| Period Ending: |
LTM
(Last Twelve Months) |
2025 03-31 |
2024 03-31 |
2023 03-31 |
2022 03-31 |
2021 03-31 |
2020 03-31 |
2019 03-31 |
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 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
1995 12-31 |
1994 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-09 | 2025-06-16 | 2024-06-13 | 2023-06-14 | 2022-06-29 | 2021-06-29 | 2020-08-19 | 2019-07-01 | 2018-04-11 | 2017-03-16 | 2016-03-30 | 2015-03-31 | 2014-02-26 | 2013-04-03 | 2012-04-16 | 2011-04-14 | 2010-04-15 | 2009-04-15 | 2008-04-11 | 2008-02-13 | 2005-12-31 | 2000-12-31 | 2000-04-13 | 1998-12-31 | 1998-03-25 | 1996-12-31 | 1995-12-31 | 1994-12-31 |
| Net Income/Starting Line | -14.73 | -65.22 | -5.35 | -8.77 | 25.87 | -7.81 | -14.56 | -11.71 | -5.79 | -0.333 | -0.02 | -0.022 | -0.023 | -0.025 | -0.026 | -0.034 | -0.029 | -0.036 | 0.092 | -0.026 | -0.002 | -3.08 | 0.096 | 0.816 | 1.14 | 0.7 | 0.67 | 0.27 |
| Cash From Operating Activities | 4.31 | -10.11 | 32.64 | 35.56 | 1.77 | -14.42 | -5.36 | -7.29 | -3.28 | -0.02 | -0.002 | -0.004 | -0.015 | -0.016 | -0.015 | -0.017 | -0.019 | -0.024 | -0.082 | -0.016 | 0 | 0.023 | -0.884 | -2.62 | -5.31 | 0.1 | -0.37 | -0.13 |
| Depreciation and Amortization | 10.25 | 14.12 | 13.51 | 19.34 | 17.41 | 4.88 | 4.46 | 0.6 | 0.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.144 | 0.137 | 0.028 | 0.021 | 0 | 0.02 | 0.01 |
| Deferred Income Tax | 53.4 | 40.37 | -3.81 | 0.712 | 0.293 | 0 | 0 | 0 | 1.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.047 | -0.006 | -0.007 | -0.018 | 0 | 0.16 | -0.18 |
| Stock Based Compensation | 1.28 | 0 | 0 | 0 | 7.43 | 3.44 | 1.79 | 1.17 | 0.16 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -52.77 | -35.9 | 21.49 | 9.41 | 9.88 | 2.36 | 0.239 | 3.35 | 0.857 | 0.306 | 0 | 0 | 0 | 0 | -0.026 | -0.034 | 0 | 0 | -0.126 | 0 | 0 | 1.96 | -0.532 | -1.28 | -1.07 | -0.1 | -1.97 | -0.01 |
| Changes in Working Capital | 6.87 | 36.52 | 6.79 | 14.86 | -59.11 | -17.27 | 2.71 | -0.712 | -0.05 | 0.007 | 0.019 | 0.018 | 0.007 | 0.009 | 0.011 | 0.017 | 0.01 | 0.012 | -0.048 | 0.011 | 0.002 | 0.954 | -0.58 | -2.18 | -5.39 | -0.6 | 0.75 | -0.22 |
| Accounts Receivable | -10.67 | -0.03 | 1.01 | 14.43 | -20.71 | -6.08 | -1.68 | -0.131 | -0.172 | -1.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.3 | 0.27 | 0 |
| Inventory | 0 | 0 | 8.78 | 4.67 | -43.15 | -11.46 | 0.365 | -2.37 | -0.929 | -0.219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.89 | -1.78 | -2.08 | -3.28 | -0.6 | -1.26 | 0 |
| Accounts Payable | 1.37 | 2.45 | 1.14 | -8.69 | 9.93 | 1.81 | 3.28 | 1.44 | 0.419 | -0.003 | 0.002 | 0.001 | -0.008 | -0.002 | -0.003 | 0.005 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.25 | 0 |
| Deferred Revenue | 16.17 | 34.09 | -4.15 | 4.45 | -5.19 | -1.55 | 0.748 | 0.346 | 0.632 | 0.011 | 0.017 | 0.017 | 0.015 | 0.01 | 0.014 | 0.012 | 0.01 | 0 | -0.048 | 0 | 0 | -0.932 | 1.2 | -0.096 | -2.11 | 1.4 | 1.99 | -0.22 |
| Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0 | 0.011 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash From Investing Activities | 41.95 | -5.48 | -8.02 | -12.54 | -69.68 | -7.44 | -0.462 | -9.54 | -0.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.246 | -0.065 | -0.144 | -0.432 | 0 | -0.02 | -0.25 |
| Investments in Property Plant and Equipment | -1.58 | -3.41 | -2.65 | -12.54 | -19.22 | -7.44 | -0.462 | -2.54 | -0.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.089 | -0.057 | -0.039 | -0.143 | 0 | -0.02 | -0.05 |
| Payments for Acquisitions | 0 | 0 | 0 | 0 | -50.52 | 0 | 0 | -7 | 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 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales and Maturities of Investments | 0.16 | 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 Investing Activities | 43.33 | -2.08 | -5.37 | 0 | 0.06 | 0 | 0 | -9.54 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.143 | -0.008 | -0.106 | -0.289 | 0 | 0 | -0.2 |
| Cash From Financing Activities | -0.957 | -9.77 | -8.66 | -6.66 | -27.15 | 139.3 | 4.52 | 14.64 | 4.46 | 0.02 | 0.002 | 0.004 | 0.015 | 0.016 | 0.015 | 0.017 | 0.019 | 0.024 | 0.083 | 0.016 | 0 | 0.164 | 0.92 | 1.31 | 7.2 | -0.1 | 0.35 | 0.32 |
| Debt Repayment | 2.35 | 0 | -3.17 | -3.28 | -56.83 | 2.3 | 2.65 | 0.843 | 0 | 0 | 0 | 0 | 0.011 | 0.016 | 0.015 | 0.017 | 0.019 | 0.024 | 0.093 | 0 | 0 | 0.164 | 0.577 | 1.31 | -0.011 | 0 | 0 | 0 |
| Common Stock Issued | 0 | 0 | 0.076 | 0.102 | 0 | 138.6 | 2.18 | 0 | 6.21 | 0.733 | 0.002 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.343 | 0 | 7.46 | 0 | 0 | 0 |
| Common Stock Repurchased | -0.375 | -6.56 | -2.15 | -0.522 | 0 | -1.5 | 0 | -0.124 | -0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -2.93 | -2.97 | -2.97 | -2.96 | -2.52 | 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 | 0 | -0.241 | -0.438 | 0 | 32.21 | -0.107 | -0.3 | 3.01 | -1.65 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0.016 | 0 | 0 | 0 | -0.007 | -0.25 | -0.1 | 0.35 | 0.32 |
| Effect of Forex Changes on Cash | -9.05 | 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 | 0.01 | 0 |
| Net Change in Cash | 39.63 | -25.36 | 15.95 | 16.35 | -95.06 | 117.5 | -1.3 | -2.2 | 0.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0.001 | 0 | 0 | -0.06 | -0.03 | -1.45 | 1.46 | 0 | -0.03 | -0.06 |
| Cash at Beginning of Period | 30.23 | 55.59 | 39.63 | 23.28 | 118.3 | 0.884 | 2.18 | 4.38 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.086 | 0.116 | 1.57 | 0.111 | 0 | 0.07 | 0 |
| Cash at End of Period | 69.86 | 30.23 | 55.59 | 39.63 | 23.28 | 118.3 | 0.884 | 2.18 | 0.787 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0.026 | 0.086 | 0.116 | 1.57 | 0 | 0.04 | -0.06 |
| Free Cash Flow | 2.72 | -13.51 | 29.98 | 23.02 | -17.45 | -21.85 | -5.82 | -9.84 | -3.68 | -0.02 | -0.002 | -0.004 | -0.015 | -0.016 | -0.015 | -0.017 | -0.019 | -0.024 | -0.082 | -0.016 | 0 | -0.066 | -0.942 | -2.66 | -5.46 | 0.1 | -0.39 | -0.18 |
| Operating Cash Flow | 4.31 | -10.11 | 32.64 | 35.56 | 1.77 | -14.42 | -5.36 | -7.29 | -3.28 | -0.02 | -0.002 | -0.004 | -0.015 | -0.016 | -0.015 | -0.017 | -0.019 | -0.024 | -0.082 | -0.016 | 0 | 0.023 | -0.884 | -2.62 | -5.31 | 0.1 | -0.37 | -0.13 |
| Capital Expenditure | -1.58 | -3.41 | -2.65 | -12.54 | -19.22 | -7.44 | -0.462 | -2.54 | -0.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.089 | -0.057 | -0.039 | -0.143 | 0 | -0.02 | -0.05 |