Net Income | 18.23 | 25.11 | 7.4 | 3.75 | -0.89 | 2.43 | |
Depreciation & Amortization | 10.46 | 8.98 | 7.81 | 6.01 | 4.89 | 4.4 | |
Loss (Gain) From Sale of Assets | -0.15 | -0.26 | -0.03 | -0.76 | -0.68 | -0.58 | |
Stock-Based Compensation | 0.03 | 0.04 | - | - | - | - | |
Provision & Write-off of Bad Debts | 0.69 | 0.69 | - | - | - | - | |
Other Operating Activities | -2.39 | -0.21 | 2.57 | 2.82 | 0.36 | 0.33 | |
Change in Accounts Receivable | -7.64 | -18.34 | -15.71 | -28.34 | -3.46 | 4.58 | |
Change in Accounts Payable | 0.44 | 1.65 | 1.71 | 13.03 | 2.06 | 2.3 | |
Change in Unearned Revenue | 5.95 | -0.79 | 11.72 | 2.87 | -1.7 | 1.4 | |
Change in Other Net Operating Assets | 2.85 | 1.82 | 5.6 | 8.89 | 0.22 | 0.12 | |
Operating Cash Flow | 28.48 | 18.68 | 21.07 | 8.28 | 0.8 | 14.99 | |
Operating Cash Flow Growth | 207.07% | -11.35% | 154.30% | 936.96% | -94.67% | 246.34% | |
Capital Expenditures | -10.26 | -8.76 | -10.82 | -5.31 | -6.05 | -3.53 | |
Sale of Property, Plant & Equipment | 0.71 | 1.06 | 0.65 | 1.07 | 0.76 | 0.77 | |
Cash Acquisitions | -21.08 | -0.3 | - | -4.04 | -3.4 | - | |
Investing Cash Flow | -30.63 | -8 | -10.18 | -8.28 | -8.69 | -2.77 | |
Short-Term Debt Issued | - | - | 1.26 | 4.69 | 8.03 | - | |
Long-Term Debt Issued | - | - | 3.1 | - | - | 13.14 | |
Total Debt Issued | 14.61 | - | 4.36 | 4.69 | 8.03 | 13.14 | |
Short-Term Debt Repaid | - | -9.66 | - | - | - | -3.52 | |
Long-Term Debt Repaid | - | -3.49 | -5.19 | -4.28 | -2.82 | -13.93 | |
Total Debt Repaid | -14.09 | -13.15 | -5.19 | -4.28 | -2.82 | -17.45 | |
Net Debt Issued (Repaid) | 0.52 | -13.15 | -0.84 | 0.41 | 5.21 | -4.31 | |
Repurchase of Common Stock | -0.04 | -0.04 | -0.22 | - | - | -0.27 | |
Preferred Dividends Paid | - | - | - | - | -0.31 | -0.31 | |
Common Dividends Paid | -0.5 | -0.99 | -0.83 | - | - | - | |
Dividends Paid | -0.5 | -0.99 | -0.83 | - | -0.31 | -0.31 | |
Financing Cash Flow | -0.02 | -14.19 | -1.89 | -0.81 | 4.9 | -5.58 | |
Net Cash Flow | -2.17 | -3.51 | 9 | -0.8 | -2.99 | 6.64 | |
Free Cash Flow | 18.23 | 9.92 | 10.25 | 2.98 | -5.25 | 11.45 | |
Free Cash Flow Growth | 2738.64% | -3.16% | 244.21% | - | - | 1090.45% | |
Free Cash Flow Margin | 4.95% | 2.82% | 3.37% | 1.51% | -4.29% | 9.61% | |
Free Cash Flow Per Share | 1.10 | 0.60 | 0.61 | 0.18 | -0.39 | 0.66 | |
Cash Interest Paid | 2.14 | 2.07 | 2.3 | 0.85 | 0.56 | 0.49 | |
Cash Income Tax Paid | 7.02 | 7.01 | 0.03 | 0.05 | 0.25 | 0.79 | |
Levered Free Cash Flow | 1.03 | -3.66 | 3.11 | -2.5 | -4.77 | 11.26 | |
Unlevered Free Cash Flow | 2.49 | -2.29 | 4.61 | -1.88 | -4.33 | 11.56 | |
Change in Net Working Capital | 4.52 | 14.95 | 0.52 | 6.64 | 2.47 | -8.41 | |