| Net Income | -10.41 | -20.18 | -68 | -139.81 | -8.91 | 1.98 | |
| Depreciation & Amortization | 4.6 | 5.49 | 7.13 | 7.58 | 12.87 | 5.07 | |
| Other Amortization | - | - | 0.01 | 0.02 | 0.12 | - | |
| Loss (Gain) From Sale of Assets | 0.72 | 0.72 | 1.23 | 1.52 | 1.09 | 0.37 | |
| Loss (Gain) From Sale of Investments | 3.68 | 3.6 | -1.26 | -1.14 | - | -1.32 | |
| Stock-Based Compensation | 28.89 | 30.92 | 33.25 | 25.33 | 13.96 | 6.04 | |
| Other Operating Activities | 0.76 | 0.36 | -6.97 | -6.34 | -21.46 | -4.4 | |
| Change in Accounts Receivable | -2.96 | -2.9 | 15.35 | -10.75 | -10.13 | -1.79 | |
| Change in Inventory | 2.19 | 0.78 | -8.55 | -6.56 | 0.11 | -0.63 | |
| Change in Accounts Payable | 1.15 | 0.03 | -8.43 | 0.41 | 2.02 | -0.17 | |
| Change in Other Net Operating Assets | -1.27 | 2.32 | 3.09 | 1.99 | 5.74 | 1.49 | |
| Operating Cash Flow | 14.63 | 8.43 | -12.5 | -8.49 | -4.59 | 6.65 | |
| Operating Cash Flow Growth | - | - | - | - | - | 447.82% | |
| Capital Expenditures | -4.9 | -5.3 | -11.24 | -13.92 | -14.76 | -7.81 | |
| Sale of Property, Plant & Equipment | - | - | - | - | 0.01 | 0.04 | |
| Cash Acquisitions | - | - | - | - | 1.56 | -14.95 | |
| Sale (Purchase) of Intangibles | -0.3 | -0.3 | - | - | - | - | |
| Investment in Securities | -23.85 | 3.5 | 29.07 | -44.2 | - | -2 | |
| Other Investing Activities | 60.39 | 60.39 | - | - | - | - | |
| Investing Cash Flow | 31.35 | 58.3 | 17.84 | -58.12 | -13.19 | -24.72 | |
| Short-Term Debt Issued | - | - | - | - | 27.31 | 2.18 | |
| Long-Term Debt Issued | - | - | - | 20 | 1.55 | 0.98 | |
| Total Debt Issued | - | - | - | 20 | 28.86 | 3.16 | |
| Short-Term Debt Repaid | - | - | - | - | -31.54 | -2.18 | |
| Long-Term Debt Repaid | - | -6.61 | -0.5 | -2.16 | -0.21 | - | |
| Total Debt Repaid | -8.87 | -6.61 | -0.5 | -2.16 | -31.75 | -2.18 | |
| Net Debt Issued (Repaid) | -8.87 | -6.61 | -0.5 | 17.84 | -2.89 | 0.98 | |
| Issuance of Common Stock | 0.2 | 0.2 | 10.75 | 0.32 | 1.42 | 107.83 | |
| Other Financing Activities | -0.16 | -0.38 | 0.34 | -1.84 | -1.3 | -6.74 | |
| Financing Cash Flow | -8.82 | -6.78 | 10.59 | 16.32 | -2.78 | 102.08 | |
| Foreign Exchange Rate Adjustments | 0.07 | - | 0.04 | -0.11 | -0.02 | - | |
| Net Cash Flow | 37.22 | 59.95 | 15.97 | -50.4 | -20.59 | 84.01 | |
| Free Cash Flow | 9.73 | 3.14 | -23.74 | -22.41 | -19.35 | -1.16 | |
| Free Cash Flow Margin | 11.09% | 3.81% | -31.29% | -29.39% | -16.24% | -2.42% | |
| Free Cash Flow Per Share | 0.21 | 0.07 | -0.54 | -0.52 | -0.50 | -0.04 | |
| Cash Interest Paid | 1.43 | 1.61 | 1.93 | 0.59 | - | - | |
| Levered Free Cash Flow | 39.1 | 43.83 | 6.41 | -6.54 | -13.4 | 1.41 | |
| Unlevered Free Cash Flow | 39.46 | 44.28 | 7.3 | -6.38 | -13.22 | 1.41 | |
| Change in Net Working Capital | -12.28 | -17.92 | 5.81 | 18.7 | 6.83 | -0.35 | |