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 05-31 |
2014 05-31 |
2013 05-31 |
2012 05-31 |
2011 05-31 |
2010 05-31 |
2009 05-31 |
2008 05-31 |
2007 05-31 |
2006 05-31 |
2005 05-31 |
2004 05-31 |
2003 05-31 |
2002 05-31 |
2001 05-31 |
2000 05-31 |
1999 05-31 |
1998 05-31 |
1997 05-31 |
1996 05-31 |
1995 05-31 |
1994 05-31 |
1993 05-31 |
1992 05-31 |
1991 05-31 |
1990 05-31 |
1989 05-31 |
1988 05-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-05-12 | 2025-03-19 | 2024-03-07 | 2023-03-14 | 2022-03-16 | 2021-03-12 | 2020-03-16 | 2019-03-19 | 2018-03-15 | 2017-03-16 | 2015-08-07 | 2015-08-07 | 2013-08-12 | 2012-08-07 | 2011-08-02 | 2010-08-06 | 2009-08-11 | 2008-07-30 | 2007-08-13 | 2006-08-14 | 2005-08-15 | 2004-08-25 | 2003-08-26 | 2002-08-28 | 2001-08-29 | 2000-08-28 | 1999-08-27 | 1998-08-17 | 1997-08-14 | 1996-08-13 | 1995-09-13 | 1994-05-31 | 1993-05-31 | 1992-05-31 | 1991-05-31 | 1990-05-31 | 1989-05-31 | 1988-05-31 |
Net Income/Starting Line | -50.79 | -38.27 | -75.72 | 70.08 | -186 | -237.2 | -32.42 | -64.8 | -104.2 | -12.68 | 40.5 | 30.15 | 32.71 | 33.07 | 26.59 | 12.28 | 22.91 | 23.62 | 15.52 | 10.63 | 4.79 | 5.78 | 4.4 | 3.91 | 2.74 | 1.48 | 0.3 | 1.4 | 0.8 | -9.3 | -5.9 | -0.3 | 1.9 | 0.2 | 2 | 4.7 | 2.9 | 2.4 |
Cash From Operating Activities | -7.78 | 22.77 | -10.99 | -57.94 | -35.45 | 52.76 | 58.84 | 41.86 | -13.73 | 79.56 | 43.47 | 52.86 | 58.64 | 36.65 | 28.48 | 43.8 | 38.96 | 24.73 | 6.73 | 7.37 | -2.92 | 2.62 | 6.57 | 5.28 | 4.59 | 3.93 | 3.2 | 1.7 | 3.9 | 3.8 | 0.7 | 4.3 | 3.9 | 7.9 | 3.5 | -0.4 | 6.4 | 15.8 |
Depreciation and Amortization | 35.06 | 36.3 | 37.87 | 37.59 | 41.52 | 45.91 | 49.06 | 64.86 | 52.14 | 48.67 | 27.62 | 25.71 | 23.59 | 17.47 | 14.58 | 12.51 | 12.12 | 11.56 | 8.22 | 6.76 | 6.32 | 2.89 | 2.56 | 2.69 | 2.77 | 2.96 | 2.2 | 1.5 | 1.4 | 3.4 | 4 | 4.3 | 3.5 | 3.2 | 5.8 | 4.1 | 2.8 | 2.9 |
Deferred Income Tax | -1.05 | -1.18 | 0.906 | 0.653 | 4.52 | -3.97 | 3.79 | -28.14 | -46.54 | -4.24 | -0.729 | -1.04 | 5.09 | -0.717 | -1.41 | -0.782 | 2.35 | 2.3 | 2.08 | -0.482 | 0.655 | 0.311 | 0.312 | -0.047 | 0.138 | 0.071 | 0.3 | 0.6 | 0.4 | -1.9 | -0.4 | -0.1 | -0.8 | -0.1 | 0 | -0.8 | 0.6 | 0 |
Stock Based Compensation | 1.55 | 2.27 | 1.59 | 0.247 | 7.01 | 6.31 | 10.05 | 12.26 | 7.88 | 7.31 | 6.51 | 4.53 | 4.24 | 3.93 | 4.39 | 4.99 | 5.01 | 3.33 | 3.33 | 0.235 | 0.235 | 287 | 344 | 0 | 0.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | 0.733 | 18.94 | 31.82 | -136.3 | 78.68 | 204.4 | 3.3 | 40.66 | 81.94 | 4.24 | -1.31 | -2.71 | -3.56 | 0.706 | -0.104 | 1.34 | 0.724 | 1.23 | 1.98 | -0.863 | -285.9 | -343.8 | 0.322 | 0.47 | -0.311 | -0.264 | -0.1 | -0.2 | -0.4 | 9.5 | 6.6 | 1.1 | 0.1 | 2.6 | 0.3 | -0.1 | 0.6 | -21.1 |
Changes in Working Capital | 13.51 | 4.71 | -7.45 | -30.17 | 18.83 | 37.35 | 25.05 | 17.02 | -4.98 | 36.25 | -27.45 | -3.48 | -3.12 | -18.26 | -16.17 | 13.45 | -2.47 | -17.31 | -21.31 | -8.91 | -15.73 | -6.58 | -1.02 | -1.74 | -1 | -0.318 | -0.3 | -1.9 | 0.3 | 2.1 | -3.8 | -1.5 | -0.7 | 3.7 | -4.6 | -8.4 | -0.6 | 15.8 |
Accounts Receivable | 11.77 | 3.74 | 7.33 | -33.48 | 0.7 | 46.15 | 19.31 | 15.39 | -39.82 | 16.52 | -43.19 | -6.81 | -10.96 | -16.99 | -25.05 | 4.38 | 7.32 | -23.29 | -10.75 | -10.75 | -24,834 | -10,358 | -10,358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | -1.42 | -0.04 | -2.06 | -1.66 | 0.528 | 2.7 | 9.55 | -0.021 | 0.614 | 2.12 | -0.925 | 0.822 | -1.41 | -3.63 | -1.23 | -0.311 | -3.46 | -3.93 | -0.993 | -0.667 | -1.07 | -0.43 | -0.696 | -0.557 | -0.424 | 0.745 | 0.4 | -0.5 | -0.6 | 0.5 | 1 | 0.8 | -0.7 | -0.5 | -1.4 | -0.9 | -0.9 | 0 |
Accounts Payable | -2.63 | 6.58 | 2.82 | -13.29 | 1.18 | 3.78 | -5.36 | -8.99 | 6.42 | 8.36 | 10.79 | -0.295 | 3.21 | -5.96 | 3.58 | 4.32 | -6.54 | 5.78 | -3.54 | -3.54 | 5,051 | 1,306 | 1,306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | -10.27 | -5.57 | -15.55 | 18.26 | 16.43 | -15.28 | 1.54 | 10.65 | 27.8 | 9.26 | 5.88 | 2.8 | 6.04 | 8.32 | 6.53 | 5.05 | 0.218 | 4.13 | -6.04 | 6.04 | 19,768 | 9,046 | -0.329 | -1.19 | -0.577 | -1.06 | -0.7 | -1.4 | 0.9 | 1.6 | -4.8 | -2.3 | 0 | 4.2 | -3.2 | -7.5 | 0.3 | 0 |
Other Working Capital | 16.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.8 |
Cash From Investing Activities | -7.69 | -9.3 | -10.02 | 243.4 | -14.08 | -18.3 | -28.1 | -25.03 | -34 | -70.84 | -31.78 | -40.61 | -42.9 | -42.26 | -53.94 | -7.95 | -14.75 | -81.06 | -15.49 | 7.71 | -39.39 | -8.71 | -2.53 | -2.39 | -0.256 | -2.6 | -21.1 | -2.2 | 2 | -0.2 | 9.7 | -10.9 | -1.4 | -9.3 | -12.8 | -8.6 | -4.7 | 0 |
Investments in Property Plant and Equipment | -7.86 | -9.46 | -10.43 | -24.69 | -17.61 | -19.96 | -29.04 | -27.16 | -36.8 | -45.81 | -28.77 | -33.02 | -26.07 | -23.93 | -13.16 | -7.71 | -16.38 | -25.61 | -16.5 | -7.08 | -4.75 | -3.33 | -2.6 | -2.04 | -1.56 | -2.31 | -17.9 | -2 | -1.4 | -0.8 | -0.5 | -7.6 | -1.1 | -3.9 | -7.3 | -5.2 | -2.4 | 0 |
Payments for Acquisitions | -0.139 | 0 | 0 | 260.8 | 3.53 | -1.01 | 0.934 | 2.58 | 3.26 | -48.38 | -3.08 | -10.18 | -18.59 | -19.35 | -41.38 | -41.38 | -53.26 | -53.26 | -53.26 | 0 | -33.94 | -5.4 | -5,401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.3 | 0 |
Purchases of Securities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.3 | 0 | 0 | -3.1 | -1.1 | 0 |
Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.75 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 3.5 | 1.2 | 0 |
Other Investing Activities | 0.306 | 0.167 | 0.414 | 7.21 | 3.53 | 2.67 | 0.934 | 2.14 | 2.8 | 23.35 | 0.063 | 2.58 | 1.76 | -23.7 | -0.158 | -0.843 | 54.9 | -2.18 | 1.01 | 14.79 | -0.699 | 0.02 | 0.067 | -0.349 | 1.31 | -0.293 | -3.2 | -0.2 | 3.4 | 0.6 | 10.2 | -3.3 | 2 | -5.4 | -5.7 | -4 | -2.7 | 0 |
Cash From Financing Activities | 8.28 | -12.75 | -1.9 | -192 | 91.85 | -23.46 | -36.8 | -23.04 | 25.59 | -6.01 | -10.07 | -9.64 | -3.86 | 15.34 | 26.1 | -33.72 | -16.24 | 55.85 | 10.52 | -16.5 | 44.28 | 7.25 | -4 | -3.03 | -3.69 | -2.03 | 17.5 | 0.2 | -6.3 | -4.7 | -11 | 8.6 | -2.8 | 2.5 | 6.8 | 8 | -1.3 | 0 |
Debt Repayment | 6.2 | -4.78 | 8.25 | -200.7 | 103 | -19.75 | -32.65 | -19.69 | 29.3 | -4 | 8 | 8 | 0 | -13.6 | 12.71 | 25.44 | -31.06 | -19.43 | 48.27 | 7.42 | -18.89 | 45.16 | 7.27 | -2.67 | -1.85 | -2.6 | -2.17 | 14 | -2 | -6.3 | -4.7 | -11.1 | 8.5 | -2.4 | 2.9 | 7 | -1.4 | -1.4 |
Common Stock Issued | 0 | 0 | 0 | 9.64 | 0 | 0 | 0 | 0 | 0.45 | 5.24 | 3.8 | 0 | 0 | 8.28 | 3 | 2.23 | 0.716 | 1.62 | 3.37 | 3.1 | 2.27 | 0.892 | 0.751 | 0.751 | 0 | 0.14 | 0.14 | 3.5 | 2.2 | 0 | 0 | 0 | 0.1 | 0 | 0.4 | 0.4 | 10.1 | 0.2 |
Common Stock Repurchased | 0 | 0 | 0 | 0 | -0.24 | -0.99 | -1.91 | -1.39 | -0.947 | -9.3 | -21.14 | -21.14 | -13.33 | 0 | 0 | -1.34 | 0 | 0 | 0 | 0 | 0 | 0 | -2.09 | -2.09 | -1.27 | -1.27 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0 | -0.3 | 0 |
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 | 0 | 0 | 0 | 0 |
Other Financing Activities | 3.17 | -7.97 | -10.15 | 8.77 | -11.15 | -2.72 | -2.24 | -3.35 | -2.77 | 0.348 | 278.1 | 3.5 | 3.69 | 1.46 | -0.369 | -0.225 | -3.37 | 73.66 | 4.21 | -27.02 | -0.189 | -1.77 | -0.003 | 0 | -0.655 | 0 | 19.53 | 0 | -6.5 | 0 | -6.3 | 0.1 | -11.3 | 5.3 | 0.3 | 0 | -9.2 | -0.1 |
Effect of Forex Changes on Cash | -0.194 | -0.604 | 0.253 | -0.69 | -1.59 | 1.41 | -0.043 | -2.06 | 2.47 | -1.33 | -3.06 | -2.15 | -0.157 | -1.32 | 0.832 | -2.14 | -1.95 | 2.74 | 2.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | -5.66 | 0.118 | -22.65 | -7.24 | 40.73 | 12.41 | -18.33 | -28.61 | -19.66 | 1.39 | -1.45 | 0.455 | 11.72 | 8.4 | 1.47 | -0.022 | 6.03 | 2.27 | 1.76 | -1.42 | 1.97 | 1.17 | 0.031 | -0.145 | 0.641 | -0.708 | -0.4 | -0.3 | -0.4 | -1.1 | -0.6 | 2 | -0.3 | 1.1 | -2.5 | -1 | 0.4 | 15.8 |
Cash at Beginning of Period | 22.46 | 35.43 | 58.08 | 65.31 | 24.59 | 12.18 | 18.29 | 26.55 | 46.22 | 44.83 | 34.66 | 34.2 | 22.48 | 14.08 | 12.61 | 12.63 | 6.6 | 4.33 | 2.58 | 3.99 | 2.02 | 0.854 | 0.823 | 0.968 | 0.327 | 1.03 | 1.4 | 1.7 | 2 | 3.2 | 3.7 | 1.7 | 1.9 | 0.8 | 3.1 | 4.1 | 3.6 | 0 |
Cash at End of Period | 16.8 | 35.55 | 35.43 | 58.08 | 65.31 | 24.59 | -0.043 | -2.06 | 26.55 | 46.22 | 33.21 | 34.66 | 34.2 | 22.48 | 14.08 | 12.61 | 12.63 | 6.6 | 4.33 | 2.58 | 3.99 | 2.02 | 0.854 | 0.823 | 0.968 | 0.327 | 1 | 1.4 | 1.6 | 2.1 | 3.1 | 3.7 | 1.6 | 1.9 | 0.6 | 3.1 | 4 | 15.8 |
Free Cash Flow | -15.63 | 13.3 | -21.42 | -82.62 | -53.06 | 32.81 | 29.8 | 14.7 | -50.53 | 33.75 | 14.7 | 19.84 | 32.58 | 12.72 | 15.32 | 36.09 | 22.58 | -0.877 | -9.77 | 0.292 | -7.66 | -0.706 | 3.97 | 3.24 | 3.02 | 1.62 | -14.7 | -0.3 | 2.5 | 3 | 0.2 | -3.3 | 2.8 | 4 | -3.8 | -5.6 | 4 | 15.8 |
Operating Cash Flow | -7.78 | 22.77 | -10.99 | -57.94 | -35.45 | 52.76 | 58.84 | 41.86 | -13.73 | 79.56 | 43.47 | 52.86 | 58.64 | 36.65 | 28.48 | 43.8 | 38.96 | 24.73 | 6.73 | 7.37 | -2.92 | 2.62 | 6.57 | 5.28 | 4.59 | 3.93 | 3.2 | 1.7 | 3.9 | 3.8 | 0.7 | 4.3 | 3.9 | 7.9 | 3.5 | -0.4 | 6.4 | 15.8 |
Capital Expenditure | -7.86 | -9.46 | -10.43 | -24.69 | -17.61 | -19.96 | -29.04 | -27.16 | -36.8 | -45.81 | -28.77 | -33.02 | -26.07 | -23.93 | -13.16 | -7.71 | -16.38 | -25.61 | -16.5 | -7.08 | -4.75 | -3.33 | -2.6 | -2.04 | -1.56 | -2.31 | -17.9 | -2 | -1.4 | -0.8 | -0.5 | -7.6 | -1.1 | -3.9 | -7.3 | -5.2 | -2.4 | 0 |