| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2026-02-24 | 2026-02-24 | 2025-02-25 | 2024-02-26 | 2023-02-22 | 2022-02-23 | 2021-02-24 | 2020-02-26 | 2019-02-27 | 2018-02-27 | 2017-02-27 | 2016-02-29 | 2015-02-26 | 2014-02-28 | 2013-02-28 | 2012-02-29 | 2011-02-28 | 2010-03-01 | 2009-03-02 | 2008-02-29 | 2007-03-01 | 2006-03-16 | 2005-03-16 | 2004-03-10 | 2003-03-26 | 2002-03-26 | 2001-03-16 | 2000-03-20 | 1999-03-26 | 1998-03-11 | 1997-03-27 | 1995-12-31 | 1994-12-31 | 1993-12-31 | 1992-12-31 | 1991-12-31 |
| Net Income/Starting Line | 1,024 | 1,024 | 1,186 | 1,240 | 1,377 | 1,034 | 672.7 | 615.5 | 605.7 | 463.8 | 295.8 | 304.7 | 267.5 | 206.1 | 169.5 | 139.5 | 75.65 | 34.87 | 68.68 | 71.83 | 72.57 | 53.48 | 38.99 | 27.6 | 18.85 | 11.9 | 13.72 | 14.64 | 11.12 | 10.04 | 6.14 | 4.8 | 10 | 8.3 | 8.7 | 0.2 |
| Cash From Operating Activities | 1,370 | 1,370 | 1,659 | 1,569 | 1,692 | 1,213 | 933 | 983.9 | 900.1 | 536.3 | 565.6 | 553.9 | 391.7 | 350.7 | 328.1 | 277.4 | 141.1 | 130.7 | 196.5 | 157.7 | 154.6 | 113.6 | 89.84 | 75.06 | 44.34 | 32.26 | 42.16 | 39.99 | 44.27 | 27.79 | 24.73 | 13.2 | 22.6 | 16 | 21.3 | 10.1 |
| Depreciation and Amortization | 364.7 | 364.7 | 344.6 | 324.4 | 276.1 | 259.9 | 261.3 | 253.7 | 230.4 | 205.8 | 189.9 | 165.3 | 146.5 | 127.1 | 110.7 | 90.82 | 80.36 | 94.78 | 87.11 | 79.86 | 67.63 | 55.9 | 44.82 | 38.21 | 31.08 | 29.89 | 27.04 | 25.3 | 21.89 | 17.17 | 16.09 | -13.6 | -11.8 | -10.1 | -8.6 | -6.7 |
| Deferred Income Tax | -11.25 | -11.25 | 19.34 | 53.34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.35 | 7.62 | 10.78 | 5.35 | 8.55 | 7.7 | -2.35 | 7.99 | 4.54 | 2.28 | -0.26 | 1.64 | 1.19 | 2.69 | 3.9 | 3.35 | 2.5 | 1 | 1.6 | 1.4 | -0.9 |
| Stock Based Compensation | 12.85 | 12.85 | 11.35 | 11.08 | 15.89 | 15.04 | 14.3 | 42.9 | 10.7 | 22.7 | 16.2 | -2.53 | 13.44 | 8.85 | 6.39 | 17.63 | 22.48 | 6.1 | 6.1 | 10.97 | 10.97 | 8.42 | 0.644 | 6.22 | 5.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 20.59 | 20.59 | 13.79 | -3.89 | 105.5 | 30.57 | -24.27 | 28.45 | 39.36 | -121.2 | 63.81 | 75.55 | -16.85 | -1.99 | 47.86 | -16.36 | -21.72 | -5.93 | -8.24 | -12.73 | -11.21 | -6.14 | -0.86 | -5.92 | -1.81 | -2.76 | -0.027 | -0.243 | -0.071 | 0.333 | 0.091 | 26.6 | 23.2 | 20 | 16.6 | 13.6 |
| Changes in Working Capital | -40.46 | -40.46 | 84.16 | -55.35 | -83.01 | -127.3 | 9.04 | 43.34 | 14.04 | -34.69 | -0.061 | 10.83 | -18.9 | 10.62 | -5.41 | 2.48 | -23.32 | -9.89 | 37.51 | -0.751 | 6.95 | 4.33 | -1.74 | 4.42 | -11.08 | -6.51 | -0.238 | -1.14 | 8.65 | -3.65 | -0.946 | -7.1 | 0.2 | -3.8 | 3.2 | 3.8 |
| Accounts Receivable | 0 | 28.35 | 74.08 | 0 | -13.01 | -125.6 | -49.05 | 30.33 | -34.67 | -76.35 | -11.18 | -8.67 | -54.44 | -30.06 | -5.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.46 | -7.57 | -15.85 | 6.57 | -2.58 | -4.96 | -1.09 | -4.02 | -3.45 | -6.8 | -1.7 | -6.2 | -2.9 | 6 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.601 | 22.58 | 0 | -1.33 | -4.2 | 0.306 | 1.12 | -0.393 | -4 | -0.2 | -0.8 | -0.8 | -0.3 | 2.6 |
| Accounts Payable | 0 | -29.12 | -20.95 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.88 | -4.25 | -7.53 | 7.66 | -4.34 | 6.72 | 5.66 | 15.94 | -4.66 | 3.04 | -12.72 | 3.57 | 1.59 | 7.19 | -0.699 | 4.36 | 1.7 | -0.6 | -0.7 | 4.2 | -3.1 |
| Deferred Revenue | -40.46 | -39.69 | 31.03 | -61.85 | -70 | -1.72 | 58.09 | 13.01 | 48.7 | 41.66 | 11.12 | 19.5 | 35.54 | 40.68 | 0 | -10.4 | -19.07 | -2.36 | 29.85 | 3.59 | 0.23 | -1.34 | 4.38 | -5.93 | 1.72 | 0.97 | 2.97 | 1.92 | 1.43 | 1.46 | 2.15 | -1.8 | 3.3 | 3.9 | 2.2 | -1.7 |
| 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 |
| Cash From Investing Activities | -366.4 | -366.4 | -751.2 | -659.8 | -547.5 | -455.3 | -551.7 | -473.6 | -580.4 | -367.7 | -407.4 | -437.6 | -345.8 | -284.4 | -361.2 | -244.8 | -104.3 | -203.7 | -165.8 | -141.2 | -298 | -160.5 | -92.11 | -98.44 | -69.11 | -46.96 | -61.03 | -34.15 | -59.69 | -32.65 | -37.29 | -26.5 | -25.5 | -20.6 | -19.6 | -12 |
| Investments in Property Plant and Equipment | -415 | -415 | -771.3 | -757.3 | -775.1 | -550.1 | -225.1 | -479.3 | -588.3 | -382.1 | -417.9 | -462.1 | -367.7 | -295.6 | -373.2 | -250.2 | -106.3 | -210.9 | -181.5 | -186.8 | -199.1 | -142.6 | -93.7 | -101.9 | -69.99 | -43.61 | -63.08 | -35.99 | -45.08 | -34.22 | -38.32 | -27.8 | -27.1 | -21.3 | -21.3 | -16.5 |
| Payments for Acquisitions | 3.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.27 | -7.27 | -20.43 | -19.41 | -23.11 | 0 | 0 | 0 | -10.05 | 0 | -1.1 | -16.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | 0 | 0 | -30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -42.39 | -42.39 | -160.7 | -302.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales and Maturities of Investments | 0 | 0 | 30 | 48.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.86 | 61.88 | 221.5 | 217.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 44.77 | 48.62 | 20.12 | 48.64 | 227.7 | 94.79 | -326.6 | 5.69 | 7.9 | 14.38 | 10.54 | 24.44 | 21.87 | 11.23 | 12.02 | 5.44 | 2.05 | 51.96 | 3.48 | 5.23 | 5.63 | 5.22 | 1.59 | 3.46 | 0.887 | 6.71 | 2.05 | 2.94 | 2.18 | 1.57 | 1.03 | 1.3 | 1.6 | 0.7 | 1.7 | 4.5 |
| Cash From Financing Activities | -992.3 | -992.3 | -1,233 | -661.8 | -1,420 | -696.2 | -383.5 | -297 | -256.9 | -51.26 | -159.5 | -139.6 | -41.25 | -48.98 | -29.87 | 37.8 | -35.5 | 53.08 | -12.93 | -12.73 | 145 | 47.11 | 1.95 | 5.17 | 43.26 | 14.88 | 18.67 | -5.72 | 15.4 | 4.18 | 12.93 | 11.8 | -0.3 | 0.9 | 4.9 | 3.6 |
| Debt Repayment | -20 | -20 | -20 | -20 | 0 | 0 | 54.92 | 0 | -50 | -9.97 | -28.83 | -25.46 | -35.72 | -48.98 | -29.87 | -10.6 | -35.5 | 53.08 | -12.93 | -12.73 | 145.6 | 47.51 | -17.97 | 4.2 | 7.06 | 41.87 | -9 | -5.72 | 15.39 | 9 | 38.11 | 11.6 | -0.4 | 11.5 | 4.9 | -13.4 |
| Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.4 | 0 | 0 | 0 | 0 | 0 | 0 | 19.75 | 0 | 47.88 | 0 | 0 | 0 | 0.016 | 0.024 | 0 | 0.3 | 0 | -10.4 | 0 | 17.4 |
| Common Stock Repurchased | -730.3 | -730.3 | -967.3 | -453.6 | -1,277 | -536.5 | -364.1 | -241 | -163.3 | -8.01 | -130.3 | -114.1 | -5.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | 0 |
| Dividends Paid | -235.6 | -235.6 | -223.6 | -175.1 | -134.5 | -92.37 | -71.02 | -54.55 | -42.57 | -32.92 | 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 | -0.3 |
| Other Financing Activities | -6.33 | -6.33 | -22.3 | -13.13 | -8.66 | -67.35 | -3.35 | -1.45 | -1.07 | -0.344 | -0.338 | 0 | 0 | 0 | -0.002 | 0 | -0.002 | 0 | 0 | 0 | -0.612 | -0.403 | 0.171 | 0.966 | -11.68 | -26.99 | 27.68 | 0 | 0 | -4.84 | -25.19 | -0.1 | 0.1 | 0 | 0 | -0.1 |
| 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 | 0 | 0 | 0.001 | 0 | 0 | 0 | 13.3 | 2.9 | 4.6 | -1.7 | 1.9 |
| Net Change in Cash | 22.89 | 11.41 | -325.1 | 247.5 | -276.3 | 61.13 | -2.14 | 213.3 | 62.82 | 117.3 | -1.3 | -23.32 | 4.61 | 30.17 | 12.86 | 70.4 | 1.28 | -19.93 | 17.78 | 3.76 | 1.58 | 0.244 | -0.309 | -18.21 | 18.5 | 0.176 | -0.196 | 0.122 | -0.015 | -0.679 | 0.367 | 11.8 | -0.3 | 0.9 | 4.9 | 3.6 |
| Cash at Beginning of Period | 97.2 | 108.7 | 433.8 | 186.3 | 462.6 | 401.4 | 403.6 | 190.3 | 127.5 | 10.17 | 11.47 | 34.79 | 30.17 | 0 | 0 | 5.45 | 4.17 | 24.1 | 6.33 | 2.56 | 0.986 | 0.742 | 1.05 | 19.26 | 0.761 | 0.585 | 0.781 | 0.659 | 0.674 | 1.35 | 0.986 | 2.4 | 5.6 | 9.3 | 2.6 | 0.9 |
| Cash at End of Period | 120.1 | 120.1 | 108.7 | 433.8 | 186.3 | 462.6 | 401.4 | 403.6 | 190.3 | 127.5 | 10.17 | 11.47 | 34.79 | 30.17 | 12.86 | 75.85 | 5.45 | 4.17 | 24.1 | 6.33 | 2.56 | 0.986 | 0.742 | 1.05 | 19.26 | 0.761 | 0.585 | 0.781 | 0.659 | 0.674 | 1.35 | 14.2 | 5.3 | 10.2 | 7.5 | 4.5 |
| Free Cash Flow | 955.1 | 955.1 | 888 | 811.8 | 916.4 | 662.5 | 707.9 | 504.6 | 311.8 | 154.2 | 147.6 | 91.82 | 23.99 | 55.06 | -45.14 | 27.17 | 34.73 | -80.17 | 15.01 | -29.09 | -44.49 | -28.97 | -3.85 | -26.84 | -25.65 | -11.36 | -20.92 | 4 | -0.808 | -6.44 | -13.59 | -14.6 | -4.5 | -5.3 | 0 | -6.4 |
| Operating Cash Flow | 1,370 | 1,370 | 1,659 | 1,569 | 1,692 | 1,213 | 933 | 983.9 | 900.1 | 536.3 | 565.6 | 553.9 | 391.7 | 350.7 | 328.1 | 277.4 | 141.1 | 130.7 | 196.5 | 157.7 | 154.6 | 113.6 | 89.84 | 75.06 | 44.34 | 32.26 | 42.16 | 39.99 | 44.27 | 27.79 | 24.73 | 13.2 | 22.6 | 16 | 21.3 | 10.1 |
| Capital Expenditure | -415 | -415 | -771.3 | -757.3 | -775.1 | -550.1 | -225.1 | -479.3 | -588.3 | -382.1 | -417.9 | -462.1 | -367.7 | -295.6 | -373.2 | -250.2 | -106.3 | -210.9 | -181.5 | -186.8 | -199.1 | -142.6 | -93.7 | -101.9 | -69.99 | -43.61 | -63.08 | -35.99 | -45.08 | -34.22 | -38.32 | -27.8 | -27.1 | -21.3 | -21.3 | -16.5 |