Net Income | 13.65 | -3.76 | -82.04 | -11.98 | -24.95 | 8.49 | |
Depreciation & Amortization | 93.25 | 97.89 | 96.51 | 91.22 | 53.11 | 33.96 | |
Other Amortization | 1.6 | 1.54 | 1.62 | 2.01 | 0.4 | - | |
Loss (Gain) From Sale of Assets | - | - | 1.57 | - | - | - | |
Asset Writedown & Restructuring Costs | 3.04 | 3.04 | - | - | - | - | |
Loss (Gain) From Sale of Investments | 0.04 | 0.18 | -0.91 | -0.68 | - | - | |
Stock-Based Compensation | 66.21 | 67.1 | 64.33 | 74.92 | 127.96 | 28.28 | |
Other Operating Activities | 12.07 | 3.84 | -1.44 | -20 | -24.98 | -2.8 | |
Change in Accounts Receivable | -20.68 | -63.8 | -49.6 | -11.24 | -40.11 | -3.29 | |
Change in Accounts Payable | 2.42 | 25.92 | 36.56 | -16.83 | 23.86 | 23.43 | |
Change in Other Net Operating Assets | 37.2 | 61.72 | 33.27 | -36.62 | -50.19 | 54.4 | |
Operating Cash Flow | 200.05 | 184.33 | 84.37 | 53.48 | 63.52 | 139.09 | |
Operating Cash Flow Growth | 101.57% | 118.47% | 57.75% | -15.80% | -54.33% | 670.31% | |
Capital Expenditures | -41.61 | -35.16 | -32.13 | -34.91 | -39.07 | -17.77 | |
Cash Acquisitions | -0.72 | -0.72 | - | -7.98 | -583.46 | -0.2 | |
Investment in Securities | 6.28 | 5.77 | 92.5 | -96.76 | - | 28.96 | |
Other Investing Activities | -0.72 | - | -0.73 | 0.09 | 2.07 | -0.1 | |
Investing Cash Flow | -36.77 | -30.11 | 59.64 | -139.56 | -620.46 | 10.88 | |
Long-Term Debt Issued | - | - | - | - | 288.75 | - | |
Long-Term Debt Repaid | - | -30 | -82.25 | -64.26 | -0.75 | - | |
Net Debt Issued (Repaid) | -152.74 | -30 | -82.25 | -64.26 | 288 | - | |
Issuance of Common Stock | 6.46 | 7.56 | 6.95 | 8.39 | 295.4 | 2.6 | |
Repurchase of Common Stock | -99.27 | -76.85 | -59.32 | -5.75 | -6.15 | - | |
Other Financing Activities | 123.08 | -0.7 | - | -1.25 | 53.88 | - | |
Financing Cash Flow | -122.46 | -99.98 | -134.61 | -62.87 | 631.13 | 2.6 | |
Foreign Exchange Rate Adjustments | -3.13 | -3.76 | 0.82 | -4.48 | 2.32 | 3.32 | |
Net Cash Flow | 37.69 | 50.48 | 10.22 | -153.43 | 76.51 | 155.89 | |
Free Cash Flow | 158.44 | 149.18 | 52.24 | 18.57 | 24.45 | 121.31 | |
Free Cash Flow Growth | 133.44% | 185.56% | 181.31% | -24.05% | -79.84% | - | |
Free Cash Flow Margin | 8.90% | 8.45% | 3.63% | 1.32% | 1.77% | 10.20% | |
Free Cash Flow Per Share | 0.46 | 0.43 | 0.15 | 0.07 | 0.17 | 3.01 | |
Cash Interest Paid | 12.89 | 14.31 | 18.49 | 20.71 | 1.13 | 0.72 | |
Cash Income Tax Paid | 20.4 | 19.88 | 18.01 | 28.8 | 15.48 | 9.98 | |
Levered Free Cash Flow | 154.43 | 156.81 | 85.26 | 59.16 | 107.73 | 131.3 | |
Unlevered Free Cash Flow | 156.26 | 160.97 | 92.63 | 67.55 | 111.54 | 133.02 | |
Change in Net Working Capital | -14.72 | -14.94 | -3.75 | 55.61 | 26.19 | -72.19 | |