| Period Ending: |
LTM
(Last Twelve Months) |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2011 07-31 |
2010 07-31 |
2009 07-31 |
2008 07-31 |
2007 07-31 |
2006 07-31 |
2005 07-31 |
2004 07-31 |
2003 07-31 |
2002 07-31 |
2001 07-31 |
2000 07-31 |
1999 07-31 |
1998 07-31 |
1997 07-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-04-29 | 2025-04-29 | 2024-04-12 | 2023-04-03 | 2022-03-29 | 2020-12-31 | 2019-12-31 | 2011-07-31 | 2010-07-31 | 2009-07-31 | 2008-07-31 | 2007-07-31 | 2006-07-31 | 2005-07-31 | 2004-07-31 | 2003-07-31 | 2002-07-31 | 2001-07-31 | 2000-07-31 | 1999-07-31 | 1998-07-31 | 1997-07-31 |
| Net Income/Starting Line | 50.16 | 50.16 | 71.13 | 29.51 | -3.64 | -0.394 | -0.375 | 6.07 | -17.82 | 10.79 | -2.59 | -3.24 | -3.43 | -2.7 | -1.17 | -0.312 | -0.82 | -0.376 | -0.639 | -1.01 | -0.497 | -0.007 |
| Cash From Operating Activities | 77.89 | 77.7 | 79.53 | 40.9 | 5.24 | 8.87 | 8.57 | 3.45 | -0.428 | -2.05 | -1.99 | -2.49 | -0.655 | -1.34 | 0.527 | -0.137 | -0.078 | -0.113 | -0.084 | -0.085 | -0.539 | 0.018 |
| Depreciation and Amortization | 16.99 | 16.99 | 15.63 | 12.29 | 8.67 | 8.64 | 8.61 | 0.88 | 0 | 0.383 | 0.624 | 0.985 | 1.79 | 1.47 | 0.468 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0.007 |
| Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Based Compensation | 2.73 | 0 | 2.43 | 0.117 | 0 | 0 | 0 | 0.349 | 0.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 18.34 | 7.04 | 0.52 | 0.094 | 0.033 | 17.86 | 17 | 1.19 | 16.47 | -13.08 | -0.08 | 0.243 | 0.058 | 0.125 | 0.396 | -0.072 | 0.547 | 0.074 | 0.15 | 0.739 | 0.303 | 0.063 |
| Changes in Working Capital | 3.5 | 3.5 | -10.19 | -1.11 | 0.172 | 0.617 | 0.335 | -4.17 | 0.435 | -0.135 | 0.057 | -0.469 | 0.926 | -0.23 | 0.834 | 0.248 | 0.196 | 0.189 | 0.404 | 0.172 | -0.346 | -0.045 |
| Accounts Receivable | 2.28 | 0.043 | -6.48 | -6.5 | -0.333 | 0.928 | 0.132 | -4.77 | 0.019 | 0.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | -0.01 | -0.015 | -1.91 | -5.25 | 0.577 | -0.705 | -0.071 | -1.15 | -0.087 | 0.041 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.061 | 0 | 0 |
| Accounts Payable | -1.87 | 0 | 0.119 | 6.69 | 0.289 | 0.618 | 0.176 | -1.09 | 0.149 | -0.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 3.11 | 3.48 | -1.92 | 3.95 | -0.361 | -0.224 | 0.098 | 2.85 | 0.354 | -0.29 | 0.057 | -0.469 | 0.926 | 0 | 0.834 | 0 | 0 | 0 | 0 | 0.233 | 0 | 0 |
| Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.23 | 0 | 0.248 | 0.196 | 0.189 | 0.404 | 0 | -0.346 | -0.045 |
| Cash From Investing Activities | -106.8 | -106.7 | 12.29 | -186.7 | -0.143 | -0.728 | 0 | -1.06 | 0.045 | 14.84 | -0.609 | 13.01 | -2.23 | -1.22 | -11.77 | -0.042 | 0 | 0.034 | -0.004 | -0.005 | 0 | 0.009 |
| Investments in Property Plant and Equipment | -74.38 | -74.67 | -28.15 | -118.7 | -0.143 | -0.728 | 0 | -1.19 | -0.105 | -0.434 | -0.873 | -0.661 | -2.11 | -1.69 | -11.58 | -0.042 | 0 | 0 | 0 | -0.005 | 0 | 0 |
| Payments for Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | -254.7 | 0 | -167.5 | -68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.028 | -0.12 | 0 | -0.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales and Maturities of Investments | 150.5 | 0 | 203.8 | 0 | 0 | 0 | 0 | 0 | 0.052 | 0.023 | 0.124 | 0 | 0 | 0.323 | 0 | 0 | 0 | 0.034 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 71.63 | -31.98 | 4.11 | -68 | -728 | 0 | 0 | 0.132 | 0.064 | 15.25 | 0.14 | 13.7 | 0 | 0.146 | 0.179 | 0 | 0 | 0 | -0.004 | 0 | 0 | 0.009 |
| Cash From Financing Activities | 4.81 | 4.81 | -57.4 | 196.9 | -6.37 | -9.33 | -4.17 | -1.52 | 0.395 | -12.96 | 2.19 | -9.93 | 2.89 | 2.56 | 11.25 | 0.176 | 0.08 | 0.08 | 0.087 | 0.08 | 0.55 | -0.036 |
| Debt Repayment | 0 | 0 | -70.44 | 42.44 | 28 | 0 | 0 | -1.52 | 0.355 | -12.96 | 2.19 | -9.38 | 3.75 | 2.68 | 12.33 | 0.176 | 0.08 | 0.063 | 0.04 | 0.062 | 0.125 | -0.14 |
| Common Stock Issued | 1.79 | 0 | 29.07 | 168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.14 | 0 | 0.24 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock Repurchased | -2.49 | -2.5 | -5.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -1.73 | -1.74 | -2.13 | -1.74 | -25.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 9.05 | 9.05 | -8.01 | -11.75 | -8.49 | -9.33 | -4.17 | 0 | 0.04 | 0 | 0 | -0.695 | -0.86 | -0.36 | -1.3 | 0 | 0 | 0.018 | 0.048 | 0.017 | 0.425 | 0.104 |
| 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 |
| Net Change in Cash | 32.45 | -24.14 | 34.42 | 51.17 | -1.28 | -1.19 | 4.41 | 0.872 | 0.011 | -0.169 | -0.403 | 0.589 | 0 | 0 | 0 | -0.003 | 0.002 | 0.001 | -0.001 | -0.011 | 0.011 | -0.008 |
| Cash at Beginning of Period | 35.33 | 91.93 | 57.51 | 6.34 | 7.62 | 8.8 | 4.4 | 0.029 | 0.017 | 0.186 | 0.589 | 0 | 0 | 0 | 0 | 0.003 | 0.001 | 0 | 0.001 | 0.012 | 0.001 | 0.009 |
| Cash at End of Period | 67.78 | 67.78 | 91.93 | 57.51 | 6.34 | 7.62 | 8.8 | 0.901 | 0.029 | 0.017 | 0.186 | 0.589 | 0 | 0 | 0 | 0 | 0.003 | 0.001 | 0 | 0.001 | 0.012 | 0.001 |
| Free Cash Flow | 3.21 | 3.02 | 51.39 | -77.78 | 5.1 | 8.14 | 8.57 | 2.26 | -0.533 | -2.48 | -2.86 | -3.15 | -2.77 | -3.03 | -11.05 | -0.179 | -0.078 | -0.113 | -0.084 | -0.09 | -0.539 | 0.018 |
| Operating Cash Flow | 77.89 | 77.7 | 79.53 | 40.9 | 5.24 | 8.87 | 8.57 | 3.45 | -0.428 | -2.05 | -1.99 | -2.49 | -0.655 | -1.34 | 0.527 | -0.137 | -0.078 | -0.113 | -0.084 | -0.085 | -0.539 | 0.018 |
| Capital Expenditure | -74.67 | -74.67 | -28.15 | -118.7 | -0.143 | -0.728 | 0 | -1.19 | -0.105 | -0.434 | -0.873 | -0.661 | -2.11 | -1.69 | -11.58 | -0.042 | 0 | 0 | 0 | -0.005 | 0 | 0 |
