Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
| In millions, except per share items | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 | Dec-31-14 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Net income | 800.0 | 625.2 | 438.5 | 103.2 | 328.9 | 131.0 | 42.9 | 131.1 |
| Depreciation and amortization | 667.4 | 725.3 | 775.2 | 518.5 | 237.2 | 228.7 | 150.8 | 99.8 |
| Stock-based compensation | | | | 96.9 | 41.5 | 50.5 | 44.1 | 11.5 |
| Tax benefit from stock-based compensation | | | | | | -46.2 | -33.0 | -15.5 |
| Deferred taxes | -88.0 | -155.4 | -87.1 | -105.8 | -152.0 | -47.8 | -39.8 | -13.6 |
| Change in working capital [+] | -31.1 | -35.2 | 111.6 | -12.8 | 0.1 | 87.9 | 52.1 | 32.0 |
| Accounts receivable | | | | 50.4 | -1.8 | -10.9 | -12.2 | 3.9 |
| Other current assets | | | | 31.9 | -7.3 | -2.8 | -6.0 | -6.4 |
| Accounts payable | | | | -91.0 | 13.8 | -1.3 | -5.6 | 1.5 |
| Accrued expenses | 2.4 | -8.2 | -43.2 | -2.9 | -14.8 | 20.7 | 4.1 | 10.1 |
| Deferred revenues | -40.2 | -58.7 | 196.3 | 16.2 | -35.4 | 17.1 | 60.2 | 1.3 |
| Income taxes | 6.7 | 31.7 | -41.5 | -17.4 | 45.6 | 65.1 | 11.5 | 21.6 |
| Other operating activities | 80.7 | 24.8 | 90.1 | 40.1 | 16.1 | 14.3 | 13.6 | 7.1 |
| Cash from operations | 1,429.0 | 1,184.7 | 1,328.3 | 640.1 | 471.8 | 418.4 | 230.6 | 252.5 |
| |
| Capital expenditures [+] | 136.6 | 106.4 | 130.4 | -89.1 | -45.9 | -37.5 | -17.9 | -18.6 |
| Purchases of property and equipment | 51.3 | 34.8 | 63.0 | -33.6 | -35.5 | -27.9 | -13.6 | -15.0 |
| Capitalized product costs | 85.3 | 71.6 | 67.4 | -55.5 | -10.4 | -9.6 | -4.3 | -3.5 |
| Sales of property and equipment | 5.3 | 2.3 | 6.2 | 9.7 | | | 0.1 | 0.0 |
| Acquisitions | -7.3 | 116.0 | 94.1 | -7,066.7 | -17.4 | -457.5 | -2,729.2 | -86.9 |
| Other cash from investing | -282.8 | -435.2 | -371.2 | 43.5 | | -1.0 | | 1.0 |
| Cash from investing | -148.2 | -210.5 | -140.5 | -7,102.6 | -63.3 | -496.0 | -2,747.0 | -104.4 |
| |
| Cash dividends paid | 174.0 | 136.1 | 107.7 | -70.9 | -54.4 | -50.1 | -45.5 | -10.5 |
| Issuance of common stock, net | -487.9 | -227.7 | -60.3 | 1,399.1 | | | 717.8 | -11.2 |
| Option exercises | 197.7 | 189.7 | 125.7 | 84.9 | 60.2 | 39.2 | 30.1 | 24.1 |
| Financing costs | | | | | | -0.5 | -46.0 | -0.5 |
| Other cash from financing | 1,068.3 | -1,146.8 | -435.1 | 6,273.7 | -353.4 | -147.3 | 2,158.8 | -74.9 |
| Cash from financing | 556.7 | -1,428.1 | -513.4 | 7,517.0 | -468.0 | -236.1 | 2,847.1 | -120.2 |
| |
| Free cash flow | 1,480.3 | 1,219.5 | 1,391.3 | 606.5 | 436.3 | 390.5 | 217.0 | 237.5 |
| Per share (diluted) | $5.86 | $4.84 | $5.52 | $2.26 | $2.01 | $1.85 | $1.11 | $1.34 |
| |
| Cash paid for interest | 192.5 | 236.2 | 353.7 | 249.8 | 102.7 | 126.7 | 42.2 | 21.3 |
| Cash paid for income taxes | 310.4 | 227.4 | 222.7 | 143.4 | 67.6 | 8.8 | 42.2 | 33.4 |
|