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 | 2016-03-31 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2006-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
net income | 214,200,000 | 255,800,000 | 143,300,000 | 162,800,000 | 244,300,000 | 712,400,000 | 192,300,000 | 205,500,000 | 265,600,000 | 194,600,000 | 101,700,000 | 174,200,000 | 254,700,000 | 301,500,000 | 193,600,000 | 128,100,000 | 142,100,000 | 99,300,000 | 52,200,000 | 80,600,000 | 102,300,000 | 75,400,000 | 61,800,000 | 102,600,000 | 137,900,000 | 152,900,000 | 79,400,000 | 88,100,000 | 99,700,000 | 113,700,000 | 309,600,000 | 115,100,000 | 86,300,000 | 102,300,000 | 61,800,000 | 68,500,000 | 94,900,000 | 39,400,000 | 87,400,000 | 75,200,000 | 35,800,000 | 55,200,000 | 69,600,000 | 92,800,000 | 60,000,000 | ||
reconciliation of net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 19,200,000 | 18,400,000 | 17,700,000 | 18,500,000 | 17,500,000 | 17,600,000 | 16,600,000 | 17,400,000 | 20,800,000 | 22,800,000 | 23,300,000 | 24,000,000 | 24,700,000 | 24,000,000 | 24,000,000 | 24,200,000 | 21,600,000 | 22,600,000 | 23,700,000 | 24,100,000 | 24,200,000 | 24,500,000 | 24,600,000 | 22,800,000 | 21,800,000 | 22,500,000 | 21,300,000 | 21,800,000 | 20,800,000 | 21,100,000 | 22,700,000 | 23,400,000 | 21,300,000 | 20,600,000 | 19,600,000 | 18,400,000 | 18,400,000 | 17,600,000 | 16,000,000 | 15,900,000 | 15,500,000 | 20,200,000 | 18,700,000 | 18,700,000 | 18,300,000 | ||
amortization | 30,600,000 | 30,500,000 | 30,100,000 | 27,500,000 | 27,100,000 | 25,500,000 | 22,300,000 | 18,000,000 | 29,500,000 | 35,700,000 | 37,200,000 | 37,100,000 | 38,300,000 | 38,500,000 | 40,700,000 | 37,300,000 | 36,000,000 | 30,200,000 | 30,600,000 | 31,100,000 | 32,000,000 | 31,500,000 | 32,200,000 | 31,100,000 | 29,700,000 | 28,400,000 | 27,800,000 | 25,600,000 | 25,100,000 | 25,200,000 | 28,300,000 | 25,000,000 | 20,300,000 | 19,700,000 | 19,200,000 | 15,100,000 | 15,100,000 | 10,700,000 | 9,500,000 | 8,800,000 | 10,100,000 | 9,500,000 | 7,300,000 | 6,900,000 | 8,600,000 | ||
stock-based compensation | 7,800,000 | 8,800,000 | 10,700,000 | 7,200,000 | 8,100,000 | 2,800,000 | 12,000,000 | 5,100,000 | 11,500,000 | 13,500,000 | 11,400,000 | 9,800,000 | 5,600,000 | 6,200,000 | 9,600,000 | 5,400,000 | 5,300,000 | -6,200,000 | 14,900,000 | 8,900,000 | 6,100,000 | 2,200,000 | 12,700,000 | ||||||||||||||||||||||||
deferred taxes | 100,000 | -1,900,000 | -500,000 | -54,400,000 | -1,600,000 | -4,000,000 | -100,000 | -36,200,000 | -12,600,000 | -24,400,000 | 1,500,000 | -32,500,000 | -1,200,000 | -800,000 | 1,200,000 | -3,400,000 | -2,700,000 | 1,800,000 | -1,100,000 | -24,600,000 | -1,300,000 | 1,200,000 | -2,300,000 | -5,600,000 | -1,400,000 | -1,400,000 | -500,000 | 8,200,000 | -100,000 | -6,600,000 | -2,300,000 | 600,000 | -300,000 | 2,100,000 | |||||||||||||
gain on sale of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||
other operating activities | 11,000,000 | 13,500,000 | 8,600,000 | 20,700,000 | 1,600,000 | 3,400,000 | 3,700,000 | 1,800,000 | -2,000,000 | 26,700,000 | 2,300,000 | 1,700,000 | 34,500,000 | -300,000 | 3,300,000 | 5,800,000 | 7,400,000 | 5,300,000 | 4,200,000 | 4,000,000 | 6,400,000 | 5,500,000 | 6,000,000 | 100,000 | -2,600,000 | -200,000 | 8,100,000 | -19,200,000 | 9,800,000 | -6,300,000 | -3,100,000 | 10,400,000 | -2,900,000 | 5,800,000 | 600,000 | 500,000 | 200,000 | 1,200,000 | 700,000 | 0 | |||||||
changes in assets and liabilities, excluding effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||
receivables | 106,700,000 | -175,000,000 | -116,300,000 | 226,700,000 | 106,000,000 | -175,900,000 | -87,200,000 | 146,800,000 | 51,200,000 | -296,700,000 | 100,200,000 | 265,400,000 | 80,900,000 | -183,000,000 | -189,200,000 | 61,800,000 | -78,000,000 | -117,800,000 | -72,900,000 | 112,900,000 | -22,200,000 | -3,500,000 | -8,300,000 | 119,900,000 | 52,400,000 | -134,900,000 | -63,100,000 | 152,700,000 | -12,300,000 | -168,100,000 | -26,800,000 | 101,400,000 | 12,300,000 | -133,500,000 | -34,100,000 | -1,300,000 | |||||||||||
inventories | 18,200,000 | 36,100,000 | -54,600,000 | 200,000 | -34,600,000 | -16,500,000 | -52,800,000 | 41,000,000 | 57,500,000 | 88,400,000 | -28,900,000 | 58,200,000 | -39,000,000 | -62,400,000 | -122,000,000 | -64,400,000 | -31,800,000 | -9,800,000 | -30,800,000 | 22,100,000 | 42,700,000 | 16,500,000 | -64,900,000 | 7,200,000 | -2,700,000 | 12,200,000 | -18,600,000 | 32,900,000 | -1,700,000 | -4,400,000 | -55,800,000 | -2,600,000 | -7,200,000 | -4,900,000 | -33,800,000 | -20,000,000 | 22,200,000 | 7,800,000 | |||||||||
other current assets | -11,200,000 | 5,100,000 | 7,500,000 | ||||||||||||||||||||||||||||||||||||||||||||
accounts payable | -42,700,000 | 21,500,000 | 50,300,000 | -70,600,000 | -37,900,000 | 26,000,000 | 78,400,000 | -76,400,000 | 2,900,000 | 46,800,000 | -300,000 | -131,600,000 | -50,100,000 | 32,700,000 | 88,500,000 | -49,500,000 | 16,600,000 | 72,700,000 | 45,600,000 | -13,300,000 | 3,100,000 | -11,900,000 | 6,900,000 | -54,500,000 | 0 | 17,600,000 | 53,400,000 | -52,100,000 | -53,700,000 | 39,100,000 | 27,200,000 | -18,600,000 | -10,400,000 | 40,500,000 | 31,200,000 | 27,100,000 | 8,300,000 | 33,100,000 | -11,400,000 | 32,600,000 | 36,600,000 | 4,900,000 | -38,600,000 | 10,600,000 | 39,100,000 | ||
other current liabilities | 75,500,000 | 83,100,000 | -86,800,000 | ||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | -2,500,000 | -8,800,000 | -8,200,000 | -100,000 | -4,500,000 | -14,400,000 | -2,400,000 | 10,800,000 | -11,500,000 | -8,200,000 | -6,500,000 | -900,000 | -10,200,000 | -16,300,000 | -10,500,000 | -1,200,000 | -4,300,000 | -9,800,000 | -12,600,000 | 12,600,000 | -9,500,000 | -5,500,000 | -8,900,000 | -10,000,000 | -5,100,000 | -16,500,000 | -2,600,000 | 300,000 | -700,000 | -3,200,000 | 300,000 | -900,000 | -3,400,000 | 0 | -300,000 | ||||||||||||
net cash from operating activities | 426,900,000 | 287,100,000 | 1,800,000 | 370,600,000 | 312,800,000 | 183,400,000 | 163,500,000 | 388,900,000 | 441,700,000 | 221,100,000 | 149,600,000 | 412,300,000 | 365,100,000 | 179,200,000 | 44,300,000 | 137,800,000 | 112,400,000 | 103,900,000 | 67,600,000 | 256,500,000 | 213,900,000 | 173,100,000 | 53,200,000 | 213,600,000 | 292,400,000 | 87,300,000 | 109,800,000 | 236,600,000 | 105,400,000 | -36,000,000 | 33,200,000 | 159,100,000 | 164,900,000 | 102,800,000 | 31,900,000 | 176,100,000 | 109,000,000 | 99,300,000 | 49,500,000 | 94,300,000 | 19,100,000 | 51,300,000 | 38,000,000 | 168,900,000 | 106,000,000 | 48,300,000 | 54,107,000 |
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of discontinued operations, net of cash disposed | 0 | 2,700,000 | |||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | 0 | -58,200,000 | -49,900,000 | -262,600,000 | -1,500,000 | 0 | 0 | 0 | -24,700,000 | 2,600,000 | 0 | -33,000,000 | 0 | -2,400,000 | -328,700,000 | -15,700,000 | -70,000,000 | -202,000,000 | 0 | -200,000 | -18,600,000 | -700,000 | -654,300,000 | -54,100,000 | -100,000 | -225,800,000 | |||||||||||||||||||||
capital expenditures | -33,500,000 | -28,800,000 | -29,000,000 | -36,600,000 | -19,300,000 | -24,900,000 | -32,500,000 | -35,900,000 | -36,200,000 | -29,900,000 | -40,200,000 | -53,000,000 | -47,800,000 | -51,600,000 | -31,100,000 | -45,900,000 | -33,800,000 | -35,100,000 | -20,000,000 | -22,800,000 | -24,200,000 | -25,700,000 | -22,800,000 | -32,300,000 | -15,600,000 | -17,700,000 | -23,300,000 | -24,600,000 | -29,200,000 | -24,400,000 | -42,500,000 | -54,100,000 | -39,700,000 | -35,700,000 | -30,400,000 | -18,700,000 | |||||||||||
free cash flows | 393,400,000 | 258,300,000 | -27,200,000 | 334,000,000 | 293,500,000 | 158,500,000 | 131,000,000 | 353,000,000 | 405,500,000 | 191,200,000 | 109,400,000 | 359,300,000 | 317,300,000 | 127,600,000 | 13,200,000 | 91,900,000 | 78,600,000 | 68,800,000 | 47,600,000 | 233,700,000 | 189,700,000 | 147,400,000 | 30,400,000 | 181,300,000 | 276,800,000 | 69,600,000 | 86,500,000 | 212,000,000 | 76,200,000 | -60,400,000 | -9,300,000 | 105,000,000 | 125,200,000 | 67,100,000 | 1,500,000 | 90,300,000 | |||||||||||
other investing activities | -300,000 | 200,000 | 800,000 | 300,000 | 300,000 | 4,700,000 | 6,000,000 | 8,000,000 | 2,600,000 | 200,000 | 300,000 | 1,700,000 | 100,000 | 300,000 | 0 | 1,800,000 | 6,900,000 | 500,000 | 0 | 900,000 | 8,200,000 | 1,100,000 | 200,000 | 900,000 | 0 | 5,700,000 | 2,100,000 | 3,600,000 | -300,000 | 100,000 | |||||||||||||||||
net cash from investing activities | -33,500,000 | -87,000,000 | -78,900,000 | -279,300,000 | -17,700,000 | 1,558,600,000 | -32,000,000 | 439,100,000 | -30,800,000 | -24,200,000 | -31,700,000 | -50,400,000 | -47,600,000 | -44,300,000 | 81,200,000 | -63,200,000 | -1,359,700,000 | -35,100,000 | -28,400,000 | -15,900,000 | -56,700,000 | -25,700,000 | -24,300,000 | -352,800,000 | -30,200,000 | -87,500,000 | -224,400,000 | -24,600,000 | -20,300,000 | -40,900,000 | 715,000,000 | -708,700,000 | -93,700,000 | -35,700,000 | -256,200,000 | -113,800,000 | -26,800,000 | ||||||||||
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from notes | 0 | 0 | 0 | 0 | 740,700,000 | ||||||||||||||||||||||||||||||||||||||||||
borrowings from revolving credit facility | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500,000,000 | |||||||||||||||||||||||||||||||||||||||
repayments of revolving credit facility | 0 | 0 | 0 | 0 | 0 | 0 | -883,000,000 | ||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | -300,000,000 | -300,000,000 | -400,000,000 | -419,800,000 | -466,100,000 | -550,000,000 | -150,000,000 | -320,000,000 | -330,000,000 | -200,000,000 | -50,000,000 | -198,900,000 | -26,100,000 | -50,000,000 | -125,000,000 | -25,000,000 | -25,000,000 | -115,600,000 | -150,000,000 | -40,700,000 | -149,900,000 | -71,200,000 | -120,600,000 | -150,000,000 | 0 | -75,000,000 | -157,100,000 | -164,400,000 | -59,700,000 | -113,700,000 | -122,000,000 | -2,000,000 | -116,400,000 | -28,500,000 | |||||||||||||
dividends paid | -47,000,000 | -43,100,000 | -45,200,000 | -45,000,000 | -45,700,000 | -40,200,000 | -41,500,000 | -41,000,000 | -42,100,000 | -38,300,000 | -38,900,000 | -38,800,000 | -38,900,000 | -28,000,000 | -28,700,000 | -28,300,000 | -28,200,000 | -27,600,000 | -28,400,000 | -27,900,000 | -28,500,000 | -27,700,000 | -28,300,000 | -28,400,000 | -28,300,000 | -22,900,000 | -23,300,000 | -23,800,000 | -24,100,000 | -22,500,000 | -23,100,000 | -23,100,000 | -23,200,000 | -23,100,000 | -22,700,000 | -19,500,000 | |||||||||||
proceeds from exercise of stock options | 6,000,000 | 6,100,000 | 2,700,000 | 7,100,000 | 11,900,000 | 18,700,000 | 42,500,000 | 8,000,000 | 5,900,000 | 7,000,000 | 4,800,000 | 1,100,000 | 23,300,000 | 8,300,000 | 7,700,000 | 8,500,000 | 31,800,000 | 32,100,000 | 13,500,000 | 8,400,000 | 1,500,000 | 900,000 | 10,500,000 | 9,700,000 | 6,800,000 | 9,900,000 | 10,600,000 | -9,700,000 | 17,300,000 | 3,300,000 | 1,700,000 | -5,300,000 | 600,000 | 8,900,000 | -5,400,000 | ||||||||||||
withholding tax paid related to stock-based compensation | -200,000 | -400,000 | -12,900,000 | -400,000 | -200,000 | -1,300,000 | -16,200,000 | -1,300,000 | -400,000 | -100,000 | -9,900,000 | -1,400,000 | -800,000 | -500,000 | -12,000,000 | -100,000 | -700,000 | -100,000 | -7,600,000 | -900,000 | -1,000,000 | 0 | -6,400,000 | -700,000 | -400,000 | -6,000,000 | -3,300,000 | -100,000 | -5,000,000 | -4,600,000 | -100,000 | ||||||||||||||||
other financing activities | -3,100,000 | -15,100,000 | -1,000,000 | -9,200,000 | -900,000 | -3,000,000 | -900,000 | -900,000 | -800,000 | -900,000 | -800,000 | -800,000 | -800,000 | -900,000 | -800,000 | -900,000 | -400,000 | -500,000 | -300,000 | -300,000 | -100,000 | -300,000 | -200,000 | -100,000 | -2,600,000 | ||||||||||||||||||||||
net cash from financing activities | 643,500,000 | -352,500,000 | -456,400,000 | -867,300,000 | -501,000,000 | -575,800,000 | -166,100,000 | -355,200,000 | -667,400,000 | -232,300,000 | -94,800,000 | -588,800,000 | -43,300,000 | -71,100,000 | -158,800,000 | -45,800,000 | 818,400,000 | -111,700,000 | -172,800,000 | -61,400,000 | -178,000,000 | -598,300,000 | 813,000,000 | -169,500,000 | -24,500,000 | -94,100,000 | -173,100,000 | -188,200,000 | -66,600,000 | -137,900,000 | -148,000,000 | -64,100,000 | -62,300,000 | -28,100,000 | -29,400,000 | -43,500,000 | -35,604,000 | ||||||||||
effect of foreign currency exchange rate changes on cash and cash equivalents | -300,000 | 600,000 | 200,000 | -1,100,000 | 200,000 | -100,000 | -700,000 | 0 | 800,000 | 1,500,000 | -2,000,000 | -2,300,000 | 600,000 | 0 | -900,000 | 1,100,000 | -1,400,000 | 4,000,000 | 2,100,000 | 900,000 | -5,400,000 | 1,800,000 | -1,600,000 | -300,000 | 700,000 | -700,000 | 1,900,000 | -100,000 | 700,000 | 1,000,000 | 1,100,000 | 1,100,000 | |||||||||||||||
change in cash and cash equivalents | 1,036,600,000 | -151,800,000 | -533,300,000 | -777,100,000 | -205,700,000 | 1,166,100,000 | -35,300,000 | 474,300,000 | -257,300,000 | -35,400,000 | 23,900,000 | -225,400,000 | 272,200,000 | 61,500,000 | -32,700,000 | 28,800,000 | -429,800,000 | -41,800,000 | -135,000,000 | 183,200,000 | -18,700,000 | -450,000,000 | 836,500,000 | -306,900,000 | 236,100,000 | -94,600,000 | -287,000,000 | 23,100,000 | 18,100,000 | -216,700,000 | 602,100,000 | 232,000,000 | 7,800,000 | 5,800,000 | -251,300,000 | 29,900,000 | 39,800,000 | 13,600,000 | 48,100,000 | -22,700,000 | 25,200,000 | 3,500,000 | 10,300,000 | 99,312,000 | |||
less: change in cash and cash equivalents of discontinued operations | 0 | 0 | -17,600,000 | -11,200,000 | 5,600,000 | -9,900,000 | 0 | -12,100,000 | 2,600,000 | 0 | 0 | -1,300,000 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 753,500,000 | 0 | 0 | 0 | 576,700,000 | 0 | -23,900,000 | -11,300,000 | 400,000,000 | 0 | 0 | 0 | 324,400,000 | 0 | 0 | -5,100,000 | 902,200,000 | 0 | 0 | 0 | 351,200,000 | 0 | 0 | 0 | 803,600,000 | 0 | 0 | 0 | 378,300,000 | ||||||||||||||||
cash and cash equivalents at end of period | 1,036,600,000 | -151,800,000 | 220,200,000 | -777,100,000 | -205,700,000 | 1,183,700,000 | 552,600,000 | 468,700,000 | -271,300,000 | -44,600,000 | 423,900,000 | -225,400,000 | 272,200,000 | 61,500,000 | 291,700,000 | 28,800,000 | -417,700,000 | -53,900,000 | 767,200,000 | 183,200,000 | -18,700,000 | -450,000,000 | 1,187,700,000 | -306,900,000 | 236,100,000 | -94,600,000 | 516,600,000 | 23,100,000 | 18,100,000 | -216,700,000 | 979,100,000 | ||||||||||||||||
reconciliation of net income to cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||
lease expense | 7,700,000 | 6,900,000 | 6,400,000 | 5,600,000 | 6,700,000 | 7,500,000 | 7,600,000 | 6,900,000 | 6,900,000 | 6,800,000 | 7,100,000 | 7,100,000 | 6,800,000 | 6,800,000 | 6,700,000 | 6,800,000 | 7,200,000 | 6,800,000 | 6,700,000 | 7,400,000 | 7,200,000 | 7,100,000 | |||||||||||||||||||||||||
(gain) loss on sale of discontinued operations | 2,300,000 | -2,300,000 | |||||||||||||||||||||||||||||||||||||||||||||
contract assets | 100,000 | -100,000 | 1,100,000 | 9,200,000 | 500,000 | 4,300,000 | 5,400,000 | 3,500,000 | -6,600,000 | -5,800,000 | -5,000,000 | -1,500,000 | 1,400,000 | -2,000,000 | 5,500,000 | 8,200,000 | 8,600,000 | 6,100,000 | 1,900,000 | -3,300,000 | |||||||||||||||||||||||||||
prepaid expenses and other assets | -10,900,000 | -8,500,000 | 500,000 | 2,100,000 | -73,500,000 | -18,400,000 | 47,000,000 | 20,200,000 | -10,400,000 | -1,400,000 | 16,000,000 | 17,400,000 | -25,300,000 | -25,600,000 | -4,300,000 | 20,600,000 | -22,400,000 | -13,600,000 | -3,100,000 | 32,500,000 | -11,800,000 | -18,700,000 | 900,000 | 26,000,000 | -1,100,000 | -4,100,000 | -8,300,000 | 11,500,000 | -21,500,000 | -5,000,000 | 3,100,000 | 3,300,000 | 6,200,000 | -900,000 | 8,200,000 | -10,300,000 | 11,700,000 | 3,600,000 | -2,000,000 | 8,500,000 | 15,100,000 | ||||||
accrued and other current liabilities | 25,500,000 | -17,200,000 | 46,900,000 | -40,700,000 | 29,500,000 | 28,900,000 | 57,600,000 | -126,100,000 | 12,100,000 | 15,200,000 | 15,800,000 | -23,100,000 | 9,000,000 | 16,500,000 | 3,800,000 | -24,700,000 | 100,000 | 26,400,000 | 27,100,000 | -58,900,000 | |||||||||||||||||||||||||||
contract liabilities | 7,400,000 | 8,000,000 | 6,000,000 | 4,500,000 | 9,400,000 | 6,500,000 | 4,300,000 | 3,200,000 | 4,900,000 | 12,100,000 | 5,200,000 | 5,200,000 | 1,800,000 | 4,500,000 | 3,900,000 | 2,900,000 | 4,600,000 | 4,400,000 | 4,600,000 | 6,900,000 | |||||||||||||||||||||||||||
investment in securities | 20,200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 700,000 | -300,000 | 500,000 | 0 | 0 | 0 | 10,300,000 | -20,000,000 | 0 | 0 | -10,200,000 | |||||||||||||||||||||||||||||||
repayments of notes | |||||||||||||||||||||||||||||||||||||||||||||||
repayment of notes | 0 | 0 | -258,500,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceed from sale of discontinued operation, net of cash disposed | |||||||||||||||||||||||||||||||||||||||||||||||
financing costs | 0 | 0 | 0 | 0 | -24,200,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of discontinued operation, net of cash disposed | 0 | 7,000,000 | 125,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 0 | 0 | 0 | 8,800,000 | |||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||
proceed from sale of discontinued operation | |||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation, net of tax benefit | 6,900,000 | 7,900,000 | 4,500,000 | 6,800,000 | 6,100,000 | 4,400,000 | 6,600,000 | 6,800,000 | 1,300,000 | 4,600,000 | 4,100,000 | 3,200,000 | |||||||||||||||||||||||||||||||||||
accrued expenses | -33,700,000 | 24,900,000 | -50,500,000 | -40,600,000 | -19,300,000 | 46,700,000 | 39,800,000 | -46,600,000 | |||||||||||||||||||||||||||||||||||||||
deferred revenues | 5,400,000 | 5,900,000 | 4,400,000 | 2,800,000 | 0 | 3,100,000 | 5,400,000 | 3,300,000 | 3,900,000 | 2,300,000 | 5,300,000 | 7,800,000 | |||||||||||||||||||||||||||||||||||
proceeds from revolving credit facility | 698,000,000 | 228,000,000 | 213,000,000 | 50,000,000 | |||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operation, net of tax | -3,400,000 | 300,000 | -247,900,000 | ||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities and other | 59,900,000 | -16,300,000 | -31,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of discontinued operation | 0 | 3,400,000 | 0 | 754,600,000 | |||||||||||||||||||||||||||||||||||||||||||
impairment charges | |||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) in financing activities | |||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||
beginning of period | 0 | 0 | 0 | 385,300,000 | 410,700,000 | 0 | 730,800,000 | 0 | 0 | 754,500,000 | 112,500,000 | 0 | 0 | 74,700,000 | |||||||||||||||||||||||||||||||||
end of period | 232,000,000 | 7,800,000 | 5,800,000 | 134,000,000 | 450,500,000 | -515,200,000 | 744,400,000 | 48,100,000 | -22,700,000 | 779,700,000 | 116,000,000 | 10,300,000 | 7,900,000 | 68,900,000 | |||||||||||||||||||||||||||||||||
repayments of borrowings | |||||||||||||||||||||||||||||||||||||||||||||||
repayment of revolving credit facility | -103,000,000 | -50,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
effect of foreign currency exchange rate changes on cash | |||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | |||||||||||||||||||||||||||||||||||||||||||||||
non-cash compensation, net of tax benefit | 2,800,000 | 2,500,000 | 2,900,000 | 3,200,000 | 4,200,000 | 6,400,000 | 1,800,000 | 1,000,000 | 3,000,000 | ||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, excluding effects of acquisitions and divestitures: | |||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and deferred revenues | -12,000,000 | 26,800,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of treasury shares and stock options | 4,500,000 | 22,200,000 | 9,100,000 | ||||||||||||||||||||||||||||||||||||||||||||
loss on sale of property and equipment | 100,000 | 600,000 | |||||||||||||||||||||||||||||||||||||||||||||
foreign exchange gain | |||||||||||||||||||||||||||||||||||||||||||||||
long-term liabilities | 3,000,000 | 1,900,000 | 700,000 | -5,900,000 | 8,500,000 | 500,000 | 4,000,000 | 1,500,000 | 800,000 | 4,400,000 | |||||||||||||||||||||||||||||||||||||
acquisitions, net of cash | -8,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 0 | 100,000 | -1,000,000 | 2,700,000 | 1,000,000 | 300,000 | |||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange loss | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | 0 | 22,100,000 | |||||||||||||||||||||||||||||||||||||||||||||
net change in short-term borrowings and revolving credit lines | 600,000 | 2,500,000 | |||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||
dividends | |||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange (gain) loss | -400,000 | 500,000 | |||||||||||||||||||||||||||||||||||||||||||||
impairment of assets | |||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||
treasury shares and stock options | 400,000 | 11,200,000 | 15,700,000 | 2,800,000 | |||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | 700,000 | -1,100,000 | 1,300,000 | ||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on divestiture of property and equipment | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||||
stock options and treasury shares | 4,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of businesses | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of businesses | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
redemption of hawk bonds | |||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of businesses | |||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||
net cash from by investing activities | |||||||||||||||||||||||||||||||||||||||||||||||
redemption of bonds | |||||||||||||||||||||||||||||||||||||||||||||||
non-cash compensation | |||||||||||||||||||||||||||||||||||||||||||||||
loss on writedown of assets | |||||||||||||||||||||||||||||||||||||||||||||||
change in tax benefits from stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||
current and long-term receivables | |||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | |||||||||||||||||||||||||||||||||||||||||||||||
income taxes | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investments | |||||||||||||||||||||||||||||||||||||||||||||||
earnings in equity investments | |||||||||||||||||||||||||||||||||||||||||||||||
gain on insurance recoveries | |||||||||||||||||||||||||||||||||||||||||||||||
tax benefits from stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||
reductions of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||
treasury share repurchases | |||||||||||||||||||||||||||||||||||||||||||||||
earnings of equity investments | |||||||||||||||||||||||||||||||||||||||||||||||
gain from insurance recoveries | |||||||||||||||||||||||||||||||||||||||||||||||
purchase of security investments | |||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||
(earnings) loss in equity investments | |||||||||||||||||||||||||||||||||||||||||||||||
receivables under securitization program | |||||||||||||||||||||||||||||||||||||||||||||||
asset impairment charges | |||||||||||||||||||||||||||||||||||||||||||||||
gain on sales of investments, property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from investments, property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||
earnings from equity investments | |||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on investments, property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from receivables securitization facility | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from hedging activities | |||||||||||||||||||||||||||||||||||||||||||||||
net cash from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||
(income) income from discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||
loss on sales of investments, property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||
reductions of long-term debt and industrial development and revenue bonds | |||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||
gain on investments, property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||
loss (income) from discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) provided from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||
gain on equity investments | |||||||||||||||||||||||||||||||||||||||||||||||
other | |||||||||||||||||||||||||||||||||||||||||||||||
reconciliation of net earnings to cash flows: | |||||||||||||||||||||||||||||||||||||||||||||||
goodwill transitional impairment, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||
restructuring charge | |||||||||||||||||||||||||||||||||||||||||||||||
foreign exchange gains | |||||||||||||||||||||||||||||||||||||||||||||||
gain on divestiture and sales of fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||
(repurchase) sale of receivables under securitization | |||||||||||||||||||||||||||||||||||||||||||||||
prepaid and current income taxes | |||||||||||||||||||||||||||||||||||||||||||||||
termination of interest rate hedge | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, equipment and business | |||||||||||||||||||||||||||||||||||||||||||||||
net change in short term borrowings and revolving credit lines | |||||||||||||||||||||||||||||||||||||||||||||||
beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||
end of year |
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.
