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 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-05-08 | 2025-03-11 | 2024-03-12 | 2023-03-02 | 2022-03-03 | 2021-03-04 | 2020-03-05 | 2019-03-06 | 2018-03-06 | 2017-03-07 | 2016-03-04 | 2015-03-06 | 2014-03-10 | 2013-03-06 | 2012-03-01 | 2011-03-09 | 2010-03-10 | 2009-03-06 | 2008-03-13 | 2007-03-16 | 2006-03-29 | 2005-03-30 | 2004-03-30 | 2003-03-31 | 2002-04-01 | 2001-04-09 | 1999-12-31 | 1999-03-31 | 1998-03-31 | 1996-12-31 |
Net Income/Starting Line | 48.53 | 59.21 | 68.07 | 33.9 | 69.45 | 56.34 | -7.24 | 421.8 | -36.24 | -39.7 | -39.45 | -265.5 | -17.18 | -14.53 | 13.59 | -28.2 | -17.62 | -8.6 | -5.64 | -9.9 | -2.29 | -9.37 | -5.28 | -3.33 | -3.73 | -7.79 | -3.6 | -6.6 | -2.2 | -2.3 |
Cash From Operating Activities | 61.94 | 48.76 | 94.8 | 41.61 | 11.49 | 71.52 | -18.2 | 68.87 | -8.16 | -115.6 | 11.11 | 14.18 | 58.44 | -20.22 | 25.57 | -10.83 | -8.47 | -7.2 | -5.45 | -4.44 | -1.39 | -4.89 | -5.33 | -2.65 | -2.94 | -3.94 | -3.1 | -4.7 | -1.6 | -2.1 |
Depreciation and Amortization | 0.535 | 0.538 | 0.538 | 0.518 | 0.522 | 0.53 | 0.527 | 0.07 | 0.132 | 0.174 | 0.247 | 0.352 | 0.463 | 0.419 | 0.568 | 0.625 | 0.475 | 0.46 | 1.25 | 1.56 | 1.33 | 1.05 | 0.74 | 0.317 | 0.557 | 0.945 | 0.4 | 0.2 | 0.1 | 0 |
Deferred Income Tax | -0.6 | 0.193 | -4.8 | -3.83 | 0.121 | 11.61 | -2.42 | -9.3 | -2.72 | 2.66 | 0.244 | -0.659 | 0.074 | 0 | -13.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation | 3.41 | 3.64 | 2.05 | 1.78 | 1.27 | 1.35 | 2.11 | 2.27 | 1.1 | 0.776 | 1.57 | 2.44 | 2.26 | 1.78 | 12.46 | 1.48 | 2.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | -40.88 | -10.13 | 0.579 | -0.199 | 0.501 | 9.39 | -0.594 | -348.9 | 21.23 | 1.79 | 0.01 | -0.547 | 0.049 | -0.336 | 4.66 | 15.95 | 5.74 | 0.998 | -0.859 | 3.72 | -0.093 | 2.73 | 0.164 | 0.121 | 0.842 | 2.18 | 0.906 | 1.6 | 0.1 | 0.4 |
Changes in Working Capital | 29.5 | -4.69 | 28.36 | 9.44 | -60.37 | -7.7 | -10.59 | 2.89 | 8.34 | -81.29 | 48.49 | 278.1 | 72.76 | -7.56 | 7.88 | -0.686 | 0.79 | -0.056 | -0.199 | 0.188 | -0.339 | 0.695 | -0.959 | 0.245 | -0.614 | 0.725 | -0.806 | 0.1 | 0.4 | -0.2 |
Accounts Receivable | 10.94 | -0.035 | 24.28 | 38.24 | -80.31 | 0.828 | -2.21 | -0.05 | 1.35 | 0.522 | -3.19 | 0.49 | 3.76 | -2.1 | 0.365 | -0.596 | -0.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 1.99 | 0.327 | -25.52 | -19.96 | 0.136 | -8.01 | -6.74 | 0 | 22.69 | -13.76 | 6.6 | 1.47 | -2.87 | -17.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | 8.14 | -5.74 | 2 | 2.07 | 0.987 | -2.2 | 0.937 | 1.62 | -1.85 | -0.177 | 1.86 | -3.86 | -4.57 | 7.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 31.45 | 0.753 | 27.61 | -10.91 | 18.82 | 1.68 | -2.58 | 1.32 | -13.86 | -67.87 | 43.21 | 280 | 76.45 | 4.64 | 7.51 | -0.09 | 1.24 | -0.056 | -0.199 | 0.188 | -0.339 | 0.695 | -0.959 | 0.245 | -0.614 | 0.725 | -0.806 | 0.1 | 0.4 | -0.2 |
Other Working Capital | -23.01 | 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 |
Cash From Investing Activities | -0.067 | -0.042 | -0.022 | 0 | -0.051 | -0.016 | -0.029 | 78.24 | -0.1 | 1.19 | 3.89 | -3.46 | -0.857 | -1.94 | 14.76 | -10.54 | -5.34 | -0.34 | -1.24 | -0.884 | -0.862 | -1.38 | -0.274 | -0.046 | 0 | -0.268 | 0.1 | -2 | 0 | 0 |
Investments in Property Plant and Equipment | -0.067 | -0.042 | -0.022 | 0 | -0.051 | -0.016 | -0.029 | -0.102 | -0.1 | -0.024 | -0.109 | -0.028 | -0.857 | -0.588 | -0.237 | -0.55 | -0.341 | -0.34 | -1.24 | -0.884 | -0.862 | -0.351 | -0.274 | -0.046 | 0 | -0.098 | -0.1 | -1.9 | 0 | 0 |
Payments for Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.237 | 0.55 | 0 | 0 | 0 | 0 | 0 | -1.03 | 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 | -25 | -41.24 | -5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 31.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 |
Other Investing Activities | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 78.34 | 0 | 1.21 | 4 | -3.43 | 0 | -1.35 | -0.237 | -0.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | 0 | -0.1 | 0 | 0 |
Cash From Financing Activities | -43.47 | -43.46 | -43.42 | -45.96 | -26.2 | -114.6 | -1.18 | -3.81 | -0.586 | 30.39 | -2 | -2.31 | 1.71 | 4.92 | 2.59 | 13.2 | 25.99 | 3.03 | 2.88 | 14.19 | 2.01 | 6.85 | 4.98 | 1.62 | 4.39 | 4.16 | -0.2 | 1 | 12.3 | 2.2 |
Debt Repayment | 0 | 0 | 0 | 0 | 0 | -85.91 | 0 | 0 | 0 | 28.69 | -2 | -2 | -1 | 4.91 | 0 | 0 | 0 | 0 | -0.13 | -0.108 | 0.214 | 0 | -0.011 | -0.181 | -0.328 | 1.17 | -0.2 | -0.1 | 0 | 0 |
Common Stock Issued | 0 | 0.417 | 0 | 0 | 0 | 0 | 0 | 0.262 | 0.089 | 34.6 | 0.012 | 0 | 0 | 0 | 0 | 0 | 18.57 | 3.19 | 3.01 | 14.3 | 1.79 | 6.85 | 4.99 | 1.8 | 4.71 | 2.99 | 0 | 0 | 12.2 | 2.3 |
Common Stock Repurchased | 0.159 | 0 | -11.07 | -13.01 | -26.02 | -28.5 | -1.18 | -4.07 | -0.591 | -0.428 | 0 | -0.416 | -0.179 | 0 | -1.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid | -42.67 | -42.67 | -32.14 | -32.94 | 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 | -0.807 | -0.8 | -0.215 | -0.013 | -0.174 | -0.184 | -1.18 | -3.81 | 0.005 | -32.9 | -0.003 | 0.102 | 2.89 | 0.01 | 3.95 | 13.2 | 7.42 | -0.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0.1 | -0.1 |
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 | 0 | 0 | 0 |
Net Change in Cash | 55.32 | 5.25 | 51.36 | -4.35 | -14.75 | -43.1 | -19.41 | 143.3 | -8.84 | -84.01 | 13 | 8.4 | 59.29 | -17.24 | 42.92 | -8.16 | 12.17 | -4.51 | -3.81 | 8.87 | -0.248 | 0.58 | -0.628 | -1.08 | 1.44 | -0.051 | -3.2 | -5.7 | 10.7 | 0.1 |
Cash at Beginning of Period | 106.9 | 150.1 | 98.79 | 103.1 | 117.9 | 161 | 180.4 | 37.1 | 28.7 | 112.7 | 99.71 | 91.31 | 32.02 | 49.26 | 6.33 | 14.5 | 2.32 | 6.83 | 10.64 | 1.77 | 2.02 | 1.44 | 2.07 | 3.15 | 1.71 | 1.76 | 5 | 10.7 | 0 | 0 |
Cash at End of Period | 162.3 | 155.4 | 150.1 | 98.79 | 103.1 | 117.9 | 161 | 180.4 | 19.86 | 28.7 | 112.7 | 99.71 | 91.31 | 32.02 | 49.26 | 6.33 | 14.5 | 2.32 | 6.83 | 10.64 | 1.77 | 2.02 | 1.44 | 2.07 | 3.15 | 1.71 | 1.8 | 5 | 10.7 | 0.1 |
Free Cash Flow | 61.87 | 48.72 | 94.78 | 41.61 | 11.44 | 71.5 | -18.23 | 68.77 | -8.26 | -115.6 | 11 | 14.15 | 57.58 | -20.81 | 25.34 | -11.38 | -8.81 | -7.54 | -6.69 | -5.32 | -2.25 | -5.24 | -5.61 | -2.69 | -2.94 | -4.04 | -3.2 | -6.6 | -1.6 | -2.1 |
Operating Cash Flow | 61.94 | 48.76 | 94.8 | 41.61 | 11.49 | 71.52 | -18.2 | 68.87 | -8.16 | -115.6 | 11.11 | 14.18 | 58.44 | -20.22 | 25.57 | -10.83 | -8.47 | -7.2 | -5.45 | -4.44 | -1.39 | -4.89 | -5.33 | -2.65 | -2.94 | -3.94 | -3.1 | -4.7 | -1.6 | -2.1 |
Capital Expenditure | -0.067 | -0.042 | -0.022 | 0 | -0.051 | -0.016 | -0.029 | -0.102 | -0.1 | -0.024 | -0.109 | -0.028 | -0.857 | -0.588 | -0.237 | -0.55 | -0.341 | -0.34 | -1.24 | -0.884 | -0.862 | -0.351 | -0.274 | -0.046 | 0 | -0.098 | -0.1 | -1.9 | 0 | 0 |