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 | 491.2 | 486.0 | 445.6 | 402.0 | 293.3 | 315.0 | 198.4 | 310.9 |
| Depreciation and amortization [+] | 644.6 | 420.9 | 302.0 | 280.2 | 246.5 | 216.0 | 201.9 | 197.7 |
| Depreciation | 290.6 | 255.5 | 225.3 | 218.1 | 202.5 | 183.8 | 170.2 | 162.8 |
| Amortization of intangible assets | 354.0 | 165.4 | 76.7 | 62.1 | 44.0 | 32.2 | 31.7 | 34.8 |
| Asset impairment charges | 14.5 | 5.7 | 8.3 | 13.9 | 49.4 | 58.1 | 8.0 | 58.5 |
| Stock-based compensation | 105.6 | 88.3 | 91.6 | 52.0 | 52.5 | 46.4 | 42.8 | 36.9 |
| Deferred taxes | 42.1 | 26.1 | -60.0 | -7.9 | 62.0 | -32.1 | -15.7 | -19.4 |
| Change in working capital [+] | 517.1 | 350.4 | 13.4 | 289.8 | 723.8 | 453.4 | -63.6 | -1.8 |
| Accounts receivable | 349.5 | 248.5 | -71.1 | 214.6 | 475.9 | 424.8 | -144.9 | -150.5 |
| Other | 167.6 | 101.9 | 84.4 | 75.2 | 247.9 | 28.5 | 81.2 | 148.6 |
| Other operating activities | -684.7 | -794.9 | 315.1 | -503.4 | -1,068.7 | -684.8 | 19.0 | 45.9 |
| Cash from operations | 1,130.3 | 582.4 | 1,116.0 | 526.6 | 358.8 | 371.9 | 390.7 | 628.6 |
| |
| Capital expenditures [+] | -427.6 | -385.9 | -260.1 | -261.8 | -293.6 | -244.7 | -212.6 | -210.0 |
| Purchases of property and equipment | -427.6 | -385.9 | -260.1 | -261.8 | -293.6 | -244.7 | -212.6 | -210.0 |
| Sales of property and equipment | 62.1 | 49.2 | 35.4 | 31.1 | 31.8 | 23.3 | 22.0 | 26.2 |
| Purchases of intangible assets | -1.2 | -0.9 | -0.5 | -0.5 | -14.4 | | | -0.2 |
| Acquisitions | -195.1 | -2,451.7 | -292.6 | -388.0 | -94.9 | -361.2 | -68.8 | -112.9 |
| Other cash from investing | -55.4 | -109.4 | 18.4 | 1.5 | -31.5 | 10.4 | -5.0 | -10.2 |
| Cash from investing | -617.2 | -2,898.6 | -499.3 | -617.6 | -402.7 | -572.1 | -264.4 | -307.1 |
| |
| Cash dividends paid | -41.1 | -34.0 | -28.9 | -23.2 | | | | |
| Repurchase of common stock, net | -127.8 | -66.7 | -247.2 | -20.1 | -443.2 | -50.0 | | -1,606.4 |
| Option exercises | | | | | | 0.0 | 0.4 | 0.4 |
| Financing costs | -0.5 | -12.6 | -11.1 | -2.3 | -2.0 | -1.5 | | -3.8 |
| Other cash from financing | -142.7 | 2,449.0 | -336.3 | 218.7 | 424.6 | 276.3 | -133.4 | 375.1 |
| Cash from financing | -311.1 | 2,360.9 | -601.4 | 177.7 | -16.6 | 227.8 | -133.8 | -1,227.8 |
| |
| Free cash flow | 702.7 | 196.5 | 855.9 | 264.8 | 65.2 | 127.2 | 178.2 | 418.7 |
| Per share (diluted) | $4.75 | $1.35 | $5.89 | $1.79 | $0.42 | $0.81 | $1.13 | $2.15 |
| |
| Cash paid for interest | 106.1 | 52.7 | 32.1 | 64.8 | 34.9 | 19.4 | 12.8 | |
|