| Period Ending: |
LTM
(Last Twelve Months) |
2025 06-30 |
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 |
2001 06-30 |
2000 06-30 |
1999 06-30 |
1998 06-30 |
1997 06-30 |
1996 06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-11-07 | 2025-08-29 | 2024-08-30 | 2023-09-05 | 2022-09-02 | 2021-09-03 | 2020-09-04 | 2019-08-30 | 2018-08-31 | 2017-09-01 | 2016-09-12 | 2015-09-14 | 2014-09-15 | 2013-09-13 | 2012-09-13 | 2011-09-13 | 2010-09-13 | 2009-09-14 | 2008-09-15 | 2007-09-12 | 2006-09-13 | 2005-09-13 | 2004-09-10 | 2003-09-29 | 2002-09-27 | 2001-09-28 | 2000-09-25 | 1999-09-28 | 1998-09-28 | 1997-09-26 | 1996-09-30 |
| Net Income/Starting Line | 6.04 | 6.25 | 7.35 | 8.59 | 9.09 | 7.56 | 7.69 | 4.42 | 2.13 | 5.21 | 7.47 | 9.8 | 6.61 | 25.8 | 10.81 | 13.22 | 1.11 | -7.44 | 0.86 | 11.29 | 20.54 | 18.7 | 15.07 | 16.89 | 9.11 | 8.89 | 7.26 | 10.5 | 5 | 1.9 | 2.81 |
| Cash From Operating Activities | 8.62 | 8.69 | 5.68 | 16.32 | 11.79 | 11.57 | 7.95 | 107.1 | 27.99 | 83.44 | 47.73 | -57.77 | 48.52 | 55.06 | -12.32 | -2.41 | 0.969 | -85.78 | 48.05 | 48.58 | 59.72 | -53.21 | 34.56 | -16.92 | 84.47 | -78.77 | 4.64 | 35.3 | -42.2 | 38 | -7.75 |
| Depreciation and Amortization | 3.39 | 3.49 | 3.15 | 3.19 | 4.85 | 6.27 | 3.39 | 3.08 | 3.13 | 2.64 | 1.91 | 1.86 | 1.66 | 1.75 | 1.36 | 1.42 | 1.53 | 2.02 | 2.37 | 2.21 | 3.19 | 3.51 | 4.42 | 5.97 | 2.29 | 2.28 | 2.12 | 0.4 | -0.1 | 1.2 | 1.06 |
| Deferred Income Tax | 1.08 | 1.43 | -0.058 | 1.23 | 1.14 | 0.481 | 0.552 | 0.65 | 0.165 | 1.19 | 0.217 | 0.035 | -1.04 | 4.28 | 1.28 | 3.92 | 2.5 | -10.79 | -5.49 | 0.164 | -2.05 | 1.09 | 0.617 | 0.55 | -0.28 | 1.36 | 0 | 0 | 0 | 0 | 0 |
| Stock Based Compensation | 0.493 | 0.543 | 0.24 | 1.19 | 0.798 | 1.3 | 0.954 | 0.869 | 1.05 | 1.49 | 1.1 | 1.49 | 0.526 | 0.768 | 1.25 | 1.26 | 1.02 | 1.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -0.732 | -0.856 | -0.603 | 0.374 | -2.46 | -0.708 | 1.12 | 95.44 | 20.16 | 71.56 | 37.38 | -72.12 | 42.73 | 18.84 | -32.09 | -21.98 | 8.39 | 28.46 | 14.07 | -6.59 | -20.97 | -70.6 | 12.83 | -47.99 | 71.97 | -92.71 | -12.94 | 31.2 | -44.9 | 31.2 | -11.62 |
| Changes in Working Capital | -1.65 | -2.17 | -4.4 | 1.75 | -1.62 | -3.33 | -5.75 | 2.64 | 1.35 | 1.89 | -0.285 | 1.17 | -1.96 | 3.64 | 5.06 | -0.26 | -13.59 | -99.12 | 36.25 | 41.51 | 59 | -5.91 | 1.62 | 7.66 | 1.38 | 1.41 | 8.2 | -6.8 | -2.2 | 3.7 | 0 |
| Accounts Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,806 | 1,217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | 0 |
| Accounts Payable | -1.9 | -1.91 | -2.4 | 0.121 | 0.484 | -0.658 | -2.95 | 1.86 | 2.17 | 3.41 | -0.422 | 0.203 | -2.11 | 1.05 | 2.37 | -1.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0.25 | -0.266 | -2 | 1.63 | -2.11 | -2.67 | -2.8 | 0.765 | -0.824 | -1.52 | 0.137 | 0.966 | 0.149 | 2.59 | 2.69 | 1.47 | -1,820 | -1,316 | 36.25 | 41.51 | 59 | -5.91 | 1.62 | 7.66 | 1.38 | 1.41 | 8.2 | -6.8 | -2.2 | 3.7 | 0 |
| Other Working Capital | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash From Investing Activities | 25.91 | 26.46 | 45.06 | -109.9 | -51.75 | -55.87 | -48.91 | 17.29 | -27.3 | -84.52 | -63.92 | -39.95 | -12.14 | 63.39 | 88.38 | 139.4 | 230.1 | 175.2 | -25.38 | -67.44 | -44.55 | -254.4 | -86.62 | -188.4 | 37.28 | 131.2 | -187.5 | -162.5 | -149 | -73 | 15.01 |
| Investments in Property Plant and Equipment | -0.403 | -0.53 | -1.59 | -0.741 | -0.165 | -0.225 | -0.229 | -0.449 | -2.91 | -1.49 | -1.52 | -0.376 | -0.715 | -1.11 | -2.6 | -0.879 | -0.395 | -0.797 | -0.395 | -1.24 | -0.688 | -0.658 | -1.1 | -1.38 | -2.24 | -1.49 | -0.931 | -2 | -1.2 | -0.9 | -0.609 |
| Payments for Acquisitions | 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 |
| Purchases of Securities | 0 | -0.981 | 0 | 0 | -19.12 | -159 | -56.26 | -40.68 | -54.15 | -35.3 | -41.68 | -0.45 | -0.8 | 0 | 0 | 0 | 0 | -8.23 | -78.94 | -155.6 | 0 | -57.33 | -211.4 | -566 | -426.9 | -190.5 | -29.84 | -247.1 | -98.4 | -292.3 | -214.2 |
| Sales and Maturities of Investments | 21.31 | 21.53 | 24.11 | 31.08 | 55.94 | 53.43 | 32.69 | 35.03 | 27.43 | 16.23 | 4.83 | 2.54 | 2.91 | 3.29 | 3.34 | 8.78 | 90.38 | 38.35 | 90.03 | 84.55 | 54.52 | 69.03 | 244 | 378 | 363.4 | 321 | 9.87 | 84.4 | 57.5 | 285 | 674.2 |
| Other Investing Activities | 5 | 6.44 | 22.54 | -140.2 | -88.4 | 49.9 | -25.11 | 23.39 | 2.32 | -63.95 | -25.55 | -41.66 | -13.54 | 61.21 | 86.77 | 131.5 | 140.1 | 145.9 | -36.09 | 4.83 | -98.39 | -265.5 | -118.1 | 0.912 | 103.1 | 2.07 | -166.6 | 2.2 | -106.9 | -64.8 | -444.4 |
| Cash From Financing Activities | -33.31 | -33.43 | -65.22 | 136 | -6.9 | -1.47 | 86.36 | -97.05 | -30.21 | 22.69 | -14.06 | 60.19 | -111.3 | -69.75 | -72.6 | -90.67 | -191.8 | -47.67 | -20.38 | 15.32 | -24.71 | 295.2 | 41.56 | 226.5 | -120.9 | -44.51 | 182.1 | 123.5 | 194.6 | 24.3 | 12.14 |
| Debt Repayment | -36.52 | -25.51 | 3.49 | 150 | -15.98 | -40.06 | 39.94 | -25.06 | -0.063 | 34.93 | -0.068 | 49.94 | -65.06 | -20.05 | -80.05 | -103 | -147 | -22.64 | -23.37 | -43.44 | -14.63 | 236 | -43.06 | 165.5 | -63.36 | -75.84 | 127.2 | 82.4 | -2,639 | -1.8 | -33.7 |
| Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.072 | 0 | 11.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.84 |
| Common Stock Repurchased | -4.04 | -4.45 | -2.6 | -4.65 | -4.3 | -2.34 | -1.28 | -1.41 | -7.35 | -8.71 | -13.04 | -12.68 | -17.18 | -8.96 | -6.69 | 0 | 0 | 0 | -4.1 | 0 | -10.48 | -5.29 | -10.95 | -16.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -3.73 | -3.77 | -3.89 | -4 | -4.15 | -4.17 | -4.18 | -4.19 | -4.23 | -4.12 | -4.01 | -4.05 | -3.96 | -2.54 | -1.57 | -0.456 | -0.352 | -0.994 | -4 | -4.63 | -4.05 | -3.65 | -2.4 | -1.03 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 10.97 | 0.296 | -62.22 | -5.36 | 17.53 | 45.11 | 51.88 | -66.39 | -18.57 | 0.6 | 3.06 | 26.99 | -25.07 | -38.2 | 15.72 | 12.84 | -56.31 | -24.03 | 11.02 | 81.07 | 1.52 | 67.59 | 96.93 | 76.66 | -52.59 | 33.58 | 63.58 | 49.9 | 2,838 | 29.4 | 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 | 0 |
| Net Change in Cash | 3.87 | 1.71 | -14.47 | 42.44 | -46.86 | -45.76 | 45.4 | 27.33 | -29.52 | 21.62 | -30.2 | -37.53 | -74.9 | 48.7 | 2.59 | 46.35 | 39.3 | 41.79 | 2.29 | -3.53 | -9.54 | -12.45 | -10.5 | 21.15 | 0.861 | 7.87 | -0.764 | -3.7 | 3.3 | -30.8 | 19.4 |
| Cash at Beginning of Period | 45.54 | 51.38 | 65.85 | 23.41 | 70.27 | 116 | 70.63 | 43.3 | 72.83 | 51.21 | 81.4 | 118.9 | 193.8 | 145.1 | 142.6 | 96.2 | 56.9 | 15.11 | 12.82 | 16.36 | 25.9 | 38.35 | 48.85 | 27.7 | 26.84 | 18.96 | 19.73 | 23.4 | 20.1 | 30.8 | 11.43 |
| Cash at End of Period | 49.41 | 53.09 | 51.38 | 65.85 | 23.41 | 70.27 | 116 | 70.63 | 43.3 | 72.83 | 51.21 | 81.4 | 118.9 | 193.8 | 145.1 | 142.6 | 96.2 | 56.9 | 15.11 | 12.82 | 16.36 | 25.9 | 38.35 | 48.85 | 27.7 | 26.84 | 18.96 | 19.7 | 23.4 | 55.1 | 30.83 |
| Free Cash Flow | 8.22 | 8.15 | 4.1 | 15.58 | 11.63 | 11.35 | 7.72 | 106.6 | 25.08 | 81.42 | 46.22 | -58.15 | 47.8 | 53.95 | -14.92 | -3.29 | 0.574 | -86.58 | 47.66 | 47.35 | 59.03 | -53.87 | 33.46 | -18.3 | 82.23 | -80.26 | 3.71 | 33.3 | -43.4 | 37.1 | -8.36 |
| Operating Cash Flow | 8.62 | 8.69 | 5.68 | 16.32 | 11.79 | 11.57 | 7.95 | 107.1 | 27.99 | 83.44 | 47.73 | -57.77 | 48.52 | 55.06 | -12.32 | -2.41 | 0.969 | -85.78 | 48.05 | 48.58 | 59.72 | -53.21 | 34.56 | -16.92 | 84.47 | -78.77 | 4.64 | 35.3 | -42.2 | 38 | -7.75 |
| Capital Expenditure | -0.403 | -0.53 | -1.59 | -0.741 | -0.165 | -0.225 | -0.229 | -0.449 | -2.91 | -1.49 | -1.52 | -0.376 | -0.715 | -1.11 | -2.6 | -0.879 | -0.395 | -0.797 | -0.395 | -1.24 | -0.688 | -0.658 | -1.1 | -1.38 | -2.24 | -1.49 | -0.931 | -2 | -1.2 | -0.9 | -0.609 |