Net Income | -31.23 | -21.34 | -40.67 | -6.52 | -43.99 | 26.28 | |
Depreciation & Amortization | 21.45 | 18.95 | 15.42 | 13.92 | 12.29 | 11.29 | |
Other Amortization | 0.43 | 0.43 | 0.43 | 0.43 | 1.06 | 0.55 | |
Loss (Gain) From Sale of Assets | 0.35 | 0.08 | 1.11 | 0.31 | 0.02 | 1.04 | |
Loss (Gain) on Equity Investments | -2.84 | -2.84 | - | - | -9.53 | 0.68 | |
Stock-Based Compensation | 7.76 | 6.83 | 4.61 | 3.74 | 1.66 | 0.54 | |
Provision & Write-off of Bad Debts | 2.28 | 7.01 | 3.34 | 6.18 | 8.64 | 6.2 | |
Other Operating Activities | 9.02 | 6.13 | -9.63 | 0.62 | 22.41 | 3.58 | |
Change in Accounts Receivable | -10.35 | -30.33 | 8.22 | -9.51 | 5.88 | -1.2 | |
Change in Accounts Payable | 26.83 | 1.37 | 6.79 | 17.38 | 6.14 | -1.01 | |
Change in Unearned Revenue | - | -28.12 | 28.12 | - | - | 0 | |
Change in Income Taxes | 0.01 | -4.27 | 7.71 | -1.36 | -3.66 | 1.95 | |
Change in Other Net Operating Assets | -4.47 | 9.21 | -5.2 | 2.11 | -8.47 | -6.07 | |
Operating Cash Flow | 25.74 | -36.9 | 20.24 | 27.3 | -7.55 | 43.83 | |
Operating Cash Flow Growth | - | - | -25.88% | - | - | 69.18% | |
Capital Expenditures | -9.75 | -7.91 | -23.35 | -38.24 | -17.54 | -11.84 | |
Sale of Property, Plant & Equipment | - | - | - | - | - | 0.17 | |
Cash Acquisitions | -4.77 | -23.92 | - | - | - | - | |
Sale (Purchase) of Intangibles | - | - | - | - | -2 | - | |
Investment in Securities | 8.93 | 5.46 | -46.17 | -2 | - | -1.15 | |
Other Investing Activities | - | - | - | - | - | 1.13 | |
Investing Cash Flow | -5.59 | -26.37 | -69.52 | -40.24 | -19.54 | -11.69 | |
Long-Term Debt Issued | - | - | - | - | 375 | 25 | |
Long-Term Debt Repaid | - | -8.43 | -7.9 | -6.32 | -514.45 | -3.77 | |
Net Debt Issued (Repaid) | -8 | -8.43 | -7.9 | -6.32 | -139.45 | 21.23 | |
Issuance of Common Stock | - | - | - | - | 390.47 | - | |
Repurchase of Common Stock | -8.69 | -1.5 | - | - | -77.6 | - | |
Common Dividends Paid | - | - | - | - | -9.5 | - | |
Other Financing Activities | 2.9 | 2.9 | - | - | -47.69 | - | |
Financing Cash Flow | -13.79 | -7.03 | -7.9 | -6.32 | 116.22 | 21.23 | |
Net Cash Flow | 6.36 | -70.31 | -57.18 | -19.25 | 89.14 | 53.37 | |
Free Cash Flow | 15.99 | -44.81 | -3.12 | -10.94 | -25.09 | 31.98 | |
Free Cash Flow Growth | - | - | - | - | - | 180.07% | |
Free Cash Flow Margin | 1.92% | -5.87% | -0.45% | -1.57% | -3.93% | 5.64% | |
Free Cash Flow Per Share | 0.12 | -0.33 | -0.02 | -0.08 | -0.20 | 0.24 | |
Cash Interest Paid | 4.58 | 4.06 | 4 | 1.47 | 18.03 | 11.55 | |
Cash Income Tax Paid | 0 | 4.45 | 0.01 | 0.08 | 7.05 | 4.75 | |
Levered Free Cash Flow | 24.38 | -39.83 | 16.56 | -3.51 | 75.5 | 23.36 | |
Unlevered Free Cash Flow | 28.34 | -35.56 | 19.2 | -2.36 | 84.94 | 31.95 | |
Change in Net Working Capital | -23.88 | 38.94 | -53.02 | -18.39 | -4.06 | 0.87 | |