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 |
2001 12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-05-12 | 2025-03-04 | 2024-03-05 | 2023-03-07 | 2022-03-03 | 2021-03-09 | 2020-03-06 | 2019-03-13 | 2018-03-09 | 2017-03-10 | 2016-03-10 | 2015-03-16 | 2014-03-11 | 2013-03-12 | 2012-03-09 | 2011-03-14 | 2010-03-11 | 2009-03-13 | 2008-03-17 | 2007-03-16 | 2006-03-27 | 2004-12-31 | 2003-12-31 | 2001-12-31 |
Net Income/Starting Line | 12.05 | 9.89 | 26 | 12.63 | 34.72 | 48.56 | 2.02 | -6.54 | -11.48 | -28.3 | -3.35 | -56.13 | -51.29 | -37.19 | 17.54 | 69.73 | 49.24 | 20.2 | 8.34 | 15.55 | 18.71 | 12.98 | -0.674 | -4.64 |
Cash From Operating Activities | 35.86 | 29.31 | 25.56 | 0.882 | 27.45 | 23.48 | 0.988 | -1.69 | -11.32 | -6.11 | 14.34 | 12.02 | 3.25 | 15.99 | 36.84 | 114.5 | 73.17 | 54.18 | 15.73 | 15.26 | 38.97 | 26.67 | 9.72 | -4.64 |
Depreciation and Amortization | 12.91 | 11.33 | 6.6 | 6.36 | 7.14 | 7.4 | 8.12 | 8.42 | 8.7 | 11.07 | 14.51 | 19.34 | 23.7 | 26.85 | 28.46 | 26.22 | 24.24 | 17.92 | 15.93 | 15.06 | 13.28 | 11.12 | 7.83 | 5.47 |
Deferred Income Tax | -2.12 | -2.24 | 1.63 | 1.29 | 12.01 | -35.87 | 0.153 | 18.24 | -0.424 | 36.06 | 15.52 | -4.53 | 26.49 | -14.23 | 3.04 | 2.43 | -2.68 | -0.298 | -2.76 | -3.65 | 0.34 | -0.329 | -0.531 | 0 |
Stock Based Compensation | 4.73 | 4.63 | 5.89 | 3.11 | 2.89 | 1.69 | 0.679 | 0.522 | 1.22 | 1.44 | 1.13 | 2.62 | 3 | 4.34 | 3.54 | 2.67 | 2.38 | 2.2 | 1.85 | 1.42 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | 59.27 | 60.17 | 14.88 | 35.38 | 13.77 | 26.65 | 19.9 | -0.589 | 13.51 | -6.25 | -3.15 | 58.48 | 20.77 | 64.77 | 41.7 | 45.78 | 37.52 | 22 | 21.38 | 16.21 | 15.02 | 11.45 | 5.07 | -0.829 |
Changes in Working Capital | -50.19 | -54.48 | -29.44 | -57.9 | -32.89 | -24.95 | -29.87 | -21.75 | -22.85 | -20.12 | -10.32 | -7.76 | -19.42 | -28.56 | -57.45 | -32.36 | -37.52 | -7.84 | -29.01 | -29.33 | -8.38 | -8.55 | -1.97 | 0 |
Accounts Receivable | -46.3 | -65.98 | -45.76 | -48.64 | -26.5 | -37.38 | -25.99 | -23.84 | -15.73 | -15.7 | -13.22 | -14.47 | -15.05 | -19.2 | -15.32 | -36.73 | -51.07 | -22.77 | -21.46 | -21.87 | 0 | 0 | 0 | 0 |
Inventory | -0.054 | -0.184 | -0.33 | 0.103 | -0.327 | -0.786 | -0.157 | 0.206 | 0.03 | 0.201 | 0.009 | 0.372 | 0.408 | 0.421 | 0.504 | -0.226 | 0.188 | -0.824 | -0.102 | -0.587 | -0.065 | -0.577 | -0.132 | 0 |
Accounts Payable | 9.07 | 11.58 | 5.04 | -2.03 | -3.68 | 0.856 | 0.444 | 3.75 | -3.19 | 0.742 | 1 | -2.73 | 1.46 | -2.18 | -5.51 | 2.34 | 0.358 | 0.818 | -0.284 | -1.44 | 0 | 0 | 0 | 0 |
Deferred Revenue | -6.29 | 0 | 11.61 | -7.33 | -2.39 | 12.36 | -4.17 | -1.87 | -3.95 | -5.36 | 1.89 | 9.07 | -6.24 | -7.6 | -37.13 | 2.26 | 13 | 14.94 | -7.16 | -5.43 | -8.31 | -7.97 | -1.84 | 0 |
Other Working Capital | -6.62 | 0.104 | 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 | -74.64 | -46.97 | 7.37 | -21.35 | 37.85 | -5.48 | -4.81 | -2.35 | -22.89 | -2.18 | -1.77 | -7.41 | -5.79 | -10.19 | -37.39 | -42.11 | -51.59 | -31.2 | -23.83 | -52.16 | -50.4 | -38.31 | -2.15 | -7.32 |
Investments in Property Plant and Equipment | -75.07 | -56.87 | -40.7 | -8.99 | -7.53 | -5.58 | -5.38 | -4.7 | -4.75 | -3.6 | -2.22 | -7.47 | -6.54 | -8.84 | -38.12 | -42.35 | -24.02 | -20.17 | -24.77 | -19.34 | -22.62 | -23.81 | -3.6 | -7.32 |
Payments for Acquisitions | -9.72 | 0 | 0 | 0 | 0 | 0 | 0 | 2.35 | 15.46 | 0.451 | 0.451 | 0 | 0 | -1.47 | 0 | 0 | -27.55 | -10.52 | 0 | -32.87 | -27.78 | -14.5 | 0 | 0 |
Purchases of Securities | 0 | 0 | -24.34 | -14.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales and Maturities of Investments | 0 | 0 | 39.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 0.426 | 9.89 | 33.31 | 2.39 | 45.38 | 0.097 | 0.575 | 2.35 | -18.13 | 1.41 | 0.451 | 0.067 | 0.75 | 0.124 | 0.73 | 0.241 | -0.023 | -0.519 | 0.936 | 0.053 | 0 | 0 | 1.44 | 7.32 |
Cash From Financing Activities | -2.34 | -3.33 | -2.94 | -12.55 | -20.01 | -18.62 | -3.48 | -4.57 | 27.7 | -9.07 | 13.55 | -5.2 | -46.28 | 29.39 | -38.92 | -52.43 | 9.27 | -11.24 | 5.14 | -6.89 | 20.24 | 4.12 | -3.89 | 0 |
Debt Repayment | 1.67 | 0.495 | 0 | 0 | -17.83 | -17 | -14.47 | -4.19 | -4.66 | -8.24 | 9.18 | -24.93 | 16.59 | 37.02 | -20.44 | -0.384 | 18.08 | -5.2 | 4.87 | -8.12 | -36.06 | 3.77 | 19.4 | 0 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 12.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.93 | 0 | 0.197 | 0.729 | 59.82 | 0.097 | 0.025 | 0 |
Common Stock Repurchased | 0 | 0 | -0.891 | -9.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50.09 | -26.19 | -6.58 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid | 0 | 0 | 0 | -1.11 | -1.22 | -1.38 | 0 | 0 | 0 | 0 | 0 | -4.32 | -6.71 | -6.44 | -18.49 | -5.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | -4 | -3.83 | -2.05 | -1.99 | -0.962 | -0.242 | 23.69 | -0.372 | 12.11 | -0.823 | 4.37 | 24.05 | -56.16 | -1.19 | 0.007 | 3.59 | 2.44 | 0.549 | 0.073 | 0.499 | -3.51 | 0.251 | -0.025 | 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 |
Net Change in Cash | -38.33 | -21 | 29.98 | -33.02 | 45.28 | -0.618 | -7.3 | -8.61 | -6.5 | -17.36 | 26.12 | -0.587 | -48.82 | 35.18 | -39.47 | 19.92 | 30.84 | 11.73 | -2.96 | -43.8 | 8.81 | -7.52 | 3.68 | -11.97 |
Cash at Beginning of Period | 66.99 | 80.27 | 50.29 | 83.31 | 38.03 | 38.64 | 45.95 | 54.55 | 21.06 | 38.42 | 12.3 | 12.89 | 61.71 | 26.52 | 66 | 46.08 | 15.23 | 3.5 | 6.46 | 50.26 | 41.45 | 48.97 | 7.4 | 7.32 |
Cash at End of Period | 28.66 | 59.27 | 80.27 | 50.29 | 83.31 | 38.03 | 38.64 | 45.95 | 14.56 | 21.06 | 38.42 | 12.3 | 12.89 | 61.71 | 26.52 | 66 | 46.08 | 15.23 | 3.5 | 6.46 | 50.26 | 41.45 | 11.08 | -4.64 |
Free Cash Flow | -39.21 | -27.56 | -15.14 | -8.1 | 19.92 | 17.91 | -4.4 | -6.39 | -16.08 | -9.7 | 12.12 | 4.55 | -3.29 | 7.15 | -1.28 | 72.11 | 49.15 | 34.01 | -9.03 | -4.08 | 16.34 | 2.86 | 6.12 | -11.97 |
Operating Cash Flow | 35.86 | 29.31 | 25.56 | 0.882 | 27.45 | 23.48 | 0.988 | -1.69 | -11.32 | -6.11 | 14.34 | 12.02 | 3.25 | 15.99 | 36.84 | 114.5 | 73.17 | 54.18 | 15.73 | 15.26 | 38.97 | 26.67 | 9.72 | -4.64 |
Capital Expenditure | -75.07 | -56.87 | -40.7 | -8.99 | -7.53 | -5.58 | -5.38 | -4.7 | -4.75 | -3.6 | -2.22 | -7.47 | -6.54 | -8.84 | -38.12 | -42.35 | -24.02 | -20.17 | -24.77 | -19.34 | -22.62 | -23.81 | -3.6 | -7.32 |