Net Income | 501.51 | 364.87 | 309.34 | 226.83 | 166.3 | |
Depreciation & Amortization, Total | 147.15 | 129.54 | 126.7 | 124.19 | 117.69 | |
Stock-Based Compensation | 89.65 | 65.13 | 66.64 | 51.94 | 39.29 | |
Change in Accounts Receivable | -14.9 | -50.03 | -17.6 | -22.25 | -11.55 | |
Change in Accounts Payable | 29.76 | 2.19 | 10.2 | -3.48 | 11.19 | |
Change in Other Net Operating Assets | -3.15 | 8.62 | -3.13 | 33.59 | -20.84 | |
Other Operating Activities | 94.15 | 167.17 | 90.49 | 118.94 | 105.86 | |
Operating Cash Flow | 897.74 | 746.09 | 632.82 | 578.02 | 443.23 | |
Capital Expenditures | -40.96 | -18.53 | -23.21 | -16.88 | -11.49 | |
Cash Acquisitions | -860.13 | -69.71 | - | -207.76 | - | |
Sale (Purchase) of Intangibles | -47.91 | -43.24 | -36.88 | -34.47 | -31.05 | |
Investment in Securities | -20.2 | - | - | - | -20 | |
Other Investing Activities | - | -1.29 | - | - | - | |
Investing Cash Flow | -969.19 | -132.77 | -60.1 | -259.11 | -62.54 | |
Issuance of Common Stock | 6.74 | 15.24 | 10.19 | 93.1 | 727.1 | |
Repurchase of Common Stock | -107.05 | -86.55 | -201 | -146.7 | -76.18 | |
Common Dividends Paid | -85.23 | -75.91 | -66.01 | -64.57 | -58.09 | |
Other Financing Activities | -104.72 | -20.96 | -19.89 | -17.93 | -645.53 | |
Financing Cash Flow | -290.26 | -168.17 | -276.7 | -136.1 | -52.69 | |
Foreign Exchange Rate Adjustments | -4.46 | 4.09 | -10.84 | -2.04 | 2.56 | |
Net Cash Flow | -366.17 | 449.24 | 285.18 | 180.77 | 330.57 | |
Free Cash Flow | 856.78 | 727.56 | 609.61 | 561.14 | 431.74 | |
Free Cash Flow Growth | 17.76% | 19.35% | 8.64% | 29.97% | 46.24% | |
Free Cash Flow Margin | 49.77% | 54.45% | 51.36% | 52.21% | 48.38% | |
Free Cash Flow Per Share | 3.99 | 3.42 | 2.92 | 2.71 | 2.29 | |
Cash Interest Paid | 2.57 | 1.31 | 1.47 | - | - | |
Cash Income Tax Paid | 152.01 | 28.64 | 13.2 | 3.88 | 19.11 | |