| 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: | 2025-11-05 | 2025-03-03 | 2024-02-29 | 2023-03-01 | 2022-03-01 | 2021-03-01 | 2020-03-02 | 2019-03-01 | 2018-03-15 | 2017-03-16 | 2016-03-15 | 2015-03-16 | 2014-03-07 | 2013-03-21 | 2012-03-14 | 2011-03-31 | 2010-03-31 | 2009-03-31 | 2008-03-31 | 2007-04-02 | 2006-03-31 | 2005-03-31 | 2004-04-02 | 2003-04-14 | 2002-04-01 | 2001-04-17 | 2000-03-30 | 1999-03-25 | 1998-03-23 | 1997-03-31 |
| Net Income/Starting Line | 447.5 | 23.38 | 12.67 | -198.3 | -348.1 | -279.4 | -172.9 | -173.5 | -118.5 | -78.25 | -62.95 | -55.78 | -20.48 | -26.18 | -0.889 | 0.624 | -2.79 | -4.27 | -12.03 | -9.7 | -19.14 | -5.9 | -5.96 | -1.55 | -1.73 | -5.8 | -2.4 | -2.8 | -5.2 | -3.6 |
| Cash From Operating Activities | -70.07 | -40.52 | -31.41 | -176.2 | -295.6 | -214.5 | -132.8 | -128.9 | -93.76 | -61.59 | -44.69 | -35.06 | -10.82 | -5.19 | -0.087 | -1.97 | -1.05 | -4.44 | -10.23 | -7.75 | -6.24 | -5.69 | -3.45 | -1.43 | -4.47 | -1.15 | -2.3 | -2.6 | -4.1 | -4 |
| Depreciation and Amortization | 0.239 | 0.28 | 0.423 | 0.515 | 0.494 | 0.374 | 0.282 | 0.088 | 0.082 | 0.063 | 0.015 | 0.004 | 0.001 | 0 | 0 | 0.003 | 0.006 | 0.026 | 0.048 | 0.06 | 0.054 | 0.128 | 0.189 | 0.05 | 0.066 | 0.076 | 0.1 | 0.2 | 0.1 | 0 |
| Deferred Income Tax | 0 | 0 | 0 | 0 | 0.517 | -0.03 | -0.257 | -0.119 | 0.061 | 5,837 | 5,837 | 10.01 | 10.01 | 0.289 | 0 | 0.353 | 0.5 | 0.25 | -1.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Based Compensation | 60.97 | 42.54 | 37.93 | 19.18 | 61.27 | 80.29 | 11.34 | 12.89 | 15.95 | 7.51 | 15.7 | 21.11 | 5.2 | 3.42 | 0.086 | 0.217 | 0.353 | 0.464 | 1.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -368 | 2.58 | 2.22 | 4.11 | 2.4 | 4 | 3.52 | 3.94 | 0.059 | -5,837 | -5,836 | -4.35 | -9.63 | 16.58 | 0.297 | -3.36 | 1.1 | 0.057 | 1.76 | 1.68 | 11.8 | -0.067 | 2.46 | 0.013 | -0.764 | 2.9 | 0.1 | 0.1 | 0.9 | 0.2 |
| Changes in Working Capital | -210.7 | -109.3 | -84.66 | -1.65 | -12.22 | -19.76 | 25.19 | 27.76 | 8.56 | 8.77 | 2.07 | -6.05 | 4.07 | 0.706 | 0.419 | 0.196 | -0.219 | -0.972 | -0.003 | 0.208 | 1.04 | 0.144 | -0.142 | 0.052 | -2.04 | 1.67 | -0.1 | -0.1 | 0.1 | -0.6 |
| Accounts Receivable | -149.7 | -78.09 | -51.09 | 1.39 | -1.39 | -0.006 | -0.011 | 0.014 | -0.025 | 0.102 | -0.101 | 0 | 0 | 0 | 0 | -0.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | -58.84 | -66.85 | -36.94 | 0 | -15.99 | 0.006 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 53.87 | 0 | 0.192 | -11.01 | 15.99 | 11.63 | -4.79 | 10.96 | 11.02 | 6.49 | 5.47 | -0.603 | 4.03 | 0.596 | 0 | 0 | -0.327 | -0.737 | -0.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | -56.11 | 35.65 | 3.18 | 7.97 | -10.83 | -31.39 | 29.98 | 27.76 | 8.56 | 2.28 | -3.4 | -5.44 | 0.031 | 0.11 | 0.419 | 0.44 | 0.108 | -0.235 | 0.221 | 0.208 | 1.04 | 0.144 | -0.142 | 0.052 | -2.04 | 1.67 | -0.1 | -0.1 | 0.1 | -0.6 |
| Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.97 | -11 | -0.102 | 0.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash From Investing Activities | 45.23 | -1.04 | -50.65 | -20.01 | -0.332 | -24.51 | -0.718 | 1.18 | -8.21 | 26.55 | -24.69 | -18.36 | -4.93 | -0.001 | 0.01 | 0.517 | 0 | -0.009 | -0.009 | 0.969 | 3.47 | -4.21 | 0.161 | -0.005 | 2.89 | -0.318 | -0.1 | -0.2 | -0.2 | -0.1 |
| Investments in Property Plant and Equipment | -0.168 | -0.045 | 0 | -0.014 | -0.401 | -0.357 | -0.131 | -0.09 | -0.002 | -0.344 | -0.042 | -0.019 | -0.006 | -0.001 | 0 | -0.003 | 0 | -0.009 | -0.009 | -0.037 | -0.04 | -0.138 | -0.007 | -0.005 | -0.108 | -0.171 | -0.1 | -0.2 | -0.2 | -0.1 |
| Payments for Acquisitions | 0 | 0 | 0 | 20 | -0.069 | 24.15 | 0.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.519 | 0 | 0 | -1.01 | 0 | 0.007 | 0 | -0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | -235.8 | -311.9 | -146.9 | -107.3 | -55.53 | -67.4 | -29.84 | -31.23 | -28.01 | -15.2 | -48.99 | -18.34 | -4.92 | 0 | 0 | 0 | 0 | 0 | 1.01 | 0 | 0 | -5 | 0 | 0 | 0 | -0.147 | 0 | 0 | 0 | 0 |
| Sales and Maturities of Investments | 281.2 | 310.9 | 96.23 | 87.28 | 55.6 | 43.25 | 29.25 | 32.5 | 19.8 | 42.09 | 24.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 1.01 | 3.5 | 0.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 0 | 0 | 0 | -20 | 0.069 | -24.15 | -0.587 | 1.27 | -8.21 | 26.89 | -24.64 | -18.34 | -4.92 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0.2 | 0 | 3 | 0 | 0 | 0 | 0 | 0 |
| Cash From Financing Activities | -96.86 | 128.5 | 72.7 | -0.391 | 41.42 | 679.8 | 204.2 | 113.6 | 133.7 | 5.02 | 68.72 | 68.64 | 39.78 | 11.9 | 9.82 | 1.91 | 0.962 | 3.91 | 7.86 | -0.015 | 11.7 | 3.39 | 8.98 | -0.037 | 0.511 | 0.661 | 0 | 0.1 | 10.6 | 1.3 |
| Debt Repayment | 0 | 137.3 | 25 | -0.975 | 40 | 0 | 29.99 | 0 | 0 | 0 | 0 | -0.678 | 0 | -0.2 | 0 | 0 | 0.435 | 1.06 | 0 | 0 | -0.651 | 0 | -0.806 | 0.778 | 0 | 0 | 0 | 0 | 0 | -0.2 |
| Common Stock Issued | 0 | 0 | 46.3 | 0.584 | 2.22 | 679.7 | 175 | 113.6 | 131.5 | 4.41 | 67.76 | 65.61 | 37.65 | 0 | 9.82 | 2.16 | 0 | 0 | 7.86 | 0 | 12.35 | 3.39 | 9.79 | 1.7 | 1.94 | 1.17 | 0 | 0.1 | 10.6 | 1.5 |
| Common Stock Repurchased | -97.85 | -8.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.15 | -0.085 | 0 | 0 | 0 | 0 | 0 | -0.015 | 0 | 0 | -0 | 0 | -0.617 | -0.512 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 0.992 | 0.025 | 1.41 | 0 | -0.8 | 0.147 | -0.795 | 0 | 2.14 | 0.605 | 0.963 | 3.71 | 2.28 | 12.18 | 0 | -0.249 | 0.527 | 2.85 | 0 | 0 | 0 | -0.001 | 0 | -2.52 | -0.811 | 0 | 0 | 0 | 0 | 0 |
| 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 | -105.8 | 86.97 | -9.36 | -196.6 | -254.5 | 440.8 | 70.69 | -14.11 | 31.69 | -30.03 | -0.652 | 15.23 | 24.03 | 6.71 | 9.75 | 0.461 | -0.088 | -0.544 | -2.38 | -6.8 | 8.92 | -6.51 | 5.69 | -1.48 | -1.07 | -0.81 | -2.3 | -2.7 | 6.3 | -2.8 |
| Cash at Beginning of Period | 181.2 | 94.22 | 103.6 | 300.2 | 554.7 | 113.9 | 43.2 | 57.3 | 25.03 | 55.06 | 55.71 | 40.49 | 16.46 | 9.75 | 0 | 0.018 | 0.106 | 0.65 | 3.03 | 9.83 | 0.906 | 7.41 | 1.72 | 1.59 | 2.66 | 3.47 | 5.8 | 8.5 | 2.3 | 5 |
| Cash at End of Period | 75.41 | 181.2 | 94.22 | 103.6 | 300.2 | 554.7 | 113.9 | 43.2 | 56.72 | 25.03 | 55.06 | 55.71 | 40.49 | 16.46 | 9.75 | 0.479 | 0.018 | 0.106 | 0.65 | 3.03 | 9.83 | 0.906 | 7.41 | 0.116 | 1.59 | 2.66 | 3.5 | 5.8 | 8.6 | 2.2 |
| Free Cash Flow | -70.24 | -40.56 | -31.41 | -176.2 | -296 | -214.9 | -132.9 | -129 | -93.77 | -61.94 | -44.73 | -35.08 | -10.83 | -5.19 | -0.087 | -1.97 | -1.05 | -4.45 | -10.24 | -7.79 | -6.28 | -5.83 | -3.46 | -1.44 | -4.58 | -1.32 | -2.4 | -2.8 | -4.3 | -4.1 |
| Operating Cash Flow | -70.07 | -40.52 | -31.41 | -176.2 | -295.6 | -214.5 | -132.8 | -128.9 | -93.76 | -61.59 | -44.69 | -35.06 | -10.82 | -5.19 | -0.087 | -1.97 | -1.05 | -4.44 | -10.23 | -7.75 | -6.24 | -5.69 | -3.45 | -1.43 | -4.47 | -1.15 | -2.3 | -2.6 | -4.1 | -4 |
| Capital Expenditure | -0.168 | -0.045 | 0 | -0.014 | -0.401 | -0.357 | -0.131 | -0.09 | -0.002 | -0.344 | -0.042 | -0.019 | -0.006 | -0.001 | 0 | -0.003 | 0 | -0.009 | -0.009 | -0.037 | -0.04 | -0.138 | -0.007 | -0.005 | -0.108 | -0.171 | -0.1 | -0.2 | -0.2 | -0.1 |