Period Ending: |
LTM
(Last Twelve Months) |
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2022-08-15 | 2022-03-28 | 2021-03-25 | 2020-03-30 | 2019-03-27 | 2018-03-28 | 2017-03-29 | 2016-03-30 | 2015-03-30 | 2014-03-31 | 2013-03-28 | 2012-04-10 | 2011-03-30 | 2010-03-31 | 2009-03-27 | 2008-03-28 | 2006-12-31 | 2006-04-17 | 2005-04-19 | 2004-04-14 | 2003-04-15 | 2002-04-12 | 2001-02-09 | 2001-02-09 |
Net Income/Starting Line | -10.43 | -2.25 | -18.47 | 14.89 | 1.89 | -0.442 | 5.01 | 1.32 | 1.34 | 1.35 | -2.38 | -2.59 | -1.57 | -0.036 | -0.102 | -0.072 | -3.9 | -3.36 | 0.994 | -3.41 | -2.49 | -0.046 | -0.013 | -0.005 |
Cash From Operating Activities | -3.4 | -2.7 | -3.69 | -1.63 | 6.29 | 1.43 | 0.418 | 2.45 | 1.48 | 2.58 | -0.03 | -2.02 | 0.414 | 1.45 | 1.22 | 1.02 | -3.24 | -4.01 | 0.655 | -2.56 | -1.23 | -0.024 | -0.011 | 0.002 |
Depreciation and Amortization | 1.39 | 1.56 | 0.19 | 2.07 | 2.16 | 2.46 | 0.753 | 0.639 | 0.213 | 0.124 | 0.117 | 0.126 | 0.25 | 0.17 | 0.31 | 0.763 | 0.378 | 0.567 | 0.38 | 0.156 | 0.24 | 0 | 0 | 0.002 |
Deferred Income Tax | 5.03 | -1.1 | -3.14 | 0.31 | 0.974 | 2.16 | -5.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.576 | 0 | 0 | -0.3 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation | 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 | -2.41 | -3.71 | 17.28 | -23.17 | 0.045 | 1.68 | 2.63 | 0.056 | 0.143 | 0.439 | 1.03 | 0.115 | 0.09 | 0.145 | 0.42 | 0.506 | 0.896 | 0.127 | -0.653 | 0.585 | 0.888 | 0.001 | -1.15 | 0.001 |
Changes in Working Capital | 1.82 | 1.4 | -1.06 | 2.84 | 0.464 | -4.77 | -2.92 | 0.055 | -0.523 | 0.092 | 0.815 | 0.024 | 1.28 | 0.7 | 0.198 | -0.176 | -0.608 | -1.34 | 0.234 | 0.101 | 0.135 | 0.021 | 1.15 | 0.004 |
Accounts Receivable | -0.418 | 0.056 | 1.24 | 1.82 | 2.46 | -2.03 | -2.22 | -0.431 | -2.58 | 0.837 | -2.66 | -0.872 | 0.237 | 2.8 | -1.77 | -1.26 | -1.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 0.544 | 0 | -2.56 | 0.075 | -0.028 | -0.069 | 0.371 | -0.392 | -0.099 | 0.092 | -0.408 | 0.036 | -0.151 | 0.208 | -0.016 | -0.039 | -0.247 | 0 | -0.251 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | 0.141 | 0.127 | 0.688 | 1.84 | -1.45 | -2.11 | -0.571 | 0.043 | 2.27 | -0.522 | 2.82 | 0.219 | 1.29 | -1.99 | 1.68 | 0.793 | 0.793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 1.55 | 1.21 | -0.424 | -0.896 | -0.513 | -0.561 | -0.508 | 0.835 | -0.111 | -0.315 | 1.06 | 0.642 | -0.098 | -0.323 | 0.297 | 0.332 | -0.361 | -1.34 | 0.485 | 0.101 | 0.135 | 0.021 | 1.15 | 0 |
Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 |
Cash From Investing Activities | -0.138 | -0.126 | -0.136 | 20.34 | -0.156 | -13.73 | -0.205 | -2.09 | -1.09 | -0.012 | -0.03 | -0.025 | -0.088 | -0.293 | -0.04 | -0.036 | -0.163 | 0.919 | -0.453 | -0.025 | -0.019 | 0 | 0 | 0 |
Investments in Property Plant and Equipment | -0.138 | -0.126 | -0.136 | -0.194 | -0.156 | -0.286 | -0.205 | -0.214 | -0.094 | -0.012 | -0.03 | -0.025 | -0.088 | -0.293 | -0.04 | -0.036 | -0.189 | -0.06 | -0.152 | -0.025 | -0.024 | 0 | 0 | 0 |
Payments for Acquisitions | 0 | 0 | 0 | -5.77 | 0 | -13.45 | 0 | -1.88 | -0.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.551 | 0 | 0 | 0 | 0 | 0 |
Purchases of Securities | 0 | 0 | 0 | 0 | 0 | -13.45 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.016 | 0.027 | 0.979 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activities | 0 | 0 | 0 | 26.3 | 0 | 13.45 | 0 | -1.88 | -0.995 | 0 | 0 | 0 | 0 | 0 | 0 | -0.016 | 0.01 | 0 | 0.25 | 0.001 | 0.005 | 0 | 0 | 0 |
Cash From Financing Activities | 0.789 | 0.789 | 4.11 | -19.96 | -3.81 | 10.46 | -0.558 | 1.34 | -0.316 | -0.089 | 0.418 | 1.63 | 0.142 | -0.575 | -0.651 | -0.637 | 3.05 | 2.8 | 0.522 | 2.49 | 1.21 | 0.031 | 0.015 | 0 |
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 |
Common Stock Issued | 1.35 | 1.35 | 1.84 | 123.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0.105 | 0 | 0.161 | 0.765 | 0 | 0.006 | 0 | 2.97 | 0.759 | 2.51 | 0.92 | 0.066 | 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 | -0.02 | 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 | 0.789 | 0.789 | 4.11 | -19.96 | -3.81 | 10.46 | -0.558 | 1.34 | -0.316 | -0.089 | 0.418 | 1.63 | 0.142 | -0.575 | -0.651 | -0.637 | 3.05 | 2.8 | 0.522 | 2.49 | 1.21 | 0.031 | 0.015 | 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 |
Net Change in Cash | -3.68 | -2.04 | 0.285 | -1.24 | 2.32 | -1.84 | -0.346 | 1.69 | 0.075 | 2.48 | 0.359 | -0.418 | 0.468 | 0.583 | 0.532 | 0.347 | -0.346 | -0.286 | 0.725 | -0.094 | -0.041 | 0.006 | 0.004 | 0.002 |
Cash at Beginning of Period | 5.09 | 5.61 | 5.33 | 6.57 | 4.25 | 6.09 | 6.44 | 4.74 | 4.67 | 2.19 | 1.83 | 2.25 | 1.78 | 1.2 | 0.666 | 0.319 | 0.665 | 0.951 | 0.226 | 0.32 | 0.362 | 0.005 | 0.002 | 0 |
Cash at End of Period | 1.41 | 3.58 | 5.61 | 5.33 | 6.57 | 4.25 | 6.09 | 6.44 | 4.74 | 4.67 | 2.19 | 1.83 | 2.25 | 1.78 | 1.2 | 0.666 | 0.319 | 0.665 | 0.951 | 0.226 | 0.32 | 0.012 | 0.005 | 0.002 |
Free Cash Flow | -3.54 | -2.83 | -3.82 | -1.82 | 6.13 | 1.15 | 0.213 | 2.23 | 1.39 | 2.57 | -0.059 | -2.05 | 0.326 | 1.16 | 1.18 | 0.984 | -3.43 | -4.07 | 0.503 | -2.59 | -1.25 | -0.024 | -0.011 | 0.002 |
Operating Cash Flow | -3.4 | -2.7 | -3.69 | -1.63 | 6.29 | 1.43 | 0.418 | 2.45 | 1.48 | 2.58 | -0.03 | -2.02 | 0.414 | 1.45 | 1.22 | 1.02 | -3.24 | -4.01 | 0.655 | -2.56 | -1.23 | -0.024 | -0.011 | 0.002 |
Capital Expenditure | -0.138 | -0.126 | -0.136 | -0.194 | -0.156 | -0.286 | -0.205 | -0.214 | -0.094 | -0.012 | -0.03 | -0.025 | -0.088 | -0.293 | -0.04 | -0.036 | -0.189 | -0.06 | -0.152 | -0.025 | -0.024 | 0 | 0 | 0 |