Net Income | 159.52 | 137.55 | 91.39 | 62.12 | 1.4 | |
Depreciation & Amortization | 57.21 | 41.78 | 28.28 | 26.53 | 25.18 | |
Other Amortization | 6.03 | 11.4 | 0.47 | 0.22 | - | |
Loss (Gain) From Sale of Assets | 0.01 | 0.48 | 0.14 | -13.24 | 0.24 | |
Asset Writedown & Restructuring Costs | - | 2.7 | - | - | - | |
Loss (Gain) From Sale of Investments | -2.79 | 5.33 | -2.2 | 0.03 | -2.17 | |
Loss (Gain) on Equity Investments | 0.57 | 1.98 | 1.18 | 0.21 | - | |
Stock-Based Compensation | 24.37 | 20.24 | 17.86 | 18.69 | 20.5 | |
Other Operating Activities | -16.98 | -13.74 | -15.75 | 5.39 | 0.82 | |
Change in Accounts Receivable | -21.67 | -26.09 | -10.13 | -14.92 | -20.16 | |
Change in Inventory | -48.8 | -1.72 | -11.75 | 1.26 | 15.3 | |
Change in Accounts Payable | 63.56 | 13.24 | -0.74 | 3.63 | 20.09 | |
Change in Income Taxes | 6.83 | -3.32 | -4.56 | 8.35 | -0.97 | |
Change in Other Net Operating Assets | -14.48 | -6.32 | -5.01 | -0.27 | -2.95 | |
Operating Cash Flow | 213.39 | 183.5 | 89.18 | 97.99 | 57.27 | |
Operating Cash Flow Growth | 16.29% | 105.77% | -8.99% | 71.12% | 37.13% | |
Capital Expenditures | -41.04 | -38.17 | -24.03 | -27.46 | -33.86 | |
Sale of Property, Plant & Equipment | - | - | 0.42 | - | - | |
Cash Acquisitions | -129 | -506.41 | - | - | - | |
Investment in Securities | 49.23 | -105.93 | -7.79 | 1.4 | -1.15 | |
Other Investing Activities | -4.12 | 1.39 | -1.37 | -2.61 | -1.41 | |
Investing Cash Flow | -124.93 | -649.12 | -32.78 | -28.67 | -36.42 | |
Long-Term Debt Issued | 18.43 | 845 | - | 70 | 7.52 | |
Long-Term Debt Repaid | -8.26 | -318.66 | -1.78 | -37.9 | -8.4 | |
Total Debt Repaid | -8.26 | -318.66 | -1.78 | -37.9 | -8.4 | |
Net Debt Issued (Repaid) | 10.17 | 526.34 | -1.78 | 32.1 | -0.88 | |
Issuance of Common Stock | - | 10.97 | 15.66 | 15.93 | 23.17 | |
Repurchase of Common Stock | -90.31 | -58.14 | -39.91 | -28.87 | -24.43 | |
Other Financing Activities | -0.82 | -25.08 | -0.41 | -56.17 | -0.11 | |
Financing Cash Flow | -80.95 | 454.09 | -26.44 | -37.02 | -2.25 | |
Foreign Exchange Rate Adjustments | -0.19 | -0.28 | -0.22 | -0.22 | 0.35 | |
Net Cash Flow | 7.31 | -11.8 | 29.75 | 32.08 | 18.96 | |
Free Cash Flow | 172.35 | 145.34 | 65.15 | 70.54 | 23.41 | |
Free Cash Flow Growth | 18.58% | 123.09% | -7.64% | 201.30% | 11209.66% | |
Free Cash Flow Margin | 23.54% | 22.55% | 13.06% | 16.11% | 6.69% | |
Free Cash Flow Per Share | 3.31 | 2.74 | 1.24 | 1.42 | 0.48 | |
Cash Interest Paid | 26.81 | 17.57 | 3.02 | 2.11 | 2.2 | |
Cash Income Tax Paid | 40.1 | 49 | 44.44 | 8.1 | 3.41 | |
Levered Free Cash Flow | 18.89 | 241.41 | 57.67 | 56.9 | 33.28 | |
Unlevered Free Cash Flow | 34.94 | 250.67 | 58.36 | 57.23 | 33.51 | |
Change in Net Working Capital | 133.98 | -102.02 | 30.92 | 5.34 | -13.31 | |