| Net Income | - | -110.43 | -54.27 | -49.64 | -33.62 | |
| Depreciation & Amortization | - | 2.54 | 1.65 | -1.34 | 0.88 | |
| Other Amortization | - | 0.06 | 0.05 | 0.05 | 0.13 | |
| Asset Writedown & Restructuring Costs | - | - | - | - | -1.79 | |
| Loss (Gain) on Equity Investments | - | 2.02 | - | - | - | |
| Stock-Based Compensation | - | 3.97 | 2.22 | 2.09 | 0.94 | |
| Other Operating Activities | - | 6.11 | -1.97 | -1.01 | 1.99 | |
| Change in Accounts Receivable | - | -5.84 | 3.84 | -5.32 | -0.46 | |
| Change in Inventory | - | -0.04 | 0.02 | -0.07 | 0.07 | |
| Change in Accounts Payable | - | 20 | 3.54 | 7.6 | 1.27 | |
| Operating Cash Flow | - | -81.61 | -44.93 | -47.63 | -30.59 | |
| Capital Expenditures | - | -0.54 | -0.56 | -0.53 | -0.29 | |
| Sale of Property, Plant & Equipment | - | 0.13 | 0.04 | 0.09 | - | |
| Investment in Securities | - | -7.32 | 9.39 | -1.35 | -8.27 | |
| Other Investing Activities | - | - | 0 | 0 | - | |
| Investing Cash Flow | - | -7.73 | 8.87 | -1.79 | -8.56 | |
| Long-Term Debt Issued | - | - | 30.21 | - | 9.98 | |
| Long-Term Debt Repaid | - | -4.1 | -1.77 | -0.03 | -0.09 | |
| Net Debt Issued (Repaid) | - | -4.1 | 28.44 | -0.03 | 9.89 | |
| Issuance of Common Stock | - | 30.59 | 9.37 | 25.43 | 109.17 | |
| Other Financing Activities | - | 2.59 | -0.54 | 0.05 | -7.38 | |
| Financing Cash Flow | - | 29.08 | 37.27 | 25.45 | 111.67 | |
| Foreign Exchange Rate Adjustments | - | 0.45 | -1.03 | 4.84 | -2.68 | |
| Net Cash Flow | - | -59.82 | 0.18 | -19.13 | 69.85 | |
| Free Cash Flow | - | -82.15 | -45.49 | -48.16 | -30.88 | |
| Free Cash Flow Margin | - | -354.68% | -241.78% | -566.56% | -586.78% | |
| Free Cash Flow Per Share | - | -1.81 | -1.10 | -1.23 | -0.91 | |
| Levered Free Cash Flow | - | -42.89 | -20.63 | -27.63 | -32.14 | |
| Unlevered Free Cash Flow | - | -39.65 | -20.19 | -27.55 | -32.1 | |
| Change in Net Working Capital | - | -18.52 | -12.18 | -5.7 | 13.37 | |