Net Income | -49.47 | -7.57 | -58.1 | -52.81 | -63.98 | |
Depreciation & Amortization | 1.99 | 5.09 | 4.41 | 4.6 | 13.27 | |
Loss (Gain) From Sale of Assets | 0.02 | -0.52 | - | -0.37 | - | |
Asset Writedown & Restructuring Costs | - | - | 41 | - | 43.53 | |
Loss (Gain) From Sale of Investments | -2.6 | -1.59 | 1.37 | -0.99 | 0.58 | |
Stock-Based Compensation | 3.94 | 4.26 | 4.25 | 2.62 | 2.48 | |
Other Operating Activities | 0.06 | -0.13 | 0.43 | -1.62 | 1.57 | |
Change in Accounts Receivable | - | -13.67 | -4.2 | - | -22.92 | |
Change in Accounts Payable | - | -3.89 | -7.66 | - | -6.53 | |
Change in Unearned Revenue | - | -4 | -23.43 | - | -45.14 | |
Change in Other Net Operating Assets | 39.16 | -10.53 | 22.8 | -9.89 | 25.38 | |
Operating Cash Flow | -6.9 | -32.56 | -19.16 | -58.46 | -51.77 | |
Capital Expenditures | -0.39 | -0.35 | -0.54 | -0.93 | -0.91 | |
Sale of Property, Plant & Equipment | - | 0.15 | - | 0.01 | 0.01 | |
Sale (Purchase) of Intangibles | - | -2 | -0.59 | -0.4 | -10.38 | |
Investment in Securities | 9.59 | 22.77 | 3 | - | -3 | |
Other Investing Activities | 0 | 0.06 | -0 | 0.41 | 0.9 | |
Investing Cash Flow | 9.2 | 20.63 | 1.88 | -0.92 | -13.37 | |
Long-Term Debt Issued | - | - | - | 28.7 | 1.36 | |
Long-Term Debt Repaid | -8.94 | -2.36 | -2.03 | -2.07 | -2.25 | |
Net Debt Issued (Repaid) | -8.94 | -2.36 | -2.03 | 26.63 | -0.89 | |
Issuance of Common Stock | 2.93 | 0.4 | 0.2 | 0.5 | 0.05 | |
Other Financing Activities | - | - | - | -0.31 | -0.34 | |
Financing Cash Flow | -6.01 | -1.97 | -1.83 | 26.82 | -1.18 | |
Foreign Exchange Rate Adjustments | -0.51 | 0.27 | -0.43 | -0.48 | 0.22 | |
Miscellaneous Cash Flow Adjustments | - | - | 0 | -0 | -0 | |
Net Cash Flow | -4.21 | -13.62 | -19.53 | -33.04 | -66.1 | |
Free Cash Flow | -7.29 | -32.91 | -19.69 | -59.39 | -52.67 | |
Free Cash Flow Margin | -36.22% | -53.39% | -34.14% | -240.40% | -75.49% | |
Free Cash Flow Per Share | -0.09 | -0.41 | -0.25 | -0.75 | -0.67 | |
Cash Interest Paid | - | - | - | 0.31 | 0.34 | |
Levered Free Cash Flow | 16.11 | -27.07 | -32.74 | -15.02 | -74.5 | |
Unlevered Free Cash Flow | 17.47 | -26.67 | -32.56 | -14.82 | -74.28 | |
Change in Net Working Capital | -44.16 | 25.75 | 29.83 | -9.19 | 79.42 | |