| Net Income | -26.26 | -25.27 | -12.93 | -15.3 | -23.63 | -13.59 | |
| Depreciation & Amortization | 0.39 | 0.38 | 0.35 | 1.14 | 1.01 | 1.28 | |
| Other Amortization | 1.3 | 1.3 | 1.4 | - | - | - | |
| Asset Writedown & Restructuring Costs | 0.28 | 0.28 | - | - | 5.59 | 0.29 | |
| Loss (Gain) From Sale of Investments | 1.3 | 1.3 | - | - | - | - | |
| Stock-Based Compensation | 0.17 | 0.28 | 0.93 | 2.89 | 1.34 | 0.52 | |
| Provision & Write-off of Bad Debts | -0 | 0.01 | 0.05 | 0.09 | 0.93 | 1.53 | |
| Other Operating Activities | 4.95 | 4.52 | 0.97 | -0.64 | 4.16 | 2.64 | |
| Change in Accounts Receivable | -0.23 | -0.23 | 0.35 | -0.12 | 0.19 | -2.77 | |
| Change in Inventory | 0.39 | 0.39 | 0.27 | -2.71 | -2.81 | -0.69 | |
| Change in Accounts Payable | 2.05 | 2.05 | 0.12 | 0.81 | -0.16 | 1.37 | |
| Change in Other Net Operating Assets | -0.22 | -0.09 | 0.14 | -0.02 | 0.81 | -0.57 | |
| Operating Cash Flow | -15.9 | -15.08 | -8.34 | -13.85 | -12.57 | -9.99 | |
| Capital Expenditures | -0.02 | -0.02 | -0 | -0.01 | -0.22 | -0.02 | |
| Cash Acquisitions | - | - | - | -0.16 | -0.12 | - | |
| Sale (Purchase) of Intangibles | -2.55 | -2 | -2.27 | -3.41 | -2.77 | -1.51 | |
| Investment in Securities | -1.34 | -1.34 | - | 0.02 | - | - | |
| Investing Cash Flow | -3.9 | -3.36 | -2.27 | -3.56 | -3.12 | -1.53 | |
| Short-Term Debt Issued | - | 1.95 | 0.09 | - | - | 0.41 | |
| Long-Term Debt Issued | - | - | - | - | - | 0.1 | |
| Total Debt Issued | 1.56 | 1.95 | 0.09 | - | - | 0.5 | |
| Short-Term Debt Repaid | - | - | - | -0.03 | -0.41 | - | |
| Long-Term Debt Repaid | - | -0.32 | -0.33 | -4.28 | -1.6 | -0.19 | |
| Total Debt Repaid | -2.06 | -0.32 | -0.33 | -4.31 | -2.01 | -0.19 | |
| Net Debt Issued (Repaid) | -0.5 | 1.62 | -0.24 | -4.31 | -2.01 | 0.31 | |
| Issuance of Common Stock | 7.35 | 2.12 | 9.39 | 24.13 | 3.02 | 28.17 | |
| Other Financing Activities | 13.48 | 14.34 | 0.45 | -2.26 | - | -3.13 | |
| Financing Cash Flow | 19.76 | 17.72 | 9.6 | 17.57 | 1.01 | 25.35 | |
| Foreign Exchange Rate Adjustments | - | - | - | 0.14 | -0.17 | -0.02 | |
| Net Cash Flow | -0.04 | -0.72 | -1.01 | 0.29 | -14.84 | 13.8 | |
| Free Cash Flow | -15.92 | -15.1 | -8.35 | -13.87 | -12.79 | -10.01 | |
| Free Cash Flow Margin | -135.58% | -129.86% | -101.38% | -213.94% | -169.55% | -167.13% | |
| Free Cash Flow Per Share | -28.14 | -92.42 | - | - | - | - | |
| Cash Interest Paid | 2.88 | 2.88 | 0.7 | 0.1 | 0.77 | 0.87 | |
| Levered Free Cash Flow | -11.43 | -8.49 | -7.91 | -10.17 | 4.48 | -18.65 | |
| Unlevered Free Cash Flow | -9.27 | -6.54 | -7.38 | -10.05 | 5.72 | -17.53 | |
| Change in Net Working Capital | -1.97 | -3.48 | 0.69 | 0.64 | -15.61 | 11.27 | |