| Period Ending: |
LTM
(Last Twelve Months) |
2026 01-03 |
2024 12-28 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-03-04 | 2026-03-04 | 2025-02-26 | 2024-02-28 | 2023-03-01 | 2022-03-02 | 2021-03-03 | 2020-02-26 | 2019-02-27 | 2018-02-28 | 2017-03-01 | 2016-03-02 | 2015-03-04 | 2014-02-26 | 2013-02-27 | 2012-03-15 | 2011-03-02 | 2010-03-03 | 2009-03-04 | 2008-02-27 | 2007-03-15 | 2006-03-16 | 2005-03-17 | 2004-04-02 | 2003-03-28 | 2002-03-29 | 2001-03-30 | 2000-03-31 | 1999-04-02 | 1998-03-27 | 1997-03-28 | 1996-03-29 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 | 1990-12-31 |
| Net Income/Starting Line | -277.7 | -277.7 | 428.4 | 400.9 | 436.6 | 488.5 | 207.3 | 352.2 | 317.2 | 298.1 | 284.2 | 191.6 | 193.3 | 153.9 | 120.7 | 95.47 | 72.87 | 61.16 | 63.9 | 52.61 | 42.38 | 32.18 | 23.59 | 18.7 | 6.1 | 1.64 | 3.77 | -1 | -4 | 5.2 | 0.5 | 3.5 | 3.1 | 3.4 | -1.9 | -7.5 | -1 |
| Cash From Operating Activities | 630.2 | 630.2 | 686.8 | 628.8 | 332.6 | 423.4 | 524.8 | 377.4 | 368.9 | 304.5 | 294.1 | 249.6 | 233.9 | 146.2 | 128.3 | 130.4 | 97.95 | 100.8 | 85.35 | 59.49 | 50.07 | 42.26 | 18.52 | 29.79 | 19.53 | 13.35 | 17.65 | 9.8 | 2.3 | 1.9 | 0.4 | 5.3 | 5.4 | -4.3 | -4.5 | 2.7 | 3.7 |
| Depreciation and Amortization | 105.3 | 105.3 | 127.2 | 132.6 | 138.1 | 125.2 | 110.5 | 103.4 | 97.24 | 69.77 | 58.23 | 54.07 | 41.25 | 43.16 | 26.9 | 19.71 | 17.01 | 15.89 | 12.39 | 6.36 | 4.86 | 3.55 | 3.61 | 3.99 | 6.28 | 3.58 | 3.66 | 3.5 | 3.2 | 3 | 2.8 | 3.4 | 2.4 | 3.1 | 3.9 | 4.2 | 4.1 |
| Deferred Income Tax | 70.14 | 70.14 | 35.88 | -2.4 | -6.64 | 6.86 | 16.42 | 22.21 | 20.49 | -14.49 | 21.36 | 1.92 | 15.34 | -2.98 | -0.083 | 5.42 | 1.42 | 11.12 | -1.54 | 4.58 | 0.677 | 0.807 | 7.57 | 1.39 | 0 | 0 | 0 | 2.6 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Based Compensation | 13.46 | 13.46 | 36.15 | 51.05 | 58.37 | 42.33 | 19.61 | 8.13 | 2.5 | 6.24 | 27.91 | 15.86 | 16.69 | 11.86 | 11.98 | 18.13 | 14.68 | 10.72 | 11.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 714.8 | 714.8 | 23.25 | 70.57 | -54.81 | -43.91 | -4 | -28.86 | 6.42 | 49.07 | 199.8 | 115.9 | 7.47 | -0.02 | 0.025 | 0.004 | -0.007 | 0 | 0.18 | 8.27 | 4.58 | 3.31 | -0.879 | 0.505 | 8.85 | 3.39 | 3.46 | 0.4 | 3 | 0.1 | 3.9 | -0.2 | 0.5 | -7.9 | -0.3 | 0 | 0.1 |
| Changes in Working Capital | 4.23 | 4.23 | 35.94 | -23.91 | -239 | -195.6 | 174.9 | -79.73 | -74.88 | -104.3 | -97.61 | -13.88 | -32.71 | -59.8 | -31.18 | -8.35 | -8.02 | 1.89 | -0.991 | -12.33 | -2.43 | 2.41 | -15.37 | 5.21 | -1.7 | 4.74 | 6.76 | 4.3 | 0.9 | -6.3 | -6.8 | -1.4 | -0.6 | -2.9 | -6.2 | 6 | 0.5 |
| Accounts Receivable | -14.47 | -14.47 | 11.98 | -4.62 | -28.39 | -99.89 | 90.4 | -27.75 | -25.35 | 26.18 | -33.91 | 17.11 | -20.58 | -17.52 | -3.88 | -18.99 | -28.31 | 23.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 3.07 | 3.07 | 95.41 | 157.9 | -196.3 | -204.2 | 66.69 | -28.29 | -28.38 | -9.74 | -22.25 | 7.83 | -2.06 | -19.82 | -19.03 | -2.29 | -6.31 | 17.26 | -7.11 | -1.15 | -4.03 | -1.32 | -7 | 2.14 | 1.72 | 3.68 | -1.49 | 3.5 | 1.8 | -3.1 | -2.6 | -5.5 | 1.4 | -3.8 | -3 | 2.3 | 2.4 |
| Accounts Payable | 18.07 | 18.07 | -21.93 | -49.37 | -47.74 | 61.34 | -3.02 | -29.4 | 13.61 | -21.63 | -7.73 | -18.04 | -7.87 | -9.25 | 2.68 | -2.58 | 10.91 | -4.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | -2.44 | -2.44 | -49.51 | -127.8 | 33.45 | 47.1 | 20.85 | 5.7 | -34.77 | -99.07 | -33.72 | -20.78 | -2.2 | -13.21 | -10.96 | 15.51 | 15.68 | -33.95 | 6.11 | -11.18 | 1.6 | 3.73 | -8.37 | 3.08 | -3.42 | 1.06 | 8.25 | 0.8 | -0.9 | -3.2 | -4.2 | 4.1 | -2 | 0.9 | -3.2 | 3.7 | -1.9 |
| 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 | -126.9 | -126.9 | -158.5 | -155.7 | -348.3 | -1,009 | -106.8 | -327.7 | -1,239 | -345.5 | -235.7 | -371 | -233.1 | -474.2 | -69.89 | -188.9 | -28.88 | -139 | -210.1 | -71.69 | -8.66 | -40.95 | -3.2 | -20.13 | -1.09 | -95.52 | -0.656 | -1.6 | -5.1 | 1.3 | 1.8 | -1.8 | -2.3 | 16.2 | 9.6 | -2.4 | 5.9 |
| Investments in Property Plant and Equipment | -70.73 | -70.73 | -49.31 | -85.18 | -69.52 | -51.55 | -41.9 | -46.61 | -41.44 | -54.49 | -24.82 | -22.36 | -13.14 | -19.64 | -7.65 | -7.84 | -3.16 | -5.73 | -4.34 | -3.31 | -2.27 | -1.38 | -1.2 | -1 | -1.09 | -0.469 | -0.656 | -1.4 | -3.8 | -5 | -3 | -3.2 | -2.3 | -1.2 | -1.4 | -2.4 | -1.6 |
| Payments for Acquisitions | -31.98 | -31.98 | -111.7 | -68.76 | -278.8 | -963.6 | -79 | -281.1 | -1,198 | -305.3 | -210.9 | -348.6 | -219.9 | -461.6 | -62.24 | -181.1 | -25.72 | -133.3 | -205.8 | -68.38 | -6.4 | -39.65 | -2 | -19.13 | 0 | -95.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | 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 |
| Sales and Maturities of Investments | 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 | 1.3 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | -24.18 | -24.18 | 2.43 | -1.8 | 0 | 6.29 | 14.15 | 0 | -5.4 | 14.28 | 0 | 0 | 0 | 7 | -62.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0.069 | 0 | 0 | 0 | 0 | 0 | -0.2 | -1.3 | 6.3 | 4.8 | 0.1 | 0 | 17.4 | 11 | 0 | 7.5 |
| Cash From Financing Activities | -970.9 | -970.9 | -73.77 | -390.9 | 7.63 | 502.8 | -252.5 | -25.45 | 856.1 | 55.84 | -41.37 | 136.8 | 8.89 | 330.2 | -64.94 | 91.59 | -69.87 | 39.24 | 124.1 | 16 | -41.93 | -1.15 | -15.28 | -14.38 | -16.06 | 83.87 | -29.44 | -0.4 | -2.8 | 7.7 | -1.8 | -3.2 | -2.9 | -12.1 | -4.8 | -0.8 | -9.1 |
| Debt Repayment | -224.3 | -227.4 | -35.01 | -308.5 | 290.3 | 602 | -162.9 | -17.65 | 857.7 | 295.7 | -29.34 | 139.2 | 27.68 | 311.4 | -63.18 | 103 | -61.07 | 39.3 | 133.2 | 12.78 | -42.73 | -2.13 | 65.26 | -12.9 | 67.4 | 71.15 | -19.95 | -0.1 | 1.7 | -24.5 | -1.8 | -2 | -3.4 | -12.1 | -4.8 | -0.7 | -7.5 |
| Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.84 | 2.8 | 0.224 | 0.666 | 0.391 | 0 | 4.55 | 0.798 | 0.977 | 0.349 | 0.817 | 0.3 | 0.093 | 0.143 | 0 | 0.6 | 22.3 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock Repurchased | -723.6 | -723.6 | -34.66 | -74.56 | -264.8 | -29.27 | -85.87 | -6.14 | 0 | -239.8 | -4.42 | -4.84 | -44.28 | -4.39 | -20.67 | -15.66 | -9.02 | 0 | -12.36 | 0 | 0 | 0 | -77.19 | 0 | -1.6 | -0.313 | -8.47 | -0.4 | -3.3 | 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 | -3.7 | -2.3 | 0 | 0 | -0.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | -0.7 |
| Other Financing Activities | -23.05 | -19.89 | -4.1 | -7.91 | -17.87 | -69.96 | -3.7 | -1.65 | -1.61 | 0 | -7.61 | 2.41 | 25.49 | 19.32 | 16.11 | 4.02 | -0.45 | -0.448 | 3.25 | -1.33 | 0 | 0 | 0 | 0 | -82.18 | 12.93 | -0.253 | 0 | -1.8 | 9.9 | -0.2 | -1.2 | 0.5 | 0 | 0 | 0.1 | -0.9 |
| Effect of Forex Changes on Cash | 0.339 | 51.11 | -12.48 | 3.39 | -10.22 | -5.07 | 8.04 | -1.51 | -3.57 | 6.34 | -4.04 | -3.78 | -2.66 | 0.358 | 0.64 | -0.512 | 0.089 | 1.24 | -0.651 | 0.124 | 0.153 | -0.051 | 0.106 | 0 | 0 | 0 | 0 | -0.1 | 2.8 | -3.2 | -2.2 | -3.5 | -3.1 | -11.9 | -5.1 | -0.3 | -9.6 |
| Net Change in Cash | -522.9 | -416.5 | 442 | 85.5 | -18.36 | -87.74 | 173.6 | 22.8 | -17.95 | 21.17 | 12.96 | 11.58 | 7.05 | 2.53 | -5.85 | 32.56 | -0.707 | 2.22 | -1.32 | 3.93 | -0.374 | 0.105 | 0.151 | -4.73 | 2.38 | 1.7 | -12.44 | 7.7 | -2.8 | 7.7 | -1.8 | -3.2 | -2.9 | -12.1 | -4.8 | -0.8 | -9.1 |
| Cash at Beginning of Period | 745.1 | 638.8 | 247.5 | 162 | 180.4 | 268.1 | 94.5 | 71.7 | 89.65 | 68.48 | 55.53 | 43.95 | 36.89 | 34.37 | 40.22 | 7.66 | 8.36 | 6.14 | 7.46 | 3.53 | 3.91 | 3.8 | 3.65 | 8.38 | 6 | 2.09 | 14.54 | 6.8 | 12.3 | 1.4 | 1 | 0.7 | 0.4 | 0.7 | 0.4 | 0.9 | 0.3 |
| Cash at End of Period | 222.2 | 222.2 | 689.5 | 247.5 | 162 | 180.4 | 268.1 | 94.5 | 71.7 | 89.65 | 68.48 | 55.53 | 43.95 | 36.89 | 34.37 | 40.22 | 7.66 | 8.36 | 6.14 | 7.46 | 3.53 | 3.91 | 3.8 | 3.65 | 8.38 | 3.79 | 2.09 | 14.5 | 9.5 | 9.1 | -0.8 | -2.5 | -2.5 | -11.4 | -4.4 | 0.1 | -8.8 |
| Free Cash Flow | 493.9 | 493.9 | 637.5 | 541.8 | 263 | 371.8 | 482.9 | 330.8 | 327.5 | 250 | 269.3 | 227.2 | 220.7 | 126.5 | 120.7 | 122.6 | 94.8 | 95.04 | 81.01 | 56.18 | 47.8 | 40.88 | 17.32 | 28.79 | 18.45 | 12.88 | 17 | 8.4 | -1.5 | -3.1 | -2.6 | 2.1 | 3.1 | -5.5 | -5.9 | 0.3 | 2.1 |
| Operating Cash Flow | 564.6 | 564.6 | 686.8 | 628.8 | 332.6 | 423.4 | 524.8 | 377.4 | 368.9 | 304.5 | 294.1 | 249.6 | 233.9 | 146.2 | 128.3 | 130.4 | 97.95 | 100.8 | 85.35 | 59.49 | 50.07 | 42.26 | 18.52 | 29.79 | 19.53 | 13.35 | 17.65 | 9.8 | 2.3 | 1.9 | 0.4 | 5.3 | 5.4 | -4.3 | -4.5 | 2.7 | 3.7 |
| Capital Expenditure | -70.73 | -70.73 | -49.31 | -86.98 | -69.52 | -51.55 | -41.9 | -46.61 | -41.44 | -54.49 | -24.82 | -22.36 | -13.14 | -19.64 | -7.65 | -7.84 | -3.16 | -5.73 | -4.34 | -3.31 | -2.27 | -1.38 | -1.2 | -1 | -1.09 | -0.469 | -0.656 | -1.4 | -3.8 | -5 | -3 | -3.2 | -2.3 | -1.2 | -1.4 | -2.4 | -1.6 |