Net Income | -43.28 | -25.85 | -5.27 | -2.02 | 22.75 | -1.98 | |
Depreciation & Amortization | 26.59 | 27.62 | 30.62 | 36.54 | 42.84 | 36.13 | |
Other Amortization | - | - | - | - | - | 11.97 | |
Loss (Gain) From Sale of Assets | 3.98 | 3.44 | -5.79 | -4.49 | 7.24 | -6.38 | |
Asset Writedown & Restructuring Costs | 7.76 | 7.76 | 7.67 | 14.2 | 0.98 | 0.97 | |
Loss (Gain) From Sale of Investments | - | - | -1.74 | - | - | - | |
Stock-Based Compensation | 1.97 | 1.75 | 1.81 | 1.34 | 0.85 | 1.29 | |
Provision & Write-off of Bad Debts | 13.38 | 13.63 | 6.94 | 5.19 | 1.51 | - | |
Other Operating Activities | -8.95 | -13.27 | -3.76 | -3.66 | -5.98 | -20.24 | |
Change in Accounts Receivable | -5.14 | -5.49 | -6.74 | -7.8 | -13.98 | 26.91 | |
Change in Inventory | 0.56 | 0.9 | 0.98 | -3.09 | 1.24 | 2.72 | |
Change in Accounts Payable | -0.89 | -5.03 | -26.16 | -14.65 | 4.73 | -8.34 | |
Change in Income Taxes | -0.2 | -2.35 | 0.35 | -0.24 | -8.42 | 7.12 | |
Change in Other Net Operating Assets | -2.08 | -2 | -2.1 | -18.49 | -3.68 | -0.32 | |
Operating Cash Flow | -6.3 | 1.12 | -3.18 | 2.85 | 50.08 | 49.87 | |
Operating Cash Flow Growth | - | - | - | -94.30% | 0.42% | -13.54% | |
Capital Expenditures | -9.73 | -9.21 | -5.11 | -7.54 | -7.48 | -8.1 | |
Sale of Property, Plant & Equipment | 15.73 | 13.46 | 11.95 | 14.84 | 4.62 | 21.71 | |
Cash Acquisitions | - | - | - | - | - | -130.99 | |
Investment in Securities | - | - | - | - | 1.04 | -0.33 | |
Other Investing Activities | -0.5 | -0.52 | 1.79 | -0.39 | -0.45 | -0.48 | |
Investing Cash Flow | 5.5 | 3.73 | 8.64 | 6.91 | -2.28 | -118.18 | |
Long-Term Debt Issued | - | - | - | - | - | 576 | |
Long-Term Debt Repaid | - | -9.8 | -6.81 | -20.06 | -55.67 | -481.34 | |
Net Debt Issued (Repaid) | -8.22 | -9.8 | -6.81 | -20.06 | -55.67 | 94.66 | |
Issuance of Common Stock | - | - | - | 0.37 | 0.25 | - | |
Repurchase of Common Stock | -0.22 | - | -0.28 | - | - | -0.58 | |
Other Financing Activities | - | - | - | - | - | -0.68 | |
Financing Cash Flow | -8.44 | -9.8 | -7.09 | -19.69 | -55.42 | 93.4 | |
Net Cash Flow | -9.24 | -4.95 | -1.64 | -9.93 | -7.62 | 25.09 | |
Free Cash Flow | -16.03 | -8.09 | -8.29 | -4.68 | 42.6 | 41.77 | |
Free Cash Flow Growth | - | - | - | - | 1.98% | -19.32% | |
Free Cash Flow Margin | -2.67% | -1.32% | -1.20% | -0.60% | 5.36% | 6.76% | |
Free Cash Flow Per Share | -2.69 | -1.36 | -1.41 | -0.81 | 7.31 | 7.34 | |
Cash Interest Paid | 41.23 | 41.23 | 41.47 | 41.77 | 45.21 | 49.52 | |
Cash Income Tax Paid | 7.37 | 7.37 | 3.72 | 5.31 | 7.6 | 0.45 | |
Levered Free Cash Flow | 13.33 | 16.6 | 16.67 | 33.5 | 40.07 | 81.13 | |
Unlevered Free Cash Flow | 39.2 | 42.37 | 42.59 | 59.6 | 68.06 | 106.49 | |
Change in Net Working Capital | -10.44 | -4.44 | 15.74 | 13.87 | 2.48 | -40.27 | |