| Net Income | -160.28 | -338.14 | -366.14 | -182.11 | -52.75 | |
| Depreciation & Amortization | 23.12 | 48.09 | 32.58 | 21.66 | 13.3 | |
| Other Amortization | 3.93 | 3.93 | 3.93 | 3.32 | 0.26 | |
| Loss (Gain) From Sale of Assets | 0.81 | 20.52 | 0.49 | 0.2 | 0.22 | |
| Loss (Gain) on Equity Investments | 0.07 | 3.9 | 18.95 | 2.98 | - | |
| Stock-Based Compensation | 23.92 | 29.1 | 33.86 | 27.7 | 27.28 | |
| Provision & Write-off of Bad Debts | 0.22 | - | - | - | - | |
| Other Operating Activities | 13.39 | 10.11 | 10.27 | 4.46 | 3.88 | |
| Change in Accounts Receivable | 4.19 | 2.72 | 9.06 | -8.46 | 4.52 | |
| Change in Inventory | 15.58 | 106.09 | 2.57 | -122.67 | -38.86 | |
| Change in Accounts Payable | -20.56 | 3 | -10.83 | 21.67 | 16.03 | |
| Change in Other Net Operating Assets | -3.21 | 2.86 | -55 | -70.12 | -13.86 | |
| Operating Cash Flow | -98.81 | -107.83 | -320.24 | -301.37 | -40 | |
| Capital Expenditures | -11.02 | -10.56 | -73.3 | -135.96 | -75.47 | |
| Sale of Property, Plant & Equipment | 4.35 | 4.32 | - | - | - | |
| Investment in Securities | - | -3.25 | -13.25 | -11 | - | |
| Other Investing Activities | 0.44 | - | -0.98 | -0.52 | 0.57 | |
| Investing Cash Flow | -6.23 | -9.49 | -87.53 | -147.48 | -74.9 | |
| Short-Term Debt Issued | - | - | - | - | 50 | |
| Long-Term Debt Issued | - | - | - | 1,150 | - | |
| Total Debt Issued | - | - | - | 1,150 | 50 | |
| Short-Term Debt Repaid | - | - | - | -25 | -31 | |
| Long-Term Debt Repaid | -1.18 | -0.22 | -0.21 | -0.18 | -25.07 | |
| Total Debt Repaid | -1.18 | -0.22 | -0.21 | -25.18 | -56.07 | |
| Net Debt Issued (Repaid) | -1.18 | -0.22 | -0.21 | 1,125 | -6.07 | |
| Issuance of Common Stock | 47.65 | 0.17 | 1.63 | 8.14 | 9.01 | |
| Repurchase of Common Stock | -0.7 | -0.5 | -1.14 | -3.08 | -2.28 | |
| Other Financing Activities | - | - | - | -107.56 | -2.42 | |
| Financing Cash Flow | 45.78 | -0.55 | 0.28 | 1,022 | -1.76 | |
| Foreign Exchange Rate Adjustments | -1.11 | 1.25 | -3.25 | 0.69 | -0.2 | |
| Net Cash Flow | -60.38 | -116.61 | -410.75 | 574.17 | -116.86 | |
| Free Cash Flow | -109.83 | -118.39 | -393.54 | -437.33 | -115.46 | |
| Free Cash Flow Margin | -33.64% | -34.48% | -93.94% | -94.11% | -28.38% | |
| Free Cash Flow Per Share | -1.66 | -1.84 | -6.19 | -6.92 | -1.85 | |
| Cash Interest Paid | - | - | 0.01 | 0.35 | 2.56 | |
| Cash Income Tax Paid | 0.01 | -0 | 0.04 | -0.01 | 0.02 | |
| Levered Free Cash Flow | -41.7 | 22.45 | -204.37 | -301.93 | -84.38 | |
| Unlevered Free Cash Flow | -43.07 | 20.99 | -205.83 | -302.97 | -83.03 | |
| Change in Net Working Capital | -13.79 | -112.87 | -4.47 | 116.91 | 21.32 | |