Net Income | 94.67 | 61.04 | 61.05 | 65.87 | 68.1 | |
Depreciation & Amortization | 190.09 | 140.5 | 132.34 | 112.68 | 67.5 | |
Other Amortization | 23.93 | 12.17 | 12.05 | 11.37 | 5 | |
Loss (Gain) From Sale of Investments | 6.96 | 6.96 | 4.64 | - | - | |
Loss (Gain) on Equity Investments | -18.23 | -8.73 | 0.41 | 0.76 | -0.44 | |
Stock-Based Compensation | 109.83 | 81.94 | 106.31 | 114 | 32.42 | |
Other Operating Activities | 137.01 | 145.44 | 93.69 | -1.76 | 4.32 | |
Change in Accounts Receivable | -22.01 | -44.19 | -20.37 | -29.66 | -31.17 | |
Change in Other Net Operating Assets | -7.37 | 82.08 | -54.62 | 0.22 | -10.34 | |
Operating Cash Flow | 514.87 | 477.2 | 335.51 | 273.49 | 135.39 | |
Operating Cash Flow Growth | 7.89% | 42.23% | 22.68% | 102.00% | -9.44% | |
Capital Expenditures | -47 | -29.78 | -22.76 | -352.94 | -17.73 | |
Cash Acquisitions | -1,709 | -446.68 | - | -108.88 | -717.96 | |
Investment in Securities | - | - | - | - | -23.5 | |
Other Investing Activities | - | 0.23 | 0.34 | 3.89 | -9.31 | |
Investing Cash Flow | -1,756 | -476.23 | -22.42 | -457.94 | -768.51 | |
Short-Term Debt Issued | 1,250 | - | - | - | - | |
Long-Term Debt Issued | 1,295 | - | 394 | - | 1,956 | |
Total Debt Issued | 2,545 | - | 394 | - | 1,956 | |
Short-Term Debt Repaid | -1,250 | - | - | - | - | |
Long-Term Debt Repaid | -8.25 | -16.5 | -16.54 | -17.74 | -903.96 | |
Total Debt Repaid | -1,258 | -16.5 | -16.54 | -17.74 | -903.96 | |
Net Debt Issued (Repaid) | 1,287 | -16.5 | 377.46 | -17.74 | 1,052 | |
Issuance of Common Stock | - | - | - | 1,448 | 118.12 | |
Repurchase of Common Stock | -27.46 | -8.79 | -7.17 | -967.85 | -52.56 | |
Common Dividends Paid | -53.14 | - | - | -47.1 | -50.12 | |
Dividends Paid | -53.14 | - | - | -47.1 | -50.12 | |
Other Financing Activities | -12.22 | 12.68 | -55.54 | 92.12 | 58.08 | |
Financing Cash Flow | 1,167 | -12.61 | 314.76 | 429.28 | 1,125 | |
Foreign Exchange Rate Adjustments | -1.51 | 0.58 | -0.13 | -0.88 | 1.35 | |
Net Cash Flow | -75.53 | -11.05 | 627.72 | 243.96 | 493.54 | |
Free Cash Flow | 467.87 | 447.43 | 312.76 | -79.45 | 117.66 | |
Free Cash Flow Growth | 4.57% | 43.06% | - | - | -16.80% | |
Free Cash Flow Margin | 19.05% | 22.08% | 18.27% | -5.55% | 11.57% | |
Free Cash Flow Per Share | 3.52 | 3.56 | 1.18 | -0.75 | 0.15 | |
Cash Interest Paid | - | - | - | 79.36 | 41.03 | |
Cash Income Tax Paid | 27.33 | 16.4 | 11.23 | 6.76 | 7.56 | |
Levered Free Cash Flow | 503.21 | 353.87 | 258.73 | -38.66 | 364.07 | |
Unlevered Free Cash Flow | 583.98 | 430.14 | 308.06 | -0.91 | 389.34 | |
Change in Net Working Capital | -49.77 | -11.06 | 72.15 | 1.24 | -203.63 | |