Net Income | -29.28 | -63.22 | -123.33 | -10.06 | 2.21 | |
Depreciation & Amortization | 9.93 | 10.88 | 13.21 | 13.17 | 15.3 | |
Loss (Gain) From Sale of Assets | - | - | 0.02 | - | - | |
Asset Writedown & Restructuring Costs | 2.24 | 55.41 | 111.26 | 0.35 | 0.82 | |
Stock-Based Compensation | 1.97 | 3.76 | 4.09 | 4.76 | 5.39 | |
Provision & Write-off of Bad Debts | 0.4 | 0.12 | 0.45 | 0.09 | 0.27 | |
Other Operating Activities | 3.52 | 0.28 | 0.04 | 5.41 | 3.3 | |
Change in Accounts Receivable | 9.47 | 6.51 | 6.62 | -7.65 | -1.99 | |
Change in Accounts Payable | -2.18 | 4.76 | -9.94 | 8.44 | -13.88 | |
Change in Unearned Revenue | 0.31 | -0.58 | 0.14 | -0.72 | 0.23 | |
Change in Other Net Operating Assets | -10.5 | -9.78 | -0.59 | -1.37 | 8.65 | |
Operating Cash Flow | -14.1 | 8.14 | 1.96 | 12.42 | 20.3 | |
Operating Cash Flow Growth | - | 314.36% | -84.19% | -38.79% | -21.98% | |
Capital Expenditures | -0.01 | -0.03 | -0.02 | -0.04 | -0.06 | |
Cash Acquisitions | - | -1.25 | -1.04 | - | -1.43 | |
Sale (Purchase) of Intangibles | -6.2 | -5.84 | -4.38 | -2.96 | -2.78 | |
Investing Cash Flow | -6.21 | -7.11 | -5.44 | -2.99 | -4.27 | |
Long-Term Debt Issued | 67.49 | - | - | 49.62 | - | |
Long-Term Debt Repaid | -68.23 | -10 | -5 | -46.74 | -11.8 | |
Net Debt Issued (Repaid) | -0.74 | -10 | -5 | 2.89 | -11.8 | |
Issuance of Common Stock | 5.75 | - | - | 1.07 | - | |
Repurchase of Common Stock | - | -0.24 | -0.45 | -0.72 | -1.82 | |
Other Financing Activities | 10.19 | -0.53 | - | -0.77 | - | |
Financing Cash Flow | 15.21 | -10.77 | -5.45 | 2.47 | -13.62 | |
Net Cash Flow | -5.11 | -9.74 | -8.92 | 11.9 | 2.41 | |
Free Cash Flow | -14.12 | 8.11 | 1.95 | 12.39 | 20.23 | |
Free Cash Flow Growth | - | 316.69% | -84.28% | -38.78% | -15.45% | |
Free Cash Flow Margin | -5.54% | 2.72% | 0.54% | 3.76% | 6.51% | |
Free Cash Flow Per Share | -0.87 | 0.59 | 0.14 | 0.93 | 1.53 | |
Cash Interest Paid | 3.55 | 2.98 | 1.76 | 1.72 | 3.8 | |
Cash Income Tax Paid | -0.32 | -0.27 | 1.01 | 0.36 | 0.84 | |
Levered Free Cash Flow | -12.78 | 5.11 | 13.17 | 17.34 | 21.49 | |
Unlevered Free Cash Flow | -9.81 | 7.11 | 14.4 | 18.71 | 24.83 | |
Change in Net Working Capital | 4.6 | -3.16 | 1.82 | -2.45 | 4.71 | |