| Net Income | -126.01 | -107.57 | -142.72 | -101.06 | -89.11 | |
| Depreciation & Amortization | 36.19 | 25.38 | 21.27 | 19.87 | 19.38 | |
| Asset Writedown & Restructuring Costs | 1.26 | 2.38 | 1.78 | 5.02 | 2.42 | |
| Stock-Based Compensation | 11.76 | 11.95 | 6.79 | 4.29 | 1.87 | |
| Other Operating Activities | -18.27 | -19.38 | 2.22 | 33.37 | 43.8 | |
| Change in Accounts Receivable | -30.99 | -20.85 | 8.97 | -8.78 | -11.86 | |
| Change in Inventory | -29.25 | 4.69 | -28.06 | -18.76 | -2.11 | |
| Change in Accounts Payable | -1 | 3 | 6.33 | 1.99 | -7.06 | |
| Change in Unearned Revenue | 4.1 | -22.3 | -11.28 | -5.19 | 1.72 | |
| Change in Other Net Operating Assets | -0.71 | -17.55 | 22.52 | -1.21 | 4.17 | |
| Operating Cash Flow | -152.91 | -140.25 | -112.17 | -70.44 | -36.78 | |
| Capital Expenditures | -59.55 | -92.36 | -46.65 | -73.23 | -32.52 | |
| Investment in Securities | -0.5 | -100 | - | - | - | |
| Investing Cash Flow | -60.05 | -192.37 | -46.65 | -73.23 | -32.52 | |
| Long-Term Debt Issued | 23.1 | 100.5 | - | 13.18 | 87.76 | |
| Long-Term Debt Repaid | -11.7 | -47.83 | -9.54 | -120.18 | -30.12 | |
| Net Debt Issued (Repaid) | 11.41 | 52.67 | -9.54 | -107.01 | 57.64 | |
| Issuance of Common Stock | 92.68 | 97.5 | 183.6 | 526.82 | 173.2 | |
| Repurchase of Common Stock | -1.07 | -0.89 | -1.89 | -0.34 | - | |
| Preferred Dividends Paid | -3.2 | -3.2 | -3.2 | -3.2 | -6.48 | |
| Dividends Paid | -3.2 | -3.2 | -3.2 | -3.2 | -6.48 | |
| Other Financing Activities | 22.34 | 4.99 | 11.62 | -4.36 | -2.7 | |
| Financing Cash Flow | 122.15 | 151.07 | 180.58 | 411.91 | 221.67 | |
| Foreign Exchange Rate Adjustments | 0.11 | 0.08 | -0.93 | -0.08 | -0.09 | |
| Net Cash Flow | -90.69 | -181.47 | 20.83 | 268.16 | 152.27 | |
| Free Cash Flow | -212.46 | -232.61 | -158.82 | -143.67 | -69.3 | |
| Free Cash Flow Margin | -189.47% | -188.51% | -121.71% | -206.46% | -97.78% | |
| Free Cash Flow Per Share | -12.87 | -16.63 | -12.44 | -12.88 | -9.37 | |
| Cash Interest Paid | 6.8 | 3.09 | 1.56 | 5.77 | 8.38 | |
| Cash Income Tax Paid | 0.02 | 0.01 | 0 | 0.01 | 0 | |
| Levered Free Cash Flow | -178.92 | -160.21 | -92.04 | -112.15 | -57.24 | |
| Unlevered Free Cash Flow | -170.92 | -155.68 | -88.04 | -107.55 | -47.68 | |
| Change in Net Working Capital | 62.67 | 17.09 | -19.25 | 21.06 | 13.44 | |