Net Income | -617.56 | -602.9 | -513.48 | -351.13 | 416.73 | |
Depreciation & Amortization | 51.45 | 35.26 | 53.03 | 50.82 | 68.55 | |
Loss (Gain) From Sale of Assets | 19.58 | -31.75 | -7.51 | 2.93 | -390.8 | |
Asset Writedown & Restructuring Costs | 273.53 | 534.83 | 261.84 | 394.98 | 150.38 | |
Loss (Gain) From Sale of Investments | 9.32 | -21.79 | -6.88 | -182.75 | -635.09 | |
Loss (Gain) on Equity Investments | 16.57 | 2.56 | 12.14 | -60.99 | 5.23 | |
Stock-Based Compensation | 26.1 | 33.55 | 7.86 | 7.15 | 80.98 | |
Provision & Write-off of Bad Debts | 11 | 12.36 | 29.56 | 13.69 | 10.61 | |
Other Operating Activities | 85.88 | -23.86 | 81.73 | -12.42 | -11.48 | |
Change in Accounts Receivable | -77.52 | -122.48 | -103.57 | 56.99 | 179.22 | |
Change in Accounts Payable | 47.74 | 9.7 | -10.39 | 31.27 | 104.73 | |
Change in Income Taxes | 3.86 | -3.53 | -11.78 | 17.95 | -32.44 | |
Change in Other Net Operating Assets | -88.27 | 728.51 | -216.8 | 134.31 | 7.24 | |
Operating Cash Flow | -238.32 | 550.46 | -424.25 | 102.81 | -46.13 | |
Capital Expenditures | -22.83 | -9.68 | -6.78 | -46.82 | -59.27 | |
Sale of Property, Plant & Equipment | 3.55 | 31.75 | 7.52 | 0.2 | 2.72 | |
Cash Acquisitions | - | -238.15 | - | - | - | |
Divestitures | - | - | - | 45.04 | 159.82 | |
Investment in Securities | -14.82 | 169.36 | 190.32 | 274.36 | 1,787 | |
Other Investing Activities | -7 | - | - | -61.15 | -7.4 | |
Investing Cash Flow | -34.09 | -49.06 | 189.05 | 220.84 | 1,880 | |
Long-Term Debt Issued | - | - | - | - | 70.12 | |
Long-Term Debt Repaid | -5 | - | - | - | -65.42 | |
Net Debt Issued (Repaid) | -5 | - | - | - | 4.7 | |
Issuance of Common Stock | - | - | - | - | 2.51 | |
Other Financing Activities | 74.11 | -6.78 | -4.87 | -9.64 | -22.09 | |
Financing Cash Flow | 69.11 | -6.78 | -4.87 | -9.64 | -1,451 | |
Foreign Exchange Rate Adjustments | 16.14 | 9.07 | 171.85 | -29.76 | -68.76 | |
Net Cash Flow | -187.16 | 503.7 | -68.21 | 284.25 | 314.81 | |
Free Cash Flow | -261.15 | 540.78 | -431.03 | 55.99 | -105.4 | |
Free Cash Flow Margin | -32.37% | 80.77% | -48.76% | 7.14% | -6.79% | |
Free Cash Flow Per Share | -8.69 | 18.36 | -14.93 | 1.96 | -3.71 | |
Cash Interest Paid | 0.06 | - | - | 0.01 | 0.22 | |
Cash Income Tax Paid | 2.69 | 1.75 | 12.37 | 5.97 | 9.02 | |
Levered Free Cash Flow | -313.56 | 879.28 | -359.15 | 173.33 | 8.62 | |
Unlevered Free Cash Flow | -313.56 | 879.97 | -359.15 | 173.33 | 8.87 | |
Change in Net Working Capital | 190.56 | -951.73 | 272.27 | -305.65 | -233.7 | |