Net Income | 169.39 | 171.55 | 216.06 | 190.68 | -18.4 | |
Depreciation & Amortization | 16.84 | 11.74 | 17.07 | 12.07 | 14.35 | |
Other Amortization | 3.17 | 3.76 | 3.51 | 3.14 | 3.01 | |
Loss (Gain) From Sale of Assets | 3.31 | 0.2 | 0.01 | -7.47 | 0.56 | |
Asset Writedown & Restructuring Costs | 10.34 | 6.52 | - | 4.05 | 81.17 | |
Stock-Based Compensation | 26.54 | 24.15 | 24.4 | 22.28 | 22.64 | |
Other Operating Activities | 3.96 | 8.9 | -3.37 | 14.39 | -16.78 | |
Change in Accounts Receivable | -38.49 | -19.96 | 106.46 | -112.89 | -23.08 | |
Change in Inventory | -30.57 | 25.3 | 29.07 | -153.79 | 35.48 | |
Change in Accounts Payable | 37.34 | 7.05 | -108.79 | 185.74 | -34.21 | |
Change in Other Net Operating Assets | -3.73 | -9.99 | -16.53 | 1.28 | -20.54 | |
Operating Cash Flow | 198.1 | 229.24 | 267.88 | 159.46 | 44.21 | |
Operating Cash Flow Growth | -13.58% | -14.43% | 67.99% | 260.73% | -81.09% | |
Capital Expenditures | -25.91 | -19.47 | -16.35 | -6.61 | -6.56 | |
Cash Acquisitions | -13.98 | -75.27 | - | - | - | |
Sale (Purchase) of Intangibles | - | - | -2 | 8 | - | |
Investment in Securities | 0.73 | 0.18 | 28.87 | -4.6 | 1.68 | |
Other Investing Activities | -0.34 | -5.34 | -5 | - | - | |
Investing Cash Flow | -39.49 | -99.89 | 5.52 | -3.21 | -4.88 | |
Short-Term Debt Issued | - | - | - | - | 176.78 | |
Total Debt Issued | - | - | - | - | 176.78 | |
Short-Term Debt Repaid | - | - | - | - | -176.78 | |
Total Debt Repaid | - | - | - | - | -176.78 | |
Issuance of Common Stock | 1.61 | 1.21 | 0.6 | 9.73 | 1.61 | |
Repurchase of Common Stock | -98.43 | -142.35 | -148.88 | -123.16 | -46.58 | |
Common Dividends Paid | -61.04 | -63.18 | -66.01 | -49.16 | -12.46 | |
Other Financing Activities | -10.05 | 3.38 | -1.55 | -22.06 | 0.36 | |
Financing Cash Flow | -167.91 | -200.94 | -215.83 | -184.65 | -57.07 | |
Foreign Exchange Rate Adjustments | -5.41 | 1.52 | -2.36 | 0.04 | 1.52 | |
Net Cash Flow | -14.72 | -70.07 | 55.21 | -28.37 | -16.24 | |
Free Cash Flow | 172.19 | 209.77 | 251.53 | 152.86 | 37.64 | |
Free Cash Flow Growth | -17.92% | -16.60% | 64.56% | 306.05% | -82.53% | |
Free Cash Flow Margin | 7.54% | 10.59% | 11.85% | 8.19% | 3.13% | |
Free Cash Flow Per Share | 2.39 | 2.81 | 3.22 | 1.87 | 0.48 | |
Cash Interest Paid | - | - | - | - | 0.35 | |
Cash Income Tax Paid | 51.15 | 45.53 | 65.4 | 46.81 | 5.15 | |
Levered Free Cash Flow | 155.78 | 126.37 | 220.62 | 121.38 | 26.61 | |
Unlevered Free Cash Flow | 155.78 | 126.37 | 220.62 | 121.38 | 26.61 | |
Change in Net Working Capital | 23 | 35.39 | -14.34 | 67.28 | 37.81 | |