| 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 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-11-25 | 2025-03-31 | 2024-04-01 | 2023-03-30 | 2022-03-31 | 2021-03-30 | 2020-03-31 | 2019-04-01 | 2018-03-29 | 2017-03-27 | 2016-04-21 | 2015-04-29 | 2014-04-14 | 2013-04-30 | 2012-04-30 | 2011-06-30 | 2010-06-30 | 2009-07-01 | 2008-06-30 | 2007-06-05 | 2006-06-28 | 2005-06-27 | 2004-06-17 | 2003-06-27 | 2002-06-28 | 2000-12-31 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 |
| Net Income/Starting Line | 3.28 | 2.3 | 2 | 1.28 | 0.451 | -0.96 | -0.913 | 0.99 | 0.773 | 0.36 | 0.334 | -0.433 | 0 | -0.549 | -3.21 | 0.171 | -9.1 | -6.14 | -8.4 | 0.092 | -3.6 | -2.05 | -0.396 | -8.11 | -12.97 | -7.7 | -1.07 | -2.4 | -2.4 | -2.8 |
| Cash From Operating Activities | 0 | 1.29 | 1.83 | 1.28 | 0.009 | 1.06 | -0.915 | 0.743 | 0.355 | -0.361 | 0.37 | 1.08 | 1.05 | 1.71 | -0.365 | 1.28 | -1.27 | 0.416 | -4.59 | -2.29 | -3.9 | -1.05 | -2.97 | 1.57 | 0.848 | -1.56 | -5.02 | -1.6 | -0.5 | -1.7 |
| Depreciation and Amortization | 0 | 0.56 | 0.511 | 0.361 | 0.258 | 0.31 | 1.33 | 0.289 | 0.245 | 0.248 | 0.205 | 0.269 | 0.352 | 0.363 | 0.656 | 0.611 | 0.653 | 0.674 | 0.588 | 0.378 | 0.616 | 0.476 | 0.408 | 0.587 | 4.08 | 3.44 | 2.21 | 1.4 | 0.4 | 0.3 |
| Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | 0.949 | 0.203 | -0.225 | 0.232 | 0.056 | -0.016 | -0.171 | 0 | 0.136 | 0.952 | 0.052 | 0.133 | 3.06 | -0.118 | -0.07 | -0.088 | 0 | 0 | 0 | -0.016 | 0.069 | -0.069 | 0 | 0 | 0 |
| Stock Based Compensation | 0.041 | 0.074 | 0.098 | 0.097 | 0.067 | 0.065 | 0.081 | 0.067 | 0.06 | 0.124 | 0.13 | 0.302 | 0.211 | 0.107 | 0.169 | 0.217 | 0.649 | 0.581 | 0.454 | 0.005 | 0.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -3.32 | 1.18 | 0.016 | -0.087 | -0.045 | 0.214 | 0.002 | 0.015 | 0.092 | -0.116 | 0.029 | -0.009 | 0.157 | 0.415 | 1.52 | 0.347 | 4.02 | 0.168 | 6.04 | -1.17 | 0.303 | 0.443 | -2.07 | 9.2 | 1.36 | 1.43 | -1.35 | 0.2 | 0.4 | 2.4 |
| Changes in Working Capital | 0 | -2.82 | -0.801 | -0.364 | -0.722 | 0.48 | -1.61 | -0.393 | -1.05 | -1.03 | -0.312 | 1.13 | 0.328 | 1.24 | -0.452 | -0.114 | 2.37 | 2.07 | -3.16 | -1.52 | -1.99 | 0.081 | -0.915 | -0.108 | 8.4 | 1.2 | -4.74 | -0.8 | 1.1 | -1.6 |
| Accounts Receivable | 0 | 0.47 | -1.59 | -1.62 | -0.037 | 0.891 | -1.97 | 1.18 | -1.88 | -0.857 | -0.927 | 1.99 | -0.13 | 0.5 | -0.682 | -0.366 | 4.66 | 1.55 | 0 | -0.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | -1.94 | 0.453 | -1.07 | -0.515 | 0.575 | -2.12 | 0.366 | -0.926 | 0.189 | 0.34 | 0.875 | -0.679 | 0.475 | 0.506 | 0.138 | -0.942 | 0.308 | -1.21 | -0.697 | -1.16 | -0.461 | -0.106 | -0.548 | 0.488 | -0.037 | -0.543 | 0.1 | -0.3 | -0.3 |
| Accounts Payable | 0 | -1.35 | -0.274 | 2.79 | -0.292 | -1.01 | 2.4 | -1.84 | 1.35 | -0.07 | 0.203 | -1.76 | 1.32 | 0.75 | -0.046 | 0.332 | -1.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | -0.006 | 0.61 | -0.456 | 0.122 | 0.025 | 0.083 | -0.094 | 0.405 | -0.295 | 0.072 | 0.022 | -0.18 | -0.488 | -0.23 | -0.218 | 0.022 | 0.217 | -1.95 | -0.706 | -0.831 | 0.542 | -0.809 | 0.44 | 7.91 | 1.24 | -4.2 | -0.9 | 1.4 | -1.3 |
| 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 |
| Cash From Investing Activities | 0 | -0.519 | -0.772 | -3.09 | -0.379 | 0.071 | -2.22 | -0.689 | -0.344 | -0.268 | -0.047 | -0.211 | 0.133 | -0.311 | -1.04 | -0.105 | -1.36 | -9.05 | -4.73 | 0.41 | -0.477 | -1.87 | 0.519 | -1.21 | -7.13 | -1.92 | -0.219 | -2 | -0.8 | -0.7 |
| Investments in Property Plant and Equipment | 0 | -0.519 | -0.341 | -2.43 | -0.379 | -0.084 | -0.335 | -0.689 | -0.368 | -0.139 | -0.066 | -0.06 | -0.113 | -0.082 | -0.357 | -0.108 | -0.335 | -0.251 | -0.214 | -0.024 | -0.272 | -0.214 | -0.064 | -0.163 | -0.721 | -1.14 | -0.504 | -1.9 | -0.3 | -1.1 |
| Payments for Acquisitions | 0 | 0 | -0.431 | -0.664 | 0 | 0.098 | -1.9 | 0 | 0.053 | -0.154 | -0.256 | -0.13 | -0.077 | -0.255 | -0.256 | -0.147 | -1.03 | -8.96 | -4.55 | -1.39 | -1.12 | -1.44 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | 0 | 0 | 0 | 0 | 0 | -0.098 | 0 | 0 | -0.029 | 0.005 | -0.019 | -0.049 | -0.014 | 0 | 0 | 0.105 | 0 | 0 | 0 | -0.676 | -0.607 | -1.25 | -0.971 | -0.196 | -2.91 | 0 | 0 | 0 | 0 | 0 |
| Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0.057 | 0 | 0 | 0 | 0.01 | 0.275 | 0.077 | 0.351 | 0 | 0 | 0.15 | 0.357 | 0.165 | 0 | 1.33 | 2.32 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 |
| Other Investing Activities | 0 | 0 | 0 | 0 | 0 | 0.098 | 0.01 | 0 | 0.053 | 0.01 | 0.019 | -0.049 | -0.014 | 0.026 | -0.427 | -0.105 | -0.357 | 0 | 0.031 | 1.16 | -0.79 | 0.038 | 0.545 | -0.851 | -3.5 | -0.786 | 0.285 | -0.1 | -0.5 | 0 |
| Cash From Financing Activities | 0 | 0.217 | -0.389 | 1.58 | 1.31 | -0.532 | 1.97 | -0.092 | 0.236 | 0.496 | -0.426 | -0.356 | -0.53 | -1.46 | 1.11 | -0.912 | 1.59 | 6 | 11.56 | 1.68 | 4.16 | 1.61 | 0.722 | -3.44 | -1.59 | 19.78 | 3.37 | 2.6 | -0.2 | 6.6 |
| Debt Repayment | 0 | 0.098 | -0.491 | 0.67 | -0.649 | -0.827 | 0.158 | -0.469 | -0.37 | -0.794 | -1.13 | -2.08 | -0.866 | -1.46 | 1.11 | -0.869 | 1.61 | 4.24 | 4.89 | 1.54 | 2.07 | 1.61 | 0 | -0.286 | -0.429 | -0.565 | 4.32 | 2.4 | 0 | -0.3 |
| Common Stock Issued | 0 | 0.069 | 0.102 | 0.912 | 1.84 | 0.102 | 1.5 | 0.377 | 0.606 | 1.26 | 0.76 | 1.73 | 0.336 | 0 | 0 | 0.265 | 0 | 1.76 | 6.67 | 0.135 | 2.09 | 0 | 0.928 | 0.058 | 0 | 23.18 | 0.08 | 0.2 | 0 | 6.9 |
| Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 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 |
| Other Financing Activities | 0 | 0.05 | 0 | 0.002 | 0.119 | 0.193 | 0.316 | 0 | 0 | 0.03 | -0.059 | 0 | 0 | 0 | 0 | -0.308 | 0 | 0 | 0 | 0 | 0 | 0 | -0.206 | -3.22 | -1.16 | -2.83 | -1.03 | 0 | 0 | 0 |
| Effect of Forex Changes on Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.128 | 0.002 | 0 | 0 | 0 | -0.013 | 0.011 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0.1 | 0 |
| Net Change in Cash | 0 | 0.992 | 0.668 | -0.224 | 0.941 | 0.597 | -1.16 | -0.038 | 0.247 | -0.133 | -0.103 | 0.517 | 0.651 | -0.057 | -0.292 | 0.139 | -1.04 | -2.63 | 2.24 | -0.199 | -0.232 | -1.29 | -1.73 | -3.08 | -7.88 | 16.3 | -1.87 | -1.1 | -1.4 | 4.2 |
| Cash at Beginning of Period | 0 | 2.56 | 1.89 | 2.12 | 1.18 | 0.579 | 1.74 | 1.78 | 1.29 | 1.42 | 1.52 | 1 | 0.354 | 0.411 | 0.703 | 0.564 | 1.64 | 4.27 | 2.03 | 2.23 | 2.58 | 3.87 | 5.6 | 8.32 | 17.34 | 1.04 | 2.91 | 4 | 5.4 | 1.2 |
| Cash at End of Period | 0 | 3.55 | 2.56 | 1.89 | 2.12 | 1.18 | 0.579 | 1.74 | 1.53 | 1.29 | 1.42 | 1.52 | 1 | 0.354 | 0.411 | 0.703 | 0.597 | 1.64 | 4.27 | 2.03 | 2.35 | 2.58 | 3.87 | 5.25 | 9.47 | 17.34 | 1.04 | 2.9 | 4 | 5.4 |
| Free Cash Flow | 0 | 0.775 | 1.49 | -1.14 | -0.37 | 0.974 | -1.25 | 0.054 | -0.013 | -0.5 | 0.304 | 1.02 | 0.935 | 1.63 | -0.722 | 1.18 | -1.6 | 0.165 | -4.81 | -2.31 | -4.17 | -1.27 | -3.03 | 1.41 | 0.127 | -2.7 | -5.52 | -3.5 | -0.8 | -2.8 |
| Operating Cash Flow | 0 | 1.29 | 1.83 | 1.28 | 0.009 | 1.06 | -0.915 | 0.743 | 0.355 | -0.361 | 0.37 | 1.08 | 1.05 | 1.71 | -0.365 | 1.28 | -1.27 | 0.416 | -4.59 | -2.29 | -3.9 | -1.05 | -2.97 | 1.57 | 0.848 | -1.56 | -5.02 | -1.6 | -0.5 | -1.7 |
| Capital Expenditure | 0 | -0.519 | -0.341 | -2.43 | -0.379 | -0.084 | -0.335 | -0.689 | -0.368 | -0.139 | -0.066 | -0.06 | -0.113 | -0.082 | -0.357 | -0.108 | -0.335 | -0.251 | -0.214 | -0.024 | -0.272 | -0.214 | -0.064 | -0.163 | -0.721 | -1.14 | -0.504 | -1.9 | -0.3 | -1.1 |