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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-05-08 | 2025-03-03 | 2024-02-28 | 2023-02-28 | 2022-03-01 | 2021-03-23 | 2020-03-26 | 2019-03-29 | 2018-02-06 | 2017-03-07 | 2016-03-03 | 2015-02-18 | 2014-02-05 | 2013-02-08 | 2012-02-09 | 2011-02-03 | 2010-02-01 | 2009-02-13 | 2008-02-13 | 2007-02-26 | 2012-05-09 | 2005-02-16 | 2004-06-24 | 2003-03-17 | 2002-03-22 | 2001-04-02 | 1999-12-31 |
Net Income/Starting Line | -72.79 | -24.34 | -97.22 | -76.25 | -32.38 | -6.33 | -4.63 | -6.56 | -11.91 | -14.85 | -14.14 | -12.39 | 31.54 | -3.45 | -2.61 | -12.02 | -3.47 | 15.35 | 20.3 | 6.19 | -30.67 | -37.78 | -21.62 | -15.93 | -14.34 | -17.48 | -4.5 |
Cash From Operating Activities | -109.1 | -116.9 | -82.03 | -77.51 | -30.2 | -5.38 | -2.51 | -4.77 | -8.24 | -12.23 | -9.05 | -9.55 | -6.95 | -7.17 | -0.26 | -0.143 | -14.69 | 11.16 | 2.23 | -11.83 | 113.2 | -32.57 | -20.51 | -15.5 | -12.37 | -7.39 | -2.69 |
Depreciation and Amortization | 1.04 | 1.13 | 1.53 | 1.3 | 0.534 | 0.022 | 0.058 | 0.069 | 0.068 | 0.058 | 0.045 | 0.015 | 0 | 0.122 | 0.163 | 0.232 | 0.257 | 0.452 | 0.356 | -25.86 | 0.368 | 0.383 | 0.341 | 0.349 | 1.44 | 6.16 | 1.54 |
Deferred Income Tax | 0 | 0 | 0 | -8.12 | 3.39 | 0 | -1.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.61 | 0 | 0 | -9.82 | -6.29 | -6.43 | -0.248 | -0.401 | -0.139 | -1.2 | 0 | 0 | 0 |
Stock Based Compensation | 19.18 | 16.29 | 4.59 | 2.07 | 1.76 | 0.988 | 1.3 | 2.39 | 2.97 | 4.33 | 3.46 | 3.76 | 3.1 | 6.61 | 5.43 | 20.13 | 6.66 | 10.21 | 6.29 | 6.47 | 0.248 | 0.401 | 0.139 | 1.2 | 0 | 0 | 0 |
Other Non-Cash Items | -104.9 | -108.2 | 0 | 8.12 | -3.39 | -0.346 | 1.25 | 2.66 | -0.002 | -0.008 | -0.004 | -0.002 | -41.13 | -10.3 | -12.37 | -9.24 | 0.022 | 11.28 | 6.97 | 4.7 | 0.148 | -0.083 | 0.139 | 0.212 | 0.05 | 2.65 | 0.122 |
Changes in Working Capital | 8.57 | -1.83 | 9.08 | -4.63 | -0.104 | 0.288 | 0.763 | -0.67 | 0.635 | -1.77 | 1.59 | -0.937 | -0.463 | -0.158 | 6.52 | 0.76 | -18.16 | -16.3 | -25.4 | 3.1 | 143.4 | 4.91 | 0.63 | -0.134 | 0.473 | 1.29 | 0.144 |
Accounts Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.81 | 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 | -0.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | -1.41 | -2.92 | 6.9 | -3.45 | 6.21 | 0.458 | 0.159 | -0.13 | 0.129 | -0.711 | 0.841 | -0.272 | 0.084 | -0.103 | -0.643 | -0.21 | -0.899 | -1.41 | 2.64 | -0.013 | 0.121 | -1.35 | 0.793 | -0.143 | 0 | 0 | 0 |
Deferred Revenue | 9.98 | 1.09 | 2.18 | -1.19 | -6.32 | -0.17 | 0.604 | -0.54 | 0.506 | -1.06 | 0.753 | -0.665 | -0.547 | -0.055 | 7.16 | 6.29 | -17.26 | -14.89 | -28.04 | 3.12 | 143.3 | 6.26 | -0.163 | 0.009 | 0.473 | 1.29 | 0.144 |
Other Working Capital | 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 |
Cash From Investing Activities | -0.103 | -0.103 | -0.414 | -2.71 | -22.21 | 0.36 | -0.018 | 0 | 2.1 | -2.17 | -0.192 | 1.17 | 5.66 | 17.62 | 59.9 | 52.46 | -103.2 | 80.24 | 69.09 | -69.14 | -19.28 | -32.88 | -65.32 | -0.007 | -1.34 | -1.3 | -0.039 |
Investments in Property Plant and Equipment | -0.103 | -0.103 | -0.414 | -2.71 | -22.21 | 0 | -0.018 | 0 | 0 | -0.075 | -0.195 | -0.08 | 0 | 0 | 0 | 0 | 0 | -2.12 | -0.696 | -0.094 | -0.463 | -0.156 | -0.026 | -0.007 | -1.34 | -1.3 | -0.039 |
Payments for Acquisitions | 0 | 0 | 0 | 0 | 0 | 0.36 | 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 | -0.399 | -4.14 | -3.85 | -2.6 | -6.64 | -20.77 | -2.5 | -65.75 | -154 | -2.12 | -138.4 | -136.1 | -93.59 | -114.1 | -68.83 | 0 | 0 | 0 | 0 |
Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.5 | 2.05 | 3.85 | 3.85 | 12.3 | 38.39 | 62.4 | 118.2 | 50.77 | 82.36 | 208.2 | 67.07 | 74.77 | 81.34 | 3.53 | 0 | 0 | 0 | 0 |
Other Investing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | -0.002 | 0 | 0.001 | 0.006 | 0.018 | 0 | 0 | 0 | 2.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash From Financing Activities | 102.4 | 124.5 | 2.56 | 47.8 | 192.3 | 75.45 | 5.81 | 14.1 | 0 | -0.284 | -0.046 | 0.379 | 0.524 | -34.24 | 8.7 | -83.32 | 0.555 | -24.81 | -1.14 | 1.7 | 0.321 | 54.8 | 47.77 | 0.322 | 0.061 | 78.27 | 9.74 |
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 |
Common Stock Issued | -123.6 | 0 | 2.56 | 47.33 | 189.8 | 75.19 | -0.06 | 14.1 | 0 | 0 | 0 | 0.379 | 0.524 | 0 | 9.04 | 2.08 | 0.564 | 1.1 | 2.65 | 1.64 | 0.321 | 54.8 | 47.77 | 0.322 | 0.061 | 78.22 | 9.73 |
Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -26.21 | -3.79 | 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 | -85.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 1.01 | 124.5 | 2.56 | 0.475 | 2.52 | 0.256 | 5.81 | 0 | 0 | -0.284 | -0.046 | 0 | 0 | -34.24 | -0.339 | -85.4 | -0.009 | 0.298 | 0 | 0.062 | 0 | 0 | 0 | 0 | -0 | 0.05 | 0.005 |
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 | 0 | 0 | 0 |
Net Change in Cash | -89.96 | 7.44 | -79.88 | -32.42 | 139.9 | 70.42 | 3.27 | 9.33 | -6.14 | -14.68 | -9.29 | -8 | -0.767 | -23.79 | 68.35 | -31 | -117.4 | 66.59 | 70.18 | -79.27 | 94.27 | -10.65 | -38.06 | -15.18 | -13.65 | 69.59 | 7.01 |
Cash at Beginning of Period | 207.3 | 121.1 | 201 | 233.4 | 93.51 | 23.08 | 19.81 | 10.48 | 16.61 | 31.3 | 40.59 | 48.59 | 49.35 | 73.14 | 4.8 | 35.79 | 153.2 | 86.57 | 16.39 | 95.65 | 1.38 | 12.03 | 50.09 | 65.27 | 78.93 | 9.34 | 2.33 |
Cash at End of Period | 117.3 | 128.6 | 121.1 | 201 | 233.4 | 93.51 | 23.08 | 19.81 | 10.48 | 16.61 | 31.3 | 40.59 | 48.59 | 49.35 | 73.14 | 4.8 | 35.79 | 153.2 | 86.57 | 16.39 | 95.65 | 1.38 | 12.03 | 50.09 | 65.27 | 78.93 | 9.34 |
Free Cash Flow | -109.2 | -117 | -82.44 | -80.23 | -52.41 | -5.38 | -2.53 | -4.77 | -8.24 | -12.31 | -9.25 | -9.63 | -6.95 | -7.17 | -0.26 | -0.143 | -14.69 | 9.04 | 1.53 | -11.92 | 112.8 | -32.73 | -20.53 | -15.51 | -13.71 | -8.69 | -2.73 |
Operating Cash Flow | -109.1 | -116.9 | -82.03 | -77.51 | -30.2 | -5.38 | -2.51 | -4.77 | -8.24 | -12.23 | -9.05 | -9.55 | -6.95 | -7.17 | -0.26 | -0.143 | -14.69 | 11.16 | 2.23 | -11.83 | 113.2 | -32.57 | -20.51 | -15.5 | -12.37 | -7.39 | -2.69 |
Capital Expenditure | -0.103 | -0.103 | -0.414 | -2.71 | -22.21 | 0 | -0.018 | 0 | 0 | -0.075 | -0.195 | -0.08 | 0 | 0 | 0 | 0 | 0 | -2.12 | -0.696 | -0.094 | -0.463 | -0.156 | -0.026 | -0.007 | -1.34 | -1.3 | -0.039 |