Period Ending: |
LTM
(Last Twelve Months) |
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2022-09-30 | 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 |
Net Income/Starting Line | 3,783 | 3,966 | -134 | 2,807 | 3,584 | 1,462 | 1,651 | 2,341 | 3,110 | 2,120 | 1,380 | 1,957 | 1,454 | 454 | 649 | 787 | 1,170 | 1,662 | 688 | 408 | 82.97 | 195 | 432.1 | 291.7 | 269.6 | 433.6 |
Cash From Operating Activities | 8,039 | 7,874 | 8,341 | 6,328 | 5,159 | 4,005 | 3,083 | 2,788 | 2,574 | 2,278 | 1,497 | 676 | 1,454 | 1,175 | 1,567 | 3,284 | 689 | 830 | 910 | 742 | 322.9 | 269 | 295 | 275.7 | 262.6 | 275.7 |
Depreciation and Amortization | 7,433 | 6,437 | 5,791 | 4,876 | 3,102 | 2,345 | 2,020 | 1,695 | 1,470 | 1,455 | 1,263 | 904 | 795 | 1,275 | 1,330 | 1,034 | 600 | 374 | 251 | 149 | 119 | 24 | 31 | 0 | 0 | 0 |
Deferred Income Tax | 768 | 1,210 | 81 | -475 | -1,109 | 327 | -558 | 64 | 1,209 | 686 | 381 | 411 | 43 | 0 | -194 | 200 | 146 | 324 | 153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation | 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 Non-Cash Items | 655 | -555 | 2,877 | 120 | 908 | 1,026 | 474 | -1,326 | -2,628 | -1,444 | -1,512 | -2,317 | -124 | -35 | 61 | -209 | -809 | -1,635 | -452 | 17 | 234.9 | 1 | -168 | -15.98 | -7.04 | -157.8 |
Changes in Working Capital | -4,600 | -3,184 | -274 | -1,000 | -1,326 | -1,155 | -504 | 14 | -587 | -539 | -15 | -279 | -714 | -519 | -279 | 1,472 | -418 | 105 | 270 | 168 | -114 | 49 | 0 | 0 | 0 | 0 |
Accounts Receivable | 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 |
Inventory | 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 |
Accounts Payable | 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 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,472 | -418 | 105 | 270 | 168 | -114 | 49 | 0 | 0 | 0 | 0 |
Other Working Capital | -4,600 | -3,184 | -274 | -1,000 | -1,326 | -1,155 | -504 | 14 | -587 | -539 | -15 | -279 | -714 | -519 | -279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash From Investing Activities | -44,468 | -21,045 | -13,873 | -36,674 | -19,833 | -11,394 | -8,557 | -11,064 | -9,596 | -4,041 | -4,562 | -2,977 | -1,904 | -2,386 | -765 | -7,398 | -9,137 | -1,296 | -2,581 | -874 | -862.7 | -183 | 194 | -164.8 | -474.8 | 100.9 |
Investments in Property Plant and Equipment | -7,735 | -6,881 | -4,012 | -3,053 | -1,962 | -1,690 | -1,472 | -1,114 | -1,098 | -1,566 | -3,544 | -2,061 | -546 | -2,386 | -1,457 | -7,621 | -9,031 | -2,533 | -1,446 | -459 | -875.7 | -324 | -134 | -78.91 | -31.19 | -72.93 |
Payments for Acquisitions | -29,971 | -10,604 | -3,556 | -32,561 | -19,330 | -9,331 | -9,269 | -9,759 | -7,012 | -743 | -894 | 115 | 218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases of Securities | -63,492 | -35,058 | -25,536 | -10,830 | -5,288 | -4,623 | -3,747 | -4,589 | -3,877 | -2,745 | -1,327 | -1,390 | -1,063 | 0 | -187 | -528 | -889 | -223 | -1,305 | -415 | -322.9 | -54 | -171 | -31.97 | 0 | -461.5 |
Sales and Maturities of Investments | 62,841 | 35,622 | 22,557 | 10,850 | 4,523 | 2,843 | 3,955 | 2,823 | 3,651 | 1,502 | 2,215 | 0 | 0 | 0 | 126 | 115 | 0 | 1,277 | 170 | 0 | 143 | 0 | 263 | 0 | 125.8 | 0 |
Other Investing Activities | -6,111 | -4,124 | -3,326 | -1,080 | 2,224 | 1,407 | 1,976 | 1,575 | -1,260 | -489 | -1,012 | 359 | -513 | 0 | 753 | 636 | 783 | 183 | 0 | 0 | 192.9 | 195 | 236 | -53.94 | -569.4 | 635.4 |
Cash From Financing Activities | 36,681 | 16,261 | 8,698 | 28,746 | 18,136 | 8,185 | 6,993 | 8,222 | 6,633 | 2,710 | 3,923 | 2,650 | 854 | 1,344 | -1,121 | 4,471 | 8,701 | 1,013 | 1,693 | 182 | 486.8 | 76.99 | -325 | -144.8 | 148.9 | -479.5 |
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 |
Common Stock Issued | 18 | 23 | 17 | 13 | 11 | 15 | 14 | 1,346 | 108 | 85 | 54 | 406 | 0 | 2,125 | 0 | 181 | 1,328 | 0 | 264 | 533 | 318.9 | 269 | 0 | 0.999 | 34.21 | 7.99 |
Common Stock Repurchased | -543 | -368 | -419 | -283 | -406 | -131 | -154 | -424 | -331 | -388 | -612 | 0 | 0 | -4 | -266 | -221 | 0 | -404 | -52 | -224 | -451.9 | -173 | -61.01 | 0 | 0 | 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 |
Other Financing Activities | 36,681 | 16,261 | 8,698 | 28,746 | 18,136 | 8,185 | 6,993 | 8,222 | 6,633 | 2,710 | 3,923 | 2,650 | 854 | 1,344 | -1,121 | 4,471 | 8,701 | 1,013 | 1,693 | 182 | 486.8 | 76.99 | -325 | -144.8 | 148.9 | -479.5 |
Effect of Forex Changes on Cash | -310 | -122 | -34 | -5 | -210 | 64 | 6 | -332 | -114 | -134 | -41 | -35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -0 | -0.999 | -0 | 0 |
Net Change in Cash | -1,388 | 2,761 | 3,155 | -1,612 | 3,251 | 840 | 1,525 | -386 | -503 | 813 | 817 | 314 | 404 | 133 | -319 | 357 | 253 | 547 | 22 | 50 | -51.98 | 163 | 164 | -34.96 | -63.38 | -102.9 |
Cash at Beginning of Period | 12,694 | 9,933 | 6,778 | 8,390 | 5,139 | 4,299 | 2,774 | 3,160 | 3,663 | 2,850 | 2,027 | 1,713 | 1,309 | 1,242 | 1,561 | 1,204 | 951 | 404 | 382 | 332 | 385.9 | 218 | 67.01 | 103.9 | 161 | 308.7 |
Cash at End of Period | 11,306 | 12,694 | 9,933 | 6,778 | 8,390 | 5,139 | 4,299 | 2,774 | 3,160 | 3,663 | 2,844 | 2,027 | 1,713 | 1,375 | 1,242 | 1,561 | 1,204 | 951 | 404 | 382 | 333.9 | 381 | 231 | 68.93 | 97.59 | 205.8 |
Free Cash Flow | 304 | 993 | 4,329 | 3,275 | 3,197 | 2,315 | 1,611 | 1,674 | 1,476 | 712 | -2,047 | -1,385 | 908 | -1,211 | 110 | -4,337 | -8,342 | -1,703 | -536 | 283 | -552.8 | -55 | 161 | 196.8 | 231.4 | 202.8 |
Operating Cash Flow | 8,039 | 7,874 | 8,341 | 6,328 | 5,159 | 4,005 | 3,083 | 2,788 | 2,574 | 2,278 | 1,497 | 676 | 1,454 | 1,175 | 1,567 | 3,284 | 689 | 830 | 910 | 742 | 322.9 | 269 | 295 | 275.7 | 262.6 | 275.7 |
Capital Expenditure | -7,735 | -6,881 | -4,012 | -3,053 | -1,962 | -1,690 | -1,472 | -1,114 | -1,098 | -1,566 | -3,544 | -2,061 | -546 | -2,386 | -1,457 | -7,621 | -9,031 | -2,533 | -1,446 | -459 | -875.7 | -324 | -134 | -78.91 | -31.19 | -72.93 |