| Period Ending: |
LTM
(Last Twelve Months) |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 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 03-31 |
1995 03-31 |
1994 03-31 |
1993 03-31 |
1992 03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2023-05-10 | 2023-02-28 | 2022-03-01 | 2021-03-02 | 2020-03-04 | 2019-03-06 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2007-03-16 | 2006-03-16 | 2005-03-16 | 2004-03-15 | 2003-03-31 | 2002-04-01 | 2001-04-02 | 2000-03-30 | 1999-03-31 | 1998-03-31 | 1996-03-31 | 1995-03-31 | 1994-03-31 | 1993-03-31 | 1992-03-31 |
| Net Income/Starting Line | -56.97 | -38.86 | 11.14 | 17.63 | -3.04 | 26.11 | -3.94 | -15.97 | 4.69 | 20.1 | 9.43 | 16.88 | 7.64 | 1.1 | -1.13 | 2.06 | 11.38 | 20.72 | 13.2 | 0.1 | 8.3 | 6 | 1.9 | 2.5 |
| Cash From Operating Activities | 45.81 | 43.46 | 78.57 | 150.9 | 103.7 | 112.3 | 85.39 | 76.99 | 78.98 | 114.1 | 66.25 | 44.45 | 58.05 | 41.86 | 43.48 | 54.72 | 35.43 | 29.91 | 17.3 | 9 | 22.4 | 17.3 | 8.1 | 1.8 |
| Depreciation and Amortization | 88.26 | 82.76 | 82.97 | 90.12 | 90.48 | 90.83 | 91.34 | 65.78 | 69.43 | 65.62 | 50.23 | 46.72 | 36.7 | 36.57 | 35.12 | 34.71 | 30.01 | 25.77 | -10.5 | -16.8 | -15.1 | -11 | -6.7 | 2.1 |
| Deferred Income Tax | -22.19 | -14.58 | -0.861 | 4.47 | 0.714 | 5.69 | -20.16 | -12.24 | -1.65 | 16.11 | -9.25 | 8.89 | 2.89 | 2.6 | 2.57 | 0.713 | 1.18 | 8.88 | 4.2 | 2.7 | 2 | 1.9 | 1.9 | 1 |
| Stock Based Compensation | 4.88 | 5.29 | 6.24 | 4.39 | 3.85 | 2.25 | 0 | 0.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 8.23 | 11.96 | -7.99 | 16.08 | 10.74 | 17.88 | 7.57 | 17.25 | 6.16 | 3.64 | 2.12 | 0.989 | 0.389 | 16.78 | 0.226 | -0.281 | -0.764 | 0.284 | 19.3 | 32.2 | 26.9 | 20.7 | 13 | -0.8 |
| Changes in Working Capital | 23.6 | -3.09 | -12.94 | 18.2 | 1 | -30.41 | 10.58 | 21.66 | 0.35 | 8.65 | 13.72 | -29.02 | 10.43 | -15.18 | 6.69 | 17.51 | -6.38 | -25.74 | -8.9 | -9.2 | 0.3 | -0.3 | -2 | -3 |
| Accounts Receivable | 23.41 | 6.84 | 0 | 0 | 7.15 | -8.97 | 0 | 0 | 0 | 4.5 | -6.46 | -49.81 | -4.05 | -9.24 | 0 | 0 | 0 | 0 | -5.6 | -9.7 | -3.3 | -1.9 | -2.5 | 0 |
| Inventory | 2.37 | 1.23 | -0.465 | -0.9 | -3.29 | 0.725 | -0.51 | 0.498 | -0.582 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.26 | 0.7 | -0.7 | 0 | -0.5 | -0.2 | 0 |
| Accounts Payable | -6.81 | -1.56 | 41.34 | 19.94 | 5.57 | -21.02 | 41.93 | 10.29 | -3.31 | 8.41 | 25.79 | 29.06 | 9.46 | 11.35 | 0 | 0 | 0 | 0 | -4.9 | 3.6 | 2.7 | -0.1 | 0.8 | 0 |
| Deferred Revenue | 4.63 | -9.6 | -53.82 | -0.842 | -8.42 | -1.14 | -30.84 | 10.87 | 4.24 | 8.65 | 13.72 | -29.02 | 10.43 | -15.18 | 6.69 | 17.51 | -6.38 | -25.48 | 1.8 | -4.8 | 0.9 | 4.4 | -0.2 | 0 |
| Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.91 | -19.33 | 20.75 | -5.41 | -2.1 | 0 | 0 | 0 | 0 | -0.9 | 2.4 | 0 | -2.2 | 0.1 | -3 |
| Cash From Investing Activities | -134.7 | -153.1 | -97 | -111.6 | -81.63 | -166.1 | -211.2 | -11.35 | -35.7 | -173.4 | -73.38 | -88.05 | -24 | -29.88 | -13.15 | -49.22 | -15.65 | -98.99 | -47.3 | -17.3 | -43 | -19.3 | -33.4 | -13.3 |
| Investments in Property Plant and Equipment | -195.9 | -199.1 | -192.4 | -186.1 | -151.8 | -223.9 | -240.4 | -54.71 | -202.1 | -239.2 | -152.5 | -107.6 | -106.5 | -38.93 | -53.4 | -56.19 | -74.62 | -96.82 | -63.6 | -28.2 | -61.1 | -40.7 | -40.2 | -16.1 |
| Payments for Acquisitions | 0 | 0 | 0 | 0 | -5.84 | 0 | -2.66 | 0 | 29.07 | -6.81 | 12.42 | -0.725 | -1.2 | -2 | 0 | 0 | -1.8 | -62.63 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | 0 | 0 | 0 | 0 | 0 | 0 | -0.443 | 0 | 137.3 | -2.96 | -3.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 32.63 | 0 | 0.587 | 0 | 70.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 61.27 | 46.02 | 95.37 | 74.52 | 75.97 | 57.85 | 32.31 | 43.36 | 136.8 | 75.64 | 70.63 | 20.25 | 83.73 | 11.05 | 40.25 | 6.97 | 60.77 | 60.46 | 16.3 | 10.9 | 18.1 | 21.4 | 6.8 | 2.8 |
| Cash From Financing Activities | 89.25 | 106.2 | 18.62 | -39.47 | -38.11 | 66.19 | 131.8 | -64.71 | -43.62 | 50.65 | 16.55 | 43.5 | -34.01 | -20.04 | -22.18 | -5.72 | -26.14 | 72.95 | 27.6 | 6.3 | 25.8 | 1.6 | 26.8 | 11.7 |
| Debt Repayment | 84.84 | 107.6 | 10.86 | -38.46 | -30.08 | -179.2 | 132.3 | -62.21 | -43.48 | 52.57 | 28.13 | -4.16 | -34.82 | -21 | -22.62 | -1.03 | -21.85 | 85.33 | -24.34 | 5.44 | 0 | 0 | 0 | 0 |
| Common Stock Issued | 1.22 | 1.32 | 0 | 0 | 0.349 | 246.6 | 0 | 0 | 0 | 0.396 | 1.21 | 49.5 | 0.897 | 0.961 | 0.434 | 0.348 | 0.242 | 0.494 | 51.93 | 0 | 0 | 0 | 0 | 0 |
| Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | -0.217 | -0.523 | -0.299 | -0.149 | -2.47 | -12.44 | -0.654 | 0 | 0 | 0 | -7.09 | -4.53 | -12.87 | 0 | -0.042 | 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 | 0 | 0 | 0 |
| Other Financing Activities | 3.19 | -2.67 | 6.48 | -1.86 | -8.38 | -1.01 | 0 | -2.2 | 0 | 0.161 | -0.356 | -1.18 | -0.089 | 0 | 0 | 2.05 | 0 | 0 | 0.011 | 0.904 | 25.8 | 1.6 | 26.8 | 11.7 |
| Effect of Forex Changes on Cash | 0 | 0 | 0 | 0 | 11.78 | -11.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | -0.182 | -3.42 | 0.19 | -0.182 | -4.21 | 0.66 | 5.95 | 0.935 | -0.351 | -8.57 | 9.42 | -0.102 | 0.037 | -8.05 | 8.15 | -0.225 | -6.35 | 3.88 | -2.4 | -2 | 5.2 | -0.4 | 1.5 | 0.2 |
| Cash at Beginning of Period | 3.15 | 5.7 | 5.5 | 5.69 | 9.89 | 9.23 | 3.28 | 2.34 | 2.69 | 9.49 | 0.066 | 0.168 | 0.131 | 8.19 | 0.034 | 0.259 | 6.61 | 2.73 | 5.1 | 6.4 | 1.1 | 1.6 | 0.2 | 9.89 |
| Cash at End of Period | 2.96 | 2.27 | 5.7 | 5.5 | 5.69 | 9.89 | 9.23 | 3.28 | 2.34 | 0.913 | 9.49 | 0.066 | 0.168 | 0.131 | 8.19 | 0.034 | 0.259 | 6.61 | 2.7 | 4.4 | 6.3 | 1.2 | 1.7 | 10.09 |
| Free Cash Flow | -150.1 | -155.7 | -113.8 | -35.23 | -48 | -111.6 | -155 | 22.28 | -123.1 | -125.1 | -86.2 | -63.13 | -48.48 | 2.93 | -9.92 | -1.47 | -39.19 | -66.91 | -46.3 | -19.2 | -38.7 | -23.4 | -32.1 | -14.3 |
| Operating Cash Flow | 45.81 | 43.46 | 78.57 | 150.9 | 103.7 | 112.3 | 85.39 | 76.99 | 78.98 | 114.1 | 66.25 | 44.45 | 58.05 | 41.86 | 43.48 | 54.72 | 35.43 | 29.91 | 17.3 | 9 | 22.4 | 17.3 | 8.1 | 1.8 |
| Capital Expenditure | -195.9 | -199.1 | -192.4 | -186.1 | -151.8 | -223.9 | -240.4 | -54.71 | -202.1 | -239.2 | -152.5 | -107.6 | -106.5 | -38.93 | -53.4 | -56.19 | -74.62 | -96.82 | -63.6 | -28.2 | -61.1 | -40.7 | -40.2 | -16.1 |