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: | 2025-05-01 | 2025-03-11 | 2024-03-01 | 2023-11-08 | 2022-02-25 | 2021-02-25 | 2020-02-27 | 2019-03-08 | 2018-03-09 | 2017-03-03 | 2016-03-04 | 2015-03-05 | 2014-03-05 | 2013-03-07 | 2012-03-08 | 2011-03-09 | 2010-03-08 | 2009-03-13 | 2008-03-10 | 2007-03-14 | 2006-03-16 | 2005-03-16 | 2004-03-15 | 2002-12-31 | 2002-03-29 | 2001-03-26 | 2000-03-27 | 1999-03-26 | 1998-03-27 | 1997-03-31 | 1996-03-28 | 1995-03-29 |
Net Income/Starting Line | 43.15 | 44.35 | 31.52 | 42.43 | 36.54 | 38.42 | 33.89 | 32.45 | 22.81 | 22.74 | 20.03 | 18.45 | 16.63 | 14.4 | 13.45 | 14.33 | 9.98 | 12.21 | 11.84 | 10.04 | 8.48 | 8.45 | 6.63 | 7.77 | 6.95 | 5.31 | 7.9 | 6.5 | 5.9 | 5.2 | 5.7 | 5.5 |
Cash From Operating Activities | 65.86 | 58.73 | 52.78 | 61.36 | 33.03 | 53.35 | 36.05 | 45.86 | 42.84 | 47.07 | 51.21 | 32.57 | 33.8 | 29.57 | 22.84 | 25.57 | 18.51 | 19.12 | 18.82 | 15.91 | 13.5 | 15.56 | 14.25 | 11.1 | 12.33 | 10 | 10 | 10.4 | 12.6 | 10.3 | 8.9 | 8.8 |
Depreciation and Amortization | 29.97 | 28.04 | 29.44 | 27.48 | 26.8 | 20.84 | 17.23 | 15.78 | 14.85 | 13.53 | 13.09 | 12.19 | 11.86 | 11.23 | 10.43 | 9.96 | 9.22 | 8.53 | 8.18 | 7,761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax | -3.4 | 0 | -5.6 | -5.33 | -10.99 | -13.49 | -11.72 | -8.72 | 7.94 | 3.55 | 15.75 | 3.13 | 2.92 | 3.96 | 1.57 | 0.63 | 5.52 | 1.03 | 0.399 | 0.897 | 0.165 | 0.603 | 0.307 | 0.148 | 0.319 | 0.201 | -0.1 | 0.1 | 0.8 | 0.8 | 0.3 | 0.6 |
Stock Based Compensation | 2.39 | 1.54 | 2.21 | 1.63 | 1.34 | 1.1 | 0.637 | 1.08 | 0.84 | 0.829 | 0.633 | 0.539 | 0.493 | 0.553 | 0.394 | 0.323 | 0.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | 14.25 | -15.2 | -1.76 | -6.22 | -1.64 | -2.89 | -2.25 | -0.892 | -0.69 | -0.524 | 2.38 | -0.315 | -0.427 | -0.46 | -0.092 | -0.507 | -0.967 | -0.434 | -0.271 | -0.632 | 6.61 | 5.78 | 5.32 | 3.88 | 5.42 | 4.37 | 2.9 | 2.8 | 2.9 | 2.9 | 2.8 | 3 |
Changes in Working Capital | -1.83 | 0 | -3.04 | 1.38 | -19.02 | 9.38 | -1.74 | 6.16 | -2.91 | 6.94 | -0.665 | -1.42 | 2.33 | -0.108 | -2.92 | 0.831 | -5.63 | -2.8 | -0.807 | -2.16 | -1.76 | 0.728 | 1.99 | -0.694 | -0.356 | 0.122 | -0.7 | 1 | 3 | 1.4 | 0.1 | -0.3 |
Accounts Receivable | 0.28 | -0.67 | -2.79 | -0.707 | -0.742 | -2.66 | -0.146 | -0.977 | -0.656 | -0.069 | -0.048 | 1.95 | 1.2 | 2.44 | -0.028 | -2.22 | -1.11 | -0.807 | -2.75 | -463.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 0.1 | 0 | -0.795 | -0.819 | -0.246 | 0.333 | -0.034 | -1.29 | -0.024 | -1.49 | -0.347 | -0.269 | -0.581 | 0.62 | 0.173 | -0.578 | -0.143 | -0.27 | 0.101 | -0.046 | -0.056 | 0.215 | -0.229 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 |
Accounts Payable | 6.75 | 2.57 | 2.77 | 3.72 | -9.32 | 7.14 | 3.98 | 5.4 | 1.59 | 5.82 | 0.171 | 0.026 | 2.52 | -1.9 | -0.697 | 2.06 | -1.34 | 0.147 | 0.986 | -538.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | -10.44 | 0 | -2.23 | -0.817 | -8.72 | 4.57 | -5.54 | 3.04 | -3.81 | 2.68 | -0.441 | -3.13 | -0.807 | -1.27 | -2.37 | 1.58 | -3.03 | -1.87 | 0.858 | 999.5 | -1.7 | 0.513 | 2.22 | -0.694 | -0.356 | 0.122 | -0.7 | 1 | 2.9 | 1.4 | 0.1 | -0.3 |
Other Working Capital | 1.47 | -1.9 | 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 | -79.14 | -74.62 | -90.18 | -88.21 | -79.38 | -105.6 | -89.12 | -72.09 | -51.32 | -47.38 | -24.38 | -21.84 | -21.41 | -22.31 | -20.07 | -31.39 | -19.67 | -30.93 | -23.06 | -33.21 | -18.69 | -39.22 | -17.52 | -16.61 | -12.52 | -14.64 | -20.8 | -28.6 | -11.3 | -7.7 | -9.6 | -7.2 |
Investments in Property Plant and Equipment | -10.75 | 0 | -90.18 | -91.33 | -79.38 | -105.6 | -89.12 | -72.09 | -50.3 | -47.38 | -25.77 | -22.6 | -20.08 | -21.58 | -23.56 | -29.6 | -20.13 | -28.43 | -21.93 | -30.36 | -25.29 | -29.86 | -19.57 | -16.49 | -12.75 | -13.64 | -23.3 | -26.3 | -10.2 | -6.2 | -9 | -6 |
Payments for Acquisitions | 0 | 0 | 0 | 3.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.857 | -1.66 | -1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 |
Purchases of Securities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.66 | -1.2 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.9 |
Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.39 | 0 | 1.66 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0 |
Other Investing Activities | -82.74 | -74.62 | 0 | 3.12 | -105.6 | -105.6 | -89.12 | -72.09 | -1.02 | -24.38 | 1.39 | -0.1 | 0.323 | 0.464 | 3.8 | -1.79 | 0.456 | -2.5 | -1.13 | -2.85 | 6.6 | -9.36 | 2.06 | -0.126 | 0.23 | -0.996 | 2.5 | -2.3 | -1.3 | -1.5 | -1.5 | -0.3 |
Cash From Financing Activities | 13.09 | 17.73 | 35.96 | 27.15 | 39.48 | 16.17 | 93.91 | 25.49 | 9.54 | 0.714 | -26.03 | -12.89 | -10.58 | -7.34 | -2.12 | 4 | 2.16 | 13.07 | 0.445 | 20.15 | 4.14 | 24.69 | 3.34 | 3.92 | 2.22 | 1.97 | 6.6 | 25.1 | -2.9 | -3.2 | 1.7 | 1.1 |
Debt Repayment | -39.25 | 0 | 45.6 | 37.74 | 44.9 | 24.84 | 50.21 | 35.55 | 21.36 | 11.69 | 0.716 | -2.69 | -6.68 | 9.56 | 6.27 | -16.19 | 10.74 | 21.33 | 7.38 | -0.899 | 6.73 | 16.43 | 5.17 | 4.05 | 13.35 | 3.8 | 5.4 | 25.6 | 0 | -0.2 | 3.7 | 3.5 |
Common Stock Issued | 0.943 | 0.974 | 12.12 | 10.34 | 3.84 | 1.23 | 56.78 | 1.15 | 1.23 | 1.45 | 1.46 | 1.49 | 1.37 | 1.59 | 1.5 | 29.84 | 1.25 | 1.48 | 1.42 | 28.09 | 4.08 | 15.06 | 3.61 | 3.21 | 1.26 | 1.24 | 1.1 | 14.3 | 1.1 | 1.2 | 1.7 | 0.9 |
Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -1.2 |
Dividends Paid | -23.83 | -23.52 | -22.56 | -20.93 | -19.49 | -18.3 | -16.3 | -15.07 | -14.15 | -13.28 | -12.7 | -12.38 | -12.13 | -11.88 | -11.64 | -10.72 | -9.79 | -9.57 | -9.39 | -8.44 | -7.94 | -7.63 | -7.05 | -6.77 | -6.56 | -6.4 | -6.2 | -5.3 | -5 | -4.8 | -4.6 | -4.4 |
Other Financing Activities | 75.44 | 40.27 | 0.806 | 0.003 | 14.07 | 8.39 | 3.22 | 5.02 | 2.32 | 2.31 | -15.51 | 0.681 | 6.87 | -6.6 | 1.75 | 1.07 | -0.048 | 0.12 | 1.03 | 1.4 | 1.27 | 0.834 | 1.6 | 0.579 | -5.83 | 3.32 | 6.3 | -9.5 | 1 | 0.4 | 1 | 2.3 |
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 | 0.1 | 0 | 0 | 0.1 |
Net Change in Cash | -5.37 | 1.84 | -1.44 | 0.295 | -6.87 | -36.09 | 40.84 | -0.736 | 1.06 | 0.41 | 0.796 | -2.16 | 1.81 | -0.081 | 0.653 | -1.82 | 0.99 | 1.26 | -3.8 | 2.84 | -1.05 | 1.03 | 0.068 | -1.6 | 2.04 | -2.67 | -4.2 | 6.9 | -1.5 | -0.6 | 1 | 2.8 |
Cash at Beginning of Period | 8.03 | 2.39 | 3.83 | 3.53 | 10.4 | 46.5 | 5.66 | 6.4 | 3.88 | 3.47 | 2.67 | 4.83 | 3.02 | 3.11 | 2.45 | 4.28 | 3.29 | 2.03 | 5.83 | 2.98 | 4.03 | 3.01 | 2.94 | 4.53 | 2.5 | 5.17 | 9.4 | 2.5 | 4 | 4.9 | 3.9 | 1.1 |
Cash at End of Period | 2.66 | 4.23 | 2.39 | 3.83 | 3.53 | 10.4 | 46.5 | 5.66 | 4.94 | 3.88 | 3.47 | 2.67 | 4.83 | 3.02 | 3.11 | 2.45 | 4.28 | 3.29 | 2.03 | 5.83 | 2.98 | 4.03 | 3.01 | 2.94 | 4.53 | 2.5 | 5.2 | 9.4 | 2.5 | 4.3 | 4.9 | 3.9 |
Free Cash Flow | 55.11 | -15.89 | -37.4 | -29.97 | -46.35 | -52.26 | -53.07 | -26.23 | -7.46 | -0.304 | 25.44 | 9.97 | 13.72 | 7.99 | -0.726 | -4.04 | -1.62 | -9.31 | -3.11 | -14.45 | -11.79 | -14.3 | -5.33 | -5.39 | -0.414 | -3.64 | -13.3 | -15.9 | 2.4 | 4.1 | -0.1 | 2.8 |
Operating Cash Flow | 65.86 | 58.73 | 52.78 | 61.36 | 33.03 | 53.35 | 36.05 | 45.86 | 42.84 | 47.07 | 51.21 | 32.57 | 33.8 | 29.57 | 22.84 | 25.57 | 18.51 | 19.12 | 18.82 | 15.91 | 13.5 | 15.56 | 14.25 | 11.1 | 12.33 | 10 | 10 | 10.4 | 12.6 | 10.3 | 8.9 | 8.8 |
Capital Expenditure | -10.75 | 0 | -90.18 | -91.33 | -79.38 | -105.6 | -89.12 | -72.09 | -50.3 | -47.38 | -25.77 | -22.6 | -20.08 | -21.58 | -23.56 | -29.6 | -20.13 | -28.43 | -21.93 | -30.36 | -25.29 | -29.86 | -19.57 | -16.49 | -12.75 | -13.64 | -23.3 | -26.3 | -10.2 | -6.2 | -9 | -6 |