| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-11-07 | 2025-03-17 | 2024-08-14 | 2023-03-16 | 2022-03-15 | 2021-03-12 | 2020-03-11 | 2019-03-18 | 2018-03-14 | 2017-03-15 | 2016-03-14 | 2015-03-13 | 2014-03-12 | 2013-03-11 | 2012-03-12 | 2011-03-07 | 2010-03-05 | 2009-03-09 | 2008-03-06 | 2007-03-16 | 2006-03-13 | 2005-03-15 | 2004-03-12 | 2003-03-26 | 2001-12-31 |
| Net Income/Starting Line | -8.48 | -17.12 | -45.79 | 15.87 | 18.43 | 14.25 | 20.47 | 17.63 | -17.42 | 3.93 | 18.34 | 32.92 | 32.74 | 29.97 | 25.83 | 18.74 | 15.18 | 15.44 | 12.92 | 15.81 | 14.57 | 7.06 | 7.87 | 10.65 | 8.68 |
| Cash From Operating Activities | 46.92 | 32.13 | 1.06 | 32.38 | 47.74 | 49.14 | 43.6 | 23.93 | 23.64 | 2.1 | 30.88 | 38.95 | 29.05 | 32.21 | 33.54 | 19.64 | 8.81 | 15.71 | 19.14 | 14.47 | 17.8 | 11.07 | 8 | 6.99 | 8.99 |
| Depreciation and Amortization | 1.83 | 13.85 | 26.47 | 23.33 | 16.87 | 13.33 | 12.41 | 12.28 | 12.88 | 13.24 | 3.17 | 3.67 | 3.43 | 3.16 | 2.5 | 1.85 | 1.77 | 1.81 | 1.97 | 1.98 | 1.8 | 1.62 | 1.46 | 1.13 | 0.955 |
| Deferred Income Tax | 10.51 | 1.86 | -11.3 | -6.69 | 3.5 | 2.75 | 1.01 | -0.364 | 1.42 | 3.67 | -2.7 | -1.55 | -0.068 | 0.654 | -0.453 | 0.573 | -0.167 | -0.062 | 0.042 | -0.434 | 0.219 | 0.295 | 0.033 | -1.01 | -3.24 |
| Stock Based Compensation | 8.46 | 5.52 | 3.27 | 5.17 | 5.46 | 7 | 9.82 | 9.71 | 7.17 | 5.37 | 5.38 | 4.17 | 1.7 | 1.26 | 0.928 | 0.856 | 0.92 | 914.1 | 1,025 | 1,376 | 51.04 | 51.04 | 51.04 | 29.77 | 0.007 |
| Other Non-Cash Items | 28.56 | 28.03 | 1.96 | 0.884 | 3.2 | 4.89 | -2.31 | 3.52 | 33.41 | 2.72 | 1.09 | 0.415 | 1.81 | 0.514 | 1.33 | 1.06 | 0.627 | -912.2 | -1,024 | -1,375 | -49.23 | -50.26 | -50.73 | -28.92 | 3.46 |
| Changes in Working Capital | 6.05 | 0 | -13.84 | -6.19 | 0.284 | 6.92 | 2.19 | -18.86 | -13.81 | -26.83 | 5.59 | -0.672 | -10.57 | -3.36 | 3.4 | -3.44 | -9.52 | -3.45 | 3.31 | -4 | -0.6 | 1.31 | -1.67 | -4.63 | -0.873 |
| Accounts Receivable | 2.58 | 0.094 | -11.32 | -12.43 | -3.2 | 3.67 | 0.641 | -3.9 | -7.85 | -3.93 | -0.166 | -3.96 | -0.974 | 1.52 | 3.01 | -6.84 | -4.95 | -2,605 | -328.2 | -1,630 | -1,353 | -580.4 | 425.3 | -5,309 | 0 |
| Inventory | 0.281 | -0.292 | 0.309 | 0.071 | 0.229 | 0.342 | 0.072 | -0.081 | 0.28 | 0.014 | -0.102 | 0.157 | 0.093 | -0.255 | -0.446 | -0.508 | -1.48 | 0.076 | 0.218 | 0.32 | -0.513 | -0.373 | 0.513 | -0.489 | 0.004 |
| Accounts Payable | 3.05 | 3.73 | 3.08 | -1.43 | -0.615 | -1.09 | 2.54 | -1.95 | 0.779 | -5.59 | 0.6 | 0.777 | 0.234 | 0.511 | -0.148 | 0.405 | 0.383 | 112.6 | 512.6 | -846.9 | 1,082 | -156.9 | -967.5 | 1,060 | 0 |
| Deferred Revenue | 6.85 | 0 | -2.91 | 7.59 | 3.87 | 4 | -1.06 | -12.93 | -7.03 | -17.33 | 5.26 | 2.35 | -9.92 | -5.14 | 0.979 | 3.5 | -3.48 | 2,489 | -181.4 | 2,473 | 271.2 | 738.9 | 540 | 4,245 | -0.877 |
| Other Working Capital | -6.72 | -3.54 | -2.99 | 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 | 11.49 | 4.12 | -60.11 | -62.73 | -69.92 | -6.66 | -12.49 | -0.978 | -0.726 | -151.8 | -0.598 | -1.52 | -3.69 | 1.48 | -14.03 | -5.31 | -2.16 | -1.59 | -1.77 | -2.45 | -12.86 | -1.73 | -1.98 | -1.92 | -1.32 |
| Investments in Property Plant and Equipment | 15.83 | -1.64 | -0.346 | -19.37 | -10.29 | -6.66 | -1.76 | -0.978 | -0.726 | -0.039 | -0.447 | -1.47 | -3.63 | -4.36 | -10.85 | -5.09 | -0.829 | -1.12 | -1.22 | -2.06 | -2.52 | -1.73 | -1.98 | -1.92 | -1.32 |
| Payments for Acquisitions | -2.1 | 0 | -36.7 | -43.36 | -59.63 | 0 | -10.73 | 0 | 0 | -162.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 162.6 | -0.15 | -0.05 | -2.73 | -1.16 | -3.18 | -0.217 | -2.83 | -0.472 | -0.549 | -0.387 | -10.34 | 0 | 0 | 0 | 0 |
| Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.86 | 0 | 0 | 2.68 | 7 | 0 | 0 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | -2.24 | 5.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -162.6 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash From Financing Activities | -36.82 | -27.74 | 55.95 | 25.88 | 20.93 | -37.16 | -29.48 | -17.74 | -24.62 | 127 | -29.12 | -25.36 | -22.55 | -31.44 | -15.79 | -15.78 | -14.01 | -14.18 | -14.32 | -14.93 | -7.05 | -5.04 | -2.89 | -0.737 | -6.68 |
| 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 |
| Common Stock Issued | 0 | 0 | 0 | 0.023 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.15 | 0.997 | 0.338 | 2.23 | 0 | 0.031 | 16.9 | 0 |
| Common Stock Repurchased | 0.231 | -0.404 | -2.58 | -11.92 | -1.31 | -1.26 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.6 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | -4.34 | -5.73 | -5.62 | -11.64 | -25.09 | -28.94 | -25.53 | -22.64 | -31.44 | -15.89 | -15.79 | -15.77 | -15.62 | -15.53 | -15.48 | -9.28 | -5.04 | -0.25 | -16.88 | 0 |
| Other Financing Activities | -36.82 | -27.74 | 0 | 25.88 | 20.93 | -32.83 | -23.75 | -12.12 | -12.98 | 152 | -0.176 | 0.167 | 0.097 | 0.001 | 0.105 | 0.014 | 1.75 | 1.43 | 1.21 | 0.548 | 2.23 | 0 | -2.64 | 16.15 | -6.68 |
| Effect of Forex Changes on Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 7.6 | 8.48 | -3.1 | -4.48 | -1.24 | 5.31 | 1.62 | 5.21 | -1.7 | -22.73 | 1.16 | 12.06 | 2.82 | 2.25 | 3.72 | -1.45 | -7.36 | -0.062 | 3.05 | -2.91 | -2.12 | 4.31 | 3.12 | 4.33 | 0.985 |
| Cash at Beginning of Period | 12.32 | 3.85 | 6.95 | 11.43 | 12.67 | 7.36 | 5.73 | 0.52 | 2.22 | 24.95 | 23.79 | 11.73 | 8.91 | 6.66 | 2.94 | 4.39 | 11.74 | 11.81 | 8.76 | 11.67 | 13.79 | 9.47 | 6.35 | 2.02 | 1.03 |
| Cash at End of Period | 19.92 | 12.32 | 3.85 | 6.95 | 11.43 | 12.67 | 7.36 | 5.73 | 0.52 | 2.22 | 24.95 | 23.79 | 11.73 | 8.91 | 6.66 | 2.94 | 4.39 | 11.74 | 11.81 | 8.76 | 11.67 | 13.79 | 9.47 | 6.35 | 2.02 |
| Free Cash Flow | 66.73 | 30.49 | -22.35 | 13.01 | 37.46 | 42.48 | 41.84 | 22.95 | 22.92 | 2.07 | 30.43 | 37.48 | 25.42 | 27.84 | 22.69 | 14.55 | 7.98 | 14.59 | 17.92 | 12.41 | 15.28 | 9.35 | 6.01 | 5.07 | 7.67 |
| Operating Cash Flow | 46.92 | 32.13 | 1.06 | 32.38 | 47.74 | 49.14 | 43.6 | 23.93 | 23.64 | 2.1 | 30.88 | 38.95 | 29.05 | 32.21 | 33.54 | 19.64 | 8.81 | 15.71 | 19.14 | 14.47 | 17.8 | 11.07 | 8 | 6.99 | 8.99 |
| Capital Expenditure | 19.81 | -1.64 | -23.41 | -19.37 | -10.29 | -6.66 | -1.76 | -0.978 | -0.726 | -0.039 | -0.447 | -1.47 | -3.63 | -4.36 | -10.85 | -5.09 | -0.829 | -1.12 | -1.22 | -2.06 | -2.52 | -1.73 | -1.98 | -1.92 | -1.32 |