Local Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2014	FY 2013	FY 2012	FY 2011	FY 2010
Period Ending	Mar '15 Mar 31, 2015	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011	Dec '10 Dec 31, 2010
Net Income	-7.25	-5.5	-10.36	-24.24	-14.56	4.22
Depreciation & Amortization	1.87	1.94	2.34	5.98	6.73	6.45
Other Amortization	2.64	2.63	2.74	2.19	2.01	0.7
Loss (Gain) From Sale of Assets	-	-	-	-1.46	-	-
Asset Writedown & Restructuring Costs	-	-	-	10.55	-	-
Stock-Based Compensation	0.64	0.77	1.64	2.9	3.82	2.91
Provision & Write-off of Bad Debts	0.82	0.86	2.33	1.53	0.13	0.13
Other Operating Activities	-0.67	0.37	0.4	-0.09	-2.51	-0.72
Change in Accounts Receivable	10	8.02	-7.08	1.27	-1.26	-2.15
Change in Accounts Payable	-4.6	-4.78	5.93	-6.39	4.55	-0.16
Change in Unearned Revenue	-0.05	-0.09	-0	-0.1	-0.47	0.07
Change in Other Net Operating Assets	0.24	0.51	0.22	-1.03	0.81	-3.14
Operating Cash Flow	3.64	4.72	1.2	-8.89	-0.75	8.31
Operating Cash Flow Growth	-	291.94%	-	-	-	142.61%
Capital Expenditures	-3	-3.46	-3.58	-3.36	-4.36	-6.27
Cash Acquisitions	-	-	-	-	-15.97	-5.78
Sale (Purchase) of Intangibles	-	-	-	-	-0.82	-4.94
Other Investing Activities	0.39	0.39	0.04	3.48	-	0.04
Investing Cash Flow	-2.61	-3.07	-3.54	0.12	-21.15	-16.94
Short-Term Debt Issued	-	-	0.34	2	8	7
Long-Term Debt Issued	-	-	5	-	-	-
Total Debt Issued	7.09	-	5.34	2	8	7
Short-Term Debt Repaid	-	-2.46	-	-	-7	-3
Long-Term Debt Repaid	-	-1.88	-1.13	-	-	-
Total Debt Repaid	-9.16	-4.33	-1.13	-	-7	-3
Net Debt Issued (Repaid)	-2.07	-4.33	4.22	2	1	4
Issuance of Common Stock	0.11	0.11	0.03	0.08	18.52	8.89
Repurchase of Common Stock	-	-	-	-	-	-1.22
Other Financing Activities	-0.5	-0.05	-0.53	-0.01	-0.3	-0.03
Financing Cash Flow	-2.46	-4.27	3.71	2.07	19.22	11.64
Net Cash Flow	-1.42	-2.63	1.37	-6.7	-2.69	3
Free Cash Flow	0.64	1.25	-2.38	-12.25	-5.11	2.04
Free Cash Flow Growth	-	-	-	-	-	36.64%
Free Cash Flow Margin	0.92%	1.51%	-2.52%	-12.76%	-6.53%	2.43%
Free Cash Flow Per Share	0.03	0.05	-0.10	-0.55	-0.24	0.12
Cash Interest Paid	0.67	0.73	0.63	0.43	0.23	0.27
Cash Income Tax Paid	0.01	0.01	0.01	0.01	0.01	0.08
Levered Free Cash Flow	0.79	2.52	1.7	-6.3	-0.16	-4.3
Unlevered Free Cash Flow	4.08	3.89	3.16	-6.02	0.13	-4.12
Change in Working Capital	5.59	3.66	-0.93	-6.25	3.63	-5.39

Source: S&P Global Market Intelligence. Standard template. Financial Sources.