Period Ending: |
LTM
(Last Twelve Months) |
2024 06-30 |
2023 06-30 |
2022 06-30 |
2021 06-30 |
2020 06-30 |
2019 06-30 |
2018 06-30 |
2017 06-30 |
2016 06-30 |
2015 06-30 |
2014 06-30 |
2013 06-30 |
2012 06-30 |
2011 06-30 |
2010 06-30 |
2009 06-30 |
2008 06-30 |
2007 06-30 |
2006 06-30 |
2005 06-30 |
2004 06-30 |
2003 06-30 |
2002 06-30 |
2000 06-30 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-05-15 | 2024-09-30 | 2023-09-28 | 2022-09-28 | 2021-09-28 | 2020-09-28 | 2019-09-12 | 2018-09-13 | 2017-09-13 | 2016-09-07 | 2015-09-14 | 2014-09-11 | 2013-09-23 | 2012-09-25 | 2011-09-13 | 2010-09-15 | 2009-09-24 | 2008-09-29 | 2007-09-28 | 2007-01-12 | 2006-09-14 | 2004-10-13 | 2003-10-14 | 2003-02-21 | 2000-10-13 | 1999-09-21 | 1998-07-01 | 1998-01-15 |
Net Income/Starting Line | 9.76 | 5.96 | 5.59 | 4 | 4.12 | 1.59 | 3.9 | 3.41 | 3.78 | 0.667 | -3.85 | -2.49 | 0.257 | -0.859 | -0.205 | 0.177 | -4.04 | -2.87 | -3.01 | 1.39 | -3.41 | -0.675 | -5 | -3.39 | -7.25 | -0.399 | -0.073 | -0.25 |
Cash From Operating Activities | 11.91 | 6.96 | 8.86 | 6.1 | 5.4 | 4.2 | 4.58 | 2.18 | 2.26 | 0.503 | 1.71 | -0.093 | -0.149 | 1.01 | 1.45 | 0.947 | -0.821 | -2.87 | -2.95 | 0.725 | -0.794 | 0.062 | 0.023 | -1.24 | -1.47 | -0.293 | -0.001 | -0.019 |
Depreciation and Amortization | 1.3 | 1.25 | 1.14 | 1.2 | 1.11 | 0.885 | 0.601 | 0.634 | 0.486 | 0.507 | 0.768 | 0.879 | 0.901 | 0.9 | 0.787 | 0.812 | 0.726 | 0.506 | 0.376 | 0.513 | 0.515 | 0.716 | 1.49 | 0.224 | 0.92 | 0 | 0 | 0 |
Deferred Income Tax | -0.664 | 0 | -0.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.68 | 0.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | 0 | 0 | 0 | 0 |
Stock Based Compensation | 0.584 | 0.367 | 0.391 | 0.422 | 0.337 | 0.4 | 0.552 | 0.589 | 1.27 | 1.01 | 2.76 | 1.72 | 0.844 | 1.07 | 0.863 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | 0.243 | -0.611 | 1.74 | 0.705 | -0.053 | 0.8 | 0.51 | 0.465 | 0.335 | 0.094 | 1.84 | 0.284 | 0.145 | -0.059 | 0.432 | 0.536 | 1.9 | -0.483 | 0.086 | 0.57 | 1.04 | 0.469 | 3.01 | 0.086 | 5.01 | 0.008 | 0.171 | 0.23 |
Changes in Working Capital | 0.684 | 0 | 0.441 | -0.231 | -0.104 | 0.519 | -0.987 | -2.92 | -3.61 | -1.78 | 0.188 | -0.485 | -2.3 | -0.047 | -0.43 | -0.578 | 0.596 | -0.025 | -0.398 | -1.75 | 1.06 | -0.448 | 0.529 | 0.438 | -0.146 | 0.099 | -0.099 | 0 |
Accounts Receivable | -1.77 | -1.53 | 0.364 | -0.115 | 0.267 | 1.07 | -0.071 | -3.33 | -2.33 | -1.98 | 0.71 | -0.661 | -1.86 | -0.491 | -1.07 | -0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | -0.145 | 0 | 0 | 0 | -0.34 | -0.36 | 0.462 | -0.5 | -0.902 | 0.052 | -0.365 | 0.029 | -0.235 | 0 | 0.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | -0.028 | -0.166 | -0.259 | 0.223 | 0.06 | -0.123 | -0.96 | 0.925 | -0.015 | -0.237 | -0.049 | 0.085 | 0.103 | -0.184 | 0.216 | -0.185 | 0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 1.66 | 0 | 0.337 | -0.34 | -0.09 | -0.073 | -0.417 | -0.016 | -1.27 | 0.437 | -0.473 | 0.092 | -0.539 | 0.137 | 0.422 | -0.349 | 0.491 | 0 | -0.398 | -1.75 | 0 | 0 | 0 | 0 | -0.146 | 0 | 0 | 0 |
Other Working Capital | 0.967 | 1.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0.902 | -0.052 | 0.365 | -0.029 | 0.235 | 0.491 | -0.123 | 0 | 0 | -0.025 | 0 | 0 | 1.06 | -0.448 | 0.529 | 0.438 | 0 | 0.099 | -0.099 | 0 |
Cash From Investing Activities | -0.094 | -0.101 | -0.903 | 1.32 | -0.319 | -0.65 | -0.97 | -0.315 | -1.95 | -0.366 | -2.61 | -1.65 | -0.446 | -0.239 | -0.556 | -0.08 | 0.193 | 0.49 | -2.54 | -0.587 | -0.032 | -0.057 | -0.964 | -1.75 | -0.016 | 0 | 0 | 0 |
Investments in Property Plant and Equipment | -0.082 | -0.073 | -0.134 | -0.051 | -0.319 | -0.65 | -1.45 | -0.315 | -1.96 | -0.264 | -0.37 | -0.459 | -0.446 | -0.239 | -0.556 | -0.08 | -0.059 | -0.111 | -0.602 | -0.022 | -0.035 | -0.057 | -0.015 | -0.051 | -0.019 | 0 | 0 | 0 |
Payments for Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0 | 0 | -1.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases of Securities | -0.012 | -0.027 | 0 | 0 | 0 | 0 | 0 | 0 | -0.006 | -4.71 | 0 | 0 | 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 | 0.478 | 0 | 0 | 4.61 | 0 | 0 | 0 | 0 | 0 | 0 | 1.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 0 | 0 | -0.769 | 1.37 | -0.172 | 0 | 0.478 | -0.111 | 0.013 | -0.183 | -2.26 | -1.19 | 0 | 0 | -0.197 | 0 | 0 | 0.601 | -1.94 | -0.565 | 0.003 | 0 | -0.949 | -1.7 | 0.003 | 0 | 0 | 0 |
Cash From Financing Activities | -7.68 | -5.7 | -5.43 | -10.03 | -1.36 | -1.81 | 0.108 | -1.03 | 2.3 | -0.02 | 8.87 | 1.48 | 3.11 | -2.28 | 0.57 | -0.366 | 0.419 | -0.027 | 5.24 | 3.17 | 0.723 | 0.238 | 0.869 | 2.92 | 1.44 | 0.306 | 0 | 0.02 |
Debt Repayment | 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 |
Common Stock Issued | 0 | 0 | 4.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.61 | 1.49 | 4.16 | 0 | 0.141 | 0 | 0.154 | 0 | 5.28 | 4.43 | 0.15 | 0.239 | 0 | 2.18 | 1.02 | 0.035 | 0 | 0.009 |
Common Stock Repurchased | 0 | 0 | -1.31 | -6.15 | -1.31 | -2.16 | -0.482 | -1 | 0 | 0 | -0.007 | 0 | -0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.03 | -0.032 | 0 | 0 | 0 |
Dividends Paid | -2.64 | -1.72 | -1.41 | -0.586 | -0.586 | -0.586 | -0.44 | -0.782 | -0.011 | -0.011 | -0.157 | -0.587 | -0.503 | -0.494 | -0.371 | -0.084 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | -0.714 | 0 | 0 | 0 |
Other Financing Activities | -4.86 | -3.98 | -4.01 | -9.45 | -0.772 | -1.22 | 0.548 | -0.244 | 2.31 | -0.009 | 9.03 | 2.07 | 3.61 | -1.79 | 0.94 | -0.283 | 0.419 | -0.025 | 5.24 | 3.17 | 0.723 | 0.238 | 0.869 | 2.92 | 2.16 | 0.306 | 0 | 0.02 |
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 |
Net Change in Cash | 2.98 | 1.16 | 2.53 | -2.61 | 3.72 | 1.74 | 3.72 | 0.838 | 2.61 | 0.118 | 7.97 | -0.264 | 2.51 | -1.51 | 1.46 | 0.501 | -0.209 | -2.41 | -0.244 | 3.31 | -0.103 | 0.244 | -0.072 | -0.078 | -0.041 | 0.013 | -0.001 | 0.001 |
Cash at Beginning of Period | 25.15 | 23.99 | 21.46 | 24.07 | 20.35 | 18.61 | 14.89 | 14.05 | 11.44 | 11.33 | 3.35 | 3.62 | 1.11 | 2.62 | 1.16 | 0.656 | 0.866 | 3.27 | 3.52 | 0.21 | 0.313 | 0.069 | 0.141 | 0.218 | 0.079 | 0 | 0.001 | 0 |
Cash at End of Period | 28.13 | 25.15 | 23.99 | 21.46 | 24.07 | 20.35 | 18.61 | 14.89 | 14.05 | 11.44 | 11.33 | 3.35 | 3.62 | 1.11 | 2.62 | 1.16 | 0.656 | 0.866 | 3.27 | 3.52 | 0.21 | 0.313 | 0.069 | 0.141 | 0.038 | 0.013 | -0 | 0.001 |
Free Cash Flow | 11.82 | 6.89 | 7.96 | 6.05 | 5.08 | 3.55 | 3.13 | 1.86 | 0.3 | 0.239 | 1.34 | -0.552 | -0.595 | 0.77 | 0.891 | 0.867 | -0.881 | -2.98 | -3.55 | 0.703 | -0.83 | 0.006 | 0.008 | -1.29 | -1.49 | -0.293 | -0.001 | -0.019 |
Operating Cash Flow | 11.91 | 6.96 | 8.86 | 6.1 | 5.4 | 4.2 | 4.58 | 2.18 | 2.26 | 0.503 | 1.71 | -0.093 | -0.149 | 1.01 | 1.45 | 0.947 | -0.821 | -2.87 | -2.95 | 0.725 | -0.794 | 0.062 | 0.023 | -1.24 | -1.47 | -0.293 | -0.001 | -0.019 |
Capital Expenditure | -0.082 | -0.073 | -0.903 | -0.051 | -0.319 | -0.65 | -1.45 | -0.315 | -1.96 | -0.264 | -0.37 | -0.459 | -0.446 | -0.239 | -0.556 | -0.08 | -0.059 | -0.111 | -0.602 | -0.022 | -0.035 | -0.057 | -0.015 | -0.051 | -0.019 | 0 | 0 | 0 |