| Net Income | -74.05 | -79.7 | -75.26 | -102.19 | -78.18 | -41.02 | |
| Depreciation & Amortization | 18.05 | 15.31 | 9.19 | 7.78 | 6.75 | 5.84 | |
| Other Amortization | 21.5 | 21.5 | 10.1 | 3.6 | 2 | 1.4 | |
| Stock-Based Compensation | 69.75 | 68.01 | 49.65 | 39.32 | 23.22 | 5.71 | |
| Provision & Write-off of Bad Debts | 9.5 | 9.99 | 10.92 | 11.05 | 4.96 | 5.18 | |
| Other Operating Activities | 1.09 | 0.74 | -1.46 | -0.06 | 0.66 | -2.16 | |
| Change in Accounts Receivable | -24.57 | 17.47 | 14.41 | 47.17 | -120.16 | -29.23 | |
| Change in Accounts Payable | 70.78 | 16.17 | -34.61 | -73.09 | 242.86 | 66.22 | |
| Change in Other Net Operating Assets | -3.01 | -4.08 | -0.81 | -8.76 | 3.18 | -1.57 | |
| Operating Cash Flow | 89.05 | 65.4 | -17.89 | -75.18 | 85.29 | 10.37 | |
| Operating Cash Flow Growth | - | - | - | - | 722.63% | - | |
| Capital Expenditures | -4.81 | -4.54 | -2.33 | -3.21 | -2.57 | -3.5 | |
| Cash Acquisitions | -48.02 | -156.48 | -29.62 | -18.91 | -64.5 | -5.5 | |
| Sale (Purchase) of Intangibles | -30.92 | -29.7 | -25.84 | -20.19 | -11.46 | -5.38 | |
| Investment in Securities | 82.11 | 182.78 | -7.91 | -202.69 | -13.78 | - | |
| Investing Cash Flow | -25.79 | -15.86 | -110.97 | -282.98 | -129.27 | -19.67 | |
| Long-Term Debt Issued | - | 491.5 | 420 | 275 | 5.25 | 6.79 | |
| Long-Term Debt Repaid | - | -483.5 | -380.5 | -200 | -12.22 | -1.98 | |
| Net Debt Issued (Repaid) | 41.5 | 8 | 39.5 | 75 | -6.97 | 4.81 | |
| Issuance of Common Stock | 11.33 | 13.35 | 7.33 | 3.39 | 387.37 | 1.82 | |
| Repurchase of Common Stock | -31.85 | -27.13 | -16.03 | -5.46 | -2.77 | - | |
| Other Financing Activities | -2.11 | -2.09 | -0.17 | - | -1.39 | -0.87 | |
| Financing Cash Flow | 18.87 | -7.87 | 30.63 | 72.93 | 376.25 | 60.76 | |
| Foreign Exchange Rate Adjustments | -0.09 | -0.17 | 0.04 | -0.02 | - | - | |
| Net Cash Flow | 82.04 | 41.49 | -98.18 | -285.24 | 332.27 | 51.45 | |
| Free Cash Flow | 84.24 | 60.86 | -20.22 | -78.39 | 82.72 | 6.87 | |
| Free Cash Flow Growth | - | - | - | - | 1104.97% | - | |
| Free Cash Flow Margin | 12.50% | 9.55% | -4.20% | -18.60% | 23.08% | 3.29% | |
| Free Cash Flow Per Share | 0.51 | 0.37 | -0.13 | -0.50 | 0.66 | 0.32 | |
| Cash Interest Paid | 3.05 | 3.05 | 0.99 | 0.49 | - | - | |
| Cash Income Tax Paid | 0.77 | 0.77 | 0.72 | 0.39 | 0.26 | 0.06 | |
| Levered Free Cash Flow | 38.22 | 36.36 | -67.71 | -95.15 | 68.6 | 12.25 | |
| Unlevered Free Cash Flow | 41.73 | 39.01 | -66.74 | -94.54 | 69.08 | 12.64 | |
| Change in Net Working Capital | -13.04 | -17.55 | 52.22 | 55.47 | -99.14 | -33.98 | |