Net Income | -78.12 | -9.31 | -71.65 | 33.14 | -78.92 | |
Depreciation & Amortization | 51.63 | 53.82 | 55.96 | 57.4 | 57.17 | |
Other Amortization | 8.92 | 8.34 | 6.7 | 7.96 | 7.78 | |
Loss (Gain) From Sale of Assets | -13.48 | -21.41 | -1.4 | -43.19 | 17.59 | |
Loss (Gain) From Sale of Investments | - | - | - | -9.44 | - | |
Loss (Gain) on Equity Investments | 0.61 | -1.32 | -3.95 | -9.75 | 10.28 | |
Stock-Based Compensation | 6.46 | 6 | 4.6 | 5.45 | 4.82 | |
Provision & Write-off of Bad Debts | 0.2 | 3.52 | 0.49 | 0.86 | 0.23 | |
Other Operating Activities | 16.69 | -2.58 | -14.77 | -59.19 | -6.52 | |
Change in Accounts Receivable | -4.6 | -17.22 | -0.65 | 22.44 | -30.17 | |
Change in Accounts Payable | 2.75 | -13.19 | 7.5 | 0.47 | -18.34 | |
Change in Other Net Operating Assets | -1.32 | 2.29 | 2.56 | 3.11 | 6.53 | |
Operating Cash Flow | -10.26 | 8.95 | -14.62 | 9.26 | -29.54 | |
Capital Expenditures | -7.29 | -10.6 | -0.46 | -7 | -20.81 | |
Sale of Property, Plant & Equipment | 24.86 | 44.73 | 6.73 | 30.14 | 20.67 | |
Cash Acquisitions | - | - | - | 0.17 | -8.45 | |
Divestitures | - | - | - | 38.72 | - | |
Investment in Securities | - | - | 66 | 6.43 | -2.21 | |
Other Investing Activities | - | 15 | -14.47 | 3.35 | 14.61 | |
Investing Cash Flow | 17.56 | 49.13 | 57.8 | 71.8 | 3.82 | |
Long-Term Debt Issued | 345.19 | 148.48 | - | - | - | |
Long-Term Debt Repaid | -24.35 | -29.7 | -38.5 | -78.15 | -22.6 | |
Net Debt Issued (Repaid) | 320.84 | 118.78 | -38.5 | -78.15 | -22.6 | |
Issuance of Common Stock | 0.14 | 0.03 | 0.15 | 0 | 0 | |
Repurchase of Common Stock | -3.89 | -2.37 | -0.73 | -0.27 | -0.18 | |
Other Financing Activities | -332.38 | -133.43 | -2.27 | -0.76 | - | |
Financing Cash Flow | -15.29 | -16.99 | -41.36 | -79.18 | -22.78 | |
Foreign Exchange Rate Adjustments | - | 0 | -0 | -0.02 | 0.03 | |
Miscellaneous Cash Flow Adjustments | - | - | - | -0.17 | 0.96 | |
Net Cash Flow | -7.99 | 41.09 | 1.83 | 1.68 | -47.51 | |
Free Cash Flow | -17.56 | -1.66 | -15.08 | 2.25 | -50.35 | |
Free Cash Flow Margin | -6.47% | -0.59% | -6.94% | 1.32% | -35.50% | |
Free Cash Flow Per Share | -0.64 | -0.06 | -0.57 | 0.09 | -2.03 | |
Cash Interest Paid | 35.61 | 31.45 | 25.24 | 24.14 | 21.98 | |
Cash Income Tax Paid | 0.63 | 2.96 | -0.89 | -32.76 | 1.09 | |
Levered Free Cash Flow | 12.62 | 28.63 | 2.66 | 43.48 | -32.76 | |
Unlevered Free Cash Flow | 29.09 | 43.73 | 14.53 | 53.09 | -21.36 | |
Change in Net Working Capital | 7.11 | 14.61 | 11.35 | -33.19 | 28.76 | |