Net Income | 56.94 | 58.77 | 47.79 | 51.13 | -13.95 | -182.39 | |
Depreciation & Amortization | 3.15 | 3.16 | 3.58 | 5.04 | 5.57 | 17.54 | |
Asset Writedown & Restructuring Costs | - | - | - | - | - | 102.21 | |
Loss (Gain) From Sale of Investments | 8.03 | 10.59 | -26.56 | 0.46 | - | 3.56 | |
Loss (Gain) on Equity Investments | - | - | - | - | - | 3.9 | |
Stock-Based Compensation | 20.83 | 21.29 | 25.2 | 24.25 | 30.44 | 57 | |
Provision & Write-off of Bad Debts | - | - | - | - | -0.18 | 7.17 | |
Other Operating Activities | -4.12 | 0.13 | 16.19 | 24.06 | -74.52 | -29.42 | |
Change in Accounts Receivable | -6.73 | 6.36 | 5.98 | 26.96 | -66.62 | -36.76 | |
Change in Accounts Payable | 1.44 | 0.8 | -2.08 | 8.95 | -0.08 | -5.66 | |
Change in Unearned Revenue | 9.67 | -19.89 | 7.59 | 0.77 | 34.58 | 60.58 | |
Change in Other Net Operating Assets | 58.81 | 10.92 | 74.79 | 36.44 | 49.43 | -70 | |
Operating Cash Flow | 148.01 | 92.13 | 152.47 | 178.06 | -35.33 | 3.57 | |
Operating Cash Flow Growth | 47.07% | -39.58% | -14.37% | - | - | -97.79% | |
Capital Expenditures | -1.35 | -1.45 | -1.18 | -0.93 | -0.47 | -363.48 | |
Divestitures | - | - | -3.02 | - | - | - | |
Investment in Securities | -4.61 | -7.45 | -13.55 | -2 | - | -211.35 | |
Other Investing Activities | - | - | - | - | - | 1.23 | |
Investing Cash Flow | -5.96 | -8.9 | -17.76 | -2.93 | -0.47 | -514.86 | |
Short-Term Debt Issued | - | - | - | - | 30 | - | |
Long-Term Debt Issued | - | 75 | 215 | - | 30 | 350 | |
Total Debt Issued | - | 75 | 215 | - | 60 | 350 | |
Long-Term Debt Repaid | - | -95 | -140 | -135 | -25 | -20 | |
Net Debt Issued (Repaid) | -55 | -20 | 75 | -135 | 35 | 330 | |
Repurchase of Common Stock | -11.77 | -8.08 | -92.96 | -18.31 | -13.89 | -26.78 | |
Common Dividends Paid | -0.65 | -0.7 | - | - | - | -827.08 | |
Other Financing Activities | - | - | 3.61 | -2.84 | -3.95 | 3.27 | |
Financing Cash Flow | -67.43 | -28.79 | -185.27 | -156.14 | 17.16 | -520.59 | |
Foreign Exchange Rate Adjustments | - | - | - | - | - | 4.66 | |
Net Cash Flow | 74.62 | 54.45 | -50.56 | 18.98 | -18.64 | -1,027 | |
Free Cash Flow | 146.66 | 90.68 | 151.29 | 177.12 | -35.79 | -359.91 | |
Free Cash Flow Growth | 47.94% | -40.06% | -14.58% | - | - | - | |
Free Cash Flow Margin | 13.73% | 8.83% | 17.05% | 21.57% | -8.61% | -59.66% | |
Free Cash Flow Per Share | 6.08 | 3.76 | 6.25 | 7.26 | -1.48 | -15.03 | |
Cash Interest Paid | 33.28 | 23.8 | - | - | - | - | |
Cash Income Tax Paid | 65.87 | 48.04 | - | - | - | - | |
Levered Free Cash Flow | 124.37 | 78.78 | 147.95 | 149.02 | -44.95 | 498.6 | |
Unlevered Free Cash Flow | 139.92 | 96.03 | 162.25 | 156.36 | -38.35 | 501.39 | |
Change in Net Working Capital | -31.83 | 18.04 | -81.6 | -74.37 | 24.71 | -849.71 | |