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 |
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 |
1995 12-31 |
1994 12-31 |
1993 12-31 |
1992 12-31 |
1991 12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2023-04-17 | 2023-04-17 | 2022-03-31 | 2021-05-07 | 2020-06-26 | 2019-03-15 | 2018-03-16 | 2017-03-16 | 2016-03-15 | 2015-03-13 | 2014-03-17 | 2013-03-18 | 2012-03-15 | 2011-03-16 | 2009-12-31 | 2009-02-24 | 2008-03-17 | 2007-03-14 | 2006-03-23 | 2005-03-29 | 2004-03-11 | 2003-03-25 | 2002-04-05 | 2001-04-02 | 2000-04-06 | 1999-04-13 | 1998-03-31 | 1997-03-31 | 1995-12-31 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 |
Net Income/Starting Line | 39.31 | 37.33 | -44.57 | -184.5 | -65 | 57.82 | 16.01 | -96.38 | -127.1 | 61.95 | 38.65 | -18.79 | 13.74 | 1.77 | -28.52 | -52.4 | 56.7 | 1.25 | 6.27 | 7.84 | 55.92 | -118.5 | -19.72 | 6.68 | -36.68 | -83.96 | -6.49 | 1.51 | -1.2 | -1.2 | -2.4 | -4 | 0 |
Cash From Operating Activities | 20.31 | 20.31 | 32.42 | 15.98 | 73.65 | 80 | 38.12 | 26.87 | 6.98 | 96.2 | 51.65 | 51.38 | 24.5 | 24.1 | 44.14 | 43.39 | 18.33 | 15.56 | 16.97 | 30.27 | 23.85 | 9.61 | 16.26 | 21.37 | 3.88 | 4.84 | 36.64 | 13.54 | 4.4 | 4.3 | 0.7 | 0.5 | -0.1 |
Depreciation and Amortization | 6.34 | 6.34 | 15.31 | 24.43 | 52.27 | 42.76 | 26.23 | 24.43 | 38.72 | 43.14 | 0 | 23.02 | 16.19 | 17.89 | 17.89 | 24.37 | 14.96 | 15.98 | 10.5 | 9.06 | 12.48 | 10.98 | 31.98 | 37.95 | 36.15 | 32.8 | 31.84 | 0 | -5.6 | -4.3 | -2.4 | -1 | -0.4 |
Deferred Income Tax | 0 | 0 | -15.31 | -24.43 | -52.27 | -42.76 | -26.23 | -24.43 | -38.72 | -43.14 | 0 | -23.02 | -16.19 | -17.89 | 0 | 0 | -0.996 | 0 | 0 | 0 | 0.377 | 0 | 1.9 | 4.94 | -13.12 | -4.39 | -4.13 | 0 | 0 | 0 | 0.2 | 0 | 0 |
Stock Based Compensation | 3.11 | 3.3 | 0.946 | 1.31 | 1.91 | 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 |
Other Non-Cash Items | 8.81 | -22.56 | 86 | 205.4 | 126.4 | 15.6 | 31.3 | 127.4 | 163.3 | 19.2 | -1.12 | 50.27 | 8.54 | 14.04 | 74.82 | 68.58 | -53.73 | 0 | -3.87 | 4.58 | -51.41 | 98.42 | 5.16 | -29.67 | 19.42 | 61.44 | 5.25 | 17.54 | 11.2 | 9.5 | 5.8 | 4.9 | 0.6 |
Changes in Working Capital | -37.45 | -4.1 | -9.96 | -6.25 | 10.35 | 4.22 | -12.42 | -7.37 | -33.13 | 12.35 | 12.01 | 17.8 | 0.224 | 6.74 | -3.4 | 1.44 | 0.399 | -1.67 | 4.06 | 8.78 | 6.48 | 18.74 | -3.06 | 1.48 | -1.89 | -1.04 | 10.18 | -5.5 | 0 | 0.3 | -0.5 | 0.6 | -0.3 |
Accounts Receivable | 8.59 | 8.59 | -3.5 | 9.6 | 19.99 | -7.54 | -18.57 | -4.02 | 12.1 | 11.88 | -13.21 | -7.51 | -0.182 | -3.98 | -0.803 | -1.84 | 0.112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.8 | -0.8 | -1.9 | -0.4 | 0.1 |
Inventory | 0 | 0 | 0 | 0 | -0.243 | 0.167 | -0.235 | -0.439 | -0.722 | -0.86 | -1.89 | 3.04 | -0.333 | -3.38 | -1.05 | -0.601 | -0.791 | 0 | 0 | 0.047 | 0.078 | 0.201 | -0.076 | -0.538 | 0.057 | 0 | 0 | -0.082 | 0 | 0 | 0.2 | -0.2 | -0.4 |
Accounts Payable | -11.72 | -11.72 | 3.15 | -15.3 | -10.49 | 11.58 | 6.23 | -3.54 | -45.97 | 1.6 | 27.29 | 22.02 | 0.756 | 14.21 | -1.54 | 4.08 | 1.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 1.3 | 1 | 0.9 | 0 |
Deferred Revenue | -34.32 | -0.966 | -9.62 | -0.542 | 1.09 | 0.018 | 0.155 | 0.627 | 1.47 | -0.267 | -0.176 | 0.25 | -0.017 | -0.113 | -0.007 | -0.206 | 0.015 | -1.67 | 0 | 8.73 | 6.4 | 18.54 | -2.98 | 2.02 | -1.95 | -1.04 | 10.18 | -5.42 | 0 | -0.2 | 0.2 | 0.3 | 0.3 |
Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 |
Cash From Investing Activities | 51.3 | 51.3 | -0.518 | -12.56 | -84.97 | -176.2 | -91.05 | -14.07 | -69.25 | -186.5 | 32.49 | -47 | -70.56 | -15.05 | -14.1 | -173.9 | -26.91 | -14.1 | 15.99 | -33.41 | 67.46 | -3.9 | -30.8 | -18.77 | -111.2 | 1.98 | -74.5 | -172.6 | -10 | -35.9 | -25.2 | -4.5 | -2.6 |
Investments in Property Plant and Equipment | -1.54 | -1.54 | -0.887 | -12.56 | -108.7 | -179.5 | -108.2 | -31.66 | -69.39 | -192.8 | -95.04 | -68.55 | -79.01 | -36.45 | -16.47 | -174.6 | -26.91 | -26.35 | -35.35 | -9.27 | -18.35 | -15.9 | -57.06 | -74.41 | -128.7 | -57.41 | -84.11 | -87.79 | -12.3 | -29.2 | -18.1 | -5.5 | -2.8 |
Payments for Acquisitions | 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 | 0 | 0 | 0 |
Purchases of Securities | 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 | -0.3 | 0 | 0 |
Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.48 | 0 | 0 | 0 | 0.335 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 52.84 | 52.84 | 0.369 | -12.56 | 23.71 | 3.31 | 17.18 | 17.59 | 0.138 | 6.33 | 127.5 | 21.55 | 8.46 | 21.4 | 2.38 | 0.642 | -26.91 | 12.24 | 51.34 | -24.14 | 85.81 | 11.99 | 26.26 | 21.16 | 17.49 | 59.39 | 9.61 | -85.12 | 2.3 | -6.7 | -6.8 | 1 | 0.2 |
Cash From Financing Activities | -78.77 | -78.77 | -24.64 | -0.653 | 10.45 | 95.45 | 54.55 | -16.34 | 62.04 | 88.83 | -81.01 | -2.31 | 45.97 | -10.82 | -30.1 | 113.5 | 27.47 | -1.46 | -31.94 | 50.4 | -95.62 | -5.16 | 20.68 | -3.82 | 49.12 | 52.52 | 33.33 | 163 | 9.8 | 29.2 | 26.4 | 4.6 | 2.9 |
Debt Repayment | 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 | 0 | 0 | 0 |
Common Stock Issued | 137.1 | 137.1 | 0 | 0 | 0 | 0 | 65.22 | 27.14 | 0 | 53.76 | 0 | 0 | 62.35 | 0 | 0 | 0.088 | 122.4 | 0.455 | 11.78 | 3.46 | 0.177 | 0 | 0.016 | 0 | 0 | 3.93 | 0.011 | 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 | -0.078 | 0 | -0.979 | 0 | -0.434 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities | -78.77 | -78.77 | -24.64 | -0.653 | 10.45 | 95.45 | 54.55 | -16.34 | 62.04 | -84.39 | -81.01 | -2.31 | 45.97 | -10.82 | -30.1 | 113.5 | 27.47 | -1.46 | -31.94 | 50.4 | -95.62 | -5.16 | 20.68 | -3.82 | 49.12 | 52.52 | 33.33 | 163 | 9.8 | 29.2 | 26.4 | 4.6 | 2.9 |
Effect of Forex Changes on Cash | 0 | 0 | 0 | 0 | 0 | 0 | 52.93 | -12.8 | 0 | 0 | 0.018 | -4.37 | -0.005 | 0 | 0 | 0 | 0 | 0 | -2.26 | 3.14 | -0.078 | -0.187 | -0.55 | -0.576 | 0.617 | -0.825 | -0.965 | 0 | 5.6 | 31.6 | 24.5 | 4 | 2.7 |
Net Change in Cash | -6.53 | -7.16 | 7.26 | 2.77 | -0.867 | -0.751 | 54.55 | -16.34 | -0.232 | -1.43 | 3.14 | -2.31 | -0.099 | -1.76 | -0.063 | -17.01 | 18.89 | 0.001 | -1.24 | 50.4 | -4.39 | -3.04 | 5.6 | -1.79 | -57.59 | 58.51 | -5.5 | 4 | 9.8 | 29.2 | 26.4 | 4.6 | 2.9 |
Cash at Beginning of Period | 9.41 | 10.03 | 2.77 | 0 | 0.867 | 1.62 | -52.93 | 3.54 | 3.77 | 5.21 | 2.06 | 4.37 | 0.099 | 1.86 | 1.92 | 18.94 | 0.043 | 0.042 | 1.28 | -49.11 | 4.88 | 3.59 | 2 | 3.8 | 61.39 | 2.88 | 8.38 | 4.38 | 0.1 | 2.5 | 0.7 | 0.2 | 0.1 |
Cash at End of Period | 2.88 | 2.88 | 10.03 | 2.77 | 0 | 0.867 | 1.62 | -12.8 | 3.54 | 3.77 | 5.21 | 2.06 | 0 | 0.099 | 1.86 | 1.92 | 18.94 | 0.043 | 0.042 | 1.28 | 0.493 | 0.557 | 7.61 | 2 | 3.8 | 61.39 | 2.88 | 8.38 | 9.9 | 31.7 | 27.1 | 4.8 | 3 |
Free Cash Flow | 18.77 | 18.77 | 31.53 | 3.43 | -35.03 | -99.51 | -70.11 | -4.79 | -62.41 | -96.6 | -43.39 | -17.18 | -54.52 | -12.35 | 27.66 | -131.2 | -8.58 | -10.79 | -18.38 | 21 | 5.5 | -6.28 | -40.79 | -53.04 | -124.8 | -52.57 | -47.47 | -74.25 | -7.9 | -24.9 | -17.4 | -5 | -2.9 |
Operating Cash Flow | 20.31 | 20.31 | 32.42 | 15.98 | 73.65 | 80 | 38.12 | 26.87 | 6.98 | 96.2 | 51.65 | 51.38 | 24.5 | 24.1 | 44.14 | 43.39 | 18.33 | 15.56 | 16.97 | 30.27 | 23.85 | 9.61 | 16.26 | 21.37 | 3.88 | 4.84 | 36.64 | 13.54 | 4.4 | 4.3 | 0.7 | 0.5 | -0.1 |
Capital Expenditure | -1.54 | -1.54 | -0.887 | -12.56 | -108.7 | -179.5 | -108.2 | -31.66 | -69.39 | -192.8 | -95.04 | -68.55 | -79.01 | -36.45 | -16.47 | -174.6 | -26.91 | -26.35 | -35.35 | -9.27 | -18.35 | -15.9 | -57.06 | -74.41 | -128.7 | -57.41 | -84.11 | -87.79 | -12.3 | -29.2 | -18.1 | -5.5 | -2.8 |