| Selling, General & Admin | 21.08 | 21.18 | 17.44 | 16.09 | 13.38 | 16.53 | |
| Other Operating Expenses | 0.45 | 0.45 | - | 6.72 | 5.46 | 0.11 | |
| Operating Expenses | 21.53 | 21.63 | 17.44 | 22.81 | 18.84 | 16.64 | |
| Operating Income | -21.53 | -21.63 | -17.44 | -22.81 | -18.84 | -16.64 | |
| Interest Expense | -0.71 | -0.62 | -4.3 | -3.47 | -0.03 | -0.71 | |
| Interest & Investment Income | 3.77 | 3.17 | - | 2.79 | 0.18 | 0.11 | |
| Earnings From Equity Investments | - | - | - | -0.21 | -0.22 | -0.19 | |
| Currency Exchange Gain (Loss) | 4.22 | -44.61 | 9.28 | -12.87 | 0.02 | - | |
| Other Non Operating Income (Expenses) | 10.77 | 6.9 | 4.18 | 1.37 | 2.37 | 1.68 | |
| EBT Excluding Unusual Items | -3.47 | -56.79 | -8.27 | -35.2 | -16.52 | -15.74 | |
| Gain (Loss) on Sale of Investments | - | - | - | -0.87 | - | - | |
| Gain (Loss) on Sale of Assets | - | - | - | - | 21.94 | - | |
| Other Unusual Items | -49.68 | 36.92 | -29.69 | 36.95 | 0.1 | - | |
| Pretax Income | -53.14 | -19.87 | -37.96 | 0.87 | 5.53 | -15.74 | |
| Income Tax Expense | -7.71 | 11.38 | -8.7 | 8.27 | 4.63 | -0.8 | |
| Net Income | -45.44 | -31.25 | -29.27 | -7.39 | 0.9 | -14.94 | |
| Net Income to Common | -45.44 | -31.25 | -29.27 | -7.39 | 0.9 | -14.94 | |
| Shares Outstanding (Basic) | 94 | 89 | 83 | 80 | 76 | 66 | |
| Shares Outstanding (Diluted) | 94 | 89 | 83 | 80 | 78 | 66 | |
| Shares Change (YoY) | 10.07% | 6.94% | 3.68% | 3.17% | 16.92% | 6.43% | |
| EPS (Basic) | -0.48 | -0.35 | -0.35 | -0.09 | 0.01 | -0.23 | |
| EPS (Diluted) | -0.48 | -0.35 | -0.35 | -0.09 | 0.01 | -0.23 | |
| Free Cash Flow | -100.55 | -120.5 | -251.7 | -191.28 | -85.35 | -168.54 | |
| Free Cash Flow Per Share | -1.07 | -1.36 | -3.03 | -2.39 | -1.10 | -2.54 | |
| EBITDA | -21.18 | -21.25 | -17.06 | -22.66 | -18.76 | -16.53 | |
| D&A For EBITDA | 0.35 | 0.39 | 0.39 | 0.16 | 0.08 | 0.11 | |
| EBIT | -21.53 | -21.63 | -17.44 | -22.81 | -18.84 | -16.64 | |
| Effective Tax Rate | - | - | - | 945.99% | 83.80% | - | |