Net Income | 30.32 | 30.19 | 29.54 | 20.56 | -8.49 | |
Depreciation & Amortization | 2.75 | 2.85 | 2.77 | 2.8 | 3.22 | |
Loss (Gain) From Sale of Assets | 0.04 | 0.06 | 0.12 | 0.04 | 0.11 | |
Asset Writedown & Restructuring Costs | 0.3 | 0.45 | 1.15 | 1.13 | 3.06 | |
Stock-Based Compensation | 1.45 | 1.35 | 1.52 | 1.58 | 1.38 | |
Provision & Write-off of Bad Debts | 0.11 | 0.52 | 0.15 | 0.2 | 5.29 | |
Other Operating Activities | 1.27 | 3.17 | 0.87 | 0.02 | 2.64 | |
Change in Accounts Receivable | 1.78 | 13.53 | -0.28 | -18.72 | 11.4 | |
Change in Inventory | 0.82 | 53.05 | -56.96 | -11.35 | 27.52 | |
Change in Accounts Payable | -0.42 | -6.07 | -4.29 | 10.76 | -4.15 | |
Change in Income Taxes | -0.86 | 0.88 | -0.5 | 0.88 | -1.5 | |
Change in Other Net Operating Assets | 0.17 | -1.34 | -3.98 | -1.5 | -0.49 | |
Operating Cash Flow | 37.73 | 98.63 | -29.9 | 6.39 | 39.98 | |
Operating Cash Flow Growth | -61.75% | - | - | -84.01% | 325.92% | |
Capital Expenditures | -1.39 | -3.31 | -2.34 | -1.01 | -3.37 | |
Cash Acquisitions | - | - | - | -2.55 | - | |
Investment in Securities | 0.22 | 2.07 | 9.77 | -3.33 | 6.68 | |
Other Investing Activities | - | - | - | -0.11 | -0.16 | |
Investing Cash Flow | -1.17 | -1.24 | 7.43 | -7 | 3.16 | |
Short-Term Debt Issued | - | 70.06 | 120.61 | - | 33.95 | |
Total Debt Issued | - | 70.06 | 120.61 | - | 33.95 | |
Short-Term Debt Repaid | - | -101.2 | -89.47 | - | -41 | |
Total Debt Repaid | - | -101.2 | -89.47 | - | -41 | |
Net Debt Issued (Repaid) | - | -31.14 | 31.14 | - | -7.05 | |
Issuance of Common Stock | 0.05 | 0.1 | 0.29 | 0 | - | |
Repurchase of Common Stock | -1.01 | -4.52 | -4.21 | -2.53 | -2.06 | |
Common Dividends Paid | -9.69 | -9.29 | -6.95 | -9.35 | -11.78 | |
Other Financing Activities | -21.58 | -0.5 | - | - | - | |
Financing Cash Flow | -32.22 | -45.34 | 20.27 | -11.87 | -20.89 | |
Foreign Exchange Rate Adjustments | -2.69 | 0.39 | -0.63 | -0.29 | 0.43 | |
Net Cash Flow | 1.65 | 52.44 | -2.84 | -12.77 | 22.68 | |
Free Cash Flow | 36.34 | 95.32 | -32.25 | 5.39 | 36.61 | |
Free Cash Flow Growth | -61.87% | - | - | -85.29% | 1735.24% | |
Free Cash Flow Margin | 12.52% | 29.97% | -9.17% | 2.01% | 18.74% | |
Free Cash Flow Per Share | 3.79 | 10.00 | -3.35 | 0.56 | 3.75 | |
Cash Interest Paid | 0.02 | 0.98 | 0.71 | 0.08 | 0.07 | |
Cash Income Tax Paid | 9.4 | 7.12 | 9.44 | 5.81 | 0.91 | |
Levered Free Cash Flow | 26.13 | 86.74 | -30.45 | 0.96 | 38.66 | |
Unlevered Free Cash Flow | 26.14 | 87.08 | -30 | 1.01 | 38.71 | |
Change in Net Working Capital | -0.59 | -60.78 | 57.51 | 18.67 | -36.43 | |