Net Income | -19.42 | 1.39 | -23.4 | 7.56 | 0.37 | -18.55 | |
Depreciation & Amortization | 8.08 | 7.93 | 10.7 | 11.02 | 11.47 | 8.29 | |
Loss (Gain) From Sale of Assets | -4.89 | -1.25 | 31.18 | - | 0.55 | -2.24 | |
Asset Writedown & Restructuring Costs | 19.89 | 0.06 | -0.1 | -0.41 | -0.73 | -3.1 | |
Loss (Gain) From Sale of Investments | 2.67 | 2.79 | 2.44 | 2.32 | -0.76 | -0.93 | |
Stock-Based Compensation | - | - | - | 2.5 | - | - | |
Provision & Write-off of Bad Debts | 0.49 | 0.55 | -0.05 | 0.09 | -3.11 | 13.4 | |
Other Operating Activities | 3.07 | -1.74 | -11.33 | -0.93 | 6.3 | -1.26 | |
Change in Accounts Receivable | -25.29 | -16.26 | 24.27 | -24.49 | -33.85 | -0.47 | |
Change in Inventory | -0.63 | -0.34 | 0.3 | 0.33 | 0.52 | 1.55 | |
Change in Accounts Payable | -2.5 | -3.99 | 9.88 | -1.69 | 0.52 | -0.16 | |
Change in Income Taxes | -1.06 | 3.01 | 0.51 | 0.56 | 0.03 | -0.04 | |
Change in Other Net Operating Assets | -0.47 | 34.04 | -13.75 | -3.51 | -2.57 | -6.3 | |
Operating Cash Flow | -20.06 | 26.18 | 30.64 | -6.64 | -21.27 | -9.81 | |
Operating Cash Flow Growth | - | -14.54% | - | - | - | - | |
Capital Expenditures | -0.22 | -0.18 | -0.47 | -0.98 | -0.23 | -0.72 | |
Divestitures | -0.03 | - | - | - | -0.87 | -1.9 | |
Other Investing Activities | 4.55 | - | - | - | 0.22 | -6.74 | |
Investing Cash Flow | -1.88 | -6.31 | -4.68 | -0.97 | 3.42 | -10.2 | |
Long-Term Debt Issued | - | - | - | - | - | 36.51 | |
Long-Term Debt Repaid | - | -0.39 | -0.35 | -0.42 | -0.45 | -0.87 | |
Net Debt Issued (Repaid) | -0.41 | -0.39 | -0.35 | -0.42 | -0.45 | 35.64 | |
Issuance of Common Stock | - | - | 0.41 | - | - | 0.23 | |
Common Dividends Paid | - | -3.42 | -16.93 | - | - | - | |
Other Financing Activities | - | - | -0.32 | - | -0.05 | -1.08 | |
Financing Cash Flow | -0.41 | -3.82 | -17.19 | -0.42 | -0.5 | 34.79 | |
Foreign Exchange Rate Adjustments | 1.59 | -1.52 | 0.08 | -0.65 | 3.63 | -4.27 | |
Net Cash Flow | -20.76 | 14.54 | 8.84 | -8.68 | -14.72 | 10.51 | |
Free Cash Flow | -20.28 | 26 | 30.17 | -7.62 | -21.5 | -10.53 | |
Free Cash Flow Growth | - | -13.80% | - | - | - | - | |
Free Cash Flow Margin | -43.59% | 47.32% | 47.36% | -10.69% | -36.17% | -9.29% | |
Free Cash Flow Per Share | -1.37 | 1.75 | 2.04 | -0.51 | -1.46 | -0.71 | |
Cash Interest Paid | 1.64 | 1.64 | 1.56 | 1.75 | 1.88 | 0.34 | |
Cash Income Tax Paid | 2.98 | 2.98 | 5.88 | 9.53 | 3.73 | 0.78 | |
Levered Free Cash Flow | -41.77 | -0.99 | 26.41 | -11.95 | -19.34 | -4.5 | |
Unlevered Free Cash Flow | -41.76 | -0.91 | 26.57 | -11.81 | -19.31 | -4.1 | |
Change in Net Working Capital | 63.21 | 10.33 | -17.56 | 28.5 | 34.99 | -3.41 | |