Net Income | -10.34 | 3.06 | -116.5 | -141.42 | -29.73 | |
Depreciation & Amortization | 0.23 | 0.26 | 0.58 | 0.54 | 0.36 | |
Other Amortization | - | - | 139.61 | - | - | |
Loss (Gain) From Sale of Assets | - | - | - | 0.2 | 0.13 | |
Asset Writedown & Restructuring Costs | - | - | 46.38 | - | - | |
Loss (Gain) From Sale of Investments | - | - | 10 | - | - | |
Stock-Based Compensation | 0.06 | 0.29 | -36.16 | 33.61 | 2.83 | |
Provision & Write-off of Bad Debts | 0.58 | 0.54 | 0.87 | 1.33 | 0.73 | |
Other Operating Activities | 1.49 | -10.76 | -124.24 | 54.04 | 5.84 | |
Change in Accounts Receivable | 2.13 | 3.92 | -11.49 | -4.83 | -1.79 | |
Change in Accounts Payable | 1.47 | -6.47 | -3.57 | 8.26 | -0.26 | |
Change in Income Taxes | 0.21 | 0.24 | 0.79 | -0.64 | 0.27 | |
Change in Other Net Operating Assets | 0.7 | 1.13 | -2.58 | -0.83 | -0.1 | |
Operating Cash Flow | -3.57 | -9.11 | -117.67 | -62.13 | -30.55 | |
Capital Expenditures | - | -0.02 | -0.82 | -0.32 | -0.21 | |
Cash Acquisitions | - | - | -0.74 | -0.82 | - | |
Divestitures | - | 8.4 | - | - | - | |
Sale (Purchase) of Intangibles | - | -0.26 | -1.67 | -0 | - | |
Investment in Securities | - | - | -5 | -10 | - | |
Other Investing Activities | 0.58 | 0.67 | 0.14 | - | - | |
Investing Cash Flow | 0.58 | 8.79 | -8.09 | -11.15 | -0.21 | |
Short-Term Debt Issued | - | - | 26.34 | 73.21 | - | |
Total Debt Issued | - | - | 26.34 | 73.21 | - | |
Short-Term Debt Repaid | - | - | -0.2 | - | - | |
Long-Term Debt Repaid | -0.41 | -0.45 | -0.99 | -0.48 | -0.34 | |
Total Debt Repaid | -0.41 | -0.45 | -1.18 | -0.48 | -0.34 | |
Net Debt Issued (Repaid) | -0.41 | -0.45 | 25.16 | 72.72 | -0.34 | |
Issuance of Common Stock | 2.56 | 0.79 | 100.45 | - | - | |
Other Financing Activities | 1.89 | - | -0.54 | -0 | - | |
Financing Cash Flow | 4.04 | 0.34 | 125.06 | 72.72 | 26.04 | |
Foreign Exchange Rate Adjustments | 0.98 | 0.2 | -6.13 | -0.26 | -0.27 | |
Net Cash Flow | 2.04 | 0.23 | -6.83 | -0.82 | -4.98 | |
Free Cash Flow | -3.57 | -9.12 | -118.49 | -62.45 | -30.76 | |
Free Cash Flow Margin | -20.72% | -39.92% | -275.58% | -244.31% | -205.27% | |
Free Cash Flow Per Share | -0.41 | -0.83 | -17.46 | -9.20 | -9.21 | |
Cash Interest Paid | - | - | 0.54 | 0 | - | |
Levered Free Cash Flow | -1.2 | -23.6 | 10.65 | 29.25 | -13.52 | |
Unlevered Free Cash Flow | -1.18 | -23.56 | 11.05 | 30.18 | -13.49 | |
Change in Net Working Capital | -3.83 | 20.72 | 26.88 | -51.42 | 1.1 | |