| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-10-01 | 2025-02-13 | 2024-02-12 | 2023-02-14 | 2022-02-17 | 2021-02-22 | 2020-02-28 | 2019-02-26 | 2018-02-23 | 2017-02-24 | 2016-02-29 | 2015-02-27 | 2014-02-11 | 2013-02-28 | 2012-02-27 | 2011-02-28 | 2010-03-01 | 2009-03-02 | 2008-02-15 | 2007-02-23 | 2006-12-14 | 2005-02-18 | 2004-02-20 | 2003-03-03 | 2002-03-29 | 2001-04-02 | 2000-01-25 | 1999-02-16 | 1998-03-31 | 1997-03-31 | 1995-12-31 | 1994-12-31 | 1993-12-31 | 1992-12-31 |
| Net Income/Starting Line | 366.5 | 417.8 | 248.8 | 438.8 | 428.3 | 163.5 | 351.9 | 293.9 | 104.9 | 383.4 | 233.3 | 221.3 | 172.5 | 120.7 | 52.61 | 58.44 | 82.11 | 78.14 | 69.37 | 55.7 | 36.69 | 16.74 | 23.03 | -14.65 | -19.72 | -49.56 | 19.67 | 50 | 44.9 | 34.6 | 29.5 | 17.8 | 11.6 | 4.4 |
| Cash From Operating Activities | 876.2 | 749.4 | 617.7 | 625.7 | 722.1 | 708.3 | 553.7 | 499.4 | 577.9 | 625.8 | 463.9 | 337.5 | 279.9 | 208.3 | 169.8 | 157.6 | 147.2 | 89.33 | 84.54 | 62.81 | 72.96 | 54.36 | 56.45 | 41.55 | 15.91 | 19.49 | 74.31 | 69.71 | 60.43 | 54.89 | 44.8 | 27.7 | 16.6 | 5.5 |
| Depreciation and Amortization | 321.1 | 304.6 | 319.7 | 332.4 | 342 | 329.9 | 301.7 | 281.3 | 287.6 | 267.1 | 210.7 | 123.3 | 128.6 | 113 | 100.3 | 84.62 | 44.69 | 39.89 | 36.06 | 32.26 | 27.4 | 23.4 | 20.98 | 21.27 | 22.07 | 23.27 | 24.21 | 21.54 | 16.91 | 13.69 | 13 | 6.7 | 3 | 0.8 |
| Deferred Income Tax | 0 | 0 | 0 | 0 | -10.69 | 229.4 | 5.14 | 37.74 | 257.9 | 18.36 | 19.2 | 0 | 0 | 0 | 30.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Based Compensation | 18.51 | 36.7 | 35.07 | 27.3 | 21.41 | 18.82 | 15.36 | 15.99 | 15.21 | 13.79 | 11.13 | 8.59 | 5.94 | 5.94 | 6.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 140 | -42.57 | 29.29 | -127.2 | 35.12 | -2.55 | 3.67 | -1.64 | 1.69 | -14.69 | 10.97 | 4.84 | -4.54 | -0.991 | -0.15 | 20.78 | 6.91 | 1.25 | -17.07 | -27.89 | 11.23 | 13.49 | 20.58 | 36.51 | 17.14 | 45.76 | 33.54 | 2.15 | 1.18 | 0.696 | 0.9 | 3.2 | -2 | -0.3 |
| Changes in Working Capital | 30.13 | 32.85 | -15.1 | -45.58 | -94.03 | -30.84 | -124.1 | -127.9 | -89.43 | -42.1 | -21.44 | -11.9 | -16.68 | -24.42 | -19.83 | -6.28 | 13.51 | -29.95 | -3.82 | 2.74 | -2.36 | 0.731 | -8.14 | -1.59 | -3.58 | 0.02 | -3.11 | -3.98 | -2.56 | 5.9 | 1.4 | 0 | 4 | 0.6 |
| Accounts Receivable | -2.27 | -0.845 | -3.66 | -58.01 | -75.38 | -23.26 | -52.51 | -59.19 | -61.86 | -46.97 | -35.81 | -23.22 | -26.03 | -25.65 | -1.46 | -0.045 | -0.18 | 0.681 | -14.28 | -23.63 | 3.77 | -3.06 | 5.51 | 19.63 | 2.91 | -20.44 | 0 | -4 | -4.4 | -0.2 | -0.7 | 0 | -1.5 | -0.3 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.72 | 0 | 0 | 0 | -0.605 | 15.2 | -0.911 | -15.77 | 0 | 0 | -2.6 | 5.9 | 0 | 0 | 0 | 0 |
| Accounts Payable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.57 | 0 | 0 | 0 | -1.48 | -4.43 | -3.82 | 4.67 | 0 | 0 | 1.8 | 6.1 | 1.4 | 0 | 3.5 | 0.6 |
| Deferred Revenue | 32.41 | 33.7 | -11.44 | 12.43 | -18.65 | -7.58 | -71.55 | -68.69 | -27.57 | 4.87 | 14.37 | 11.31 | 9.35 | 1.23 | -18.37 | -6.23 | 13.69 | -30.63 | 23.75 | 26.37 | -6.13 | 3.79 | -11.57 | -31.99 | -1.75 | 31.56 | 0 | 0.02 | 2.64 | -5.9 | 0.7 | 0 | 2 | 0.3 |
| 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 | -3.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash From Investing Activities | -809.2 | -671.2 | -0.77 | 442.9 | -524.2 | -89.06 | -379 | -173.2 | -285.1 | -1,114 | -397.4 | -547.9 | -598.8 | -390.7 | -257.6 | -394.8 | -209 | -187.1 | -29.91 | -161.4 | -195.3 | -106.2 | 31.11 | 30.88 | 29.29 | 31.01 | -42.64 | -241.6 | -189.4 | -94.84 | -72 | -77.1 | -88.5 | -143.3 |
| Investments in Property Plant and Equipment | -35.65 | 0 | 0 | -47.22 | -95.06 | -75.11 | -139.7 | -139.4 | -86.69 | -68.98 | -164.2 | 0 | 0 | 0 | -106.3 | -379.2 | -182.7 | -130.2 | -48.05 | -185.7 | -252.5 | -119.8 | -1.5 | -0.727 | -0.002 | 0 | -79.84 | -157.5 | -184.9 | -18.62 | -23 | -33.4 | 0 | 0 |
| Payments for Acquisitions | -0.809 | -0.971 | -12.35 | -0.113 | -16.21 | -10.03 | -163.6 | 201.1 | 2.34 | -50.03 | 84.86 | 0 | 0 | 0 | 19.6 | 36.02 | -23.23 | -17.46 | 0 | 0 | 0 | -114.2 | 0 | 0 | 0 | 0 | -79.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | -501.8 | 0 | 0 | -619.2 | -164.8 | -167.9 | -100.3 | -385.7 | -139 | -271.6 | -65.4 | -9.44 | -36.66 | -9.74 | -163.5 | -37.09 | -44.94 | -111.2 | -8.98 | -34.45 | -9.57 | -3.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales and Maturities of Investments | 308.7 | 8.43 | 11.38 | 759 | 111.1 | 149.9 | 91.28 | 181.4 | 95.7 | 96.79 | 45.87 | 13.59 | 30.96 | 15.36 | 12.21 | 21.48 | 42.9 | 48.41 | 9.04 | 2.41 | 60.51 | 6.15 | 12.91 | 0 | 0 | 0 | 0 | 37.77 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | -580.2 | -678.6 | 0.202 | 350.4 | -359.2 | 14.15 | -66.67 | -30.54 | -157.4 | -820.1 | -298.5 | -552.1 | -593.1 | -396.3 | -19.6 | -36.02 | -1.02 | 23.4 | 18.08 | 56.4 | 6.25 | 125.1 | 19.7 | 31.61 | 29.29 | 31.01 | 117.1 | -121.9 | -4.48 | -76.22 | -49 | -43.7 | -88.5 | -143.3 |
| Cash From Financing Activities | 345.6 | 26.32 | -473.3 | -789.4 | -341.1 | -485.5 | -154 | -410.7 | -303.8 | 576.3 | -65.32 | 212.3 | 319.8 | 183.8 | 81.3 | 242 | 63.74 | 96 | -53.39 | 95.33 | 114.2 | 60.85 | -98.81 | -68.69 | -40.92 | -47.44 | -29.45 | 173.3 | 123.2 | 39.78 | 20.7 | 53.7 | 79.2 | 139.3 |
| Debt Repayment | 120.6 | -487.5 | -227.9 | 8.11 | 96.82 | 14.05 | -79.34 | 20.95 | 194 | 826.9 | -204.2 | 358.6 | 212.7 | 194.8 | 269.9 | 215.2 | 130.6 | -25.5 | -103.1 | 130.6 | 164.2 | 98.93 | -25.87 | -101.5 | -38.22 | -122.4 | 42.52 | 189.1 | 120.7 | 85.21 | 38.4 | 2.9 | 96.2 | 17.7 |
| Common Stock Issued | 1,042 | 1,236 | 336.4 | 8.11 | 274 | 151.9 | 515.4 | 75.53 | 22.12 | 19.65 | 439.3 | 61.98 | 278.4 | 77.62 | 31.21 | 138.8 | 23.02 | 195.7 | 112.9 | 0.178 | 57.74 | 128.8 | 0.287 | 0 | 0 | 100 | 0 | 50 | 57.5 | 30.5 | 0 | 70.4 | 0 | 130.2 |
| Common Stock Repurchased | -2.09 | 0 | 0 | -142.3 | 0 | 0 | 0 | -0.134 | -0.048 | -0.733 | 0 | 0 | 0 | 0 | -2.93 | 0 | 0 | 0 | 0 | -0.178 | 0 | -59.59 | 0 | 0 | 0 | -100 | -8.11 | -3.5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -763.4 | -685.4 | -643.9 | -632.9 | -637.6 | -612.3 | -564.1 | -528.7 | -502.6 | -453.2 | -358.2 | -258.5 | -218.1 | -182.2 | -161.9 | -138.9 | -109.2 | -98.06 | -81.26 | -66.87 | -55.75 | -49.17 | -65.47 | 0 | 0 | -29.65 | -65.29 | -61.17 | -51.43 | -42.32 | -37.8 | -19.8 | -12.8 | -1.6 |
| Other Financing Activities | -51.05 | -36.41 | 62.07 | -30.51 | -74.3 | -39.15 | -25.85 | 21.65 | -17.25 | 183.6 | 57.78 | 50.19 | 46.82 | 93.55 | -55 | 26.91 | 19.36 | 23.84 | 18.11 | 31.58 | -53.06 | -58.11 | -7.76 | 32.81 | -2.7 | 104.6 | 1.42 | -1.1 | -3.6 | -33.61 | 20.1 | 0.2 | -4.2 | -7 |
| Effect of Forex Changes on Cash | 2 | -0.58 | 0.43 | -2.9 | 0.007 | 0.527 | 0.874 | -0.59 | 0.568 | 0.084 | -0.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.2 | 49.4 | 71.9 | 137.8 |
| Net Change in Cash | 226.3 | 104 | 144.1 | 276.2 | -143.1 | 134.2 | 21.71 | -85.14 | -10.47 | 88.26 | 0.935 | 1.87 | 0.905 | 1.36 | -6.57 | 4.75 | 1.96 | -1.77 | 1.25 | -3.22 | -8.13 | 8.99 | -11.25 | 3.73 | 4.27 | 3.07 | 2.23 | 1.38 | -5.74 | -0.182 | 20.7 | 53.7 | 79.2 | 139.3 |
| Cash at Beginning of Period | 548.7 | 444.7 | 300.6 | 24.41 | 167.6 | 33.38 | 11.67 | 96.81 | 107.3 | 5.42 | 4.49 | 2.62 | 1.71 | 0.351 | 6.92 | 2.17 | 0.209 | 1.98 | 0.729 | 3.95 | 12.08 | 3.09 | 14.34 | 11.45 | 7.17 | 4.11 | 1.88 | 0.5 | 6.24 | 6.43 | 13 | 8.6 | 1.4 | 0 |
| Cash at End of Period | 775 | 548.7 | 444.7 | 300.6 | 24.41 | 167.6 | 33.38 | 11.67 | 96.81 | 93.69 | 5.42 | 4.49 | 2.62 | 1.71 | 0.351 | 6.92 | 2.17 | 0.209 | 1.98 | 0.729 | 3.95 | 12.08 | 3.09 | 15.18 | 11.45 | 7.17 | 4.11 | 1.88 | 0.5 | 6.24 | 33.7 | 62.3 | 80.6 | 139.3 |
| Free Cash Flow | 840.9 | 749.4 | 617.7 | 578.5 | 627.1 | 633.1 | 414.1 | 359.9 | 491.2 | 556.8 | 299.7 | 337.5 | 279.9 | 208.3 | 63.47 | -221.6 | -35.48 | -40.89 | 36.49 | -122.9 | -179.6 | -65.46 | 54.95 | 40.82 | 15.91 | 19.49 | -5.53 | -87.76 | -124.4 | 36.27 | 21.8 | -5.7 | 16.6 | 5.5 |
| Operating Cash Flow | 876.5 | 749.4 | 617.7 | 625.7 | 722.1 | 708.3 | 553.7 | 499.4 | 577.9 | 625.8 | 463.9 | 337.5 | 279.9 | 208.3 | 169.8 | 157.6 | 147.2 | 89.33 | 84.54 | 62.81 | 72.96 | 54.36 | 56.45 | 41.55 | 15.91 | 19.49 | 74.31 | 69.71 | 60.43 | 54.89 | 44.8 | 27.7 | 16.6 | 5.5 |
| Capital Expenditure | -35.65 | 0 | 0 | -47.22 | -95.06 | -75.11 | -139.7 | -139.4 | -86.69 | -68.98 | -164.2 | 0 | 0 | 0 | -106.3 | -379.2 | -182.7 | -130.2 | -48.05 | -185.7 | -252.5 | -119.8 | -1.5 | -0.727 | -0.002 | 0 | -79.84 | -157.5 | -184.9 | -18.62 | -23 | -33.4 | 0 | 0 |