Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash provided by: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 371,416,000 | 358,367,000 | 351,758,000 | 387,257,000 | 340,241,000 | 337,683,000 | 310,943,000 | 342,864,000 | 340,370,000 | 324,242,000 | 305,712,000 | 307,081,000 | 297,641,000 | 282,373,000 | 272,447,000 | 281,681,000 | 257,460,000 | 231,679,000 | 219,233,000 | 221,025,000 | 204,581,000 | 166,217,000 | 280,616,000 | 220,777,000 | 220,749,000 | 215,503,000 | 204,268,000 | 211,520,000 | 191,213,000 | 193,860,000 | 181,340,000 | 238,532,000 | 153,531,000 | 150,481,000 | 138,926,000 | 109,108,000 | 130,687,000 | 138,193,000 | 134,170,000 | 136,841,000 | 156,398,000 | 155,513,000 | 142,107,000 | 152,000,000 | 141,811,000 | 150,063,000 | 140,586,000 | 135,668,000 | 127,864,000 | 128,321,000 | 125,146,000 | 119,898,000 | 115,397,000 | 113,687,000 | 110,150,000 | 101,907,000 | 97,978,000 | 94,144,000 | 90,435,000 | 81,239,000 | 77,357,000 | 67,391,000 | 57,945,000 | 51,884,000 | 43,018,000 | 51,813,000 | 59,055,000 | 43,829,000 | 70,924,000 | 65,842,000 | 66,357,000 | 61,863,000 | 57,244,000 | 58,013,000 | 50,900,000 | 47,837,000 | 47,371,000 | 46,468,000 | 40,258,000 | 37,994,000 | 35,428,000 | 35,182,000 | 32,039,000 | 31,360,000 | 29,020,000 | 27,667,000 | 24,664,000 |
adjustments to reconcile net income to total operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 103,078,000 | 107,701,000 | 106,367,000 | 95,878,000 | 90,368,000 | 98,681,000 | 98,000,000 | 91,923,000 | 81,778,000 | 81,556,000 | 82,379,000 | 88,459,000 | 75,750,000 | 77,097,000 | 78,121,000 | 77,618,000 | 74,680,000 | 75,197,000 | 64,617,000 | 64,877,000 | 62,994,000 | 61,337,000 | 66,067,000 | 64,107,000 | 55,262,000 | 57,173,000 | 57,500,000 | 53,583,000 | 48,130,000 | 48,943,000 | 48,834,000 | 52,222,000 | 44,621,000 | 43,843,000 | 42,541,000 | 56,748,000 | 42,031,000 | 40,851,000 | 40,086,000 | 39,429,000 | 37,714,000 | 37,057,000 | 35,260,000 | 35,784,000 | 36,621,000 | 32,929,000 | 33,250,000 | 31,716,000 | 29,545,000 | 28,558,000 | 28,838,000 | 27,626,000 | 27,110,000 | 25,746,000 | 24,989,000 | 24,005,000 | 21,267,000 | 21,406,000 | 19,854,000 | 20,783,000 | 18,453,000 | 16,873,000 | 16,787,000 | 17,184,000 | 16,639,000 | 15,036,000 | 16,641,000 | 16,979,000 | 16,206,000 | 15,912,000 | 14,164,000 | 15,039,000 | 13,269,000 | 12,204,000 | 12,153,000 | 11,558,000 | 11,966,000 | 11,400,000 | 11,005,000 | 11,169,000 | 9,551,000 | 9,451,000 | 9,257,000 | 9,720,000 | 9,339,000 | 9,354,000 | |
deferred income taxes | -27,479,000 | -37,741,000 | -1,328,000 | 16,027,000 | -7,024,000 | -18,972,000 | -2,974,000 | -24,378,000 | -29,381,000 | -20,557,000 | -17,587,000 | -34,929,000 | -13,430,000 | -18,962,000 | -497,000 | -22,553,000 | -34,691,000 | 19,387,000 | 8,095,000 | 6,371,000 | -1,556,000 | 1,066,000 | -4,042,000 | 5,983,000 | 6,050,000 | -5,392,000 | 12,739,000 | -68,108,000 | 160,000 | -12,495,000 | 6,761,000 | -111,697,000 | 21,126,000 | -5,401,000 | 4,767,000 | -2,994,000 | -7,020,000 | -681,000 | 5,063,000 | 11,658,000 | -8,353,000 | 4,420,000 | -1,267,000 | 20,925,000 | 684,000 | -332,000 | -698,000 | 3,070,000 | -2,761,000 | -211,000 | 1,316,000 | 4,966,000 | 10,672,000 | -4,692,000 | -1,310,000 | -910,000 | 267,000 | 1,090,000 | -971,000 | 5,613,000 | 2,251,000 | 1,455,000 | 1,449,000 | -1,740,000 | 2,604,000 | 1,946,000 | |||||||||||||||||||||
share-based compensation expense | 12,916,000 | 12,849,000 | 9,464,000 | 12,956,000 | 12,743,000 | 13,223,000 | 8,941,000 | 10,426,000 | 12,913,000 | 12,581,000 | 10,279,000 | 12,788,000 | 12,060,000 | 12,956,000 | 9,571,000 | 11,082,000 | 11,428,000 | 12,153,000 | 11,440,000 | 11,687,000 | 10,825,000 | 11,205,000 | 7,848,000 | 11,390,000 | 13,558,000 | 8,325,000 | 7,121,000 | 7,215,000 | 7,145,000 | 7,384,000 | 5,571,000 | 5,402,000 | 5,576,000 | 8,785,000 | 5,328,000 | 5,637,000 | 5,358,000 | 5,956,000 | 5,079,000 | 6,083,000 | 5,600,000 | 7,217,000 | 4,862,000 | 4,816,000 | 4,747,000 | 6,142,000 | 4,166,000 | 5,065,000 | 5,018,000 | 4,738,000 | 6,770,000 | 4,809,000 | 4,362,000 | 6,155,000 | 4,058,000 | 3,791,000 | 4,081,000 | 9,943,000 | 4,332,000 | 4,249,000 | 4,351,000 | 4,395,000 | 3,601,000 | 3,695,000 | 3,534,000 | 3,558,000 | 2,715,000 | 2,865,000 | 3,028,000 | 11,130,000 | 3,163,000 | 4,293,000 | 3,416,000 | 4,636,000 | 3,129,000 | 3,116,000 | 2,926,000 | ||||||||||
gain on sale of facilities | 0 | 0 | 0 | 0 | -995,000 | 0 | 0 | 0 | -7,054,000 | -2,931,000 | 0 | -4,592,000 | -3,794,000 | 0 | -735,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in assets and liabilities, net of acquisitions | -17,418,000 | -78,905,000 | -42,196,000 | 61,819,000 | -41,960,000 | 816,000 | 78,893,000 | -56,510,000 | 4,883,000 | -53,353,000 | -107,061,000 | -138,897,000 | -2,450,000 | -45,222,000 | -13,275,000 | 31,270,000 | 74,274,000 | 71,199,000 | 28,086,000 | -26,523,000 | -84,167,000 | 9,649,000 | -37,337,000 | -62,189,000 | 15,817,000 | 1,894,000 | 1,510,000 | -1,097,000 | 5,516,000 | -31,847,000 | -3,037,000 | -40,042,000 | -8,491,000 | 14,101,000 | -33,087,000 | -13,734,000 | 20,453,000 | -32,632,000 | -1,553,000 | 19,221,000 | -36,806,000 | 9,343,000 | 19,481,000 | -11,834,000 | -13,240,000 | 13,461,000 | 1,626,000 | 10,053,000 | 9,318,000 | 19,256,000 | 34,786,000 | -33,229,000 | -24,370,000 | -3,654,000 | |||||||||||||||||||||||||||||||||
pension contributions | -1,508,000 | -1,559,000 | -1,462,000 | -4,261,000 | -1,509,000 | -1,464,000 | -1,460,000 | -4,744,000 | -1,047,000 | -1,465,000 | -1,415,000 | -3,715,000 | -1,360,000 | -1,747,000 | -2,137,000 | -3,863,000 | -2,320,000 | -2,056,000 | -2,038,000 | -4,417,000 | -1,901,000 | -1,704,000 | -1,505,000 | -3,104,000 | -971,000 | -819,000 | -715,000 | -2,869,000 | -790,000 | -706,000 | -698,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -140,000 | -1,532,000 | -5,058,000 | -3,839,000 | -9,468,000 | -5,756,000 | -3,044,000 | 9,166,000 | -10,670,000 | -4,600,000 | 2,285,000 | -17,507,000 | 13,397,000 | -8,760,000 | -10,213,000 | 2,372,000 | 9,359,000 | -4,102,000 | -3,665,000 | -5,284,000 | 6,448,000 | 2,221,000 | -3,819,000 | 6,223,000 | 10,696,000 | -1,946,000 | 246,000 | -1,688,000 | -6,694,000 | 3,491,000 | -2,217,000 | -6,508,000 | 225,000 | 225,000 | 225,000 | 4,108,000 | 225,000 | -275,000 | 225,000 | -4,525,000 | 225,000 | 87,000 | 225,000 | 92,000 | 146,000 | -118,000 | 2,364,000 | -6,503,000 | 405,000 | 510,000 | 3,922,000 | 4,007,000 | 1,000 | -3,643,000 | 4,291,000 | 6,574,000 | 809,000 | 920,000 | 193,000 | 12,335,000 | 193,000 | -16,256,000 | 5,355,000 | 6,100,000 | -4,828,000 | 2,899,000 | 845,000 | 2,707,000 | -2,208,000 | 5,367,000 | 4,780,000 | -4,734,000 | 1,264,000 | 10,381,000 | -7,143,000 | 800,000 | 6,060,000 | ||||||||||
total operating activities | 440,865,000 | 359,089,000 | 417,545,000 | 550,016,000 | 487,170,000 | 381,435,000 | 410,227,000 | 540,657,000 | 472,856,000 | 335,247,000 | 386,536,000 | 385,015,000 | 327,121,000 | 235,896,000 | 201,341,000 | 281,897,000 | 307,117,000 | 287,036,000 | 284,407,000 | 385,882,000 | 309,730,000 | 314,616,000 | 270,752,000 | 342,208,000 | 329,636,000 | 246,321,000 | 196,257,000 | 296,163,000 | 248,813,000 | 203,140,000 | 177,402,000 | 252,865,000 | 238,986,000 | 198,964,000 | 142,444,000 | 247,318,000 | 168,958,000 | 188,940,000 | 151,619,000 | 199,398,000 | 187,754,000 | 163,462,000 | 121,926,000 | 213,308,000 | 196,615,000 | 155,078,000 | 160,961,000 | 209,552,000 | 166,131,000 | 128,158,000 | 156,818,000 | 193,290,000 | 162,540,000 | 115,749,000 | 140,885,000 | 152,726,000 | 137,044,000 | 115,155,000 | 103,640,000 | 128,339,000 | 114,292,000 | 88,519,000 | 91,863,000 | 108,724,000 | 71,699,000 | 73,858,000 | 110,390,000 | 42,677,000 | 62,786,000 | 65,299,000 | 76,503,000 | 96,638,000 | 61,956,000 | 65,082,000 | 54,847,000 | 65,340,000 | 58,907,000 | 63,033,000 | 38,687,000 | 49,769,000 | 47,709,000 | 46,604,000 | 21,782,000 | 61,070,000 | 23,064,000 | 35,967,000 | 41,179,000 |
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to property, plant and equipment | -20,913,000 | -29,269,000 | -23,069,000 | -51,725,000 | -26,282,000 | -21,416,000 | -27,652,000 | -59,743,000 | -28,671,000 | -27,829,000 | -20,006,000 | -58,176,000 | -28,289,000 | -26,151,000 | -26,389,000 | -43,442,000 | -26,224,000 | -23,468,000 | -17,537,000 | -37,035,000 | -10,147,000 | -10,086,000 | -16,931,000 | -40,821,000 | -18,247,000 | -21,861,000 | -21,417,000 | -34,588,000 | -18,923,000 | -16,295,000 | -12,270,000 | -29,444,000 | -17,966,000 | -14,279,000 | -13,385,000 | -22,783,000 | -15,246,000 | -14,136,000 | -11,115,000 | -23,790,000 | -19,306,000 | -11,615,000 | -14,372,000 | -24,048,000 | -17,991,000 | -14,828,000 | -14,460,000 | -26,167,000 | -15,534,000 | -10,692,000 | -10,921,000 | -24,171,000 | -12,741,000 | -12,117,000 | -8,398,000 | -18,406,000 | -11,851,000 | -10,188,000 | -10,371,000 | -16,737,000 | -9,758,000 | -6,877,000 | -5,811,000 | -11,593,000 | -6,282,000 | -9,081,000 | -6,106,000 | -13,183,000 | -11,121,000 | -10,936,000 | -8,975,000 | -13,133,000 | -7,337,000 | -8,654,000 | -8,496,000 | -10,945,000 | -5,411,000 | -7,335,000 | -5,465,000 | -8,187,000 | -5,522,000 | -5,064,000 | -4,488,000 | -6,609,000 | -5,447,000 | -4,486,000 | -4,483,000 |
purchases of businesses, net of cash acquired | -829,132,000 | -945,000 | -103,165,000 | -1,991,254,000 | -147,390,000 | 0 | -99,266,000 | -239,393,000 | -119,554,000 | 1,181,000 | -1,576,897,000 | -263,948,000 | 0 | 0 | 96,000 | -116,605,000 | -939,796,000 | -753,057,000 | -1,604,000 | -132,563,000 | -242,081,000 | -38,000,000 | 0 | -184,091,000 | -334,543,000 | -31,443,000 | -66,508,000 | 1,143,000 | -294,611,000 | 0 | -157,660,000 | 0 | -114,964,000 | -297,194,000 | -161,489,000 | -250,337,000 | -249,890,000 | 0 | -318,429,000 | -179,356,000 | -291,935,000 | 0 | -164,932,000 | -281,000,000 | -31,725,000 | -2,785,000 | -64,008,000 | -120,694,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from sale of facilities | 0 | 0 | 0 | 0 | 4,246,000 | 0 | 0 | 0 | 11,754,000 | 0 | 4,045,000 | 0 | 5,463,000 | 3,043,000 | 1,853,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total investing activities | -850,045,000 | -30,014,000 | -125,713,000 | -175,284,000 | -25,975,000 | -22,137,000 | -21,412,000 | -2,050,119,000 | -176,324,000 | -27,827,000 | -122,160,000 | -297,222,000 | -214,505,000 | -26,152,000 | -14,881,000 | -160,658,000 | -13,042,000 | -1,597,640,000 | -284,502,000 | -37,059,000 | -6,102,000 | -10,766,000 | 115,557,000 | -977,573,000 | -133,741,000 | -21,861,000 | -17,750,000 | -785,791,000 | -22,525,000 | -148,154,000 | -253,574,000 | -63,392,000 | -15,728,000 | -198,445,000 | -348,252,000 | -52,394,000 | -81,754,000 | -12,493,000 | -305,726,000 | -23,661,000 | -177,098,000 | -210,426,000 | -14,372,000 | -24,049,000 | -131,859,000 | -312,140,000 | -173,585,000 | -276,844,000 | -166,308,000 | -10,182,000 | -6,999,000 | -273,339,000 | -12,740,000 | -334,189,000 | -183,463,000 | -309,387,000 | -11,042,000 | -192,487,000 | -13,537,000 | -174,490,000 | -291,012,000 | -92,285,000 | -9,036,000 | -42,131,000 | -9,323,000 | -10,571,000 | -44,319,000 | -77,161,000 | -126,460,000 | -211,527,000 | -81,474,000 | -120,645,000 | -96,503,000 | -109,096,000 | -8,417,000 | -65,605,000 | -13,431,000 | -107,239,000 | -19,750,000 | -175,123,000 | -81,843,000 | -104,336,000 | -489,000 | 415,000 | -51,383,000 | -98,788,000 | -4,706,000 |
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in short-term borrowings | 630,337,000 | -17,560,000 | -185,093,000 | -191,638,000 | -57,488,000 | -277,559,000 | -363,052,000 | 1,112,837,000 | -945,000 | -64,105,000 | -155,505,000 | -47,376,000 | -82,805,000 | 36,513,000 | 19,977,000 | -42,511,000 | -283,823,000 | 602,899,000 | -32,950,000 | -438,000,000 | 484,768,000 | -397,022,000 | 22,251,000 | 388,916,000 | 2,591,000 | -4,516,000 | -256,286,000 | 257,428,000 | 965,000 | -15,000 | -2,785,000 | -65,710,000 | 58,894,000 | -552,774,000 | 15,199,000 | -61,432,000 | 283,333,000 | 66,530,000 | 257,121,000 | -72,186,000 | -24,704,000 | 90,448,000 | -444,085,000 | 187,658,000 | -6,516,000 | 110,022,000 | 39,268,000 | -82,008,000 | -112,468,000 | 77,608,000 | -146,731,000 | 161,964,000 | 86,585,000 | 98,067,000 | -87,078,000 | 125,060,000 | -94,499,000 | 65,305,000 | 30,008,000 | -2,152,000 | -797,000 | 343,000 | -1,353,000 | -4,671,000 | -7,332,000 | -112,686,000 | -2,672,000 | 185,028,000 | 23,000 | -228,547,000 | 44,551,000 | 56,862,000 | -35,455,000 | -2,234,000 | -18,459,000 | 40,513,000 | -15,772,000 | 129,930,000 | 18,583,000 | -22,102,000 | -20,703,000 | -28,761,000 | 31,502,000 | -28,197,000 | -30,147,000 | ||
repayments of long-term borrowings | -189,942,000 | 0 | 0 | -65,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | -145,501,000 | -111,000 | -18,011,000 | -144,032,000 | -60,400,000 | -680,000 | -6,915,000 | -1,194,000 | -54,000 | -22,000 | -6,502,000 | -1,397,000 | -45,000 | -174,655,000 | -156,724,000 | -1,648,000 | -185,000 | -4,881,000 | -7,997,000 | -116,000 | -73,000 | -4,395,000 | -101,000 | -5,311,000 | -291,000 | -6,185,000 | -137,000 | -363,644,000 | -27,000 | -3,889,000 | -118,000 | -137,000 | -1,256,000 | -5,302,000 | -172,000 | -100,062,000 | -100,783,000 | -18,636,000 | -116,659,000 | -128,875,000 | -249,298,000 | -31,567,000 | -25,660,000 | -243,398,000 | -149,000 | -1,727,000 | -9,000 | -15,000 | 0 | -802,000 | -7,650,000 | -743,000 | 0 | -42,952,000 | -5,040,000 | 0 | 0 | -11,264,000 | -67,345,000 | 0 | 0 | -13,907,000 | -43,537,000 | 0 | -2,556,000 | 0 | -2,881,000 | 0 | -15,608,000 | ||||||||||||||||||
cash dividends paid | -71,410,000 | -71,505,000 | -71,455,000 | -64,714,000 | -64,657,000 | -64,747,000 | -64,664,000 | -57,636,000 | -57,622,000 | -57,579,000 | -57,492,000 | -50,534,000 | -50,438,000 | -50,419,000 | -50,778,000 | -46,250,000 | -46,178,000 | -46,134,000 | -46,033,000 | -41,345,000 | -41,291,000 | -41,234,000 | -41,165,000 | -31,998,000 | -31,883,000 | -31,849,000 | -31,766,000 | -31,884,000 | -32,374,000 | -32,351,000 | -32,302,000 | -20,732,000 | -20,703,000 | -20,677,000 | -20,623,000 | -20,562,000 | -20,749,000 | -20,950,000 | -21,006,000 | -21,327,000 | -21,318,000 | -21,701,000 | -21,642,000 | -21,825,000 | -22,040,000 | -22,024,000 | -14,662,000 | -14,646,000 | -14,604,000 | -14,588,000 | -14,567,000 | -14,527,000 | -14,501,000 | -14,467,000 | -9,588,000 | -9,566,000 | -9,635,000 | -9,606,000 | -9,559,000 | -9,551,000 | -6,331,000 | -6,324,000 | -6,348,000 | -6,417,000 | -6,398,000 | -6,358,000 | -6,406,000 | -6,636,000 | -6,330,000 | -6,400,000 | -6,319,000 | -6,540,000 | -6,417,000 | -6,409,000 | -6,382,000 | -6,230,000 | -4,174,000 | -4,241,000 | -4,187,000 | -4,405,000 | -4,148,000 | -4,136,000 | -4,125,000 | -4,097,000 | -4,083,000 | -4,063,000 | -4,034,000 |
proceeds from stock option exercises | 9,257,000 | 7,674,000 | 4,669,000 | 27,140,000 | 5,204,000 | 10,911,000 | 23,613,000 | 10,730,000 | 11,065,000 | 18,636,000 | 10,419,000 | 26,696,000 | 5,414,000 | 9,565,000 | 8,262,000 | 17,996,000 | 11,189,000 | 24,187,000 | 6,925,000 | 25,023,000 | 19,204,000 | 13,699,000 | 6,977,000 | 30,743,000 | 13,815,000 | 20,901,000 | 24,929,000 | 1,360,000 | 10,397,000 | 8,670,000 | 9,594,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total financing activities | 232,742,000 | -131,715,000 | -277,693,000 | -374,044,000 | -476,760,000 | -334,101,000 | -417,549,000 | 1,062,057,000 | -47,683,000 | -102,125,000 | -214,966,000 | -74,510,000 | -130,796,000 | -182,950,000 | -187,443,000 | -131,864,000 | -320,395,000 | 575,602,000 | -84,006,000 | -454,718,000 | -141,114,000 | -430,253,000 | 486,649,000 | 280,839,000 | -16,404,000 | -25,657,000 | -165,865,000 | 330,268,000 | -261,680,000 | -28,493,000 | -27,055,000 | -286,182,000 | -19,795,000 | -75,078,000 | 51,884,000 | 98,442,000 | -97,895,000 | -93,131,000 | 149,638,000 | -115,845,000 | -2,914,000 | -44,960,000 | -53,245,000 | -169,796,000 | 35,804,000 | 173,045,000 | -14,914,000 | 104,399,000 | 39,394,000 | -87,830,000 | -126,247,000 | 73,096,000 | -153,826,000 | 168,076,000 | 87,193,000 | 110,071,000 | -93,868,000 | 117,054,000 | -101,399,000 | 74,426,000 | 74,913,000 | -16,290,000 | -70,420,000 | -20,747,000 | -423,000 | -67,297,000 | -14,052,000 | -41,229,000 | 95,959,000 | 172,914,000 | -54,181,000 | 121,469,000 | 28,992,000 | 62,163,000 | -38,526,000 | -3,051,000 | -38,940,000 | 47,989,000 | -15,952,000 | 121,387,000 | 20,967,000 | 74,068,000 | -19,609,000 | -48,350,000 | 25,321,000 | 71,702,000 | -33,128,000 |
effect of exchange rate changes on cash and cash equivalents | -4,037,000 | 23,351,000 | 10,863,000 | -22,955,000 | 15,258,000 | -2,389,000 | -7,305,000 | 15,308,000 | -12,535,000 | 419,000 | 5,077,000 | 22,159,000 | -20,529,000 | -18,445,000 | -5,485,000 | -1,279,000 | -5,648,000 | 1,986,000 | -5,061,000 | 13,879,000 | 11,349,000 | 3,996,000 | -12,606,000 | 12,180,000 | -12,027,000 | 1,044,000 | 1,448,000 | -5,386,000 | -3,580,000 | -25,576,000 | 13,703,000 | 6,594,000 | 16,469,000 | 20,809,000 | 6,898,000 | -21,576,000 | -35,000 | -14,061,000 | 10,404,000 | -6,921,000 | -6,296,000 | 11,925,000 | -25,337,000 | -11,461,000 | -13,718,000 | 1,453,000 | -2,330,000 | 3,218,000 | 8,047,000 | 133,000 | -4,221,000 | 2,086,000 | 3,282,000 | -5,345,000 | 4,297,000 | -1,292,000 | -10,453,000 | 1,862,000 | 3,097,000 | -84,000 | 6,031,000 | -4,783,000 | -3,131,000 | -453,000 | 1,608,000 | 5,660,000 | -3,247,000 | -3,805,000 | -7,395,000 | 214,000 | 3,721,000 | 120,000 | 1,796,000 | 763,000 | 409,000 | 1,299,000 | 61,000 | 1,735,000 | 463,000 | -570,000 | -101,000 | -1,793,000 | -459,000 | ||||
increase in cash and cash equivalents | -180,475,000 | 220,711,000 | 25,002,000 | -22,267,000 | -307,000 | 22,808,000 | -36,039,000 | -432,097,000 | 236,314,000 | -11,904,000 | -31,968,000 | -733,016,000 | -89,162,000 | -92,016,000 | 173,863,000 | -122,407,000 | 860,352,000 | -342,346,000 | 167,464,000 | 199,847,000 | 14,090,000 | -164,746,000 | -90,115,000 | 219,932,000 | -53,750,000 | -147,026,000 | 271,790,000 | -10,726,000 | 69,255,000 | 5,935,000 | 52,971,000 | 28,972,000 | 8,002,000 | 86,842,000 | 17,436,000 | -29,868,000 | 40,325,000 | 47,264,000 | 30,279,000 | 19,351,000 | -4,867,000 | -744,000 | -55,709,000 | 48,912,000 | -47,882,000 | 21,681,000 | 41,584,000 | -8,199,000 | 28,191,000 | -95,776,000 | -24,839,000 | 9,276,000 | 45,393,000 | 63,561,000 | 1,650,000 | 48,772,000 | -79,518,000 | 24,890,000 | 26,900,000 | -55,431,000 | 97,582,000 | -3,759,000 | 18,912,000 | 8,313,000 | -2,017,000 | 6,597,000 | 5,518,000 | 3,448,000 | -4,537,000 | -13,268,000 | 14,543,000 | 1,225,000 | 14,041,000 | -2,998,000 | 8,881,000 | 3,345,000 | |||||||||||
cash and cash equivalents: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning of period | 0 | 0 | 373,999,000 | 0 | 0 | 409,804,000 | 0 | 0 | 345,386,000 | 0 | 0 | 346,772,000 | 0 | 0 | 1,212,822,000 | 0 | 0 | 393,030,000 | 0 | 0 | 353,975,000 | 0 | 0 | 646,300,000 | 0 | 0 | 717,259,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
end of period | -180,475,000 | 220,711,000 | 399,001,000 | -307,000 | 22,808,000 | 373,765,000 | 236,314,000 | 205,714,000 | 399,873,000 | -38,709,000 | 8,349,000 | 340,304,000 | -31,968,000 | -733,016,000 | 1,123,660,000 | 173,863,000 | -122,407,000 | 1,253,382,000 | 167,464,000 | 199,847,000 | 368,065,000 | -38,972,000 | 917,000 | 556,776,000 | 219,932,000 | -53,750,000 | 570,233,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business/investment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business/investment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in receivables | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in inventories and other current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in payables, accruals and income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other long-term liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | 54,487,000 | -6,468,000 | 917,000 | -89,524,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in receivables | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in inventories and other current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business | 0 | 0 | 0 | 0 | -141,020,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | 0 | 0 | 0 | 0 | 245,311,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term borrowings | 0 | 500,000,000 | 0 | 0 | 0 | 100,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of facilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from share-based payments | 282,000 | 865,000 | 2,230,000 | 1,966,000 | 661,000 | 1,101,000 | 12,634,000 | 6,082,000 | 1,610,000 | 980,000 | 2,741,000 | 2,558,000 | 3,324,000 | 5,446,000 | 2,554,000 | 4,861,000 | 2,651,000 | 2,298,000 | 6,885,000 | 3,136,000 | 1,402,000 | 2,805,000 | 7,879,000 | 970,000 | 5,441,000 | 962,000 | 1,003,000 | 1,584,000 | 346,000 | 2,023,000 | 1,483,000 | 244,000 | -291,000 | 266,000 | 4,176,000 | 739,000 | 1,923,000 | 1,304,000 | 4,316,000 | 1,921,000 | 7,910,000 | -184,000 | -1,543,000 | -1,477,000 | |||||||||||||||||||||||||||||||||||||||||||
pension contribution | -2,303,000 | -777,000 | -863,000 | -50,853,000 | -3,772,000 | -1,226,000 | -620,000 | -1,157,000 | -2,862,000 | -793,000 | -790,000 | -50,770,000 | -1,360,000 | -737,000 | -1,237,000 | -842,000 | -3,267,000 | -613,000 | -3,721,000 | 0 | 0 | -10,000,000 | -5,810,000 | 0 | 0 | -5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from employee stock plans and other | 4,702,000 | 4,949,000 | 16,611,000 | 13,785,000 | -618,000 | 7,573,000 | 5,657,000 | 2,004,000 | 2,283,000 | 8,668,000 | 4,821,000 | 13,231,000 | 3,354,000 | 2,447,000 | 2,486,000 | 1,834,000 | 3,839,000 | 4,265,000 | 1,390,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of facility | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of facility | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional long-term borrowings | 0 | 150,000,000 | 0 | 0 | 43,000 | 0 | 0 | 100,000,000 | 0 | 0 | 33,551,000 | 46,755,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reduction in long-term borrowings | -35,117,000 | -146,440,000 | 0 | -450,000 | -381,000 | -312,000 | 0 | -221,000 | -131,000 | 0 | 0 | -486,000 | -561,000 | -760,000 | -48,000 | -170,000 | -682,000 | -154,000 | 0 | -627,000 | 0 | -16,853,000 | 0 | -62,016,000 | -1,948,000 | -230,000 | -225,188,000 | -535,000 | -6,882,000 | -17,876,000 | 974,000 | -1,692,000 | -16,178,000 | -1,290,000 | -43,159,000 | -18,587,000 | -5,594,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
as of january 1 | 0 | 0 | 381,005,000 | 0 | 0 | 377,615,000 | 0 | 0 | 295,203,000 | 0 | 0 | 157,984,000 | 0 | 0 | 170,392,000 | 0 | 0 | 163,208,000 | 0 | 0 | 246,356,000 | 0 | 0 | 86,980,000 | 0 | 0 | 170,139,000 | 0 | 0 | 49,091,000 | 0 | 0 | 35,545,000 | 0 | 0 | 37,582,000 | 0 | 0 | 14,313,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
as of september 30 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of june 30 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
as of march 31 | 386,940,000 | 406,587,000 | 265,335,000 | 177,335,000 | 219,304,000 | 155,009,000 | 255,632,000 | 135,752,000 | 114,708,000 | 57,404,000 | 38,993,000 | 38,807,000 | 17,658,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from employee stock plans | 17,860,000 | 13,129,000 | 1,410,000 | 6,397,000 | 3,936,000 | 9,241,000 | 6,185,000 | 4,063,000 | 17,641,000 | 7,230,000 | 5,065,000 | 2,316,000 | 1,129,000 | 4,552,000 | 1,795,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension contribution and other | -480,000 | -637,000 | -2,609,000 | -2,398,000 | -616,000 | -3,699,000 | -918,000 | 3,449,000 | -5,355,000 | -634,000 | -630,000 | -610,000 | -385,000 | -343,000 | -844,000 | -3,073,000 | -1,482,000 | -1,127,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expense | 2,126,000 | 2,869,000 | -662,000 | 1,214,000 | -640,000 | 3,862,000 | 5,732,000 | -161,000 | 25,228,000 | 6,701,000 | -142,000 | -2,045,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax (benefit) expense | -2,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of businesses, net of cash acquired and other | -3,166,000 | -3,225,000 | -38,213,000 | -72,499,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of life insurance policy loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred debt financing fees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | -2,464,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in other long-term liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in payables, accruals, and income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of businesses, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in assets and liabilities | -18,081,000 | -5,615,000 | -10,405,000 | -4,487,000 | -205,000 | -846,000 | -4,301,000 | 5,250,000 | -17,227,000 | -6,793,000 | -4,443,000 | -845,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of businesses and other | -89,166,000 | -100,442,000 | 79,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock options | 3,034,000 | 7,394,000 | 4,271,000 | 809,000 | 2,312,000 | 3,820,000 | 2,647,000 | 2,822,000 | 5,219,000 | 3,496,000 | 6,809,000 | 2,886,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of businesses | -10,034,000 | -99,703,000 | -14,369,000 | -77,254,000 | -67,000 | -49,646,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from exercise of stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock options and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reduction of long-term debt | -1,833,000 |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
