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 09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2024-12-31 | 2024-12-31 | 2024-05-15 | 2023-04-28 | 2022-05-17 | 2021-03-29 | 2020-03-31 | 2019-03-28 | 2018-04-02 | 2017-03-30 | 2016-04-04 | 2015-03-31 | 2014-05-15 | 2013-05-03 | 2012-05-04 | 2011-10-17 | 2010-06-23 | 2009-05-08 | 2008-05-09 | 2007-05-30 | 2006-04-21 | 2005-04-06 | 2004-05-20 | 2003-06-16 | 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 | 1991-09-30 |
Net Income/Starting Line | 16.43 | 17.9 | -4.2 | 40.28 | 38.36 | 40.73 | 60.89 | 21.42 | 11.9 | 18.8 | 8.49 | 11.48 | -0.46 | 7.4 | 11.88 | 2.26 | -3.6 | -4.06 | -3.94 | 1.99 | -8.33 | -8.3 | -11.22 | -2.75 | -0.751 | 4.94 | -5.18 | -32.75 | -40.6 | -2.77 | -6 | 0.8 | -1.2 | -0.301 | -0.4 |
Cash From Operating Activities | 41.21 | 41.95 | 14.77 | 42.62 | 30.9 | 30.96 | 18.06 | 17.67 | 24.51 | 23.01 | 6.87 | 11.81 | 13.79 | 29.88 | 17.07 | 6.57 | -0.99 | -2.81 | -2.39 | -2.32 | -5.94 | -6.83 | -3.75 | -1.28 | -0.704 | -0.076 | -0.138 | -0.715 | -4.05 | 3.28 | -0.5 | 2.6 | -1.1 | -2.41 | -0.1 |
Depreciation and Amortization | 12.17 | 16.22 | 14.49 | 10.14 | 8.05 | 4.63 | 4.43 | 4.07 | 3.76 | 3.49 | 3.32 | 3.37 | 3.08 | 3.41 | 2.92 | 0.566 | 0.416 | 0.326 | 0.018 | 0.034 | 1.07 | 0.665 | 0.332 | 0.006 | 0.01 | 0.585 | 1.31 | 1.82 | 0.839 | 0.803 | -1.5 | -0.5 | -0.1 | -0.201 | -0.1 |
Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | -49.96 | -42.5 | -3.47 | 8.69 | -1.84 | -13.56 | 0 | 9.29 | 12.88 | 0 | 1.43 | 0.82 | 4.28 | -0.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.02 | 0 | 0 | 0.4 | 0 | 0 | 0 |
Stock Based Compensation | -0.26 | 0 | 0.068 | 0.478 | 0.749 | 2.05 | -0.588 | 0.285 | 2.04 | 0.788 | 0.024 | 0 | 0.064 | 14.64 | 0 | 0.354 | 0.047 | 0.708 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | 28.07 | 17.87 | 6.56 | -10.14 | -5.26 | 37.97 | 0.063 | 0.028 | -3.96 | 0.208 | 8.82 | -4.15 | 6.37 | -11.44 | 5.38 | 1.14 | 3.16 | -2.95 | 0.844 | -3.79 | 0.335 | 1.09 | 7.64 | 1.77 | 0 | -6.09 | 4 | 30.48 | -0.14 | -0.438 | 7.3 | 0.999 | 0.599 | -0.502 | 0.4 |
Changes in Working Capital | -5.09 | -10.03 | -2.15 | 1.86 | -10.99 | -4.45 | -4.24 | -4.67 | 2.08 | 1.56 | -0.232 | 1.11 | -4.55 | 2.98 | -3.12 | 0.822 | -1.83 | -1.12 | 1.55 | -0.553 | 0.993 | -0.287 | -0.494 | -0.3 | 0.036 | 0.487 | -0.276 | -0.26 | -1.54 | 5.69 | -0.3 | 0.7 | -0.399 | -1.41 | 0 |
Accounts Receivable | -3.03 | -5.61 | -1.91 | -1.56 | -4.75 | 0.539 | 0.393 | -1.92 | -1.44 | 0.555 | -1.47 | 2.95 | -2.09 | 1.85 | 0 | -0.824 | -1.48 | -0.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | -0.3 | 0 | 0 | 0 |
Inventory | -1.51 | -3.78 | -2.18 | 1.92 | -4.02 | -5.71 | -1.66 | -0.277 | -1.98 | -1.99 | 0.375 | -0.137 | -1.66 | -1.16 | -1.82 | -0.159 | -1.73 | 0.843 | 3.69 | -2.8 | 0.36 | -0.351 | -0.066 | 0 | 0 | 0.07 | -0.069 | -0.065 | 0.559 | -0.146 | 0 | 0.1 | 0 | 0 | 0 |
Accounts Payable | 2.54 | 3.07 | 1.61 | 2.88 | 2.04 | -0.101 | -0.878 | -2.41 | 5.41 | 3.1 | 1.19 | -1.49 | -0.757 | 2.08 | 0 | 1.76 | 1.25 | -1.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0.999 | 0 | 0 | 0 |
Deferred Revenue | -3.08 | -3.72 | 0.338 | -1.38 | -4.27 | 0.816 | -2.1 | -1.98 | 0.082 | 0.456 | -0.321 | -0.202 | -0.048 | 2.05 | -1.3 | 0.044 | 0.13 | -0.031 | -2.14 | 2.25 | 0.633 | 0.064 | -0.428 | 0 | 0 | 0.417 | -0.207 | -0.195 | -2.1 | 5.84 | 0.1 | -0.1 | 0 | 0 | 0 |
Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.92 | 0 | -0.555 | 0 | -0 | -0 | -1.85 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0.3 | 0.036 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0.399 | -1.41 | 0 |
Cash From Investing Activities | -31.48 | -32.05 | -31.16 | -44.57 | -35.92 | -28 | -19.02 | -20.19 | -21.64 | -19.88 | -16.57 | -5.85 | -11.02 | -7.91 | -8.35 | -7.24 | -1.48 | 4.93 | -3.28 | -3.81 | -4.55 | -3.17 | -1.76 | -0.637 | 0.036 | -0.561 | -0.207 | -1.82 | -7.41 | -18.83 | -50.3 | -22.89 | -0.998 | -7.84 | 0.4 |
Investments in Property Plant and Equipment | -30.66 | -31.31 | -30.39 | -44.09 | -37.83 | -27.84 | -20.02 | -20.19 | -21.64 | -19.89 | -16.57 | -5.85 | -11.02 | -7.95 | -8.35 | -7.29 | -1.48 | -2.23 | -3.28 | -2.28 | -4.55 | -3.17 | -1.76 | -0.587 | -0.014 | -0.08 | -0.207 | -1.88 | -9.85 | -24.59 | -12.8 | -4.5 | -0.898 | 0 | 0 |
Payments for Acquisitions | 0 | 0 | 0 | 0 | 0.34 | 0.9 | 1 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.69 | 0 | -0.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.699 | -0 | 0 | 0 | 0 | 0 | 0 |
Purchases of Securities | -0.408 | 0 | 0 | -0.478 | 0 | -1.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0 | 0 | 0 | -0.699 | -5.04 | -0.1 | -0.5 | -0.2 | -0.703 | 0 |
Sales and Maturities of Investments | 0 | 0 | 0.178 | 0.416 | 1.07 | 1.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.24 | 10.29 | 1.6 | 0 | 0.1 | 2.11 | 0 |
Other Investing Activities | -0.645 | -0.743 | -0.946 | -0.478 | 0.5 | -1.06 | 1 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0.038 | 0 | 0 | 0 | -0.531 | 0 | -0.791 | 0 | 0 | 0 | 0 | 0.051 | -0.481 | -0.276 | 0.065 | 0.21 | 0.511 | -39 | -17.89 | 0 | -9.24 | 0.4 |
Cash From Financing Activities | -7.67 | -7.8 | 3.93 | -12.51 | 2.37 | 7.33 | -1.23 | 0.943 | -4.71 | 0.366 | -2.5 | -3.42 | -7.01 | -3.21 | -0.273 | 0.187 | 0.562 | 0.909 | 4.44 | 6.32 | 5.84 | 11.91 | 7.29 | 3.04 | 0.677 | 0.653 | 0.345 | 1.62 | 2.8 | 24.52 | 32.8 | 39.48 | 0.599 | 11.96 | -0.1 |
Debt Repayment | -0.09 | 4.64 | -0.539 | -3.85 | -0.49 | -0.692 | 2.17 | 4.5 | -1.5 | 3 | 0 | 0 | 0 | -0.432 | -0.31 | 0.159 | 0.562 | -0.012 | 0.012 | -0.169 | 0.17 | 0 | -0.053 | -0.246 | 0.074 | 0.653 | -0.207 | -0.195 | 2.38 | 3.36 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued | 0.036 | 0.037 | 15.57 | 0 | 7.81 | 12.54 | 0 | 0 | 0.246 | 0.433 | 0 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0.919 | 4.42 | 6.49 | 5.67 | 11.91 | 7.33 | 3.29 | 0.603 | 0 | 0.621 | 1.36 | 0.28 | 21.09 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.146 | 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 |
Dividends Paid | -12.09 | -12.3 | -11.1 | -8.91 | -8.07 | -4.54 | -3.4 | -3.5 | -3.31 | -2.99 | -2.5 | -3.42 | -7.45 | -3.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 4.47 | -0.182 | 0 | 0.24 | 3.12 | 0.03 | 0 | -0.06 | -0.146 | -0.073 | 0 | -0.77 | -0.647 | 1.42 | -0.009 | 0.028 | 0 | 0.002 | 0.007 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0.069 | 0.455 | -0.28 | 0.073 | 32.8 | 38.58 | 0.599 | 11.96 | -0.1 |
Effect of Forex Changes on Cash | -0.496 | 0 | -0.067 | -0.302 | -0.179 | -0.099 | -0.105 | 0.013 | 0.258 | -0.04 | 0 | 0.402 | -0 | -0.401 | -0.078 | 0.006 | -0.033 | -0.092 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | -0.065 | -0.07 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 2.43 | 0 | -12.53 | -14.77 | -2.83 | 10.2 | -2.29 | -1.57 | -1.58 | 3.46 | -12.2 | 2.94 | -4.24 | 18.35 | 8.37 | -0.478 | -1.94 | 2.94 | -1.23 | 0.19 | -4.64 | 1.91 | 1.79 | 1.13 | 0.009 | 0.016 | 0 | -0.975 | -8.74 | 8.98 | -18 | 19.19 | -1.5 | 1.71 | 0.2 |
Cash at Beginning of Period | 1.83 | 6.71 | 1.5 | 16.27 | 19.09 | 8.89 | 11.19 | 12.76 | 14.34 | 10.88 | 23.08 | 20.18 | 26.24 | 9.74 | 1.12 | 1.62 | 3.49 | 0.062 | 1.31 | 0.923 | 5.57 | 3.48 | 1.44 | 0.057 | 0.047 | 0.034 | 0.069 | 1.04 | 10.13 | 1.61 | 19.8 | 0.1 | 1.6 | 0 | 3.6 |
Cash at End of Period | 4.26 | 4.26 | -11.03 | 1.5 | 16.27 | 19.09 | 8.89 | 11.19 | 12.76 | 14.34 | 10.88 | 23.12 | 22 | 28.09 | 9.49 | 1.14 | 1.55 | 3 | 0.077 | 1.11 | 0.926 | 5.38 | 3.22 | 1.18 | 0.057 | 0.05 | 0.069 | 0.065 | 1.4 | 10.58 | 1.8 | 19.29 | 0.1 | 1.71 | 3.8 |
Free Cash Flow | 12.73 | 14.48 | -15.62 | -1.48 | -6.93 | 3.12 | -1.96 | -2.52 | 2.87 | 3.13 | -9.7 | 5.96 | 2.77 | 21.93 | 8.72 | -0.722 | -2.47 | -5.04 | -5.68 | -4.6 | -10.49 | -10 | -5.51 | -1.86 | -0.719 | -0.156 | -0.345 | -2.6 | -13.91 | -21.31 | -13.3 | -1.9 | -2 | -2.41 | -0.1 |
Operating Cash Flow | 41.04 | 41.95 | 14.77 | 42.62 | 30.9 | 30.96 | 18.06 | 17.67 | 24.51 | 23.01 | 6.87 | 11.81 | 13.79 | 29.88 | 17.07 | 6.57 | -0.99 | -2.81 | -2.39 | -2.32 | -5.94 | -6.83 | -3.75 | -1.28 | -0.704 | -0.076 | -0.138 | -0.715 | -4.05 | 3.28 | -0.5 | 2.6 | -1.1 | -2.41 | -0.1 |
Capital Expenditure | -28.31 | -27.48 | -30.39 | -44.09 | -37.83 | -27.84 | -20.02 | -20.19 | -21.64 | -19.89 | -16.57 | -5.85 | -11.02 | -7.95 | -8.35 | -7.29 | -1.48 | -2.23 | -3.28 | -2.28 | -4.55 | -3.17 | -1.76 | -0.587 | -0.014 | -0.08 | -0.207 | -1.88 | -9.85 | -24.59 | -12.8 | -4.5 | -0.898 | 0 | 0 |