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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Report Filing: | 2025-05-09 | 2025-02-27 | 2024-02-23 | 2023-02-24 | 2022-02-25 | 2021-02-23 | 2020-02-20 | 2019-02-22 | 2018-02-23 | 2017-02-24 | 2016-02-26 | 2015-02-27 | 2014-02-28 | 2013-03-01 | 2012-02-28 | 2011-02-28 | 2010-02-26 | 2009-03-02 | 2008-02-29 | 2007-03-01 | 2006-03-16 | 2005-03-15 | 2004-03-15 | 2003-03-20 | 2002-11-25 | 2001-03-27 | 2000-03-29 | 1998-12-31 |
Net Income/Starting Line | 275.3 | 354.9 | 611.8 | 577.2 | 178.8 | -129.1 | 406.9 | 365 | 281.7 | 258.5 | 159.9 | 359 | 272.1 | 228.7 | 389.4 | 321 | 192.3 | 134.2 | 170.4 | 172.9 | 160 | 76.62 | 47.9 | 36.29 | 17.1 | 15.58 | 16.48 | 8.7 |
Cash From Operating Activities | 146,279 | 803.1 | 830.6 | 791.8 | 425.2 | 400.6 | 514.9 | 694.3 | 556.1 | 703.5 | 716.3 | 739.2 | 704.7 | 555.9 | 574 | 520.6 | 282.7 | 261 | 244 | 250.9 | 193.6 | 145.1 | 110.3 | 87.58 | 63.65 | 71.37 | 18.21 | 50.5 |
Depreciation and Amortization | 288.5 | 285.4 | 268 | 273.8 | 254.8 | 464.5 | 312.2 | 318.5 | 272.8 | 340.3 | 427.3 | 277.3 | 267.9 | 221 | 146.9 | 146.9 | 105.3 | 105.3 | 85.31 | 66.49 | 55.64 | 53.66 | 52.49 | 47.22 | 45.45 | 39.14 | 0 | 0 |
Deferred Income Tax | -9.27 | -2.19 | -8.97 | 34.77 | -0.834 | 1.15 | -0.413 | -18.41 | -3.34 | -1.36 | 1.56 | 1.64 | 3.48 | 52.77 | 12.17 | -2.34 | 7.8 | -6.07 | -8.99 | -2.42 | -4.71 | -3.85 | 0 | 0 | 0 | 0 | 0.639 | 0 |
Stock Based Compensation | 3 | -15.54 | 12.86 | 11.03 | 5.71 | 3.35 | 11.93 | 12.11 | 12.33 | 13.88 | 12.63 | 11.25 | 8.9 | 7.43 | 6.24 | 4.05 | 3.93 | 3.93 | 3.92 | 8.4 | 4.71 | 3.85 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Cash Items | 153,243 | 818.7 | 83.05 | 22.94 | 3.97 | 13.91 | -162.4 | 10.85 | 23.64 | 76.47 | 72.47 | 159.7 | 133.9 | 106.1 | 10.65 | 8.58 | 9.83 | 4.07 | 1.28 | 0.207 | 4.55 | 2.37 | 1.68 | 1.79 | -7.04 | 4.48 | 45.56 | 34.7 |
Changes in Working Capital | 0 | 0 | -136.1 | -127.6 | -17.18 | 46.75 | -53.35 | 6.01 | -31.09 | 15.79 | 42.51 | -69.63 | 18.27 | -60.2 | 10.87 | 42.4 | -36.44 | 19.66 | -7.9 | 5.32 | -26.58 | 12.4 | 8.24 | 2.28 | 8.14 | 12.17 | -44.46 | 7.1 |
Accounts Receivable | 0 | 0 | -41.21 | -107.5 | -24.95 | 56.17 | 20.84 | 6.76 | -29.64 | -29.16 | 64.41 | -30.52 | 19.06 | -44.08 | -15.7 | -21.78 | -3.3 | 4.75 | 3.89 | -2.05 | -37.53 | -20.59 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 0 | 0 | 33.3 | -20.14 | -4.67 | 30.52 | -35.08 | -0.747 | -1.45 | 44.95 | -21.9 | -39.1 | -0.795 | -16.12 | -2.82 | 31.41 | -40.92 | -0.96 | -6.48 | -3.85 | -4 | 0.2 | -2.05 | -0.444 | -0.97 | 9.71 | -1.8 | 0 |
Accounts Payable | -5,632 | 9.14 | -29,695 | 14.58 | 19.48 | -24.28 | -17.67 | -0.813 | 25.5 | -15.14 | -41.53 | 8.74 | -17.75 | 7.31 | 21.89 | 8.05 | -6.14 | 5.62 | -6.62 | 1.68 | 13.12 | 8.68 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 29,567 | -14.58 | -7.04 | -15.66 | -21.44 | 0.813 | -25.5 | 15.14 | 41.53 | -8.74 | 17.75 | -7.31 | 7.5 | 24.71 | 13.92 | 10.26 | 1.32 | 9.54 | 1.84 | 24.12 | 10.29 | 2.72 | 9.11 | 2.46 | -42.66 | 0 |
Other Working Capital | 5,632 | -9.14 | 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 | 7.1 |
Cash From Investing Activities | -93,372 | -440.7 | -559.7 | -403.3 | -142.7 | -125.1 | -488.1 | -245.2 | -244.8 | -191.8 | -355.9 | -441.2 | -426 | -623.4 | -401.1 | -295 | -320.1 | -184.1 | -178.7 | -137.7 | -110.2 | -77.65 | -77.84 | -41.31 | -26.22 | -41 | -64.65 | -35.6 |
Investments in Property Plant and Equipment | -87,084 | -428.7 | -379.3 | -286.4 | -123 | -121.1 | -305.9 | -233.5 | -145.1 | -91.06 | -212.8 | -311.5 | -354.4 | -459.2 | -321.9 | -289.9 | -328.2 | -206.3 | -119.6 | -188.6 | -110.5 | -54.71 | -55.66 | -51.52 | -53.71 | -46.15 | -39.16 | -17.2 |
Payments for Acquisitions | 1.7 | 1.63 | -61.29 | -116.7 | 7.72 | 3.76 | -320.2 | -15.6 | -20.69 | -77.81 | -139.5 | -115.5 | -87.77 | -190.2 | -50.8 | 0 | 0.008 | 0 | -53.31 | -2.29 | 0 | 0.687 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases of Securities | -880.3 | -2.9 | -52.08 | -42 | 0 | 0 | 305.9 | -15.6 | -100 | -76.8 | -64.54 | -111.4 | -62.5 | -59.8 | -42.7 | 0 | -4.53 | 0 | 6.77 | -19.45 | -63.45 | -49.27 | -23.09 | 0 | -33.53 | -72.52 | -51.29 | 0 |
Sales and Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 134.3 | 15.6 | 120.7 | 154.6 | 204 | 226.8 | 150.3 | 250 | 1.53 | 0 | 4.53 | 0 | 0.26 | 68.5 | 63.59 | 23.54 | 0 | 10.09 | 60.84 | 77.46 | 25.23 | 0 |
Other Investing Activities | -5,410 | -9.03 | -67.03 | 41.76 | -27.42 | -7.79 | -302.2 | 3.83 | -99.68 | -100.7 | -143.1 | -129.8 | -71.53 | -164.1 | 12.79 | -5.12 | 8.02 | 22.16 | -12.79 | 4.18 | 0.198 | 2.11 | 0.913 | 0.124 | 0.183 | 0.21 | 0.572 | -18.4 |
Cash From Financing Activities | -108,578 | -285.3 | -507.1 | -214.9 | -215.7 | -256.4 | -234.4 | -211.7 | -344.4 | -505.4 | -351.6 | -367 | -213.3 | -177.7 | -238.9 | 92.68 | -186.6 | 166.8 | -101 | -108.5 | -82.56 | -46.39 | -31.34 | -46.44 | -35.19 | -31.44 | 54.43 | -14.9 |
Debt Repayment | 31.77 | 142.8 | -79.42 | -16.07 | -160.7 | -200.1 | 75.55 | 135.2 | -74.67 | -259.9 | 0.286 | -48.24 | 75.81 | 86.06 | -18.81 | 281.7 | -18.35 | 303.6 | 9.66 | -18.69 | -18 | 0 | -48.25 | -15 | 0 | 0 | -1.98 | 0 |
Common Stock Issued | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 801.3 | 479.7 | 651.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.93 | 0 | 0 | 0 | 137.9 | 0 |
Common Stock Repurchased | 0 | 0 | -19.43 | 0 | -1.09 | 0 | -30.71 | -70.6 | -2.99 | -1.34 | -2.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -64.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid | -362 | -363.4 | -364.6 | -196.3 | -52.16 | -51.75 | -278.4 | -275.9 | -240.8 | -247.9 | -346.8 | -317.6 | -288.4 | -257.9 | -217.9 | -186.4 | -167.1 | -135.9 | -111.3 | -90.81 | 0 | -46.39 | 0 | 0 | 0 | -31.44 | -3.62 | 0 |
Other Financing Activities | -108,345 | -285.3 | -43.68 | -12.97 | -1.74 | -4.53 | -0.867 | -0.443 | -28.89 | 2.44 | -5.08 | -1.16 | -0.701 | -5.86 | -2.24 | -2.64 | -1.13 | -0.855 | 0.64 | 1 | 0.143 | 0.003 | -37.02 | -31.44 | -35.19 | 0 | -77.85 | -14.9 |
Effect of Forex Changes on Cash | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 273.5 | 0 | -0.274 | 0.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 81,109 | 77.15 | -236.2 | 173.6 | 66.83 | 19.09 | -207.7 | 237.4 | -33.03 | 6.35 | 8.83 | -69.05 | 65.37 | -245.2 | -66.03 | 318 | -223.3 | 243.8 | -35.67 | 4.74 | 0.877 | 21.02 | 1.13 | -0.176 | 2.24 | -1.07 | 8 | 0 |
Cash at Beginning of Period | 203.7 | 59.81 | 296 | 122.4 | 55.57 | 36.48 | 244.2 | 6.76 | 39.78 | 33.43 | 24.6 | 93.65 | 28.28 | 273.5 | 339.6 | 21.56 | 244.9 | 1.12 | 36.79 | 32.05 | 31.18 | 10.16 | 9.03 | 9.18 | 6.93 | 8 | 0 | 0 |
Cash at End of Period | 81,313 | 137 | 59.81 | 296 | 122.4 | 55.57 | 36.48 | 244.2 | 6.76 | 39.78 | 33.43 | 24.6 | 93.65 | 28.28 | 273.5 | 339.6 | 21.56 | 244.9 | 1.12 | 36.79 | 32.05 | 31.18 | 10.16 | 9 | 9.18 | 6.93 | 8 | 0 |
Free Cash Flow | 59,185 | 374.4 | 451.3 | 505.4 | 302.2 | 279.5 | 209 | 460.9 | 411 | 612.5 | 503.5 | 427.7 | 350.2 | 96.62 | 252.1 | 230.7 | -45.42 | 54.76 | 124.4 | 62.29 | 83.1 | 90.34 | 54.65 | 36.05 | 9.94 | 25.22 | -20.94 | 33.3 |
Operating Cash Flow | 146,279 | 803.1 | 830.6 | 791.8 | 425.2 | 400.6 | 514.9 | 694.3 | 556.1 | 703.5 | 716.3 | 739.2 | 704.7 | 555.9 | 574 | 520.6 | 282.7 | 261 | 244 | 250.9 | 193.6 | 145.1 | 110.3 | 87.58 | 63.65 | 71.37 | 18.21 | 50.5 |
Capital Expenditure | -87,094 | -428.7 | -379.3 | -286.4 | -123 | -121.1 | -305.9 | -233.5 | -145.1 | -91.06 | -212.8 | -311.5 | -354.4 | -459.2 | -321.9 | -289.9 | -328.2 | -206.3 | -119.6 | -188.6 | -110.5 | -54.71 | -55.66 | -51.52 | -53.71 | -46.15 | -39.16 | -17.2 |