| Net Income | -143.04 | -121.53 | -89.65 | -79.2 | 88.22 | -2.77 | |
| Depreciation & Amortization | 6.26 | 6.27 | 11.48 | 6.4 | 0.36 | 0.23 | |
| Loss (Gain) From Sale of Investments | - | - | -1 | 0.3 | - | - | |
| Stock-Based Compensation | 0.73 | 0.57 | 2.31 | 2.92 | 2.68 | 0.63 | |
| Other Operating Activities | 56.41 | 34.28 | -9.04 | 16.59 | -116.69 | -3.47 | |
| Change in Accounts Receivable | -0.22 | 1.08 | -3.6 | 1.22 | -0.3 | - | |
| Change in Inventory | -5.72 | -3.62 | 1.38 | 9.22 | -4.58 | - | |
| Change in Accounts Payable | 5.58 | -0.75 | 9.92 | -2.48 | 11.77 | -0.49 | |
| Change in Other Net Operating Assets | 0.02 | 1.21 | 0.75 | -0.8 | -4.02 | -2.71 | |
| Operating Cash Flow | -79.98 | -82.5 | -77.47 | -45.84 | -13.01 | 4.62 | |
| Operating Cash Flow Growth | - | - | - | - | - | -91.67% | |
| Capital Expenditures | -1.67 | -2.02 | -17.41 | -51.99 | -29.33 | -7.59 | |
| Sale of Property, Plant & Equipment | 0.43 | 0.43 | - | - | - | - | |
| Cash Acquisitions | - | - | 10.03 | - | -75.08 | - | |
| Investment in Securities | - | - | -0.89 | - | -1.95 | - | |
| Other Investing Activities | - | - | - | -2.75 | -31.22 | -1.79 | |
| Investing Cash Flow | -1.25 | -1.59 | -8.27 | -54.74 | -137.59 | -9.38 | |
| Short-Term Debt Issued | - | - | - | - | 20.75 | - | |
| Long-Term Debt Issued | - | - | 80.84 | 71.63 | 58.59 | - | |
| Total Debt Issued | - | - | 80.84 | 71.63 | 79.34 | - | |
| Short-Term Debt Repaid | - | - | - | - | -20.75 | - | |
| Long-Term Debt Repaid | - | -32.21 | -22.2 | -12.9 | - | -0.08 | |
| Total Debt Repaid | -32.21 | -32.21 | -22.2 | -12.9 | -20.75 | -0.08 | |
| Net Debt Issued (Repaid) | -32.21 | -32.21 | 58.64 | 58.73 | 58.59 | -0.08 | |
| Issuance of Common Stock | 125.2 | 124.48 | 29.64 | 3.14 | 168.72 | - | |
| Other Financing Activities | -9.32 | -9.61 | -22.92 | -0.44 | -4.42 | -6.14 | |
| Financing Cash Flow | 83.67 | 82.67 | 65.36 | 61.43 | 222.9 | -6.22 | |
| Foreign Exchange Rate Adjustments | -0.11 | -0.05 | -0.04 | -0.23 | 0.12 | - | |
| Net Cash Flow | 2.34 | -1.48 | -20.41 | -39.38 | 72.42 | -10.97 | |
| Free Cash Flow | -81.65 | -84.52 | -94.87 | -97.83 | -42.33 | -2.97 | |
| Free Cash Flow Margin | -145.88% | -167.91% | -172.78% | -264.71% | - | - | |
| Free Cash Flow Per Share | -0.21 | -0.23 | -0.35 | -0.41 | -0.28 | - | |
| Cash Interest Paid | - | - | - | - | 1.18 | 6.15 | |
| Levered Free Cash Flow | -61.37 | -68 | -107.84 | -55.25 | -105.49 | -16.99 | |
| Unlevered Free Cash Flow | -40.67 | -47.41 | -90.76 | -44.32 | -104.55 | -14.13 | |
| Change in Net Working Capital | -8.46 | -2.43 | 24.85 | -36.66 | 63.07 | 4.06 | |