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 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2022-11-14 | 2022-03-24 | 2021-03-30 | 2020-03-30 | 2019-03-28 | 2018-04-27 | 2017-04-27 | 2016-03-31 | 2015-04-30 | 2014-04-30 | 2013-04-25 | 2012-03-29 | 2011-06-07 | 2010-03-26 | 2009-03-30 | 2008-03-31 | 2007-06-25 | 2006-06-27 | 2005-06-16 | 2004-06-18 | 2003-07-15 | 2002-04-26 | 2001-05-16 | 2000-06-23 | 1998-12-31 | 1997-12-31 | 1996-12-31 |
Net Income/Starting Line | -25.55 | -23.04 | -17.26 | -18.02 | -19.41 | -15.65 | -6.21 | -4.8 | -7.02 | -9.87 | 1.49 | 4.6 | 4.4 | 5.16 | 2.27 | 2.11 | -0.19 | -2.69 | -7.19 | -6.83 | -4.91 | -61.01 | -54.23 | -19.9 | -4.4 | -3.47 | -1.28 |
Cash From Operating Activities | -12.53 | -16.02 | -8.41 | -6.88 | -11.46 | -7.21 | 2.42 | -1.82 | -3.66 | 0.116 | -0.347 | 6.7 | 4.32 | 5.08 | 3.02 | 4.12 | 1.36 | -1.72 | -5.11 | -4.47 | -2.8 | -24.72 | -31.23 | -11.2 | -3.6 | -2.57 | -1.31 |
Depreciation and Amortization | 4.01 | 5.08 | 7.33 | 7.03 | 6.02 | 5.05 | 4.08 | 2.89 | 3.02 | 2.89 | 1.15 | 1.55 | 0.678 | 0.491 | 0.466 | 0.397 | 0.209 | 1.99 | -0.204 | 1.94 | 2.54 | 12.46 | 14.85 | 8.8 | 0.7 | 0.21 | 0.3 |
Deferred Income Tax | -0.022 | -0.22 | -0.184 | -0.322 | -0.182 | -0.175 | -0.212 | -0.257 | -0.318 | 4.98 | -0.806 | -1.39 | -1.1 | -2.4 | 0 | -0.945 | -0.092 | -0.03 | -0.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation | 2.35 | 2.46 | 2.39 | 2.36 | 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 | 5.45 | 5.11 | 2.71 | 1.51 | 1.5 | 1.5 | 0.766 | 0.051 | -0.306 | -1.01 | 0 | 0 | 0 | 0 | 0 | 1.08 | 0.994 | -1.58 | 1.39 | 0.461 | 0.8 | 26.14 | 5 | -89.6 | 0.3 | 1.89 | 0 |
Changes in Working Capital | 1.24 | -5.41 | -3.39 | 0.556 | -0.825 | 0.002 | 3.02 | -0.763 | -0.262 | 1.78 | -3.46 | 0.725 | -1.16 | 0.458 | -1.25 | 0.526 | 0.343 | 0.561 | 0.899 | -0.033 | -1.23 | -2.31 | 3.15 | 89.5 | -0.2 | -1.2 | -0.33 |
Accounts Receivable | 2.12 | 0.106 | 1.3 | 1.53 | -0.596 | 0.077 | 0.759 | 0.716 | 0.866 | 0.868 | -2.19 | 0.13 | -1.04 | -0.318 | -0.504 | -0.215 | -0.258 | -0.005 | -0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 0.247 | -2.37 | -1.34 | -2.19 | 1.09 | 0.73 | -0.173 | -0.3 | 0.461 | -0.021 | -1.4 | 0.968 | 0.45 | -0.271 | -0.244 | -0.089 | 0.517 | 0.779 | -1.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | 0.35 | 0.275 | -0.399 | -0.759 | 0.264 | 0.036 | 0.124 | -0.11 | -0.542 | -0.248 | 0.3 | 0.017 | 0.138 | 0.112 | -0.069 | -0.04 | 0.076 | -0.206 | 0.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | -1.48 | -3.42 | -2.95 | 1.97 | -1.59 | -0.841 | 2.31 | -1.07 | -1.05 | 1.18 | -0.164 | -0.39 | -0.716 | 0.935 | -0.432 | 0.87 | 0.008 | -0.007 | 2.04 | -0.033 | -1.23 | -2.31 | 3.15 | 89.5 | -0.2 | -1.2 | 0 |
Other Working Capital | 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 | -0.33 |
Cash From Investing Activities | 7.14 | -0.768 | -3.24 | -5.16 | -5.3 | -4.89 | -4.11 | -3.15 | -0.761 | -1.95 | -11.24 | -0.525 | -5.14 | 1.85 | 0.325 | -2.98 | 0.125 | -2.68 | -0.175 | -0.031 | 0.627 | 5.68 | -16.22 | -26.5 | -0.4 | -0.09 | -0.43 |
Investments in Property Plant and Equipment | -0.173 | -0.778 | -3.25 | -5.17 | -5.3 | -5.34 | -4.11 | -3.15 | -0.771 | -2.05 | -0.805 | -0.526 | -0.568 | -0.412 | -0.504 | -0.605 | -0.38 | -0.176 | -0.156 | -0.031 | 0 | -3.27 | -19.1 | -6.9 | -0.4 | -0.09 | -0.43 |
Payments for Acquisitions | 0 | 0 | 0 | 0 | 0 | 0.45 | 0 | 0 | 0 | 0.114 | -10.42 | -4.6 | 0 | -0.477 | 0 | -0.505 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases of Securities | 0 | 0 | 0 | 0 | 0 | 3.57 | 0 | 0 | 0 | -0.08 | -0.176 | 0 | 0 | 0 | 0 | -2.37 | -2.5 | -2.5 | 0 | 0 | 0 | 0 | -16.57 | -18 | 0 | 0 | 0 |
Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0.45 | 0 | 0 | 0 | 0.194 | 0 | 0 | 0.022 | 2 | 0 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 8.59 | 18.97 | 0 | 0 | 0 | 0 |
Other Investing Activities | 7.32 | 0.01 | 0.006 | 0.003 | 0.001 | -4.02 | -3.13 | 0.005 | 0.01 | -0.127 | 0.159 | 4.6 | -4.59 | 0.74 | 0.829 | 0.005 | 0.005 | -0.019 | -0.019 | 0 | 0.627 | 0.364 | 0.479 | -1.6 | 0 | 0 | 0 |
Cash From Financing Activities | 0.944 | 11.86 | 9.44 | 6.03 | 10.79 | 25.36 | -4.07 | 10.42 | 11.8 | 0.408 | -4.23 | 1.26 | -3.02 | -3.32 | -0.49 | 1.66 | 2.54 | 4.23 | 5.31 | 7.24 | 1.31 | 0.451 | 2.28 | 102.9 | 4.5 | 2.3 | 2.37 |
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 |
Common Stock Issued | -1.65 | 21.86 | 9.44 | 7.97 | 0 | 18.97 | 0 | 11.52 | 10.24 | 0 | 0 | 0 | 0 | 0 | 0 | 1.66 | 2.54 | 4.23 | 7.71 | 3.27 | 1.35 | 0.428 | 1.71 | 104.3 | 4 | 0 | 0 |
Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.72 | 0 | -3.82 | -3.54 | -1.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.63 | 2.71 |
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 |
Other Financing Activities | 0.944 | 11.86 | 9.44 | 6.03 | 10.79 | 25.36 | -4.07 | 10.42 | 11.8 | 0.408 | -4.23 | 1.26 | -3.32 | -3.32 | -0.49 | 1.66 | 2.54 | 4.23 | 5.31 | 7.24 | 1.31 | 0.451 | 2.28 | 102.9 | 4.5 | 2.3 | 2.37 |
Effect of Forex Changes on Cash | -0.002 | -0.038 | -0.003 | -0.014 | -0.101 | 0.098 | 0.003 | -0.142 | -0.074 | 0.048 | 0.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | -0.01 | 0.01 |
Net Change in Cash | 9.16 | -4.96 | -2.21 | -6.03 | -6.07 | 13.36 | -5.76 | 5.32 | 7.31 | -1.38 | -15.73 | 7.44 | -3.84 | 3.61 | 2.85 | 2.8 | 4.02 | -0.163 | 0.024 | 2.74 | -0.86 | -18.58 | -45.16 | 65.2 | 4.5 | -0.37 | 0.64 |
Cash at Beginning of Period | 4.95 | 9.91 | 12.13 | 18.16 | 24.23 | 10.62 | 16.38 | 11.06 | 3.76 | 5.14 | 20.87 | 13.43 | 17.27 | 13.66 | 10.81 | 8 | 3.99 | 4.15 | 4.12 | 1.39 | 2.25 | 20.83 | 66 | 0.8 | 0.3 | 0 | 17.57 |
Cash at End of Period | 14.11 | 4.95 | 9.91 | 12.13 | 18.16 | 23.98 | 10.62 | 16.38 | 11.06 | 3.76 | 5.14 | 20.87 | 13.43 | 17.27 | 13.66 | 10.81 | 8 | 3.99 | 4.15 | 4.12 | 1.39 | 2.25 | 20.83 | 66 | 4.8 | -0.37 | 18.21 |
Free Cash Flow | -12.7 | -16.8 | -11.66 | -12.05 | -16.76 | -12.55 | -1.7 | -4.97 | -4.43 | -1.94 | -1.15 | 6.17 | 3.75 | 4.67 | 2.52 | 3.51 | 0.976 | -1.89 | -5.27 | -4.5 | -2.8 | -27.98 | -50.33 | -18.1 | -4 | -2.66 | -1.74 |
Operating Cash Flow | -12.53 | -16.02 | -8.41 | -6.88 | -11.46 | -7.21 | 2.42 | -1.82 | -3.66 | 0.116 | -0.347 | 6.7 | 4.32 | 5.08 | 3.02 | 4.12 | 1.36 | -1.72 | -5.11 | -4.47 | -2.8 | -24.72 | -31.23 | -11.2 | -3.6 | -2.57 | -1.31 |
Capital Expenditure | -0.173 | -0.778 | -3.25 | -5.17 | -5.3 | -5.34 | -4.11 | -3.15 | -0.771 | -2.05 | -0.805 | -0.526 | -0.568 | -0.412 | -0.504 | -0.605 | -0.38 | -0.176 | -0.156 | -0.031 | 0 | -3.27 | -19.1 | -6.9 | -0.4 | -0.09 | -0.43 |