Overview Financials News + Filings IR Vault Key Docs Charts Ownership Insiders
|
In millions, except per share items | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 | Dec-31-14 | Dec-31-13 | Dec-31-12 | Dec-31-11 |
| 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
Net income | 439.8 | 373.7 | 242.1 | 118.6 | 63.7 | 175.3 | 184.7 | 264.2 |
Depreciation and amortization | 179.7 | 120.4 | 87.6 | 72.6 | 59.9 | 44.1 | 31.6 | 26.4 |
Stock-based compensation | 70.8 | 59.8 | 35.5 | 20.2 | 15.7 | 12.5 | 14.9 | 19.5 |
Tax benefit from stock-based compensation | | | | | | -3.6 | -3.8 | -2.8 |
Deferred taxes | 1.1 | -47.1 | 11.6 | 44.6 | -6.8 | 15.5 | 18.8 | 98.2 |
Change in working capital [+] | 34.2 | 334.7 | 241.8 | 181.7 | 423.7 | 114.8 | -44.9 | -34.3 |
Other current assets | | | | | | | -29.0 | -37.3 |
Accounts payable | | | | | | | 14.9 | 14.0 |
Accrued expenses | -182.6 | 6.4 | 124.6 | 113.1 | 0.3 | -34.0 | | |
Income taxes | | | | | | | 7.8 | -12.8 |
Other | 216.8 | 328.3 | 117.2 | 68.6 | 423.4 | 148.8 | | |
Other operating activities | -446.6 | 208.5 | 129.7 | 274.9 | -256.9 | | | |
Cash from operations | 279.0 | 1,050.0 | 748.3 | 712.6 | 299.3 | 178.9 | -30.7 | 162.0 |
|
Capital expenditures | -153.5 | -128.4 | -105.3 | -137.0 | -74.8 | -62.0 | -61.3 | -49.6 |
Purchases of property and equipment | -153.5 | -128.4 | -105.3 | -137.0 | -74.8 | -62.0 | -61.3 | -49.6 |
Acquisitions | -2,142.9 | -728.3 | -68.9 | -17.2 | 48.0 | -174.1 | -126.6 | |
Sales of short-term investments, net [+] | 1,100.0 | 348.2 | 142.2 | 195.7 | 367.9 | -54.4 | 1.7 | -27.2 |
Purchases of short-term investments | | | | | | -462.5 | -465.6 | -386.2 |
Sales of short-term investments | 1,100.0 | 348.2 | 142.2 | 195.7 | 367.9 | 408.1 | 467.3 | 359.0 |
Other cash from investing | -1,371.6 | -1,228.0 | 93.1 | -165.7 | -416.7 | | -36.6 | -34.8 |
Cash from investing | -2,568.0 | -1,736.5 | 61.1 | -124.2 | -75.6 | -290.5 | -222.8 | -111.6 |
|
Issuance of common stock, net | 1,342.3 | | | | | | | |
Option exercises | | | | | | 10.3 | 9.4 | 6.3 |
Other cash from financing | 400.3 | 828.2 | 833.1 | 505.1 | -392.7 | 503.9 | 38.3 | -78.6 |
Cash from financing | 1,742.6 | 828.2 | 833.1 | 505.1 | -392.7 | 493.6 | 28.9 | -84.9 |
|
Free cash flow | 125.5 | 921.6 | 643.0 | 575.6 | 224.5 | 116.9 | -92.0 | 112.4 |
Per share (diluted) | $2.65 | $20.50 | $14.41 | $12.97 | $5.08 | $2.66 | ($2.10) | $2.59 |
|
Cash paid for interest | 68.2 | 57.0 | 57.3 | 51.9 | 36.9 | 6.3 | 3.6 | 5.9 |
Cash paid for income taxes | 221.3 | 167.2 | 222.3 | 217.9 | 100.9 | 80.5 | 101.0 | 69.8 |
|