Net Income | 258.82 | 219.3 | 253.5 | 124.91 | 106.58 | |
Depreciation & Amortization | 104.94 | 109.16 | 103.83 | 45.91 | 42.11 | |
Other Amortization | 436.94 | 414.25 | 356.46 | 14.5 | 1.65 | |
Asset Writedown & Restructuring Costs | 1.73 | 0.5 | 1.72 | 0.95 | 10.51 | |
Stock-Based Compensation | 14.79 | 13.67 | 10.85 | 5.15 | 2.91 | |
Other Operating Activities | 117.87 | 144.76 | 116.82 | -0.58 | 26.21 | |
Change in Accounts Receivable | -3.41 | -8.66 | -1.22 | -2.49 | 5.47 | |
Change in Inventory | -9.72 | 1.81 | -3.14 | -27.01 | 29.17 | |
Change in Accounts Payable | 17.91 | 22.42 | 19.99 | 26.18 | 8.62 | |
Change in Income Taxes | 8.23 | -15.43 | -2.24 | 6.3 | -11.53 | |
Change in Other Net Operating Assets | -551.95 | -608.66 | -505.77 | -19.47 | 1.4 | |
Operating Cash Flow | 539.96 | 416.14 | 469.31 | 223.3 | 222.26 | |
Operating Cash Flow Growth | 29.75% | -11.33% | 110.16% | 0.47% | -4.03% | |
Capital Expenditures | -68.25 | -60.15 | -35.59 | -42.02 | -37.54 | |
Cash Acquisitions | -75.96 | -181.31 | -96.79 | -543.92 | -44.32 | |
Investing Cash Flow | -441.59 | -462.33 | -336.44 | -744.64 | -20.35 | |
Long-Term Debt Issued | 945 | 646.33 | 286 | 1,110 | 854.43 | |
Long-Term Debt Repaid | -815 | -416.03 | -206 | -424 | -869.93 | |
Net Debt Issued (Repaid) | 130 | 230.31 | 80 | 686 | -15.51 | |
Issuance of Common Stock | - | - | - | 0.38 | 1.14 | |
Repurchase of Common Stock | -92.01 | -116.84 | -157.86 | -51.27 | -110.64 | |
Common Dividends Paid | -65.76 | -61.88 | -59.57 | -47.53 | -44.75 | |
Other Financing Activities | -10.43 | -0.28 | -1.84 | -10.58 | -16.74 | |
Financing Cash Flow | -38.19 | 51.31 | -139.27 | 576.99 | -186.5 | |
Foreign Exchange Rate Adjustments | -12.1 | 4.57 | 3.7 | -1.46 | 3.91 | |
Net Cash Flow | 48.08 | 9.69 | -2.72 | 54.2 | 19.32 | |
Free Cash Flow | 471.71 | 355.99 | 433.72 | 181.28 | 184.72 | |
Free Cash Flow Growth | 32.51% | -17.92% | 139.25% | -1.86% | -1.37% | |
Free Cash Flow Margin | 13.92% | 11.29% | 15.89% | 10.67% | 11.32% | |
Free Cash Flow Per Share | 10.44 | 7.79 | 9.16 | 4.42 | 4.44 | |
Cash Interest Paid | 91.18 | 90.28 | 52.89 | 29.46 | 21.03 | |
Cash Income Tax Paid | 85.42 | 102.16 | 30.07 | 24.56 | 34.19 | |
Levered Free Cash Flow | 665.71 | 535.69 | 465.73 | -140.23 | 250.35 | |
Unlevered Free Cash Flow | 727.84 | 591.17 | 506.96 | -121.66 | 267.04 | |
Change in Net Working Capital | 38.46 | 135.21 | 103.07 | 266.74 | -137.1 | |