| Period Ending: |
LTM
(Last Twelve Months) |
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 |
1995 12-31 |
1994 12-31 |
1993 12-31 |
1992 12-31 |
1991 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-10-30 | 2025-02-27 | 2024-02-29 | 2023-02-23 | 2022-03-10 | 2021-02-26 | 2020-02-28 | 2019-03-01 | 2018-03-02 | 2017-03-03 | 2016-03-04 | 2015-03-06 | 2014-03-07 | 2013-03-07 | 2012-03-01 | 2011-03-08 | 2010-03-02 | 2009-03-06 | 2008-03-13 | 2007-03-16 | 2006-03-14 | 2005-03-24 | 2004-03-30 | 2003-03-31 | 2002-03-27 | 2001-03-27 | 2000-03-02 | 1999-03-05 | 1998-03-20 | 1997-03-31 | 1996-02-29 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 |
| Net Income/Starting Line | 130.7 | 108.8 | 74.55 | 45.43 | 37.05 | 28.22 | 26.06 | 19.68 | 27.15 | 17.75 | 12.89 | 19.37 | 14.8 | 16.42 | 22.19 | 18.04 | 13.67 | 14.43 | 10.45 | 12.7 | 7.95 | 6.33 | 3.86 | 0.636 | 1.77 | -0.291 | 2.53 | 2.9 | 3.1 | 2.6 | 4.3 | 1.9 | 0.1 | 9.4 | -1 |
| Cash From Operating Activities | 158 | 126 | 92.26 | 64.36 | 55.69 | 58.58 | 47.01 | 38.73 | 34.28 | 37.85 | 32.49 | 31.97 | 33.53 | 31.69 | 38.51 | 34.18 | 31.57 | 25.76 | 24.47 | 25.88 | 17.16 | 15.11 | 9.52 | 8.21 | 0.2 | 9.77 | 2.21 | 5.4 | 7.3 | 7.1 | 7.9 | 5.4 | 3.3 | 1.5 | 1.8 |
| Depreciation and Amortization | 18.49 | 24.17 | 23.83 | 22.2 | 20.9 | 21.62 | 18.56 | 18.23 | 0.209 | 0.21 | 0.249 | 14.9 | 14.5 | 0.194 | 0.184 | 0.304 | 0.393 | 13.47 | 12.9 | 10.17 | 8.45 | 8.8 | 6.71 | 6.66 | 6.34 | 5.32 | 4.75 | 2.9 | 3.6 | 3.9 | 3.5 | 3.7 | 4.5 | 5 | 4.8 |
| Deferred Income Tax | -0.42 | -1 | -0.923 | 2.53 | 1.52 | 4.31 | 0 | 0.02 | -7.61 | 0.648 | -0.227 | 1.06 | 1.79 | 2.13 | 3.65 | 3.09 | 1.68 | 2.36 | 1.8 | 1.77 | -0.182 | 1.83 | 0.449 | 0 | 0 | -0.317 | 0.329 | 0.1 | -2.5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Based Compensation | 7.52 | 4.89 | 3.18 | 2.64 | 2.24 | 1.92 | 1.52 | 1.49 | 1.41 | 1.04 | 1.2 | 1.1 | 0.934 | 1.08 | 0.848 | 0.737 | 0.576 | 0.627 | 0 | 0.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 6.77 | 0.076 | 0.38 | -0.31 | 0.016 | 0.005 | 5.12 | 0.014 | 16.73 | 16.57 | 15.85 | 0.112 | 0.132 | 15.04 | 13.74 | 13.35 | 13.05 | 0.055 | 0.595 | 0.045 | 0.969 | 0.529 | 0.095 | 0.03 | 0.009 | 0.076 | -0.018 | 0.1 | 0.5 | -0.1 | -0.2 | -0.4 | -0.3 | -11.5 | -0.2 |
| Changes in Working Capital | -5.07 | -10.96 | -8.76 | -8.12 | -6.03 | 2.5 | -4.25 | -0.7 | -3.6 | 1.63 | 2.54 | -4.57 | 1.38 | -3.18 | -2.1 | -1.34 | 2.2 | -5.19 | -1.31 | 0.797 | -0.024 | -2.38 | -1.59 | 0.884 | -7.92 | 4.98 | -5.38 | -0.6 | 2.6 | 0.7 | 0.3 | 0.2 | -1 | -1.4 | -1.8 |
| Accounts Receivable | -6.39 | -5.93 | 0 | -6.44 | -3.74 | 1.11 | -3.35 | -3.13 | 0.308 | -0.892 | 1.55 | -3.35 | 0.455 | 1.04 | -1.76 | -0.474 | 1.13 | -0.579 | 0 | -1.64 | -0.043 | -2.51 | -1.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | -0.898 | -3.37 | 0 | -4.29 | 0.094 | -1.39 | -0.542 | 0.7 | -1.11 | 2.29 | -1.29 | 0.252 | 0.439 | -3.36 | -0.164 | -1.14 | 2.84 | -2.4 | -1.31 | -0.871 | -1.24 | -0.377 | 0.173 | 0.275 | -0.825 | 0.034 | -1.11 | -0.2 | 0.3 | 0.3 | -0.6 | 1.7 | -0.7 | -1.1 | -1.1 |
| Accounts Payable | 5.89 | -1.01 | 0 | 2.7 | 0 | 2.47 | 0 | 1.81 | -2.72 | 0.532 | 0.198 | -0.952 | 0.637 | -1.09 | -0.294 | 0.441 | -1.31 | -0.401 | 0 | 2.27 | 0.915 | 1.55 | 0.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | -3.67 | -0.644 | -8.76 | -0.087 | -2.39 | 0.304 | -0.359 | -0.086 | -0.071 | -0.303 | 2.07 | -0.522 | -0.156 | 0.222 | 0.111 | -0.166 | -0.46 | -1.82 | -0.415 | 1.04 | 0.342 | -1.04 | -0.724 | 0.609 | -7.1 | 4.95 | -4.27 | -0.4 | 2.3 | 0.4 | 0.9 | -1.5 | -0.3 | -0.3 | -0.7 |
| Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash From Investing Activities | -53.34 | -26.86 | -31.96 | -31.15 | -29.63 | -25.19 | -26.54 | -53.16 | -20.75 | -17.51 | -11.06 | -15.06 | -8.67 | -8.25 | -9.29 | -9.25 | -6.41 | -18.28 | -18.17 | -37.39 | -27.51 | -13.55 | -12 | -3.55 | -3.8 | -33.64 | -10.64 | -22.8 | -4.1 | -6.1 | -4.7 | -2.6 | -3.3 | 15.2 | -3.8 |
| Investments in Property Plant and Equipment | -53.83 | -27.41 | -34.25 | -26.82 | -29.91 | -17.13 | -27.1 | -53.76 | -21.34 | -17.66 | -11.46 | -11.67 | -8.92 | -8.29 | -9.41 | -9.33 | -6.65 | -15.76 | -18.23 | -35.55 | -11.01 | -13.61 | -12.01 | -3.62 | -4.11 | -33.73 | -10.86 | -22.8 | -11.9 | -6.1 | -4.9 | -2.7 | -3.4 | -3.1 | -4.4 |
| Payments for Acquisitions | 0 | 0 | 0 | -5.63 | 0 | -8.39 | 0 | 0.605 | 0.592 | -0.05 | -0.05 | -3.71 | 0 | 0 | 0 | 0 | 0 | -2.53 | 0 | -1.86 | -16.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | 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 | 0 | 0 |
| Sales and Maturities of Investments | 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 | 0 | 0 |
| Other Investing Activities | 0.497 | 0.556 | 2.29 | 1.29 | 0.285 | 0.331 | 0.558 | 0.605 | 0.592 | 0.208 | 0.449 | 0.316 | 0.255 | 0.042 | 0.128 | 0.074 | 0.247 | 0.011 | 0.056 | 0.017 | 0.429 | 0.06 | 0.011 | 0.076 | 0.309 | 0.087 | 0.224 | -0.1 | 7.8 | -0.1 | 0.2 | 0.1 | 0.1 | 18.3 | 0.6 |
| Cash From Financing Activities | -10.19 | -9.1 | -5.71 | -5.18 | -4.27 | -4.08 | -33.43 | -3.36 | -3.25 | -5.55 | -19.84 | -8.06 | -5.18 | -47.02 | -12.07 | -5.17 | -9.54 | -7.72 | -5.51 | 10.49 | 11.44 | -7.71 | 8.63 | -5.04 | -0.862 | 10.93 | 25.76 | 15.2 | -1.4 | -1.2 | -2.1 | -3.2 | -1 | -16.4 | 2.2 |
| Debt Repayment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.67 | -5 | -5 | -6.25 | -3.75 | -5 | -9.69 | -5 | -5.61 | 9.64 | 11 | -7.77 | 8.85 | -4.46 | -9.83 | 11.32 | 26.16 | 15.6 | -1.1 | -1.1 | -1.8 | -3.4 | -1.1 | -16.6 | 2.1 |
| Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.106 | 0.734 | 0.44 | 0.06 | 0.068 | 0 | 9.55 | 0 | 0 | 0 | 0.1 | 0.4 | 0 | 0 | 0 | 0 | 0 |
| Common Stock Repurchased | -3.76 | -3.51 | -1.27 | -0.767 | -0.731 | -0.557 | -0.444 | -0.411 | -0.309 | -2.93 | -0.403 | -0.266 | -0.212 | -40.85 | -8.32 | -0.173 | -0.1 | -0.077 | -0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -6.58 | -5.72 | -4.55 | -4.54 | -3.62 | -3.6 | -33.06 | -3.02 | -3.01 | -2.78 | -2.8 | -2.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.291 | -0.583 | -0.579 | -0.4 | -0.4 | -0.4 | -0.4 | -0.4 | -0.3 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 0.16 | 0.13 | 0.113 | 0.12 | 0.084 | 0.081 | 0.075 | 0.073 | 0.073 | 0.155 | 0.028 | 0 | 0.034 | 0.075 | 0 | 0 | 0.25 | -2.64 | 0.164 | 0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0.2 | 0.1 | 0.2 | 0.1 |
| 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 | 17.4 | -3.2 | -1 | -3.2 | -2.8 | 0 | -16.7 | 2 |
| Net Change in Cash | 71.48 | 90.07 | 54.58 | 28.03 | 21.79 | 29.3 | -12.96 | -17.78 | 10.29 | 14.79 | 1.59 | 8.86 | 19.69 | -23.59 | 17.15 | 19.76 | 15.63 | -0.243 | 0.794 | -1.03 | 1.08 | -6.15 | 6.15 | -0.38 | -4.47 | -12.95 | 17.33 | 15.2 | -1.4 | -1.2 | -2.1 | -3.2 | -1 | -16.4 | 2.2 |
| Cash at Beginning of Period | 278 | 188 | 133.4 | 105.4 | 83.56 | 54.26 | 67.22 | 85 | 74.71 | 59.93 | 58.33 | 49.48 | 29.79 | 53.37 | 36.22 | 16.47 | 0.836 | 1.08 | 0.285 | 1.31 | 0.227 | 6.38 | 0.226 | 0.606 | 5.07 | 18.02 | 0.688 | 2.8 | 1 | 1.2 | 0 | 0.4 | 1.4 | 1.1 | 1 |
| Cash at End of Period | 349.5 | 278 | 188 | 133.4 | 105.4 | 83.56 | 54.26 | 67.22 | 85 | 74.71 | 59.93 | 58.33 | 49.48 | 29.79 | 53.37 | 36.22 | 16.47 | 0.836 | 1.08 | 0.285 | 1.31 | 0.227 | 6.38 | 0.226 | 0.606 | 5.07 | 18.02 | 18 | -0.4 | 0 | -2.1 | -2.8 | 0.4 | -15.3 | 3.2 |
| Free Cash Flow | 104.2 | 98.61 | 58.01 | 37.55 | 25.77 | 41.44 | 19.91 | -15.03 | 12.95 | 20.18 | 21.04 | 20.3 | 24.61 | 23.39 | 29.09 | 24.86 | 24.92 | 10 | 6.25 | -9.68 | 6.15 | 1.5 | -2.49 | 4.58 | -3.91 | -23.96 | -8.65 | -17.4 | -4.6 | 1 | 3 | 2.7 | -0.1 | -1.6 | -2.6 |
| Operating Cash Flow | 158 | 126 | 92.26 | 64.36 | 55.69 | 58.58 | 47.01 | 38.73 | 34.28 | 37.85 | 32.49 | 31.97 | 33.53 | 31.69 | 38.51 | 34.18 | 31.57 | 25.76 | 24.47 | 25.88 | 17.16 | 15.11 | 9.52 | 8.21 | 0.2 | 9.77 | 2.21 | 5.4 | 7.3 | 7.1 | 7.9 | 5.4 | 3.3 | 1.5 | 1.8 |
| Capital Expenditure | -53.83 | -27.41 | -34.25 | -26.82 | -29.91 | -17.13 | -27.1 | -53.76 | -21.34 | -17.66 | -11.46 | -11.67 | -8.92 | -8.29 | -9.41 | -9.33 | -6.65 | -15.76 | -18.23 | -35.55 | -11.01 | -13.61 | -12.01 | -3.62 | -4.11 | -33.73 | -10.86 | -22.8 | -11.9 | -6.1 | -4.9 | -2.7 | -3.4 | -3.1 | -4.4 |