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 |
1995 12-31 |
1994 12-31 |
1993 12-31 |
1992 12-31 |
1991 12-31 |
1990 12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-05-06 | 2025-03-04 | 2024-03-05 | 2023-03-02 | 2022-03-10 | 2021-02-11 | 2020-02-13 | 2019-02-14 | 2018-02-12 | 2017-02-23 | 2016-02-19 | 2015-02-20 | 2014-02-25 | 2013-03-07 | 2012-03-06 | 2011-03-15 | 2010-03-15 | 2009-03-16 | 2008-03-14 | 2007-03-14 | 2006-03-13 | 2005-03-15 | 2004-03-30 | 2003-03-28 | 2002-04-01 | 2001-04-02 | 2000-03-30 | 1999-03-31 | 1998-03-26 | 1997-03-27 | 1996-03-26 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 |
Net Income/Starting Line | 3.82 | 4.54 | 2.01 | 44.16 | -45 | -0.52 | 1.57 | 4.36 | 19.65 | 8.76 | 21.78 | 28.69 | 14.2 | 34.02 | -108.5 | -44.18 | -16.8 | 18.38 | 21.97 | 15.34 | 13.21 | 7.86 | -21.35 | -0.468 | -0.148 | 0.005 | 0.064 | 0.2 | 0.5 | 0.562 | 0.8 | 0.7 | 0.5 | 0.4 | 0.3 | 0.5 |
Cash From Operating Activities | 9.65 | 9.46 | 8.25 | -20.46 | 44.96 | 42.58 | 53.67 | 57.9 | 57.53 | 57.52 | 59.14 | 50.88 | 49.68 | 50.59 | 39.25 | 41.7 | 50.64 | 59.37 | 51.5 | 37.93 | 29.93 | 19.33 | -4.88 | 1.16 | 0.787 | 0.995 | 1.11 | 0.771 | 0.935 | 0.945 | 1.24 | 1.1 | 1 | 0.8 | 0.5 | 0.9 |
Depreciation and Amortization | 8.76 | 8.45 | 10.92 | 19.37 | 39.45 | 48.41 | 45.86 | 40.05 | 40.12 | 40.79 | 38.59 | 38.7 | 45.66 | 44.67 | 42.08 | 37.31 | 41.66 | 37.18 | 42.16 | 34.88 | 16.48 | 10.25 | 5.02 | 2.55 | 0.991 | 0.622 | 0.497 | 0.483 | 0.466 | 0.44 | 0.44 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 |
Deferred Income Tax | 0 | 0 | 0 | 0 | 51.1 | 4.69 | 6.41 | 22.93 | 4.15 | 7.49 | 1.1 | -10.71 | -6.61 | -27.59 | 110 | 52.39 | -2,401 | -1,099 | -1,306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation | 0 | 0 | 0 | 1.61 | 3.04 | 3.72 | 4.12 | 3.76 | 3.55 | 2.93 | 3.17 | 3.53 | 3.7 | 3.91 | 2.98 | 2.98 | 2,433 | 1,099 | 1,306 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | 3.63 | -2.75 | -4.18 | -94.03 | 0.125 | 1.24 | -1.81 | -4.36 | -1.85 | -1.01 | -2.02 | -2.92 | -3.58 | -1.37 | 1.44 | 1.3 | 0.22 | -1.3 | -10.92 | -11.07 | -0.628 | -0.742 | 11.43 | -1.77 | 0.91 | 0.069 | 0.325 | 0.048 | -0.029 | -0.013 | -0.012 | 0 | -0.1 | 0 | -0.2 | -0.1 |
Changes in Working Capital | -0.67 | -0.785 | -0.5 | 8.43 | -3.75 | -14.96 | -2.47 | -8.84 | -8.1 | -1.43 | -3.48 | -6.4 | -3.69 | -3.05 | -8.73 | -8.1 | -6.46 | 5.14 | -1.7 | -1.22 | 0.873 | 1.97 | 0.014 | 0.851 | -0.966 | 0.299 | 0.219 | 0.04 | -0.002 | -0.044 | 0.008 | 0 | 0.2 | 0 | 0 | 0.2 |
Accounts Receivable | 0.537 | 1.06 | 1.34 | -15.57 | -1.27 | -2.81 | -0.812 | -3.9 | -3.47 | -0.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.48 | -2.14 | -6.59 | -1.25 | -3.04 | -0.437 | -0.837 | -0.164 | 0.023 | 0 | -0.1 | -0.1 | 0 | 0 | 0.1 | 0 | 0 | 0.1 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.56 | 0.913 | 5.17 | 3.34 | 0 | 0 | 0 | 0 | 0.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | -0.456 | -0.169 | 0.4 | 29.66 | 0.22 | -2.93 | 1.38 | 1.65 | -0.337 | 0.929 | -0.21 | -0.95 | 0.607 | -2.31 | -1.51 | -1.51 | 2,566 | 2,084 | 6.05 | 0.916 | 7.47 | 3.22 | 3.05 | 1.2 | 0.531 | 0.158 | 0.193 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | -0.408 | -1.68 | -2.24 | -21.23 | -3.98 | -12.03 | -3.85 | -10.49 | -7.76 | -2.36 | -3.27 | -5.45 | -4.3 | -0.744 | -7.22 | -6.59 | -2,572 | -2,079 | -6.83 | -0.913 | -5.17 | -3.34 | 0.007 | 0.089 | -0.661 | 0.306 | -0.191 | 0.04 | 0 | 0.056 | 0 | 0 | 0.1 | 0 | 0 | 0.1 |
Other Working Capital | -0.343 | 0 | 0 | 15.57 | 1.27 | 2.81 | 0.812 | 3.9 | 3.47 | 0.942 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0 | 0.008 | 0 | 0 | 0 | 0 | 0 |
Cash From Investing Activities | 43.9 | 25.6 | -3.7 | 676.8 | 71.53 | -18.37 | -22.34 | -14.94 | -46.44 | 51.06 | -47.88 | 49.12 | -15.25 | 50.11 | -64.24 | -29.83 | -68.73 | -150.9 | -192.4 | -187.7 | -327.8 | -168.1 | -199.9 | -41.38 | -2.21 | -8.4 | -0.282 | 0.424 | -0.277 | -0.128 | 0.007 | 0 | 0 | 0.1 | 0.1 | 0 |
Investments in Property Plant and Equipment | -9.5 | 0 | -6.46 | -22.41 | -28.31 | -39.55 | -31.91 | -30.38 | -25.56 | -15.48 | -12.7 | -16.25 | -20.29 | -31.5 | -92.15 | -30.16 | -108.3 | -131.4 | -187.5 | -184.4 | -325.9 | -168.9 | -188.1 | -44.24 | -6.05 | -2.07 | -0.282 | -0.241 | -0.6 | -0.136 | 0 | 0 | 0 | -0.3 | -0.6 | 0 |
Payments for Acquisitions | 0 | 0 | 0 | -0.155 | -4.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.55 | -4.3 | -51.44 | -0.35 | -1.1 | 0 | 0 | 0 | 0 | 0 | 0 | -8.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases of Securities | 0 | 0 | 0 | -0.155 | -4.65 | 0 | -9.08 | -3.68 | -32.44 | -31.92 | 0 | 0 | 0 | 0 | 30.59 | 24.16 | 6.75 | -17.45 | -0.008 | -1.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales and Maturities of Investments | 5.66 | 0 | 0 | 699.3 | 104.5 | 21.18 | 18.65 | 19.12 | 12.51 | 96.17 | 0 | 0 | 0 | 0 | 3.54 | 31.01 | 33.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 50.03 | 25.6 | 2.76 | 699.3 | 104.5 | 21.18 | 9.57 | 15.44 | -20.88 | 66.55 | -35.18 | 65.37 | 5.03 | 40.06 | -1.92 | -3.41 | -0.217 | -0.965 | -4.93 | -1.44 | -1.97 | 0.83 | -11.79 | 2.86 | 12.36 | -6.33 | 0 | 0.664 | 0.323 | 0.009 | 0.007 | 0 | 0 | 0.4 | 0.7 | 0 |
Cash From Financing Activities | -52.58 | -20.34 | -2.11 | -646.1 | -114.9 | -25.32 | -30.56 | -48.2 | -10.27 | -107.8 | -12.68 | -100.5 | -37.97 | -105.2 | 22.9 | -14.87 | 27.02 | 77.58 | 143.3 | 159.1 | 298 | 151 | 207.1 | 41.8 | 3.45 | 5.99 | 0.797 | -0.924 | -0.921 | -0.919 | -0.917 | -0.9 | -0.9 | -0.8 | -1.3 | -1.2 |
Debt Repayment | -0.349 | 2.04 | 9.06 | -239 | -96.11 | -7.07 | 4.97 | 39.67 | -29.93 | -74.4 | -8.83 | -108.6 | -31.46 | -64.9 | 62.11 | -121.1 | -4.06 | 122.4 | 140.3 | -7.7 | 158.1 | 75.82 | 52.13 | 32.09 | 4.37 | 10.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.022 | 0.009 | 43.17 | 0 | 41.74 | 41.16 | 0 | 124.4 | 4.3 | 141.2 | 40.89 | 0 | 3.91 | 207.9 | 168.5 | 94.9 | 162.5 | 0 | 0 | 0 | 1.8 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 0 |
Common Stock Repurchased | -10.46 | 0 | 0 | -0.467 | -0.008 | 0 | -6.84 | -2.33 | 0 | 0 | 0 | 0 | 0 | -124.9 | 0 | 0 | 0 | -0.122 | 0 | 0 | 0 | 0 | -12 | 0 | 0 | -1.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | 0 |
Dividends Paid | -9.86 | -10.44 | -10.75 | -408.1 | -14.67 | -17.9 | -28.56 | -29.58 | -31.34 | -31.46 | -31.41 | -30.25 | -28.86 | -29.18 | -38.91 | -31.9 | -17.05 | -49.73 | -1.79 | -1.52 | -28.86 | -16.34 | 0 | 0 | 0 | -0.779 | -0.939 | -0.898 | -0.898 | -0.898 | -0.898 | -0.9 | -0.9 | -0.9 | -1 | -1.2 |
Other Financing Activities | -45.06 | -11.5 | -0.414 | 1.43 | -4.08 | -0.368 | -0.154 | -55.98 | 7.83 | -1.79 | -14.18 | -2.79 | 22.42 | -11 | -4.61 | -3.14 | -9.81 | 1.13 | 48.59 | -39.6 | -0.523 | -3.34 | 5.59 | 10.74 | -0.922 | -2.2 | -0.064 | -0.026 | 0 | -0.021 | -0.019 | 0 | 0 | 0.2 | 0 | 0 |
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 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.9 | -0.6 | 0 |
Net Change in Cash | 0.743 | 14.72 | 2.44 | 10.19 | 1.63 | -1.11 | 0.77 | -5.24 | 0.82 | 0.799 | -1.42 | -0.474 | -3.55 | -4.55 | -2.1 | -3 | 8.93 | -13.97 | 2.42 | 9.28 | 0.144 | 2.3 | 2.33 | 1.58 | 2.03 | -1.46 | 1.62 | 0.271 | -0.263 | -0.102 | 0.325 | 0.2 | 0.1 | -0.8 | -1.3 | -0.3 |
Cash at Beginning of Period | 15.36 | 15.91 | 13.46 | 3.27 | 1.64 | 2.75 | 1.98 | 7.22 | 2.88 | 2.08 | 3.5 | 3.97 | 7.52 | 12.07 | 14.17 | 17.16 | 8.23 | 20.31 | 17.89 | 8.6 | 8.46 | 6.15 | 3.83 | 2.25 | 0.841 | 2.3 | 0.678 | 0.407 | 0.67 | 0.772 | 0.447 | 0.2 | 0.1 | 0.1 | 0.8 | 1.1 |
Cash at End of Period | 16.11 | 30.62 | 15.91 | 13.46 | 3.27 | 1.64 | 2.75 | 1.98 | 3.7 | 2.88 | 2.08 | 3.5 | 3.97 | 7.52 | 12.07 | 14.17 | 17.16 | 6.33 | 20.31 | 17.89 | 8.6 | 8.46 | 6.15 | 3.83 | 2.87 | 0.841 | 2.3 | 0.678 | 0.407 | 0.67 | 0.772 | 0.4 | 0.2 | -0.7 | -0.5 | 0.8 |
Free Cash Flow | 0.159 | -2.13 | 1.79 | -42.87 | 16.65 | 3.03 | 21.77 | 27.52 | 31.96 | 42.04 | 46.44 | 34.63 | 29.39 | 19.09 | -52.91 | 11.55 | -57.66 | -72.04 | -136 | -146.4 | -295.9 | -149.6 | -193 | -43.08 | -5.27 | -1.07 | 0.823 | 0.53 | 0.335 | 0.809 | 1.24 | 1.1 | 1 | 0.5 | -0.1 | 0.9 |
Operating Cash Flow | 9.65 | 9.46 | 8.25 | -20.46 | 44.96 | 42.58 | 53.67 | 57.9 | 57.53 | 57.52 | 59.14 | 50.88 | 49.68 | 50.59 | 39.25 | 41.7 | 50.64 | 59.37 | 51.5 | 37.93 | 29.93 | 19.33 | -4.88 | 1.16 | 0.787 | 0.995 | 1.11 | 0.771 | 0.935 | 0.945 | 1.24 | 1.1 | 1 | 0.8 | 0.5 | 0.9 |
Capital Expenditure | -9.5 | -11.6 | -6.46 | -22.41 | -28.31 | -39.55 | -31.91 | -30.38 | -25.56 | -15.48 | -12.7 | -16.25 | -20.29 | -31.5 | -92.15 | -30.16 | -108.3 | -131.4 | -187.5 | -184.4 | -325.9 | -168.9 | -188.1 | -44.24 | -6.05 | -2.07 | -0.282 | -0.241 | -0.6 | -0.136 | 0 | 0 | 0 | -0.3 | -0.6 | 0 |