Net Income | -14.49 | 4.69 | 2.66 | 6.43 | 1.28 | |
Depreciation & Amortization | 4.78 | 4.27 | 3.92 | 3.99 | 5.98 | |
Other Amortization | 0.03 | 0.02 | 0.03 | 0.04 | 0.08 | |
Loss (Gain) From Sale of Assets | - | - | - | 0.7 | - | |
Asset Writedown & Restructuring Costs | 13.4 | 2.04 | - | - | - | |
Stock-Based Compensation | 1.38 | 1.35 | 1.29 | 1.49 | 1.82 | |
Other Operating Activities | 0.17 | -0.08 | -1.34 | -4.26 | -1.02 | |
Change in Accounts Receivable | 2.86 | -1.49 | -1.23 | 0.08 | 2.7 | |
Change in Inventory | 1.62 | 2.91 | -11.58 | -4.88 | 4.25 | |
Change in Accounts Payable | -2.38 | -0.05 | -3.24 | 4.05 | -0.06 | |
Change in Unearned Revenue | -1.52 | - | - | - | - | |
Change in Income Taxes | -0.9 | -0.34 | 1.71 | -2.04 | 1.48 | |
Change in Other Net Operating Assets | -0.09 | -0.97 | 4.85 | -4.21 | -0.97 | |
Operating Cash Flow | 4.85 | 12.35 | -2.94 | 1.39 | 15.54 | |
Operating Cash Flow Growth | -60.76% | - | - | -91.03% | 382.13% | |
Capital Expenditures | -1.17 | -0.88 | -0.23 | -1.8 | -2.59 | |
Cash Acquisitions | -19.11 | - | -17.03 | - | - | |
Investing Cash Flow | -20.27 | -0.88 | -17.26 | -1.8 | -2.59 | |
Short-Term Debt Issued | 11.51 | - | 15.9 | - | - | |
Long-Term Debt Issued | 15.08 | - | 6 | 10 | 19.65 | |
Total Debt Issued | 26.59 | - | 21.9 | 10 | 19.65 | |
Short-Term Debt Repaid | - | -7 | - | - | -6.5 | |
Long-Term Debt Repaid | -8.98 | -2.1 | -1 | -13.33 | -15.69 | |
Total Debt Repaid | -8.98 | -9.1 | -1 | -13.33 | -22.19 | |
Net Debt Issued (Repaid) | 17.61 | -9.1 | 20.9 | -3.33 | -2.54 | |
Issuance of Common Stock | 0.16 | 0.21 | 0.16 | 0.16 | 0.1 | |
Repurchase of Common Stock | -0.45 | -0.36 | -0.26 | -0.39 | -0.11 | |
Common Dividends Paid | - | - | - | - | -0.5 | |
Other Financing Activities | -1.94 | -1.73 | -2.04 | -2 | -2.1 | |
Financing Cash Flow | 15.38 | -10.97 | 18.76 | -5.56 | -5.14 | |
Foreign Exchange Rate Adjustments | 0.57 | 0.07 | 0.11 | -0.21 | -0.63 | |
Net Cash Flow | 0.52 | 0.58 | -1.33 | -6.16 | 7.19 | |
Free Cash Flow | 3.68 | 11.48 | -3.17 | -0.4 | 12.96 | |
Free Cash Flow Growth | -67.92% | - | - | - | 3974.53% | |
Free Cash Flow Margin | 2.44% | 7.75% | -2.22% | -0.34% | 11.17% | |
Free Cash Flow Per Share | 0.49 | 1.53 | -0.43 | -0.06 | 1.81 | |
Cash Interest Paid | 2.7 | 2.34 | 0.79 | 0.34 | 0.68 | |
Cash Income Tax Paid | 2.21 | 1.69 | 0.31 | 2.41 | 0.45 | |
Levered Free Cash Flow | 6.54 | 12.41 | -9.01 | 0.19 | 13.46 | |
Unlevered Free Cash Flow | 8.52 | 14.08 | -7.98 | 0.57 | 13.98 | |
Change in Net Working Capital | 0.2 | -2.23 | 16.8 | 5.78 | -7.25 | |