| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-11-07 | 2025-03-06 | 2024-03-11 | 2023-03-16 | 2022-02-22 | 2021-03-05 | 2020-02-20 | 2019-02-21 | 2018-02-15 | 2017-02-16 | 2016-02-18 | 2015-02-26 | 2014-02-20 | 2013-02-21 | 2012-02-24 | 2011-03-01 | 2010-03-01 | 2009-03-06 | 2008-02-29 | 2007-03-02 | 2006-03-03 | 2005-03-14 | 2004-03-10 | 2003-03-18 | 2002-03-20 | 2001-03-19 | 2000-03-30 | 1999-03-26 | 1998-03-27 | 1997-03-27 | 1996-03-22 | 1995-03-28 |
| Net Income/Starting Line | 27.14 | 25.96 | 24.15 | 26.62 | 30.55 | 19.22 | 19.5 | 22.01 | 13.43 | 15.76 | 16.47 | 17.09 | 18.59 | 22.7 | 23.37 | 19.05 | -39.34 | 10.06 | 10.42 | 11.99 | 12.98 | 14.86 | 16.26 | 14.96 | 12.05 | 8.48 | 11.48 | 11.1 | 10.11 | 9.26 | 7.87 | 7.49 |
| Cash From Operating Activities | 33.5 | 33.03 | 33.55 | 34.6 | 34.84 | 24.78 | 22.46 | 25.89 | 19.37 | 18.51 | 19.69 | 22.28 | 30.57 | 27.65 | 37.46 | 35.05 | 12.97 | 18.12 | 9.95 | 10.13 | 14.12 | 14.91 | 14.59 | 12.6 | 9.3 | 7.41 | 8.52 | 10.6 | 10.82 | 11 | 9.09 | 9.18 |
| Depreciation and Amortization | 2.23 | 2.18 | 2.15 | 2.39 | 2.13 | 1.98 | 1.75 | 1.75 | 1.64 | 1.6 | 1.89 | 1.98 | 2.07 | 2.01 | 2.26 | 2.53 | 3.14 | 3.44 | 3.29 | 2.74 | 2.48 | 1.67 | 1.31 | 1.05 | 1.32 | -1.41 | -0.866 | 0.351 | 0.723 | 0.764 | 0.735 | 0.627 |
| Deferred Income Tax | -0.853 | -1.5 | 0.836 | -0.4 | -1.38 | -0.361 | 0.172 | -0.187 | 2.15 | -0.156 | 0.079 | 1.25 | 1.84 | 3.76 | 3.82 | 6.37 | -18.38 | -2.15 | -0.021 | -0.311 | -0.64 | 0.096 | -0.025 | -0.284 | -0.349 | -0.063 | 0.423 | 0.063 | 0.01 | -0.215 | -0.1 | 0.263 |
| Stock Based Compensation | 1.39 | 1.49 | 1.47 | 1.26 | 1.21 | 1.05 | 0.798 | 0.855 | 0.628 | 0.582 | 0.606 | 0.565 | 0.696 | 0.567 | 0.423 | 0.067 | 0.286 | 0.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 7.2 | 1.76 | 4.88 | 9.4 | 2.44 | 3 | 1.19 | 0.224 | 1.01 | 1.46 | 1.37 | 0.445 | 5.28 | -0.757 | 3.43 | -1.83 | 83.35 | 8.97 | -2.87 | -4.47 | -0.045 | -1.38 | -3.28 | -2.84 | -4.18 | -0.76 | -2.24 | -2.26 | -0.019 | 1.2 | 0.585 | 0.796 |
| Changes in Working Capital | -3.6 | 3.15 | 0.058 | -4.67 | -0.109 | -0.111 | -0.951 | 1.23 | 0.506 | -0.726 | -0.726 | 0.956 | 2.09 | -0.636 | 4.16 | 8.86 | -16.09 | -2.49 | -0.878 | 0.186 | -0.661 | -0.346 | 0.323 | -0.289 | 0.453 | 1.16 | -0.279 | 1.37 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 1.03 | -3.01 | -1.4 | -3.53 | 0.186 | -2.65 | 1.19 | -0.413 | -0.595 | -0.41 | -1.7 | 1.4 | 3.23 | -1.04 | 3.58 | 9.62 | -14.63 | -3.07 | 0 | -0.076 | 0 | 0 | 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 |
| Accounts Payable | -2.8 | 7.99 | 4.16 | -0.589 | 0.21 | 2.47 | -2.07 | 1.96 | 1.31 | -0.216 | 1.2 | -0.09 | -0.679 | 0.674 | 1.09 | -0.302 | -1.08 | 2.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | -1.83 | -1.83 | -2.7 | -0.545 | -0.505 | 0.061 | -0.071 | -0.311 | -0.211 | -0.1 | -0.224 | -0.349 | -0.466 | -0.267 | -0.509 | -0.466 | -0.382 | -2.4 | -0.878 | 0.262 | -0.661 | -0.346 | 0.323 | -0.289 | 0.453 | 1.16 | -0.279 | 1.37 | 0 | 0 | 0 | 0 |
| 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 |
| Cash From Investing Activities | -55.75 | -20.94 | -53.2 | -234.7 | -103.9 | 96.58 | 22.67 | -21.65 | -30.91 | -29.4 | 18.41 | -9.49 | 8.88 | 34.64 | 2.92 | -57.88 | -0.628 | -27.26 | -22.57 | 35.82 | -4.32 | -54.47 | -46.53 | -139.8 | -136.8 | -6.39 | -77.86 | -30.02 | 4.03 | -26.17 | -21.47 | -3.69 |
| Investments in Property Plant and Equipment | -1.8 | -1.91 | -2.27 | -3.29 | -1.86 | -3.14 | -2.87 | -1.17 | -1.7 | -1.58 | -1.04 | -0.801 | -0.801 | -1.62 | -0.998 | -0.707 | -1.25 | -0.998 | -2.42 | -3.52 | -6.71 | -5.83 | -3.36 | -1.71 | -1.94 | -2.43 | -1.55 | -1.5 | -0.834 | -0.582 | -0.637 | -2.11 |
| Payments for Acquisitions | 0 | 0 | 0 | 0 | 0 | 75.95 | -1.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.116 | 0 | 0 | 0 | 29.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | -50 | -25.79 | -23.41 | -113.7 | -243.9 | -105.4 | -57.66 | -90.02 | -51.48 | -91.9 | -40.36 | -158.9 | -152.3 | -127.4 | -152.4 | -267.1 | -131.2 | -96.43 | -203.6 | -159.8 | -1,947 | -200.8 | -201.1 | -251.8 | -263.5 | -18.06 | -120.1 | -233.4 | -195.2 | -74.51 | -67.12 | -111.8 |
| Sales and Maturities of Investments | 45.95 | 39.19 | 113.1 | 62.77 | 63.71 | 123.4 | 177.4 | 80.56 | 87.8 | 111.5 | 133.7 | 134.5 | 122.8 | 138.6 | 133.7 | 217.1 | 109.8 | 79.45 | 141.1 | 122.3 | 246.6 | 208 | 232.4 | 185.9 | 180.3 | 47.67 | 63.84 | 211.7 | 199.7 | 48.61 | 45.54 | 109.6 |
| Other Investing Activities | -49.89 | -32.43 | -140.7 | -180.5 | 78.18 | 5.69 | -92.38 | -11.03 | -65.53 | -47.43 | -73.85 | 15.67 | 39.2 | 25.03 | 22.52 | -7.19 | 22.03 | -9.29 | 12.43 | 76.85 | 1,703 | -55.81 | -74.48 | -72.17 | -51.63 | -33.57 | -20.04 | -6.83 | 0.419 | 0.312 | 0.755 | 0.668 |
| Cash From Financing Activities | -37.63 | 58.7 | 24.73 | 151.9 | 68.88 | -56.47 | -46.83 | -8.42 | 19.91 | 6.2 | -36.4 | -19.77 | -55.88 | -64.09 | -29.87 | -22.93 | 55.7 | 1.51 | 17.13 | -45.24 | -2.3 | 43.35 | 32.21 | 126 | 129.7 | -5.25 | 71.27 | 21.3 | -15.58 | 16.55 | 13.56 | -6.21 |
| Debt Repayment | -51.66 | -4.25 | 29.85 | 104.3 | -13.15 | -128.9 | -27.98 | -22.19 | 6.33 | -27.63 | 11.09 | -18.13 | 6.32 | -43.27 | -36.59 | -68.42 | -49.76 | -14.43 | 47.66 | -38.5 | -38.07 | 32.05 | 21.1 | 68.2 | 88.35 | -28.77 | 51.94 | -8.34 | -6.99 | 20.01 | 21.79 | 2.62 |
| Common Stock Issued | 0 | 0 | 0 | 0.16 | 0.212 | 0.131 | 0.198 | 0.189 | 0.127 | 0.263 | 0.381 | 0.123 | 0.184 | 0.229 | 0.071 | 0 | 24.61 | 0.22 | 0 | 0.089 | 0.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0.004 | 0 | 0 |
| Common Stock Repurchased | -0.182 | -0.629 | -6.78 | -9.35 | -7.59 | -0.163 | -0.189 | 0 | 0 | -3.72 | -4.42 | -4 | 0 | 0 | -1.02 | 0 | 0 | -2.13 | 0 | -2.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -15.64 | -15.53 | -15.57 | -15.87 | -15.98 | -14.47 | -14.04 | -11.75 | -11.14 | -11.11 | -11.24 | -11.39 | -10.92 | -9.06 | -6.23 | -5.25 | -8.41 | -7.68 | -8.25 | -7.95 | -7.56 | -7.14 | -6.67 | -6.04 | -5.44 | -4.99 | -4.64 | -4.19 | -3.74 | -3.46 | -3.23 | -3.02 |
| Other Financing Activities | 29.86 | 79.11 | 17.23 | 72.69 | 105.4 | 86.94 | -4.82 | 25.32 | 24.73 | 48.4 | -32.22 | 13.63 | -51.47 | -11.99 | 13.91 | 50.74 | 89.26 | 25.54 | -21.42 | 3.39 | 42.73 | 18.48 | 17.76 | 64.03 | 47.31 | 28.49 | 23.96 | 34.27 | -4.85 | 0 | -5 | -5.81 |
| 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 | 0 |
| Net Change in Cash | -2.08 | 70.8 | 5.08 | -48.15 | -0.169 | 64.89 | -1.71 | -4.18 | 8.38 | -4.69 | 1.69 | -6.97 | -16.43 | -1.8 | 10.51 | -45.76 | 68.04 | -7.63 | 4.5 | 0.713 | 7.49 | 3.78 | 0.271 | -1.14 | 2.21 | -4.24 | 1.94 | 1.88 | -0.722 | 1.39 | 1.18 | -0.715 |
| Cash at Beginning of Period | 123.6 | 52.78 | 47.7 | 95.85 | 96.02 | 31.12 | 32.83 | 37 | 28.62 | 33.31 | 31.62 | 38.59 | 55.02 | 56.81 | 46.3 | 92.06 | 24.03 | 31.66 | 27.16 | 26.45 | 18.95 | 15.17 | 14.9 | 16.04 | 13.82 | 18.06 | 16.13 | 14.3 | 14.97 | 13.59 | 12.41 | 13.12 |
| Cash at End of Period | 121.5 | 123.6 | 52.78 | 47.7 | 95.85 | 96.02 | 31.12 | 32.83 | 37 | 28.62 | 33.31 | 31.62 | 38.59 | 55.02 | 56.81 | 46.3 | 92.06 | 24.03 | 31.66 | 27.16 | 26.45 | 18.95 | 15.17 | 14.9 | 16.04 | 13.82 | 18.06 | 16.1 | 14.25 | 14.97 | 13.59 | 12.41 |
| Free Cash Flow | 31.69 | 31.13 | 31.28 | 31.31 | 32.98 | 21.65 | 19.59 | 24.73 | 17.68 | 16.93 | 18.65 | 21.48 | 29.77 | 26.03 | 36.47 | 34.34 | 11.71 | 17.12 | 7.53 | 6.61 | 7.4 | 9.08 | 11.23 | 10.88 | 7.36 | 4.98 | 6.98 | 9.1 | 9.99 | 10.42 | 8.45 | 7.07 |
| Operating Cash Flow | 33.5 | 33.03 | 33.55 | 34.6 | 34.84 | 24.78 | 22.46 | 25.89 | 19.37 | 18.51 | 19.69 | 22.28 | 30.57 | 27.65 | 37.46 | 35.05 | 12.97 | 18.12 | 9.95 | 10.13 | 14.12 | 14.91 | 14.59 | 12.6 | 9.3 | 7.41 | 8.52 | 10.6 | 10.82 | 11 | 9.09 | 9.18 |
| Capital Expenditure | -1.8 | -1.91 | -2.27 | -3.29 | -1.86 | -3.14 | -2.87 | -1.17 | -1.7 | -1.58 | -1.04 | -0.801 | -0.801 | -1.62 | -0.998 | -0.707 | -1.25 | -0.998 | -2.42 | -3.52 | -6.71 | -5.83 | -3.36 | -1.71 | -1.94 | -2.43 | -1.55 | -1.5 | -0.834 | -0.582 | -0.637 | -2.11 |