| 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 07-31 |
1992 07-31 |
1991 07-31 |
1990 07-31 |
1989 07-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing: | 2025-11-05 | 2025-02-26 | 2024-02-16 | 2023-02-17 | 2022-02-18 | 2021-02-19 | 2020-02-19 | 2019-02-20 | 2018-02-26 | 2017-02-23 | 2016-03-01 | 2015-03-02 | 2014-03-03 | 2013-03-01 | 2012-02-28 | 2011-02-28 | 2010-02-26 | 2009-02-27 | 2008-03-04 | 2007-03-16 | 2006-03-16 | 2005-03-15 | 2004-03-15 | 2003-03-31 | 2002-03-27 | 2001-04-02 | 2000-10-13 | 1999-03-30 | 1998-03-27 | 1997-03-24 | 1996-03-26 | 1995-04-21 | 1993-07-31 | 1992-07-31 | 1991-07-31 | 1990-07-31 | 1989-07-31 |
| Net Income/Starting Line | 663.4 | 731.4 | 522.5 | 662.2 | 824.9 | 503.5 | 450 | 394 | 182.9 | 81.52 | 92.34 | 176.1 | 162 | 138.6 | 84.13 | 1.91 | 75.8 | 55.5 | 32.17 | 15.43 | 19.64 | 23.15 | 15.01 | 2.78 | 2.01 | 9.2 | 7.2 | 5.2 | 5.8 | 3.4 | 0.6 | -5.5 | 7 | 5.7 | -2.8 | 0.3 | 0.6 |
| Cash From Operating Activities | 1,429 | 490.4 | 499.3 | 1,157 | 872.1 | 1,662 | 626.9 | 529.5 | 679.9 | -441.4 | -261.8 | 250.3 | 702.2 | -264.3 | 45.89 | 142.2 | -347.2 | 350.3 | 72.75 | -54.68 | -205.6 | 96.52 | -30.2 | 2.22 | 32.22 | 44.86 | -59.6 | 29.9 | 49.2 | -44.1 | -21.2 | 75.4 | 26.7 | -24.7 | 1.6 | 1.8 | -8.6 |
| Depreciation and Amortization | 83.13 | 85.97 | 81.46 | 70.21 | 63.76 | 60.48 | 54.38 | 40.45 | 44.63 | 57.57 | 47.14 | 41.65 | 46.12 | 34.96 | 33.58 | 29.36 | 25.98 | 17.03 | 32.24 | 7.26 | 12.91 | 16.71 | 15.62 | 12.17 | 11.55 | 8.13 | 5.7 | 4.4 | 2.9 | 2.9 | 3.1 | 2.7 | 2.2 | 2 | 2.1 | 1.4 | 1.4 |
| Deferred Income Tax | -41.77 | -30.64 | 15.97 | 12.69 | 32.1 | -39.07 | -6.86 | 14.25 | 118.1 | 46.06 | -5.73 | 5.26 | -26.39 | 45.52 | 25.76 | -54.21 | -10.27 | -6.17 | -22.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.4 | -0.9 | 0.2 | 0 | 0 | 0 | 0 | -0.4 | -0.5 | 0.1 |
| Stock Based Compensation | 154.4 | 153.8 | 140.3 | 135.5 | 119.4 | 108.2 | 102.2 | 100.8 | 140.5 | 186.3 | 165.6 | 94.01 | 137.4 | 40.75 | 24.86 | 190.7 | 47.96 | 54.36 | 56.38 | 0 | 8.79 | 4.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 876.1 | 161.1 | 61.53 | 215.4 | 465.8 | 42.68 | 27.16 | 146.3 | 128 | -86.17 | 11.17 | 31.18 | 101.4 | -71.2 | 50.83 | 40.28 | 37.99 | 6.01 | -15.04 | 32.01 | -0.464 | -6.04 | 0.489 | 1.43 | 0.937 | 3.17 | -1 | 0.6 | 0.5 | 1.6 | 2.8 | 68.5 | 3.3 | -16.6 | 1.1 | 1.2 | 0.3 |
| Changes in Working Capital | -306.1 | -611.2 | -322.4 | 61.5 | -633.8 | 986 | 0 | -166.3 | 65.79 | -726.7 | -572.4 | -97.89 | 281.7 | -452.9 | -173.3 | -65.84 | -524.7 | 223.6 | -10.93 | -109.4 | -246.5 | 58.66 | -61.31 | -14.16 | 17.72 | 24.36 | -71.5 | 18.3 | 40.9 | -52.2 | -27.7 | 9.7 | 14.2 | -15.8 | 1.6 | -0.6 | -11 |
| Accounts Receivable | -322 | -127.2 | 88.22 | 384.7 | -222.5 | 493.6 | 0 | 126.2 | 598.3 | 0 | 0 | 58.92 | 0 | 48.63 | 0 | 0 | 0 | 285.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -2.36 | -266 | 7.54 | -201.6 | -92.02 | 323.5 | 0 | 0 | -93.71 | -220.5 | 0 | 0 | 23.43 | 48.13 | 0 | 0 | 0 | 0 | 49.59 | -10.88 | 12.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 18.34 | -217.9 | -418.2 | -121.6 | -319.3 | 169 | 0 | -292.4 | -438.8 | -506.2 | -572.4 | -156.8 | 258.2 | -549.6 | -173.3 | -65.84 | -524.7 | -61.61 | -60.51 | -98.49 | -258.9 | 58.66 | -61.31 | -14.16 | 17.72 | 24.36 | -71.5 | 18.3 | 40.9 | -52.2 | -27.7 | 9.7 | 14.2 | -15.8 | 1.6 | -0.6 | -11 |
| 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 | -1,707 | -2,310 | 1,045 | -4,325 | -6,966 | -1,689 | -350.3 | -989.2 | -2,647 | -5,255 | -1,973 | -392.9 | -1,106 | -1,226 | -715.6 | -567.3 | -850.8 | -86.46 | -150.7 | -10.99 | -26.84 | -4 | -5.05 | -2.31 | -6.9 | -8.4 | -5.7 | -15.6 | -3.9 | 1.5 | 1 | -1.9 | -1.5 | -3.1 | -0.2 | -0.8 | -0.4 |
| Investments in Property Plant and Equipment | -66.03 | -73.79 | -51.98 | -82.33 | -188.2 | -73.36 | -157.9 | -108.2 | -28.22 | -28.21 | -69.82 | -26.63 | -32.28 | -18.84 | -59.73 | -27.74 | -27.89 | -21.65 | -25.61 | -7.57 | -4.8 | 0 | 0 | -3.18 | -4.51 | 0 | -4 | -4 | -1 | -0.4 | -1.2 | -2 | -1.6 | -2.6 | -1.9 | -0.6 | -1.1 |
| Payments for Acquisitions | -75.24 | -8.46 | -112 | -11.9 | -144.5 | 36.72 | -193.1 | -8.39 | -7.22 | -72.38 | -604.7 | -80.38 | -88.59 | -120.2 | -18.82 | -0.483 | -251.7 | -10.59 | -33.33 | -9.24 | 0 | 0 | 0 | 0 | 0 | 2.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Securities | -2,698 | -3,149 | -48.89 | -873.2 | -3,505 | -1,270 | -520.9 | -1,912 | -2,621 | -3,408 | -1,840 | -473.6 | -1,403 | -1,558 | -1,135 | -915.2 | -674.2 | -101.3 | -134 | -68.62 | -15.39 | -7.62 | -7.73 | -0.035 | -2.49 | -7.71 | -6.5 | -11.8 | -3.2 | -1.8 | -0.4 | 0 | -1 | -0.5 | -0.2 | -1.1 | -0.1 |
| Sales and Maturities of Investments | 2,787 | 2,469 | 255.2 | 465.5 | 2,333 | 1,059 | 1,721 | 2,097 | 1,384 | 695.6 | 1,058 | 855.9 | 619.8 | 650.7 | 740.7 | 415.3 | 106.8 | 108.7 | 64.06 | 74.44 | 14.65 | 3.62 | 2.68 | 0.905 | 0.1 | 0.543 | 4.8 | 0.1 | 0.1 | 3.8 | 1.7 | 0.1 | 1.1 | 0 | 1.9 | 0.9 | 0.5 |
| Other Investing Activities | -1,655 | -1,548 | 1,002 | -3,823 | -5,461 | -1,441 | -1,200 | -1,058 | -1,375 | -2,462 | -517.5 | -668.2 | -202.7 | -179.9 | -242.7 | -53.12 | -3.86 | -61.64 | -22.99 | 0 | -21.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | -0.1 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0.3 |
| Cash From Financing Activities | 1,550 | 980.1 | -254.6 | 3,191 | 5,794 | 1,199 | -1,077 | 1,748 | 1,760 | 5,657 | 2,425 | 123.2 | 715 | 1,725 | 585.1 | 515.8 | 1,120 | -72.07 | 104.9 | 74.12 | 223.8 | -83.61 | 33.6 | -2.34 | -23.59 | -38.73 | 69.3 | -16.8 | -37.8 | 44.2 | 19.6 | -73 | -23.3 | 30.5 | -0.7 | -0.6 | 9.3 |
| Debt Repayment | 529.8 | -500 | 490.7 | 3,582 | 6,024 | -156 | -352.8 | -431.5 | 341.9 | 691.5 | 143.4 | 236.8 | -310.2 | 479 | 88.52 | -8.04 | 84.09 | -243 | 38.11 | 53.82 | 175.3 | -6.5 | -38.86 | -34.2 | -23.52 | -36.37 | 73.8 | -15.9 | -34.1 | 44.7 | 19.7 | -71.9 | -23 | 30.2 | -0.6 | 0 | 10 |
| Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.6 | 3.98 | 5.91 | 140 | 67.68 | 0 | 27.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock Repurchased | -253 | -144.1 | -443.9 | -105.8 | -172.7 | -58.26 | -215.4 | -170.2 | -13 | -113.5 | -117.8 | 0 | -13.67 | -11.38 | -48.51 | -91.77 | 0 | -12.14 | 0 | -17.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -241.7 | -227.3 | -200.3 | -171 | -101.9 | -73.76 | -59.27 | -44.01 | -23.06 | -3.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.463 | -0.908 | -0.922 | -0.9 | -0.8 | -0.6 | -0.6 | -0.5 | -0.4 | -0.6 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 1,515 | 1,851 | -101.1 | -113.9 | 45.52 | 1,487 | -449.4 | 2,393 | 1,455 | 5,082 | 2,334 | -113.6 | 1,039 | 1,258 | 545.1 | 609.7 | 896.1 | 115.4 | 68.31 | 9.52 | 61.01 | -82.87 | 71.9 | 36.87 | 0 | -1.5 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.1 |
| Effect of Forex Changes on Cash | -0.797 | -6.03 | 5.45 | 55.05 | -3.54 | 6.86 | 4.93 | -5.69 | 7.89 | -12.6 | -3.6 | -7.31 | 1.65 | 1.06 | -0.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 538.6 | -845.6 | 1,295 | 79.34 | -302.5 | 1,178 | -795.4 | 1,282 | -199.1 | -51.92 | 121.2 | -26.78 | 312.6 | 236.3 | -85.86 | 91.71 | -77.91 | 191.8 | 26.98 | 8.45 | -8.62 | 8.91 | -1.65 | -2.43 | 1.73 | -2.27 | 4.1 | -2.5 | 7.5 | 1.6 | -0.6 | 0.5 | 1.9 | 2.7 | 0.7 | 0.4 | 0.3 |
| Cash at Beginning of Period | 2,678 | 3,524 | 2,229 | 2,150 | 2,452 | 1,274 | 2,069 | 787.1 | 986.2 | 1,038 | 689.8 | 716.6 | 403.9 | 167.7 | 253.5 | 161.8 | 239.7 | 47.96 | 20.98 | 12.53 | 21.14 | 12.24 | 13.88 | 16.31 | 14.59 | 16.86 | 12.8 | 15.4 | 8 | 6.3 | 6.9 | 6.5 | 5 | 2.3 | 1.6 | 1.2 | 0.9 |
| Cash at End of Period | 3,217 | 2,678 | 3,524 | 2,229 | 2,150 | 2,452 | 1,274 | 2,069 | 787.1 | 986.2 | 811 | 689.8 | 716.6 | 403.9 | 167.7 | 253.5 | 161.8 | 239.7 | 47.96 | 20.98 | 12.53 | 21.14 | 12.24 | 13.88 | 16.31 | 14.59 | 16.9 | 12.9 | 15.5 | 7.9 | 6.3 | 7 | 6.9 | 5 | 2.3 | 1.6 | 1.2 |
| Free Cash Flow | 1,363 | 416.6 | 447.4 | 1,075 | 683.9 | 1,588 | 469 | 421.3 | 651.7 | -469.6 | -331.6 | 223.6 | 669.9 | -283.1 | -14.32 | 114.5 | -375.1 | 329.4 | 48.28 | -62.25 | -210.4 | 96.52 | -30.2 | -0.961 | 27.7 | 40.7 | -63.6 | 25.9 | 48.2 | -44.5 | -22.4 | 73.4 | 25.1 | -27.3 | -0.3 | 1.2 | -9.7 |
| Operating Cash Flow | 1,429 | 490.4 | 499.3 | 1,157 | 872.1 | 1,662 | 626.9 | 529.5 | 679.9 | -441.4 | -261.8 | 250.3 | 702.2 | -264.3 | 45.89 | 142.2 | -347.2 | 350.3 | 72.75 | -54.68 | -205.6 | 96.52 | -30.2 | 2.22 | 32.22 | 44.86 | -59.6 | 29.9 | 49.2 | -44.1 | -21.2 | 75.4 | 26.7 | -24.7 | 1.6 | 1.8 | -8.6 |
| Capital Expenditure | -66.03 | -73.79 | -51.98 | -82.33 | -188.2 | -73.36 | -157.9 | -108.2 | -28.22 | -28.21 | -69.82 | -26.63 | -32.28 | -18.84 | -59.73 | -27.74 | -27.89 | -20.88 | -24.48 | -7.57 | -4.8 | 0 | 0 | -3.18 | -4.51 | -4.16 | -4 | -4 | -1 | -0.4 | -1.2 | -2 | -1.6 | -2.6 | -1.9 | -0.6 | -1.1 |