| Net Income | -11.86 | -74.56 | -196.29 | -236.02 | -63.13 | |
| Depreciation & Amortization | 1.69 | 3.89 | 7.52 | 7.33 | 0.55 | |
| Other Amortization | 0.2 | 0.43 | 0.43 | 7.74 | 2.25 | |
| Asset Writedown & Restructuring Costs | - | 39.73 | 123.53 | - | - | |
| Stock-Based Compensation | 7.51 | 8.34 | 14.59 | 28.99 | 22.72 | |
| Provision & Write-off of Bad Debts | 0.02 | 0.09 | 0.37 | 4.2 | - | |
| Other Operating Activities | -3.61 | -6.83 | 12.69 | 163.39 | 35.23 | |
| Change in Accounts Receivable | 0.43 | 0.21 | 5.6 | -4.55 | -4.7 | |
| Change in Inventory | 9.38 | 26.43 | 19.44 | -19.3 | 18.66 | |
| Change in Accounts Payable | -2.34 | -13.68 | -10.91 | 14.12 | -6.99 | |
| Change in Other Net Operating Assets | 0.76 | 2.6 | 5.56 | -7.86 | 1.51 | |
| Operating Cash Flow | 2.17 | -13.39 | -17.48 | -41.97 | 6.09 | |
| Capital Expenditures | -0.04 | -0.12 | -0.08 | -0.03 | -0.09 | |
| Cash Acquisitions | - | -0.13 | -0.6 | -44.87 | -38.97 | |
| Investment in Securities | -0.2 | - | - | - | - | |
| Investing Cash Flow | -0.24 | -0.24 | -0.68 | -44.91 | -39.05 | |
| Short-Term Debt Issued | 60.87 | 79.81 | 136.69 | 48.75 | 123.63 | |
| Long-Term Debt Issued | 0.7 | 0.99 | 2.1 | 126.45 | 40.66 | |
| Total Debt Issued | 61.57 | 80.79 | 138.79 | 175.2 | 164.29 | |
| Short-Term Debt Repaid | -65.8 | -90.86 | -152.33 | -38.77 | -133.99 | |
| Long-Term Debt Repaid | -0.68 | -1.04 | -2.31 | -100.19 | -19.09 | |
| Total Debt Repaid | -66.48 | -91.9 | -154.64 | -138.96 | -153.08 | |
| Net Debt Issued (Repaid) | -4.91 | -11.11 | -15.86 | 36.24 | 11.22 | |
| Issuance of Common Stock | - | - | 46.83 | 54.85 | 23.46 | |
| Repurchase of Common Stock | - | - | - | - | -0.15 | |
| Other Financing Activities | - | - | -3.98 | 4.47 | -2.21 | |
| Financing Cash Flow | -4.91 | -11.11 | 27 | 95.57 | 32.32 | |
| Foreign Exchange Rate Adjustments | -0.06 | 0.31 | -0.53 | -0.48 | -0.05 | |
| Net Cash Flow | -3.05 | -24.43 | 8.31 | 8.22 | -0.69 | |
| Free Cash Flow | 2.12 | -13.51 | -17.56 | -42 | 6 | |
| Free Cash Flow Margin | 2.14% | -9.47% | -7.94% | -16.95% | 3.23% | |
| Free Cash Flow Per Share | 0.30 | -2.07 | -3.17 | -14.25 | 4.20 | |
| Cash Interest Paid | 1.14 | 1.72 | 1.88 | 5.61 | 2.79 | |
| Cash Income Tax Paid | 0.15 | 0.09 | 0.1 | 0.04 | 0.05 | |
| Levered Free Cash Flow | 8.68 | -1.74 | 10.07 | -25.32 | 0.28 | |
| Unlevered Free Cash Flow | 9.24 | -0.85 | 11.32 | -24.78 | 1.18 | |
| Change in Net Working Capital | -7.48 | -9.84 | -25.08 | 27.51 | 8.6 | |