| Revenue | 190.23 | 193.4 | 162.67 | 140.66 | 103.97 | |
| Revenue Growth (YoY) | -1.64% | 18.89% | 15.64% | 35.30% | 14.94% | |
| Cost of Revenue | 61.84 | 56.95 | 49.73 | 46.7 | 34.83 | |
| Gross Profit | 128.39 | 136.45 | 112.93 | 93.96 | 69.13 | |
| Selling, General & Admin | 198.5 | 191.93 | 202.26 | 187.41 | 87.07 | |
| Operating Expenses | 198.5 | 191.93 | 202.26 | 187.41 | 87.07 | |
| Operating Income | -70.11 | -55.48 | -89.33 | -93.45 | -17.94 | |
| Interest Expense | - | - | - | -3.77 | -4.83 | |
| Interest & Investment Income | 3.1 | 3.38 | 0.48 | - | - | |
| Other Non Operating Income (Expenses) | -0.02 | -13.37 | 26.44 | 70.87 | -1.9 | |
| EBT Excluding Unusual Items | -67.03 | -65.47 | -62.41 | -26.35 | -24.66 | |
| Merger & Restructuring Charges | - | -0.84 | -1.48 | - | - | |
| Asset Writedown | - | - | - | -3.01 | - | |
| Legal Settlements | - | -1.25 | - | - | - | |
| Other Unusual Items | - | - | - | -1.28 | - | |
| Pretax Income | -67.03 | -67.56 | -63.89 | -30.64 | -24.66 | |
| Income Tax Expense | 0.12 | 0.11 | 0.02 | 0.04 | - | |
| Earnings From Continuing Operations | -67.14 | -67.67 | -63.91 | -30.68 | -24.66 | |
| Minority Interest in Earnings | 24.56 | 27.5 | 28.51 | 3.35 | - | |
| Net Income | -42.59 | -40.17 | -35.4 | -27.33 | -24.66 | |
| Preferred Dividends & Other Adjustments | - | - | - | -23.55 | - | |
| Net Income to Common | -42.59 | -40.17 | -35.4 | -3.78 | -24.66 | |
| Shares Outstanding (Basic) | 112 | 97 | 86 | 79 | 86 | |
| Shares Outstanding (Diluted) | 112 | 97 | 86 | 79 | 86 | |
| Shares Change (YoY) | 14.96% | 13.14% | 8.38% | -7.40% | - | |
| EPS (Basic) | -0.38 | -0.41 | -0.41 | -0.05 | -0.29 | |
| EPS (Diluted) | -0.38 | -0.41 | -0.41 | -0.05 | -0.29 | |
| Free Cash Flow | -22.47 | -14.45 | -53.32 | -44.05 | -9.53 | |
| Free Cash Flow Per Share | -0.20 | -0.15 | -0.62 | -0.56 | -0.11 | |
| Gross Margin | 67.49% | 70.55% | 69.43% | 66.80% | 66.50% | |
| Operating Margin | -36.85% | -28.69% | -54.92% | -66.43% | -17.25% | |
| Profit Margin | -22.39% | -20.77% | -21.76% | -2.69% | -23.72% | |
| Free Cash Flow Margin | -11.81% | -7.47% | -32.78% | -31.32% | -9.16% | |
| EBITDA | -68.6 | -53.98 | -87.67 | -91.54 | -15.97 | |
| EBITDA Margin | -36.06% | -27.91% | -53.90% | -65.08% | -15.36% | |
| D&A For EBITDA | 1.51 | 1.5 | 1.66 | 1.9 | 1.96 | |
| EBIT | -70.11 | -55.48 | -89.33 | -93.45 | -17.94 | |
| EBIT Margin | -36.85% | -28.69% | -54.92% | -66.43% | -17.25% | |