Net Income | -77.42 | -219.71 | 35.38 | -25.69 |
Depreciation & Amortization | 1.15 | 0.84 | 1.29 | 1.25 |
Loss (Gain) From Sale of Assets | 0.27 | 0.48 | -0.15 | - |
Asset Writedown & Restructuring Costs | 7.58 | 0.71 | - | - |
Loss (Gain) From Sale of Investments | - | -0.08 | -0.38 | 0.06 |
Stock-Based Compensation | 6.58 | 22.52 | 11.19 | 7.72 |
Other Operating Activities | 43.96 | 139.1 | -18.59 | 4.47 |
Change in Accounts Receivable | 7.98 | 0.91 | 0.16 | -2.69 |
Change in Accounts Payable | -2.93 | 2.83 | 0.09 | -0.22 |
Change in Unearned Revenue | -5.85 | 5.26 | -64.71 | -45.5 |
Change in Income Taxes | - | - | -0.6 | 0.6 |
Change in Other Net Operating Assets | -4.99 | -4.03 | 4.68 | -0.39 |
Operating Cash Flow | -23.67 | -51.16 | -31.63 | -60.38 |
Capital Expenditures | -9.09 | -0.21 | -1.2 | -1.09 |
Sale of Property, Plant & Equipment | 0.35 | - | - | - |
Cash Acquisitions | - | 6.56 | - | - |
Investment in Securities | - | 28.25 | -13.8 | -16.06 |
Investing Cash Flow | -8.74 | 34.61 | -15 | -17.14 |
Long-Term Debt Repaid | - | -27.46 | - | - |
Net Debt Issued (Repaid) | - | -27.46 | - | - |
Issuance of Common Stock | 128.49 | 0.23 | 39.33 | 52.9 |
Other Financing Activities | -0.07 | -6.17 | -0.11 | - |
Financing Cash Flow | 168.43 | -13.15 | 39.22 | 52.9 |
Foreign Exchange Rate Adjustments | -0.02 | -0.05 | 0.02 | -0 |
Net Cash Flow | 135.99 | -29.75 | -7.4 | -24.63 |
Free Cash Flow | -32.77 | -51.37 | -32.83 | -61.47 |
Free Cash Flow Margin | -84.21% | -197.53% | -29.64% | -72.25% |
Free Cash Flow Per Share | -1.89 | -9.94 | -6.75 | -16.13 |
Cash Interest Paid | - | 1.85 | 2.25 | 2 |
Levered Free Cash Flow | -59.67 | 28.91 | 22.24 | - |
Unlevered Free Cash Flow | -59.67 | 30.68 | 24.13 | - |
Change in Net Working Capital | 36.12 | -50.77 | -3.77 | - |