| Net Income | -69.98 | -38.25 | -127.21 | -34.08 | -1.55 | |
| Depreciation & Amortization | 18.97 | 7.55 | 0.1 | 0.06 | 0.08 | |
| Stock-Based Compensation | 11.17 | 46.99 | 111.58 | 26.39 | 0.34 | |
| Other Operating Activities | 27.6 | 11.93 | -5.22 | 1.92 | -0.29 | |
| Change in Accounts Receivable | 5.69 | -24.53 | - | - | -0.14 | |
| Change in Inventory | -17.31 | -23.71 | - | - | - | |
| Change in Accounts Payable | -4.73 | 14.85 | 24.68 | 1.6 | -0.81 | |
| Change in Unearned Revenue | 0.06 | 1.76 | - | - | - | |
| Change in Income Taxes | 12.54 | 3.97 | - | - | - | |
| Change in Other Net Operating Assets | -8.37 | -31.35 | -9.38 | -0.12 | -0.05 | |
| Operating Cash Flow | -24.35 | -30.79 | -5.44 | -4.23 | -2.42 | |
| Capital Expenditures | -27.32 | -69.26 | -127.65 | -18.35 | -1.35 | |
| Other Investing Activities | -5.24 | -12.96 | -4.88 | - | - | |
| Investing Cash Flow | -32.56 | -82.22 | -132.53 | -18.35 | -1.35 | |
| Short-Term Debt Issued | - | - | - | - | 2.28 | |
| Long-Term Debt Issued | 242.64 | 92.56 | 78.37 | - | - | |
| Total Debt Issued | 242.64 | 92.56 | 78.37 | - | 2.28 | |
| Short-Term Debt Repaid | - | - | - | -2.76 | - | |
| Long-Term Debt Repaid | -170.29 | -14.76 | -1.01 | -2.2 | -1.06 | |
| Total Debt Repaid | -170.29 | -14.76 | -1.01 | -4.95 | -1.06 | |
| Net Debt Issued (Repaid) | 72.35 | 77.8 | 77.35 | -4.95 | 1.22 | |
| Issuance of Common Stock | - | 0.02 | 2.43 | 178.83 | 17.81 | |
| Other Financing Activities | -0.24 | - | - | -9.02 | -1.42 | |
| Financing Cash Flow | 72.12 | 77.83 | 79.79 | 164.87 | 17.62 | |
| Foreign Exchange Rate Adjustments | -13.56 | 3.23 | 0.23 | -1.53 | -0.41 | |
| Net Cash Flow | 1.65 | -31.95 | -57.95 | 140.76 | 13.44 | |
| Free Cash Flow | -51.66 | -100.05 | -133.09 | -22.58 | -3.77 | |
| Free Cash Flow Margin | -24.75% | -55.21% | - | - | - | |
| Free Cash Flow Per Share | -0.47 | -0.93 | -1.32 | -0.26 | -0.05 | |
| Cash Interest Paid | 43.64 | 0.48 | - | 0.27 | 0.13 | |
| Cash Income Tax Paid | - | 2.31 | - | - | - | |
| Levered Free Cash Flow | -63.94 | -40.11 | -81.52 | -10.77 | -3.61 | |
| Unlevered Free Cash Flow | -16.16 | -33.81 | -81.31 | -10.53 | -3.36 | |
| Change in Net Working Capital | 15.12 | 5.56 | -15.43 | -1.4 | 1.41 | |