| Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 |
---|
Consolidated net income | 94 | 78 | 82 | 60 | 105 | 155 | 80 | 181 | 198 | 161 | 281 | 299 |
---|
Depreciation and amortization | 53 | 59 | 61 | 60 | 53 | 54 | 64 | 65 | 76 | 80 | 89 | 89 |
---|
Stock-based compensation expense | 8 | 8 | 7 | 9 | 8 | 9 | 11 | 11 | 10 | 16 | 17 | 28 |
---|
Deferred income taxes | -5 | -12 | 7 | - | - | - | - | - | -2 | -22 | -6 | -15 |
---|
Other non-cash expenses, net | - | - | - | - | 27 | 8 | 12 | 40 | 10 | 27 | 27 | 18 |
---|
Accounts receivable | 53 | -2 | 19 | 15 | -45 | 8 | 56 | 31 | 5 | -41 | 95 | 68 |
---|
Inventories | 112 | 50 | -6 | -5 | 5 | 43 | 7 | 36 | 60 | 92 | 67 | 138 |
---|
Accounts payable and accrued expenses | - | 5 | 7 | 9 | 13 | -20 | 34 | 5 | 16 | -2 | 61 | 13 |
---|
Income taxes payable | - | -2 | -34 | 6 | 23 | -27 | 5 | 4 | 13 | 43 | -44 | -7 |
---|
Deferred revenue | - | -4 | 5 | 13 | 4 | 5 | 4 | 7 | - | 17 | 20 | 24 |
---|
Customer advances | - | - | - | - | - | - | - | - | - | 52 | 19 | 28 |
---|
Other changes in operating assets and liabilities | - | 4 | -2 | 9 | 34 | -12 | -6 | -4 | 50 | -11 | 19 | -3 |
---|
Net cash provided by operating activities | - | - | - | - | - | - | 154 | 240 | 213 | 332 | 282 | 274 |
---|
Purchase of short-term investments | - | - | - | - | - | - | - | - | 6 | 150 | 148 | - |
---|
Maturity of short-term investments | - | - | - | - | - | - | - | 117 | - | 106 | 98 | 100 |
---|
Cash paid for strategic investments | - | - | - | - | - | - | - | - | - | - | - | 60 |
---|
Cash paid for acquisitions, net of cash acquired | 14 | 27 | 12 | 4 | 29 | 24 | 66 | 192 | 90 | 59 | 65 | 182 |
---|
Purchases of property, plant and equipment | 54 | 73 | 50 | 34 | 34 | 37 | 44 | 49 | 73 | 97 | 92 | 129 |
---|
Proceeds from sales of property, plant and equipment | - | 3 | 1 | 3 | 1 | 1 | 12 | 0 | 11 | 0 | 5 | 14 |
---|
Net proceeds from cross-currency swap agreements | - | - | - | - | - | - | - | - | - | -9 | -10 | -6 |
---|
Net cash used in investing activities | - | - | - | - | - | - | -30 | -123 | -158 | -193 | -192 | -252 |
---|
Proceeds from issuance of long-term debt | - | - | - | - | - | - | - | - | - | - | 493 | - |
---|
Repayment of 2012 Note Purchase Agreement | - | - | - | - | - | - | - | - | - | - | - | -105 |
---|
Repayment of 2019 Note Purchase Agreement | - | - | - | - | - | - | - | - | - | - | - | -6 |
---|
Repayments of revolving lines of credit | - | - | - | - | - | - | 130 | 218 | 362 | 305 | - | - |
---|
Proceeds from Lines of Credit | - | - | - | - | - | - | 154 | 129 | 251 | 298 | - | - |
---|
Proceeds (repayment) of other debt, net | - | - | - | - | - | - | -1 | -5 | -5 | -1 | -2 | 0 |
---|
Payment of deferred financing costs | 1 | 1 | - | - | - | - | - | - | 4 | 0 | 0 | - |
---|
Proceeds from Issuance of Common Stock | 3 | 5 | 8 | 8 | 11 | 12 | 20 | 9 | 11 | 3 | 7 | 3 |
---|
Payment of contingent consideration | - | - | - | - | - | - | - | 2 | 6 | 8 | 0 | 3 |
---|
Payment of dividends to common shareholders | - | - | - | - | - | 26 | 25 | 25 | 25 | 25 | 24 | 30 |
---|
Repurchase of common stock | - | - | - | - | 90 | 160 | 152 | - | 142 | 123 | 153 | 263 |
---|
Purchase of minority interest | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | - | 1 | - | 12 |
---|
Net cash provided by (used in) financing activities | - | - | - | - | - | - | -159 | -112 | 300 | -162 | 319 | -415 |
---|
Effect of exchange rate changes on cash, cash equivalents and restricted cash | - | - | - | - | - | - | 18 | -6 | 1 | 26 | -22 | -30 |
---|
Net change in cash, cash equivalents and restricted cash | - | - | - | - | - | - | -17 | -3 | 356 | 4 | 386 | -423 |
---|
Cash paid for interest | - | - | - | - | - | - | 15 | 12 | 16 | 29 | 20 | 24 |
---|
Income Taxes Paid | 70 | 80 | 84 | 56 | 57 | 72 | 53 | 61 | 61 | 43 | 146 | 147 |
---|