Net Income | -128.17 | -28.2 | 7.98 | 20.62 | -48 | |
Depreciation & Amortization | 55.88 | 45.27 | 31.11 | 30.8 | 30.2 | |
Other Amortization | 2.89 | 2.7 | 9.72 | 1.57 | 1.61 | |
Loss (Gain) From Sale of Assets | 1.46 | -0.97 | 2.17 | 0.39 | -14.28 | |
Asset Writedown & Restructuring Costs | 43.72 | - | - | - | 34.12 | |
Loss (Gain) From Sale of Investments | - | - | - | - | 1 | |
Loss (Gain) on Equity Investments | - | -1.12 | -3.25 | - | - | |
Stock-Based Compensation | 0.07 | 3.61 | 3.34 | 2.65 | -0.21 | |
Other Operating Activities | 32.11 | -6.51 | -9.43 | 1.07 | 3.37 | |
Change in Accounts Receivable | 6.86 | -5.97 | 0.14 | -1.22 | 2.5 | |
Change in Inventory | 0.91 | 0.32 | -0.14 | 0.19 | 0.35 | |
Change in Accounts Payable | -3.36 | -6.11 | -1.94 | -4.94 | 4.64 | |
Change in Income Taxes | -15.92 | 8.27 | -5.98 | 2.6 | 4.14 | |
Change in Other Net Operating Assets | 0.26 | 12.76 | 3.69 | 5.47 | -10.42 | |
Operating Cash Flow | -3.3 | 24.06 | 37.4 | 59.19 | 9.01 | |
Operating Cash Flow Growth | - | -35.68% | -36.82% | 557.30% | -52.05% | |
Capital Expenditures | -59.24 | -59.62 | -19.19 | -10.01 | -10.71 | |
Sale of Property, Plant & Equipment | 0.08 | 0.09 | 6.45 | 0.04 | - | |
Cash Acquisitions | - | -150.85 | -95 | - | -1.16 | |
Sale (Purchase) of Intangibles | -1.76 | -0.54 | -0.39 | - | - | |
Other Investing Activities | 0.03 | 3.92 | 4.99 | -0.02 | 6.58 | |
Investing Cash Flow | -60.89 | -207 | -103.14 | -9.99 | -5.29 | |
Long-Term Debt Issued | 13.37 | 227.75 | 355 | - | 17.35 | |
Long-Term Debt Repaid | -8.7 | -57.12 | -171.55 | -4.15 | -13.19 | |
Net Debt Issued (Repaid) | 4.66 | 170.63 | 183.45 | -4.15 | 4.16 | |
Issuance of Common Stock | - | 0.13 | 0.29 | 0.25 | - | |
Repurchase of Common Stock | -0.24 | -1.29 | -0.43 | - | - | |
Other Financing Activities | -8.8 | -19.6 | -22.14 | -0.81 | -1.03 | |
Financing Cash Flow | -4.38 | 149.86 | 161.16 | -4.71 | 3.13 | |
Foreign Exchange Rate Adjustments | -4.01 | 2.54 | -1.33 | -0.12 | 1.19 | |
Net Cash Flow | -72.58 | -30.54 | 94.09 | 44.36 | 8.04 | |
Free Cash Flow | -62.53 | -35.57 | 18.2 | 49.18 | -1.7 | |
Free Cash Flow Growth | - | - | -62.98% | - | - | |
Free Cash Flow Margin | -10.86% | -6.46% | 4.23% | 12.66% | -0.56% | |
Free Cash Flow Per Share | -2.04 | -1.18 | 0.58 | 1.57 | -0.06 | |
Cash Interest Paid | 88.15 | 81.94 | 53.28 | 39.03 | 38.83 | |
Cash Income Tax Paid | 16.44 | 5.75 | 8.08 | 4.98 | 1.37 | |
Levered Free Cash Flow | -43.86 | 89.87 | -63.27 | 46.94 | 1.95 | |
Unlevered Free Cash Flow | 17.85 | 145.88 | -31.84 | 72.15 | 27.28 | |
Change in Net Working Capital | 7.12 | -116.11 | 89.9 | -5.89 | 10.63 | |