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 | 123.7 | 375.8 | 533.2 | 693.6 | 54.9 | 643.7 | 334.9 | 363.8 |
| Depreciation and amortization | 254.0 | 232.0 | 213.5 | 200.7 | 196.9 | 226.2 | 260.1 | 103.6 |
| Stock-based compensation | 20.1 | 22.8 | 19.7 | 15.2 | 19.4 | 17.0 | 15.2 | 14.3 |
| Tax benefit from stock-based compensation | | | | | | | | -0.8 |
| Deferred taxes | -38.5 | -2.0 | 14.4 | 49.2 | -41.9 | 21.1 | -136.3 | -64.9 |
| Change in working capital [+] | -63.0 | 104.1 | -93.2 | -163.0 | -136.0 | 7.0 | 21.0 | 44.1 |
| Accounts receivable | -49.3 | 100.1 | -18.2 | -97.4 | -74.5 | -42.8 | -8.8 | 36.2 |
| Inventories | -127.4 | 52.0 | -46.3 | -124.1 | -101.5 | 26.0 | 27.6 | -6.5 |
| Accounts payable | 143.9 | -31.5 | -12.2 | 73.7 | 53.4 | 44.0 | 23.7 | 28.3 |
| Other | -30.3 | -16.4 | -16.5 | -15.2 | -13.3 | -20.1 | -21.6 | -13.9 |
| Other operating activities | 48.0 | 66.2 | 31.8 | -249.5 | 210.7 | -179.5 | -134.1 | 32.7 |
| Cash from operations | 344.3 | 798.9 | 719.4 | 546.2 | 304.0 | 735.5 | 360.8 | 492.6 |
| |
| Capital expenditures | -953.7 | -850.5 | -851.8 | -700.0 | -317.7 | -196.7 | -227.6 | -110.6 |
| Purchases of property and equipment | -953.7 | -850.5 | -851.8 | -700.0 | -317.7 | -196.7 | -227.6 | -110.6 |
| Acquisitions | | -22.6 | -820.0 | -11.4 | -44.4 | -208.7 | -2,100.5 | |
| Sales of short-term investments | 3.8 | 0.9 | 0.4 | | | | | |
| Sales of short-term investments | 3.8 | 0.9 | 0.4 | | | | | |
| Other cash from investing | 283.3 | 8.6 | 7.8 | 407.7 | 4.3 | 3,325.9 | 167.6 | 64.4 |
| Cash from investing | -666.6 | -863.6 | -1,663.6 | -303.7 | -357.8 | 2,920.5 | -2,160.6 | -46.1 |
| |
| Cash dividends paid | -177.9 | -161.8 | -152.2 | -144.6 | -140.6 | -135.4 | -119.3 | -84.1 |
| Issuance of common stock, net | 1,453.9 | | | -500.0 | -250.0 | | | -150.0 |
| Option exercises | 18.4 | 40.4 | 4.8 | 3.6 | 8.2 | 9.4 | 0.5 | 2.7 |
| Financing costs | -2.2 | -4.0 | -7.5 | | | | -4.5 | -17.6 |
| Other cash from financing | -1,209.7 | 375.6 | 1,192.2 | -138.3 | -688.1 | -1,435.3 | -363.2 | 1,828.5 |
| Cash from financing | 50.2 | 177.3 | 1,042.7 | -786.5 | -1,086.9 | -1,580.0 | -478.4 | 1,609.3 |
| |
| Free cash flow | -609.4 | -51.6 | -132.4 | -153.8 | -13.7 | 538.9 | 133.2 | 382.0 |
| Per share (diluted) | ($5.23) | ($0.48) | ($1.25) | ($1.41) | ($0.12) | $4.76 | $1.19 | $4.83 |
|