| 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 |
1995 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-03-03 | 2026-03-03 | 2025-03-04 | 2024-03-05 | 2023-03-07 | 2022-03-08 | 2021-03-09 | 2020-03-10 | 2019-03-12 | 2018-03-06 | 2017-03-07 | 2016-03-08 | 2015-03-10 | 2014-03-11 | 2013-03-12 | 2012-03-12 | 2011-03-08 | 2010-03-11 | 2009-03-11 | 2008-03-11 | 2007-03-15 | 2006-03-14 | 2005-03-15 | 2004-03-12 | 2003-03-28 | 2002-03-26 | 2001-03-30 | 2000-03-28 | 1999-03-26 | 1998-03-30 | 1997-03-31 | 1996-03-28 |
| Net Income/Starting Line | 20.06 | 20.06 | 20.32 | 23.76 | 19.58 | 16.98 | 16.6 | 14.4 | 13.38 | 12.97 | 11.85 | 12.49 | 11.48 | 9.65 | 9.3 | 9.08 | 8.93 | 7.51 | 6.43 | 6.41 | 6.09 | 5.83 | 5.3 | 4.45 | 3.79 | 4.01 | 3.76 | 3.15 | 3.14 | 3.12 | 2.76 | 2.31 |
| Cash From Operating Activities | 29.86 | 29.86 | 30.56 | 31.91 | 22.02 | 22.96 | 20.23 | 18.88 | 18.37 | 20.11 | 19.36 | 20.71 | 18.77 | 18.44 | 16.42 | 17.47 | 14.76 | 15.8 | 11.53 | 10.04 | 7.12 | 9.26 | 7.75 | 6.97 | 6.37 | 6.91 | 6.4 | 5.5 | 6.21 | 5.09 | 4.31 | 3 |
| Depreciation and Amortization | 14.24 | 14.24 | 12.96 | 11.75 | 10.14 | 8.86 | 8.18 | 7.69 | 7.01 | 6.77 | 6.42 | 6.15 | 5.93 | 5.74 | 5.17 | 4.91 | 4.59 | 4.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.64 | 1.55 | 1.37 | 1.51 |
| Deferred Income Tax | -0.714 | -0.714 | 0.476 | 0.53 | 0.004 | 0.164 | 0.088 | 0.641 | 0.058 | 2.48 | 1.65 | 2.27 | 4.75 | 1.94 | 2.31 | 3.19 | 2.59 | 2.52 | 1.91 | 1.14 | 1.5 | 0.688 | 1.87 | 0.776 | 1.27 | 1.04 | 0.925 | 0.948 | 0.589 | 0.634 | 0.553 | 0 |
| Stock Based Compensation | 0.262 | 0.262 | 0.246 | 0.3 | 0.279 | 0.213 | 0.154 | 0.166 | 0.08 | 0.046 | 0.022 | 2.17 | 11.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -0.273 | -0.273 | 0.353 | -1.11 | -0.054 | 0.015 | 0.037 | 0.251 | 0.295 | 0.054 | 0.295 | -1.98 | -11.62 | 0.213 | 0.208 | 9.46 | 0.099 | 0.039 | 3.46 | 3.16 | 2.41 | 2.28 | 1.18 | 1.88 | 1.75 | 1.66 | 1.76 | 1.71 | -0.076 | 0.098 | -0.061 | 0.376 |
| Changes in Working Capital | -3.71 | -3.71 | -3.8 | -3.31 | -7.93 | -3.28 | -4.82 | -4.27 | -2.45 | -2.22 | -0.866 | -0.389 | -3.29 | 0.888 | -0.57 | -0.082 | -1.46 | 1.32 | -0.271 | -0.673 | -2.88 | 0.456 | -0.605 | -0.133 | -0.441 | 0.208 | -0.046 | -0.312 | 0.922 | -0.312 | -0.312 | -1.2 |
| Accounts Receivable | -1.45 | -1.45 | -0.859 | -1.32 | -2.99 | 0.235 | -2.12 | -0.265 | -0.483 | -0.572 | -0.867 | -0.073 | -0.632 | 0.011 | -0.699 | -0.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | -8.09 | 0 | -8.82 | -9.51 | -0.537 | -8.51 | -8.21 | -5.9 | -6.09 | -0.507 | -3.1 | -2.34 | -11.44 | -1.06 | -0.65 | -1.3 | 0.097 | 0.05 | 0.105 | -0.038 | 0.023 | -0.15 | -0.101 | -0.112 | -0.031 | -0.047 | -0.012 | -0.029 | -0.024 | -0.035 | -0.003 | -0.001 |
| Accounts Payable | 5.83 | 0 | 5.13 | 6.74 | -4.41 | 5.17 | 5.46 | 2.13 | 4.51 | -2.02 | 2.39 | 2.17 | 11.5 | 0.306 | 0.486 | 1.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | -2.26 | 0.749 | 0.776 | 0.006 | -0.173 | 0.045 | -0.228 | -0.378 | 0.881 | 0.712 | -0.143 | -2.72 | 1.63 | 0.293 | -0.176 | -1.55 | 1.27 | -0.376 | -0.635 | -2.9 | 0.606 | -0.504 | -0.021 | -0.41 | 0.255 | -0.034 | -0.283 | 0.945 | -0.277 | -0.308 | -1.2 |
| 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 |
| Cash From Investing Activities | -48.73 | -48.73 | -49.01 | -65.27 | -53.92 | -46.4 | -32.63 | -20.54 | -16.77 | -25.07 | -12.53 | -14.19 | -14.12 | -9.35 | -12.17 | -9.43 | -10.47 | -15.21 | -24.62 | -18.19 | -20.42 | -17.52 | -25.07 | -8.8 | -4.71 | -5.57 | -5.43 | -5.31 | -3.3 | -3.5 | -4.22 | -4.18 |
| Investments in Property Plant and Equipment | -68.56 | -48.73 | -48.23 | -65.27 | -53.92 | -46.4 | -33.3 | -20.54 | -16.88 | -25.07 | -13.21 | -14.2 | -14.51 | -9.88 | -12.2 | 0 | -10.54 | -14.77 | -24.7 | -18.15 | -20.68 | -15.56 | -25.88 | -10.32 | -6.31 | -7.1 | -6.41 | -7.05 | -4.99 | -4.5 | -4.94 | -5.26 |
| Payments for Acquisitions | 0 | 0 | -0.783 | 0 | 0 | -11.99 | 0 | 0 | 0 | -0.472 | -0.01 | -0.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.896 | 0 | -1.99 | 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 | -0.366 | -3.29 | -2.94 | -0.249 | -3.28 | 0 | 0 | 0 | 0 |
| Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0 | 0.039 | 0.069 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0.366 | 3.29 | 2.94 | 0.249 | 3.28 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 19.84 | 0 | 0 | 0 | 0 | 11.99 | 0.672 | 0 | 0.108 | -25.07 | 0.682 | 0.011 | 0.386 | 0.5 | 0.03 | -9.47 | 0 | -0.5 | 0.074 | 0.858 | 0.255 | 0.041 | 0.81 | 1.52 | 1.6 | 1.52 | 0.988 | 1.74 | 1.69 | 1 | 0.721 | 1.08 |
| Cash From Financing Activities | 18.86 | 18.86 | 18.45 | 33.36 | 31.9 | 18.44 | 17.39 | 1.66 | -1.6 | 0.756 | -5.51 | -5.13 | -10.72 | -5.54 | -4.24 | -5.36 | -2.96 | -0.59 | 13.1 | 8.15 | 13.31 | 8.1 | 17.48 | 1.83 | -1.77 | -1.24 | -0.97 | -0.444 | -2.65 | -2.29 | 0.6 | 1.18 |
| Debt Repayment | 25.89 | 25.89 | 26.42 | 38.91 | -5.65 | 23.1 | 22.41 | 7.45 | 3.37 | 7.11 | -0.053 | 2.42 | -0.043 | -0.047 | -0.042 | -0.156 | 1.71 | -9.95 | 17.93 | 11.45 | 1.84 | 7.22 | 11.56 | 3.86 | 0.7 | -0.686 | 1.18 | 2.23 | 0.101 | -0.394 | -2.93 | 2.86 |
| Common Stock Issued | 1.6 | 1.6 | 1.67 | 1.65 | 45.71 | 2.08 | 1.8 | 2.5 | 2.02 | 1.91 | 2.51 | 2.31 | 2.7 | 3.02 | 2.19 | 1.63 | 1.91 | 15.69 | 1.31 | 1.01 | 13.54 | 1 | 7.78 | 0.904 | 0.858 | 2.57 | 0.8 | 0.806 | 0.079 | 0.082 | 0.08 | 0.076 |
| Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.26 | -1.34 | -2.55 | -5.69 | -1.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.688 | 0 | 0 | 0 | 0 |
| Dividends Paid | -12.63 | -12.63 | -12.09 | -11.59 | -10.67 | -9.81 | -9.39 | -8.99 | -8.58 | -8.23 | -7.96 | -7.68 | -7.4 | -7.16 | -6.86 | -6.67 | -6.46 | -5.85 | -5.46 | -5.28 | -4.67 | -4.31 | -3.8 | -3.45 | -3.32 | -3.13 | -2.95 | -2.82 | -2.74 | -2.65 | -2.38 | -2.28 |
| Other Financing Activities | 4 | 4 | 2.45 | 4.39 | 2.52 | 3.06 | 2.57 | 0.686 | 3.61 | 1.23 | 1.33 | 0.372 | -0.287 | 0.42 | 0.476 | -0.171 | -0.116 | -0.483 | -0.685 | 0.978 | 2.6 | 4.19 | 1.95 | 1.99 | -0.03 | 0 | 0 | 0.029 | -0.083 | 0.673 | 5.82 | 0.519 |
| 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 | 0 |
| Net Change in Cash | 0 | 0 | 0 | 0 | 0 | -5 | 5 | 0 | 0 | -4.21 | 1.33 | 1.39 | -6.08 | 3.55 | 0.006 | 2.68 | 1.33 | 0 | 0 | 0 | 0 | -0.164 | 0.164 | 0 | -0.097 | 0.097 | 0 | -0.258 | 0.258 | -0.694 | 0.694 | 0 |
| Cash at Beginning of Period | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 5 | 0.002 | 0.002 | 0.002 | 4.21 | 2.88 | 1.49 | 7.57 | 4.01 | 4.01 | 1.33 | 0 | 0 | 0 | 0 | 0 | 0.164 | 0 | 0 | 0.097 | 0 | 0 | 0.258 | 0 | 0.694 | 0 | 0 |
| Cash at End of Period | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 5 | 0.002 | 0.002 | 0.002 | 4.21 | 2.88 | 1.49 | 7.57 | 4.01 | 4.01 | 1.33 | 0 | 0 | 0 | 0 | 0 | 0.164 | 0 | 0 | 0.097 | 0 | 0 | 0.258 | 0 | 0.694 | 0 |
| Free Cash Flow | -38.7 | -18.86 | -18.45 | -33.36 | -31.9 | -23.44 | -13.06 | -1.66 | 1.49 | -4.96 | 6.16 | 6.51 | 4.26 | 8.56 | 4.22 | 17.47 | 4.21 | 1.03 | -13.17 | -8.11 | -13.56 | -6.31 | -18.13 | -3.35 | 0.065 | -0.186 | -0.018 | -1.55 | 1.22 | 0.592 | -0.627 | -2.26 |
| Operating Cash Flow | 29.86 | 29.86 | 30.56 | 31.91 | 22.02 | 22.96 | 20.23 | 18.88 | 18.37 | 20.11 | 19.36 | 20.71 | 18.77 | 18.44 | 16.42 | 17.47 | 14.76 | 15.8 | 11.53 | 10.04 | 7.12 | 9.26 | 7.75 | 6.97 | 6.37 | 6.91 | 6.4 | 5.5 | 6.21 | 5.09 | 4.31 | 3 |
| Capital Expenditure | -68.56 | -48.73 | -49.01 | -65.27 | -53.92 | -46.4 | -33.3 | -20.54 | -16.88 | -25.07 | -13.21 | -14.2 | -14.51 | -9.88 | -12.2 | 0 | -10.54 | -14.77 | -24.7 | -18.15 | -20.68 | -15.56 | -25.88 | -10.32 | -6.31 | -7.1 | -6.41 | -7.05 | -4.99 | -4.5 | -4.94 | -5.26 |