| Period Ending: |
LTM
(Last Twelve Months) |
2025 08-31 |
2024 08-31 |
2023 08-31 |
2022 08-31 |
2021 08-31 |
2020 08-31 |
2019 08-31 |
2018 08-31 |
2017 08-31 |
2016 08-31 |
2015 08-31 |
2014 08-31 |
2013 08-31 |
2012 08-31 |
2011 08-31 |
2010 08-31 |
2009 08-31 |
2008 08-31 |
2007 08-31 |
2006 08-31 |
2005 08-31 |
2004 08-31 |
2003 08-31 |
2002 08-31 |
2001 08-31 |
2000 08-31 |
1999 08-31 |
1998 08-31 |
1997 08-31 |
1996 08-31 |
1995 08-31 |
1994 08-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-01-08 | 2025-10-28 | 2024-10-24 | 2023-10-25 | 2022-10-31 | 2021-10-26 | 2020-10-28 | 2019-10-29 | 2018-10-26 | 2017-10-27 | 2016-10-25 | 2015-10-30 | 2014-10-30 | 2013-10-31 | 2012-11-01 | 2011-11-04 | 2010-11-10 | 2009-11-12 | 2008-11-10 | 2007-11-08 | 2006-11-02 | 2005-11-04 | 2004-11-12 | 2003-11-25 | 2002-11-27 | 2001-11-29 | 2000-11-29 | 1999-11-24 | 1998-11-30 | 1997-11-26 | 1996-11-26 | 1995-08-31 | 1994-08-31 |
| Net Income/Starting Line | 186.1 | 204.1 | 160.1 | 62.5 | 46.9 | 32.48 | 48.97 | 71.08 | 151.8 | 116.1 | 183.2 | 192.8 | 111.9 | -11.05 | 58.71 | 6.47 | 4.28 | -54.06 | 19.54 | 22.01 | 39.54 | 29.82 | 20.04 | 4.32 | -26.09 | 1.12 | 14.35 | 20.4 | 20.3 | -4.2 | 18.3 | 16.7 | 11.2 |
| Cash From Operating Activities | 402.2 | 265.7 | 332.5 | 78 | -146.9 | -35.17 | 285 | -19.14 | 108 | 280.9 | 337.2 | 192.3 | 135.9 | 104.6 | 116.1 | -34.25 | 42.56 | 120.5 | 32.12 | 46.33 | 39.54 | -21.94 | -14.05 | 21.12 | 27.27 | 41.42 | -28.29 | 38.4 | 75.9 | 18.6 | 34.9 | 15.5 | 33.2 |
| Depreciation and Amortization | 124.8 | 121.5 | 115.6 | 106.3 | 102 | 100.7 | 109.2 | 81.9 | 74.36 | 65.13 | 63.34 | 45.16 | 40.42 | 41.45 | 42.37 | 38.29 | 37.51 | 37.67 | 35.09 | 32.83 | 25.25 | 22.94 | 20.84 | 18.07 | 17.96 | 22.4 | 20.36 | 16.5 | 14.5 | 27.9 | 24.9 | 23.9 | 23 |
| Deferred Income Tax | 54.9 | 42.1 | 16.8 | 7.2 | 12.9 | 51.1 | -9.49 | -20.23 | -40.5 | 4.38 | -8.94 | -20.15 | -4.69 | -9.66 | 11.62 | 2.4 | 15.05 | -11.8 | 12.92 | 10.64 | 5.89 | 5.81 | 9.47 | 2.3 | -10.29 | 1.68 | 7.6 | 6.5 | -2.2 | -8.2 | 6.4 | 3.3 | 1.9 |
| Stock Based Compensation | 3.5 | 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 | -39 | 1.5 | 27.2 | 73.5 | -5.9 | 39.52 | 49.04 | 30.88 | 18.61 | 62.45 | 116.4 | 109 | 8.45 | 72.2 | 10.42 | 18.6 | -4.76 | 57.73 | -8.5 | 7.1 | -10.67 | -3.75 | 3.48 | -1.95 | 15.12 | -1.37 | 1.93 | 5.2 | -4.4 | 13.6 | -0.6 | 5.1 | 4.1 |
| Changes in Working Capital | 71.9 | -103.5 | 12.8 | -171.5 | -302.8 | -259 | 87.24 | -182.8 | -96.25 | 32.92 | -16.89 | -134.5 | -20.2 | 11.66 | -7.06 | -100 | -9.52 | 90.93 | -26.93 | -26.25 | -20.47 | -76.75 | -67.88 | -1.62 | 30.58 | 17.59 | -72.53 | -10.2 | 47.7 | -10.5 | -14.1 | -33.5 | -7 |
| Accounts Receivable | 85.6 | -4.4 | 6.3 | -17 | -125.9 | -185.1 | 135.3 | 13.02 | -83.55 | -25.27 | -32.05 | 13.65 | -23.75 | -7.32 | 37.76 | -96.55 | 22.43 | 58.52 | -7.62 | -17.88 | 8.95 | -32.33 | -38.57 | -34.48 | 31.34 | -22.95 | -18.61 | -2.7 | 13.2 | 16.5 | -38.4 | -5.4 | -10.8 |
| Inventory | 60.9 | 62 | 50 | -17.2 | -267.9 | -166.5 | 166.6 | -143.2 | -26.59 | -2.79 | 53.71 | -143.8 | -9.68 | 19.05 | 3.71 | -116.9 | -44.28 | 98.75 | -29.69 | 14.26 | -37.52 | -23.09 | -11.09 | -37.55 | -3.6 | 13.14 | -39.25 | -3.6 | 10.1 | -11.2 | 10.3 | -40.8 | -1.9 |
| Accounts Payable | -122.4 | -67 | -63.5 | 16.3 | 165.3 | 109.9 | -108.8 | 55.91 | 54.03 | -30.64 | -91.43 | 72.42 | 63.36 | -15.43 | 16.24 | 130.7 | 12.78 | -86.51 | 21.8 | -17.5 | 0 | 0.003 | 35.18 | 3.24 | 3.24 | -2.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 47.8 | -94.1 | 20 | -153.6 | -74.3 | -17.28 | -105.9 | -108.5 | -40.14 | 91.61 | 52.88 | -76.73 | -50.13 | 15.37 | -64.77 | -17.26 | -0.451 | 20.17 | -11.42 | -5.13 | 8.1 | -21.34 | -53.4 | 67.18 | -0.401 | 30.36 | -14.67 | -3.9 | 24.4 | -15.8 | 14 | 12.7 | 5.7 |
| 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 | -159.6 | -203.1 | -323.3 | -286.8 | -227.5 | -123.1 | 14.79 | -446.1 | -84.95 | -129.7 | -55.71 | -131.5 | -30.08 | 6.16 | -88.95 | -69.26 | -24.17 | -22.97 | -152.2 | -286.6 | -111.1 | -21.33 | -15.17 | 25.03 | 4.62 | -9.34 | -30.13 | -10.7 | 73.2 | -7.9 | -59.3 | -67.8 | -38.1 |
| Investments in Property Plant and Equipment | -278.8 | -280.4 | -398.3 | -362.1 | -380.7 | -139 | -66.88 | -198.2 | -176.8 | -86.06 | -139 | -106 | -70.23 | -60.83 | -117.9 | -84.3 | -38.99 | -38.85 | -77.64 | -137.3 | -140.6 | -69.12 | -42.96 | -10.09 | -21.4 | -73.34 | -93.82 | -82.2 | -50.3 | -64.4 | -94.9 | -53.5 | -36.3 |
| Payments for Acquisitions | 119.2 | 77.3 | 75 | 78.8 | 155.5 | 15.93 | 83.48 | -236.5 | 118.3 | -2.98 | 103.7 | 5.29 | 54.23 | 75.34 | 33.56 | 18.73 | 22.98 | 15.55 | -77.78 | -149.3 | 29.41 | 32.62 | 13.98 | -3.13 | 0 | -0.282 | -4.79 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | 0 | 0 | 0 | -3.5 | -2.3 | -0.026 | -1.81 | -11.39 | -26.45 | -40.63 | -12.86 | -34.45 | -14.09 | -2.24 | -0.506 | -2.33 | -0.927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0.858 | 0 | 0 | 8.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.55 | 3.35 | 0 | -6.11 | -4.12 | -1.36 | -7.23 | 0.32 | 2.42 | 0.057 | 0.09 | 6.74 | 13.81 | 38.25 | 26.03 | 64.28 | 68.48 | 71.5 | 123.5 | 56.5 | 35.6 | -14.3 | -1.8 |
| Cash From Financing Activities | -179.9 | -101.7 | 86.2 | -76.2 | 244.9 | -22.74 | 216.5 | 276.9 | -89.27 | 209.6 | -227.4 | -62.82 | -17.56 | -65.73 | -28.79 | 57.99 | 4.58 | -24.55 | 103.5 | 115.8 | 142.5 | 102.8 | -35.96 | -29.22 | -47.67 | 32.32 | -5.92 | 7.5 | -121.6 | -2.4 | 20.1 | 12.4 | 53.1 |
| Debt Repayment | -85.3 | -15.9 | 140.3 | 32.4 | 301.3 | 54.52 | 292.9 | 333.3 | 14.9 | 263 | -73.19 | 30.33 | 35.69 | -69.83 | -31.78 | -4.79 | -48.16 | -27.92 | 98.21 | 107 | 143.8 | 103.5 | -39.89 | -39.61 | -44.41 | 17.91 | 7.07 | 13 | -111.6 | 17.4 | 23.5 | 6.6 | 8.2 |
| Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.18 | 52.71 | 5.08 | 4.01 | 3.49 | 5.76 | 130.7 | 6.09 | 1.8 | 0 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 48.3 |
| Common Stock Repurchased | -35.6 | -22.7 | -1.3 | -56.9 | -3.7 | -20 | -2.2 | -6.32 | -7.72 | -5.21 | -33.5 | -69.95 | -33.58 | 0 | 0 | -0.42 | 0 | 0 | 0 | 0 | -4.64 | -127.5 | -1.28 | 0 | 0 | -0.959 | -0.246 | 0 | 0 | 0 | 0 | 0 | -1.2 |
| Dividends Paid | -30.9 | -39.6 | -38.4 | -36.1 | -35.8 | -35.66 | -35.17 | -33.19 | -29.91 | -24.89 | -23.3 | -16.49 | -4.12 | 0 | 0 | 0 | 0 | -2 | -5.26 | -5.14 | -5.04 | -3.89 | -0.889 | -0.847 | -0.847 | -5.09 | -5.13 | -5.6 | -3.4 | -3.4 | -3.4 | -3.4 | 0 |
| Other Financing Activities | -28.1 | -23.5 | -14.4 | -15.6 | -16.9 | -21.6 | -39.03 | -16.88 | -66.53 | -23.3 | -97.43 | -6.71 | -15.55 | 4.1 | 2.99 | 0.026 | 0.029 | 0.288 | 6.52 | 10.47 | 2.6 | 0 | 0 | 9.44 | -2.42 | 20.45 | -7.61 | 0.1 | -7.8 | -16.4 | 0 | 9.2 | -2.2 |
| Effect of Forex Changes on Cash | -0.2 | -3.1 | -29.5 | 28.6 | 17.2 | 10.34 | -12.6 | -12.67 | -14.67 | 12.5 | -4.3 | -21.23 | 10.55 | 1.38 | 59.42 | 45.11 | -21.52 | -73.09 | 15.09 | 125.1 | -68.91 | -59.46 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 73.5 | -42.2 | 65.9 | -256.4 | -112.3 | -170.7 | 503.6 | -201 | -80.88 | 373.4 | 49.75 | -23.26 | 98.81 | 46.39 | 57.73 | -0.412 | 1.44 | -0.148 | -1.46 | 0.637 | 2.06 | 0.093 | -65.19 | 16.92 | -15.77 | 64.39 | -64.34 | 35.3 | 27.5 | 8.3 | -4.3 | -39.9 | 48.2 |
| Cash at Beginning of Period | 301.9 | 368.6 | 302.7 | 559.1 | 671.4 | 842.1 | 338.5 | 539.5 | 620.4 | 247 | 181.8 | 205.1 | 106.2 | 59.85 | 2.11 | 2.52 | 1.08 | 1.23 | 2.69 | 2.06 | 0 | 1.08 | 77.3 | 58.78 | 74.55 | 12.91 | 77.16 | 41.9 | 14.4 | 6.1 | 10.4 | 50.2 | 2.1 |
| Cash at End of Period | 375.4 | 326.4 | 368.6 | 302.7 | 559.1 | 671.4 | 842.1 | 338.5 | 539.5 | 620.4 | 247 | 181.8 | 205.1 | 106.2 | 59.85 | 2.11 | 2.52 | 1.08 | 1.23 | 2.69 | 2.06 | 0.093 | 12.11 | 75.7 | 58.78 | 77.3 | 12.82 | 77.2 | 41.9 | 14.4 | 6.1 | 10.3 | 50.3 |
| Free Cash Flow | 123.4 | -14.7 | -65.8 | -284.1 | -527.6 | -174.2 | 218.1 | -217.4 | -68.85 | 194.9 | 196.4 | 86.34 | 65.68 | 43.77 | -1.83 | -118.6 | 3.57 | 81.62 | -45.53 | -90.97 | -101 | -91.06 | -57.01 | 11.02 | 5.87 | -31.92 | -122.1 | -43.8 | 25.6 | -45.8 | -60 | -38 | -3.1 |
| Operating Cash Flow | 402.2 | 265.7 | 332.5 | 78 | -146.9 | -35.17 | 285 | -19.14 | 108 | 280.9 | 335.4 | 192.3 | 135.9 | 104.6 | 116.1 | -34.25 | 42.56 | 120.5 | 32.12 | 46.33 | 39.54 | -21.94 | -14.05 | 21.12 | 27.27 | 41.42 | -28.29 | 38.4 | 75.9 | 18.6 | 34.9 | 15.5 | 33.2 |
| Capital Expenditure | -278.8 | -280.4 | -398.3 | -362.1 | -380.7 | -139 | -66.88 | -198.2 | -176.8 | -86.06 | -139 | -106 | -70.23 | -60.83 | -117.9 | -84.3 | -38.99 | -38.85 | -77.64 | -137.3 | -140.6 | -69.12 | -42.96 | -10.09 | -21.4 | -73.34 | -93.82 | -82.2 | -50.3 | -64.4 | -94.9 | -53.5 | -36.3 |