| Period Ending: |
LTM
(Last Twelve Months) |
2025 12-31 |
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: | 2026-02-09 | 2026-02-09 | 2025-02-18 | 2024-02-28 | 2023-03-01 | 2022-02-25 | 2021-02-22 | 2020-02-25 | 2019-02-21 | 2018-03-01 | 2017-02-28 | 2016-02-29 | 2015-03-02 | 2014-03-03 | 2013-03-01 | 2012-02-28 | 2011-02-23 | 2010-02-24 | 2009-02-24 | 2008-02-28 | 2007-02-28 | 2006-03-13 | 2005-03-01 | 2004-03-11 | 2003-03-26 | 2002-03-27 | 2001-03-28 | 2000-03-28 | 1999-03-29 | 1998-03-27 | 1997-03-27 | 1996-03-27 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 | 1989-12-31 |
| Net Income/Starting Line | -52.45 | -52.45 | -29.72 | 14.78 | 133.6 | 79.28 | 70.81 | 72.97 | 72.68 | 75.17 | 56.39 | 73.06 | 84.83 | 70.58 | 61.54 | 69.93 | 62.22 | 56.95 | 69.97 | 76.17 | 87.17 | 71.91 | 62.45 | 57.22 | 42.81 | 37.66 | 34.3 | 33.12 | 33.11 | 30.07 | 25.03 | 20.59 | 10.1 | 14 | 11.6 | 9 | 7.3 | 5.7 |
| Cash From Operating Activities | 74.37 | 0 | 144.3 | 165.3 | 194.7 | 123.4 | 178.8 | 146.4 | 146.5 | 109.5 | 155.8 | 190.5 | 172.5 | 111.2 | 102.2 | 99.08 | 98.61 | 101.1 | 121.8 | 119.6 | 128.1 | 104.9 | 103.5 | 97.08 | 67.88 | 61.25 | 49.91 | 45.61 | 52.74 | 46.76 | 48.31 | 38.11 | 42.6 | 25.4 | 19.8 | 18.1 | 12.5 | 9.2 |
| Depreciation and Amortization | 121.8 | 0 | 181.5 | 199 | 133 | 104.2 | 110.4 | 100.9 | 101.3 | 103.9 | 105.6 | 111.8 | 109.6 | 69.65 | 57.82 | 57.88 | 61.95 | 58.73 | 46.11 | 48.49 | 47.37 | 38.25 | 30.03 | 26.92 | 20.39 | 17.78 | 17.22 | 17.31 | 19.23 | 17.49 | 13.96 | 15.9 | -20.1 | -8.7 | -7.1 | -5.2 | -4.2 | -2.7 |
| Deferred Income Tax | -17.07 | 0 | -30.2 | -18.08 | 2.41 | -5.87 | 8.15 | 4.7 | 2.75 | -27.12 | -4.58 | 8.62 | 39.07 | 10.26 | -5.75 | 14.74 | -8.44 | 14.64 | 2.19 | 0.494 | 5.1 | -2.63 | 3.47 | 9.5 | 5.32 | 2.99 | 1.48 | -0.467 | -0.426 | -3.15 | -2.81 | 0.905 | -0.2 | 0.2 | -1 | 0.4 | 1.4 | 0.1 |
| Stock Based Compensation | 1.35 | 0 | 1.04 | 1.62 | 1.4 | 1.15 | 2.09 | 2.06 | 0.539 | 0.511 | 0.856 | 1.25 | 1.13 | 1.18 | 2.38 | 0.15 | 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 | 8.36 | 52.45 | -6.46 | -40.02 | -96.55 | -37.44 | -14.83 | -31.34 | -24.96 | -26.67 | -9.21 | -35.04 | -33.54 | -33.07 | -15.11 | -32.13 | -13.32 | 0 | -9.56 | 0.063 | 0.376 | -7.67 | -0.175 | 0 | 0.333 | 0.014 | -1.51 | -0.907 | -0.273 | -0.059 | -0.189 | 2.34 | 40.1 | 17.5 | 14.2 | 10.5 | 8.5 | 5.4 |
| Changes in Working Capital | 12.34 | 0 | 28.16 | 7.93 | 20.82 | -17.93 | 2.25 | -2.95 | -5.79 | -16.26 | 6.75 | 30.74 | -28.67 | -7.37 | 1.29 | -11.49 | -3.8 | -9.51 | 13.1 | 4.54 | 6.2 | 5.09 | 7.75 | 3.49 | -0.69 | 2.81 | -1.58 | -3.45 | 1.1 | 2.41 | 12.32 | -1.6 | 12.8 | 1.9 | 2.1 | 3.4 | -0.5 | -0.3 |
| Accounts Receivable | 11.62 | 0 | 11.12 | 37.08 | 20.03 | 2.77 | 1.18 | 6.68 | 15.34 | 15.24 | 14.16 | 16.02 | 7.37 | 7.83 | -2.36 | -2.58 | -4.26 | -0.558 | 7.56 | -0.86 | -0.639 | -5.76 | -0.266 | -3.82 | -7.31 | -0.746 | -1.48 | -2.09 | 2.86 | -4.62 | 2.34 | -0.592 | 2.2 | -1.4 | -2.7 | -0.4 | -0.8 | -1.6 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -90.63 | -141.2 | -66.63 | -67.43 | -72.75 | -151.6 | -165.1 | -152.8 | 0 | 0 | 0 | 2.84 | -3.1 | -1.08 | -186.3 | -142.5 | -149.7 | -116.5 | -114.1 | -127.5 | -83.08 | -68.23 | -35.95 | -3.67 | -21.5 | -16 | 0 | -4.4 | -7.7 | -8.2 |
| Accounts Payable | -0.504 | 0 | 5.2 | -31 | -1.23 | -18.48 | 3.06 | -10.76 | -26.01 | -26.89 | -11.06 | 0.202 | -19.02 | -9.72 | 0.953 | -0.952 | 0 | 0 | 0 | 2.73 | 7.61 | 11.31 | 7.63 | 3.49 | 8.4 | 1.59 | 2.35 | -1.85 | -0.845 | 5.41 | 5.16 | -0.136 | 6.5 | 3.5 | 0 | 2.9 | 1.2 | 1.7 |
| Deferred Revenue | 1.22 | 0 | 11.84 | 1.85 | 2.01 | -2.22 | -1.99 | 1.13 | 95.51 | 136.6 | 70.28 | 81.94 | 55.73 | 146.1 | 167.8 | 144.9 | 0.457 | 0 | 5.54 | -0.166 | 2.32 | 0.611 | 186.6 | 146.3 | 147.9 | 118.5 | 111.7 | 128 | 82.17 | 69.85 | 40.78 | 2.8 | 25.6 | 15.8 | 4.8 | 5.3 | 6.8 | 7.8 |
| Other Working Capital | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash From Investing Activities | -24.23 | 0 | -46.54 | -67.87 | -663.3 | -2.65 | -111 | -132.8 | -37.81 | -132.5 | -39.16 | -67.21 | -115.5 | -133.5 | -5.98 | -16.93 | 68.11 | -52.77 | -27.12 | 103.6 | -115.6 | -72.81 | -136 | -57.92 | -79.28 | -68.49 | -34.09 | -17.71 | 14.46 | -11.57 | -34.18 | -1.46 | 14.3 | -23.5 | -19.7 | -16.7 | -11.5 | -7.1 |
| Investments in Property Plant and Equipment | -97.03 | 0 | -109.5 | -208.6 | -160.6 | -132.8 | -204.3 | -163.8 | -169.3 | -184.1 | -86.09 | -217.3 | -205 | -135.2 | -66.81 | -126.3 | -14.55 | -79.12 | -35.95 | -43.58 | -76.06 | -49.16 | -43.9 | -47.06 | -58.47 | -29.1 | -36.34 | -18.61 | -5.51 | -22.38 | -7.49 | -0.382 | -3.7 | -15.9 | -18.3 | -7.6 | -14.9 | -10.7 |
| Payments for Acquisitions | 0 | 0 | 0 | 0 | -675.9 | 130.2 | 0 | -61.93 | 130.8 | -86.73 | 57.28 | 0 | -3.01 | -110.9 | 0 | 0 | 21.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 |
| Purchases of Securities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.9 | 0 | 0 | 0 | 92.31 | 0 | 0 | -18 | 0 | 0 | 0 | -40.57 | -25.53 | -92.92 | -10.4 | -4.18 | -40.28 | 0 | -0.5 | 0 | 0 | -26.94 | -1.66 | 0 | -14.1 | -8.8 | 0 | 0 | -7.1 |
| Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.1 | 32.35 | 38.12 | 79.22 | 0 | 6.7 | 134.2 | 0 | 0 | 0 | 0 | 10.16 | 0 | 0.5 | 0 | 19.77 | 11.69 | 0 | 0 | 15.6 | 5.7 | 7.3 | 1.7 | 2.7 | 10.6 |
| Other Investing Activities | 72.8 | 0 | 63 | 140.7 | 173.2 | 0 | 93.29 | 92.92 | 131.5 | 138.3 | 46.93 | 150 | 92.5 | -0.825 | 28.48 | 71.2 | -0.217 | 26.34 | 2.13 | 13.02 | 1.08 | 1.88 | 0.784 | -0.454 | -0.069 | 0.902 | 1.75 | 1.41 | 0.201 | -0.878 | 0.256 | 0.585 | 2.4 | 0.8 | 0.1 | -10.8 | 0.7 | -0.3 |
| Cash From Financing Activities | -30.87 | 0 | -112.7 | -120.7 | 359.3 | -78.14 | -32.74 | -100.4 | -31.89 | -30.17 | -21.34 | -107.3 | -57.43 | -79.8 | -116.1 | -63.5 | -97.94 | -52.63 | -46 | -223.7 | -9.43 | -28.38 | -4.5 | -0.998 | 0 | 0 | -14.01 | -45.13 | 0 | -18.54 | -0.705 | -0.451 | -56.1 | 0 | 0 | 0 | 0.3 | 0 |
| Debt Repayment | -15.54 | 0 | -100.3 | -114.1 | 365.9 | 0 | 0 | -93.35 | 0 | -23.3 | 0 | -24.6 | -50.4 | -72.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.5 | -0.705 | -0.451 | -56.1 | 0 | 0 | 0 | 0 | 0 |
| Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.532 | 0 | 0 | 0 | 0 | 0 | 41.1 | 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 Repurchased | -10.46 | 0 | -7.28 | -0.29 | -0.29 | -32.02 | -25.65 | -0.532 | -25.09 | -0.198 | -14.68 | -74.02 | 0 | -41.1 | -24.19 | -56.35 | 0 | -45.36 | -36.4 | -19.39 | -2.55 | -22.42 | 0 | 0 | 0 | 0 | -14.01 | -45.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -4.69 | 0 | -4.72 | -6.32 | -6.32 | -45.87 | -6.5 | -6.56 | -6.59 | -6.67 | -6.67 | -6.94 | -7.03 | -6.86 | -91.93 | -7.15 | -97.94 | -7.27 | -9.6 | -204.3 | -6.88 | -5.96 | -4.5 | -0.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | -0.182 | 0 | -0.407 | 0 | 0 | -0.247 | -0.582 | 0 | -0.213 | 0 | 0 | -1.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 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 | -56.9 | 0 | 0 | 0 | -1 | 0 |
| Net Change in Cash | -37.62 | -26.28 | -14.9 | -23.29 | -109.3 | 42.63 | 35.06 | -86.86 | 76.84 | -53.13 | 95.28 | 15.93 | -0.46 | -102.1 | -19.93 | 18.65 | 68.77 | -4.3 | 48.69 | -0.499 | 3.09 | 3.76 | -37.01 | 38.17 | -11.4 | -7.23 | 1.82 | -17.22 | 67.19 | 16.65 | 13.43 | 36.2 | -56.1 | 1.9 | 0.1 | 1.4 | 0.3 | 2.1 |
| Cash at Beginning of Period | 37.62 | 26.28 | 41.19 | 64.48 | 173.8 | 131.1 | 96.08 | 182.9 | 106.1 | 128.5 | 33.23 | 17.3 | 17.76 | 119.8 | 139.8 | 121.1 | 52.35 | 56.65 | 7.96 | 8.46 | 5.37 | 1.61 | 38.62 | 89.72 | 120.8 | 128 | 126.2 | 143.4 | 76.24 | 59.59 | 46.16 | 9.96 | 9.4 | 6.1 | 5.9 | 4.6 | 3.3 | 1.2 |
| Cash at End of Period | 0 | 0 | 26.28 | 41.19 | 64.48 | 173.8 | 131.1 | 96.08 | 182.9 | 75.38 | 128.5 | 33.23 | 17.3 | 17.76 | 119.8 | 139.8 | 121.1 | 52.35 | 56.65 | 7.96 | 8.46 | 5.37 | 1.61 | 127.9 | 109.4 | 120.8 | 128 | 126.2 | 143.4 | 76.24 | 59.59 | 46.16 | -46.7 | 8 | 6 | 6 | 3.6 | 3.3 |
| Free Cash Flow | -22.66 | 0 | 34.81 | -43.33 | 34.15 | -9.22 | -25.49 | -17.41 | -22.73 | -74.58 | 69.69 | -26.78 | -32.52 | -23.96 | 35.36 | -27.18 | 84.06 | 21.98 | 85.86 | 76.02 | 52.02 | 55.79 | 59.62 | 50.02 | 9.41 | 32.15 | 13.58 | 27 | 47.22 | 24.38 | 40.82 | 37.73 | 38.9 | 9.5 | 1.5 | 10.5 | -2.4 | -1.5 |
| Operating Cash Flow | 74.37 | 0 | 144.3 | 165.3 | 194.7 | 123.4 | 178.8 | 146.4 | 146.5 | 109.5 | 155.8 | 190.5 | 172.5 | 111.2 | 102.2 | 99.08 | 98.61 | 101.1 | 121.8 | 119.6 | 128.1 | 104.9 | 103.5 | 97.08 | 67.88 | 61.25 | 49.91 | 45.61 | 52.74 | 46.76 | 48.31 | 38.11 | 42.6 | 25.4 | 19.8 | 18.1 | 12.5 | 9.2 |
| Capital Expenditure | -97.03 | 0 | -109.5 | -208.6 | -160.6 | -132.6 | -204.3 | -163.8 | -169.3 | -184.1 | -86.09 | -217.3 | -205 | -135.2 | -66.81 | -126.3 | -14.55 | -79.12 | -35.95 | -43.58 | -76.06 | -49.16 | -43.9 | -47.06 | -58.47 | -29.1 | -36.34 | -18.61 | -5.51 | -22.38 | -7.49 | -0.382 | -3.7 | -15.9 | -18.3 | -7.6 | -14.9 | -10.7 |