Net Income | - | -146.59 | 8.6 | 104.78 | 147.27 | 191.36 | |
Depreciation & Amortization | - | 69.81 | 69.22 | 72.51 | 76.32 | 73.99 | |
Loss (Gain) From Sale of Assets | - | -0.08 | 0.78 | 0.03 | 13.03 | 3.21 | |
Asset Writedown & Restructuring Costs | - | 181.07 | 1.7 | 9.92 | 31.89 | - | |
Loss (Gain) From Sale of Investments | - | - | - | - | -18.08 | - | |
Stock-Based Compensation | - | 14.82 | 15.65 | 12.37 | 23.19 | 24.06 | |
Other Operating Activities | - | 21.05 | 104.38 | 44.42 | 92.88 | 33.96 | |
Change in Accounts Receivable | - | -7.76 | -22.68 | -11.45 | 20.22 | -11.21 | |
Change in Inventory | - | 30.32 | -13.22 | -2.97 | -126.62 | -31.14 | |
Change in Accounts Payable | - | -7.29 | -10.08 | 9.26 | -13.28 | 24.84 | |
Change in Other Net Operating Assets | - | -43.6 | -35.7 | -130.8 | -105.24 | 70.07 | |
Operating Cash Flow | - | 111.74 | 118.64 | 108.06 | 141.58 | 379.14 | |
Operating Cash Flow Growth | - | -5.81% | 9.79% | -23.67% | -62.66% | 113.08% | |
Capital Expenditures | - | -41.58 | -58.49 | -59.06 | -68.62 | -63.82 | |
Cash Acquisitions | - | - | -77.28 | - | -18.96 | -14.95 | |
Investment in Securities | - | 3.62 | 1.26 | -8.02 | -1.15 | -0.66 | |
Investing Cash Flow | - | -37.96 | -134.5 | -67.08 | -88.73 | -79.43 | |
Long-Term Debt Issued | - | 15 | 110 | 460 | 155 | 115 | |
Long-Term Debt Repaid | - | -127.89 | -13.2 | -434.42 | -116.87 | -143.21 | |
Net Debt Issued (Repaid) | - | -112.89 | 96.8 | 25.58 | 38.13 | -28.21 | |
Issuance of Common Stock | - | - | 4.56 | 27.05 | 13.86 | 5.76 | |
Repurchase of Common Stock | - | -2.06 | -13.01 | -70.05 | -80.42 | -144.33 | |
Common Dividends Paid | - | -11.93 | -77.62 | -77.02 | -76.27 | -78.39 | |
Other Financing Activities | - | -6.3 | - | -5.08 | - | - | |
Financing Cash Flow | - | -133.18 | 10.73 | -99.5 | -104.7 | -245.17 | |
Foreign Exchange Rate Adjustments | - | -9.78 | -3.54 | -16.35 | -11.24 | 12.51 | |
Net Cash Flow | - | -69.17 | -8.67 | -74.87 | -63.09 | 67.05 | |
Free Cash Flow | - | 70.16 | 60.15 | 49.01 | 72.97 | 315.32 | |
Free Cash Flow Growth | - | 16.64% | 22.74% | -32.84% | -76.86% | 181.88% | |
Free Cash Flow Margin | - | 4.05% | 3.06% | 2.20% | 2.71% | 12.21% | |
Free Cash Flow Per Share | - | 1.41 | 1.21 | 0.97 | 1.42 | 5.98 | |
Cash Interest Paid | - | 35.3 | 33.3 | 14.5 | 8.6 | 11.2 | |
Cash Income Tax Paid | - | 30.4 | 32.4 | 42.1 | 96 | 56.2 | |
Levered Free Cash Flow | - | 142.12 | 117.35 | 95.26 | 53.25 | 313.81 | |
Unlevered Free Cash Flow | - | 158.62 | 133.32 | 103.69 | 60.12 | 321.99 | |
Change in Net Working Capital | -89.75 | -59.59 | -23.34 | 38.53 | 149.44 | -126.79 | |