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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-05-09 | 2025-03-26 | 2024-03-26 | 2023-03-28 | 2022-03-31 | 2021-03-31 | 2020-03-30 | 2019-04-01 | 2018-04-02 | 2017-03-31 | 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 |
Net Income/Starting Line | 2.42 | 2.12 | 2.94 | 2.06 | 3.28 | 0.274 | 0.591 | 0.619 | -0.146 | 0.384 | 6.11 | 6.09 | 1.36 | 4.54 | -1.06 | 5.88 | 7.56 | -5.32 | 3.3 | 2.42 | -2.66 | 2.96 | 2.67 | 0.56 | 1.6 |
Cash From Operating Activities | 4.6 | 4.33 | 4.52 | 4.8 | 3.64 | 2 | 1.71 | 2.28 | 1.87 | 1.31 | 1.1 | 3.68 | 1.46 | 4.54 | -1.06 | 1.88 | 3.74 | -1.15 | 3.3 | 2.42 | -2.66 | 2.96 | 2.67 | 0.56 | 1.6 |
Depreciation and Amortization | 1.63 | 1.63 | 1.63 | 1.62 | 1.63 | 1.99 | 1.44 | 1.4 | 1.7 | 0.953 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax | 0 | 0 | 0 | 0 | -1.57 | -0.155 | -0.194 | -0.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation | 0.362 | 0.332 | 0.2 | 0.174 | 0.194 | 0.126 | 0.103 | 0.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | 0.684 | 0.324 | -0.198 | 0.836 | 0.17 | 0.2 | 0.201 | 0.049 | 0.042 | -0.117 | -5.09 | -2.52 | 0.141 | 1.15 | 0.64 | -4.85 | -3.87 | 2.16 | 2.91 | 0 | -0.1 | 0.1 | 0.1 | -0.03 | 0.03 |
Changes in Working Capital | 0.194 | -0.085 | -0.051 | 0.11 | -0.068 | -0.437 | -0.432 | 0.149 | 0.274 | 0.088 | 0.034 | 0.103 | -0.044 | -1.15 | -0.64 | 0.85 | 0.05 | 2.01 | -2.91 | 0 | 0.1 | -0.1 | -0.1 | 0.03 | -0.03 |
Accounts Receivable | 0.035 | 0.027 | -0.001 | -0.048 | -0.014 | 0.058 | -0.096 | 0.036 | 0.054 | 0.015 | 0.002 | 0.037 | 0.068 | 0.23 | -0.13 | -0.13 | -0.01 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 0 | 0 | 0 | 0 | -0.138 | 0.469 | 0.298 | -0.155 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | 0.176 | 0 | 0.082 | 0.049 | 0.138 | -0.469 | -0.298 | 0.155 | 0.231 | 0.174 | 0.034 | 0.03 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | -0.017 | -0.112 | -0.131 | 0.109 | -0.053 | -0.495 | -0.336 | 0.113 | -0.055 | 0.073 | -0.002 | 0.066 | -0.112 | -1.38 | -0.51 | 0.98 | 0.06 | 2.06 | -2.91 | 0 | 0 | 0 | -0.1 | 0 | 0 |
Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.174 | 0 | -0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | 0 | 0.03 | -0.03 |
Cash From Investing Activities | -0.114 | -0.078 | -0.231 | -0.113 | -0.253 | -1.61 | -7.78 | -0.165 | -0.653 | -15.85 | 0.829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments in Property Plant and Equipment | -0.114 | -0.078 | -0.231 | -0.113 | -0.253 | -0.203 | -0.058 | -0.165 | -0.653 | -21.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payments for Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | -6.29 | 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 | -6.29 | 0 | 0 | -18.92 | -0.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 6.29 | 0 | 0 | 5.72 | 0.934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 0 | 0 | 0 | -0.113 | -0.253 | -1.4 | -1.44 | -0.165 | -0.653 | -15.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash From Financing Activities | -4.08 | -4.07 | -3.78 | -1.23 | -2.28 | -2.69 | 8.62 | -2.66 | -1.98 | 17.43 | -1.93 | -3.65 | -1.46 | -3.48 | -1.91 | -1.66 | -3.74 | 1.15 | -1.61 | -2.03 | -2.04 | 5 | -1.54 | -2.08 | -2.27 |
Debt Repayment | -0.587 | -0.581 | -0.557 | -0.227 | -5.66 | -0.261 | 4.44 | -0.19 | 0 | 19.35 | 0 | 0 | 1.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued | 0 | 0 | 0 | 2.01 | 6.22 | 0 | 6.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 |
Dividends Paid | -3.26 | -3.25 | -3.22 | -3.01 | -2.61 | -2.43 | -2.11 | -1.99 | -1.98 | -1.93 | -1.93 | -1.93 | -2.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | -0.235 | -0.235 | 0 | 0 | -0.232 | 0 | 0 | -0.478 | 0 | 0 | 0 | -1.72 | 0 | -3.48 | -1.91 | -1.66 | -3.74 | 1.15 | -1.61 | -2.03 | -2.04 | 5 | -1.54 | -2.08 | -2.27 |
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 |
Net Change in Cash | 0.168 | 0.182 | 0.514 | 3.45 | 1.11 | -2.3 | 2.54 | -0.544 | -0.764 | 2.88 | 0 | 0.03 | 0 | 1.06 | -2.97 | 0.22 | 0 | 0 | 1.69 | 0.39 | -4.7 | 7.96 | 1.13 | -1.52 | -0.67 |
Cash at Beginning of Period | 7.1 | 7.03 | 6.52 | 3.06 | 1.96 | 4.25 | 1.71 | 2.26 | 2.91 | 0.03 | 0.03 | 0 | 0 | -0.01 | 0.22 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0.01 | -0.01 | 0 | 0 |
Cash at End of Period | 7.27 | 7.21 | 7.03 | 6.52 | 3.06 | 1.96 | 4.25 | 1.71 | 2.15 | 2.91 | 0.03 | 0.03 | 0 | 1.05 | -2.75 | 0.22 | 0 | 0 | 1.7 | 0.39 | -4.7 | 7.97 | 1.12 | -1.52 | -0.67 |
Free Cash Flow | 4.49 | 4.25 | 4.29 | 4.68 | 3.39 | 1.79 | 1.65 | 2.12 | 1.22 | -20.27 | 1.1 | 3.68 | 1.46 | 4.54 | -1.06 | 1.88 | 3.74 | -1.15 | 3.3 | 2.42 | -2.66 | 2.96 | 2.67 | 0.56 | 1.6 |
Operating Cash Flow | 4.6 | 4.33 | 4.52 | 4.8 | 3.64 | 2 | 1.71 | 2.28 | 1.87 | 1.31 | 1.1 | 3.68 | 1.46 | 4.54 | -1.06 | 1.88 | 3.74 | -1.15 | 3.3 | 2.42 | -2.66 | 2.96 | 2.67 | 0.56 | 1.6 |
Capital Expenditure | -0.114 | -0.078 | -0.231 | -0.113 | -0.253 | -0.203 | -0.058 | -0.165 | -0.653 | -21.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |