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 | 997.3 | 532.4 | 254.4 | 184.4 | 168.0 | 139.1 | 167.2 | 169.2 |
| Depreciation and amortization | 83.7 | 62.8 | 60.3 | 59.8 | 56.2 | 54.5 | 52.2 | 48.5 |
| Asset impairment charges | | | 23.0 | 7.1 | 3.7 | 5.1 | 3.6 | |
| Stock-based compensation | 20.6 | 16.2 | 12.6 | 12.5 | 10.5 | 13.6 | 12.0 | 10.0 |
| Deferred taxes | 148.5 | 31.2 | 9.5 | 5.4 | 5.3 | 2.8 | 6.1 | 9.5 |
| Change in working capital [+] | -15.3 | 745.0 | 529.9 | 216.8 | -42.1 | 259.1 | 117.2 | 76.6 |
| Accounts receivable | 47.6 | 35.3 | -19.1 | -6.0 | -1.5 | 10.2 | -19.5 | -11.2 |
| Inventories | 6.9 | 670.5 | 428.0 | 212.1 | -24.4 | 251.5 | 105.3 | 50.1 |
| Other | -69.8 | 39.2 | 121.0 | 10.7 | -16.2 | -2.6 | 31.4 | 37.7 |
| Other operating activities | -538.8 | -223.9 | -237.2 | -136.2 | -191.5 | -207.9 | -215.8 | -153.8 |
| Cash from operations | 696.0 | 1,163.7 | 652.5 | 349.8 | 10.1 | 266.3 | 142.5 | 160.0 |
| |
| Capital expenditures [+] | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -47.7 | -101.0 | -71.7 |
| Purchases of property and equipment | | | | | | -47.7 | -101.0 | -71.7 |
| Sales of property and equipment | | 21.5 | 4.2 | 15.0 | 4.0 | 5.8 | 2.2 | 3.6 |
| Acquisitions | -5.0 | -3,660.4 | -954.1 | -210.0 | -91.3 | -80.1 | | -69.4 |
| Purchases of short-term investments, net | -132.5 | -0.3 | | | | | | |
| Purchases of short-term investments | -202.2 | -1.1 | | | | | | |
| Sales of short-term investments | 69.7 | 0.8 | | | | | | |
| Other cash from investing | 602.2 | -277.8 | 129.1 | -32.6 | -62.3 | -5.8 | 103.7 | 75.6 |
| Cash from investing | 464.7 | -3,917.0 | -820.8 | -227.6 | -149.6 | -127.8 | 4.9 | -61.9 |
| |
| Repurchase of common stock, net | -295.2 | 656.5 | -5.1 | -20.5 | -110.2 | -39.6 | -215.6 | -312.2 |
| Financing costs | -0.4 | -26.2 | -4.7 | -2.3 | -1.7 | | -2.8 | -2.0 |
| Other cash from financing | -809.5 | 2,248.1 | 166.6 | -108.8 | 251.6 | -97.6 | 66.0 | 212.0 |
| Cash from financing | -1,104.3 | 2,930.8 | 166.2 | -127.0 | 143.1 | -137.2 | -146.8 | -98.2 |
| |
| Free cash flow | 696.0 | 1,163.7 | 652.5 | 349.8 | 10.1 | 218.6 | 41.5 | 88.3 |
| Per share (diluted) | $31.07 | $57.90 | $33.81 | $18.12 | $0.50 | $10.41 | $1.84 | $3.34 |
|