Net Income | 22.56 | 13.38 | 6.64 | 2.7 | 15.74 | |
Depreciation & Amortization | 6.12 | 5.13 | 4.9 | 4.78 | 4.68 | |
Other Amortization | 1.1 | 0.52 | 0.52 | 0.49 | 0.33 | |
Loss (Gain) From Sale of Assets | -0.68 | 0.07 | 0.22 | 2.84 | - | |
Stock-Based Compensation | 7.78 | 5.37 | 3.09 | 10.04 | 8.34 | |
Provision & Write-off of Bad Debts | 0.9 | 0.65 | 0.88 | 0.62 | 0.56 | |
Other Operating Activities | 0.59 | 4.54 | 2.3 | -2.3 | -2.39 | |
Change in Accounts Receivable | -21.09 | -7.35 | -0.36 | -7.34 | -15.71 | |
Change in Accounts Payable | 8.05 | -1.85 | 2.37 | 0.56 | 0.99 | |
Change in Unearned Revenue | - | - | -6.21 | -21.79 | 28 | |
Change in Other Net Operating Assets | 13.97 | 12.64 | -5.3 | -8.82 | 9.67 | |
Operating Cash Flow | 39.3 | 33.09 | 9.04 | -18.22 | 50.2 | |
Operating Cash Flow Growth | 18.76% | 265.88% | - | - | 425.48% | |
Capital Expenditures | -20.37 | -8.32 | -14.17 | -6.3 | -7.25 | |
Cash Acquisitions | -48.42 | -21.38 | -10.13 | -13.55 | -33.19 | |
Other Investing Activities | -1.9 | -0.53 | 0.06 | -0.27 | -1.17 | |
Investing Cash Flow | -70.68 | -30.22 | -24.24 | -20.12 | -41.62 | |
Long-Term Debt Issued | 309.5 | 182 | 129.5 | 125.5 | 52.7 | |
Long-Term Debt Repaid | -374.5 | -181.5 | -118.5 | -81.5 | -63.2 | |
Net Debt Issued (Repaid) | -65 | 0.5 | 11 | 44 | -10.5 | |
Issuance of Common Stock | 0.85 | 0.58 | 1.08 | 0.88 | 1.14 | |
Repurchase of Common Stock | - | - | - | - | -0.07 | |
Other Financing Activities | 113.72 | 0.03 | - | -1.39 | 0.48 | |
Financing Cash Flow | 49.57 | 1.11 | 12.08 | 43.49 | -8.95 | |
Net Cash Flow | 18.19 | 3.98 | -3.11 | 5.15 | -0.36 | |
Free Cash Flow | 18.93 | 24.77 | -5.13 | -24.53 | 42.95 | |
Free Cash Flow Growth | -23.61% | - | - | - | 1412.36% | |
Free Cash Flow Margin | 2.72% | 4.55% | -1.08% | -5.58% | 10.99% | |
Free Cash Flow Per Share | 0.59 | 0.82 | -0.17 | -0.80 | 1.42 | |
Cash Interest Paid | 6.52 | 5.01 | 3.03 | 1.45 | 1.12 | |
Cash Income Tax Paid | 7.35 | 0.84 | 0.1 | 2.62 | 7.87 | |
Levered Free Cash Flow | 16.68 | 13.31 | 1.27 | -16.72 | 32.88 | |
Unlevered Free Cash Flow | 19.93 | 16.5 | 3.14 | -15.99 | 33.32 | |
Change in Net Working Capital | -3.01 | 1.46 | 3 | 30.49 | -14.73 | |