| Period Ending: |
LTM
(Last Twelve Months) |
2024 12-31 |
2023 12-31 |
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 07-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-11-03 | 2025-02-10 | 2024-02-12 | 2023-02-13 | 2022-02-14 | 2021-02-16 | 2020-02-18 | 2019-02-11 | 2018-02-12 | 2017-02-13 | 2016-02-16 | 2015-02-17 | 2014-02-24 | 2013-02-26 | 2012-02-27 | 2011-02-22 | 2010-02-22 | 2009-02-23 | 2008-02-25 | 2007-02-26 | 2006-02-27 | 2005-02-25 | 2004-03-02 | 2003-03-07 | 2002-03-13 | 2001-03-01 | 2000-03-27 | 1999-03-30 | 1998-03-26 | 1997-03-04 | 1996-03-26 | 1995-03-31 | 1993-12-31 | 1992-07-31 |
| Net Income/Starting Line | 36.68 | 43.44 | 102.4 | 57.63 | 132.9 | 41.94 | 60.08 | 32.84 | 80.51 | 86.48 | 76.91 | 67.92 | 56.91 | 675 | 81.05 | 67.44 | 132.9 | 76.29 | 114.3 | -74.98 | 82.24 | -33.47 | -18.95 | 13.32 | 27.39 | 5.2 | 5.5 | -6.1 | 7.5 | 13.1 | -7.7 | 4 | 0.9 | -14.6 |
| Cash From Operating Activities | 80.83 | 54.11 | 109.1 | 102.5 | 118.5 | 78.07 | 126.1 | 73.54 | 123.4 | 130.8 | 106.2 | 49.49 | 73.88 | 109.7 | 92.51 | 76.02 | 39.58 | 9.26 | 26.29 | 56.84 | -6.12 | 27.85 | 7.02 | 7.64 | 9.84 | 10.74 | 9.8 | 5.5 | -1.5 | 8.6 | -33.2 | -1.1 | -16.1 | 3.4 |
| Depreciation and Amortization | 39.8 | 37.9 | 34.6 | 31.45 | 34.59 | 35.12 | 36.52 | 38.5 | 38.68 | 36.37 | 33.67 | 31.92 | 31.39 | 36.36 | 37.09 | 34.85 | 30.45 | 26.72 | 24.99 | 24.46 | 22.84 | 18.82 | 11.31 | 8.97 | 7.97 | 8.05 | 7.5 | 5.7 | 4.5 | 4.1 | 4.7 | 2.3 | 0.8 | 5.9 |
| Deferred Income Tax | 0 | 0 | 0 | 0 | -75.78 | 0 | 0 | 11.99 | 0 | 0 | 0 | -0.42 | -0.206 | -599.6 | 0 | 0 | 0 | 0 | 0 | -173.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Based Compensation | 0.394 | 0.45 | 0.45 | 0.45 | 0.45 | 0.6 | 0.394 | 0.394 | 0.394 | 0.45 | 0.6 | 0.394 | 0.394 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 148.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 11.1 | 20.09 | -45.11 | 5.03 | 9.82 | 33.61 | 11.17 | 5.92 | 4.3 | 2.35 | -1.42 | -2.54 | -3.71 | -4.47 | -15.17 | -19.06 | -98.24 | -29.28 | -57.82 | 132.5 | -139.1 | -44.14 | -6.74 | -3.3 | -20.62 | -3.51 | 1.5 | 6.9 | -11.1 | -5.2 | -31.7 | -5.4 | -17.2 | 23 |
| Changes in Working Capital | -7.14 | -47.78 | 16.75 | 7.98 | 16.46 | -33.2 | 17.92 | -16.11 | -0.455 | 5.17 | -3.56 | -47.79 | -10.91 | 2.15 | -10.75 | -7.21 | -25.56 | -64.47 | -55.22 | -0.633 | 27.88 | 86.64 | 21.4 | -11.34 | -4.9 | 1 | -4.7 | -1 | -2.4 | -3.4 | 1.5 | -2 | -0.6 | -10.9 |
| Accounts Receivable | 0.771 | 0.165 | 0 | 1.68 | 1.73 | -6.15 | -2.02 | -1.38 | 0.363 | 0.958 | -1.8 | 0.712 | -0.972 | 0.234 | 1.67 | -2.06 | 4.42 | -0.635 | 0 | 0 | 1.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | -1.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.55 | 0 | 0 | 0 | 0 | 0 | -9.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | -0.131 | -13.7 | 3.26 | 3.14 | 12.5 | 2.36 | -1.8 | -11.76 | 0.211 | 16.05 | 0.822 | -1.37 | -6.28 | -0.107 | -4.55 | 0 | 0 | 0 | 0 | 0 | 7.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | -7.79 | -34.08 | 13.49 | 3.16 | 3.96 | -29.42 | 21.73 | -4.35 | -0.666 | -10.88 | -4.38 | -46.42 | -4.62 | 2.26 | -12.42 | -5.15 | -29.98 | -63.83 | -55.22 | -0.633 | 27.88 | 86.64 | 21.4 | -11.34 | -4.9 | 1 | -4.7 | -1 | -2.4 | -3.4 | 1.5 | 0 | 0 | -10.9 |
| Other Working Capital | 0 | -0.165 | 0 | 0 | 0 | 0 | 0 | 1.38 | -0.363 | -0.958 | 1.8 | -0.712 | 0.972 | -0.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -0.6 | 0 |
| Cash From Investing Activities | -28.93 | -13.22 | 321.8 | -279.3 | 75.46 | -32.46 | -9.45 | -1.14 | -202 | -15.95 | -25.83 | -81.52 | -7.32 | 710.1 | 0.383 | -19.39 | -201.3 | -131.6 | -111.6 | -9.61 | 337.5 | -138.9 | -218.6 | -114 | -23 | -65.64 | -47.6 | -40.2 | -16.9 | -21 | -62.8 | -11 | -3.2 | -5.1 |
| Investments in Property Plant and Equipment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.97 | -3.43 | -15.51 | -50.12 | -61.96 | -7.67 | 706.7 | -14.41 | -42.31 | -74.86 | -134.6 | -110.3 | -8.69 | -110.5 | -146.2 | -215.2 | -133.2 | -48.49 | -77.93 | -36.3 | -19.4 | -20.6 | -32.3 | -45.9 | -11.2 | -2.5 | -3.8 |
| Payments for Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25 | 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 | -4.35 | 0 | -4.68 | -364.2 | -19.52 | 0 | 0 | -3.97 | -203.4 | 25 | 25 | -25 | 0 | 0 | -5 | -23 | -55 | 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 | 99.36 | 13.11 | 0 | 0 | 2.83 | 1.46 | 0 | 25 | 0 | 0 | 5 | 23 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | -24.58 | -13.22 | 326.5 | -14.39 | 81.87 | -32.46 | -9.45 | 2.83 | -198.5 | -25.44 | -0.705 | 5.44 | 0.351 | -1.63 | -3.2 | 5.92 | -71.43 | 2.92 | -1.3 | -0.918 | 448 | 7.29 | -3.45 | 19.22 | 25.5 | 12.29 | -11.3 | -20.8 | 3.7 | 11.3 | -16.9 | 0.2 | -0.7 | -1.3 |
| Cash From Financing Activities | -96.81 | -200 | -92.42 | -92.31 | -160.3 | 90.29 | -92.14 | -176.2 | 97.15 | -85.29 | -48.84 | -87.87 | -72.24 | -973 | 16.5 | -72.14 | 58.5 | 78.09 | 30.04 | -10.13 | 118.1 | 218.6 | 187.7 | 16.37 | 146.1 | 31.11 | 48.5 | 47.4 | 15.5 | 9.5 | 102.2 | 7.3 | -2.3 | 7.6 |
| Debt Repayment | -4.4 | -100 | 0 | 0 | -68 | 189.7 | 0 | -84.08 | 196.3 | -3.44 | 26.81 | -21.43 | -15.96 | -265 | 84.52 | -33.85 | 57.56 | 111.1 | 29.47 | -10.97 | 126.9 | 221 | 187.7 | 27.48 | 151.3 | 31.69 | 52.1 | 50.8 | 15.8 | 9.4 | 107.9 | 9.2 | -2.3 | 7.6 |
| Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.841 | 0 | 0.914 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -92.42 | -92.38 | -92.32 | -92.26 | -92.22 | -92.17 | -92.12 | -92.1 | -86.96 | -81.82 | -71.57 | -66.44 | -56.2 | -699.8 | -61.28 | -38.3 | 0 | -35.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 0 | -7.65 | -0.104 | -0.046 | -0.074 | -7.25 | -0.015 | 0 | -12.19 | -0.03 | -4.08 | 0 | -0.087 | -8.2 | -6.74 | 0 | 0.934 | 2.6 | 0 | 0 | -9.52 | -3.33 | 0 | -11.11 | -5.21 | -0.577 | -3.6 | -3.4 | -0.3 | 0.1 | -5.7 | -1.9 | 0 | 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 | 0 | 0 | 0 | 0 | 0.1 | -0.1 | -0.1 | 0.1 | 0 | 0 |
| Net Change in Cash | -41.58 | -159.1 | 338.5 | -269 | 33.63 | 135.9 | 24.48 | -103.8 | 18.6 | 29.58 | 31.53 | -119.9 | -5.68 | -153.2 | 109.4 | -15.51 | -103.2 | -44.29 | -55.28 | 37.11 | 449.5 | 107.5 | -23.9 | -90.02 | 133 | -23.78 | 10.7 | 12.7 | -2.8 | -3 | 6.1 | -4.7 | -21.6 | 5.9 |
| Cash at Beginning of Period | 393.8 | 553 | 214.5 | 483.5 | 449.9 | 314 | 289.5 | 393.3 | 374.7 | 259.3 | 227.8 | 347.7 | 353.4 | 506.6 | 397.2 | 412.7 | 515.9 | 560.2 | 615.5 | 578.4 | 128.9 | 21.34 | 45.24 | 135.3 | 2.27 | 26.05 | 15.4 | 2.7 | 5.5 | 8.5 | 2.4 | 7.1 | 28.7 | 13.5 |
| Cash at End of Period | 352.3 | 393.8 | 553 | 214.5 | 483.5 | 449.9 | 314 | 289.5 | 393.3 | 288.9 | 259.3 | 227.8 | 347.7 | 353.4 | 506.6 | 397.2 | 412.7 | 515.9 | 560.2 | 615.5 | 578.4 | 128.9 | 21.34 | 45.24 | 135.3 | 2.27 | 26.1 | 15.4 | 2.7 | 5.5 | 8.5 | 2.4 | 7.1 | 19.4 |
| Free Cash Flow | 80.83 | 54.11 | 109.1 | 102.5 | 118.5 | 78.07 | 126.1 | 69.57 | 120 | 115.3 | 56.08 | -12.48 | 66.21 | 816.4 | 78.1 | 33.71 | -35.28 | -125.3 | -84.02 | 48.15 | -116.6 | -118.4 | -208.1 | -125.6 | -38.65 | -67.19 | -26.5 | -13.9 | -22.1 | -23.7 | -79.1 | -12.3 | -18.6 | -0.4 |
| Operating Cash Flow | 80.83 | 54.11 | 109.1 | 102.5 | 118.5 | 78.07 | 126.1 | 73.54 | 123.4 | 130.8 | 106.2 | 49.49 | 73.88 | 109.7 | 92.51 | 76.02 | 39.58 | 9.26 | 26.29 | 56.84 | -6.12 | 27.85 | 7.02 | 7.64 | 9.84 | 10.74 | 9.8 | 5.5 | -1.5 | 8.6 | -33.2 | -1.1 | -16.1 | 3.4 |
| Capital Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.97 | -3.43 | -15.51 | -50.12 | -61.96 | -7.67 | 706.7 | -14.41 | -42.31 | -74.86 | -134.6 | -110.3 | -8.69 | -110.5 | -146.2 | -215.2 | -133.2 | -48.49 | -77.93 | -36.3 | -19.4 | -20.6 | -32.3 | -45.9 | -11.2 | -2.5 | -3.8 |