Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
| In millions, except per share items | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 | Dec-31-14 | Sep-23-13 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Net income | 197.0 | 243.0 | 153.9 | 86.9 | 68.2 | 81.8 | -35.7 | -39.9 |
| Depreciation and amortization | 131.6 | 114.9 | 112.2 | 78.2 | 69.5 | 78.0 | 96.6 | 25.3 |
| Stock-based compensation | 69.4 | 45.8 | 29.1 | 12.6 | 7.1 | 5.3 | 3.5 | 0.1 |
| Tax benefit from stock-based compensation | | | | | -0.8 | | | |
| Deferred taxes | -20.3 | -23.9 | 11.7 | -75.9 | -10.5 | -3.2 | -32.0 | -22.0 |
| Change in working capital [+] | 11.0 | -9.4 | 36.8 | 46.4 | 5.8 | 88.9 | 21.6 | 3.1 |
| Accounts payable | 11.1 | 21.6 | 31.6 | 35.8 | -1.5 | 36.1 | 19.7 | |
| Deferred revenues | | | | | | 42.8 | -13.7 | |
| Income taxes | -0.1 | -31.0 | 5.2 | 10.6 | 7.3 | 10.0 | 15.6 | |
| Other | | | | | | | | 3.1 |
| Other operating activities | 38.4 | -116.8 | -14.0 | 72.1 | 20.8 | -98.3 | -19.9 | 9.4 |
| Cash from operations | 427.2 | 253.6 | 329.8 | 220.4 | 160.0 | 152.4 | 34.0 | -23.9 |
| |
| Capital expenditures [+] | -66.8 | -74.3 | -55.9 | -61.3 | -33.1 | -32.8 | -27.3 | -4.9 |
| Purchases of property and equipment | -66.8 | -74.3 | -55.9 | -61.3 | -33.1 | -32.8 | -27.3 | -4.9 |
| Sales of property and equipment | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | | |
| Acquisitions | -158.8 | | | -560.2 | -4.3 | -0.5 | | -1,014.0 |
| Sales of short-term investments | -66,808,000.0 | -74,294,000.0 | -55,879,999.8 | -61,318,000.0 | -33,143,000.0 | -32,814,000.0 | -27,323,000.0 | -4,910,000.0 |
| Sales of short-term investments | | | 0.2 | | | | | |
| Other cash from investing | -8.3 | 1.1 | 0.2 | -66.0 | 2.8 | -38.4 | 15.9 | |
| Cash from investing | -233.9 | -73.2 | -55.5 | -687.4 | -34.6 | -71.7 | -11.5 | -1,019.0 |
| |
| Cash dividends paid | | | | | | | | -4.3 |
| Issuance of common stock, net | | -300.0 | | | | | 334.0 | |
| Option exercises | 58.3 | 45.8 | 31.4 | 7.2 | 0.7 | 0.1 | 0.0 | |
| Financing costs | -0.9 | -4.5 | | -6.6 | -7.7 | | | |
| Other cash from financing | 134.9 | 250.6 | -288.1 | 507.7 | -108.7 | -42.4 | -339.9 | 1,119.4 |
| Cash from financing | 77.4 | -90.7 | -319.5 | 507.0 | -101.6 | -42.4 | -6.0 | 1,115.0 |
| |
| Free cash flow | 360.4 | 179.3 | 273.9 | 159.1 | 126.9 | 119.6 | 6.7 | -28.8 |
| Per share (diluted) | $5.56 | $2.72 | $4.13 | $2.42 | $1.97 | $1.89 | $0.16 | ($0.73) |
|