| Net Income | -55.74 | -49.53 | -42.82 | -20.55 | -3.67 | |
| Depreciation & Amortization | 7.42 | 4.85 | 2.13 | 0.69 | 1.21 | |
| Other Amortization | 1.3 | 0.8 | 0.24 | 0.18 | 0.22 | |
| Asset Writedown & Restructuring Costs | - | - | 0.35 | - | 0.14 | |
| Loss (Gain) From Sale of Investments | -1.15 | -1.41 | -0.13 | - | - | |
| Stock-Based Compensation | 30.6 | 17.35 | 8.11 | 3.41 | 0.92 | |
| Provision & Write-off of Bad Debts | 2.95 | 0.43 | 0.41 | 0.14 | 0.22 | |
| Other Operating Activities | 2.89 | 2.67 | 6.86 | -0.07 | 0.64 | |
| Change in Accounts Receivable | -5.69 | -9.3 | -11.04 | -4.23 | -4.29 | |
| Change in Inventory | -10.01 | -9.85 | -8.77 | -2.74 | -2.26 | |
| Change in Accounts Payable | -1.31 | 3.17 | 4.61 | 1.79 | 1.33 | |
| Change in Other Net Operating Assets | -8.42 | 6.24 | 9.39 | 4.19 | 1.04 | |
| Operating Cash Flow | -37.17 | -34.58 | -30.65 | -17.19 | -4.49 | |
| Capital Expenditures | -11.59 | -11.46 | -14.84 | -2.71 | -1.07 | |
| Cash Acquisitions | - | -20 | - | - | - | |
| Investment in Securities | 46.97 | -49.84 | -61.68 | - | - | |
| Investing Cash Flow | 35.38 | -81.3 | -76.52 | -2.71 | -1.07 | |
| Short-Term Debt Issued | - | - | - | - | 1.79 | |
| Long-Term Debt Issued | - | - | 53.5 | - | 29.53 | |
| Total Debt Issued | - | - | 53.5 | - | 31.32 | |
| Short-Term Debt Repaid | - | - | - | -1.79 | - | |
| Long-Term Debt Repaid | - | - | -33.89 | - | -20 | |
| Total Debt Repaid | - | - | -33.89 | -1.79 | -20 | |
| Net Debt Issued (Repaid) | - | - | 19.61 | -1.79 | 11.32 | |
| Issuance of Common Stock | 0.43 | 116.9 | 2.19 | 120.04 | 0.36 | |
| Repurchase of Common Stock | -0.27 | -0.01 | - | - | - | |
| Other Financing Activities | - | -7.5 | -0.99 | -10.6 | -0.18 | |
| Financing Cash Flow | 0.16 | 109.38 | 20.81 | 107.65 | 11.5 | |
| Net Cash Flow | -1.63 | -6.49 | -86.36 | 87.75 | 5.94 | |
| Free Cash Flow | -48.76 | -46.03 | -45.49 | -19.9 | -5.56 | |
| Free Cash Flow Margin | -23.29% | -24.60% | -32.07% | -21.07% | -9.70% | |
| Free Cash Flow Per Share | -0.79 | -0.76 | -0.82 | -0.41 | -0.15 | |
| Cash Interest Paid | 4.96 | 5.17 | 4.4 | 3.9 | 1.15 | |
| Levered Free Cash Flow | -30.01 | -33.12 | -37.19 | -12.13 | -3.91 | |
| Unlevered Free Cash Flow | -27.02 | -30.18 | -34.69 | -9.77 | -2.4 | |
| Change in Net Working Capital | 19.68 | 9.29 | 8.32 | 0.84 | 3.99 | |