Net Income | -134.27 | -100.44 | -225.75 | -124.97 | -107.59 | |
Depreciation & Amortization | 42.27 | 54.75 | 54.4 | 36.75 | 26.38 | |
Other Amortization | 4.51 | 4.04 | 3.78 | 35.81 | 12.9 | |
Loss (Gain) From Sale of Assets | 0.56 | -17.59 | - | - | 5.15 | |
Asset Writedown & Restructuring Costs | 107.42 | 19.87 | - | - | - | |
Loss (Gain) on Equity Investments | - | 2.26 | - | - | - | |
Stock-Based Compensation | 21.99 | 11.85 | 109.64 | 69.66 | 65.95 | |
Provision & Write-off of Bad Debts | 14.96 | 3.32 | 5.64 | 4.88 | 3.21 | |
Other Operating Activities | -50.36 | -1.53 | -9.92 | -9.72 | 0.32 | |
Change in Accounts Receivable | 37.55 | 1.46 | -0.04 | -17.31 | 6.37 | |
Change in Accounts Payable | -44.52 | 10.77 | 12.05 | 0.8 | -0.73 | |
Change in Unearned Revenue | -23.06 | -3.17 | -12.34 | 7.77 | -3.12 | |
Change in Other Net Operating Assets | 7.82 | -5.38 | 0.44 | -0.42 | 24.78 | |
Operating Cash Flow | -15.13 | -19.77 | -62.1 | 3.25 | 33.61 | |
Operating Cash Flow Growth | - | - | - | -90.34% | - | |
Capital Expenditures | -25.14 | -28.66 | -48.49 | -45.7 | -41.64 | |
Cash Acquisitions | - | - | -3.43 | -70.76 | - | |
Divestitures | - | 13.82 | - | - | - | |
Sale (Purchase) of Intangibles | -3.07 | -4 | -2.68 | -2.61 | -1.84 | |
Investment in Securities | - | - | -2.26 | - | - | |
Other Investing Activities | - | - | - | -21.18 | - | |
Investing Cash Flow | -28.22 | -18.84 | -56.86 | -140.25 | -43.48 | |
Long-Term Debt Issued | 100 | - | - | - | 517.5 | |
Long-Term Debt Repaid | -77.79 | -153.03 | -3.73 | -3.56 | -1.15 | |
Net Debt Issued (Repaid) | 22.21 | -153.03 | -3.73 | -3.56 | 516.35 | |
Issuance of Common Stock | 0.35 | 1.89 | 5.57 | 16.11 | 25.36 | |
Repurchase of Common Stock | - | - | -0.22 | -0.71 | - | |
Other Financing Activities | -7.58 | - | - | - | -57.86 | |
Financing Cash Flow | 14.97 | -151.14 | 1.62 | 11.84 | 483.84 | |
Foreign Exchange Rate Adjustments | -1.31 | 0.47 | -3.98 | -5.46 | 3.66 | |
Miscellaneous Cash Flow Adjustments | - | 10.01 | -10.01 | - | - | |
Net Cash Flow | -29.69 | -179.27 | -131.33 | -130.62 | 477.63 | |
Free Cash Flow | -40.27 | -48.42 | -110.59 | -42.46 | -8.04 | |
Free Cash Flow Margin | -12.89% | -12.05% | -21.48% | -9.04% | -2.19% | |
Free Cash Flow Per Share | -0.45 | -0.62 | -1.48 | -0.61 | -0.12 | |
Cash Interest Paid | 3.71 | 1.24 | 1.93 | 2.09 | 1.93 | |
Cash Income Tax Paid | 1.89 | 1.86 | 3.24 | 0.58 | 4.65 | |
Levered Free Cash Flow | 4.78 | -45.75 | -9.73 | 11.47 | 57.53 | |
Unlevered Free Cash Flow | 9.32 | -46.74 | -10.07 | -0.88 | 53.77 | |
Change in Net Working Capital | -13.32 | 26.67 | -3.27 | 2.81 | -42.44 | |