Net Income | -10.1 | -88.58 | -200.96 | 24.71 | 10.34 | |
Depreciation & Amortization | 7.45 | 9.43 | 12.96 | 10.99 | 8.09 | |
Other Amortization | 17.79 | 12.67 | 11.24 | 11.36 | 9.4 | |
Loss (Gain) From Sale of Assets | -1.25 | -0.18 | -0.5 | 1.45 | 0.97 | |
Asset Writedown & Restructuring Costs | - | - | 50.55 | - | - | |
Loss (Gain) From Sale of Investments | - | 3.5 | -1.26 | - | -0.5 | |
Stock-Based Compensation | 5.53 | 5.28 | 18.58 | 23.57 | 1.19 | |
Provision & Write-off of Bad Debts | -0.39 | -0.58 | 0.79 | -0.16 | 0.32 | |
Other Operating Activities | -5.54 | 54.86 | 97.83 | -77.17 | -1.09 | |
Change in Accounts Receivable | 25.82 | 40.57 | 27.46 | -12.95 | -7.09 | |
Change in Accounts Payable | -30.46 | 19.15 | 11.18 | 3.55 | -1.52 | |
Change in Unearned Revenue | -1.25 | -7.1 | 7.15 | -5.76 | 1 | |
Change in Other Net Operating Assets | -13.28 | -49.72 | -28.02 | -1.64 | 6.45 | |
Operating Cash Flow | -20.68 | -6.1 | -7.86 | 0.8 | 27.55 | |
Operating Cash Flow Growth | - | - | - | -97.11% | - | |
Capital Expenditures | -0.69 | -0.96 | -5.42 | -4.98 | -4.71 | |
Sale of Property, Plant & Equipment | 0.35 | 0.18 | 0.5 | - | - | |
Cash Acquisitions | - | - | - | -189.89 | - | |
Divestitures | - | - | - | -2.12 | -0.27 | |
Sale (Purchase) of Intangibles | -12.08 | -13.93 | -12.36 | -11.04 | -9.83 | |
Other Investing Activities | 191.08 | - | - | - | - | |
Investing Cash Flow | 178.66 | -14.72 | -17.29 | -208.03 | -14.8 | |
Long-Term Debt Issued | - | 2.13 | 5 | 152.81 | 237.28 | |
Long-Term Debt Repaid | -154.34 | -1.8 | - | -1.31 | -217.98 | |
Net Debt Issued (Repaid) | -154.34 | 0.33 | 5 | 151.5 | 19.3 | |
Issuance of Common Stock | 1.03 | 0.93 | 0.46 | 41.98 | 0.16 | |
Repurchase of Common Stock | -0.39 | -0.45 | -1.7 | - | - | |
Other Financing Activities | -0.9 | - | -0.59 | -11.65 | - | |
Financing Cash Flow | -154.6 | 0.81 | 3.18 | 181.82 | 19.46 | |
Foreign Exchange Rate Adjustments | -0.37 | -0.12 | -1.99 | -0.99 | -0.1 | |
Net Cash Flow | 3.01 | -20.14 | -23.96 | -26.39 | 32.1 | |
Free Cash Flow | -21.37 | -7.07 | -13.28 | -4.19 | 22.85 | |
Free Cash Flow Margin | -11.25% | -3.07% | -4.08% | -1.09% | 7.11% | |
Free Cash Flow Per Share | -0.57 | -0.20 | -0.39 | -0.60 | 7.65 | |
Cash Interest Paid | 11.93 | 17.17 | 15.73 | 0.9 | 1.1 | |
Cash Income Tax Paid | 0.51 | 1.3 | 2.03 | 1.23 | 0.08 | |
Levered Free Cash Flow | 3.85 | 12.04 | 21.75 | 6.66 | 10.62 | |
Unlevered Free Cash Flow | 2 | 14.32 | 24.23 | 7.96 | 11.19 | |
Change in Net Working Capital | -2.99 | -27.37 | -34.42 | 17.11 | 0.53 | |