Period Ending: |
LTM
(Last Twelve Months) |
2025 04-30 |
2024 04-30 |
2023 04-30 |
2022 04-30 |
2021 04-30 |
2020 04-30 |
2019 04-30 |
2018 04-30 |
2017 04-30 |
2016 04-30 |
2015 04-30 |
2014 04-30 |
2013 04-30 |
2012 04-30 |
2011 04-30 |
2010 04-30 |
2009 04-30 |
2008 04-30 |
2007 04-30 |
2006 04-30 |
2005 04-30 |
2004 04-30 |
2003 04-30 |
2002 04-30 |
2001 04-30 |
2000 04-30 |
1999 04-30 |
1998 04-30 |
1997 04-30 |
1996 04-30 |
1995 04-30 |
1994 04-30 |
1993 04-30 |
1992 04-30 |
1991 04-30 |
1990 04-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-04-30 | 2025-06-12 | 2024-07-15 | 2023-06-26 | 2022-07-11 | 2021-07-02 | 2020-06-24 | 2019-06-21 | 2018-06-14 | 2017-06-13 | 2016-06-17 | 2015-06-12 | 2014-06-11 | 2013-06-21 | 2012-06-14 | 2011-06-20 | 2010-06-18 | 2009-07-14 | 2008-07-03 | 2007-07-13 | 2006-07-14 | 2005-07-14 | 2004-07-08 | 2003-07-25 | 2002-07-19 | 2001-08-27 | 2000-07-27 | 1999-08-13 | 1998-08-13 | 1997-08-13 | 1996-10-16 | 1995-08-15 | 1994-04-30 | 1993-04-30 | 1992-04-30 | 1991-04-30 | 1990-04-30 |
Net Income/Starting Line | 6.23 | 17.93 | -31.39 | 20.43 | 93.31 | 104.1 | 51.34 | 47.62 | 36.51 | 20.2 | 11.6 | 29.49 | 21.13 | 32.16 | 32.99 | 28.21 | 26.84 | 17.91 | 15.03 | 4.23 | 16.7 | 17.98 | 15.64 | 13.57 | -1.14 | 5.96 | 14.84 | 17.5 | 0.3 | 8.9 | 12.3 | -20.3 | -2.3 | -0.4 | 2.3 | -1.2 | -1.8 |
Cash From Operating Activities | -48.76 | -48.76 | -73.9 | -138 | -114.3 | -53.81 | 20.92 | 24.9 | 9.99 | 7.33 | 14.29 | 12.39 | 21.88 | -1.34 | 11.7 | 16.86 | 8.12 | 14.28 | 3.08 | 8.31 | -7.76 | -1.51 | 4.24 | 5.34 | 0.741 | 93.96 | 60.16 | 28.7 | -12.5 | -1.3 | -3.2 | -14.6 | -1.5 | -0.4 | 5.7 | -0.3 | 0.1 |
Depreciation and Amortization | 7.65 | 7.65 | 6.87 | 5.6 | 4.03 | 3.72 | 3.84 | 3.97 | 4.25 | 4.27 | 4.21 | 3.83 | 3.29 | 2.83 | 2.33 | 1.93 | 1.69 | 1.4 | 1.15 | 0.994 | 0.709 | 0.426 | 0.321 | 0.299 | 0.284 | 4.07 | 2.13 | 1.2 | 0.5 | 0.2 | 0.5 | 3.6 | 0.4 | 0.4 | 1.6 | 1.5 | 1.2 |
Deferred Income Tax | -10.21 | 0 | -21.51 | 8.87 | 8.23 | 7.03 | -1.28 | 1.7 | -6.36 | 0.638 | -0.898 | 3.93 | -2.92 | 1.45 | 3.32 | 4.21 | 0.816 | 4.91 | 3.13 | -0.754 | -0.898 | 0.37 | 0.454 | 1.28 | 5.28 | -1.02 | -3.56 | 0.9 | -1 | -2.3 | 3.5 | -3.9 | -1.2 | -0.1 | 1.1 | 0 | -0.1 |
Stock Based Compensation | 3.79 | 0 | 4.17 | 5.31 | 5.5 | 5.96 | 4.73 | 3.7 | 1.6 | 1.29 | 1.52 | 0.78 | 1.39 | 1.85 | 2.17 | 2.88 | 2.73 | 2.11 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | 167.8 | 0 | 463.8 | 363.8 | 265.2 | 183 | 180.4 | 163.5 | 166.2 | 165 | 158.3 | 131.1 | 129.1 | 103.8 | 87.96 | 75.96 | 66.93 | 64.38 | 57.12 | 63.61 | 45.81 | 38.09 | 0.085 | -3.03 | 48.11 | 54.2 | 19.97 | 0.2 | -0.4 | -0.1 | -19 | 4.7 | 0.3 | 0 | -4.9 | 0.1 | 0.2 |
Changes in Working Capital | -224 | -483.4 | -495.8 | -542 | -490.6 | -357.6 | -218.1 | -195.6 | -192.2 | -184.1 | -160.4 | -156.7 | -130.1 | -143.5 | -117.1 | -96.34 | -90.89 | -76.43 | -74.96 | -59.69 | -70.1 | -58.38 | -12.42 | -7.29 | -38.63 | 30.75 | 26.78 | 24.6 | -11.9 | 34.1 | -0.5 | 1.3 | 0.3 | -0.3 | -0.1 | -0.7 | 0.5 |
Accounts Receivable | 196.6 | 0 | 0 | -726.7 | -592.1 | -392.5 | -282.3 | -246.8 | -234.5 | -229.8 | -212.3 | -206.6 | -181.4 | -180.2 | -153.4 | -124.8 | -113.8 | -99.93 | -98.82 | -75.72 | -231.2 | -1,339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 147.7 | 114.6 | 139.2 | 130.9 | 50.88 | 5.02 | 53.83 | 47.64 | 38.79 | 42.49 | 48.15 | 40.69 | 50.01 | 34.07 | 33.49 | 26.41 | 18.74 | 20.02 | 20.25 | 16.81 | 10.69 | 7.95 | -1.92 | -0.515 | 4.86 | 32.25 | 20.94 | 8.8 | 0.9 | 0 | 0 | 0 | 0 | 0.2 | 0.3 | -0.2 | 0.1 |
Accounts Payable | -8.04 | 0 | -9.34 | 8.62 | 5.17 | 14.77 | 1.01 | 2.23 | 4.71 | 0.676 | 1.11 | 3.86 | -0.905 | 2.85 | 1.3 | 1.3 | 3.4 | 1.21 | 3.69 | -0.692 | 3.02 | 1,151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | -560.3 | 0 | -625.6 | 45.16 | 45.42 | 15.05 | 9.39 | 1.26 | -1.13 | 2.6 | 2.66 | 5.28 | 2.15 | -0.208 | 1.56 | 0.739 | 0.742 | 2.27 | -0.077 | -0.085 | 147.4 | 121.1 | -10.51 | -6.77 | -43.49 | -1.5 | 5.84 | 15.8 | -12.8 | 34.1 | -0.5 | 1.3 | 0.3 | -0.5 | -0.4 | -0.5 | 0.4 |
Other Working Capital | 0 | -598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -11.38 | -11.38 | -10.64 | -25.33 | -22.24 | -8.26 | -9.89 | -3.89 | -1.7 | -0.655 | -4.52 | -3.9 | -7.09 | -5.52 | -4.43 | -4.79 | -5.45 | -2.6 | -2.1 | -2.82 | -6.05 | -6.17 | -1.4 | 6.71 | -1.53 | -118.7 | -75.19 | -64.1 | -11.1 | 26 | -3.1 | -18.9 | -6.1 | 0 | 5.7 | -0.4 | -3.8 |
Investments in Property Plant and Equipment | -6.9 | 0 | -6.15 | -22.23 | -20.9 | -8.95 | -5.42 | -4.03 | -2.26 | -1.59 | -4.53 | -4.01 | -7.09 | -5.73 | -4.45 | -4.8 | -6.46 | -2.66 | -2.56 | -2.72 | -5.01 | -6.17 | -1.4 | -2.17 | -1.35 | -3.89 | -7.78 | -50.8 | -19.5 | -1.1 | -4.5 | -18.9 | -6.9 | 0 | -0.3 | -0.4 | -1.1 |
Payments for Acquisitions | -8.09 | 0 | 0 | 0.084 | 0.02 | 0.694 | 0.184 | 0.142 | 0.554 | 0.932 | 0.007 | 0 | 0 | 0 | 0 | 0 | -0.07 | 0 | 0 | -0.46 | -1.2 | 0 | 0 | 0 | 0 | 0 | -0.867 | 2 | 17.7 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases of Securities | 0 | -7.53 | -4.82 | -3.09 | -1.34 | 0 | -4.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.077 | -0.971 | -1.81 | -6.6 | -5.6 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales and Maturities of Investments | 0 | 0 | 0 | 5.38 | 1.53 | 0 | -0.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.76 | 33.1 | 3.8 | 11.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 1.09 | -3.85 | 0.316 | -5.46 | -1.55 | 0.694 | 0.184 | 0.142 | 0.554 | 0.932 | 0.007 | 0.112 | 0.002 | 0.208 | 0.017 | 0.008 | 1.09 | 0.062 | 0.455 | 0.357 | 0.157 | 0 | 0 | 8.87 | -0.106 | -113.8 | -81.5 | -41.8 | -7.5 | 19.2 | 1.4 | 0 | 0.8 | 0 | 6 | 0 | -2.7 |
Cash From Financing Activities | 90.23 | 90.23 | 111 | 188.7 | 176.2 | 5.4 | 46.78 | -20.29 | -7.7 | -6.85 | -9.96 | -7.99 | -14.77 | 6.85 | -7.21 | -12.12 | -2.57 | -11.66 | -1.07 | -5.49 | 13.61 | 7.02 | -2.5 | -15.02 | 2.35 | 17.06 | 11.96 | 41.7 | 8.9 | -4.3 | 5.3 | 33.5 | 9.3 | -0.1 | -6 | 1 | 4.2 |
Debt Repayment | 23.56 | 16.6 | 117.4 | 194.7 | 218.3 | 12.05 | 61.61 | 1.44 | 32.99 | 10.91 | 3.33 | 6.41 | -2.98 | 23.13 | 30.8 | 8.69 | 7.88 | -11.4 | 2.06 | -2.76 | 14.44 | 6.61 | -3.43 | -13.82 | 2.2 | 2.27 | 17.81 | 42.7 | 11.9 | -1 | 0.8 | 23.9 | -1.8 | 0 | -6 | 0.9 | 3.6 |
Common Stock Issued | 74.11 | 0 | 0.282 | 0.286 | 0.293 | 0.258 | 0.19 | 0.147 | 0.115 | 0.142 | 0.186 | 0.146 | 0.151 | 0.143 | 0.118 | 0.103 | 0.11 | 0.164 | 0.322 | 0.081 | 0.479 | 0.939 | 2.58 | 1.5 | 0.113 | 0.061 | 0 | 0 | 0.1 | 0 | 0 | 7.4 | 13.3 | 0 | 0 | 0 | 1 |
Common Stock Repurchased | -0.434 | -0.434 | -0.365 | -5.2 | -34.7 | -10.62 | -16.01 | -26.58 | -42.3 | -20.49 | -14.21 | -20.02 | -12.75 | -17.3 | -39.37 | -20.35 | -10.86 | -1.18 | -3.54 | -0.454 | -1.31 | -0.531 | -1.65 | -2.69 | -1.01 | -5.12 | -5.84 | -2 | -3.1 | -3.3 | -0.3 | -0.1 | -2.2 | -0.1 | 0 | 0 | -0.3 |
Dividends Paid | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | -6.96 | 90.7 | -6.35 | -1.05 | -7.6 | 3.75 | 1.03 | 4.75 | 1.54 | 2.63 | 0.784 | 5.51 | 0.861 | 0.924 | 1.29 | -0.525 | 0.334 | 0.794 | 0.077 | -2.36 | 0.001 | 0.001 | 0 | 0 | 1.05 | 19.86 | 0 | 1 | 0 | 0 | 4.8 | 2.3 | 0 | 0 | 0 | 0.1 | -0.1 |
Effect of Forex Changes on Cash | 0 | 0 | 0 | -42.59 | 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 | 23.6 | -24.7 | 6.3 | 0 | 7.6 | 0 | -11.4 | 0.7 | 3.7 |
Net Change in Cash | 25.92 | 30.09 | 26.41 | -17.14 | 39.69 | -56.67 | 57.81 | 0.73 | 0.588 | -0.168 | -0.188 | 0.501 | 0.017 | -0.004 | 0.053 | -0.045 | 0.1 | 0.015 | -0.104 | 0.002 | -0.204 | -0.669 | 0.345 | -2.97 | 1.56 | -7.65 | -3.07 | 6.4 | 8.9 | -4.3 | 5.3 | 0 | 9.3 | -0.5 | -6 | 1 | 4.2 |
Cash at Beginning of Period | 98.62 | 0 | 68.03 | 42.59 | 2.89 | 59.56 | 1.75 | 1.02 | 0.434 | 0.602 | 0.79 | 0.289 | 0.272 | 0.276 | 0.223 | 0.268 | 0.168 | 0.153 | 0.257 | 0.255 | 0.459 | 1.13 | 0.784 | 3.75 | 2.19 | 9.84 | 12.91 | 6.5 | 21.1 | 0.7 | 1.7 | 1.8 | 0.1 | 0.6 | 1 | 0.7 | 0.3 |
Cash at End of Period | 124.5 | 0 | 94.45 | 25.45 | 42.59 | 2.89 | 59.56 | 1.75 | 1.02 | 0.434 | 0.602 | 0.79 | 0.289 | 0.272 | 0.276 | 0.223 | 0.268 | 0.168 | 0.153 | 0.257 | 0.255 | 0.459 | 1.13 | 0.784 | 3.75 | 2.19 | 9.84 | 12.9 | 30 | -3.6 | 7 | 1.8 | 9.4 | 0.1 | -5 | 1.7 | 4.5 |
Free Cash Flow | -52.61 | -48.76 | -80.04 | -160.2 | -135.2 | -62.76 | 15.49 | 20.87 | 7.74 | 5.75 | 9.76 | 8.38 | 14.78 | -7.06 | 7.24 | 12.06 | 1.65 | 11.61 | 0.516 | 5.59 | -12.77 | -7.69 | 2.84 | 3.18 | -0.605 | 90.08 | 52.38 | -22.1 | -32 | -2.4 | -7.7 | -33.5 | -8.4 | -0.4 | 5.4 | -0.7 | -1 |
Operating Cash Flow | -48.76 | -48.76 | -73.9 | -138 | -114.3 | -53.81 | 20.92 | 24.9 | 9.99 | 7.33 | 14.29 | 12.39 | 21.88 | -1.34 | 11.7 | 16.86 | 8.12 | 14.28 | 3.08 | 8.31 | -7.76 | -1.51 | 4.24 | 5.34 | 0.741 | 93.96 | 60.16 | 28.7 | -12.5 | -1.3 | -3.2 | -14.6 | -1.5 | -0.4 | 5.7 | -0.3 | 0.1 |
Capital Expenditure | -3.85 | 0 | -6.15 | -22.23 | -20.9 | -8.95 | -5.42 | -4.03 | -2.26 | -1.59 | -4.53 | -4.01 | -7.09 | -5.73 | -4.45 | -4.8 | -6.46 | -2.66 | -2.56 | -2.72 | -5.01 | -6.17 | -1.4 | -2.17 | -1.35 | -3.89 | -7.78 | -50.8 | -19.5 | -1.1 | -4.5 | -18.9 | -6.9 | 0 | -0.3 | -0.4 | -1.1 |