Net Income | 4.7 | -7.28 | -5.34 | 0.55 | 0.36 | |
Depreciation & Amortization | 1.64 | 1.87 | 1.62 | 1.63 | 1.18 | |
Other Amortization | - | - | 0.63 | - | - | |
Loss (Gain) From Sale of Assets | 0.29 | 0.44 | - | -0 | - | |
Asset Writedown & Restructuring Costs | - | - | 0.81 | - | - | |
Stock-Based Compensation | 0.65 | 1.12 | 0.86 | 0.91 | 0.6 | |
Provision & Write-off of Bad Debts | -0.27 | 0.48 | 0.2 | 0.29 | 0.05 | |
Other Operating Activities | 0.99 | 1.07 | 0.95 | 0.79 | 0.32 | |
Change in Accounts Receivable | -1.44 | -1.99 | 1.31 | -2.82 | -2.27 | |
Change in Accounts Payable | -1.75 | 0.47 | 2.47 | 0.97 | -1.25 | |
Change in Unearned Revenue | 3.35 | -0.68 | 1.71 | 4.82 | 0.44 | |
Change in Other Net Operating Assets | -0.79 | -1.61 | -1.24 | -0.64 | -1.13 | |
Operating Cash Flow | 7.39 | -6.14 | 3.97 | 6.5 | -1.68 | |
Operating Cash Flow Growth | - | - | -38.86% | - | - | |
Capital Expenditures | -0.39 | -0.84 | -2.87 | -2.38 | -3.28 | |
Other Investing Activities | - | - | - | - | 0.11 | |
Investing Cash Flow | -0.39 | -0.84 | -2.87 | -2.38 | -3.17 | |
Long-Term Debt Repaid | -0.15 | -0.15 | - | - | -0.17 | |
Net Debt Issued (Repaid) | -0.15 | -0.15 | - | - | -0.17 | |
Issuance of Common Stock | 0.32 | 0.25 | 0.09 | 0.21 | 1.37 | |
Repurchase of Common Stock | - | -0.63 | -0.07 | - | - | |
Financing Cash Flow | 0.17 | -0.53 | 0.01 | 0.21 | 1.2 | |
Net Cash Flow | 7.17 | -7.5 | 1.11 | 4.32 | -3.66 | |
Free Cash Flow | 7 | -6.97 | 1.1 | 4.11 | -4.96 | |
Free Cash Flow Growth | - | - | -73.26% | - | - | |
Free Cash Flow Margin | 12.29% | -13.90% | 2.04% | 8.38% | -12.09% | |
Free Cash Flow Per Share | 0.49 | -0.52 | 0.08 | 0.29 | -0.34 | |
Levered Free Cash Flow | 5.4 | -4.2 | 2.88 | 3.86 | -5.35 | |
Unlevered Free Cash Flow | 5.41 | -4.18 | 2.88 | 3.86 | -5.35 | |
Change in Working Capital | -0.62 | -3.82 | 4.24 | 2.34 | -4.2 | |