Net Income | 19.99 | 6.86 | 34.58 | 23.74 | -14.36 | |
Depreciation & Amortization | 15.88 | 16.43 | 10.57 | 7.07 | 5.51 | |
Loss (Gain) From Sale of Assets | -0.02 | 0.92 | 0.02 | 0.03 | -0.03 | |
Asset Writedown & Restructuring Costs | 8.31 | - | 2.92 | - | - | |
Loss (Gain) on Equity Investments | 0.32 | 0.34 | -0.01 | 0.07 | - | |
Stock-Based Compensation | 13.63 | 20.97 | 8.05 | 1.38 | 0.69 | |
Provision & Write-off of Bad Debts | 5.24 | 3.6 | 3.82 | 4.47 | 1.89 | |
Other Operating Activities | -12.52 | -0.23 | -17.91 | -9.91 | -0.74 | |
Change in Accounts Receivable | 41.27 | -160.52 | -8.42 | -58 | -16.15 | |
Change in Accounts Payable | 8.56 | -1.78 | 3.64 | 11.88 | 3.01 | |
Change in Other Net Operating Assets | -30.32 | 49.18 | -8.4 | 17.31 | 9.54 | |
Operating Cash Flow | 70.34 | -64.22 | 28.87 | -1.95 | -10.65 | |
Capital Expenditures | -3.83 | -7.58 | -3.2 | -4.81 | -4.36 | |
Sale of Property, Plant & Equipment | 0.27 | 0.75 | 0 | 0.07 | 0.28 | |
Cash Acquisitions | - | -20.2 | -32.95 | -1.3 | - | |
Sale (Purchase) of Intangibles | -2 | -2.54 | -2.3 | -1.85 | -1.95 | |
Investment in Securities | -5.31 | -0.3 | - | -0.66 | - | |
Other Investing Activities | - | - | - | -0.05 | - | |
Investing Cash Flow | -10.87 | -29.88 | -38.45 | -8.59 | -6.04 | |
Short-Term Debt Issued | 45 | 25 | - | 8 | - | |
Total Debt Issued | 45 | 25 | - | 8 | - | |
Short-Term Debt Repaid | -40 | - | -0.03 | -8 | - | |
Long-Term Debt Repaid | -4.39 | -4.3 | -3.91 | -2.82 | -2.28 | |
Total Debt Repaid | -44.39 | -4.3 | -3.94 | -10.82 | -2.28 | |
Net Debt Issued (Repaid) | 0.61 | 20.7 | -3.94 | -2.82 | -2.28 | |
Issuance of Common Stock | 0.03 | 1.58 | 1.98 | 178.73 | - | |
Repurchase of Common Stock | -14.93 | -2.31 | -3.73 | - | - | |
Other Financing Activities | -9.87 | -18.86 | -0.49 | -20.7 | 1.47 | |
Financing Cash Flow | -24.15 | 1.12 | -6.18 | 155.21 | -0.81 | |
Foreign Exchange Rate Adjustments | -0.19 | 1.09 | 0.76 | -0.02 | 0.2 | |
Net Cash Flow | 35.12 | -91.89 | -15 | 144.65 | -17.31 | |
Free Cash Flow | 66.5 | -71.81 | 25.67 | -6.76 | -15.02 | |
Free Cash Flow Margin | 10.79% | -11.50% | 5.83% | -2.12% | -15.96% | |
Free Cash Flow Per Share | 0.61 | -0.68 | 0.25 | -0.07 | -0.26 | |
Cash Interest Paid | 2.91 | 0.85 | 0.76 | 0.84 | 1.05 | |
Cash Income Tax Paid | 7.25 | 4.25 | 1.51 | 0.62 | 0.12 | |
Levered Free Cash Flow | 48.59 | -85.24 | 35.01 | -10.4 | -10.81 | |
Unlevered Free Cash Flow | 50.42 | -84.64 | 35.44 | -9.92 | -10.68 | |
Change in Net Working Capital | -8.81 | 121.49 | -8.67 | 21.31 | 1.33 | |