| Period Ending: |
LTM
(Last Twelve Months) |
2025 12-31 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-01-30 | 2026-01-30 | 2025-03-28 | 2024-03-15 | 2023-03-15 | 2022-03-16 | 2021-03-16 | 2020-03-16 | 2019-03-15 | 2018-03-14 | 2017-03-16 | 2016-03-11 | 2015-03-16 | 2014-03-17 | 2012-12-31 | 2012-03-15 | 2011-03-16 | 2010-03-15 | 2009-03-16 | 2008-03-17 | 2007-03-16 | 2006-03-15 | 2005-05-02 | 2004-03-12 | 2003-03-24 | 2002-03-29 | 2001-03-29 | 2000-03-23 | 1999-03-29 | 1997-12-31 |
| Net Income/Starting Line | 59.19 | 59.19 | 8.5 | 27.38 | 38.09 | 43.52 | 29.35 | 25.74 | 24.92 | 18.46 | 19.58 | 17.72 | 17.65 | 5.72 | 10.59 | 10.53 | 6.49 | 5.05 | 3.04 | 4.87 | 4.13 | 4.48 | 4.45 | 5.56 | 5.01 | 4.84 | 3.91 | 3.79 | 3.41 | 3.01 |
| Cash From Operating Activities | 38.18 | 0 | 33.92 | 33.25 | 42.36 | 40.77 | 37.18 | 37.08 | 32.63 | 28.59 | 28.05 | 29.18 | 24.2 | 13.06 | 11.55 | 13.94 | 11.21 | 4.15 | 8.21 | 7.09 | 5.7 | 5.88 | 7.37 | 7.54 | 6.38 | 3.76 | 4.44 | 4.33 | 4.36 | 3.48 |
| Depreciation and Amortization | 8.01 | 0 | 7.24 | 3.5 | 4.03 | 3.64 | 4.25 | 4.21 | 3.21 | 2.98 | 2.85 | 2.79 | 3 | 1.25 | 1.12 | 0.746 | 0.977 | 0.954 | 0.871 | 1.52 | 1.32 | 1.33 | 1.22 | 1.34 | 0.951 | 0.737 | 0.641 | 0.642 | 0.709 | 0.64 |
| Deferred Income Tax | 2.45 | 0 | -3.65 | 1.27 | 0.611 | 0.45 | -1.78 | 0.394 | -0.681 | 1.67 | -1.44 | -0.841 | 1.39 | -1 | 0.353 | 0.217 | -0.188 | 1.51 | -1.74 | -0.083 | 0.014 | 0.274 | -0.3 | -0.111 | -0.079 | -0.047 | -0.07 | -0.032 | -0.037 | 0.022 |
| Stock Based Compensation | 0.06 | 0 | 0.786 | 0.888 | 0.534 | 0.546 | 0.57 | 0.554 | 0.272 | 0.177 | 0.071 | 0.069 | 0.07 | 0.025 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -28.34 | -59.19 | 9.48 | 1.29 | 3.53 | -9.79 | 5.32 | 6.94 | 5.3 | 5.78 | 8.62 | 10.7 | 4.73 | 1.77 | -0.328 | 1.71 | 1.99 | 1.24 | 6.06 | 0.425 | 2.94 | -0.315 | 1.66 | -0.551 | 0.519 | -0.12 | 0.289 | 0.128 | 0.242 | 0.094 |
| Changes in Working Capital | -3.17 | 0 | 11.56 | -1.07 | -4.44 | 2.4 | -0.534 | -0.758 | -0.401 | -0.467 | -1.63 | -1.26 | -2.65 | 5.29 | -0.23 | 0.729 | 1.95 | -4.6 | -0.02 | 0.355 | -2.7 | 0.111 | 0.336 | 1.3 | -0.03 | -1.65 | -0.33 | -0.199 | 0.036 | -0.283 |
| Accounts Receivable | -1.36 | 0 | 4.55 | -1.02 | -3.19 | -0.273 | -1.27 | 0.134 | -0.179 | -0.708 | -0.432 | -0.216 | 0.286 | 0.621 | 0.39 | 0.557 | -0.423 | -0.054 | -0.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.366 | -0.214 | -0.005 | -0.347 |
| 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 |
| Accounts Payable | 2.47 | 0 | -2.23 | 4.86 | 0.495 | -0.328 | -0.541 | 0.082 | 0.698 | 0.035 | -0.098 | -0.014 | -0.149 | -0.466 | -0.294 | -0.118 | -0.135 | -1.2 | 0.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.135 | 0 | 0.04 | 0.063 |
| Deferred Revenue | -4.29 | 0 | 9.24 | -4.92 | -1.75 | 3 | 1.28 | -0.974 | -0.92 | 0.206 | -1.1 | -1.03 | -2.79 | 5.13 | -0.326 | 0.29 | 2.51 | -3.34 | -0.455 | 0.355 | -2.7 | 0.111 | 0.336 | 1.3 | -0.03 | -1.65 | -0.099 | 0.015 | 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 |
| Cash From Investing Activities | -5.7 | 0 | 387.1 | -25.75 | -467.8 | -440.1 | -201.2 | -184.7 | -134.8 | -184.6 | -186.4 | -89.42 | -74.44 | -18.16 | 20.72 | 11.2 | -45.49 | -41.31 | -36.17 | -24.65 | -20.08 | -13.7 | -11.31 | -27.81 | -32.12 | -26.22 | -24.7 | -14.65 | -19.95 | -39.43 |
| Investments in Property Plant and Equipment | -8.08 | 0 | -2.58 | -5.92 | -7.83 | -4.88 | -2.29 | -5.6 | -4.07 | -6.25 | -6.76 | -4.42 | -1.07 | -0.614 | -2.9 | -0.739 | -1.45 | -0.658 | -2.28 | -0.325 | -0.956 | -1.42 | -0.86 | -0.962 | -0.806 | -0.346 | -0.339 | -0.316 | -0.222 | -1.22 |
| Payments for Acquisitions | 0 | 0 | 28.07 | 0 | 0 | 12.15 | 0 | 0 | 0 | 2.3 | 0 | 0 | 0 | 22.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | -50.61 | 0 | -4.84 | 0 | -138.7 | -358.6 | -107.2 | -124.5 | -32.71 | -73.47 | -64.07 | -93.45 | -103.7 | -25.49 | -46.3 | -28.31 | -73.26 | -90.5 | -71.62 | -81.16 | -73.97 | -41.55 | -40.79 | -69.4 | -55.93 | -37.43 | -22.81 | -33.41 | -34.23 | -73.64 |
| Sales and Maturities of Investments | 92.7 | 0 | 307.4 | 98.9 | 90.44 | 60.4 | 150.2 | 67.85 | 31.99 | 57.02 | 82.1 | 142.8 | 65.11 | 34.2 | 61.05 | 58.53 | 84.59 | 70.45 | 63.75 | 76.71 | 73.53 | 44.08 | 41.33 | 57.64 | 52.24 | 37.27 | 18.11 | 30.36 | 29.41 | 75.67 |
| Other Investing Activities | -39.7 | 0 | 59.05 | -118.7 | -411.7 | -149.2 | -241.9 | -122.5 | -130 | -164.2 | -197.6 | -134.4 | -34.81 | -48.65 | 8.86 | -18.28 | -55.37 | -20.59 | -25.4 | -19.87 | -18.68 | -14.81 | -10.99 | -15.09 | -27.62 | -25.72 | -19.65 | -11.29 | -14.9 | -40.24 |
| Cash From Financing Activities | 11.59 | 0 | -472.6 | 142 | 183.4 | 451.1 | 361.1 | 146.2 | 97.31 | 153.5 | 165.3 | 61.73 | 30.35 | 8.57 | -18.9 | -4.87 | 33.2 | 37.54 | 37.89 | 13.79 | 20.06 | 8.52 | 3.89 | 19.98 | 24.81 | 22.14 | 20.39 | 12.99 | 14.85 | 38.43 |
| Debt Repayment | 148.5 | 0 | -154.7 | -72.89 | 112.8 | -62.06 | -87.11 | 60.48 | -49 | 32.58 | 42.16 | 46.03 | -6.1 | -14.87 | -14.79 | -28.72 | 6.87 | 1.07 | -3.26 | 12.28 | -3.51 | -8.04 | 11.61 | 1.18 | 6.52 | 16.59 | 22.21 | 14.36 | 16.05 | 39.22 |
| Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0 | 0 | 0.159 | 0.117 | 0.085 | 0.234 | 0.163 | 0 | 0 | 0 | 0.381 | 0 | 0 | 0.179 | 0.109 | 0 | 0 |
| Common Stock Repurchased | 0 | 0 | 0 | -5.89 | -1.25 | -2.36 | -6.89 | -0.634 | 0 | 0 | -0.604 | -5.19 | -0.109 | 0 | 0 | -0.835 | 0 | 0 | -0.506 | 0 | -0.783 | -0.356 | -0.813 | 0 | 0 | 0 | -0.658 | -0.354 | -0.199 | -0.062 |
| Dividends Paid | -18.48 | 0 | -18.09 | -11.66 | -11.32 | -10.79 | -10.52 | -10.13 | -9.69 | -9.32 | -9.17 | -9.32 | -9.36 | -5.51 | -5.5 | -5.5 | -2.48 | -2.38 | -2.42 | -2.38 | -2.39 | -5.54 | -2.31 | -2.06 | -1.85 | -1.53 | -1.34 | -1.13 | -0.995 | -0.735 |
| Other Financing Activities | -118.4 | 0 | -299.8 | 232.4 | 83.2 | 526.3 | 465.6 | 96.47 | 156 | 130.3 | 132.9 | 30.25 | 45.92 | 28.95 | 1.39 | 30.02 | 28.7 | 38.77 | 43.84 | 3.82 | 26.65 | 22.19 | -4.92 | 20.51 | 20.31 | 8.15 | 0 | 0 | 0 | 0 |
| 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 |
| Net Change in Cash | -77.1 | -135.9 | -51.51 | 149.5 | -242.1 | 51.74 | 197 | -1.46 | -4.87 | -2.45 | 7.02 | 1.49 | -19.88 | 3.47 | 13.36 | 20.26 | -1.07 | 0.382 | 9.93 | -3.77 | 5.68 | 0.691 | -0.051 | -0.284 | -0.939 | -0.318 | 0.129 | 2.66 | -0.74 | 2.48 |
| Cash at Beginning of Period | 77.1 | 135.9 | 187.4 | 37.87 | 279.9 | 228.2 | 31.15 | 32.62 | 37.49 | 39.94 | 32.92 | 31.43 | 51.31 | 47.84 | 34.48 | 14.22 | 18.91 | 18.53 | 8.61 | 12.38 | 6.7 | 6 | 6.06 | 6.34 | 7.28 | 7.6 | 7.47 | 4.81 | 5.55 | 3.07 |
| Cash at End of Period | 0 | 0 | 135.9 | 187.4 | 37.87 | 279.9 | 228.2 | 31.15 | 32.62 | 37.49 | 39.94 | 32.92 | 31.43 | 51.31 | 47.84 | 34.48 | 17.84 | 18.91 | 18.53 | 8.61 | 12.38 | 6.7 | 6 | 6.06 | 6.34 | 7.28 | 7.6 | 7.47 | 4.81 | 5.55 |
| Free Cash Flow | 30.1 | 0 | 31.35 | 27.33 | 34.53 | 35.89 | 34.89 | 31.48 | 28.56 | 22.35 | 21.29 | 24.76 | 23.13 | 12.44 | 8.65 | 13.2 | 9.76 | 3.49 | 5.93 | 6.77 | 4.75 | 4.45 | 6.51 | 6.58 | 5.57 | 3.41 | 4.1 | 4.01 | 4.13 | -1.61 |
| Operating Cash Flow | 38.18 | 0 | 33.92 | 33.25 | 42.36 | 40.77 | 37.18 | 37.08 | 32.63 | 28.59 | 28.05 | 29.18 | 24.2 | 13.06 | 11.55 | 13.94 | 11.21 | 4.15 | 8.21 | 7.09 | 5.7 | 5.88 | 7.37 | 7.54 | 6.38 | 3.76 | 4.44 | 4.33 | 4.36 | 3.48 |
| Capital Expenditure | -8.08 | 0 | -2.58 | -5.92 | -7.83 | -4.88 | -2.29 | -5.6 | -4.07 | -6.25 | -6.76 | -4.42 | -1.07 | -0.614 | -2.9 | -0.739 | -1.45 | -0.658 | -2.28 | -0.325 | -0.956 | -1.42 | -0.86 | -0.962 | -0.806 | -0.346 | -0.339 | -0.316 | -0.222 | -5.09 |