| Period Ending: |
LTM
(Last Twelve Months) |
2025 03-31 |
2024 03-31 |
2023 03-31 |
2022 03-31 |
2021 03-31 |
2020 03-31 |
2019 03-31 |
2018 03-31 |
2017 03-31 |
2016 03-31 |
2015 03-31 |
2014 03-31 |
2013 03-31 |
2012 03-31 |
2011 03-31 |
2010 03-31 |
2009 03-31 |
2008 03-31 |
2007 03-31 |
2006 03-31 |
2005 03-31 |
2004 03-31 |
2003 03-31 |
2002 03-31 |
2001 03-31 |
2000 03-31 |
1999 03-31 |
1998 03-31 |
1997 03-31 |
1996 03-31 |
1995 03-31 |
1994 03-31 |
1993 03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-05 | 2025-06-10 | 2024-06-12 | 2023-06-08 | 2022-06-10 | 2021-06-11 | 2020-06-12 | 2019-06-14 | 2018-06-08 | 2017-06-09 | 2016-06-10 | 2015-06-12 | 2014-06-13 | 2013-06-14 | 2012-06-07 | 2011-06-09 | 2010-06-11 | 2009-06-10 | 2008-06-12 | 2007-06-22 | 2006-06-23 | 2005-06-23 | 2004-06-24 | 2003-06-27 | 2002-06-25 | 2001-06-21 | 2000-06-26 | 1999-06-25 | 1998-06-19 | 1997-06-26 | 1997-03-25 | 1995-03-31 | 1994-03-31 | 1993-03-31 |
| Net Income/Starting Line | 21.45 | 24.03 | 19.62 | 19.62 | 13.6 | 11.07 | 13.44 | 21.49 | 2.63 | 7.49 | 6.1 | 11.7 | 8.33 | 7.47 | 0.279 | 2.21 | 5.57 | 7.48 | 6.55 | 5.54 | 5.68 | 2.74 | 1.89 | -13.97 | 1.25 | 1.61 | -1.27 | 2.7 | 1.5 | 0.8 | -6.4 | -0.5 | 1.5 | 1.1 |
| Cash From Operating Activities | 22.48 | 25.24 | 20 | 19.84 | 16.48 | 11.77 | 12.35 | 11.16 | 18.86 | 10.41 | 12.48 | 13.29 | 2.88 | 9.49 | 9.61 | 7.23 | 7.18 | 4.1 | 4.85 | 8.19 | 4.06 | 3.31 | 5.28 | 2.3 | -3.08 | 4.15 | 1.98 | 6.8 | 2.3 | 0.8 | -0.4 | 4.3 | 2.7 | 2.7 |
| Depreciation and Amortization | 0.69 | 0.957 | 1.14 | 1.14 | 1.05 | 1.18 | 1.23 | 1.21 | 1.35 | 1.3 | 1.25 | 1.25 | 1.16 | 0.94 | 0.965 | 0.915 | 0.843 | 0.874 | 1.2 | 1.39 | 1.38 | 1.42 | 1.36 | 2.27 | 2.55 | 2.63 | 2.07 | 1.5 | 1.5 | 1.5 | 2.4 | 2.2 | 1.9 | 2 |
| Deferred Income Tax | -0.245 | -0.235 | 0.165 | 0.207 | -0.444 | -0.147 | 0.58 | 0.396 | -0.339 | 0.76 | -0.013 | 0.111 | 1.65 | 0.497 | 2.04 | -1.96 | -0.267 | -0.063 | 0.682 | -0.18 | 0.175 | 0.915 | 0.945 | -0.585 | 0.509 | 0.313 | -0.958 | -1 | -0.1 | 0.2 | -0.2 | -0.5 | -0.1 | 0 |
| Stock Based Compensation | 0.86 | 0.993 | 0.733 | 0.258 | 0.074 | 0.116 | 0.116 | 0.162 | 0.398 | 0.582 | 0.722 | 0.859 | 0.721 | 0.627 | 0.274 | 0.378 | 0.428 | 0.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 0.764 | 0.817 | 0.525 | 1.26 | 2.07 | 0.912 | 0.994 | -10.39 | 10.77 | 1.26 | 1.34 | 0.253 | -2.2 | 0.275 | 6.44 | 1.16 | 0.717 | -3.46 | -2.13 | -0.14 | -2.58 | 0.101 | -0.004 | 15.16 | -0.089 | 0.547 | 2.49 | 0.3 | -0.1 | 0 | 4.5 | 0.3 | 0.3 | 0.9 |
| Changes in Working Capital | -1.03 | -1.32 | -2.17 | -2.64 | 0.13 | -1.37 | -4.01 | -1.72 | 4.06 | -0.974 | 3.08 | -0.894 | -6.78 | -0.313 | -0.105 | 5.09 | -0.111 | -1.16 | -1.45 | 1.57 | -0.591 | -1.86 | 1.08 | -0.584 | -7.3 | -0.947 | -0.355 | 3.3 | -0.5 | -1.7 | -0.7 | 2.8 | -0.9 | -1.3 |
| Accounts Receivable | -3.27 | 0.392 | -0.074 | -2.15 | -1.91 | -0.645 | -1.01 | 0.229 | -1.59 | -0.28 | 0.74 | -2.42 | -0.927 | -0.397 | -0.501 | -0.951 | -0.536 | -1.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | -0.092 | -0.379 | -0.303 | -0.017 | 0.102 | -0.246 | 0.157 | -0.151 | 0.195 | 0.108 | 0.135 | 0.125 | 0.099 | 0.079 | 0.014 | -0.11 | -0.35 | 0.16 | -0.032 | 0.027 | -0.129 | 0.055 | -0.354 | 0.203 | -0.069 | 0.02 | 0.003 | 0 | -0.1 | 0 | 0 | 0 | -0.1 | 0 |
| Accounts Payable | 2.52 | -1.23 | -1.23 | 0.377 | 1.7 | -0.287 | -2.03 | -3.37 | 7.09 | -0.673 | -0.293 | 1.78 | 2.33 | -0.838 | 0.247 | 6.17 | 0.158 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | -0.172 | -0.104 | -0.563 | -0.853 | 0.241 | -0.195 | -1.13 | 1.57 | -1.64 | -0.129 | 2.5 | -0.381 | -8.28 | 0.843 | 0.382 | 6.16 | 0.775 | -0.112 | -1.42 | 1.55 | -0.462 | -1.92 | 1.44 | -0.787 | -7.23 | -0.967 | -0.358 | 0 | -0.4 | 0 | 0 | 0 | -0.8 | 0 |
| Other Working Capital | -0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.247 | -6.17 | -0.158 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3 | 0 | -1.7 | -0.7 | 2.8 | 0 | -1.3 |
| Cash From Investing Activities | -0.386 | -0.225 | -0.313 | -0.584 | -0.636 | -0.551 | -0.87 | 12.33 | -0.55 | -1.13 | 5.99 | 2.22 | 4.92 | 0.496 | 3.17 | -1.21 | -0.434 | -0.961 | 2.97 | -6.03 | -3.8 | -4.8 | -2.13 | 3.7 | 2.08 | -1.94 | 0.184 | -5.9 | -1.6 | -0.9 | -2.9 | -2.1 | -10.5 | -1.6 |
| Investments in Property Plant and Equipment | -0.386 | -0.225 | -0.313 | -0.626 | -0.636 | -0.551 | -0.87 | -0.447 | -0.563 | -1.13 | -1.12 | -1.54 | -4.34 | -0.998 | -1.36 | -1.25 | -2.18 | -0.513 | -0.972 | -0.545 | -2.14 | -0.588 | -0.449 | -0.562 | -2.08 | -1.46 | -3.56 | -1.5 | -1.7 | -0.9 | -3 | -2.1 | -1.9 | -0.5 |
| Payments for Acquisitions | 0 | 0 | 0 | 0.042 | 0 | 0 | 0 | 12.78 | 0.013 | 0 | 0.133 | 0 | 2.71 | 0.449 | 0 | 0 | 0 | 3.96 | 1.69 | 0 | 3.62 | 0.011 | 0.489 | 0.781 | 0 | -1.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.89 | -4.26 | -2.22 | -0.5 | 0 | 0 | 0 | -8.5 | -1.09 | -5.97 | -7.88 | -5.91 | -5.46 | -2.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -29.4 | 0 |
| Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.87 | 8.02 | 2.89 | 2 | 4.97 | 4.91 | 1.53 | 3.68 | 3.1 | 0 | 2.25 | 1.36 | 2.5 | 6.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.5 | 0 |
| Other Investing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.78 | 0.013 | 0 | 0.133 | 3.76 | 8.59 | -0.006 | -0.447 | -4.87 | 0.215 | 0.406 | 1.93 | 0.487 | 3.97 | 0.342 | 1.29 | 1.05 | 4.16 | 0.551 | 3.75 | -4.4 | 0.1 | 0 | 0.1 | 0 | -0.7 | -1.1 |
| Cash From Financing Activities | -21.26 | -18.24 | -28.52 | -39.45 | -46.84 | -7.27 | -9.81 | -5.38 | -17.89 | -2.6 | -19.63 | 13.81 | 0.881 | -2.62 | -15.69 | -8.69 | -3.81 | -8.84 | -0.372 | 1.76 | -0.185 | 0.977 | -1.11 | -6.41 | -1.49 | -0.278 | -1.93 | 0 | 0 | 0 | 0 | 0 | 1.6 | 5.8 |
| Debt Repayment | -2.4 | -9.63 | -20 | -30 | -40.66 | 0 | 0 | 0 | 150 | 0 | -0.06 | 135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.039 | -0.827 | -0.173 | -0.187 | -0.553 | -1.35 | -0.278 | -1.93 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0.1 |
| Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.924 | 0.722 | 0.642 | 1.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.9 | 11.7 |
| Common Stock Repurchased | -0.459 | 0 | -0.362 | -1.89 | -0.007 | -1.5 | -4.97 | -1 | -0.157 | -1.27 | -19.23 | -1.92 | -1.49 | -3.08 | -15.87 | -9.25 | -6.39 | -9.71 | -1.93 | 0 | 0 | -0.237 | -0.928 | -5.86 | -0.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -18.4 | -8.17 | -8.16 | -7.56 | -6.17 | -5.76 | -5.91 | -4.34 | -21.07 | -0.375 | -0.375 | -115.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 0 | -0.437 | 0 | 0 | 0 | -0.006 | 1.07 | -0.04 | -146.8 | -0.95 | 0.032 | -4.17 | 2.37 | 0.469 | 0.178 | 0.564 | 2.58 | 0.87 | 1.56 | 1.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -6 |
| Effect of Forex Changes on Cash | -24.54 | 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 |
| Net Change in Cash | -27.8 | 6.78 | -8.83 | -20.2 | -31 | 3.95 | 1.67 | 18.11 | 0.424 | 6.69 | -1.17 | 29.32 | 8.67 | 7.37 | -2.91 | -2.67 | 2.93 | -5.7 | 7.45 | 3.92 | 0.074 | -0.514 | 2.03 | -0.419 | -2.49 | 1.93 | 0.232 | 0.9 | 0.7 | -0.2 | -3.3 | 2.2 | -6.2 | 6.9 |
| Cash at Beginning of Period | 27.8 | 21.03 | 29.86 | 50.06 | 81.06 | 77.12 | 75.45 | 57.34 | 56.91 | 50.23 | 51.39 | 22.08 | 13.4 | 6.03 | 8.94 | 11.61 | 8.68 | 14.38 | 6.93 | 3.01 | 2.94 | 3.45 | 1.42 | 1.83 | 4.33 | 2.4 | 2.17 | 1.3 | 0.6 | 0.8 | 4.1 | 1.9 | 8 | 1.1 |
| Cash at End of Period | 0 | 27.8 | 21.03 | 29.86 | 50.06 | 81.06 | 77.12 | 75.45 | 57.34 | 56.91 | 50.23 | 51.39 | 22.08 | 13.4 | 6.03 | 8.94 | 11.61 | 8.68 | 14.38 | 6.93 | 3.01 | 2.94 | 3.45 | 1.42 | 1.83 | 4.33 | 2.4 | 2.2 | 1.3 | 0.6 | 0.8 | 4.1 | 1.8 | 8 |
| Free Cash Flow | 22.1 | 25.02 | 19.69 | 19.21 | 15.84 | 11.21 | 11.48 | 10.71 | 18.3 | 9.28 | 11.36 | 11.75 | -1.46 | 8.5 | 8.25 | 5.98 | 5 | 3.59 | 3.88 | 7.65 | 1.92 | 2.72 | 4.83 | 1.73 | -5.16 | 2.69 | -1.59 | 5.3 | 0.6 | -0.1 | -3.4 | 2.2 | 0.8 | 2.2 |
| Operating Cash Flow | 22.48 | 25.24 | 20 | 19.84 | 16.48 | 11.77 | 12.35 | 11.16 | 18.86 | 10.41 | 12.48 | 13.29 | 2.88 | 9.49 | 9.61 | 7.23 | 7.18 | 4.1 | 4.85 | 8.19 | 4.06 | 3.31 | 5.28 | 2.3 | -3.08 | 4.15 | 1.98 | 6.8 | 2.3 | 0.8 | -0.4 | 4.3 | 2.7 | 2.7 |
| Capital Expenditure | -0.386 | -0.225 | -0.313 | -0.626 | -0.636 | -0.551 | -0.87 | -0.447 | -0.563 | -1.13 | -1.12 | -1.54 | -4.34 | -0.998 | -1.36 | -1.25 | -2.18 | -0.513 | -0.972 | -0.545 | -2.14 | -0.588 | -0.449 | -0.562 | -2.08 | -1.46 | -3.56 | -1.5 | -1.7 | -0.9 | -3 | -2.1 | -1.9 | -0.5 |