Net Income | -13.59 | -5.26 | -31.56 | 0.02 | -2.58 | 8.22 | |
Depreciation & Amortization, Total | 2.71 | 2.36 | 2.69 | 1.3 | 0.04 | 0.05 | |
Gain (Loss) On Sale of Investments | -0.12 | -0.12 | - | - | - | - | |
Stock-Based Compensation | 2.18 | 1.67 | 1.3 | 0.38 | 3.66 | - | |
Change in Accounts Receivable | 25.15 | 19.49 | 54.6 | -79.85 | -6.4 | 4.72 | |
Change in Accounts Payable | -44.37 | -11.18 | -40.27 | 79.99 | 5.21 | -5.7 | |
Change in Other Net Operating Assets | 20.16 | 7.7 | 10.88 | -22.76 | 0.94 | 0.71 | |
Other Operating Activities | 6.4 | 0.03 | -3.93 | -0.35 | -0.78 | -0.03 | |
Operating Cash Flow | -3.05 | 13.41 | -3.94 | -20.48 | 0.11 | 7.98 | |
Capital Expenditures | -7.85 | -7.85 | - | -10.23 | - | -0.02 | |
Cash Acquisitions | - | - | - | -0.04 | - | - | |
Sale (Purchase) of Intangibles | - | - | - | - | -5.96 | -0 | |
Investment in Securities | 1.5 | 1.5 | - | -1.55 | - | - | |
Other Investing Activities | - | - | - | - | - | -25.59 | |
Investing Cash Flow | 1.13 | 1.42 | -7.09 | -12.1 | -6.55 | -27.25 | |
Short-Term Debt Issued | - | - | - | 0.11 | 1.62 | 28.73 | |
Long-Term Debt Issued | - | 2.37 | 8.1 | - | 1.54 | - | |
Total Debt Issued | 3.94 | 2.37 | 8.1 | 0.11 | 3.16 | 28.73 | |
Short-Term Debt Repaid | - | -0.13 | - | -0.29 | -2.72 | -8.06 | |
Total Debt Repaid | -0.13 | -0.13 | - | -0.29 | -2.72 | -8.06 | |
Net Debt Issued (Repaid) | 3.82 | 2.24 | 8.1 | -0.18 | 0.44 | 20.66 | |
Issuance of Common Stock | 0.7 | 0.7 | - | 33.72 | 2.02 | - | |
Common Dividends Paid | - | - | - | - | -0.39 | - | |
Other Financing Activities | 0.44 | -1.28 | 1.71 | - | 0.57 | - | |
Financing Cash Flow | 4.95 | 1.66 | 9.81 | 43.58 | 2.64 | 20.66 | |
Foreign Exchange Rate Adjustments | 0.13 | 0.21 | -0.12 | -0.03 | 0.02 | 0.09 | |
Net Cash Flow | 3.16 | 16.69 | -1.35 | 10.96 | -3.79 | 1.47 | |
Free Cash Flow | -10.9 | 5.56 | -3.94 | -30.72 | 0.11 | 7.96 | |
Free Cash Flow Growth | - | - | - | - | -98.67% | - | |
Free Cash Flow Margin | -79.80% | 29.78% | - | -130.34% | 1.05% | 44.71% | |
Free Cash Flow Per Share | -122.79 | 114.23 | -214.28 | -2313.88 | - | - | |
Cash Interest Paid | 0.99 | 2.03 | 1.61 | 0.84 | 0.12 | 0.73 | |
Cash Income Tax Paid | 0 | 0 | 0 | 0.05 | 0.01 | 0 | |