Period Ending: |
LTM
(Last Twelve Months) |
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2021-05-05 | 2021-03-01 | 2020-02-28 | 2019-02-27 | 2018-02-28 | 2017-02-28 | 2016-02-26 | 2015-03-02 | 2014-02-28 | 2013-03-12 | 2012-03-13 | 2011-03-11 | 2010-03-12 | 2009-03-11 | 2008-03-14 | 2007-02-28 | 2006-03-10 | 2005-03-15 | 2004-03-12 | 2003-03-07 | 2002-03-13 | 2001-03-01 | 1999-12-31 | 1998-12-31 | 1997-12-31 | 1996-12-31 | 1995-12-31 | 1994-12-31 | 1993-12-31 |
Net Income/Starting Line | 55.01 | 45.15 | 80.03 | 80.38 | 40.59 | 71.63 | 64.92 | 68.81 | 70.53 | 53.27 | 39.14 | -10.97 | 5.23 | -388.8 | 4.17 | 54.37 | 46.32 | 33.63 | 21.82 | 23.75 | 11.55 | 9.73 | 7.4 | 5.5 | 3.5 | 2.2 | 1.7 | 1.2 | 0.5 |
Cash From Operating Activities | 90.94 | 60.75 | 73.28 | 93.5 | 102 | 106.1 | 93.89 | 107.1 | 114.2 | 51.81 | 85.89 | 75.89 | 245.3 | 63.58 | 90.76 | 74.47 | 105 | 19.74 | 34.42 | 2.03 | 15.57 | 15.57 | 6 | 8.1 | 4.8 | 3.4 | 2.5 | 2.5 | 3 |
Depreciation and Amortization | 20.09 | 21.75 | 24.12 | 23.13 | 21.02 | 23.44 | 22.19 | 19.38 | 19.11 | 18.89 | 18.29 | 17.59 | 17.9 | 16.3 | 16.39 | 26.4 | 23.05 | 12 | -0.021 | 2.82 | 5.12 | 1.08 | 1.4 | 1.1 | 1 | 0.6 | 0.5 | 0.3 | 0.3 |
Deferred Income Tax | -2.13 | -10.44 | 5.42 | 5.83 | 22.84 | 2.78 | -4.58 | 5.06 | 10.31 | 3.65 | 7.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.3 | -0.1 | 0 | 0 | -0.3 | -0.3 | -0.4 |
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 | 0 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | 9.42 | 23.44 | -7.71 | 0.721 | 17.72 | 5.01 | -1.32 | -6.82 | 1.61 | -37.62 | 13.84 | 96.78 | 155.9 | 437.6 | 69.7 | -15.49 | 42.66 | -31.88 | 26.64 | -20.5 | -46.67 | 507.6 | -112 | -86.3 | -78.6 | -282.8 | 0.6 | 1.3 | 2.7 |
Changes in Working Capital | 3.08 | -24.5 | -33.4 | -23.24 | -8.47 | -0.817 | 2.85 | 14.39 | 5.86 | 6.09 | 6.83 | -27.52 | 66.24 | -1.57 | 0.505 | 9.18 | -6.98 | 5.98 | -14.01 | -4.04 | 45.58 | -502.8 | 109.5 | 87.9 | 78.9 | 283.4 | 0 | 0 | -0.1 |
Accounts Receivable | 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 |
Inventory | 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 |
Accounts Payable | 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 |
Deferred Revenue | 3.08 | -24.5 | -33.4 | -23.24 | -8.47 | -0.817 | 2.85 | 14.39 | 5.86 | 6.09 | 6.83 | -27.52 | 66.24 | -1.57 | 0.505 | 9.18 | -6.98 | 5.98 | -14.01 | -4.04 | 45.58 | -502.8 | 109.5 | 87.9 | 78.9 | 283.4 | 0 | 0 | 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 | 0 | -0.1 |
Cash From Investing Activities | -531.9 | -375 | -19 | -198.4 | -354.3 | -692.8 | -694.8 | -368.2 | -295.9 | -310.1 | -226.2 | -172.4 | -175 | -633.9 | -819.2 | -746.7 | -461 | -575.7 | -389.6 | -244.2 | -242.8 | -311.4 | -108.7 | -87.7 | -72.7 | -50.1 | -30.3 | -99 | -27.5 |
Investments in Property Plant and Equipment | -10.38 | -11.09 | 0.492 | 0.108 | 1.64 | 1.34 | 0.277 | 1.1 | 2.46 | 5.02 | -8.97 | -4.41 | -5.59 | -6.87 | -11.69 | -15.14 | -10.65 | -8.11 | -3.55 | -6 | -4.55 | -2.91 | -1.9 | -1.4 | -1.6 | -0.6 | -0.6 | -0.1 | -0.3 |
Payments for Acquisitions | 4.82 | 4.83 | 4.51 | 1.23 | -1.64 | -1.34 | -0.277 | -44.84 | 123.7 | 5.96 | 2.75 | -31.52 | 76.36 | -4.02 | -31.58 | -27.98 | 10.65 | -78.94 | -1.19 | -1.28 | 4.55 | -9.27 | 1.9 | 1.4 | 1.6 | 0.6 | 0.6 | 0.1 | 0.3 |
Purchases of Securities | -527.2 | -392.5 | -135.9 | -125.3 | -192.9 | -422.8 | -506.7 | -384.6 | -355.6 | -364.7 | -735.3 | -792.9 | -749.1 | -3,222 | -1,466 | -392.7 | -592.1 | -446.4 | -350.9 | -312 | -216.7 | -154.2 | -70.3 | -97.6 | -33.5 | -48.3 | -47.5 | -68.2 | -91.2 |
Sales and Maturities of Investments | 160.3 | 141 | 198.1 | 323.1 | 301.9 | 238.3 | 266.4 | 216.6 | 232.4 | 500.6 | 710.6 | 907.2 | 658.6 | 3,038 | 1,390 | 400.2 | 580.5 | 387.7 | 276.6 | 279 | 204.8 | 49.1 | 54.5 | 85 | 32.8 | 43.7 | 64.2 | 6.8 | 82.5 |
Other Investing Activities | -159.4 | -117.2 | -86.22 | -397.6 | -463.3 | -508.3 | -454.5 | -156.5 | -298.8 | -457 | -195.3 | -250.7 | -155.3 | -438.9 | -700.1 | -711 | -449.3 | -430.1 | -310.6 | -203.9 | -230.9 | -194.2 | -92.9 | -75.1 | -72 | -45.5 | -47 | -37.6 | -18.8 |
Cash From Financing Activities | 1,769 | 1,077 | 110.9 | 111.6 | 266.3 | 454.5 | 667 | 241.9 | 64.87 | 363.7 | -150.3 | 143.5 | 95.92 | 778.2 | 675.4 | 539.3 | 599.4 | 591.4 | 351.2 | 281.4 | 191 | 331.5 | 101 | 80.2 | 71.6 | 45.6 | 31.9 | 98.2 | 22.1 |
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 |
Common Stock Issued | 2.02 | 2.24 | 2.41 | 1.87 | 0.171 | 0.842 | 0 | 0 | 1.23 | 1.22 | 1.24 | 34.08 | 0.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased | 0 | -12.81 | -7.19 | -70 | 0 | -9.32 | -0.515 | -0.353 | -69.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Other Financing Activities | 1,769 | 1,077 | 110.9 | 111.6 | 266.3 | 454.5 | 667 | 241.9 | 64.87 | 363.7 | -150.3 | 143.5 | 95.92 | 778.2 | 675.4 | 539.3 | 599.4 | 591.4 | 351.2 | 281.4 | 191 | 331.5 | 101 | 80.2 | 71.6 | 45.6 | 31.9 | 98.2 | 22.1 |
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 | 1.2 | 0 | 0 | 0 |
Net Change in Cash | 1,211 | 763.1 | 165.2 | 6.72 | 13.98 | -132.1 | 66.08 | -19.27 | -116.9 | 105.4 | -290.5 | 46.98 | 166.2 | 207.9 | -52.96 | -132.9 | 243.4 | 35.43 | -4.04 | 39.25 | -36.19 | 35.66 | -1.7 | 0.6 | 3.7 | 0.1 | 4.1 | 1.7 | -2.4 |
Cash at Beginning of Period | 179 | 292.5 | 127.3 | 120.5 | 106.6 | 238.7 | 172.6 | 191.9 | 308.7 | 203.4 | 494.4 | 447.5 | 281.3 | 186.4 | 239.4 | 372.3 | 128.9 | 93.49 | 97.53 | 58.28 | 79.77 | 11.19 | 12.9 | 12.4 | 8.7 | 8.7 | 4.6 | 2.9 | 5.3 |
Cash at End of Period | 1,390 | 1,056 | 292.5 | 127.3 | 120.5 | 106.6 | 238.7 | 172.6 | 191.9 | 308.7 | 203.9 | 494.4 | 447.5 | 394.3 | 186.4 | 239.4 | 372.3 | 128.9 | 93.49 | 97.53 | 43.58 | 46.85 | 11.2 | 13 | 12.4 | 8.8 | 8.7 | 4.6 | 2.9 |
Free Cash Flow | 80.56 | 49.66 | 73.77 | 93.61 | 103.6 | 107.5 | 94.17 | 108.2 | 116.6 | 56.83 | 76.92 | 71.48 | 239.7 | 56.7 | 79.08 | 59.33 | 94.39 | 11.63 | 30.88 | -3.97 | 11.01 | 12.66 | 4.1 | 6.7 | 3.2 | 2.8 | 1.9 | 2.4 | 2.7 |
Operating Cash Flow | 90.94 | 60.75 | 73.28 | 93.5 | 102 | 106.1 | 93.89 | 107.1 | 114.2 | 51.81 | 85.89 | 75.89 | 245.3 | 63.58 | 90.76 | 74.47 | 105 | 19.74 | 34.42 | 2.03 | 15.57 | 15.57 | 6 | 8.1 | 4.8 | 3.4 | 2.5 | 2.5 | 3 |
Capital Expenditure | -10.38 | -11.09 | 0.492 | 0.108 | 1.64 | 1.34 | 0.277 | 1.1 | 2.46 | 5.02 | -8.97 | -4.41 | -5.59 | -6.87 | -11.69 | -15.14 | -10.65 | -8.11 | -3.55 | -6 | -4.55 | -2.91 | -1.9 | -1.4 | -1.6 | -0.6 | -0.6 | -0.1 | -0.3 |