| Net Income | - | -5.38 | -8.69 | -9.64 | -0.74 | 9.19 | |
| Depreciation & Amortization | - | 4.78 | 5.07 | 6.35 | 7.66 | 7.38 | |
| Other Amortization | - | 1.19 | 0.04 | 0.04 | 0.07 | 0.13 | |
| Loss (Gain) From Sale of Assets | - | 0 | -0 | -0.01 | 0.21 | 0.17 | |
| Stock-Based Compensation | - | 0.2 | 0.3 | 0.32 | 0.45 | 0.39 | |
| Other Operating Activities | - | -3.3 | -9.74 | -2.77 | -2.58 | -6.28 | |
| Change in Accounts Receivable | - | -2.29 | -3.77 | 5.34 | 2.37 | -1.4 | |
| Change in Inventory | - | -2.97 | 2.62 | 0.44 | 1.95 | -4.65 | |
| Change in Accounts Payable | - | 1.46 | 3.3 | 0.81 | -4.44 | -7.06 | |
| Change in Unearned Revenue | - | 2.15 | 0.58 | - | - | - | |
| Change in Income Taxes | - | 0.03 | 0.01 | -0.02 | 0.01 | 0.19 | |
| Change in Other Net Operating Assets | - | -0.65 | -0.35 | -0.56 | -1.06 | 2.39 | |
| Operating Cash Flow | - | -3.42 | -8.23 | 0.3 | 3.89 | 0.45 | |
| Operating Cash Flow Growth | - | - | - | -92.34% | 766.81% | -92.16% | |
| Capital Expenditures | - | -1.99 | -1.12 | -3.2 | -4.98 | -9.03 | |
| Sale of Property, Plant & Equipment | - | - | 0 | 0.01 | - | - | |
| Other Investing Activities | - | - | - | - | 4.1 | 7.83 | |
| Investing Cash Flow | - | -1.99 | -1.12 | -3.19 | -0.88 | -1.2 | |
| Short-Term Debt Issued | - | 3 | - | 4.13 | 3.61 | 3.21 | |
| Long-Term Debt Issued | - | 95.95 | 80.04 | 82.31 | 90.28 | 118.03 | |
| Total Debt Issued | - | 98.95 | 80.04 | 86.44 | 93.9 | 121.24 | |
| Short-Term Debt Repaid | - | - | - | -3.89 | -3.35 | -4.72 | |
| Long-Term Debt Repaid | - | -92.15 | -75.16 | -78.81 | -93.61 | -115.69 | |
| Total Debt Repaid | - | -92.15 | -75.16 | -82.71 | -96.96 | -120.42 | |
| Net Debt Issued (Repaid) | - | 6.79 | 4.88 | 3.73 | -3.07 | 0.82 | |
| Other Financing Activities | - | -0.46 | - | - | -0.05 | - | |
| Financing Cash Flow | - | 6.33 | 4.88 | 3.73 | -3.11 | 0.82 | |
| Foreign Exchange Rate Adjustments | - | - | - | -0.01 | 0.02 | 0.01 | |
| Net Cash Flow | - | 0.93 | -4.46 | 0.83 | -0.08 | 0.09 | |
| Free Cash Flow | - | -5.4 | -9.35 | -2.9 | -1.09 | -8.58 | |
| Free Cash Flow Margin | - | -6.79% | -14.15% | -3.46% | -1.09% | -7.55% | |
| Free Cash Flow Per Share | - | -0.90 | -1.58 | -0.50 | -0.19 | -1.48 | |
| Cash Interest Paid | - | 1.47 | 0.99 | 0.59 | 0.4 | 0.69 | |
| Cash Income Tax Paid | - | 0.02 | 0.01 | 0.02 | 0.06 | 0.05 | |
| Levered Free Cash Flow | - | -6.8 | 2.34 | 3.72 | 2.26 | -9.15 | |
| Unlevered Free Cash Flow | - | -6.06 | 2.92 | 4.08 | 2.58 | -8.72 | |
| Change in Net Working Capital | -5.66 | 5.79 | -3.65 | -9.2 | -1.94 | 8.73 | |