Net Income | 109.19 | 111.2 | 289.24 | -34.29 | -177.39 | -120.14 | |
Depreciation & Amortization | 302.62 | 305.79 | 294.09 | 275.37 | 278.61 | 312.35 | |
Other Amortization | 7.17 | 7.23 | 7.21 | 6.84 | 13.59 | 10.17 | |
Loss (Gain) From Sale of Assets | -15.78 | -16.15 | -24.47 | -29.93 | -8.52 | -11.93 | |
Loss (Gain) From Sale of Investments | 1.66 | 1.48 | 6.81 | -12.45 | 0.4 | - | |
Stock-Based Compensation | 14.45 | 18.89 | 6.66 | 60.09 | 31.95 | 17.77 | |
Other Operating Activities | 36.14 | 34.93 | -46.14 | 17.36 | 13.59 | -37.5 | |
Change in Other Net Operating Assets | 24.51 | 18.71 | -32.84 | -45.89 | -13.02 | 55.39 | |
Operating Cash Flow | 479.96 | 482.08 | 500.57 | 237.1 | 139.23 | 226.12 | |
Operating Cash Flow Growth | -10.75% | -3.69% | 111.12% | 70.30% | -38.43% | -21.53% | |
Capital Expenditures | -221.09 | -216.65 | -224.96 | -184.25 | -75.94 | -61.54 | |
Sale of Property, Plant & Equipment | 28.97 | 30.4 | 23.84 | 37.2 | 13.09 | 21.09 | |
Cash Acquisitions | - | - | -28.65 | -10.2 | - | - | |
Sale (Purchase) of Intangibles | -0.05 | -0.05 | -1.79 | - | - | -0.06 | |
Investment in Securities | 2.89 | 2.9 | 4.67 | -0.62 | -3.5 | - | |
Other Investing Activities | 3.51 | -20.38 | 11.85 | 13.45 | 9.74 | -0.02 | |
Investing Cash Flow | -184.95 | -202.99 | -214.78 | -144.42 | -56.61 | -40.52 | |
Long-Term Debt Issued | - | 27.98 | 162.65 | 144.89 | 696.34 | 151.07 | |
Long-Term Debt Repaid | - | -217.59 | -384.66 | -257.88 | -831.6 | -284.33 | |
Net Debt Issued (Repaid) | -206.39 | -189.61 | -222.01 | -112.99 | -135.26 | -133.26 | |
Issuance of Common Stock | 0.69 | 0.69 | - | 9.83 | - | - | |
Repurchase of Common Stock | -96.17 | -75.49 | -29.96 | -10.01 | -4.29 | -11.32 | |
Other Financing Activities | 3.03 | 3.03 | - | - | -10.36 | -1.04 | |
Financing Cash Flow | -298.85 | -261.39 | -251.97 | -113.17 | -149.91 | -145.62 | |
Foreign Exchange Rate Adjustments | 1.14 | 1.88 | -1.23 | 1.48 | -0.88 | -5.91 | |
Net Cash Flow | -2.7 | 19.59 | 32.6 | -19 | -68.18 | 34.07 | |
Free Cash Flow | 258.87 | 265.44 | 275.61 | 52.85 | 63.28 | 164.58 | |
Free Cash Flow Growth | -15.97% | -3.69% | 421.46% | -16.48% | -61.55% | 28.31% | |
Free Cash Flow Margin | 13.84% | 13.95% | 14.22% | 3.27% | 6.41% | 17.59% | |
Free Cash Flow Per Share | 18.23 | 18.65 | 18.03 | 3.90 | 4.75 | 11.99 | |
Cash Interest Paid | 68.45 | 72.24 | 83.04 | 85.68 | 67.26 | 103.85 | |
Cash Income Tax Paid | 6.46 | 6.37 | 3.08 | 3.24 | 5.95 | 5.08 | |
Levered Free Cash Flow | 226 | 224.74 | 206.2 | 197.07 | 187.15 | 252.48 | |
Unlevered Free Cash Flow | 265.66 | 266.02 | 255.46 | 248.98 | 234.55 | 313.91 | |
Change in Net Working Capital | -21.97 | 6.46 | 48.89 | -0.17 | -24.63 | -60.61 | |