Net Income | -105.37 | -19.25 | 60.54 | 38.72 | 33.67 | |
Depreciation & Amortization | 23.3 | 30.53 | 45.7 | 47.47 | 39.37 | |
Loss (Gain) From Sale of Assets | -3.44 | -1.33 | -3.38 | -5.17 | -2.56 | |
Loss (Gain) From Sale of Investments | -3.14 | -2.48 | -2.62 | -3.41 | -2.91 | |
Loss (Gain) on Equity Investments | 0.42 | -7.74 | -9.3 | -7.24 | -0.7 | |
Stock-Based Compensation | 2.05 | 0.89 | - | - | - | |
Other Operating Activities | -46.18 | -31.6 | -5.2 | 11.51 | -3.32 | |
Change in Accounts Receivable | 80.64 | -91.89 | -157.11 | -9.53 | -42.78 | |
Change in Accounts Payable | -3.65 | 46.61 | -13.55 | 26.48 | -0.75 | |
Change in Unearned Revenue | 56.43 | 61.78 | 20.05 | -188.65 | -59.95 | |
Change in Other Net Operating Assets | 0.89 | 4.22 | -1.34 | -0.75 | -10.24 | |
Operating Cash Flow | 1.93 | -10.26 | -66.2 | -90.57 | -50.17 | |
Capital Expenditures | -7.42 | -10.85 | -4.77 | -18.8 | -31 | |
Sale of Property, Plant & Equipment | 6.51 | 8.81 | 10.06 | 11.25 | 7.23 | |
Cash Acquisitions | - | - | - | - | -5.04 | |
Investment in Securities | 4.13 | 6.52 | -0.07 | -1.2 | -7.28 | |
Other Investing Activities | - | - | 0.34 | 0.25 | 231.89 | |
Investing Cash Flow | 3.23 | 4.49 | 5.56 | -8.5 | 195.82 | |
Long-Term Debt Issued | 215.63 | 123.27 | 75.28 | 273.17 | 91.37 | |
Long-Term Debt Repaid | -190.26 | -141.56 | -51.09 | -240.3 | -132.31 | |
Net Debt Issued (Repaid) | 25.37 | -18.29 | 24.19 | 32.87 | -40.94 | |
Repurchase of Common Stock | -0.21 | - | - | - | - | |
Preferred Dividends Paid | - | - | - | - | -0.19 | |
Common Dividends Paid | - | - | -2.46 | -2.62 | -6.17 | |
Dividends Paid | - | - | -2.46 | -2.62 | -6.36 | |
Other Financing Activities | -6.38 | 15.7 | -1.6 | 0.36 | -0.66 | |
Financing Cash Flow | 18.78 | -2.59 | 20.14 | 30.6 | -47.95 | |
Foreign Exchange Rate Adjustments | -0.2 | 0.2 | 1.25 | -0.69 | 0.97 | |
Net Cash Flow | 23.74 | -8.17 | -39.25 | -69.15 | 98.66 | |
Free Cash Flow | -5.49 | -21.11 | -70.97 | -109.37 | -81.17 | |
Free Cash Flow Margin | -0.56% | -1.82% | -6.11% | -8.55% | -7.67% | |
Free Cash Flow Per Share | -0.11 | -0.45 | - | - | - | |
Cash Interest Paid | 28.05 | 18.28 | 9.04 | 7.52 | 8.58 | |
Cash Income Tax Paid | 1.56 | 7.59 | 10.39 | 14.09 | 1.85 | |
Levered Free Cash Flow | 49.51 | 13.05 | -31.45 | 2.02 | - | |
Unlevered Free Cash Flow | 67.96 | 25.22 | -25.89 | 6.56 | - | |
Change in Net Working Capital | -128.97 | -24.26 | 118.52 | 57.15 | - | |