Net Income | 14.56 | 7.78 | 7.35 | 13.61 | 2.08 | |
Depreciation & Amortization | 0.3 | 0.21 | 0.21 | 0.09 | 0.1 | |
Loss (Gain) From Sale of Assets | - | 0.01 | - | - | - | |
Loss (Gain) From Sale of Investments | 0.3 | 1.19 | -0.12 | 0.01 | 0.16 | |
Loss (Gain) on Equity Investments | 0.08 | 0.04 | 0.16 | - | 0.1 | |
Stock-Based Compensation | 0.95 | 0.97 | 0.83 | 0.63 | 0.7 | |
Other Operating Activities | -3.9 | 0.42 | 0.33 | -8.87 | 0.06 | |
Change in Accounts Receivable | -2.29 | -1.45 | -1.93 | 1.89 | 0.08 | |
Change in Accounts Payable | -0.06 | 0.03 | -0.04 | -0.04 | 0.05 | |
Change in Other Net Operating Assets | 0.74 | -0.2 | 1.62 | 1.36 | 0.24 | |
Operating Cash Flow | 10.68 | 9 | 8.09 | 7.81 | 3.43 | |
Operating Cash Flow Growth | 18.57% | 11.26% | 3.65% | 127.34% | -59.09% | |
Capital Expenditures | -0.37 | -0.25 | -0.63 | -0.19 | -0.12 | |
Investment in Securities | 0.45 | -1.25 | -2.49 | 1.46 | 1.82 | |
Other Investing Activities | -0.43 | -0.05 | 1.02 | -0.04 | -0.03 | |
Investing Cash Flow | -0.35 | -1.55 | -2.1 | 1.24 | 1.67 | |
Long-Term Debt Issued | - | - | - | 0.12 | 5.55 | |
Long-Term Debt Repaid | - | - | -5.5 | -0.13 | -5.78 | |
Net Debt Issued (Repaid) | - | - | -5.5 | -0.01 | -0.23 | |
Issuance of Common Stock | 0.23 | - | - | - | - | |
Repurchase of Common Stock | -0.58 | -0.39 | -0.57 | -0.22 | -0.05 | |
Other Financing Activities | - | - | -0.03 | -0.03 | -1.3 | |
Financing Cash Flow | -0.35 | -0.39 | -10.09 | -0.26 | -1.58 | |
Net Cash Flow | 9.97 | 7.07 | -4.1 | 8.79 | 3.52 | |
Free Cash Flow | 10.31 | 8.76 | 7.47 | 7.62 | 3.32 | |
Free Cash Flow Growth | 17.71% | 17.28% | -2.01% | 129.56% | -59.46% | |
Free Cash Flow Margin | 20.09% | 19.58% | 18.99% | 24.50% | 14.76% | |
Free Cash Flow Per Share | 1.00 | 0.87 | 0.78 | 0.84 | 0.39 | |
Cash Interest Paid | - | - | - | 0.23 | 0.4 | |
Cash Income Tax Paid | 0 | 0.03 | 0.09 | 0.01 | - | |
Levered Free Cash Flow | 5.15 | 4.94 | 5.7 | 6.11 | 1.92 | |
Unlevered Free Cash Flow | 5.15 | 4.94 | 5.83 | 6.26 | 2.14 | |
Change in Net Working Capital | 2.15 | 1.72 | -0.45 | -2.56 | 0.21 | |