| Net Income | -50.57 | -30.34 | -1.45 | 22.57 | 6.76 | |
| Depreciation & Amortization | 28.68 | 28.68 | 23.19 | 22.66 | 17.67 | |
| Other Amortization | - | 0.84 | 0.27 | - | - | |
| Loss (Gain) From Sale of Assets | - | 0.16 | - | - | - | |
| Asset Writedown & Restructuring Costs | 2.21 | 4.86 | - | - | - | |
| Stock-Based Compensation | 1.32 | -0.36 | 2.37 | 3.14 | 1.64 | |
| Provision & Write-off of Bad Debts | - | - | -0.06 | 0.01 | 0.05 | |
| Other Operating Activities | 21.59 | 1.43 | -2.9 | 6.99 | -14.05 | |
| Change in Accounts Receivable | 14.1 | -3.86 | 3.57 | -5.45 | -14.38 | |
| Change in Inventory | -5.85 | 5.36 | -15.71 | -11.05 | -16.22 | |
| Change in Accounts Payable | -0.38 | 4.61 | 5.18 | 1.82 | -46.88 | |
| Change in Unearned Revenue | 0.34 | 1.86 | -3.77 | 2.25 | 3.22 | |
| Change in Other Net Operating Assets | -0.28 | 7.96 | -7.23 | -3.16 | 2.68 | |
| Operating Cash Flow | 11.16 | 21.2 | 3.46 | 39.78 | -59.51 | |
| Operating Cash Flow Growth | -47.36% | 512.63% | -91.30% | - | - | |
| Capital Expenditures | -42.23 | -63.66 | -56.7 | -27.4 | -18.11 | |
| Sale of Property, Plant & Equipment | - | 0.93 | - | - | - | |
| Sale (Purchase) of Intangibles | - | -0.16 | -3.44 | - | - | |
| Investing Cash Flow | -42.23 | -62.89 | -60.15 | -27.4 | -18.11 | |
| Short-Term Debt Issued | - | - | - | - | 24.79 | |
| Long-Term Debt Issued | 44.36 | 70 | 55 | 15 | - | |
| Total Debt Issued | 44.36 | 70 | 55 | 15 | 24.79 | |
| Long-Term Debt Repaid | -27.68 | -35.58 | -30.57 | -25.02 | - | |
| Total Debt Repaid | -27.68 | -35.58 | -30.57 | -25.02 | - | |
| Net Debt Issued (Repaid) | 16.68 | 34.42 | 24.43 | -10.02 | 24.79 | |
| Issuance of Common Stock | - | - | 0.28 | 3.16 | 4.23 | |
| Repurchase of Common Stock | - | - | -6.09 | - | - | |
| Other Financing Activities | -4.64 | -5.29 | 7.82 | -0.05 | 1.21 | |
| Financing Cash Flow | 12.04 | 29.13 | 26.44 | -6.9 | 30.23 | |
| Foreign Exchange Rate Adjustments | -1.59 | 0.8 | 0.93 | -0.83 | -0.97 | |
| Net Cash Flow | -20.61 | -11.76 | -29.32 | 4.65 | -48.35 | |
| Free Cash Flow | -31.07 | -42.46 | -53.24 | 12.38 | -77.61 | |
| Free Cash Flow Margin | -24.87% | -21.37% | -23.23% | 6.24% | -64.69% | |
| Free Cash Flow Per Share | -0.48 | -0.66 | -0.83 | 0.19 | -1.26 | |
| Cash Interest Paid | - | 7.07 | 0.62 | - | - | |
| Cash Income Tax Paid | - | 0.69 | 4.74 | 3.1 | 0.62 | |
| Levered Free Cash Flow | -28.34 | -38.54 | -39.66 | 6.12 | -76.7 | |
| Unlevered Free Cash Flow | -22.42 | -32.69 | -38.75 | 6.74 | -75.99 | |
| Change in Net Working Capital | -20.85 | -12.73 | 15.2 | 11.49 | 87.71 | |