DHIL - Diamond Hill Investment Group, Inc.
Price:
--
--
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Revenue | 157.9 | 151.1 | 136.7 | 154.5 | 182.2 | 126.4 | 136.6 | 145.6 | 145.2 | 136.1 | 124.4 | 104.6 | 81.4 | 66.7 | 63.9 | 56.7 | 49.0 | 47.0 | 42.2 | 34.4 | 10.8 | 3.3 | 1.6 | 0.9 | 2.3 | 3.3 | 3.3 | 3.7 | (0.0) | (0.0) |
| Cost of Revenue | 6.3 | 82.9 | 79.6 | 69.4 | 84.3 | 63.8 | 69.5 | 57.5 | 59.2 | 56.1 | 51.3 | 46.8 | 42.6 | 35.4 | 34.4 | 32.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 151.6 | 68.2 | 57.1 | 85.1 | 97.9 | 62.5 | 67.1 | 88.1 | 86.0 | 80.0 | 73.1 | 57.8 | 38.8 | 31.2 | 29.5 | 23.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3 | 0 | 0 | 0 | 0 |
| Operating Expenses | ||||||||||||||||||||||||||||||
| R&D Expenses | 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 |
| SG&A Expenses | 27,871.7 | 24.3 | 21.6 | 20.8 | 21.7 | 17.0 | 19.1 | 16.9 | 19.0 | 16.9 | 14.4 | 10.3 | 8.1 | 6.8 | 5.6 | 4.3 | 31.5 | 31.8 | 23.3 | 19.7 | 7.8 | 3.0 | 1.7 | 1.6 | 1.8 | 2.3 | 2.3 | 1.8 | 0.8 | 1.0 |
| Other Expenses | (27,780.9) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 1.0 | (31.5) | (31.8) | (23.3) | (19.7) | (7.8) | (3.0) | (1.7) | (1.6) | (1.8) | (6.5) | (2.3) | (1.8) | (0.8) | (1.0) |
| Operating Expenses | 90.9 | 24.3 | 21.6 | 20.8 | 21.7 | 17.0 | 19.1 | 16.9 | 19.0 | 16.9 | 14.4 | 10.3 | 8.1 | 6.8 | 6.5 | 5.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (4.2) | 0 | 0 | 0 | 0 |
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Income | 60.7 | 43.9 | 35.5 | 64.3 | 76.3 | 45.5 | 47.9 | 71.3 | 67.0 | 63.1 | 58.7 | 47.5 | 30.7 | 24.4 | 23.1 | 18.5 | 49.0 | 47.0 | 42.2 | 34.4 | 10.8 | 3.3 | 1.6 | 0.9 | 2.3 | (0.9) | 3.3 | 3.7 | (0.0) | (0.0) |
| Interest Expense | 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 | 0.1 | 0.1 | 0.1 |
| Interest Income | 1.8 | 0.3 | 0 | 0 | 0 | 0 | 1.0 | 4.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
| Profitability | ||||||||||||||||||||||||||||||
| EBITDA | 68.5 | 45.1 | 36.8 | 65.7 | 77.5 | 46.5 | 49.1 | 72.4 | 67.9 | 63.8 | 59.3 | 47.8 | 31.0 | 24.7 | 23.4 | 345.0 | 12.4 | 13.9 | 0 | 0 | 0 | 0 | 0 | 0 | (1.5) | (0.8) | (0.8) | 0 | 4.8 | 1.8 |
| EBIT | 67.3 | 43.9 | 35.5 | 64.3 | 76.3 | 45.5 | 47.9 | 71.3 | 67.0 | 63.1 | 58.7 | 47.5 | 30.7 | 24.4 | 23.1 | 18.5 | 12.1 | 13.7 | (1.5) | (0.4) | (0.1) | (0.1) | (0.0) | (0.1) | (1.7) | (0.9) | (0.9) | (0.1) | 4.7 | 1.8 |
| Income Before Tax | 67.3 | 59.0 | 58.6 | 51.0 | 101.6 | 52.1 | 78.4 | 65.0 | 81.0 | 73.3 | 58.0 | 50.4 | 35.6 | 26.1 | 23.0 | 19.7 | 17.5 | 5.5 | 15.0 | 12.3 | 2.0 | 0 | 0 | 0 | (1.7) | (0.9) | (0.9) | 0 | 4.6 | 1.7 |
| Income Tax Expense | 17.9 | 15.8 | 15.5 | 14.1 | 26.0 | 14.0 | 18.7 | 18.7 | 29.4 | 26.7 | 20.9 | 18.8 | 13.5 | 9.2 | 8.6 | 7.3 | 6.1 | 2.2 | 5.1 | 4.2 | (1.7) | 0 | 0 | 0 | (0.1) | (0.4) | (0.4) | 0 | 1.4 | 0 |
| Net Income | 48.8 | 43.2 | 42.2 | 40.4 | 74.2 | 38.7 | 55.0 | 47.4 | 50.0 | 46.1 | 37.1 | 31.6 | 22.2 | 16.9 | 14.4 | 12.4 | 11.4 | 3.3 | 9.9 | 8.1 | 3.7 | (0.2) | (1.0) | (2.5) | (1.5) | (0.5) | (0.5) | (0.4) | 3.3 | 1.8 |
| Per Share Data | ||||||||||||||||||||||||||||||
| EPS (Basic) | 17.91 | 15.66 | 14.32 | 13.01 | 23.34 | 12.03 | 15.99 | 13.19 | 14.49 | 13.50 | 10.86 | 9.52 | 6.80 | 5.44 | 4.86 | 4.44 | 4.40 | 1.36 | 4.61 | 4.51 | 2.21 | -0.11 | -0.68 | -1.73 | -0.93 | -0.31 | -0.25 | 1.95 | 1.04 | 0.38 |
| EPS (Diluted) | 17.91 | 15.66 | 14.32 | 13.01 | 23.34 | 12.03 | 15.99 | 13.18 | 14.48 | 13.49 | 10.86 | 9.52 | 6.80 | 5.44 | 4.86 | 4.44 | 4.40 | 1.36 | 4.39 | 3.63 | 1.83 | -0.11 | -0.68 | -1.73 | -0.93 | -0.31 | -0.25 | 1.80 | 1.04 | 0.38 |
| Shares Outstanding | 2.7 | 2.8 | 2.9 | 3.1 | 3.2 | 3.2 | 3.4 | 3.5 | 3.4 | 3.4 | 3.3 | 3.3 | 3.2 | 3.1 | 3.0 | 2.8 | 2.6 | 2.4 | 2.2 | 1.8 | 1.7 | 1.6 | 1.5 | 1.4 | 1.6 | 1.8 | 1.6 | 1.7 | 1.7 | 1.7 |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2009 | 2008 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||
| Cash & Cash Equivalents | 42,423.2 | 41.6 | 47.0 | 63.2 | 80.6 | 98.5 | 93.2 | 84.4 | 76.6 | 57.2 | 11.5 | 15.8 | 0.1 | 0.1 | 0.7 | 1.2 | 3.4 | 2.9 | 0.3 | 0.5 | 0.2 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 19,264.2 | 21.8 | 19.7 | 17.3 | 20.4 | 17.8 | 17.2 | 20.3 | 23.3 | 19.7 | 10.1 | 7.7 | 1.4 | 0.2 | 0.1 | 0.5 | 0.7 | 1.4 | 0.3 | 0.3 | 0.1 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | (3.5) | 0.0 | 0 | 1.5 | 0 | 0.3 | 3.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Assets | 61,687.5 | 67.1 | 70.2 | 85.4 | 103.5 | 119.5 | 117.1 | 107.1 | 102.0 | 78.9 | 22.4 | 24.5 | 1.5 | 0.2 | 0.8 | 1.7 | 4.1 | 4.3 | 0.6 | 0.7 | 0.2 |
| Non-Current Assets | |||||||||||||||||||||
| Property, Plant & Equipment | 9,822.5 | 8.4 | 2.6 | 4.3 | 6.1 | 6.7 | 5.7 | 3.7 | 4.1 | 4.0 | 1.2 | 0.8 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.4 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 177.4 | 159.8 | 147.7 | 145.7 | 166.7 | 128.4 | 139.4 | 203.5 | 138.5 | 108.0 | 16.4 | 17.2 | 2.1 | 2.7 | 0 | 0 | 5.1 | 7.4 | 0.7 | 0 | 0 |
| Other Non-Current Assets | (184.8) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | (2.9) | (0.2) | (0.1) | (5.3) | 0.8 | 12.5 | 14.4 | 10.2 |
| Total Non-Current Assets | 9,822.5 | 178.1 | 161.9 | 164.4 | 182.6 | 143.6 | 155.6 | 218.6 | 148.4 | 120.8 | 18.1 | 20.0 | 2.5 | 2.9 | 0.2 | 0.1 | 5.3 | 8.8 | 13.8 | 15.0 | 10.7 |
| Total Assets | 260.4 | 245.1 | 232.1 | 249.8 | 286.2 | 263.1 | 272.7 | 325.7 | 250.4 | 199.7 | 40.5 | 44.5 | 4.0 | 3.3 | 3.9 | 6.9 | 9.8 | 13.0 | 14.4 | 15.8 | 10.9 |
| Current Liabilities | |||||||||||||||||||||
| Account Payables | 0 | 5.6 | 0 | 9.2 | 8.6 | 8.0 | 8.7 | 15.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.7 |
| Short-Term Debt | 6,398.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | (6,397.4) | 31.5 | 34.9 | 32.1 | 37.2 | 28.4 | 26.6 | 26.8 | 37.4 | 32.5 | 0 | 0 | 0 | (0.0) | 0 | 0 | (0.0) | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 0.8 | 37.1 | 34.9 | 41.3 | 46.6 | 36.4 | 35.3 | 45.1 | 37.4 | 32.5 | 16.8 | 14.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 1.3 |
| Non-Current Liabilities | |||||||||||||||||||||
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 0 |
| Other Non-Current Liabilities | 77,574.8 | 39.1 | 36.1 | 30.7 | 37.3 | 33.2 | 30.3 | 22.4 | 20.5 | 14.2 | 0.8 | 0 | 0.4 | 0 | 0 | 0 | 0 | 1.0 | 1.9 | 0.2 | 0 |
| Total Non-Current Liabilities | 77,574.8 | 45.5 | 36.9 | 30.7 | 37.3 | 33.2 | 30.3 | 22.4 | 20.5 | 14.2 | 0.8 | 0 | 0.4 | 0 | 0 | 0 | 0 | 1.0 | 1.9 | 1.4 | 0 |
| Total Liabilities | 84.0 | 82.6 | 71.8 | 72.0 | 84.0 | 69.6 | 65.6 | 67.5 | 57.9 | 46.7 | 17.5 | 14.3 | 0.4 | 0.1 | 0.3 | 0.5 | 0.4 | 1.0 | 1.9 | 2.9 | 1.3 |
| Stockholders' Equity | |||||||||||||||||||||
| Common Stock | 51.3 | 28.5 | 22.2 | 51.7 | 80.4 | 80.8 | 95.9 | 124.9 | 118.2 | 109.3 | 0 | 0 | 10.2 | 10.0 | 10.0 | 10.0 | 9.6 | 9.3 | 0 | 8.7 | 8.7 |
| Retained Earnings | 154.3 | 149.7 | 153.5 | 129.0 | 119.3 | 118.0 | 117.3 | 92.7 | 73.4 | 47.7 | 4.1 | 18.9 | (5.3) | (5.1) | (4.0) | (1.5) | (0.0) | 3.2 | 3.7 | 4.1 | 0.9 |
| Accumulated Other Comprehensive Income | (29.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (8.1) | (4.9) | (0.1) | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | 0 | 0 | 0 |
| Total Stockholders' Equity | 176.4 | 162.3 | 160.3 | 163.7 | 184.4 | 184.1 | 192.9 | 195.6 | 172.4 | 139.2 | 23.0 | 30.2 | 3.6 | 3.2 | 3.6 | 6.4 | 9.4 | 12.1 | 12.5 | 12.9 | 9.6 |
| Total Liabilities & Equity | 260.4 | 245.1 | 232.1 | 249.8 | 286.2 | 263.1 | 272.7 | 325.7 | 250.4 | 199.7 | 40.5 | 44.5 | 4.0 | 3.3 | 3.9 | 6.9 | 9.8 | 13.0 | 14.4 | 15.8 | 10.9 |
| Debt Metrics | |||||||||||||||||||||
| Total Debt | 6,398.2 | 6.3 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Debt | (36,025.0) | (35.3) | (46.2) | (63.2) | (80.6) | (98.5) | (93.2) | (84.4) | (76.6) | (57.2) | (11.5) | (15.8) | (0.1) | (0.1) | (0.7) | (1.2) | (3.4) | (2.9) | (0.3) | (0.5) | (0.2) |
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||||||
| Net Income | 48,761.5 | 43.2 | 43.1 | 36.9 | 75.6 | 38.2 | 59.8 | 46.3 | 51.6 | 46.6 | 3.7 | (0.2) | (1.0) | (2.5) | (1.5) | (0.5) | (0.5) | (0.4) | 3.3 | 1.8 |
| Depreciation & Amortization | 1,186.6 | 1.2 | 1.3 | 1.4 | 1.3 | 1.0 | 1.2 | 1.2 | 0.9 | 0.7 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Stock-Based Compensation | 13,396.4 | 11.8 | 11.7 | 10.7 | 7.4 | 7.7 | 9.1 | 8.9 | 8.6 | 8.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 3.6 | (31.5) | (4.9) | (27.1) | (38.1) | 15.9 | 8.0 | (42.5) | 9.6 | (21.0) | 1.0 | (0.9) | 0.2 | 2.1 | 1.1 | 0.7 | 0.7 | (2) | 0.1 | 0.4 |
| Other Non-Cash Items | (65,772.5) | (8.1) | (16.5) | 17.7 | (19.9) | (3.0) | (21.1) | 14.3 | (9.7) | (13.0) | (0.2) | (0.4) | (0.4) | 0.2 | (0.4) | 3.3 | 3.3 | 2.3 | (4.1) | (3.3) |
| Operating Cash Flow | (6,618.5) | 16.6 | 34.7 | 39.5 | 26.3 | 59.8 | 57.0 | 28.1 | 60.9 | 20.1 | 2.9 | (1.4) | (1.2) | (0.1) | (0.7) | 2.6 | 2.6 | (0.2) | 0.6 | (1.1) |
| Investing Activities | ||||||||||||||||||||
| Capital Expenditure | (2,435.1) | (1.4) | (0.0) | (0.1) | (1.1) | (2.5) | (0.7) | (0.8) | (1.1) | (0.5) | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.0) |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 1 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | (11,523.1) | (15.1) | (19.5) | (7.6) | (21.4) | (14.9) | (37.1) | (6.3) | (21.0) | (26.0) | (3.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 46,709.7 | 47.0 | 15.3 | 6.9 | 40.8 | 25.7 | 48.6 | 2.9 | 3.6 | 19.5 | 0 | 1.0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | (32,749.0) | 0 | 0 | 6.8 | 9 | 0 | 0 | (0.5) | (1) | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | (0.0) | 0.2 |
| Investing Cash Flow | 2.5 | 30.5 | (4.2) | 6.0 | 27.3 | 8.4 | 10.9 | (4.3) | (18.6) | (5.7) | (3.3) | 0.9 | (0.0) | (0.1) | (0.0) | (0.1) | (0.1) | (0.1) | (0.2) | 0.2 |
| Financing Activities | ||||||||||||||||||||
| Net Debt Issuance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | (16.9) | (36.5) | (39.8) | (42.2) | (9.4) | (20.6) | (40.1) | (9.2) | (5.0) | (10.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | (27.2) | (16.5) | (17.7) | (30.7) | (73.0) | (38.0) | (30.3) | (28.1) | (24.3) | (20.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | (4.3) | 0.6 | 10.8 | 10.0 | 10.9 | (4.3) | 11.3 | 21.2 | 6.3 | 15.9 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.2 | (0.2) | 0.7 | (1.7) |
| Financing Cash Flow | (48.1) | (52.5) | (46.7) | (62.9) | (71.5) | (62.9) | (59.1) | (16.0) | (23.0) | (14.6) | 2.8 | 0.5 | 0.5 | (0.3) | (1.6) | 0.0 | 0.2 | (0.1) | 0.7 | (1.7) |
| Cash Position | ||||||||||||||||||||
| Net Change in Cash | 0.8 | (5.4) | (16.2) | (17.4) | (17.9) | 5.3 | 8.7 | 7.8 | 19.4 | (0.3) | 2.4 | 0.1 | (0.6) | (0.5) | (2.3) | 2.6 | 2.6 | (0.5) | 0.3 | (0.2) |
| Cash at Beginning | 41.6 | 47.0 | 63.2 | 80.6 | 98.5 | 93.2 | 84.4 | 76.6 | 57.2 | 57.5 | 0.1 | 0.1 | 0.7 | 1.2 | 3.4 | 0.3 | 0.3 | 0.5 | 0.2 | 0.4 |
| Cash at End | 42.4 | 41.6 | 47.0 | 63.2 | 80.6 | 98.5 | 93.2 | 84.4 | 76.6 | 57.2 | 2.5 | 0.1 | 0.1 | 0.7 | 1.2 | 2.9 | 2.9 | 0 | 0.5 | 0.2 |
| Free Cash Flow | (9,053.6) | 15.2 | 34.6 | 39.4 | 25.2 | 57.3 | 56.3 | 27.3 | 59.8 | 19.6 | 2.8 | (1.5) | (1.2) | (0.2) | (0.7) | 2.5 | 2.5 | (0.3) | 0.4 | (1.1) |
| Key Metrics | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||||||||||||
| Revenue | 157.9 | 151.1 | 136.7 | 154.5 | 182.2 | 126.4 | 136.6 | 145.6 | 145.2 | 136.1 | 124.4 | 104.6 | 81.4 | 66.7 | 63.9 | 56.7 | 49.0 | 47.0 | 42.2 | 34.4 | 10.8 | 3.3 | 1.6 | 0.9 | 2.3 | 3.3 | 3.3 | 3.7 | (0.0) | (0.0) |
| Gross Profit | 151.6 | 68.2 | 57.1 | 85.1 | 97.9 | 62.5 | 67.1 | 88.1 | 86.0 | 80.0 | 73.1 | 57.8 | 38.8 | 31.2 | 29.5 | 23.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3 | 0 | 0 | 0 | 0 |
| Operating Income | 60.7 | 43.9 | 35.5 | 64.3 | 76.3 | 45.5 | 47.9 | 71.3 | 67.0 | 63.1 | 58.7 | 47.5 | 30.7 | 24.4 | 23.1 | 18.5 | 49.0 | 47.0 | 42.2 | 34.4 | 10.8 | 3.3 | 1.6 | 0.9 | 2.3 | (0.9) | 3.3 | 3.7 | (0.0) | (0.0) |
| Net Income | 48.8 | 43.2 | 42.2 | 40.4 | 74.2 | 38.7 | 55.0 | 47.4 | 50.0 | 46.1 | 37.1 | 31.6 | 22.2 | 16.9 | 14.4 | 12.4 | 11.4 | 3.3 | 9.9 | 8.1 | 3.7 | (0.2) | (1.0) | (2.5) | (1.5) | (0.5) | (0.5) | (0.4) | 3.3 | 1.8 |
| EPS (Diluted) | 17.91 | 15.66 | 14.32 | 13.01 | 23.34 | 12.03 | 15.99 | 13.18 | 14.48 | 13.49 | 10.86 | 9.52 | 6.80 | 5.44 | 4.86 | 4.44 | 4.40 | 1.36 | 4.39 | 3.63 | 1.83 | -0.11 | -0.68 | -1.73 | -0.93 | -0.31 | -0.25 | 1.80 | 1.04 | 0.38 |
| Balance Sheet | ||||||||||||||||||||||||||||||
| Cash & Equivalents | 42,423.2 | 41.6 | 47.0 | 63.2 | 80.6 | 98.5 | 93.2 | 84.4 | 76.6 | 57.2 | 11.5 | 15.8 | 0.1 | 0.1 | 0.7 | 1.2 | 3.4 | 2.9 | 0.3 | 0.5 | 0.2 | |||||||||
| Total Assets | 260.4 | 245.1 | 232.1 | 249.8 | 286.2 | 263.1 | 272.7 | 325.7 | 250.4 | 199.7 | 40.5 | 44.5 | 4.0 | 3.3 | 3.9 | 6.9 | 9.8 | 13.0 | 14.4 | 15.8 | 10.9 | |||||||||
| Total Debt | 6,398.2 | 6.3 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
| Stockholders' Equity | 176.4 | 162.3 | 160.3 | 163.7 | 184.4 | 184.1 | 192.9 | 195.6 | 172.4 | 139.2 | 23.0 | 30.2 | 3.6 | 3.2 | 3.6 | 6.4 | 9.4 | 12.1 | 12.5 | 12.9 | 9.6 | |||||||||
| Cash Flow | ||||||||||||||||||||||||||||||
| Operating Cash Flow | (6,618.5) | 16.6 | 34.7 | 39.5 | 26.3 | 59.8 | 57.0 | 28.1 | 60.9 | 20.1 | 2.9 | (1.4) | (1.2) | (0.1) | (0.7) | 2.6 | 2.6 | (0.2) | 0.6 | (1.1) | ||||||||||
| Capital Expenditure | (2,435.1) | (1.4) | (0.0) | (0.1) | (1.1) | (2.5) | (0.7) | (0.8) | (1.1) | (0.5) | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.0) | ||||||||||
| Free Cash Flow | (9,053.6) | 15.2 | 34.6 | 39.4 | 25.2 | 57.3 | 56.3 | 27.3 | 59.8 | 19.6 | 2.8 | (1.5) | (1.2) | (0.2) | (0.7) | 2.5 | 2.5 | (0.3) | 0.4 | (1.1) | ||||||||||