Net Income | -171.98 | 4,349 | -1,009 | -845.26 | -809.23 | |
Depreciation & Amortization | 14.07 | 22.04 | 18.86 | 5.93 | - | |
Loss (Gain) From Sale of Assets | -490 | -5,381 | -29.28 | -5.04 | -115.36 | |
Asset Writedown & Restructuring Costs | - | - | 87.75 | 78.22 | 351.52 | |
Loss (Gain) From Sale of Investments | -125.15 | 47.97 | 20.82 | -356.46 | -95.53 | |
Loss (Gain) on Equity Investments | - | - | - | - | 3.75 | |
Stock-Based Compensation | 289.03 | 199.63 | 217.78 | 564.96 | 84.96 | |
Other Operating Activities | -278.38 | -21.68 | -42.07 | -135.79 | -82.02 | |
Change in Accounts Payable | -18.17 | 22.68 | 4.36 | 15.4 | 3.75 | |
Change in Unearned Revenue | - | - | - | - | 2.3 | |
Change in Other Net Operating Assets | -58.88 | -3.65 | 1.99 | 0.32 | 103.73 | |
Operating Cash Flow | -839.45 | -765.27 | -843.39 | -677.73 | -552.14 | |
Capital Expenditures | -4.6 | -1.38 | -12.69 | -17.44 | -5.81 | |
Divestitures | 339.75 | 5,196 | -6.71 | -0.04 | - | |
Sale (Purchase) of Intangibles | - | - | -140.14 | - | - | |
Investment in Securities | -2,102 | - | - | 320.17 | - | |
Other Investing Activities | 0.08 | 8.59 | 115.26 | 0.6 | -25.9 | |
Investing Cash Flow | -1,766 | 5,204 | -44.27 | 303.3 | -31.7 | |
Long-Term Debt Issued | - | - | 159.9 | 36.4 | - | |
Long-Term Debt Repaid | -52.75 | -30.71 | -30.14 | -21.59 | - | |
Net Debt Issued (Repaid) | -52.75 | -30.71 | 129.76 | 14.81 | - | |
Issuance of Common Stock | 50.63 | 255.09 | 315.11 | 313.84 | - | |
Repurchase of Common Stock | -1,330 | -37.72 | -10.88 | - | - | |
Other Financing Activities | 112.78 | 232.69 | 65.48 | -21.85 | 456.26 | |
Financing Cash Flow | -1,220 | 419.36 | 499.46 | 306.79 | 456.26 | |
Foreign Exchange Rate Adjustments | 0.75 | 0.62 | 6.28 | - | - | |
Net Cash Flow | -3,825 | 4,858 | -381.92 | -67.64 | -127.58 | |
Free Cash Flow | -844.05 | -766.65 | -856.08 | -695.17 | -557.94 | |
Free Cash Flow Margin | -2905.21% | -2343.56% | -2715.14% | -1257.40% | -2344.80% | |
Free Cash Flow Per Share | -1.16 | -0.92 | -1.20 | -1.04 | -0.89 | |
Cash Interest Paid | 5.96 | 10.27 | 5.3 | 5.54 | 2.02 | |
Cash Income Tax Paid | 61.91 | 12.35 | 5.13 | 0.92 | 4.08 | |
Levered Free Cash Flow | -375.2 | -344.21 | -410.41 | 36.92 | -192.88 | |
Unlevered Free Cash Flow | -375.2 | -344.21 | -410.41 | 41.32 | -191.12 | |
Change in Net Working Capital | -5.48 | 77.34 | -11.42 | -12.15 | -26.46 | |