| Selling, General & Admin | 3.66 | 3.42 | 3.89 | 4.34 | 4.29 | |
| Operating Expenses | 4.85 | 4.78 | 5.88 | 6.51 | 7.48 | |
| Operating Income | -4.85 | -4.78 | -5.88 | -6.51 | -7.48 | |
| Interest Expense | - | - | - | -1.65 | -5.07 | |
| Interest & Investment Income | - | - | - | 0.18 | 0.1 | |
| Earnings From Equity Investments | -0.04 | -0.23 | -0.58 | -0.25 | -0.34 | |
| Currency Exchange Gain (Loss) | 0.1 | 0 | 0.25 | 0.33 | 0.7 | |
| Other Non Operating Income (Expenses) | 0.28 | 0.44 | 0.58 | 0.01 | 0.1 | |
| EBT Excluding Unusual Items | -4.52 | -4.58 | -5.62 | -7.89 | -11.99 | |
| Merger & Restructuring Charges | - | - | - | -0.22 | - | |
| Other Unusual Items | - | - | - | -0.14 | -1.02 | |
| Pretax Income | -4.52 | -4.58 | -5.62 | -8.25 | -13.01 | |
| Income Tax Expense | 0.02 | 0.03 | 0.04 | -0.01 | 0.06 | |
| Earnings From Continuing Operations | -4.54 | -4.61 | -5.66 | -8.24 | -13.06 | |
| Net Income | -4.54 | -4.61 | -5.66 | -8.24 | -13.06 | |
| Net Income to Common | -4.54 | -4.61 | -5.66 | -8.24 | -13.06 | |
| Shares Outstanding (Basic) | 105 | 102 | 100 | 90 | 72 | |
| Shares Outstanding (Diluted) | 105 | 102 | 100 | 90 | 72 | |
| Shares Change (YoY) | 3.02% | 2.41% | 11.56% | 24.58% | 16.86% | |
| EPS (Basic) | -0.04 | -0.05 | -0.06 | -0.09 | -0.18 | |
| EPS (Diluted) | -0.04 | -0.05 | -0.06 | -0.09 | -0.18 | |
| Free Cash Flow | -5.45 | -5.96 | -8.24 | -7.83 | -10.47 | |
| Free Cash Flow Per Share | -0.05 | -0.06 | -0.08 | -0.09 | -0.15 | |
| EBITDA | -4.78 | -4.71 | -5.79 | -6.41 | -7.36 | |
| D&A For EBITDA | 0.07 | 0.07 | 0.08 | 0.09 | 0.12 | |
| EBIT | -4.85 | -4.78 | -5.88 | -6.51 | -7.48 | |