Net Income | -537.76 | -643.15 | -8.52 | -17.43 | -11.85 | -0.94 | |
Depreciation & Amortization | 0 | - | - | 2.37 | 2.69 | 0.47 | |
Other Amortization | 1.79 | 1.66 | 0.32 | - | - | 0 | |
Asset Writedown & Restructuring Costs | - | - | 0.39 | 11.91 | 0 | - | |
Loss (Gain) From Sale of Investments | -0.26 | -0.26 | - | - | 4.31 | - | |
Loss (Gain) on Equity Investments | - | - | - | - | 0.69 | - | |
Stock-Based Compensation | 0.13 | 0.02 | 0.23 | 0.37 | 1.91 | 0.04 | |
Provision & Write-off of Bad Debts | - | - | - | 0.53 | 0 | 0 | |
Other Operating Activities | 518.56 | 623.55 | 1.03 | 2.77 | -0 | -0 | |
Change in Accounts Receivable | - | - | - | - | 0.05 | -0.01 | |
Change in Accounts Payable | 0.23 | 0.28 | - | - | 0.01 | 0.16 | |
Change in Other Net Operating Assets | 10.05 | 12.07 | 5.66 | -0.17 | 3.79 | 1.44 | |
Operating Cash Flow | -1.58 | -1.36 | -3.82 | -1.23 | 1.62 | 1.17 | |
Operating Cash Flow Growth | - | - | - | - | 38.44% | 1866.77% | |
Cash Acquisitions | -4.8 | -4 | - | - | - | -0.02 | |
Investment in Securities | 0.26 | 0.26 | - | - | - | - | |
Other Investing Activities | - | - | 0.13 | -1.11 | -0.04 | - | |
Investing Cash Flow | -4.56 | -3.74 | 0.13 | -1.11 | -0.04 | -0.02 | |
Long-Term Debt Issued | - | - | 2.43 | 0.27 | - | - | |
Total Debt Issued | 1.51 | 1.8 | 2.43 | 0.27 | - | - | |
Total Debt Repaid | -4 | -4 | - | - | - | - | |
Net Debt Issued (Repaid) | -2.49 | -2.2 | 2.43 | 0.27 | - | - | |
Issuance of Common Stock | 38.45 | 38.45 | - | - | - | - | |
Other Financing Activities | -0.63 | - | 0.57 | 0.15 | - | - | |
Financing Cash Flow | 35.33 | 36.25 | 3 | 0.42 | - | - | |
Foreign Exchange Rate Adjustments | 0.19 | 0.14 | 0.03 | 0.23 | -0.4 | -0.02 | |
Net Cash Flow | 29.38 | 31.29 | -0.66 | -1.69 | 1.18 | 1.12 | |
Cash Interest Paid | - | - | 0 | - | - | - | |
Levered Free Cash Flow | - | - | -6.49 | 3.08 | 2.49 | 0.7 | |
Unlevered Free Cash Flow | - | - | -6.56 | 3.08 | 2.49 | 0.7 | |
Change in Net Working Capital | - | - | 2.6 | -2.05 | -2.15 | -0.77 | |