| Net Income | -50.71 | -53.18 | -79.27 | -37.9 | -17.22 | -12.46 |
| Depreciation & Amortization | 7.25 | 6.68 | 5.71 | 5.6 | 0.53 | 0.4 |
| Loss (Gain) From Sale of Assets | 0.3 | 0.22 | 0.2 | - | - | - |
| Loss (Gain) From Sale of Investments | 0.31 | -1.29 | 1.66 | -0.35 | 2.01 | 0.37 |
| Stock-Based Compensation | 5.35 | 6.61 | 2.57 | 1.68 | 1.22 | 0.22 |
| Other Operating Activities | 12.46 | 16.11 | 40.24 | 6.03 | 0.43 | 0.93 |
| Change in Accounts Receivable | -2.14 | -5.93 | -5.4 | -5.01 | -0.16 | 0.09 |
| Change in Inventory | -2.97 | -3.33 | -2.27 | -1.6 | -0.61 | 0.09 |
| Change in Accounts Payable | 8 | 4.95 | 1.91 | 1.55 | 0.74 | -0.94 |
| Change in Unearned Revenue | 0.39 | 0.16 | -1.7 | 2.36 | - | - |
| Change in Other Net Operating Assets | -3.75 | -2.91 | 5.24 | -2.12 | 0.44 | 0.65 |
| Operating Cash Flow | -25.53 | -31.91 | -31.12 | -29.76 | -12.63 | -10.64 |
| Capital Expenditures | -11.92 | -11.62 | -5.93 | -3.67 | -1.73 | -1.23 |
| Sale of Property, Plant & Equipment | 0.16 | 0.16 | - | 0.38 | - | - |
| Cash Acquisitions | - | - | - | -36.19 | - | - |
| Sale (Purchase) of Intangibles | - | - | -4.5 | - | - | - |
| Investment in Securities | - | - | -0.19 | - | -0 | 0.41 |
| Other Investing Activities | - | - | - | - | - | -0.03 |
| Investing Cash Flow | -11.75 | -11.46 | -10.62 | -39.49 | -6.39 | -0.86 |
| Short-Term Debt Issued | - | 3.89 | 2.16 | 3.68 | 5 | 1.2 |
| Long-Term Debt Issued | - | 40.9 | 47.09 | 30 | 3 | 6.64 |
| Total Debt Issued | 11.91 | 44.79 | 49.25 | 33.68 | 8 | 7.84 |
| Long-Term Debt Repaid | - | -63.56 | -7.55 | -6.68 | -0.83 | -0.68 |
| Net Debt Issued (Repaid) | -28.56 | -18.77 | 41.69 | 27 | 7.17 | 7.16 |
| Issuance of Common Stock | 75.01 | 75.01 | 0 | 0 | - | 0 |
| Other Financing Activities | -10.37 | -11.68 | -1.32 | -0.71 | -0.03 | -0.04 |
| Financing Cash Flow | 36.08 | 44.57 | 41.69 | 71.61 | 12.93 | 18.83 |
| Foreign Exchange Rate Adjustments | -0.05 | -0.18 | 0.06 | 0.47 | 0.02 | 0.03 |
| Net Cash Flow | -1.25 | 1.03 | 0.01 | 2.84 | -6.06 | 7.36 |
| Free Cash Flow | -37.45 | -43.52 | -37.04 | -33.43 | -14.36 | -11.87 |
| Free Cash Flow Margin | -37.01% | -42.04% | -47.50% | -68.17% | -196.33% | -250.41% |
| Free Cash Flow Per Share | -2.30 | -3.37 | -8.50 | -12.04 | -5.19 | -4.30 |
| Cash Interest Paid | 6.73 | 6.78 | 6.91 | 2.53 | 0.11 | 0.11 |
| Cash Income Tax Paid | 0.11 | 0.11 | 0.05 | 0.01 | 0.05 | 0.02 |
| Levered Free Cash Flow | -20.83 | -27.68 | -35.04 | -27.63 | -3.67 | - |
| Unlevered Free Cash Flow | -15.23 | -20.48 | -26.61 | -25.28 | -3.54 | - |
| Change in Net Working Capital | -2.76 | 2.9 | 4.93 | 10.27 | -5.37 | - |