Net Income | -1.79 | -20.29 | -39.21 | -67.64 | -32.57 | |
Depreciation & Amortization | 0.08 | 0.08 | 0.13 | 0.19 | 0.17 | |
Other Amortization | 0.1 | - | - | - | - | |
Loss (Gain) From Sale of Assets | - | 0.01 | 0.02 | - | - | |
Asset Writedown & Restructuring Costs | 8.54 | 3.06 | 19.84 | 45.02 | - | |
Stock-Based Compensation | 0.64 | 1.28 | 3.09 | 7.73 | 5.68 | |
Other Operating Activities | -24.34 | 0.41 | -1.55 | -8.91 | 2.73 | |
Change in Accounts Payable | 1.07 | 0.56 | -0.44 | -0.47 | -0.55 | |
Change in Other Net Operating Assets | 0.3 | 1.46 | -1.33 | 0.41 | -0.78 | |
Operating Cash Flow | -15.4 | -13.44 | -19.45 | -23.66 | -25.32 | |
Capital Expenditures | -0.01 | -0.02 | -0.01 | -0.28 | -0.29 | |
Sale of Property, Plant & Equipment | - | - | 0.21 | - | - | |
Investing Cash Flow | -0.01 | -0.02 | 0.2 | -0.28 | -0.29 | |
Short-Term Debt Issued | 1.86 | - | - | - | 0.55 | |
Total Debt Issued | 1.86 | - | - | - | 0.55 | |
Short-Term Debt Repaid | -0.61 | -0.8 | -1.17 | -3.87 | -0.55 | |
Long-Term Debt Repaid | -0.2 | - | - | - | -3.23 | |
Total Debt Repaid | -0.81 | -0.8 | -1.17 | -3.87 | -3.78 | |
Net Debt Issued (Repaid) | 1.06 | -0.8 | -1.17 | -3.87 | -3.23 | |
Issuance of Common Stock | 14.28 | 12.39 | 4.25 | 32.23 | 20.39 | |
Preferred Dividends Paid | -0.66 | - | - | - | - | |
Dividends Paid | -0.66 | - | - | - | - | |
Other Financing Activities | -0.07 | - | - | 1 | 2.8 | |
Financing Cash Flow | 12.73 | 11.6 | 3.08 | 29.36 | 19.96 | |
Net Cash Flow | -2.68 | -1.86 | -16.18 | 5.42 | -5.65 | |
Free Cash Flow | -15.41 | -13.45 | -19.47 | -23.94 | -25.61 | |
Free Cash Flow Per Share | -293.14 | - | - | - | - | |
Levered Free Cash Flow | -12.85 | -7.85 | -12.62 | -13.42 | -14.74 | |
Unlevered Free Cash Flow | -12.8 | -7.82 | -12.59 | -13.35 | -14.66 | |
Change in Net Working Capital | -1.81 | -1.67 | 2.36 | 0.83 | 1.84 | |