| 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 12-31 |
1991 12-31 |
1990 12-31 |
1989 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-10-27 | 2025-02-24 | 2024-02-26 | 2023-02-23 | 2022-02-24 | 2021-02-25 | 2020-02-25 | 2019-02-22 | 2018-02-23 | 2017-02-24 | 2016-02-26 | 2015-02-27 | 2014-02-27 | 2013-02-27 | 2012-02-29 | 2011-02-25 | 2010-02-26 | 2009-02-27 | 2008-02-29 | 2007-02-28 | 2006-03-16 | 2005-03-14 | 2004-03-11 | 2003-03-14 | 2002-03-27 | 2001-03-22 | 2000-03-23 | 1999-03-26 | 1998-03-23 | 1997-03-27 | 1996-03-22 | 1995-03-30 | 1994-03-30 | 1992-12-31 | 1991-12-31 | 1990-12-31 | 1989-12-31 |
| Net Income/Starting Line | 2,122 | 2,292 | 1,843 | -487 | 2,946 | 1,216 | 1,997 | 287 | 1,045 | 591 | 634 | 525 | 517 | 421 | 164 | 377 | 432 | 429 | 855 | 930 | 602 | 584 | 374 | 238 | 193 | 118.4 | 255 | 241.6 | 299.4 | 223.8 | 227.3 | 201.2 | 202.2 | 171.3 | 146.3 | 129 | 114.5 |
| Cash From Operating Activities | 2,807 | 2,649 | 2,052 | 2,052 | 1,981 | 1,491 | 1,208 | 1,181 | 1,052 | 1,103 | 1,064 | 873 | 796 | 638 | 247 | 531 | 525 | 484 | 705 | 615 | 805 | 823 | 816 | 667 | 540 | 358 | 697 | 273.6 | 427 | 308.3 | 389.5 | 328.5 | 363.2 | 329.1 | 328.7 | 232.4 | 247.1 |
| Depreciation and Amortization | 141 | 130 | 112 | 127 | 93 | 81 | 72 | 63 | 55 | 48 | 52 | 51 | 50 | 44 | 42 | 41 | 38 | 35 | 36 | 38 | 33 | 28 | 30 | 22 | 25 | 18.27 | 16.02 | 11.79 | 11.33 | 7.1 | 9.64 | 9.92 | 10.47 | 10.05 | 6 | 5 | 6.3 |
| Deferred Income Tax | 174 | 117 | 223 | -355 | 477 | 136 | 343 | -47 | -444 | 38 | 16 | 37 | 19 | 26 | -18 | 30 | 71 | -127 | 12 | -5 | 33 | 45 | -10 | -12 | -34 | 0.985 | -9.68 | -13.31 | -11.86 | -9.27 | -8.17 | -16.13 | -20.15 | -17.1 | -16.5 | -7.9 | -14.7 |
| Stock Based Compensation | 80 | 0 | 0 | 36 | 33 | 31 | 30 | 28 | 26 | 23 | 20 | 19 | 18 | 16 | 13 | 11 | 10 | 15 | 14 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 422 | -1,323 | -1,063 | 1,500 | -2,308 | -811 | -1,596 | 455 | -100 | -76 | -26 | -86 | -39 | 2 | -19 | -111 | -293 | -107 | -346 | -653 | -33 | -67 | 27 | 114 | 44 | 43.1 | 20.67 | -65.31 | -69.06 | -50.75 | -12.41 | -27.16 | -261.3 | 179.2 | 202.4 | 130.2 | 129 |
| Changes in Working Capital | -132 | 1,433 | 937 | 1,231 | 740 | 838 | 362 | 395 | 470 | 479 | 368 | 327 | 231 | 129 | 65 | 183 | 267 | 239 | 134 | 288 | 170 | 233 | 395 | 305 | 312 | 177.3 | 415 | 98.83 | 197.2 | 137.5 | 173.1 | 160.6 | 432 | -14.4 | -9.5 | -23.9 | 12 |
| Accounts Receivable | -434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 148 | 43 | 0 | 0 | 2 | 0 | 0 | 0 | -399 | -107.3 | -17.45 | -13.24 | -3.72 | -3.01 | -33.95 | -6.6 | 138.1 | -11.6 | -18.5 | 2.9 | -19.7 |
| 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 | 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 | 199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81.3 | 0 | 6.7 | -11.7 | 14.4 |
| Deferred Revenue | 302 | 1,433 | 937 | 1,231 | 740 | 838 | 362 | 395 | 393 | 479 | 368 | 327 | 231 | 129 | 65 | 103 | 119 | 196 | 134 | 288 | -31 | 233 | 395 | 305 | 711 | 284.6 | 432.4 | 112.1 | 200.9 | 140.5 | 207 | 167.2 | 212.6 | -2.8 | 2.3 | -15.1 | 17.3 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash From Investing Activities | -2,224 | -1,696 | -1,608 | -933 | -1,057 | -560 | -679 | -451 | -558 | -456 | -624 | -311 | -509 | -304 | -8 | -529 | -815 | 1,509 | -862 | -214 | -771 | -601 | -642 | -537 | -359 | -513 | -205 | -320.7 | -282.5 | -224.8 | -443.9 | -320.2 | -333.4 | -334.5 | -307.2 | -201.2 | -207.7 |
| Investments in Property Plant and Equipment | -4 | -22 | -18 | -15 | -15 | -20 | -24 | -20 | -16 | -13 | -10 | -9 | -7 | -6 | -7 | -17 | -42 | -36 | -70 | -52 | -44 | -33 | -38 | -27 | -15 | -43.72 | -102.1 | -47.75 | -16.48 | -18.55 | -10.81 | -11.36 | -7.6 | -12.1 | -14.9 | -4.1 | -4.1 |
| Payments for Acquisitions | 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 | 0 | 0 | 0 |
| Purchases of Securities | -2,632 | -6,460 | -2,917 | -2,468 | -2,701 | -2,131 | -2,196 | -1,989 | -2,251 | -2,447 | -2,214 | -1,695 | -1,641 | -1,586 | -1,424 | -1,879 | -2,940 | -2,466 | -2,453 | -1,442 | -1,516 | -1,959 | -1,479 | -962 | -826 | -1,071 | -677.9 | -961.5 | -1,043 | -923.9 | -986.7 | -845 | -931 | -813.3 | -655 | -452.3 | -431.4 |
| Sales and Maturities of Investments | 1,115 | 4,801 | 1,342 | 1,543 | 1,661 | 1,606 | 1,546 | 1,566 | 1,718 | 1,991 | 1,584 | 1,380 | 1,148 | 1,287 | 1,418 | 1,365 | 2,171 | 4,009 | 1,648 | 1,297 | 809 | 1,420 | 869 | 461 | 478 | 599.1 | 575 | 689 | 781.5 | 724.3 | 561.8 | 541.9 | 605.9 | 486.8 | 363.8 | 259.1 | 236.3 |
| Other Investing Activities | -703 | -15 | -15 | 7 | -2 | -15 | -5 | -8 | -9 | 13 | 16 | 13 | -9 | 1 | 5 | 2 | -4 | 2 | 13 | -17 | -20 | -29 | 6 | -9 | 4 | 2.44 | 0.007 | -0.393 | -4.85 | -6.58 | -8.24 | -5.82 | -0.651 | 4.12 | -1.1 | -3.9 | -8.5 |
| Cash From Financing Activities | -875 | -877 | -801 | -994 | -685 | -798 | -546 | -603 | -614 | -414 | -487 | -404 | -341 | -285 | -186 | -174 | -162 | -1,210 | 181 | -318 | -221 | -7 | -195 | -66 | -148 | -136 | -211 | 25.53 | -124.2 | -43.67 | 26.17 | -8.1 | -31.71 | -1.74 | -3.8 | -26.8 | -28.2 |
| Debt Repayment | 0 | 0 | -25 | -4 | 0 | 15 | 7 | 8 | 4 | -15 | -14 | -55 | 0 | 0 | 55 | 0 | 0 | -780 | 780 | 49 | 0 | 188 | 0 | 0 | 13 | 52 | 118 | 139 | 18.46 | 41.09 | 91.89 | 51.05 | 11.11 | 40.58 | 33.9 | 6.5 | 2.2 |
| Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.1 | 6.7 | 6 | 4.8 | 5.4 |
| Common Stock Repurchased | -5 | -126 | -67 | -410 | -144 | -261 | -67 | -125 | -92 | -39 | -53 | -21 | -52 | 0 | -32 | -10 | 0 | -139 | -307 | -120 | -61 | -59 | -55 | -42 | -46 | -67 | -217 | -24.3 | -60.71 | -8.96 | -0.287 | -0.46 | 5.2 | 0.6 | -0.1 | 0.6 | -2.4 |
| Dividends Paid | -517 | -490 | -454 | -423 | -395 | -375 | -355 | -336 | -400 | -306 | -366 | -278 | -263 | -256 | -255 | -252 | -249 | -250 | -240 | -228 | -204 | -177 | -156 | -142 | -132 | -119 | -110 | -99.52 | -88.41 | -79.2 | -69.54 | -62.44 | -55.1 | -49.7 | -43.6 | -38.7 | -33.4 |
| Other Financing Activities | -353 | -261 | -255 | -157 | -146 | -177 | -131 | -150 | -126 | -54 | -54 | -50 | -26 | -29 | 46 | 88 | 87 | -41 | -52 | -19 | 44 | 41 | 16 | 118 | 17 | -2 | -2 | 10.31 | 6.47 | 3.4 | 4.11 | 3.75 | 7.1 | 6.74 | 0 | 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 | 0 | 0 | 0 | 0 | 5.4 | -21.5 | -31.2 | -39.4 |
| Net Change in Cash | 477 | 76 | -357 | 125 | 239 | 133 | -17 | 127 | -120 | 233 | -47 | 158 | -54 | 49 | 53 | -172 | -452 | 783 | 24 | 83 | -187 | 215 | -21 | 64 | 33 | -291 | 281 | -21.56 | 20.23 | 39.91 | -28.23 | 0.14 | -1.87 | -7.17 | -3.8 | -26.8 | -28.2 |
| Cash at Beginning of Period | 983 | 907 | 1,264 | 1,139 | 900 | 767 | 784 | 657 | 777 | 544 | 591 | 433 | 487 | 438 | 385 | 557 | 1,009 | 226 | 202 | 119 | 306 | 91 | 112 | 48 | 60 | 339.6 | 58.61 | 80.17 | 59.93 | 20.02 | 48.25 | 48.11 | 50 | 57.2 | 39.5 | 35.1 | 23.9 |
| Cash at End of Period | 1,460 | 983 | 907 | 1,264 | 1,139 | 900 | 767 | 784 | 657 | 777 | 544 | 591 | 433 | 487 | 438 | 385 | 557 | 1,009 | 226 | 202 | 119 | 306 | 91 | 112 | 93 | 60.25 | 339.6 | 58.61 | 80.17 | 59.93 | 20.02 | 48.25 | 18.3 | 55.5 | 35.7 | 8.3 | -4.3 |
| Free Cash Flow | 2,803 | 2,627 | 2,034 | 2,037 | 1,966 | 1,471 | 1,184 | 1,161 | 1,036 | 1,090 | 1,054 | 864 | 789 | 632 | 240 | 514 | 483 | 448 | 635 | 563 | 761 | 790 | 778 | 640 | 525 | 312.9 | 585.7 | 225.8 | 410.5 | 289.8 | 374.6 | 314.5 | 355.6 | 317 | 313.8 | 228.3 | 243 |
| Operating Cash Flow | 2,807 | 2,649 | 2,052 | 2,052 | 1,981 | 1,491 | 1,208 | 1,181 | 1,052 | 1,103 | 1,064 | 873 | 796 | 638 | 247 | 531 | 525 | 484 | 705 | 615 | 805 | 823 | 816 | 667 | 540 | 356.6 | 697 | 273.6 | 427 | 308.3 | 389.5 | 328.5 | 363.2 | 329.1 | 328.7 | 232.4 | 247.1 |
| Capital Expenditure | -4 | -22 | -18 | -15 | -15 | -20 | -24 | -20 | -16 | -13 | -10 | -9 | -7 | -6 | -7 | -17 | -42 | -36 | -70 | -52 | -44 | -33 | -38 | -27 | -15 | -43.72 | -102.1 | -47.75 | -16.48 | -18.55 | -10.81 | -11.36 | -7.6 | -12.1 | -14.9 | -4.1 | -4.1 |