Period Ending: |
LTM
(Last Twelve Months) |
2021 10-31 |
2020 11-01 |
2019 11-03 |
2018 10-28 |
2017 10-29 |
2016 10-30 |
2015 11-01 |
2014 11-02 |
2013 11-03 |
2012 10-28 |
2011 10-30 |
2010 10-31 |
2009 11-01 |
2008 11-02 |
2007 10-28 |
2006 10-29 |
2005 10-30 |
2004 10-31 |
2003 11-02 |
2002 11-03 |
2001 11-04 |
2000 11-03 |
1999 10-29 |
1998 10-30 |
1997 10-31 |
1996 11-01 |
1995 11-03 |
1994 10-28 |
1993 10-31 |
1992 10-31 |
1991 10-31 |
1990 10-31 |
1989 10-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2022-03-15 | 2022-01-13 | 2021-01-14 | 2020-01-16 | 2019-01-09 | 2018-01-12 | 2017-01-12 | 2016-01-14 | 2015-01-20 | 2013-11-15 | 2013-11-15 | 2011-10-30 | 2010-10-31 | 2009-11-01 | 2008-11-02 | 2007-10-28 | 2006-10-29 | 2005-10-30 | 2005-01-14 | 2004-01-28 | 2002-11-03 | 2001-11-04 | 2001-01-31 | 1999-10-29 | 1998-10-30 | 1997-10-31 | 1996-11-01 | 1996-01-31 | 1995-01-25 | 1993-10-31 | 1992-10-31 | 1991-10-31 | 1990-10-31 | 1989-10-31 |
Net Income/Starting Line | -0.46 | 1.37 | -33.59 | -15.19 | -32.69 | 27.13 | -14.57 | -24.62 | -18.99 | -30.9 | -13.6 | 15.6 | -96.38 | -26.2 | -11.7 | 39.3 | 30.7 | 17 | 33.72 | 4.2 | -32.7 | 6.5 | 30.7 | 29 | 20.9 | 39.9 | 22.3 | 16.3 | 11.8 | -2.7 | 1.1 | 0.3 | -1.9 | 4 |
Cash From Operating Activities | 8.89 | 23.87 | 18.15 | 7.37 | -5.5 | 4.57 | -7.61 | 40.09 | 18.84 | -31.09 | -40.44 | -28.35 | -23.37 | 48.46 | -62.15 | 49.08 | 80.48 | 27.48 | 31.2 | 36.17 | 108.5 | 89.26 | -22.78 | 4.9 | 6.8 | 19.6 | -16.3 | 34.1 | 14.5 | 30.8 | 8.5 | 7.9 | 9.3 | 11 |
Depreciation and Amortization | 5.57 | 7.56 | 15.59 | 6.96 | 7.21 | 8.03 | 5.97 | 6.81 | 9.32 | 14.93 | 16.51 | 19.73 | 23.69 | 27.6 | 38.64 | 38.22 | 34.85 | 29.6 | 25.54 | 24.33 | 22.17 | 24.58 | 25.27 | 24.1 | 20.8 | 20.5 | 16.3 | 12.9 | 11.5 | 10.2 | 11.1 | 11.3 | 12.2 | 12.3 |
Deferred Income Tax | 0 | 0.079 | -0.011 | -0.088 | 0.024 | 0.719 | -0.541 | 0.972 | 2.29 | -1.68 | 1.81 | -4.93 | 67.25 | 1.98 | -12.32 | -7.72 | -4.34 | -2.98 | -4.24 | 0.082 | 3.9 | 2.62 | 4.13 | -1.2 | 1.4 | 1.1 | -2.7 | -5.4 | 0.8 | 1.1 | 2.6 | -2.1 | -6.9 | -8.2 |
Stock Based Compensation | 1.56 | 2.1 | 1.74 | 0.499 | 1.27 | 2.75 | 1.83 | 2.91 | 1.2 | 0.416 | 0.127 | 0.46 | 1.04 | 0.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | 11.94 | 9.21 | 17.23 | -0.977 | -1.34 | -48.22 | -1.48 | 7.31 | -1.62 | -1.01 | -4.51 | -2.01 | 0.726 | 8.06 | 31.34 | 2.05 | 5.22 | 10.88 | -2.79 | 6.93 | 39.17 | -0.774 | 6.78 | 1.2 | 3.3 | -8.9 | -6.5 | 3 | -7.1 | -0.2 | 6.2 | -3.2 | 5.8 | 4 |
Changes in Working Capital | -9.73 | 3.54 | 17.19 | 16.16 | 20.03 | 14.15 | 1.18 | 46.71 | 26.64 | -12.84 | -40.77 | -57.2 | -19.7 | 36.34 | -108.1 | -22.78 | 14.06 | -27.02 | -21.02 | 0.633 | 75.93 | 56.33 | -89.65 | -48.2 | -39.6 | -33 | -45.7 | 7.3 | -2.5 | 22.4 | -12.5 | 1.6 | 0.1 | -1.1 |
Accounts Receivable | -5.44 | -5.16 | 14.06 | 22.47 | 16.73 | 5.93 | 5.02 | 29.86 | 34.69 | 41.07 | -14.72 | 9.36 | 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 | 25.29 | -31.21 | 5.03 | -1.08 | 6.66 | -7.67 | 6.5 | 28.4 | -13.92 | -22 | -3.7 | -4.6 | -1.7 | -3.1 | 0.5 | -2.5 | -2.7 | -0.6 | -2.8 | -2.1 |
Accounts Payable | 1.4 | 5.28 | -5.17 | 2.84 | -3.72 | 4.47 | -6.73 | -13.05 | 1.02 | -28.96 | -13.07 | -3.07 | -15.94 | -41.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 9.81 | 3.42 | 8.3 | -9.15 | 7.02 | 3.75 | 2.88 | 29.9 | -9.06 | -24.95 | -12.98 | -63.49 | -3.77 | 78.29 | -133.4 | 8.44 | 9.03 | -25.94 | -27.68 | 8.3 | 69.43 | 27.93 | -75.73 | -26.2 | -35.9 | -28.4 | -44 | 10.4 | -3 | 24.9 | -9.8 | 2.2 | 2.9 | 1 |
Other Working Capital | -15.5 | 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 | -2.88 | -3.06 | -4.63 | -8.84 | -3.23 | 72.67 | 18.84 | -11.43 | -2.06 | -10.95 | -7.64 | -14.21 | -12.38 | -16.32 | 142.7 | -103 | -104.7 | -26.41 | -10.11 | -17.43 | 13.51 | -16.68 | -42.74 | -67.6 | -29.9 | 16.6 | -22.6 | -14.2 | -1.2 | -14.6 | -0.5 | 13.1 | -3.5 | 7 |
Investments in Property Plant and Equipment | -3.02 | -3.11 | -5.27 | -9.05 | -3.56 | -9.31 | -17.55 | -8.55 | -5.27 | -11.62 | -13.7 | -17.92 | -13.24 | -20.52 | -27.12 | -31.41 | -22.36 | -28.51 | -30.74 | -17.99 | -14.69 | -27.11 | -38.57 | -64.8 | -29.2 | -15.5 | -21.7 | -11.9 | -14.9 | -11.3 | -6.8 | -6.8 | -10.9 | -13.9 |
Payments for Acquisitions | 0 | 0 | 0 | 0 | 0 | 81.1 | -1.45 | 0 | 0 | 0 | -1.82 | 0 | 0 | 0 | -1.07 | -71.4 | -83.5 | 0 | -1.86 | 0 | 0 | -0.076 | -1.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases of Securities | -0.377 | -0.5 | -0.582 | -0.221 | -0.443 | -0.38 | -0.387 | -0.645 | -0.507 | -1.89 | -1.7 | -2.94 | -3.17 | -1.63 | -2.03 | -6.93 | -1.49 | -0.904 | -1.42 | -0.833 | -1.09 | -2 | -13.18 | -5.8 | -1.3 | -6.4 | -7.3 | -13.7 | -22.4 | -6.8 | -4.5 | -0.2 | -8.1 | -17.6 |
Sales and Maturities of Investments | 0.339 | 0.532 | 0.822 | 0.391 | 0.755 | 0.884 | 1.42 | 1.3 | 1.41 | 2.25 | 1.92 | 2.86 | 3.25 | 1.42 | 1.66 | 6.36 | 1.3 | 1.12 | 1.48 | 0.87 | 0.84 | 7.33 | 12.06 | 4.5 | 0.3 | 7 | 7.6 | 11.8 | 19.5 | 3.4 | 10.7 | 20 | 11.5 | 37.2 |
Other Investing Activities | 0.172 | 0.02 | 0.399 | 0.041 | 0.019 | 0.372 | 36.81 | -3.54 | 2.31 | 0.312 | 7.66 | 3.79 | 0.788 | 4.41 | 171.3 | 0.352 | 1.35 | 1.89 | 22.43 | 0.518 | 28.45 | 5.19 | -1.27 | -1.5 | 0.3 | 31.5 | -1.2 | -0.4 | 16.6 | 0.1 | 0.1 | 0.1 | 4 | 1.3 |
Cash From Financing Activities | -0.145 | -0.58 | 4.58 | 3.9 | -1.74 | -48.29 | -11.39 | -24.06 | -18.13 | 25.3 | 30.36 | 35.65 | -32.4 | -34.8 | 4.25 | 56.15 | 0.94 | -0.556 | 4.62 | 0.054 | -95.75 | -76 | 66.41 | 63.1 | -0.4 | 4.6 | 26.4 | -10.6 | -36.3 | -4.3 | 0.6 | -11.9 | -8.1 | -20.4 |
Debt Repayment | 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 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.166 | 0.344 | 5.33 | 1.25 | 1.37 | 0.055 | 0.034 | 0.141 | 2.63 | 0.2 | 1.5 | 7.2 | 0.1 | 0.3 | 0 | 0 | 0 | 0 | 0.1 | 0.1 |
Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.26 | 0 | 0 | 0 | 0 | 0 | -0.226 | -18.75 | -22.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.4 | -9.6 | -3.5 |
Dividends Paid | 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 Financing Activities | -0.145 | -0.58 | 19.58 | 23.9 | 123 | 28.76 | 18.06 | 39.54 | 21.35 | 26.13 | 31.06 | 36.3 | -31.67 | -33.89 | 22.83 | 78.79 | -4.39 | -1.8 | 3.25 | -0.001 | -95.78 | -76.14 | 63.78 | 62.9 | -1.9 | -2.6 | 26.3 | -10.9 | -36.3 | -4.3 | 0.6 | -8.5 | 1.4 | -17 |
Effect of Forex Changes on Cash | -0.338 | -0.051 | -0.116 | -0.525 | -1.84 | 1.75 | -3.65 | -0.924 | -0.386 | 1.38 | -0.36 | 0.394 | 0.461 | 0.498 | -4.25 | -0.284 | -0.214 | -0.422 | 0.264 | -0.357 | -1.08 | -0.304 | 0.802 | 0.4 | 1 | 0 | 0.5 | -1 | -1 | 0.7 | -0.3 | 0.1 | -0.8 | -0.6 |
Net Change in Cash | 14.65 | 20.18 | 17.99 | 1.9 | -12.31 | 30.69 | -3.8 | 3.46 | -0.741 | -15.37 | -18.08 | -6.52 | -67.68 | -2.16 | 80.59 | 1.92 | -23.51 | 0.088 | 25.97 | 18.44 | 25.15 | -3.72 | 1.7 | 0.8 | -22.5 | 40.8 | -12 | 8.3 | -24 | 12.6 | 8.3 | 9.2 | -3.1 | -3 |
Cash at Beginning of Period | 48.79 | 56.43 | 38.44 | 36.54 | 37.08 | 6.39 | 10.19 | 6.72 | 9.85 | 26.48 | 44.57 | 51.08 | 118.8 | 120.9 | 40.34 | 38.48 | 61.99 | 88.03 | 62.06 | 43.62 | 18.47 | 22.2 | 32.4 | 31.6 | 54.2 | 13.3 | 25.4 | 17 | 41.1 | 28.6 | 20.3 | 11.2 | 14.4 | 17.4 |
Cash at End of Period | 63.44 | 76.61 | 56.43 | 38.44 | 24.76 | 37.08 | 6.39 | 10.19 | 9.11 | 11.11 | 26.48 | 44.57 | 51.08 | 118.8 | 120.9 | 40.4 | 38.48 | 88.12 | 88.03 | 62.06 | 43.62 | 18.47 | 34.1 | 32.4 | 31.7 | 54.1 | 13.4 | 25.3 | 17.1 | 41.2 | 28.6 | 20.4 | 11.3 | 14.4 |
Free Cash Flow | 5.87 | 20.75 | 12.89 | -1.69 | -9.06 | -4.74 | -25.16 | 31.54 | 13.58 | -42.71 | -54.14 | -46.27 | -36.61 | 27.93 | -89.27 | 17.67 | 58.12 | -1.03 | 0.465 | 18.18 | 93.77 | 62.15 | -61.35 | -59.9 | -22.4 | 4.1 | -38 | 22.2 | -0.4 | 19.5 | 1.7 | 1.1 | -1.6 | -2.9 |
Operating Cash Flow | 8.89 | 23.87 | 18.15 | 7.37 | -5.5 | 4.57 | -7.61 | 40.09 | 18.84 | -31.09 | -40.44 | -28.35 | -23.37 | 48.46 | -62.15 | 49.08 | 80.48 | 27.48 | 31.2 | 36.17 | 108.5 | 89.26 | -22.78 | 4.9 | 6.8 | 19.6 | -16.3 | 34.1 | 14.5 | 30.8 | 8.5 | 7.9 | 9.3 | 11 |
Capital Expenditure | -3.02 | -3.11 | -5.27 | -9.05 | -3.56 | -9.31 | -17.55 | -8.55 | -5.27 | -11.62 | -13.7 | -17.92 | -13.24 | -20.52 | -27.12 | -31.41 | -22.36 | -28.51 | -30.74 | -17.99 | -14.69 | -27.11 | -38.57 | -64.8 | -29.2 | -15.5 | -21.7 | -11.9 | -14.9 | -11.3 | -6.8 | -6.8 | -10.9 | -13.9 |