Net Income | 1.83 | 3.03 | 3.07 | 4.94 |
Depreciation & Amortization | 0.48 | 0.47 | 0.43 | 0.48 |
Loss (Gain) From Sale of Assets | 0.01 | 0.01 | - | - |
Provision & Write-off of Bad Debts | 0.73 | 0.71 | 0.57 | -0.16 |
Other Operating Activities | 0.07 | 0.05 | 0.24 | -3.53 |
Change in Accounts Receivable | -3.73 | -1.61 | -7.78 | -2.37 |
Change in Inventory | -0.12 | -1.55 | -2.17 | -1.06 |
Change in Accounts Payable | 2.75 | -0.04 | 5.93 | 2.57 |
Change in Unearned Revenue | 0.11 | 0 | -0.18 | 0.3 |
Change in Other Net Operating Assets | 1.88 | 2.27 | -1.13 | 0.19 |
Operating Cash Flow | 4.01 | 3.33 | -1 | 1.37 |
Capital Expenditures | -1.89 | -1.76 | -0.46 | -0.52 |
Sale of Property, Plant & Equipment | 0 | 0 | 0.02 | 0.01 |
Investment in Securities | -0 | -0 | 0 | 0.02 |
Investing Cash Flow | -1.89 | -1.76 | -0.43 | -0.49 |
Short-Term Debt Issued | - | 0.03 | - | 0.01 |
Long-Term Debt Issued | - | 12.9 | 11.38 | 10.59 |
Total Debt Issued | 13.12 | 12.93 | 11.38 | 10.59 |
Short-Term Debt Repaid | - | -0.02 | -0.21 | - |
Long-Term Debt Repaid | - | -8.94 | -10.65 | -9.59 |
Total Debt Repaid | -10.17 | -8.96 | -10.85 | -9.59 |
Net Debt Issued (Repaid) | 2.95 | 3.97 | 0.52 | 1 |
Common Dividends Paid | -2.13 | -0.63 | - | -0.31 |
Other Financing Activities | -0.63 | -0.63 | - | - |
Financing Cash Flow | 0.18 | 2.71 | 0.52 | 0.7 |
Foreign Exchange Rate Adjustments | 0.23 | -0.17 | -0.42 | 0.11 |
Net Cash Flow | 2.54 | 4.12 | -1.33 | 1.68 |
Free Cash Flow | 2.12 | 1.57 | -1.46 | 0.85 |
Free Cash Flow Margin | 4.14% | 3.06% | -2.94% | 2.49% |
Free Cash Flow Per Share | 0.11 | 0.08 | -0.07 | 0.04 |
Cash Interest Paid | 0.56 | 0.46 | 0.34 | 0.29 |
Cash Income Tax Paid | - | 0.95 | 0.7 | 0.33 |
Levered Free Cash Flow | 0.45 | -0.21 | -0.6 | - |
Unlevered Free Cash Flow | 0.76 | 0.04 | -0.39 | - |
Change in Net Working Capital | -0.79 | 1.09 | 2.75 | - |