Period Ending: |
LTM
(Last Twelve Months) |
2024 10-31 |
2023 10-31 |
2022 10-31 |
2021 10-31 |
2020 10-31 |
2019 10-31 |
2018 10-31 |
2017 10-31 |
2016 10-31 |
2015 10-31 |
2014 10-31 |
2013 10-31 |
2012 10-31 |
2011 10-31 |
2010 10-31 |
2009 10-31 |
2008 10-31 |
2007 10-31 |
2006 10-31 |
2005 10-31 |
2004 10-31 |
2003 10-31 |
2002 10-31 |
2001 10-31 |
2000 10-31 |
1999 10-31 |
1998 10-31 |
1997 10-31 |
1996 10-31 |
1995 10-31 |
1994 10-31 |
1993 10-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-05-29 | 2024-12-04 | 2023-11-30 | 2022-11-30 | 2021-12-01 | 2020-12-02 | 2019-12-04 | 2018-11-28 | 2017-11-29 | 2016-11-30 | 2015-12-02 | 2014-12-03 | 2013-12-05 | 2012-11-29 | 2011-12-02 | 2010-12-03 | 2009-10-31 | 2008-10-31 | 2007-11-30 | 2006-11-30 | 2005-11-30 | 2004-12-20 | 2003-12-29 | 2002-12-27 | 2001-10-31 | 2000-10-31 | 1999-10-31 | 1998-10-31 | 1997-10-31 | 1996-10-31 | 1995-10-31 | 1994-10-31 | 1993-10-31 |
Net Income/Starting Line | 18,229 | 16,240 | 14,612 | 15,807 | 16,050 | 11,437 | 12,871 | 12,431 | 11,469 | 10,458 | 10,026 | 9,004 | 8,342 | 7,507 | 6,444 | 5,732 | 5,681 | 4,555 | 5,492 | 4,757 | 3,437 | 3,023 | 2,955 | 2,762 | 2,411 | 2,274 | 1,726 | 1,772 | 1,654 | 1,430 | 1,262 | 1,169 | 300 |
Cash From Operating Activities | 81,390 | 23,139 | 26,079 | 21,942 | 61,044 | 138,819 | 14,265 | 17,474 | 37,725 | 26,856 | 24,149 | 15,174 | 7,085 | -1,647 | 4,479 | 11,294 | 7,403 | 11,432 | 22,500 | -14,298 | -29,527 | 1,931 | -9,672 | -3,028 | -7,204 | -11,869 | 4,893 | -4,364 | 4,027 | -2,300 | 1,330 | 1,783 | 1,573 |
Depreciation and Amortization | 3,138 | 2,981 | 2,854 | 2,652 | 2,592 | 2,648 | 1,934 | 1,652 | 1,617 | 1,546 | 1,246 | 1,173 | 1,021 | 926 | 412 | 821 | 746 | 673.4 | 434 | 481 | 464 | 456 | 461.6 | 479.8 | 672.9 | 456.9 | 459 | 407.9 | 445 | 324.9 | 360 | 335 | 277 |
Deferred Income Tax | -909 | -1,529 | -1,018 | 569 | 581 | -586 | -519 | 459 | 203 | -479 | 302 | -207 | -72 | -204 | -124 | 119 | 455 | -454.5 | -147 | 144 | -482 | -52 | 275.6 | 98.13 | -165.1 | -193.4 | -26.48 | -64.98 | 196 | 214 | 391 | 183 | -706 |
Stock Based Compensation | 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 |
Other Non-Cash Items | 3,877 | 3,107 | 2,404 | 233 | -1,057 | 4,068 | 1,419 | 1,117 | 626 | 1,027 | 681 | 846 | 866 | 1,280 | 2,088 | 568 | -75 | -2,910 | 709 | 124 | 249 | 754 | -14,299 | 236.8 | 709.4 | 1,409 | 8,905 | -1,693 | 217 | -3,912 | -1,248 | 510 | 1,969 |
Changes in Working Capital | 57,055 | 2,340 | 7,227 | 2,681 | 42,878 | 121,252 | -1,440 | 1,815 | 23,810 | 14,304 | 11,894 | 4,358 | -3,072 | -11,156 | -4,341 | 4,054 | 596 | 9,568 | 16,012 | -19,804 | -33,195 | -2,250 | 935 | -6,604 | -10,832 | -15,815 | -6,170 | -4,786 | 1,515 | -357.1 | 565 | -414 | -267 |
Accounts Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,592 | 2,396 | 0 | 0 | 0 | 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 | 0 | 0 |
Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -44 | -147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 57,055 | 2,340 | 7,227 | 2,681 | 42,878 | 121,252 | -1,440 | 1,815 | 23,810 | 14,304 | 11,894 | 4,358 | -3,072 | -11,156 | -4,341 | 6,690 | -1,653 | 9,568 | 16,012 | -19,804 | -33,195 | -2,250 | 935 | -6,604 | -10,832 | -15,815 | -6,170 | -4,786 | 1,515 | -357.1 | 565 | -414 | -267 |
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 | 0 | 0 | 0 |
Cash From Investing Activities | -88,748 | -20,887 | -28,265 | -57,054 | -57,348 | -39,557 | -11,126 | -8,018 | -15,458 | -21,426 | -25,143 | -8,217 | 390 | 3,250 | 5,202 | -51,574 | 15,918 | -44,652 | -39,717 | -43,933 | -7,727 | -15,765 | -5,511 | -5,860 | -22,722 | -4,851 | -10,065 | -2,122 | -7,032 | -27,937 | -7,948 | -9,160 | -9,727 |
Investments in Property Plant and Equipment | -2,552 | -2,280 | -2,730 | -2,500 | -2,186 | -2,629 | -2,261 | -1,980 | -1,364 | -1,257 | -1,337 | -1,227 | -932 | -1,320 | -1,452 | -960 | -689 | -1,265 | -706 | -511 | -383 | -439 | -390.3 | -419 | -369.8 | -281.8 | -254.5 | -518 | -293.1 | -240 | -255 | -253 | -212 |
Payments for Acquisitions | 5 | -12,701 | 1,712 | -2,360 | 78 | -22 | 67 | -51 | 0 | -2,330 | 255 | 173 | -2,520 | 2,049 | -860 | -82 | -27 | -974 | -373 | -256 | 0 | 438 | -280.9 | -99.69 | -3,120 | -322.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases of Securities | -242,612 | -193,307 | -202,456 | -122,964 | -123,547 | -149,516 | -72,435 | -59,286 | -61,559 | -58,482 | -53,246 | -55,833 | -41,341 | -55,024 | -46,877 | -34,590 | -30,229 | -24,864 | -22,012 | -31,976 | -36,373 | -50,911 | -52,002 | -33,093 | -45,052 | -23,708 | -27,574 | -16,116 | -17,679 | -34,457 | -27,219 | -3,061 | -5,950 |
Sales and Maturities of Investments | 183,922 | 182,335 | 156,466 | 99,143 | 108,925 | 113,286 | 65,377 | 57,108 | 52,276 | 43,752 | 43,641 | 48,030 | 43,976 | 55,960 | 53,610 | 48,178 | 49,612 | 43,339 | 31,785 | 35,735 | 44,059 | 56,515 | 46,392 | 32,143 | 26,551 | 31,191 | 16,002 | 22,215 | 24,996 | 29,395 | 26,293 | 207 | 1,734 |
Other Investing Activities | -27,511 | 5,066 | 18,743 | -28,373 | -40,618 | -676 | -1,874 | -3,809 | -4,811 | -3,109 | -14,456 | 640 | 1,207 | 1,585 | 781 | -64,120 | -2,749 | -60,889 | -48,411 | -46,925 | -15,030 | -21,368 | 770.1 | -4,397 | -731.6 | -11,712 | 1,763 | -7,703 | -14,056 | -22,635 | -6,767 | -6,053 | -5,299 |
Cash From Financing Activities | -7,987 | -8,146 | -9,833 | -2,185 | -5,928 | -7,746 | -7,457 | -7,720 | -8,651 | -3,134 | -4,430 | -5,284 | -4,449 | -4,200 | -3,151 | 41,425 | -25,783 | 39,198 | 17,374 | 57,711 | 38,666 | 14,675 | 15,613 | 9,629 | 30,770 | 15,206 | 5,222 | 7,625 | 3,482 | 29,923 | 6,543 | 7,191 | 5,900 |
Debt Repayment | 479 | -3,393 | -4,427 | 9,788 | -385 | -825 | 137 | 0 | -149 | 2,102 | -805 | 394 | -47 | -985 | 481 | 118 | -3,058 | -20,247 | -1,047 | -333 | -614 | 805 | 3,288 | 3,713 | 12,074 | 1,180 | 576.7 | 428.2 | 1,576 | 100.1 | -1,541 | 3,215 | 2,485 |
Common Stock Issued | 8,136 | 6,876 | 4,239 | 5,525 | 4,853 | 4,848 | 5,627 | 5,810 | 4,743 | 5,452 | 6,277 | 5,607 | 4,701 | 5,410 | 6,323 | 7,068 | 17,408 | 223 | 363 | 360 | 377 | 367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased | -10,121 | -7,688 | -4,075 | -11,282 | -6,218 | -7,175 | -7,544 | -7,353 | -7,901 | -5,887 | -6,575 | -7,066 | -5,199 | -5,261 | -6,080 | -6,929 | -14,957 | -431 | -929 | -1,302 | -407 | -1,130 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid | -8,446 | -6,637 | -5,549 | -6,960 | -6,420 | -6,333 | -6,025 | -5,640 | -5,309 | -4,997 | -4,564 | -4,211 | -3,810 | -3,272 | -3,032 | -2,934 | -2,744 | -2,688 | -2,278 | -1,807 | -1,469 | -1,295 | -1,149 | -1,104 | -971.3 | -790.4 | -735.6 | -662 | -586 | -562 | -535 | -532 | -518 |
Other Financing Activities | 965 | 1,675 | -21 | 589 | 767 | 231 | -602 | -642 | -335 | -68 | 912 | -1,533 | -316 | -92 | -843 | 44,102 | -22,432 | 62,041 | 21,115 | 60,543 | 40,647 | 15,928 | 14,795 | 8,084 | 19,819 | 15,416 | 6,095 | 7,841 | 2,621 | 30,792 | 8,891 | 4,508 | 3,933 |
Effect of Forex Changes on Cash | 2,593 | 628 | 1,611 | -4,152 | -2,810 | 1,062 | 419 | 66 | -138 | 181 | 455 | 198 | 96 | 1 | 76 | -168 | -271 | 882.6 | -332 | -80 | -122 | -17 | -76.49 | 1.56 | 0 | 1.52 | 0 | 0 | 0 | 0 | 0 | 0 | 2,111 |
Net Change in Cash | -6,609 | -5,266 | -10,408 | -41,449 | -5,042 | 92,578 | -3,899 | 1,802 | 13,478 | 2,477 | -4,969 | 1,871 | 3,122 | -2,596 | 6,606 | 1,746 | -1,588 | 6,860 | -175 | -600 | 1,290 | 824 | 352.1 | 743 | 844.3 | -1,512 | 51.05 | 1,139 | 477 | -1,107 | -75 | -186 | -143 |
Cash at Beginning of Period | 55,230 | 61,989 | 72,397 | 113,846 | 118,888 | 26,310 | 30,209 | 28,407 | 14,929 | 12,452 | 17,421 | 15,550 | 12,428 | 15,024 | 8,538 | 7,584 | 9,941 | 4,226 | 4,401 | 5,001 | 3,711 | 2,887 | 2,535 | 1,791 | 947.5 | 2,460 | 2,409 | 1,270 | 793 | 1,107 | 1,182 | 1,373 | 1,516 |
Cash at End of Period | 48,621 | 56,723 | 61,989 | 72,397 | 113,846 | 118,888 | 26,310 | 30,209 | 28,407 | 14,929 | 12,452 | 17,421 | 15,550 | 12,428 | 15,144 | 9,330 | 8,353 | 11,086 | 4,226 | 4,401 | 5,001 | 3,711 | 2,887 | 2,534 | 1,792 | 947.3 | 2,460 | 2,409 | 1,270 | 792.9 | 1,107 | 1,187 | 1,373 |
Free Cash Flow | 78,838 | 20,859 | 23,349 | 19,442 | 58,858 | 136,190 | 12,004 | 15,494 | 36,361 | 25,599 | 22,812 | 13,947 | 6,153 | -2,967 | 3,027 | 10,334 | 6,703 | 10,167 | 21,794 | -14,809 | -29,910 | 1,492 | -10,062 | -3,447 | -7,573 | -12,150 | 4,638 | -4,882 | 3,734 | -2,540 | 1,075 | 1,530 | 1,361 |
Operating Cash Flow | 81,390 | 23,139 | 26,079 | 21,942 | 61,044 | 138,819 | 14,265 | 17,474 | 37,725 | 26,856 | 24,149 | 15,174 | 7,085 | -1,647 | 4,479 | 11,294 | 7,403 | 11,432 | 22,500 | -14,298 | -29,527 | 1,931 | -9,672 | -3,028 | -7,204 | -11,869 | 4,893 | -4,364 | 4,027 | -2,300 | 1,330 | 1,783 | 1,573 |
Capital Expenditure | -2,552 | -2,280 | -2,730 | -2,500 | -2,186 | -2,629 | -2,261 | -1,980 | -1,364 | -1,257 | -1,337 | -1,227 | -932 | -1,320 | -1,452 | -960 | -689 | -1,265 | -706 | -511 | -383 | -439 | -390.3 | -419 | -369.8 | -281.8 | -254.5 | -518 | -293.1 | -240 | -255 | -253 | -212 |