| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-11-12 | 2025-03-24 | 2024-04-01 | 2023-03-21 | 2022-03-22 | 2021-03-31 | 2020-03-27 | 2019-04-01 | 2018-04-19 | 2017-04-05 | 2016-03-30 | 2015-03-31 | 2014-03-28 | 2013-04-01 | 2013-03-13 | 2011-03-31 | 2010-03-31 | 2009-04-15 | 2008-03-31 | 2007-04-02 | 2006-04-13 | 2005-05-06 | 2004-04-15 | 2003-04-15 | 2002-04-03 | 2001-04-17 | 2000-03-30 | 1999-04-15 | 1998-04-15 | 1996-12-31 | 1996-05-08 | 1994-12-31 | 1993-12-31 | 1992-12-31 |
| Net Income/Starting Line | -0.077 | -0.018 | -0.021 | 0.181 | 0.07 | 1.92 | -2.35 | -0.484 | -3.25 | 0.048 | -2.62 | -0.779 | 0.426 | 0.168 | -11.79 | -0.011 | -2.21 | 15.49 | 0.689 | 0.848 | -0.986 | -2.17 | 0.222 | -8.37 | 6.42 | -10.62 | 0.082 | -8.9 | -5.7 | -4.8 | 5.8 | 1.8 | 1.5 | 7.1 |
| Cash From Operating Activities | -0.103 | -0.064 | 0.022 | 0.184 | 0.123 | -0.535 | -0.239 | -0.637 | 0.202 | -0.314 | 0.579 | -0.282 | 1.6 | 0.501 | 0.566 | 0.104 | 0.736 | 0.427 | 0.527 | -0.64 | 0.355 | 0.37 | -0.486 | -3.88 | -2.58 | 0.241 | 0.408 | -5.6 | -6.5 | -1.1 | -2.6 | -3.7 | -2.3 | -2.1 |
| Depreciation and Amortization | 0.01 | 0.013 | 0.013 | 0.012 | 0.013 | 0.012 | 0.018 | 0.253 | 0.396 | 0.664 | 0.721 | 0.732 | 0.763 | 0.779 | 0.416 | 0.363 | 0.061 | 0.171 | 0.047 | 0.369 | 0.493 | 1.61 | 0.33 | 0.321 | 2.33 | 3.74 | 3.98 | 4.4 | 3.3 | 2 | 0.2 | 1.9 | 1 | 0.4 |
| Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0.241 | 0.437 | 0 | 0 | 0 | 1.19 | 2.4 | 0 | 0 | -2.1 | -4.1 | -2 | 0 | 0 | 0.8 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 0.047 | 0 | 0.012 | 0 | 0 | -2.14 | 2.29 | 0.884 | 2.65 | -0.938 | 1.29 | -0.175 | -0.981 | -1.1 | 11.92 | -0.252 | 2.27 | -16.43 | -0.222 | 0.268 | 0.118 | -1.74 | -1.19 | 4.44 | -13.4 | 7.41 | -1.98 | 0.1 | 0.1 | -0.1 | -7 | -7.4 | 0.1 | -8.9 |
| Changes in Working Capital | -0.083 | -0.059 | 0.018 | -0.009 | 0.04 | -0.325 | -0.19 | -0.406 | 0.401 | -0.088 | 1.19 | -0.235 | 1.39 | 0.65 | 0.025 | 0.004 | 0.618 | 0.943 | -0.228 | 0.241 | 0.73 | 2.66 | 0.151 | -1.46 | -0.33 | -0.288 | -1.67 | -2.8 | -1.3 | 4.1 | -1.6 | 0 | -3.2 | -0.7 |
| Accounts Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.117 | 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 | -0.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.3 |
| Accounts Payable | -0.042 | -0.062 | 0.012 | 0.003 | -0.052 | -0.128 | -0.232 | -0.384 | 0.178 | -0.095 | 0.92 | -0.24 | 1.56 | 0.756 | 0.106 | 0.275 | 0 | 1.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | -0.041 | 0.003 | 0.006 | -0.012 | 0.092 | -0.197 | 0.042 | -0.022 | 0.223 | 0.007 | 0.273 | 0.005 | -0.163 | -0.106 | -0.081 | -0.271 | 0.618 | -0.873 | -0.228 | 0.241 | 1.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.1 | -0.4 |
| Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.66 | 0.151 | -1.46 | -0.33 | -0.288 | -1.67 | -2.8 | -1.3 | 4.1 | -1.6 | 0 | 0 | 0 |
| Cash From Investing Activities | -0.02 | -0.02 | -0.011 | 0 | 0.276 | 0.593 | -0.056 | -3.96 | 0.014 | 0.686 | -0.125 | -0.954 | -0.401 | -0.209 | -1.34 | -0.267 | -0.823 | 2.63 | -0.679 | 2.25 | 3.56 | -4.17 | -0.765 | 8.27 | 8.16 | -0.782 | 4.43 | -3.3 | -0.9 | -15.7 | 17.9 | 37.1 | 8.6 | 7.6 |
| Investments in Property Plant and Equipment | -0.02 | -0.02 | -0.011 | 0 | 0 | 0 | -0.068 | 0 | -0.01 | -0.052 | -0.367 | -0.304 | -0.401 | -0.209 | -1.34 | -0.267 | -0.107 | -12.18 | -0.049 | -0.148 | -0.047 | -4.17 | -1.23 | -0.285 | -24.29 | -1.8 | -1.76 | -4.8 | -4 | -16.5 | -1.9 | -1.4 | -1.1 | -1.3 |
| Payments for Acquisitions | 0 | 0 | 0 | 0 | 0 | 0.085 | 0 | 0 | 0 | 0.7 | 0.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0 | 0 | 4.33 | 0 | 0 | 0 | 0 | 0 | 0 | 67.7 |
| Other Investing Activities | 0 | 0 | 0 | 0 | 0.276 | 0.508 | 0.012 | -3.96 | 0.024 | 0.738 | 0.242 | -0.65 | -0.401 | -0.209 | -1.34 | -0.267 | -0.716 | 14.81 | -0.63 | 2.4 | 3.61 | 0 | 0.46 | 7.46 | 33.55 | 1.01 | 1.86 | 1.5 | 3.1 | 0.8 | 19.8 | 38.5 | 9.7 | -58.8 |
| Cash From Financing Activities | 0 | 0 | 0 | 0 | -0.174 | -0.053 | -0.044 | 4.54 | 0.09 | -0.732 | -0.281 | -0.085 | 0.022 | -0.003 | 0.82 | 0.067 | 0.052 | -3.04 | 0 | -0.204 | -4.03 | 3.72 | 1.28 | -4.97 | -6.62 | -5.99 | -2.05 | 15 | 4.6 | 12 | -16.5 | -26.1 | -6.3 | -4.4 |
| Debt Repayment | 0 | 0 | 0 | 0 | -0.174 | -0.053 | -0.044 | -0.07 | -0.073 | -0.732 | -0.281 | -0.085 | 0.022 | -0.003 | 0.82 | 0.067 | 0.052 | -5.89 | 0 | -0.23 | -3.83 | -5.59 | 0.41 | 0.236 | -2.26 | 0.231 | -0.416 | -4.7 | 4.7 | 12.5 | -14.3 | -25.9 | -8.2 | -4.4 |
| Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.61 | 0.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.86 | 0 | 0.026 | 0 | 0 | 0.792 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 2 | 1 |
| Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.009 | 0 | -4.2 | -4.76 | 0 | -0.5 | -0.3 | -0.1 | -2 | 0 | 0 | -1 |
| 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 | -0.004 | -0.16 | -1.46 | -1.63 | -1.6 | 0 | -0.3 | -0.2 | -0.2 | 0 | 0 |
| Other Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | -0.138 | 8.8 | 0.085 | -5.21 | 0 | 0 | 0 | 21.8 | -0.1 | -0.1 | 0 | 0 | -0.1 | 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 | -1.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.9 | 7.4 | 16.8 | -15.3 | -33.4 | 0 | -5.5 |
| Net Change in Cash | -0.056 | -0.084 | 0.011 | 0.184 | 0.225 | 0.005 | -0.339 | -0.058 | 0.306 | -0.36 | 0.173 | -1.32 | 1.22 | 0.289 | 0.05 | -0.096 | -0.035 | 0.018 | -0.152 | -0.326 | -0.112 | -0.075 | 0.027 | -0.585 | -1.04 | -6.53 | 2.79 | 15 | 4.6 | 12 | -16.5 | -26.1 | 0 | -4.4 |
| Cash at Beginning of Period | 0.363 | 0.447 | 0.436 | 0.252 | 0.027 | 0.022 | 0.361 | 0.419 | 0.113 | 0.473 | 0.3 | 1.62 | 0.398 | 0.109 | 0.059 | 0.155 | 0.19 | 0.172 | 0.324 | 0.65 | 0.762 | 1.43 | 0.661 | 1.25 | 2.29 | 8.81 | 6.02 | 0 | 2.8 | 7.6 | 8.3 | 1.1 | 1.2 | 0.1 |
| Cash at End of Period | 0.307 | 0.363 | 0.447 | 0.436 | 0.252 | 0.027 | 0.022 | 0.361 | 0.419 | 0.113 | 0.473 | 0.3 | 1.62 | 0.398 | 0.109 | 0.059 | 0.155 | 0.19 | 0.172 | 0.324 | 0.65 | 1.35 | 0.688 | 0.661 | 1.25 | 2.29 | 8.81 | 15 | 7.4 | 19.6 | -8.2 | -25 | 1.2 | -4.3 |
| Free Cash Flow | -0.123 | -0.084 | 0.011 | 0.184 | 0.123 | -0.535 | -0.307 | -0.637 | 0.192 | -0.366 | 0.212 | -0.586 | 1.2 | 0.292 | -0.77 | -0.163 | 0.629 | -11.76 | 0.478 | -0.788 | 0.308 | -3.79 | -1.71 | -4.17 | -26.88 | -1.55 | -1.36 | -10.4 | -10.5 | -17.6 | -4.5 | -5.1 | -3.4 | -3.4 |
| Operating Cash Flow | -0.103 | -0.064 | 0.022 | 0.184 | 0.123 | -0.535 | -0.239 | -0.637 | 0.202 | -0.314 | 0.579 | -0.282 | 1.6 | 0.501 | 0.566 | 0.104 | 0.736 | 0.427 | 0.527 | -0.64 | 0.355 | 0.37 | -0.486 | -3.88 | -2.58 | 0.241 | 0.408 | -5.6 | -6.5 | -1.1 | -2.6 | -3.7 | -2.3 | -2.1 |
| Capital Expenditure | -0.02 | -0.02 | -0.011 | 0 | 0 | 0 | -0.068 | 0 | -0.01 | -0.052 | -0.367 | -0.304 | -0.401 | -0.209 | -1.34 | -0.267 | -0.107 | -12.18 | -0.049 | -0.148 | -0.047 | -4.17 | -1.23 | -0.285 | -24.29 | -1.8 | -1.76 | -4.8 | -4 | -16.5 | -1.9 | -1.4 | -1.1 | -1.3 |