Net Income | -120.28 | -123.07 | -28.97 | -61.98 | -443.72 | |
Depreciation & Amortization | 45.34 | 48.97 | 59.77 | 56.1 | 49.56 | |
Loss (Gain) From Sale of Assets | - | - | -39.14 | - | - | |
Asset Writedown & Restructuring Costs | - | 4.44 | 3.87 | 1.45 | 393.14 | |
Loss (Gain) From Sale of Investments | 12.75 | 5.67 | 3.78 | -1.3 | - | |
Loss (Gain) on Equity Investments | 33.33 | 32.71 | 5.73 | -0.95 | 3.94 | |
Stock-Based Compensation | 25.62 | 31.61 | 33.46 | 30.98 | 20.2 | |
Other Operating Activities | 1.15 | -21.45 | -8.57 | -20.42 | -29.15 | |
Change in Accounts Receivable | 4.46 | -25.65 | -28.88 | -25 | 29.47 | |
Change in Inventory | 9.36 | 4.57 | -87.34 | -0.05 | 37.12 | |
Change in Accounts Payable | -3.68 | -27.45 | 19.61 | 28.49 | -24.53 | |
Change in Unearned Revenue | -10 | 0.41 | 6.58 | 8.87 | -6.4 | |
Change in Other Net Operating Assets | 9.79 | 7.6 | -15.3 | 19.65 | -1.82 | |
Operating Cash Flow | 7.83 | -61.65 | -75.41 | 35.82 | 27.8 | |
Operating Cash Flow Growth | - | - | - | 28.85% | - | |
Capital Expenditures | -10.87 | -13.55 | -13.64 | -24.98 | -26.94 | |
Cash Acquisitions | - | -72.12 | - | -20.55 | -29.12 | |
Divestitures | 7.19 | - | - | - | 1 | |
Sale (Purchase) of Intangibles | -1.84 | -1.48 | -6.12 | -1.77 | -2.07 | |
Investment in Securities | -9.35 | 84.92 | 12.49 | -243.78 | 4.48 | |
Other Investing Activities | 0.05 | -1.61 | 0.05 | -0.08 | 0.03 | |
Investing Cash Flow | -14.82 | -3.83 | -7.21 | -291.17 | -52.63 | |
Issuance of Common Stock | 0.15 | 0.01 | 0.27 | 226.91 | 0.23 | |
Repurchase of Common Stock | -2 | - | - | - | - | |
Other Financing Activities | -1.47 | -1.53 | -3.04 | 0.41 | - | |
Financing Cash Flow | -3.31 | -1.52 | -2.77 | 227.31 | 0.23 | |
Foreign Exchange Rate Adjustments | -1.48 | -0.83 | -7.22 | -0.89 | 3.21 | |
Net Cash Flow | -11.79 | -67.82 | -92.61 | -28.92 | -21.38 | |
Free Cash Flow | -3.05 | -75.2 | -89.04 | 10.84 | 0.86 | |
Free Cash Flow Growth | - | - | - | 1162.28% | - | |
Free Cash Flow Margin | -0.53% | -11.98% | -13.67% | 1.79% | 0.17% | |
Free Cash Flow Per Share | -0.04 | -1.09 | -1.34 | 0.17 | 0.02 | |
Cash Income Tax Paid | 2.32 | 2.15 | 12.55 | 2.42 | 1.14 | |
Levered Free Cash Flow | 41.57 | -35.76 | -35.81 | 52.75 | 44.87 | |
Unlevered Free Cash Flow | 43.25 | -35.76 | -35.81 | 54.04 | 45.23 | |
Change in Net Working Capital | -25.6 | 58.68 | 73.57 | -43.2 | -48.13 | |