Net Income | -44.54 | -21.67 | -24.58 | -122.55 | -7.29 | |
Depreciation & Amortization | 1.64 | 1.12 | 0.5 | 0.46 | 0.1 | |
Other Amortization | 5.26 | 0.3 | - | - | - | |
Loss (Gain) From Sale of Assets | - | 0 | 0.28 | 9.66 | - | |
Asset Writedown & Restructuring Costs | - | - | 6.76 | 80.54 | - | |
Loss (Gain) From Sale of Investments | - | 0.07 | 0.94 | - | - | |
Stock-Based Compensation | 1.52 | 1.24 | 2.94 | 5.24 | 0.09 | |
Other Operating Activities | 22.26 | 0.64 | -11.52 | 5.46 | - | |
Change in Accounts Payable | 0.18 | -2.9 | 2.03 | -0.49 | -0.93 | |
Change in Unearned Revenue | -0.58 | 0.58 | - | - | - | |
Change in Other Net Operating Assets | -1.58 | 0.2 | 1.68 | -1.81 | -0.07 | |
Operating Cash Flow | -15.84 | -20.41 | -20.98 | -23.49 | -8.1 | |
Capital Expenditures | -0.37 | -0.02 | -0.3 | -0.15 | -0.04 | |
Sale of Property, Plant & Equipment | 0 | - | 0.25 | - | - | |
Cash Acquisitions | - | - | - | -22.71 | - | |
Divestitures | - | - | - | 0.12 | - | |
Investing Cash Flow | -0.37 | -0.02 | -0.05 | -22.74 | -0.04 | |
Short-Term Debt Issued | - | 1.5 | - | - | - | |
Long-Term Debt Issued | 5.29 | 16.5 | - | - | 0.31 | |
Total Debt Issued | 5.29 | 18 | - | - | 0.31 | |
Short-Term Debt Repaid | - | -1.5 | - | - | - | |
Long-Term Debt Repaid | - | - | -0 | -0.94 | - | |
Total Debt Repaid | - | -1.5 | -0 | -0.94 | - | |
Net Debt Issued (Repaid) | 5.29 | 16.5 | -0 | -0.94 | 0.31 | |
Issuance of Common Stock | 1.14 | 0.32 | 19.71 | 62.54 | 4.36 | |
Repurchase of Common Stock | - | - | -0.01 | - | - | |
Preferred Dividends Paid | - | -0.02 | -0.02 | -0.01 | - | |
Dividends Paid | - | -0.02 | -0.02 | -0.01 | - | |
Other Financing Activities | -0.17 | -0.25 | -0.11 | - | - | |
Financing Cash Flow | 6.26 | 16.56 | 19.58 | 61.59 | 4.67 | |
Net Cash Flow | -9.94 | -3.87 | -1.44 | 15.36 | -3.47 | |
Free Cash Flow | -16.21 | -20.43 | -21.27 | -23.64 | -8.14 | |
Free Cash Flow Margin | -2784.36% | -30039.71% | - | - | - | |
Free Cash Flow Per Share | -1.19 | -3.84 | -6.97 | -10.92 | -9.26 | |
Cash Interest Paid | 0.05 | 0.02 | 0.03 | 0.23 | - | |
Cash Income Tax Paid | 0 | 0 | 0.02 | 0 | - | |
Levered Free Cash Flow | -7.18 | -13.45 | -10.25 | -12.4 | -6.02 | |
Unlevered Free Cash Flow | -8.22 | -13.37 | -10.23 | -12.36 | -5.99 | |
Change in Net Working Capital | 0.23 | 2.79 | -3.65 | 0.75 | 1.61 | |