Net Income | - | 118.4 | 92.96 | 122.48 | 62.21 | |
Depreciation & Amortization | - | 26.32 | 20.79 | 8.59 | 7.6 | |
Other Amortization | - | 0.79 | 0.41 | 0.16 | 0.08 | |
Loss (Gain) From Sale of Investments | - | -1.25 | -5.32 | -0.23 | 0.09 | |
Loss (Gain) on Equity Investments | - | 0.75 | 2.35 | - | - | |
Stock-Based Compensation | - | 1.47 | 0.73 | 0.76 | - | |
Other Operating Activities | - | 2.12 | -4.77 | 0.4 | 3.03 | |
Change in Accounts Receivable | - | -12.6 | -23.07 | -62.75 | -22.56 | |
Change in Income Taxes | - | -5.84 | -11.66 | -1.61 | -1.97 | |
Change in Other Net Operating Assets | - | 26.56 | 5.51 | 39.75 | 4.22 | |
Operating Cash Flow | - | 156.73 | 77.94 | 107.56 | 52.7 | |
Operating Cash Flow Growth | - | 101.09% | -27.54% | 104.12% | 18.50% | |
Capital Expenditures | - | -5.87 | -5.44 | -1.55 | -0.16 | |
Cash Acquisitions | - | -6.63 | -34.73 | -122.77 | - | |
Sale (Purchase) of Intangibles | - | -0.99 | -1.27 | -0.29 | -0.5 | |
Investment in Securities | - | 20.76 | 89 | -159.62 | 11.14 | |
Other Investing Activities | - | 54.91 | -236.9 | - | - | |
Investing Cash Flow | - | 62.17 | -189.35 | -284.23 | 23.51 | |
Long-Term Debt Issued | - | 25 | - | - | - | |
Long-Term Debt Repaid | - | -28.41 | -1.65 | -0.83 | -0.89 | |
Net Debt Issued (Repaid) | - | -3.41 | -1.65 | -0.83 | -0.89 | |
Issuance of Common Stock | - | - | 230 | 302.72 | - | |
Repurchase of Common Stock | - | -65.16 | - | - | - | |
Common Dividends Paid | - | -145.15 | -103.33 | -119.79 | -60.93 | |
Other Financing Activities | - | -15.91 | -6.47 | -4.21 | -4.42 | |
Financing Cash Flow | - | -229.63 | 118.55 | 177.89 | -66.24 | |
Foreign Exchange Rate Adjustments | - | 0.27 | 1 | -0.01 | -0.04 | |
Miscellaneous Cash Flow Adjustments | - | - | 3.12 | - | - | |
Net Cash Flow | - | -10.47 | 11.26 | 1.21 | 9.93 | |
Free Cash Flow | - | 150.86 | 72.5 | 106.01 | 52.53 | |
Free Cash Flow Growth | - | 108.08% | -31.61% | 101.80% | 18.53% | |
Free Cash Flow Margin | - | 46.05% | 28.00% | 45.01% | 45.67% | |
Free Cash Flow Per Share | - | 1.01 | 0.49 | 0.78 | 0.45 | |
Cash Interest Paid | - | 1.24 | 1.81 | 1.01 | 0.87 | |
Cash Income Tax Paid | - | 3.25 | 0.62 | 0.22 | 1.83 | |
Levered Free Cash Flow | - | 207.25 | 38.72 | 46.77 | 63.9 | |
Unlevered Free Cash Flow | - | 208.03 | 39.85 | 47.4 | 64.44 | |
Change in Net Working Capital | -3.61 | -97.91 | 41.9 | 43.49 | -15.41 | |