Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
| In millions, except per share items | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 | Dec-31-14 | Dec-31-13 | Dec-31-12 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Net income | -35.1 | 69.8 | -150.3 | -285.2 | 219.3 | 255.9 | 265.0 | 240.2 |
| Depreciation and amortization [+] | 35.4 | 47.1 | 56.8 | 60.0 | 57.2 | 56.3 | 51.8 | 49.3 |
| Depreciation | 35.4 | 47.1 | 56.8 | 60.0 | 57.2 | 56.3 | 51.8 | 49.3 |
| Asset impairment charges | | 38.2 | 457.8 | 476.6 | 28.3 | | | 13.1 |
| Stock-based compensation | 4.6 | 6.8 | 8.4 | 8.8 | 6.3 | 5.9 | 7.8 | |
| Deferred taxes | 20.6 | -23.3 | -191.6 | -30.4 | 0.5 | -6.4 | -1.8 | |
| Change in working capital [+] | 74.1 | 29.3 | 39.7 | -7.6 | 38.8 | -8.5 | -87.0 | -75.7 |
| Accounts receivable | -4.4 | -1.4 | -0.4 | 11.1 | 0.4 | 9.8 | -13.8 | -16.7 |
| Inventories | 18.0 | 16.8 | 72.9 | -32.7 | 5.4 | -24.1 | -54.4 | -80.0 |
| Other current assets | -11.1 | 14.7 | -5.5 | -12.9 | 0.8 | 2.3 | 2.5 | 4.0 |
| Accounts payable | 44.5 | -3.4 | -24.0 | 27.0 | 22.4 | -9.0 | 6.6 | 0.7 |
| Deferred revenues | | | | | 9.8 | 12.5 | -27.9 | 16.4 |
| Other | 27.1 | 2.5 | -3.3 | | | | | |
| Other operating activities | -3.0 | -72.1 | -0.3 | -14.0 | 4.1 | | | -3.8 |
| Cash from operations | 96.5 | 95.9 | 220.5 | 208.2 | 354.5 | 303.8 | 239.4 | 223.0 |
| |
| Capital expenditures [+] | -15.2 | -19.0 | -32.1 | -59.6 | -45.8 | -70.5 | -50.2 | -41.9 |
| Purchases of property and equipment | -15.2 | -19.0 | -32.1 | -59.6 | -45.8 | -70.5 | -50.2 | -41.9 |
| Sales of property and equipment | 2.4 | 2.5 | 2.0 | 39.2 | 3.4 | 3.6 | | |
| Acquisitions | | | | -2.0 | -3.2 | -8.6 | -27.6 | |
| Other cash from investing | 86.1 | | 6.4 | | | | | |
| Cash from investing | 73.4 | -16.5 | -23.8 | -22.4 | -45.6 | -75.5 | -78.3 | -43.2 |
| |
| Cash dividends paid | | | | -55.3 | -59.6 | -57.5 | -57.4 | -45.2 |
| Repurchase of common stock, net | | | | -229.2 | -479.8 | -283.2 | -309.3 | -360.0 |
| Option exercises | | | | 0.4 | 1.7 | 22.2 | 14.6 | 26.0 |
| Financing costs | | | | -1.8 | -8.2 | | -2.4 | -1.3 |
| Other cash from financing | -119.3 | -75.8 | -168.1 | 75.5 | 148.5 | 41.9 | 284.6 | 280.6 |
| Cash from financing | -119.3 | -75.8 | -168.1 | -207.5 | -384.5 | -321.0 | -94.3 | -149.3 |
| |
| Free cash flow | 81.4 | 76.9 | 188.4 | 148.6 | 308.7 | 233.3 | 189.2 | 181.0 |
| Per share (diluted) | $0.97 | $0.89 | $2.74 | $2.14 | $3.67 | $2.57 | $1.94 | $1.73 |
| |
| Cash paid for interest | 83.3 | 104.3 | 51.2 | 47.6 | 42.9 | 48.9 | 40.7 | 45.1 |
|