| Net Income | 2.42 | 2.12 | 6.34 | -32.63 | 1.41 | -9.21 | |
| Depreciation & Amortization | 0.13 | 0.13 | 0.03 | 0.34 | 0.1 | 1.21 | |
| Other Amortization | 0.46 | 0.06 | 0.05 | 0.07 | 0.05 | 0.13 | |
| Asset Writedown & Restructuring Costs | - | - | - | 1.21 | 0.05 | 9.72 | |
| Stock-Based Compensation | - | - | - | - | 0.13 | 0.2 | |
| Provision & Write-off of Bad Debts | - | - | - | 0.22 | -0.16 | 0.28 | |
| Other Operating Activities | -0.26 | -0.25 | -4.38 | 15.75 | 1.28 | 0.3 | |
| Change in Accounts Receivable | -1.96 | -3.21 | 1.38 | 1.77 | -2.07 | 3.03 | |
| Change in Inventory | 0.24 | 1.88 | 3.99 | -7.46 | -2.13 | 0.55 | |
| Change in Accounts Payable | -3.07 | -2.81 | -6.49 | 2.86 | 2.71 | -3.73 | |
| Change in Unearned Revenue | -0.03 | 0.01 | 0.01 | -0.01 | 0.11 | -0.04 | |
| Change in Income Taxes | -0.09 | 0.06 | 0.2 | 0.03 | 0.02 | 0.14 | |
| Change in Other Net Operating Assets | -2.62 | -2.8 | -0.71 | 9.41 | -3.08 | 0.37 | |
| Operating Cash Flow | -4.77 | -4.8 | 0.42 | -8.43 | -1.59 | 2.95 | |
| Operating Cash Flow Growth | - | - | - | - | - | 125.84% | |
| Short-Term Debt Issued | - | 3.53 | 1.17 | - | 0.07 | 0.32 | |
| Long-Term Debt Issued | - | 1.36 | 0.36 | 10.32 | 2.5 | - | |
| Total Debt Issued | 4.99 | 4.89 | 1.53 | 10.32 | 2.57 | 0.32 | |
| Short-Term Debt Repaid | - | -3.2 | -1.17 | - | -0.07 | -0.32 | |
| Long-Term Debt Repaid | - | -5.28 | -2.45 | -1.35 | -0.55 | -2.05 | |
| Total Debt Repaid | -9.28 | -8.48 | -3.62 | -1.35 | -0.62 | -2.37 | |
| Net Debt Issued (Repaid) | -4.28 | -3.59 | -2.09 | 8.96 | 1.95 | -2.05 | |
| Issuance of Common Stock | 8.4 | 8.4 | - | - | - | - | |
| Other Financing Activities | - | - | - | 0 | - | - | |
| Financing Cash Flow | 4.11 | 4.8 | -2.09 | 8.96 | 1.95 | -2.05 | |
| Foreign Exchange Rate Adjustments | -0.08 | 0.05 | -0.12 | 0.2 | -0.02 | -0.17 | |
| Net Cash Flow | -0.73 | 0.06 | -1.79 | 0.73 | 0.34 | 0.73 | |
| Free Cash Flow | -4.77 | -4.8 | 0.42 | -8.43 | -1.59 | 2.95 | |
| Free Cash Flow Growth | - | - | - | - | - | 150.64% | |
| Free Cash Flow Margin | -14.19% | -13.79% | 0.99% | -21.95% | -3.95% | 10.04% | |
| Free Cash Flow Per Share | -0.60 | -0.63 | 0.06 | -1.12 | -0.21 | 0.39 | |
| Cash Interest Paid | 4.44 | 3.91 | 4.17 | 1.27 | 0.81 | 0.94 | |
| Cash Income Tax Paid | - | - | - | - | - | 0.04 | |
| Levered Free Cash Flow | -5.8 | -9.39 | -7.7 | - | -3.22 | 2.84 | |
| Unlevered Free Cash Flow | -3.71 | -6.88 | -5.1 | - | -2.5 | 3.4 | |
| Change in Net Working Capital | 7.55 | 10.64 | 11.89 | - | 4.66 | -0.89 | |