Net Income | 0.14 | 3.26 | 1.92 | 2.53 | 3.32 | |
Depreciation & Amortization | 0.76 | 0.72 | 0.82 | 0.77 | 0.75 | |
Loss (Gain) From Sale of Assets | - | -0 | - | 0 | -0.65 | |
Stock-Based Compensation | 0.05 | 0.06 | - | - | - | |
Provision & Write-off of Bad Debts | 0.09 | 0.43 | -0.56 | -0.15 | - | |
Other Operating Activities | -0.4 | -0.67 | 0.2 | -0.06 | 0.03 | |
Change in Accounts Receivable | 6.13 | -3.84 | 4.08 | -8.82 | -0.26 | |
Change in Inventory | 2.18 | -1.44 | 0.89 | -3.41 | -1.44 | |
Change in Accounts Payable | -5.38 | 3.98 | 1.96 | -0.24 | 0.65 | |
Change in Unearned Revenue | -0.83 | -0.91 | 0.19 | 3.04 | 0.22 | |
Change in Income Taxes | -0.51 | 0.99 | -0.59 | -0.4 | -0.03 | |
Change in Other Net Operating Assets | 10.8 | -5.02 | -0.88 | 1.1 | 0.6 | |
Operating Cash Flow | 12.99 | -2.45 | 8.03 | -5.65 | 3.2 | |
Operating Cash Flow Growth | - | - | - | - | 36.55% | |
Capital Expenditures | -3.07 | -0.16 | -0.21 | -0.92 | -0.66 | |
Sale of Property, Plant & Equipment | - | 0 | - | 0.02 | 0.72 | |
Sale (Purchase) of Intangibles | - | -3.44 | - | - | - | |
Investing Cash Flow | -3.07 | -3.59 | -0.21 | -0.9 | 0.06 | |
Short-Term Debt Issued | 1.22 | 5.59 | 21.72 | 35.82 | 41.69 | |
Long-Term Debt Issued | 2.76 | 12.5 | 10.4 | 6.22 | - | |
Total Debt Issued | 3.98 | 18.09 | 32.12 | 42.04 | 41.69 | |
Short-Term Debt Repaid | -4.5 | -12.98 | -41.71 | -35.27 | -46.38 | |
Long-Term Debt Repaid | -8.3 | -16.53 | -0.15 | -7.18 | - | |
Total Debt Repaid | -12.79 | -29.51 | -41.87 | -42.45 | -46.38 | |
Net Debt Issued (Repaid) | -8.81 | -11.43 | -9.74 | -0.4 | -4.69 | |
Issuance of Common Stock | - | 23.01 | - | 21.68 | - | |
Financing Cash Flow | -8.81 | 11.58 | -9.74 | 21.28 | -4.69 | |
Foreign Exchange Rate Adjustments | 0.46 | 0.88 | -0.19 | 0.22 | 0.11 | |
Net Cash Flow | 1.57 | 6.42 | -2.11 | 14.95 | -1.31 | |
Free Cash Flow | 9.93 | -2.61 | 7.82 | -6.57 | 2.54 | |
Free Cash Flow Growth | - | - | - | - | 77.09% | |
Free Cash Flow Margin | 13.36% | -3.09% | 10.24% | -9.35% | 4.29% | |
Free Cash Flow Per Share | 0.70 | -0.18 | 0.59 | -0.54 | 0.25 | |
Cash Interest Paid | 0.18 | 0.44 | 1.15 | 1.55 | 1.95 | |
Cash Income Tax Paid | 0.33 | 0.03 | 0.06 | 0.48 | 0.14 | |
Levered Free Cash Flow | -9.89 | -6.47 | 11.77 | -11.71 | 2.85 | |
Unlevered Free Cash Flow | -9.89 | -6.29 | 12.79 | -10.43 | 4.2 | |
Change in Net Working Capital | 6.56 | 5.01 | -10.7 | 11.89 | -1.23 | |