Filed: 23 Nov 21, 4:03pm
AUTODESK, INC. ANNOUNCES FISCAL 2022 THIRD QUARTER RESULTS
Strong revenue and current remaining performance obligations growth, up 18% to $1,126 million and 21% to $2,877 million, respectively, driven by strong new subscriptions growth and renewal rates
SAN FRANCISCO, Calif., NOVEMBER 23, 2021-- Autodesk, Inc. (NASDAQ: ADSK) today reported financial results for the third quarter of fiscal 2022.
All growth rates are compared to the third quarter of fiscal 2021, unless otherwise noted. A reconciliation of GAAP to non-GAAP results is provided in the accompanying tables. For definitions, please view the Glossary of Terms later in this document.
Third Quarter Fiscal 2022 Financial Highlights
•Total revenue increased 18 percent to $1,126 million;
•GAAP operating margin was 17 percent, down 1 percentage point;
•Non-GAAP operating margin was up 2 percentage points to 32 percent;
•GAAP diluted EPS was $0.61; Non-GAAP diluted EPS was $1.33;
•Cash flow from operating activities was $270 million; free cash flow was $257 million.
“Our customers continue to embrace and prioritize digital transformation to drive growth, efficiency and sustainability, generating strong demand for Autodesk’s platform,” said Andrew Anagnost, Autodesk president and CEO. “We are rapidly innovating and optimizing our business to enable more customers to experience our ecosystem, and realize the opportunities ahead.”
“Demand was robust in Q3, driving strong new subscriptions growth and renewal rates. We expect it to remain so in Q4,” said Debbie Clifford, Autodesk CFO. “However, supply chain disruption and resulting inflationary pressures, a global labor shortage, and the ebb and flow of COVID, are impacting the pace of our recovery and outlook.”
Additional Financial Details
•Total billings increased 16 percent to $1,168 million.
•Total revenue was $1,126 million, an increase of 18 percent as reported, and 17 percent on a constant currency basis. Recurring revenue represents 97 percent of total.
•Design revenue was $994 million, an increase of 17 percent as reported, and 15 percent on a constant currency basis. On a sequential basis, Design revenue increased 5 percent as reported and on a constant currency basis.
•Make revenue was $94 million, an increase of 23 percent as reported and on a constant currency basis. On a sequential basis, Make revenue increased 5 percent as reported and on a constant currency basis.
•Subscription plan revenue was $1,071 million, an increase of 21 percent as reported, and 19 percent on a constant currency basis. On a sequential basis, subscription plan revenue increased 5 percent as reported and on a constant currency basis.
•Maintenance plan revenue was $18 million, a decrease of 56 percent as reported and on a constant currency basis. On a sequential basis, maintenance plan revenue increased 4 percent as reported, and 1 percent on a constant currency basis.
•Net revenue retention rate remained within the range of 100 to 110 percent.
•GAAP operating income was $193 million, compared to $168 million in the third quarter last year. GAAP operating margin was 17 percent, down 1 percentage point.
•Total non-GAAP operating income was $365 million, compared to $287 million in the third quarter last year. Non-GAAP operating margin was 32 percent, up 2 percentage points compared to the third quarter last year.
•GAAP diluted net income per share was $0.61, compared to $0.59 in the third quarter last year.
•Non-GAAP diluted net income per share was $1.33, compared to $1.04 in the third quarter last year.
•Deferred revenue increased 14 percent to $3.34 billion. Unbilled deferred revenue was $888 million, an increase of $239 million compared to the third quarter of last year. Remaining performance obligations (RPO) increased 18 percent to $4.23 billion. Current RPO increased 21 percent to $2.88 billion.
•Cash flow from operating activities was $270 million, a decrease of $91 million compared to the third quarter last year. Free cash flow was $257 million, a decrease of $83 million compared to the third quarter last year.
Third Quarter Fiscal 2022 Business Highlights
Net Revenue by Geographic Area
|Three Months Ended October 31, 2021||Three Months Ended October 31, 2020||Change compared to|
prior fiscal year
|Constant currency change compared to prior fiscal year|
|(In millions, except percentages)||$||%||%|
|Total Net Revenue||$||1,125.8||$||952.4||$||173.4||18||%||17||%|
* Constant currency data not provided at this level.
Net Revenue by Product Family
Our product offerings are focused in four primary product families: Architecture, Engineering and Construction ("AEC"), AutoCAD and AutoCAD LT, Manufacturing ("MFG"), and Media and Entertainment ("M&E").
|Three Months Ended October 31, 2021||Three Months Ended October 31, 2020||Change compared to|
prior fiscal year
|(In millions, except percentages)||$||%|
|AutoCAD and AutoCAD LT||318.4||278.8||39.6||14||%|
The following are forward-looking statements based on current expectations and assumptions, and involve risks and uncertainties, some of which are set forth below under "Safe Harbor Statement." Autodesk's business outlook for the fourth quarter and full-year fiscal 2022 takes into consideration the current economic environment and foreign exchange currency rate environment. A reconciliation between the fourth quarter and fiscal 2022 GAAP and non-GAAP estimates is provided below or in the tables following this press release.
Fourth Quarter Fiscal 2022
|Q4 FY22 Guidance Metrics||Q4 FY22|
(ending January 31, 2022)
|Revenue (in millions)||$1,185 - $1,200|
|EPS GAAP||$0.71 - $0.77|
|EPS non-GAAP (1)||$1.41 - $1.47|
(1) Non-GAAP earnings per diluted share excludes $0.62 related to stock-based compensation expense, $0.11 for the amortization of purchased intangibles, $0.02 for acquisition-related costs, partially offset by ($0.05) related to GAAP-only tax benefit.
Full Year Fiscal 2022
|FY22 Guidance Metrics||FY22|
(ending January 31, 2022)
|Billings (in millions) (1)||$4,740 - $4,800|
Up 14% - 16%
|Revenue (in millions) (2)||$4,360 - $4,375|
Up Approx. 15%
|GAAP operating margin||Approx. 15%|
|Non-GAAP operating margin (3)||Approx. 31%|
|EPS GAAP||$2.54 - $2.60|
|EPS non-GAAP (4)||$4.98 - $5.04|
|Free cash flow (in millions) (5)||$1,420 - $1,460|
(1) Excluding the approximately $45 million impact of foreign currency exchange rates and hedge gains/losses, billings guidance would be $4,695 - $4,755 million.
(2) Excluding the approximately $55 million impact of foreign currency exchange rates and hedge gains/losses, revenue guidance would be $4,305 - $4,320 million.
(3) Non-GAAP operating margin excludes approximately 13% related to stock-based compensation expense, approximately 2% for the amortization of purchased intangibles, and 1% related to acquisition-related costs.
(4) Non-GAAP earnings per diluted share excludes $2.48 related to stock-based compensation expense, $0.41 for the amortization of purchased intangibles, $0.12 related to acquisition-related costs, partially offset by ($0.06) related to gains on strategic investments and dispositions, and ($0.51) related to a GAAP-only tax benefit.
(5) Free cash flow is cash flow from operating activities less approximately $65 million of capital expenditures.
The fourth quarter and full-year fiscal 2022 outlook assume a projected annual effective tax rate of 16 percent for GAAP and non-GAAP results, respectively. Shifts in geographic profitability continue to impact the annual effective tax rate due to significant differences in tax rates in various jurisdictions. Therefore, assumptions for the annual effective tax rate are evaluated regularly and may change based on the projected geographic mix of earnings.
Earnings Conference Call and Webcast
Autodesk will host its third quarter conference call today at 5 p.m. ET. The live broadcast can be accessed at autodesk.com/investor. A transcript of the opening commentary will also be available following the conference call.
A replay of the broadcast will be available at 7 p.m. ET at autodesk.com/investor. This replay will be maintained on Autodesk's website for at least 12 months.
Investor Presentation Details
An investor presentation, excel financials and other supplemental materials providing additional information can be found at autodesk.com/investor.
To help better understand our financial performance, we use several key performance metrics including billings, recurring revenue and net revenue retention rate ("NR3"). These metrics are key performance metrics and should be viewed independently of revenue and deferred revenue. These metrics are not intended to be combined with those items. We use these metrics to monitor the strength of our recurring business. We believe these metrics are useful to investors because they can help in monitoring the long-term health of our business. Our determination and presentation of these metrics may differ from that of other companies. The presentation of these metrics is meant to be considered in addition to, not as a substitute for or in isolation from, our financial measures prepared in accordance with GAAP.
Glossary of Terms
Billings: Total revenue plus the net change in deferred revenue from the beginning to the end of the period.
Cloud Service Offerings: Represents individual term-based offerings deployed through web browser technologies or in a hybrid software and cloud configuration. Cloud service offerings that are bundled with other product offerings are not captured as a separate cloud service offering.
Constant Currency (CC) Growth Rates: We attempt to represent the changes in the underlying business operations by eliminating fluctuations caused by changes in foreign currency exchange rates as well as eliminating hedge gains or losses recorded within the current and comparative periods. We calculate constant currency growth rates by (i) applying the applicable prior period exchange rates to current period results and (ii) excluding any gains or losses from foreign currency hedge contracts that are reported in the current and comparative periods.
Design Business: Represents the combination of maintenance, product subscriptions, and all EBAs. Main products include, but are not limited to, AutoCAD, AutoCAD LT, Industry Collections, Revit, Inventor, Maya and 3ds Max. Certain products, such as our computer aided manufacturing solutions, incorporate both Design and Make functionality and are classified as Design.
Enterprise Business Agreements (EBAs): Represents programs providing enterprise customers with token-based access to a broad pool of Autodesk products over a defined contract term.
Free Cash Flow: Cash flow from operating activities minus capital expenditures.
Industry Collections: Autodesk Industry Collections are a combination of products and services that target a specific user objective and support a set of workflows for that objective. Our Industry Collections consist of: Autodesk Architecture, Engineering and Construction Collection, Autodesk Product Design & Manufacturing Collection, and Autodesk Media and Entertainment Collection.
Maintenance Plan: Our maintenance plans provide our customers with a cost effective and predictable budgetary option to obtain the productivity benefits of our new releases and enhancements when and if released during the term of their contracts. Under our maintenance plans, customers are eligible to receive unspecified upgrades when and if available, and technical support. We recognize maintenance revenue over the term of the agreements, generally one year.
Make Business: Represents certain cloud-based product subscriptions. Main products include, but are not limited to, Assemble, Autodesk Build, BuildingConnected, Fusion 360 and Shotgrid. Certain products, such as Fusion 360, incorporate both Design and Make functionality and are classified as Make.
Net Revenue Retention Rate (NR3): Measures the year-over-year change in subscription and maintenance revenue for the population of customers that existed one year ago (“base customers”). Net revenue retention rate is calculated by dividing the current quarter subscription and maintenance revenue related to base customers by the total corresponding quarter subscription and maintenance revenue from one year ago. Subscription and maintenance revenue is based on USD reported revenue, and fluctuations caused by changes in foreign currency exchange rates and hedge gains or losses have not been eliminated. Subscription and maintenance revenue related to acquired companies, one year after acquisition, has been captured as existing customers until such data conforms to the calculation methodology. This may cause variability in the comparison.
Other Revenue: Consists of revenue from consulting, training, and other products and services, and is recognized as the products are delivered and services are performed.
Product Subscription: Provides customers a flexible, cost-effective way to access and manage 3D design, engineering, and entertainment software tools. Our product subscriptions currently represent a hybrid of desktop and cloud functionality, which provides a device-independent, collaborative design workflow for designers and their stakeholders.
Recurring Revenue: Consists of the revenue for the period from our traditional maintenance plans and revenue from our subscription plan offerings. It excludes subscription revenue related to consumer product offerings, select Creative Finishing product offerings, and third-party products. Recurring revenue acquired with the acquisition of a business is captured when total subscriptions are captured in our systems and may cause variability in the comparison of this calculation.
Remaining Performance Obligations (RPO): The sum of total short-term, long-term, and unbilled deferred revenue. Current remaining performance obligations is the amount of revenue we expect to recognize in the next twelve months.
Spend: The sum of cost of revenue and operating expenses.
Subscription Plan: Comprises our term-based product subscriptions, cloud service offerings, and EBAs. Subscriptions represent a combined hybrid offering of desktop software and cloud functionality which provides a device-independent, collaborative design workflow for designers and their stakeholders. With subscription, customers can use our software anytime, anywhere, and get access to the latest updates to previous versions.
Subscription Revenue: Includes our term-based product subscriptions, cloud service offerings, and flexible EBAs.
Unbilled Deferred Revenue: Unbilled deferred revenue represents contractually stated or committed orders under early renewal and multi-year billing plans for subscription, services, and maintenance for which the associated deferred revenue has not been recognized. Under FASB Accounting Standards Codification ("ASC") Topic 606, unbilled deferred revenue is not included as a receivable or deferred revenue on our Condensed Consolidated Balance Sheet.
Safe Harbor Statement
This press release contains forward-looking statements that involve risks and uncertainties, including quotations from management, statements in the paragraphs under “Business Outlook” above statements about our short-term and long-term goals, statements regarding our strategies, market and product positions, performance and results, and all statements that are not historical facts. There are a significant number of factors that could cause actual results to differ materially from statements made in this press release, including: our strategy to develop and introduce new products and services, exposing us to risks such as limited customer acceptance, costs related to product defects, and large expenditures; the effects of the COVID-19 pandemic and related public health measures; global economic and political conditions, including supply chain disruptions, resulting inflationary pressures and hiring conditions; costs and challenges associated with strategic acquisitions and investments; dependency on international revenue and operations, exposing us to significant international regulatory, economic, intellectual property, collections, currency exchange rate, taxation, political, and other risks; inability to predict subscription renewal rates and their impact on our future revenue and operating results; existing and increased competition and rapidly evolving technological changes; fluctuation of our financial results, key metrics and other operating metrics; deriving a substantial portion of our net revenue from a small number of solutions, including our AutoCAD-based software products and collections; any failure to successfully execute and manage initiatives to realign or introduce new business and sales initiatives; net revenue, billings, earnings, cash flow, or subscriptions shortfalls; social and ethical issues relating to the use of artificial intelligence in our offerings; security incidents or other incidents compromising the integrity of our or our customers’ offerings, services, data, or intellectual property; reliance on third parties to provide us with a number of operational and technical services as well as software; our highly complex software, which may contain undetected errors, defects, or vulnerabilities; increasing regulatory focus on privacy issues and expanding laws; governmental export and import controls that could impair our ability to compete in international markets or subject us to liability if we violate the controls; protection of our intellectual property rights and intellectual property infringement claims from others; the government procurement process; fluctuations in currency exchange rates; our debt service obligations; and our investment portfolio consisting of a variety of investment vehicles that are subject to interest rate trends, market volatility, and other economic factors. Our estimates as to tax rate are based on current tax law, including current interpretations of the Tax Cuts and Jobs Act, and could be affected by changing interpretations of that Act, as well as additional legislation and guidance around that Act.
Further information on potential factors that could affect the financial results of Autodesk are included in Autodesk's Form 10-K and subsequent forms 10-Q, which are on file with the U.S. Securities and Exchange Commission. Autodesk disclaims any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made.
Autodesk makes software for people who make things. If you’ve ever driven a high-performance car, admired a towering skyscraper, used a smartphone, or watched a great film, chances are you’ve experienced what millions of Autodesk customers are doing with our software. Autodesk gives you the power to make anything. For more information, visit autodesk.com or follow @autodesk.
Autodesk uses its investors.autodesk.com website as a means of disclosing material non-public information, announcing upcoming investor conferences and for complying with its disclosure obligations under Regulation FD. Accordingly, you should monitor our investor relations website in addition to following our press releases, SEC filings and public conference calls and webcasts.
Autodesk, AutoCAD, AutoCAD LT, BIM 360 and Fusion 360 are registered trademarks of Autodesk, Inc., and/or its subsidiaries and/or affiliates in the USA and/or other countries. All other brand names, product names or trademarks belong to their respective holders. Autodesk reserves the right to alter product and service offerings, and specifications and pricing at any time without notice, and is not responsible for typographical or graphical errors that may appear in this document.
© 2021 Autodesk, Inc. All rights reserved.
|Condensed Consolidated Statements of Operations|
|(In millions, except per share data)|
|Three Months Ended October 31,||Nine Months Ended October 31,|
|Total subscription and maintenance revenue||1,088.3||924.2||3,088.5||2,681.7|
|Total net revenue||1,125.8||952.4||3,174.8||2,751.2|
|Cost of revenue:|
|Cost of subscription and maintenance revenue||74.8||60.7||219.3||176.6|
|Cost of other revenue||17.7||15.4||47.6||47.5|
|Amortization of developed technologies||14.6||7.6||38.4||22.4|
|Total cost of revenue||107.1||83.7||305.3||246.5|
|Marketing and sales||419.4||359.3||1,195.3||1,051.5|
|Research and development||282.1||233.0||824.5||682.9|
|General and administrative||112.8||98.8||344.1||296.8|
|Amortization of purchased intangibles||11.1||9.6||30.4||28.8|
|Total operating expenses||825.4||700.7||2,394.3||2,060.0|
|Income from operations||193.3||168.0||475.2||444.7|
|Interest and other expense, net||(5.9)||(11.9)||(17.6)||(69.1)|
|Income before income taxes||187.4||156.1||457.6||375.6|
|Provision for income taxes||(50.7)||(23.9)||(49.7)||(78.7)|
|Basic net income per share||$||0.62||$||0.60||$||1.86||$||1.35|
|Diluted net income per share||$||0.61||$||0.59||$||1.83||$||1.34|
|Weighted average shares used in computing basic net income per share||220.0||219.6||219.8||219.4|
|Weighted average shares used in computing diluted net income per share||222.5||222.3||222.3||222.1|
|Condensed Consolidated Balance Sheets|
|October 31, 2021||January 31, 2021|
|Cash and cash equivalents||$||1,748.9||$||1,772.2|
|Accounts receivable, net||580.3||643.1|
|Prepaid expenses and other current assets||282.4||206.2|
|Total current assets||2,654.8||2,625.5|
|Long-term marketable securities||19.7||—|
|Computer equipment, software, furniture and leasehold improvements, net||193.6||192.8|
|Operating lease right-of-use assets||361.8||416.7|
|Intangible assets, net||498.2||199.3|
|Deferred income taxes, net||740.4||763.1|
|Long-term other assets||483.3||375.9|
|LIABILITIES AND STOCKHOLDERS’ EQUITY|
|Accrued income taxes||52.6||42.6|
|Operating lease liabilities||89.7||71.4|
|Other accrued liabilities||158.3||194.7|
|Total current liabilities||3,281.5||3,254.7|
|Long-term deferred revenue||779.9||859.3|
|Long-term operating lease liabilities||333.0||396.0|
|Long-term income taxes payable||22.0||15.9|
|Long-term deferred income taxes||52.0||11.4|
|Long-term notes payable, net||2,626.8||1,637.2|
|Long-term other liabilities||155.9||139.8|
|Common stock and additional paid-in capital||2,821.4||2,578.9|
|Accumulated other comprehensive loss||(102.4)||(125.9)|
|Total stockholders’ equity||1,279.9||965.5|
|Total liabilities and stockholders' equity||$||8,531.0||$||7,279.8|
|Condensed Consolidated Statements of Cash Flows|
|Nine Months Ended October 31,|
|Adjustments to reconcile net income to net cash provided by operating activities:|
|Depreciation, amortization and accretion||113.9||92.2|
|Stock-based compensation expense||409.8||291.5|
|Deferred income taxes||15.4||13.0|
|Changes in operating assets and liabilities, net of business combinations:|
|Prepaid expenses and other assets||(138.8)||(61.6)|
|Accounts payable and other liabilities||(67.4)||42.3|
|Accrued income taxes||13.0||22.2|
|Net cash provided by operating activities||808.5||779.6|
|Purchases of marketable securities||(56.5)||(21.0)|
|Sales and maturities of marketable securities||4.0||17.0|
|Purchases of developed technologies||(9.6)||(4.8)|
|Business combinations, net of cash acquired||(1,185.1)||(44.8)|
|Other investing activities||(2.3)||(55.5)|
|Net cash used in investing activities||(1,299.0)||(176.7)|
|Proceeds from issuance of common stock, net of issuance costs||113.3||112.9|
|Taxes paid related to net share settlement of equity awards||(147.8)||(105.0)|
|Repurchases of common stock||(482.7)||(399.4)|
|Proceeds from debt, net of discount||997.0||—|
|Repayment of debt||—||(450.0)|
|Other financing activities||(6.5)||(2.5)|
|Net cash provided by (used in) financing activities||473.3||(844.0)|
|Effect of exchange rate changes on cash and cash equivalents||(6.1)||3.4|
|Net decrease in cash and cash equivalents||(23.3)||(237.7)|
|Cash and cash equivalents at beginning of period||1,772.2||1,774.7|
|Cash and cash equivalents at end of period||$||1,748.9||$||1,537.0|
|Supplemental cash flow disclosure:|
|Non-cash financing activities:|
|Fair value of common stock issued to settle liability-classified restricted stock units||$||2.7||$||28.7|
|Fair value of common stock issued related to business combination||$||2.6||$||—|
|Reconciliation of GAAP financial measures to non-GAAP financial measures|
|(In millions, except per share data)|
|To supplement our condensed consolidated financial statements presented on a GAAP basis, we provide investors with certain non-GAAP measures including non-GAAP operating margin, non-GAAP income from operations, non-GAAP diluted net income per share, and free cash flow. For our internal budgeting and resource allocation process and as a means to evaluate period-to-period comparisons, we use non-GAAP measures to supplement our condensed consolidated financial statements presented on a GAAP basis. These non-GAAP measures do not include certain items that may have a material impact upon our future reported financial results. We use non-GAAP measures in making operating decisions because we believe those measures provide meaningful supplemental information regarding our earning potential and performance for management by excluding certain expenses and charges that may not be indicative of our core business operating results. For the reasons set forth below, we believe these non-GAAP financial measures are useful to investors both because (1) they allow for greater transparency with respect to key metrics used by management in its financial and operational decision-making and (2) they are used by our institutional investors and the analyst community to help them analyze the health of our business. This allows investors and others to better understand and evaluate our operating results and future prospects in the same manner as management, compare financial results across accounting periods and to those of peer companies and to better understand the long-term performance of our core business. We also use some of these measures for purposes of determining company-wide incentive compensation.|
|There are limitations in using non-GAAP financial measures because non-GAAP financial measures are not prepared in accordance with GAAP and may be different from non-GAAP financial measures used by other companies. The non-GAAP financial measures are limited in value because they exclude certain items that may have a material impact upon our reported financial results. In addition, they are subject to inherent limitations as they reflect the exercise of judgments by management about which charges are excluded from the non-GAAP financial measures. We compensate for these limitations by analyzing current and future results on a GAAP basis as well as a non-GAAP basis and also by providing GAAP measures in our public disclosures. The presentation of non-GAAP financial information is meant to be considered in addition to, not as a substitute for or in isolation from, the directly comparable financial measures prepared in accordance with GAAP. We urge investors to review the reconciliation of our non-GAAP financial measures to the comparable GAAP financial measures included in this presentation, and not to rely on any single financial measure to evaluate our business.|
|The following table shows Autodesk's GAAP results reconciled to non-GAAP results included in this release.|
|Three Months Ended October 31,||Nine Months Ended October 31,|
|GAAP operating margin||17||%||18||%||15||%||16||%|
|Stock-based compensation expense||13||%||10||%||13||%||11||%|
|Amortization of developed technologies||1||%||1||%||1||%||1||%|
|Amortization of purchased intangibles||1||%||1||%||1||%||1||%|
|Non-GAAP operating margin (1)||32||%||30||%||31||%||29||%|
|GAAP income from operations||$||193.3||$||168.0||$||475.2||$||444.7|
|Stock-based compensation expense||143.7||97.4||412.7||291.5|
|Amortization of developed technologies||13.5||7.6||37.3||22.4|
|Amortization of purchased intangibles||10.8||9.6||30.1||28.8|
|Non-GAAP income from operations||$||365.0||$||287.1||$||975.8||$||797.3|
|GAAP diluted net income per share||$||0.61||$||0.59||$||1.83||$||1.34|
|Stock-based compensation expense||0.65||0.44||1.86||1.31|
|Amortization of developed technologies||0.06||0.04||0.17||0.10|
|Amortization of purchased intangibles||0.05||0.04||0.14||0.13|
|(Gain) loss on strategic investments and dispositions, net||(0.03)||—||(0.06)||0.14|
|Discrete GAAP tax items||(0.03)||0.02||(0.28)||0.02|
|Income tax effect of non-GAAP adjustments||0.01||(0.11)||(0.18)||(0.21)|
|Non-GAAP diluted net income per share||$||1.33||$||1.04||$||3.57||$||2.87|
|Net cash provided by operating activities||$||270.4||$||361.1||$||808.5||$||779.6|
|Free cash flow||$||257.0||$||340.2||$||759.0||$||712.0|
(1) Totals may not sum due to rounding.