| 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: | 2026-02-25 | 2025-12-04 | 2024-12-05 | 2023-12-01 | 2022-12-01 | 2021-12-03 | 2020-12-01 | 2019-12-03 | 2018-12-04 | 2017-12-05 | 2016-12-06 | 2015-12-01 | 2014-12-02 | 2013-12-03 | 2012-12-04 | 2011-12-06 | 2010-12-08 | 2009-12-14 | 2008-12-10 | 2007-12-12 | 2006-12-18 | 2005-12-19 | 2004-12-15 | 2004-01-23 | 2003-01-24 | 2002-01-23 | 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 | 9,077 | 8,725 | 7,327 | 4,437 | 13,537 | 7,754 | 5,097 | 5,758 | 5,453 | 5,339 | 4,631 | 4,405 | 4,333 | 4,195 | 4,156 | 3,114 | 2,810 | 1,787 | 1,978 | 2,131 | 2,663 | 2,396 | 2,295 | 1,782 | 1,417 | 1,471 | 1,857 | 1,381 | 1,350 | 1,305 | 1,168 | 986 | 825 |
| Cash From Operating Activities | 12,702 | 10,240 | 29,030 | 9,591 | 4,957 | 44,049 | 50,836 | 29,303 | 17,912 | 2,908 | -2,728 | 2,250 | -2,927 | 11,444 | 10,261 | 1,616 | -6,584 | 12,794 | 4,246 | -21,557 | -942 | -7,254 | 640 | -9,273 | -4,097 | 10,651 | -2,994 | 4,336 | 2,946 | -1,736 | -4,804 | -691 | 126.1 |
| Depreciation and Amortization | 2,182 | 2,180 | 2,110 | 2,092 | 1,480 | 1,565 | 1,618 | 1,205 | 1,127 | 1,103 | 1,047 | 788 | 747 | 694 | 682 | 538 | 470 | 472 | 435 | 436 | 404 | 471 | 469 | 490.6 | 495.3 | 523.7 | 488.9 | 492.9 | 401 | 433 | 300.1 | 276 | 224 |
| Deferred Income Tax | -159 | 12 | 153 | -708 | 475 | 184 | 111 | 483 | 832 | 156 | 108 | 226 | 241 | 203 | 263 | 163 | -62 | 186 | -157.5 | -176 | -152.6 | 90.92 | 157.3 | -36.92 | 283.5 | -179.3 | 131 | -82.39 | 16.05 | -116 | 80.13 | 67 | -29.89 |
| Stock Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Cash Items | -17,946 | 3,333 | 3,354 | 1,813 | 61 | 208 | 2,829 | 623 | 423 | 575 | 687 | 441 | 399 | 302 | 612 | 1,023 | 461 | 1,061 | 1,370 | 73.95 | 114.6 | -236.9 | -562.3 | -11,855 | 384.7 | 1,865 | -190.4 | 1,683 | 1,820 | -5,678 | -6,024 | -2,409 | -533.1 |
| Changes in Working Capital | 19,548 | -4,010 | 16,086 | 1,957 | -10,596 | 34,338 | 41,181 | 21,234 | 10,077 | -4,265 | -9,201 | -3,610 | -8,647 | 6,050 | 4,548 | -3,222 | -10,263 | 9,288 | 621 | -24,022 | -3,971 | -9,975 | -1,719 | 346.8 | -6,678 | 6,970 | -5,280 | 860.7 | -640.8 | 2,320 | -328 | 389 | -359.9 |
| Accounts Receivable | -315 | 0 | 257 | -990 | -1,170 | 75 | 178 | -299 | -366 | -130 | -81 | 53 | -36 | 122 | 9 | -19 | -75 | 387 | 303 | -123 | -468 | -255 | -55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 0 | 0 | 0 | 0 | 1,312 | -366 | -352 | 313 | 337 | 15 | 64 | -113 | 160 | -129 | -89 | 62 | -119 | -492 | -351 | 537 | 303 | 162 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 19,863 | -4,010 | 15,829 | 2,947 | -10,738 | 34,629 | 41,355 | 21,220 | 10,106 | -4,150 | -9,184 | -3,550 | -8,771 | 6,057 | 4,628 | -3,265 | -10,069 | 9,393 | 669 | -24,436 | -3,806 | -9,882 | -1,677 | 346.8 | -6,678 | 6,970 | -5,280 | 860.7 | -640.8 | 2,320 | -328 | 389 | -359.9 |
| Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -6,434 | 605 | -24,529 | -21,157 | -29,471 | -299 | -31,974 | -19,580 | -11,333 | -3,155 | -15,332 | 4,026 | 3,034 | -1,659 | -7,452 | 97 | -7,028 | -10,655 | 11,047 | -34,492 | -20,304 | -20,500 | -7,330 | 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 | -1,727 | -1,729 | -1,564 | -1,677 | -777 | -484 | -399 | -478 | -330 | -301 | -224 | -179 | -355 | -361 | -366 | -368 | -207 | -204 | -285 | -250 | -519 | -487 | -365 | -254.5 | -384.7 | -398.3 | -345.7 | -329.6 | -571.1 | -538.9 | -400.9 | -340 | -246 |
| Payments for Acquisitions | -48 | 0 | 0 | -15,102 | 1,226 | 63 | -186 | 0 | -365 | -25 | -12,147 | 0 | -956 | 140 | -21 | 677 | -1,029 | -328 | -155 | -301 | -70 | 633 | -385 | -90.99 | -1,028 | -244.4 | -24.37 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | -60,130 | -78,686 | -86,980 | -50,149 | -96,598 | -49,620 | -86,659 | -63,496 | -46,749 | -30,424 | -28,860 | -16,996 | -24,674 | -32,007 | -37,960 | -27,093 | -28,587 | -41,041 | -21,303 | -41,032 | -20,433 | -14,827 | -24,773 | -29,349 | -39,555 | -35,978 | -31,525 | -37,271 | -64,477 | -50,239 | -89,840 | -3,669 | -7,267 |
| Sales and Maturities of Investments | 54,339 | 80,166 | 63,500 | 44,091 | 64,033 | 50,097 | 56,882 | 44,715 | 38,315 | 30,330 | 23,279 | 22,007 | 28,882 | 30,521 | 31,540 | 27,827 | 29,208 | 29,717 | 25,252 | 36,459 | 17,414 | 16,696 | 29,033 | 30,686 | 37,372 | 43,455 | 47,300 | 33,128 | 49,827 | 44,471 | 89,054 | 4,067 | 0 |
| Other Investing Activities | 1,132 | 854 | 515 | 1,680 | 2,645 | -355 | -1,612 | -321 | -2,204 | -2,735 | 2,620 | -806 | 137 | 48 | -645 | -946 | -6,413 | 1,201 | 7,538 | -29,368 | -16,696 | -22,515 | -10,840 | -981.1 | -5,696 | -4,461 | -4,484 | -10,777 | 6,928 | -21,080 | -9,981 | -9,683 | -11,163 |
| Cash From Financing Activities | -12,061 | -8,673 | -17,412 | 268 | 15,980 | -5,122 | -10,304 | -2,612 | 2,737 | 1,996 | 8,046 | 149 | -465 | -4,832 | -2,034 | -191 | 21,626 | -63 | -10,360 | 57,638 | 21,287 | 27,306 | 6,994 | 8,076 | 13,629 | -11,708 | -8,201 | 10,371 | 5,658 | 28,428 | 17,407 | 10,475 | 17,394 |
| Debt Repayment | -365 | -321 | -2,684 | -3,098 | 7,807 | -1,255 | -887 | 403 | 3,924 | 3,993 | 6,894 | 3,686 | 594 | -1,354 | 800 | 4,995 | 1,629 | -140 | 750 | 717 | 275 | 101 | -400 | -938.9 | 7,511 | -5,544 | -5,375 | -2,984 | 6,763 | 2,919 | 8,324 | -405 | 9,079 |
| Common Stock Issued | 201 | 158 | 68 | 3,353 | 3,113 | 159 | 0 | 54 | 88 | 149 | 137 | 51 | 133 | 122 | 88 | 129 | 197 | 1,087 | 60 | 132 | 258 | 217 | 389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock Repurchased | -5,562 | -3,396 | 0 | 0 | -1,517 | 0 | -76 | -90 | -1,291 | -940 | 0 | -1,371 | 0 | -875 | 0 | 0 | 0 | 0 | 0 | -724 | -376 | -390 | -733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -5,066 | -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 | -1,663 | -1,175 | -1,312 | -1,361 | -1,283 | -1,163 | -955 | -829 | -704.2 | -668.2 | -647.5 | -630.5 | -616.4 | -574.9 | -510.1 | -455 | -419 | -374 |
| Other Financing Activities | -2,451 | -83 | -10,956 | 2,716 | 7,672 | -1,046 | -6,866 | -227 | 2,298 | 304 | 3,234 | -835 | 659 | -1,029 | -1,503 | -3,652 | 20,975 | 302 | -9,809 | 58,596 | 22,293 | 28,333 | 8,167 | 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 | -3,289 | 214 | 75 | 1,766 | 2,739 | -2,775 | 47 | -450 | 227 | -803 | 1,372 | 5,484 | 2,396 | 1,480 | -489 | 694 | -601 | -1,255 | 551 | -397 | 5 | 254 | -213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 2,016 | 2,386 | -12,836 | -9,532 | -5,795 | 35,853 | 8,605 | 6,661 | 9,543 | 946 | -8,642 | 11,909 | 2,038 | 6,433 | 286 | 2,216 | 7,413 | 821 | 5,484 | 1,192 | 46 | -194 | 91 | -1,186 | 241.4 | 1,316 | -274.1 | -542.9 | -2,651 | -695 | -1,911 | 159 | -2,851 |
| Cash at Beginning of Period | 65,362 | 65,098 | 77,934 | 87,466 | 93,261 | 57,408 | 48,803 | 42,142 | 32,599 | 31,653 | 40,295 | 28,386 | 26,348 | 19,915 | 19,629 | 17,460 | 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 | 1,911 | 1,752 | 2,851 |
| Cash at End of Period | 67,378 | 67,484 | 65,098 | 77,934 | 87,466 | 93,261 | 57,408 | 48,803 | 42,142 | 32,599 | 31,653 | 40,295 | 28,386 | 26,348 | 19,915 | 19,676 | 17,368 | 9,955 | 9,134 | 3,650 | 2,458 | 2,412 | 2,606 | 2,515 | 3,701 | 3,460 | 2,144 | 2,419 | 0 | 2,651 | 0 | 1,911 | 0 |
| Free Cash Flow | 10,975 | 8,511 | 27,466 | 7,914 | 3,509 | 43,066 | 49,804 | 28,175 | 17,026 | 2,117 | -3,339 | 1,726 | -3,664 | 10,829 | 9,597 | 977 | -7,065 | 12,414 | 3,797 | -21,962 | -1,461 | -7,741 | 275 | -9,528 | -4,481 | 10,252 | -3,340 | 4,006 | 2,375 | -2,275 | -5,205 | -1,031 | -120 |
| Operating Cash Flow | 12,702 | 10,240 | 29,030 | 9,591 | 4,957 | 44,049 | 50,836 | 29,303 | 17,912 | 2,908 | -2,728 | 2,250 | -2,927 | 11,444 | 10,261 | 1,616 | -6,584 | 12,794 | 4,246 | -21,557 | -942 | -7,254 | 640 | -9,273 | -4,097 | 10,651 | -2,994 | 4,336 | 2,946 | -1,736 | -4,804 | -691 | 126.1 |
| Capital Expenditure | -1,727 | -1,729 | -1,564 | -1,677 | -1,448 | -983 | -1,032 | -1,128 | -886 | -791 | -611 | -524 | -737 | -615 | -664 | -639 | -481 | -380 | -449 | -405 | -519 | -487 | -365 | -254.5 | -384.7 | -398.3 | -345.7 | -329.6 | -571.1 | -538.9 | -400.9 | -340 | -246 |