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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-05-14 | 2025-03-21 | 2024-03-22 | 2023-03-15 | 2022-03-31 | 2021-03-29 | 2020-03-09 | 2019-03-01 | 2018-02-28 | 2017-02-28 | 2016-03-01 | 2015-03-06 | 2014-03-20 | 2013-03-13 | 2012-02-17 | 2011-03-09 | 2010-02-11 | 2009-02-13 | 2008-02-13 | 2007-02-20 | 2006-03-08 | 2005-03-03 | 2003-12-31 | 2002-12-31 |
Net Income/Starting Line | -9.39 | -10.44 | 25.13 | -5.25 | -8.14 | -6.46 | -4.98 | -5.42 | -35.73 | 14.3 | 21.64 | 2.48 | 0.264 | -4.92 | -3.34 | -6.21 | 0.608 | -6.87 | -1.38 | -6.29 | -9.62 | 0.245 | -1.68 | -12.77 |
Cash From Operating Activities | -2.23 | -5.18 | 2.7 | -3.86 | -6.45 | -4.95 | 0.4 | 5.06 | 6.18 | 10.83 | 3.72 | 4.28 | 2.2 | -1.08 | 0.965 | 0.229 | 4.81 | 2.37 | 4.72 | 0.233 | 0.111 | 6.01 | 0.158 | -9.83 |
Depreciation and Amortization | 4.2 | 3.6 | 2.66 | 3.54 | 3.48 | 9.42 | 8.07 | 8.72 | 11.06 | 9.89 | 2.44 | 1.94 | 1.91 | 2.13 | 3.1 | 4.25 | 5.18 | 6.41 | 5.17 | 4.72 | 5.26 | 3.28 | 3.25 | 3.95 |
Deferred Income Tax | -2.36 | 0.016 | -0.613 | 0.103 | 0.022 | 0.043 | -0.363 | -0.133 | 27.53 | -12.48 | -18.6 | 0 | -2.11 | 0 | 0 | 0.794 | 0.747 | -0.626 | -0.739 | -1.49 | -0.497 | -1.11 | 0 | 0 |
Stock Based Compensation | 0.233 | 0.24 | 0.34 | 0.438 | 0.527 | 0.524 | 0.54 | 0.634 | 0.852 | 1.02 | 0.616 | 0.326 | 0.34 | 0.63 | 0.8 | 0.891 | 0.606 | 0.716 | 0.905 | 1.57 | 0.497 | 1.11 | 0 | 0 |
Other Non-Cash Items | 3.75 | 3.16 | -27.68 | 3.17 | 1.65 | 0.037 | 0.54 | 0.612 | 3.89 | 1.61 | 0.448 | 0.432 | 0.532 | 0.006 | 0.42 | 0.832 | 0.058 | 5.46 | 0.905 | 1.57 | 0.575 | 1.15 | 0.234 | 0.606 |
Changes in Working Capital | -1.44 | -1.76 | 2.86 | -5.85 | -4.12 | -8.52 | -3.42 | 0.655 | -1.42 | -3.51 | -2.83 | -0.888 | 1.26 | 1.07 | -0.009 | -0.324 | -2.39 | -2.72 | -0.142 | 0.144 | 3.89 | 1.34 | -1.65 | -1.62 |
Accounts Receivable | 0.544 | -1.12 | 3.74 | -2.66 | -3.7 | 1.23 | -3.33 | 3.03 | -1.57 | -1.14 | -1.25 | -0.614 | 1.05 | 0.021 | 0.97 | -0.806 | 1.71 | -1.44 | -0.049 | 0.598 | 1.89 | 2.18 | 0 | 0 |
Inventory | -0.725 | 0.859 | 1.01 | -2.1 | 1.26 | -2.57 | -0.03 | -0.012 | 0.409 | -1.35 | -0.811 | 0.3 | 1.14 | 1.06 | -1.05 | 1.28 | -1.56 | 0.477 | 0.398 | -0.724 | 1.84 | -3.27 | 2.04 | 2.87 |
Accounts Payable | 1.27 | 1.03 | 1.12 | -0.844 | -1 | -2.46 | -0.463 | 0.025 | -1.24 | 0.439 | -0.203 | 0.776 | -0.935 | 0.216 | -0.364 | 0.074 | -0.4 | -0.453 | 0.004 | 0.491 | -2.16 | 1.28 | 0 | 0 |
Deferred Revenue | -2.13 | 0 | -3.01 | -0.25 | -0.685 | -4.71 | 0.403 | -2.38 | 0.98 | -1.46 | -0.566 | -1.35 | 0.013 | -0.219 | 0.431 | -0.872 | -2.14 | -1.31 | -0.495 | -0.221 | 2.32 | 1.15 | -3.69 | -4.49 |
Other Working Capital | -0.394 | -2.52 | 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 | -15.74 | -12.04 | 16.18 | -5.09 | 17.8 | -1.33 | -5.82 | 8.69 | -1.47 | -29.11 | 2.2 | -5.08 | 0.766 | -2.71 | 2.52 | 6.71 | -3.76 | -3.54 | 0.336 | -5.74 | 7.35 | -48.75 | -1.98 | -1.77 |
Investments in Property Plant and Equipment | -2.98 | -2.86 | -0.698 | -1.19 | -0.788 | -1.49 | -6.69 | -2.16 | -2.53 | -6.18 | -1.42 | -1.26 | -0.726 | -0.936 | -0.709 | -1.44 | -1.01 | -5.06 | -8.61 | -4.59 | -3.08 | -4.21 | -1.8 | -1.65 |
Payments for Acquisitions | -23.86 | -19.68 | -2.77 | 0.027 | -0.3 | 0.161 | -1 | 8.77 | 0.167 | -25.48 | 0.003 | -3.45 | 0 | -0.475 | 0 | 0 | 0 | 0.314 | -8.8 | 0 | 0 | 0 | 0 | 0 |
Purchases of Securities | 0.252 | -0.257 | -1.52 | -4.36 | -0.334 | 0 | 0.14 | -0.013 | -0.018 | 0 | -1 | -2.62 | -4.68 | -4.89 | -13.09 | -5.48 | -20.36 | -16.95 | -2.8 | -19.51 | -30.03 | -77.97 | 0 | 0 |
Sales and Maturities of Investments | 1 | 1 | 0.253 | 0.027 | 0.042 | 0 | 0.14 | 0 | 0.917 | 2.29 | 4.6 | 2.14 | 4.47 | 3.46 | 16.14 | 13.57 | 16.59 | 18.47 | 20.5 | 18.45 | 40.48 | 33.52 | 0 | 0 |
Other Investing Activities | 9.84 | 9.74 | 20.91 | 0.405 | 18.88 | 0.161 | 1.59 | 2.1 | 0.167 | 0.266 | 0.018 | 0.103 | 1.7 | 0.118 | 0.165 | 0.055 | 1.02 | -0.314 | 0.045 | -0.094 | -0.017 | -0.094 | -0.181 | -0.113 |
Cash From Financing Activities | 6.18 | 3.91 | -3.07 | 8.94 | -9.97 | 8.06 | 5.67 | -14.16 | -8.06 | 4.61 | -4.1 | -3.89 | -3.74 | -0.728 | 0.1 | -0.04 | -1.01 | -0.226 | -0.202 | -0.723 | -2.5 | 46.41 | 2.51 | 16.62 |
Debt Repayment | 6.36 | 6.25 | -1.15 | -1.89 | -8.24 | 3.21 | 3.48 | -10.81 | -3.38 | 11.47 | -0.593 | -0.369 | -0.089 | 0 | 0 | -0.036 | -0.052 | -0.232 | -0.268 | -0.766 | -2.85 | -12.46 | 2.51 | 1.03 |
Common Stock Issued | 0 | 0 | 0.005 | 13.2 | 2.74 | 0 | 3 | 0.026 | 0.005 | 0.822 | 0.624 | 0.188 | 0.919 | 0.3 | 0.119 | 0.044 | 0.036 | 0.006 | 0.066 | 0.043 | 0.345 | 58.87 | 0.005 | 15.6 |
Common Stock Repurchased | -0.279 | -0.279 | -0.016 | -0.005 | -0.018 | -0.018 | -0.15 | 0 | 0 | 0 | 0 | 0 | -3.64 | -1.03 | -0.019 | -0.048 | -0.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid | -2.04 | -2.04 | -1.92 | -1.92 | -4.42 | 0 | 0 | -3.32 | -4.2 | -3.91 | -3.83 | -3.71 | -0.925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | 2.15 | -0.022 | -0.012 | -0.455 | -0.055 | 4.86 | 2.19 | -0.05 | -0.493 | -3.77 | -0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Effect of Forex Changes on Cash | 0 | 0 | 0 | 0 | 0.046 | -0.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | -0.57 | -13.31 | 14.43 | -0.297 | 1.42 | 1.41 | 0.248 | -0.407 | -0.326 | -13.66 | 1.82 | -4.69 | -0.77 | -4.53 | 3.58 | 6.9 | 0.035 | -1.4 | 4.85 | -6.23 | 4.96 | 3.67 | 0.694 | 5.02 |
Cash at Beginning of Period | 4.06 | 18.95 | 4.52 | 4.82 | 3.39 | 1.99 | 1.81 | 2.22 | 2.2 | 15.87 | 14.05 | 18.74 | 19.51 | 24.04 | 20.46 | 13.56 | 13.53 | 14.92 | 10.07 | 16.3 | 11.35 | 7.68 | 6.99 | 1.97 |
Cash at End of Period | 3.49 | 5.63 | 18.95 | 4.52 | 4.82 | 3.39 | 2.06 | 1.81 | 1.88 | 2.2 | 15.87 | 14.05 | 18.74 | 19.51 | 24.04 | 20.46 | 13.56 | 13.53 | 14.92 | 10.07 | 16.3 | 11.35 | 7.68 | 6.99 |
Free Cash Flow | -5.21 | -8.04 | 2 | -5.05 | -7.24 | -6.45 | -6.29 | 2.9 | 3.65 | 4.65 | 2.3 | 3.02 | 1.48 | -2.02 | 0.256 | -1.21 | 3.79 | -2.69 | -3.89 | -4.36 | -2.97 | 1.8 | -1.64 | -11.49 |
Operating Cash Flow | -2.23 | -5.18 | 2.7 | -3.86 | -6.45 | -4.95 | 0.4 | 5.06 | 6.18 | 10.83 | 3.72 | 4.28 | 2.2 | -1.08 | 0.965 | 0.229 | 4.81 | 2.37 | 4.72 | 0.233 | 0.111 | 6.01 | 0.158 | -9.83 |
Capital Expenditure | -2.98 | -2.86 | -0.698 | -1.19 | -0.788 | -1.49 | -6.69 | -2.16 | -2.53 | -6.18 | -1.42 | -1.26 | -0.726 | -0.936 | -0.709 | -1.44 | -1.01 | -5.06 | -8.61 | -4.59 | -3.08 | -4.21 | -1.8 | -1.65 |