| Period Ending: |
LTM
(Last Twelve Months) |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2022-08-15 | 2022-03-09 | 2021-03-08 | 2020-03-02 | 2019-03-04 | 2018-02-22 | 2017-02-23 | 2016-02-25 | 2015-03-16 | 2014-03-31 | 2013-04-01 | 2012-03-30 | 2011-04-14 | 2010-04-15 | 2009-03-31 | 2008-03-17 | 2007-03-16 | 2006-03-13 | 2005-03-10 | 2004-03-15 | 2003-03-28 | 2002-03-28 | 2001-03-30 | 2000-02-25 | 1999-03-31 | 1998-03-30 | 1997-03-31 | 1995-12-31 | 1994-12-31 |
| Net Income/Starting Line | 3.97 | 19.66 | -39.42 | -116.5 | -199.5 | -114.8 | -78.19 | -41.91 | -21.31 | -17.93 | -7.74 | -11.55 | -3.76 | -8.63 | -62.85 | -53.08 | -39.45 | -27.36 | -40.54 | -38.84 | -43.32 | -24.68 | -13.8 | -9.15 | -7.9 | -6.4 | -9.6 | -8.6 | -10.3 |
| Cash From Operating Activities | 13.13 | 28.24 | -37.64 | -84.95 | -152.4 | -84.88 | -58.67 | -25.18 | -12.88 | -4.73 | -2.13 | -1.83 | -3.39 | -16.53 | -53.13 | -41.58 | -29.15 | -27.29 | -35.93 | -40.01 | -38.17 | -24.02 | -11.96 | -11.69 | -7.2 | -0.2 | -11.8 | -7.3 | -9.6 |
| Depreciation and Amortization | 1.79 | 1.88 | 4.08 | 4.55 | 4.41 | 1.27 | 0.73 | 0.347 | 0.017 | 0.005 | 0 | 0 | 0 | 0.117 | 0.99 | 1.69 | 1.99 | 2.11 | 2.08 | 1.92 | 1.39 | 0.684 | 0.381 | 0.357 | 0.4 | 0.8 | 0.8 | 0.8 | 0.7 |
| Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.05 | 0 | -0.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Based Compensation | 4.95 | 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 | 0.933 | 7.26 | 8.55 | 10.11 | 7.03 | 0.199 | 0.075 | 0.016 | 0.025 | 0 | -3 | 9.51 | -0.32 | -3.09 | 3.29 | 5.53 | 5.51 | 0.3 | 0.342 | 0.25 | 0.426 | 0.213 | -0.634 | 0 | 0 | 0.1 | 0.2 | 0.3 | 0.3 |
| Changes in Working Capital | 1.49 | -5.03 | -17.06 | -6.83 | 0.512 | 6.66 | 4.16 | 3.29 | -0.663 | 0.823 | -0.004 | -0.04 | 0.2 | -7.58 | 1.02 | 4.28 | 2.8 | -2.34 | 2.19 | -3.34 | 3.33 | -0.234 | 2.1 | -2.89 | 0.3 | 5.3 | -3.2 | 0.2 | -0.3 |
| Accounts Receivable | 2.67 | -2.78 | -1.69 | -1.58 | -1.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | -2.82 | -1.12 | -1.49 | -0.191 | -2.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 0.283 | -0.484 | -2.81 | -4.39 | -2.91 | 4.83 | 3.6 | 1.78 | -0.104 | 0.822 | -0.049 | 0.031 | -0.231 | -6.4 | 2.42 | 0 | 1.11 | 0 | 2.37 | -1.53 | 1.2 | 0.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 1.35 | -0.653 | -11.06 | -0.668 | 6.83 | 1.83 | 0.562 | 1.52 | -0.559 | 0.001 | 0.045 | -0.071 | 0.431 | -1.18 | -1.4 | 0 | 1.69 | 0 | -0.185 | -1.81 | 2.14 | -0.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.28 | 0 | -2.34 | 0 | 0 | 0 | 0 | 2.1 | -2.89 | 0.3 | 5.3 | -3.2 | 0.2 | -0.3 |
| Cash From Investing Activities | 0.253 | -0.009 | -30.95 | -0.698 | -2.34 | -9.19 | -2.22 | -1.82 | -0.258 | -0.043 | 0 | 0 | 0 | 10.84 | 24.04 | 3.35 | 26.48 | -46.6 | 5.33 | 16.46 | -16.19 | -7.09 | -24.84 | 5 | 2.5 | 2.3 | -14.3 | -1.6 | -3 |
| Investments in Property Plant and Equipment | -0.009 | -0.009 | 0 | -0.698 | -2.34 | -9.19 | -2.22 | -1.82 | -0.258 | -0.043 | 0 | 0 | 0 | -0.024 | -0.622 | -0.354 | -0.335 | -0.123 | -1.88 | -1.81 | -5.14 | -1.34 | -0.541 | -0.18 | -0.1 | -0.1 | -0.2 | -0.2 | -0.3 |
| Payments for Acquisitions | 0 | 0 | -33.51 | 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 |
| Purchases of Securities | 0.406 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -51.41 | -16.7 | -82.35 | -37.37 | -56.15 | -71.33 | -33.89 | -40.72 | -12.29 | -20.6 | -21.8 | -13.8 | -1.3 | -2.5 |
| Sales and Maturities of Investments | 0 | 0 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 24.66 | 55.75 | 44.05 | 36.24 | 45.3 | 74.97 | 60.64 | 28.69 | 16.61 | 17.47 | 23.4 | 24.5 | 0 | 0 | 0 |
| Other Investing Activities | -0.144 | 0 | 3.07 | 0 | 0 | 0 | 0 | 0 | 0 | -0.043 | 0 | 0 | 0 | 0.861 | -0.116 | -0.628 | -0.536 | -0.361 | -0.723 | -0.549 | -0.348 | -0.554 | -0.191 | 0 | -0.2 | -0.3 | -0.3 | -0.1 | -0.2 |
| Cash From Financing Activities | -10.95 | -2.79 | 1.12 | 0.864 | 236.4 | 119.3 | 0.149 | 104.9 | 53.06 | 10 | 0.5 | -0.017 | 6 | 0.501 | 34.17 | 38.77 | 0.089 | 77.44 | 29.44 | 21.96 | 50.03 | 32.98 | 40.44 | -0.082 | 3.9 | 3.4 | 12.9 | 17.3 | 16.3 |
| 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 | 0 | 0 | 0 | 0 |
| Common Stock Issued | 0.595 | 0.436 | 0.605 | 0.833 | 109.8 | 117.5 | 0 | 104.6 | 53.06 | 6.75 | 4.63 | 0 | 0.012 | 6.81 | 28.33 | 38.67 | 0.353 | 78.45 | 29.95 | 21.57 | 48.75 | 33.37 | 40.64 | 0.083 | 4 | 4 | 13.8 | 18.1 | 12.8 |
| Common Stock Repurchased | -16.62 | -3.38 | 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 |
| 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 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | -10.95 | -2.79 | 1.12 | 0.864 | 236.4 | 119.3 | 0.149 | 104.9 | 53.06 | 10 | 0.5 | 0 | 6 | 0.501 | 34.17 | 38.77 | 0.089 | 77.44 | 29.44 | 21.96 | 50.03 | 32.98 | 40.44 | -0.082 | 3.9 | 3.4 | 12.9 | 17.3 | 16.3 |
| Effect of Forex Changes on Cash | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.7 | -2.1 | 0 | 0 | 0 |
| Net Change in Cash | 1.57 | 25.45 | -67.47 | -84.78 | 81.69 | 25.19 | -60.74 | 77.91 | 39.93 | 5.22 | -1.64 | -1.83 | 2.61 | -5.19 | 5.07 | 0.544 | -2.58 | 3.55 | -1.16 | -1.59 | -4.32 | 1.87 | 3.65 | -6.77 | 3.9 | 3.4 | -13.2 | 8.4 | 3.7 |
| Cash at Beginning of Period | 46.8 | 21.26 | 88.73 | 173.5 | 91.82 | 65.73 | 126.5 | 48.55 | 8.63 | 3.4 | 5.04 | 6.87 | 4.25 | 9.45 | 4.37 | 3.83 | 6.41 | 2.86 | 4.02 | 5.61 | 9.93 | 8.06 | 4.41 | 11.18 | 12 | 6.6 | 19.8 | 11.4 | 7.7 |
| Cash at End of Period | 48.38 | 46.71 | 21.26 | 88.73 | 173.5 | 90.92 | 65.73 | 126.5 | 48.55 | 8.63 | 3.4 | 5.04 | 6.87 | 4.25 | 9.45 | 4.37 | 3.83 | 6.41 | 2.86 | 4.02 | 5.61 | 9.93 | 8.06 | 4.41 | 15.9 | 10 | 6.6 | 19.8 | 11.4 |
| Free Cash Flow | 13.12 | 28.23 | -37.64 | -85.65 | -154.7 | -94.08 | -60.89 | -27 | -13.14 | -4.78 | -2.13 | -1.83 | -3.39 | -16.55 | -53.76 | -41.94 | -29.48 | -27.41 | -37.81 | -41.82 | -43.31 | -25.36 | -12.5 | -11.87 | -7.3 | -0.3 | -12 | -7.5 | -9.9 |
| Operating Cash Flow | 13.13 | 28.24 | -37.64 | -84.95 | -152.4 | -84.88 | -58.67 | -25.18 | -12.88 | -4.73 | -2.13 | -1.83 | -3.39 | -16.53 | -53.13 | -41.58 | -29.15 | -27.29 | -35.93 | -40.01 | -38.17 | -24.02 | -11.96 | -11.69 | -7.2 | -0.2 | -11.8 | -7.3 | -9.6 |
| Capital Expenditure | -0.009 | -0.009 | 0 | -0.698 | -2.34 | -9.19 | -2.22 | -1.82 | -0.258 | -0.043 | 0 | 0 | 0 | -0.024 | -0.622 | -0.354 | -0.335 | -0.123 | -1.88 | -1.81 | -5.14 | -1.34 | -0.541 | -0.18 | -0.1 | -0.1 | -0.2 | -0.2 | -0.3 |