Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
| In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Net income | 285.0 | 415.0 | 197.9 | 313.1 | 324.9 | 614.3 | 225.7 | 251.7 |
| Depreciation and amortization | 69.6 | 57.3 | 44.3 | 72.4 | 64.3 | 61.6 | 56.4 | 43.4 |
| Stock-based compensation | 25.2 | 23.8 | 20.4 | 23.4 | 23.1 | 22.7 | 18.0 | 16.0 |
| Deferred taxes | 1.4 | -9.0 | -27.6 | 24.5 | 67.8 | 57.8 | 30.2 | 29.5 |
| Change in working capital | 164.8 | 172.7 | -69.3 | -79.2 | 82.1 | -41.3 | 33.4 | 31.9 |
| Other | 164.8 | 172.7 | -69.3 | -79.2 | 82.1 | -41.3 | 33.4 | 31.9 |
| Other operating activities | 747.8 | 560.3 | 698.5 | 281.5 | 262.1 | -396.4 | -55.3 | -153.0 |
| Cash from operations | 1,293.8 | 1,220.2 | 864.2 | 635.7 | 824.3 | 318.6 | 308.5 | 219.5 |
| |
| Capital expenditures [+] | 0.0 | 0.0 | 0.0 | -63.8 | -190.5 | -99.6 | -88.6 | -187.3 |
| Purchases of property and equipment | | | | -63.8 | -190.5 | -99.6 | -88.6 | -187.3 |
| Sales of property and equipment | 52.2 | -44.2 | -19.6 | | 52.1 | 5.0 | 0.6 | |
| Purchases of short-term investments, net | -391.7 | -962.2 | -1,352.3 | 449.6 | -1,574.2 | -583.8 | -1,205.5 | -441.5 |
| Purchases of short-term investments | -2,974.4 | -5,835.1 | -4,208.6 | -3,896.2 | -4,139.0 | -3,131.8 | -3,058.1 | -2,093.5 |
| Sales of short-term investments | 2,582.7 | 4,873.0 | 2,856.3 | 4,345.8 | 2,564.8 | 2,548.0 | 1,852.6 | 1,652.0 |
| Other cash from investing | -1,781.0 | -631.6 | -1,248.8 | -1,461.3 | -328.9 | -1,774.2 | -2,532.8 | -3,979.9 |
| Cash from investing | -2,120.4 | -1,637.9 | -2,620.7 | -1,075.5 | -2,041.5 | -2,452.6 | -3,826.2 | -4,608.7 |
| |
| Cash dividends paid | -79.4 | -85.8 | -86.5 | -84.1 | -91.3 | -91.6 | -89.8 | -89.0 |
| Repurchase of common stock, net | -401.3 | -318.5 | -101.0 | -154.0 | -300.0 | | | |
| Option exercises | | 0.0 | 19.6 | 5.8 | 7.7 | 62.1 | 0.8 | 35.6 |
| Other cash from financing | 1,565.1 | 739.2 | 2,146.7 | 516.3 | 1,803.8 | 2,033.9 | 3,789.1 | 4,593.8 |
| Cash from financing | 1,084.4 | 334.9 | 1,939.6 | 272.4 | 1,404.8 | 1,880.2 | 3,698.5 | 4,469.2 |
| |
| Free cash flow | 1,293.8 | 1,220.2 | 864.2 | 571.9 | 633.8 | 219.1 | 220.0 | 32.2 |
| Per share (diluted) | $16.42 | $13.50 | $9.42 | $5.98 | $6.09 | $2.07 | $2.12 | $0.31 |
| |
| Cash paid for interest | 294.1 | 169.3 | 337.0 | 518.9 | 387.8 | 247.5 | 186.5 | 131.0 |
| Cash paid for income taxes | -109.1 | 248.5 | 8.6 | 0.2 | -288.3 | 69.2 | 16.5 | 29.3 |
|