| Net Income | -30.91 | -43.34 | -61.26 | -56.57 | -43.7 | |
| Depreciation & Amortization | 4.38 | 5.43 | 3.45 | 2.09 | 1.13 | |
| Other Amortization | 0.15 | 0.21 | 0.2 | 0.29 | 0.29 | |
| Loss (Gain) From Sale of Assets | 1.88 | 1.3 | 0.15 | 0.4 | 0.38 | |
| Loss (Gain) From Sale of Investments | -5.44 | -4.01 | 0.23 | 1.29 | 0.07 | |
| Stock-Based Compensation | 25.87 | 24.06 | 23.06 | 16.87 | 11.93 | |
| Provision & Write-off of Bad Debts | 0.47 | 0.76 | 0.15 | 0.01 | 0.23 | |
| Other Operating Activities | 1.3 | 1.71 | 0.32 | 1.85 | 1.53 | |
| Change in Accounts Receivable | -5.84 | -2.12 | -6.48 | -0.57 | -2.19 | |
| Change in Inventory | -8.05 | -4.72 | -6.03 | -5.78 | -0.27 | |
| Change in Accounts Payable | 1.86 | -1.12 | 2.53 | -0.53 | 0.84 | |
| Change in Other Net Operating Assets | 1.91 | 3.13 | 2.02 | 1.13 | -0.9 | |
| Operating Cash Flow | -12.43 | -18.71 | -41.66 | -39.53 | -30.66 | |
| Capital Expenditures | -10.5 | -7.8 | -9.51 | -6.39 | -2.56 | |
| Investment in Securities | 23.12 | -52 | 6.69 | 57.97 | -60.36 | |
| Investing Cash Flow | 12.62 | -59.8 | -2.82 | 51.58 | -62.92 | |
| Long-Term Debt Issued | 36 | 36 | - | 35 | 45.3 | |
| Long-Term Debt Repaid | -36 | -35.28 | - | -41 | -45.3 | |
| Net Debt Issued (Repaid) | - | 0.73 | - | -6 | - | |
| Issuance of Common Stock | 2.72 | 90.25 | 2.2 | 4.91 | 137.99 | |
| Other Financing Activities | -0.77 | -0.04 | - | -0.62 | -1.59 | |
| Financing Cash Flow | 1.96 | 90.93 | 2.2 | -1.71 | 136.4 | |
| Foreign Exchange Rate Adjustments | -0.48 | 0.13 | -0.43 | -0.5 | 0.32 | |
| Net Cash Flow | 1.68 | 12.55 | -42.7 | 9.84 | 43.15 | |
| Free Cash Flow | -22.92 | -26.51 | -51.16 | -45.92 | -33.22 | |
| Free Cash Flow Margin | -13.71% | -19.09% | -48.08% | -50.94% | -45.27% | |
| Free Cash Flow Per Share | -0.55 | -0.69 | -1.50 | -1.39 | -1.14 | |
| Cash Interest Paid | 3.35 | 3.26 | 2.62 | 3.23 | 4.28 | |
| Levered Free Cash Flow | -12.7 | -12.41 | -29.01 | -27.79 | -20.2 | |
| Unlevered Free Cash Flow | -10.7 | -10.45 | -27.44 | -24.73 | -16.68 | |
| Change in Net Working Capital | 8.42 | 2.8 | 7.2 | 5 | 3.07 | |