 | 6,661 | 9,543 | 946 | -8,642 | 11,909 | 2,297 | 6,142 | 265 | 2,258 | 7,413 | 821 | 5,485 | 1,192 | 46 | -193.6 | 90.22 | -1,186 | 241.4 | 1,316 | -274.1 | -543 | 311 | -695 | 1,434 | 159 | -1,156 |
| Cash at Beginning of Period | 76,460 | 65,098 | 77,934 | 87,466 | 93,261 | 57,408 | 48,803 | 42,142 | 32,599 | 31,653 | 40,295 | 28,386 | 26,089 | 19,941 | 19,676 | 17,368 | 9,955 | 9,134 | 3,650 | 2,458 | 2,412 | 2,606 | 2,515 | 3,700 | 3,460 | 2,144 | 2,419 | 2,962 | 2,651 | 3,346 | 1,912 | 1,752 | 2,851 |
| Cash at End of Period | 67,484 | 67,484 | 65,098 | 77,934 | 87,466 | 93,261 | 57,408 | 48,803 | 42,142 | 32,599 | 31,653 | 40,295 | 28,386 | 26,083 | 19,941 | 19,626 | 17,368 | 9,955 | 9,134 | 3,650 | 2,458 | 2,412 | 2,605 | 2,515 | 3,701 | 3,460 | 2,144 | 2,419 | 2,962 | 2,651 | 3,346 | 1,911 | 1,695 |
| Free Cash Flow | 8,511 | 8,511 | 27,466 | 19,592 | 3,509 | 43,066 | 49,804 | 28,175 | 17,026 | 2,117 | -3,268 | 1,809 | -3,664 | 10,797 | 9,579 | -68 | -7,065 | 12,590 | 3,816 | -14,363 | 33 | -6,758 | 2,190 | -9,240 | -4,481 | 10,252 | -3,340 | 4,007 | 2,375 | -2,275 | -5,215 | -1,031 | -120 |
| Operating Cash Flow | 10,240 | 10,240 | 29,030 | 21,269 | 4,957 | 44,049 | 50,836 | 29,303 | 17,912 | 2,908 | -2,648 | 2,333 | -2,927 | 11,433 | 10,258 | 572 | -6,584 | 12,794 | 4,246 | -13,943 | 616 | -6,285 | 2,495 | -8,986 | -4,097 | 10,651 | -2,994 | 4,336 | 2,946 | -1,736 | -4,804 | -690.9 | 126.1 |
| Capital Expenditure | -1,729 | -1,729 | -1,564 | -1,677 | -1,448 | -983 | -1,032 | -1,128 | -886 | -791 | -620 | -524 | -737 | -636 | -679 | -640 | -481 | -204 | -430.5 | -420 | -583 | -472.3 | -304.8 | -254.5 | -384.7 | -398.3 | -345.7 | -329 | -571.1 | -538.9 | -410.7 | -340 | -246 |