| 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 |
1996 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-03-04 | 2026-03-04 | 2025-03-07 | 2024-03-07 | 2023-03-10 | 2022-03-11 | 2021-03-25 | 2020-03-04 | 2019-03-05 | 2018-03-02 | 2017-03-03 | 2016-03-04 | 2015-03-16 | 2014-03-06 | 2013-03-21 | 2012-03-15 | 2011-03-17 | 2010-03-18 | 2009-03-19 | 2008-03-21 | 2007-03-15 | 2006-03-24 | 2005-03-31 | 2004-03-26 | 2003-03-26 | 2002-03-28 | 2001-03-30 | 1999-12-31 | 1999-03-31 | 1998-03-31 | 1997-03-31 |
| Net Income/Starting Line | 57.95 | 57.95 | 41.45 | 39.71 | 38.46 | 36.12 | 23.64 | 23.65 | 21.92 | 12.89 | 13.21 | 9.56 | 6.41 | 5.12 | 4.24 | 2.55 | 2.24 | -1.08 | 1.93 | 4.72 | 5.84 | 6.21 | 5.33 | 4.58 | 3.71 | 2.04 | -5.91 | -3.4 | 2.1 | 2 | 1 |
| Cash From Operating Activities | 44.91 | 44.91 | 47.99 | 46.91 | 42.67 | 32.53 | 22.32 | 33.2 | 38.59 | 14.45 | 8.79 | 2.98 | 11.72 | 11.45 | 13.31 | 16.35 | 17.01 | 4.51 | 4.45 | -3.81 | 7.21 | 2.03 | 9.21 | 3.65 | 9.19 | -3.61 | -6.58 | -6.5 | -0.9 | 0.9 | -0.4 |
| Depreciation and Amortization | 2.81 | 2.81 | 2.58 | 2.38 | 2.76 | 1.61 | 1.91 | 1.62 | 1.94 | 1.24 | 0.734 | 0.53 | 1.39 | 1.27 | 1.36 | 1.04 | 1.32 | 1.42 | 0.597 | 1.08 | 0.835 | 1.03 | 1.03 | 0.884 | 1.2 | 1.22 | 1.64 | 1.6 | 0.4 | 0.4 | 0.4 |
| Deferred Income Tax | -0.84 | -0.84 | -1.75 | -0.087 | -1.21 | -1.46 | -3.09 | -0.299 | -1.26 | 1.55 | 0.11 | 0.367 | 0.498 | 0.389 | 0.783 | 0.004 | -0.641 | -2.08 | -1.26 | -0.693 | -0.541 | -0.016 | -0.173 | -0.518 | -0.566 | 0.476 | -1.25 | 0.5 | -0.3 | -0.2 | -0.1 |
| Stock Based Compensation | 2.09 | 2.09 | 1.82 | 1.75 | 1.68 | 1.62 | 1.41 | 1.27 | 1.05 | 0.746 | 0.545 | 0.45 | 0.398 | 0.34 | 0.31 | 0.221 | 0.317 | 0.31 | 0.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 13.59 | -4.81 | 0.894 | -1.28 | -0.23 | -7.11 | 1.42 | 5.48 | 13.88 | -3.21 | -6.45 | -7.6 | 2.64 | 2.86 | 4.76 | 11.57 | 11.97 | 9.23 | 3.19 | 0.995 | -3.62 | -5.2 | -5.18 | -1.3 | 4.84 | -7.34 | -2.18 | -1.2 | -1.4 | -1.2 | -1 |
| Changes in Working Capital | -30.69 | -12.29 | 2.99 | 4.44 | 1.21 | 1.75 | -2.98 | 1.48 | 1.06 | 1.23 | 0.639 | -0.325 | 0.392 | 1.47 | 1.85 | 0.971 | 1.8 | -3.28 | -0.351 | -9.91 | 4.7 | 0 | 8.2 | 0 | 0 | 0 | 1.12 | -4 | -1.7 | -0.1 | -0.7 |
| Accounts Receivable | 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 |
| 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 | 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 |
| Deferred Revenue | -30.69 | -12.29 | 2.99 | 4.44 | 1.21 | 1.75 | -2.98 | 1.48 | 1.06 | 1.23 | 0.639 | -0.325 | 0.392 | 1.47 | 1.85 | 0.971 | 1.8 | -3.28 | -0.351 | -9.91 | 4.7 | 0 | 8.2 | 0 | 0 | 0 | 1.12 | -4 | -1.7 | -0.1 | -0.7 |
| 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 |
| Cash From Investing Activities | -256.8 | -256.8 | -92.81 | -57.85 | -541.3 | -40.52 | -175.4 | -133.1 | -140.7 | -219.6 | -81.83 | -110.7 | -60.4 | -104 | -5.62 | 33.69 | 67.7 | 4.53 | -152.1 | -66.93 | -64.63 | -58.13 | -55.97 | -39.87 | -45.6 | -45.58 | 108.5 | -192.7 | -37.7 | -40.4 | -40.5 |
| Investments in Property Plant and Equipment | -1.43 | 0 | -0.693 | -0.955 | -1.48 | -1.25 | -0.559 | -0.709 | -1.51 | -1.51 | -9.6 | -0.951 | -0.597 | -4.79 | -1.82 | -1.72 | -0.421 | -0.496 | -1.76 | -1.59 | -2.05 | -2.82 | -2.31 | -0.537 | -1.02 | -0.15 | -0.825 | -5.3 | -0.7 | -1.6 | -1.9 |
| 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 | -27 | -0.085 | -17.75 | -0.876 | -78.64 | -58.32 | -3.8 | -13.08 | -1.71 | -29.55 | -20.66 | -3.52 | -10.26 | -39.01 | -46.96 | -46.05 | -52.98 | -117.3 | -89.36 | -20.07 | -23.19 | -33.5 | -46.89 | -84.98 | -61.03 | -69.51 | -0.145 | -57.1 | -100.9 | -27 | -16.4 |
| Sales and Maturities of Investments | 94.72 | 44.76 | 8.71 | 6.45 | 9.85 | 27.32 | 21.95 | 11.88 | 6.79 | 20.8 | 30.26 | 11.54 | 38.58 | 39.23 | 43.5 | 67.69 | 91.17 | 97.73 | 34.64 | 25.41 | 21.55 | 27.53 | 37.49 | 74.57 | 60.65 | 60.27 | 4.18 | 22.8 | 101.3 | 22.9 | 15.3 |
| Other Investing Activities | -323.1 | -301.5 | -83.08 | -62.47 | -471 | -8.26 | -193 | -131.2 | -144.2 | -209.4 | -81.83 | -117.8 | -88.13 | -99.47 | -0.341 | 13.77 | 29.9 | 24.73 | -95.57 | -70.68 | -60.94 | -49.34 | -44.26 | -28.92 | -44.2 | -36.19 | 105.3 | -153.1 | -37.4 | -34.7 | -37.5 |
| Cash From Financing Activities | 248 | 248 | 30.49 | 90.92 | 368.6 | 33.49 | 214.3 | 112.4 | 97.32 | 249.5 | 90.78 | 66.04 | 79.1 | 97.81 | 3.94 | -11.4 | -114.4 | 30.16 | 145.7 | 51.62 | 74.09 | 71.45 | 43.75 | 32.4 | 49.82 | 20.78 | -71.84 | 181.8 | 38.5 | 38.7 | 49.6 |
| Debt Repayment | 35.27 | 35.27 | -135.9 | -26.56 | 343 | -160 | -83 | 73 | -65 | 154 | 26.11 | -33 | 18 | 32 | 0 | 0 | -10 | -20 | 20 | 30 | 30 | 5 | 25 | 0 | -0.085 | -0.046 | -43 | 0 | 0 | 0 | 2 |
| Common Stock Issued | 0 | -0.359 | 0 | 0 | 0 | 0 | 0 | 0.453 | 0.576 | 0.509 | 14.41 | 0 | 6.14 | 0 | 0.186 | 0.446 | 0.094 | 0.009 | 0.235 | 1.12 | 0.781 | 0.853 | 0.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock Repurchased | -5.18 | -5.04 | -6.21 | -15.69 | -0.042 | -4.19 | -7.44 | 0 | 0 | 0 | 0 | 0 | 0 | -23.36 | 0 | 0 | 0 | 0 | 0 | -3.93 | 0 | -0.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -5.61 | -5.61 | -5.02 | -4.72 | -4.37 | -3.62 | -3.3 | -3.25 | -2.8 | -2.38 | -1.52 | -1.11 | -0.757 | -0.773 | -1.03 | -1.03 | -1.03 | -0.975 | -1.01 | -1.38 | -1.29 | -1.08 | -0.859 | -0.162 | -0.023 | -0.045 | -0.025 | -0.9 | -0.5 | -0.4 | -0.4 |
| Other Financing Activities | 224.1 | 223.7 | 177.7 | 137.9 | 30 | 201.3 | 308.1 | 42.67 | 165.1 | 97.92 | 51.78 | 100.2 | 55.71 | 66.58 | 4.96 | -10.37 | -103.4 | 51.12 | 126.5 | 34.8 | 44.6 | 66.92 | 18.92 | 32.4 | 51.63 | 20.74 | -28.81 | 130.7 | 34.5 | 38.8 | 42.6 |
| 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 | 4.93 | 36.08 | -14.34 | 79.98 | -130 | 25.51 | 61.3 | 12.5 | -4.74 | 44.36 | 17.74 | -41.66 | 30.42 | 5.21 | 11.62 | 38.65 | -29.71 | 39.2 | -1.88 | -19.12 | 16.68 | 15.35 | -3.01 | -3.82 | 13.4 | -28.41 | 30.12 | -17.4 | -0.1 | -0.8 | -24.7 |
| Cash at Beginning of Period | 211.6 | 180.4 | 194.8 | 114.8 | 244.8 | 219.3 | 158 | 145.5 | 150.3 | 105.9 | 88.16 | 129.8 | 99.4 | 94.19 | 82.57 | 43.93 | 73.64 | 34.43 | 36.31 | 55.44 | 38.76 | 23.41 | 26.41 | 30.24 | 16.83 | 45.24 | 15.12 | 32.5 | 32.6 | 33.4 | 24.7 |
| Cash at End of Period | 216.5 | 216.5 | 180.4 | 194.8 | 114.8 | 244.8 | 219.3 | 158 | 145.5 | 150.3 | 105.9 | 88.16 | 129.8 | 99.4 | 94.19 | 82.57 | 43.93 | 73.64 | 34.43 | 36.31 | 55.44 | 38.76 | 23.41 | 26.41 | 30.24 | 16.83 | 45.24 | 15.1 | 32.5 | 32.6 | 33.4 |
| Free Cash Flow | 43.48 | 44.34 | 47.29 | 45.95 | 41.19 | 31.28 | 21.76 | 32.49 | 37.08 | 12.94 | -0.807 | 2.03 | 11.12 | 6.66 | 11.49 | 14.64 | 16.55 | 4.02 | 2.69 | -5.4 | 5.17 | -0.788 | 6.9 | 3.11 | 8.17 | -3.76 | -7.41 | -11.8 | -1.6 | -0.7 | -2.3 |
| Operating Cash Flow | 44.91 | 44.91 | 47.99 | 46.91 | 42.67 | 32.53 | 22.32 | 33.2 | 38.59 | 14.45 | 8.79 | 2.98 | 11.72 | 11.45 | 13.31 | 16.35 | 16.98 | 4.51 | 4.45 | -3.81 | 7.21 | 2.03 | 9.21 | 3.65 | 9.19 | -3.61 | -6.58 | -6.5 | -0.9 | 0.9 | -0.4 |
| Capital Expenditure | -1.43 | -0.564 | -0.693 | -0.955 | -1.48 | -1.25 | -0.559 | -0.709 | -1.51 | -1.51 | -9.6 | -0.951 | -0.597 | -4.79 | -1.82 | -1.72 | -0.421 | -0.496 | -1.76 | -1.59 | -2.05 | -2.82 | -2.31 | -0.537 | -1.02 | -0.15 | -0.825 | -5.3 | -0.7 | -1.6 | -1.9 |