| Net Income | -93.32 | -152.46 | -101.35 | -45.37 | -25.86 | |
| Depreciation & Amortization | 12.4 | 21.01 | 14.68 | 9.65 | 7.09 | |
| Other Amortization | 0.01 | 0.05 | 0.05 | 0.05 | 0.05 | |
| Loss (Gain) From Sale of Assets | 0.46 | 2.77 | - | - | - | |
| Asset Writedown & Restructuring Costs | 1.8 | 27.37 | 3.28 | - | - | |
| Loss (Gain) From Sale of Investments | - | 0.08 | - | - | - | |
| Stock-Based Compensation | 11.47 | 19.35 | 19.87 | 11.25 | 6.78 | |
| Other Operating Activities | 3.6 | 7.78 | 13.54 | 10.88 | -0.79 | |
| Change in Accounts Receivable | 1.96 | 1 | 1.61 | -9.11 | -0.74 | |
| Change in Inventory | 6.9 | 47.53 | -24.74 | -48.48 | -13.87 | |
| Change in Accounts Payable | 1.02 | -6.71 | -37.59 | 25.24 | 1.25 | |
| Change in Unearned Revenue | -0.47 | 0.57 | -0.13 | 1.26 | 0.81 | |
| Change in Other Net Operating Assets | -9.69 | 1.44 | 20.21 | -6.22 | -9.31 | |
| Operating Cash Flow | -63.86 | -30.22 | -90.58 | -50.85 | -34.58 | |
| Capital Expenditures | -4.09 | -10.87 | -31.36 | -24.18 | -14.35 | |
| Divestitures | 4.01 | 2.18 | - | - | - | |
| Investment in Securities | - | 0.17 | - | -0.25 | -2 | |
| Other Investing Activities | 2.2 | 0.81 | -0.93 | -1.21 | 0.07 | |
| Investing Cash Flow | 2.12 | -7.71 | -32.29 | -25.64 | -16.28 | |
| Short-Term Debt Issued | - | - | - | - | 18.29 | |
| Long-Term Debt Issued | - | - | 0.54 | - | - | |
| Total Debt Issued | - | - | 0.54 | - | 18.29 | |
| Short-Term Debt Repaid | - | - | - | - | -18.29 | |
| Total Debt Repaid | - | - | - | - | -18.29 | |
| Net Debt Issued (Repaid) | - | - | 0.54 | - | - | |
| Issuance of Common Stock | 0.29 | 1.22 | 3.95 | 242.84 | 0.44 | |
| Repurchase of Common Stock | -0 | -0.58 | -0.17 | - | - | |
| Other Financing Activities | - | - | -0.74 | -4.69 | - | |
| Financing Cash Flow | 0.29 | 0.64 | 3.58 | 238.15 | 102.19 | |
| Foreign Exchange Rate Adjustments | -1.64 | 0.2 | -1.52 | -0.34 | 0.91 | |
| Net Cash Flow | -63.09 | -37.09 | -120.81 | 161.33 | 52.24 | |
| Free Cash Flow | -67.96 | -41.09 | -121.95 | -75.03 | -48.93 | |
| Free Cash Flow Margin | -35.81% | -16.17% | -40.95% | -27.04% | -22.31% | |
| Free Cash Flow Per Share | -8.64 | -5.42 | -16.40 | -21.65 | -18.46 | |
| Cash Interest Paid | 0.12 | 0.11 | 0.09 | 0.12 | 0.24 | |
| Cash Income Tax Paid | 1.67 | 1.79 | 1.42 | 0.44 | 0.11 | |
| Levered Free Cash Flow | -20.29 | 8.31 | -84.16 | -64.73 | -44.01 | |
| Unlevered Free Cash Flow | -20.3 | 8.26 | -84.21 | -64.67 | -43.87 | |
| Change in Net Working Capital | -18.65 | -53.06 | 27.41 | 41 | 25.03 | |