| Net Income | -3 | 26.5 | -236.42 | 79.62 | 24.14 | |
| Depreciation & Amortization | 64.49 | 63.6 | 81.73 | 67.02 | 10.67 | |
| Loss (Gain) From Sale of Assets | -18.49 | -1.08 | 1.4 | -5.38 | 23.45 | |
| Asset Writedown & Restructuring Costs | - | - | 70.41 | 13.33 | - | |
| Loss (Gain) From Sale of Investments | -18.76 | -3.74 | 13.43 | 0.84 | -0.79 | |
| Stock-Based Compensation | 10.89 | 7.25 | 8.38 | 6.75 | 1.65 | |
| Other Operating Activities | -18.12 | -80.92 | -80.04 | -218.65 | 8.86 | |
| Change in Accounts Receivable | -4.74 | -0.77 | -5.37 | 0.06 | -5.51 | |
| Change in Accounts Payable | 4.37 | -1.19 | -3.8 | 5.14 | 2.38 | |
| Change in Income Taxes | - | - | - | 0.05 | -0.76 | |
| Change in Other Net Operating Assets | - | - | 195.08 | 117.49 | -40.41 | |
| Operating Cash Flow | 16.63 | 9.64 | 44.78 | 66.28 | 23.69 | |
| Operating Cash Flow Growth | 72.55% | -78.47% | -32.43% | 179.74% | 2978.97% | |
| Capital Expenditures | -200 | -78.88 | -42.83 | -212.84 | -65.24 | |
| Sale of Property, Plant & Equipment | 19.19 | 1.88 | 1.94 | 2.98 | - | |
| Cash Acquisitions | - | - | - | - | -0.97 | |
| Divestitures | - | - | - | -0.24 | -0.46 | |
| Investment in Securities | 0.25 | -0.34 | - | -1.89 | -0.19 | |
| Other Investing Activities | -3.21 | - | - | - | - | |
| Investing Cash Flow | -183.77 | -77.34 | -40.89 | -211.99 | -66.86 | |
| Long-Term Debt Issued | - | - | - | - | 15 | |
| Total Debt Issued | - | - | - | - | 15 | |
| Long-Term Debt Repaid | -6.13 | -4.53 | -8.44 | -9.18 | -3.05 | |
| Total Debt Repaid | -6.13 | -4.53 | -8.44 | -9.18 | -3.05 | |
| Net Debt Issued (Repaid) | -6.13 | -4.53 | -8.44 | -9.18 | 11.95 | |
| Issuance of Common Stock | 187.38 | 57.77 | 3.82 | 37.02 | 66.35 | |
| Other Financing Activities | -0.51 | 19.76 | -0.02 | 82.94 | - | |
| Financing Cash Flow | 180.73 | 73 | -4.64 | 110.77 | 78.29 | |
| Foreign Exchange Rate Adjustments | 0.1 | 0 | -0.2 | -0.04 | 0.03 | |
| Net Cash Flow | 13.7 | 5.31 | -0.95 | -34.97 | 35.16 | |
| Free Cash Flow | -183.36 | -69.24 | 1.95 | -146.56 | -41.55 | |
| Free Cash Flow Margin | -159.06% | -60.49% | 1.84% | -69.40% | -61.38% | |
| Free Cash Flow Per Share | -1.43 | -0.77 | 0.02 | -1.73 | -0.57 | |
| Cash Interest Paid | 1.36 | 1.56 | 1.98 | 0.29 | 0.26 | |
| Cash Income Tax Paid | 1.39 | 0.69 | - | - | 0.15 | |
| Levered Free Cash Flow | -166.67 | -77.64 | 65.86 | -192.59 | -72.38 | |
| Unlevered Free Cash Flow | -165.24 | -75.75 | 68.34 | -190.17 | -71.62 | |
| Change in Net Working Capital | 19.87 | 89.78 | -99.31 | 100.65 | 52.47 | |