Net Income | 64.89 | 97.18 | 81.11 | 97.86 | -103.99 | |
Depreciation & Amortization | 39.15 | 35.63 | 37.95 | 39.89 | 42.83 | |
Loss (Gain) From Sale of Assets | -3.15 | 2.36 | -2.54 | 2.04 | 2.07 | |
Asset Writedown & Restructuring Costs | 9.24 | 3.59 | 2.93 | 5.32 | 132.5 | |
Stock-Based Compensation | 15.98 | 11.99 | 16.13 | 11.58 | 12.51 | |
Other Operating Activities | -13.71 | -18.08 | -7.69 | -7.38 | -25.71 | |
Change in Accounts Receivable | -1.35 | 7.01 | 0.21 | 22.06 | 2.48 | |
Change in Accounts Payable | 1.03 | -16.03 | -3.67 | 13.13 | 6.46 | |
Change in Income Taxes | 0.67 | 1.16 | 8.33 | -3.84 | 16.14 | |
Change in Other Net Operating Assets | -4.59 | 6.33 | -43.43 | 15.17 | 11.22 | |
Operating Cash Flow | 108.16 | 131.14 | 89.34 | 195.84 | 96.5 | |
Operating Cash Flow Growth | -17.52% | 46.79% | -54.38% | 102.93% | -37.81% | |
Capital Expenditures | -14.07 | -37.17 | -35.32 | -16.85 | -10.93 | |
Sale of Property, Plant & Equipment | 3.02 | 0.01 | 17.03 | 0.95 | 0.54 | |
Cash Acquisitions | -8.45 | -0.1 | -78.26 | - | - | |
Other Investing Activities | 11.05 | 7.17 | 15.65 | 19.76 | 29.12 | |
Investing Cash Flow | -8.45 | -30.1 | -80.9 | 3.86 | 18.73 | |
Long-Term Debt Issued | - | 530 | 100 | - | 220 | |
Long-Term Debt Repaid | -5.64 | -688.14 | -47.71 | -239.99 | -15.7 | |
Net Debt Issued (Repaid) | -5.64 | -158.14 | 52.29 | -239.99 | 204.3 | |
Issuance of Common Stock | - | 3.81 | 0.24 | 25.34 | 20.52 | |
Repurchase of Common Stock | -14.76 | -31.34 | -124.27 | -15.75 | -32.54 | |
Common Dividends Paid | -31.3 | -31.72 | -30.77 | - | -23.93 | |
Other Financing Activities | - | -8.04 | -6.29 | - | - | |
Financing Cash Flow | -51.7 | -225.44 | -108.8 | -230.4 | 168.35 | |
Net Cash Flow | 48.01 | -124.39 | -100.37 | -30.7 | 283.58 | |
Free Cash Flow | 94.09 | 93.97 | 54.02 | 178.99 | 85.58 | |
Free Cash Flow Growth | 0.13% | 73.96% | -69.82% | 109.15% | -36.96% | |
Free Cash Flow Margin | 11.58% | 11.31% | 5.94% | 19.97% | 12.41% | |
Free Cash Flow Per Share | 6.30 | 6.17 | 3.40 | 10.60 | 5.27 | |
Cash Interest Paid | 79.23 | 73.98 | 64.6 | 65.23 | 69.21 | |
Cash Income Tax Paid | 38.33 | 28.41 | 28.09 | 31.3 | 11.87 | |
Levered Free Cash Flow | 97.05 | 67.19 | 71.16 | 181.37 | 72.74 | |
Unlevered Free Cash Flow | 142.13 | 110.97 | 109.25 | 220.93 | 114.55 | |
Change in Net Working Capital | 3.73 | 16.03 | 21.02 | -63.55 | -10.91 | |