| Net Income | -54.64 | -57.53 | -65.65 | -13.69 | 3.5 | |
| Depreciation & Amortization | 18.55 | 15.54 | 13.73 | 8.96 | 6.38 | |
| Other Amortization | - | - | - | - | 0.13 | |
| Loss (Gain) From Sale of Assets | - | - | - | - | 0.55 | |
| Stock-Based Compensation | 13.02 | 12.36 | 10.37 | 4.95 | 1.81 | |
| Provision & Write-off of Bad Debts | 0.81 | 0.61 | 0.16 | 1.02 | 0.64 | |
| Other Operating Activities | 10.58 | 7.45 | 1.13 | 4.28 | 8.89 | |
| Change in Accounts Receivable | -2.88 | -0.16 | -12.01 | -6.46 | 0.39 | |
| Change in Inventory | -11.14 | -32.63 | -21.85 | -11.1 | -14.83 | |
| Change in Accounts Payable | -5.67 | 6.74 | 1.9 | 3.43 | -6.24 | |
| Change in Income Taxes | -0.5 | -0.05 | 0.39 | 0.67 | -0.24 | |
| Change in Other Net Operating Assets | 4.74 | -16.23 | 22.67 | 4.63 | 0.13 | |
| Operating Cash Flow | -27.15 | -63.89 | -49.18 | -3.32 | 1.11 | |
| Operating Cash Flow Growth | - | - | - | - | -90.97% | |
| Capital Expenditures | -15.8 | -26.72 | -41.11 | -18.3 | -9.65 | |
| Sale of Property, Plant & Equipment | 1.26 | 1.04 | 0.9 | 0.8 | 0.52 | |
| Cash Acquisitions | - | - | -18.5 | -15 | - | |
| Sale (Purchase) of Intangibles | -1.15 | -1.31 | -1.97 | -2.99 | -1.19 | |
| Investing Cash Flow | -15.69 | -26.99 | -60.69 | -35.49 | -10.32 | |
| Long-Term Debt Issued | - | 100 | 36 | 10 | 0.46 | |
| Total Debt Issued | - | 100 | 36 | 10 | 0.46 | |
| Short-Term Debt Repaid | - | - | - | - | -3 | |
| Long-Term Debt Repaid | -0.64 | -30.73 | -0.57 | -6.03 | -11.51 | |
| Total Debt Repaid | -0.64 | -30.73 | -0.57 | -6.03 | -14.51 | |
| Net Debt Issued (Repaid) | -0.64 | 69.27 | 35.43 | 3.97 | -14.05 | |
| Issuance of Common Stock | 3.81 | 71.8 | 5.79 | 130.83 | 3.62 | |
| Repurchase of Common Stock | - | - | - | -0.56 | -1.54 | |
| Other Financing Activities | -2.87 | -12.42 | -1.73 | -3.14 | -2.02 | |
| Financing Cash Flow | 0.29 | 128.65 | 39.49 | 131.1 | 24.01 | |
| Foreign Exchange Rate Adjustments | 1.48 | -0.61 | -0.5 | -0.44 | 0.09 | |
| Net Cash Flow | -41.06 | 37.17 | -70.88 | 91.85 | 14.89 | |
| Free Cash Flow | -42.95 | -90.61 | -90.29 | -21.61 | -8.54 | |
| Free Cash Flow Margin | -16.76% | -41.87% | -49.78% | -14.66% | -7.70% | |
| Free Cash Flow Per Share | -0.52 | -1.10 | -1.18 | -0.41 | -0.14 | |
| Cash Interest Paid | 11.97 | 4.27 | 3.07 | 1.09 | 0.4 | |
| Cash Income Tax Paid | 2.1 | 0.91 | 1.1 | 0.68 | 0.45 | |
| Levered Free Cash Flow | -22.89 | -77.09 | -43 | -16.59 | -14.74 | |
| Unlevered Free Cash Flow | -15.68 | -73.86 | -40.42 | -15.52 | -14.5 | |
| Change in Net Working Capital | 5.28 | 45.52 | 0.21 | 1.92 | 13.15 | |