| Selling, General & Admin | 19.29 | 17.44 | 16.09 | 13.38 | 16.53 | 13.34 | |
| Other Operating Expenses | - | - | 6.72 | 5.46 | 0.11 | 0.12 | |
| Operating Expenses | 19.29 | 17.44 | 22.81 | 18.84 | 16.64 | 13.46 | |
| Operating Income | -19.29 | -17.44 | -22.81 | -18.84 | -16.64 | -13.46 | |
| Interest Expense | -2.87 | -4 | -3.47 | -0.03 | -0.71 | -0.15 | |
| Interest & Investment Income | - | - | 2.79 | 0.18 | 0.11 | 0.28 | |
| Earnings From Equity Investments | -0.21 | -0.21 | -0.21 | -0.22 | -0.19 | -0.2 | |
| Currency Exchange Gain (Loss) | 1.51 | 9.28 | -12.87 | 0.02 | - | - | |
| Other Non Operating Income (Expenses) | 6.27 | 4.18 | 1.37 | 2.37 | 1.68 | 1.22 | |
| EBT Excluding Unusual Items | -14.59 | -8.18 | -35.2 | -16.52 | -15.74 | -12.31 | |
| Gain (Loss) on Sale of Investments | - | - | -0.87 | - | - | - | |
| Gain (Loss) on Sale of Assets | - | - | - | 21.94 | - | - | |
| Other Unusual Items | 0.57 | -29.78 | 36.95 | 0.1 | - | - | |
| Pretax Income | -14.02 | -37.96 | 0.87 | 5.53 | -15.74 | -12.31 | |
| Income Tax Expense | -1.37 | -8.7 | 8.27 | 4.63 | -0.8 | -0.7 | |
| Net Income | -12.66 | -29.27 | -7.39 | 0.9 | -14.94 | -11.61 | |
| Net Income to Common | -12.66 | -29.27 | -7.39 | 0.9 | -14.94 | -11.61 | |
| Shares Outstanding (Basic) | 87 | 83 | 80 | 76 | 66 | 62 | |
| Shares Outstanding (Diluted) | 87 | 83 | 80 | 78 | 66 | 62 | |
| Shares Change (YoY) | 6.22% | 3.68% | 3.17% | 16.92% | 6.43% | 5.51% | |
| EPS (Basic) | -0.15 | -0.35 | -0.09 | 0.01 | -0.23 | -0.19 | |
| EPS (Diluted) | -0.15 | -0.35 | -0.09 | 0.01 | -0.23 | -0.19 | |
| Free Cash Flow | -161.03 | -251.7 | -191.28 | -85.35 | -168.54 | -38.1 | |
| Free Cash Flow Per Share | -1.85 | -3.03 | -2.39 | -1.10 | -2.54 | -0.61 | |
| EBITDA | -18.9 | -17.06 | -22.66 | -18.76 | -16.53 | -13.34 | |
| D&A For EBITDA | 0.39 | 0.39 | 0.16 | 0.08 | 0.11 | 0.12 | |
| EBIT | -19.29 | -17.44 | -22.81 | -18.84 | -16.64 | -13.46 | |
| Effective Tax Rate | - | - | 945.99% | 83.80% | - | - | |