Net Income | 49.47 | 38.24 | 25.05 | 11.26 |
Depreciation & Amortization | -0.79 | 0.17 | 0.17 | 0.13 |
Other Amortization | 3.7 | 3.7 | 2.1 | 0.6 |
Gain (Loss) on Sale of Investments | -2.09 | -3.49 | -2.85 | -0.07 |
Stock-Based Compensation | 3.47 | 4.1 | 0.68 | 0.37 |
Change in Accounts Receivable | -19.35 | -24.86 | -9.33 | -1.95 |
Reinsurance Recoverable | -127.4 | -115.68 | -75.86 | -49.59 |
Change in Unearned Revenue | 110.58 | 102.15 | 112.96 | 89.87 |
Change in Income Taxes | -0.45 | 2.05 | -2.58 | 1.09 |
Change in Insurance Reserves / Liabilities | 362.81 | 325.67 | 224.14 | 159.1 |
Change in Other Net Operating Assets | -50.4 | -37.76 | -45.48 | -26.22 |
Other Operating Activities | -1.2 | -3.21 | -3.79 | -2.33 |
Operating Cash Flow | 337.57 | 294.29 | 236.23 | 181.64 |
Operating Cash Flow Growth | 28.32% | 24.58% | 30.05% | - |
Capital Expenditures | -4.31 | -3.11 | -3.82 | -3.97 |
Investment in Securities | -365.88 | -322.77 | -270.95 | -183.49 |
Investing Cash Flow | -370.19 | -325.88 | -274.77 | -187.46 |
Issuance of Common Stock | 0.06 | 133.89 | 77.66 | 24 |
Common Dividends Paid | - | - | - | -25 |
Financing Cash Flow | 0.06 | 133.89 | 77.66 | -1 |
Miscellaneous Cash Flow Adjustments | - | - | 0 | - |
Net Cash Flow | -32.56 | 102.29 | 39.12 | -6.81 |
Free Cash Flow | 333.27 | 291.18 | 232.41 | 177.67 |
Free Cash Flow Growth | 28.45% | 25.29% | 30.81% | - |
Free Cash Flow Margin | 67.73% | 68.41% | 82.01% | 94.71% |
Free Cash Flow Per Share | 9.90 | 9.81 | 9.68 | 7.40 |
Cash Income Tax Paid | 16.41 | 16.41 | 14.01 | 5.29 |
Levered Free Cash Flow | -45.63 | -145.13 | 24.25 | - |
Unlevered Free Cash Flow | -45 | -144.68 | 24.25 | - |
Change in Working Capital | 285.02 | 254.77 | 214.86 | 171.7 |