| Net Income | -45.31 | -69.41 | -51.93 | -94.23 | -282.02 | -384.84 | |
| Depreciation & Amortization | 32.64 | 41.7 | 41.85 | 37.7 | 37.97 | 34.69 | |
| Loss (Gain) From Sale of Assets | -0.17 | - | - | - | - | - | |
| Asset Writedown & Restructuring Costs | - | - | 0.78 | 8.77 | - | 114.43 | |
| Loss (Gain) From Sale of Investments | - | - | - | - | -0.02 | -0.05 | |
| Stock-Based Compensation | 7.6 | 7.78 | 9.32 | 17.85 | 22.74 | 24.46 | |
| Provision & Write-off of Bad Debts | 1.58 | 0.88 | - | - | - | - | |
| Other Operating Activities | 23.11 | 18.07 | -2.68 | -41.8 | 73.98 | 113.78 | |
| Change in Accounts Receivable | -36.5 | 4.05 | 0.99 | 11.3 | -24.03 | 11.67 | |
| Change in Inventory | -28.92 | -28.4 | -2.54 | 19.09 | -24.95 | 6.16 | |
| Change in Accounts Payable | 3.9 | -1.36 | -5.24 | 1.5 | -11.74 | 3.68 | |
| Change in Unearned Revenue | 0.55 | - | -3.74 | 4.65 | 1.82 | -32.39 | |
| Change in Other Net Operating Assets | 6.71 | -13.96 | -10.2 | -37.98 | -46.72 | -1.97 | |
| Operating Cash Flow | -34.81 | -40.66 | -23.38 | -73.15 | -252.97 | -110.39 | |
| Capital Expenditures | -0.05 | -0.03 | - | -0.11 | -0.06 | -0.32 | |
| Investment in Securities | - | - | - | - | 40 | -39.69 | |
| Investing Cash Flow | 0.12 | -0.03 | - | -0.11 | 39.94 | -40 | |
| Long-Term Debt Issued | - | 45 | - | - | - | 19.98 | |
| Long-Term Debt Repaid | - | -37.1 | -32 | -33 | - | - | |
| Net Debt Issued (Repaid) | 17.17 | 7.9 | -32 | -33 | - | 19.98 | |
| Issuance of Common Stock | 89.55 | 43.03 | 6.79 | 7.6 | 88.95 | 211.75 | |
| Other Financing Activities | -0.59 | -1.27 | - | 40 | 44.78 | - | |
| Financing Cash Flow | 106.13 | 49.66 | -25.21 | 14.6 | 133.73 | 231.72 | |
| Net Cash Flow | 71.44 | 8.97 | -48.59 | -58.67 | -79.29 | 81.33 | |
| Free Cash Flow | -34.87 | -40.69 | -23.38 | -73.27 | -253.02 | -110.71 | |
| Free Cash Flow Margin | -18.86% | -25.40% | -12.02% | -25.05% | -119.55% | -37.57% | |
| Free Cash Flow Per Share | -0.16 | -0.19 | -0.13 | -0.40 | -1.52 | -0.80 | |
| Cash Interest Paid | 5.04 | 5.04 | 6.06 | 6.76 | 9.63 | 7.84 | |
| Levered Free Cash Flow | 12.96 | 17.83 | 22.11 | -15.3 | -136.04 | -17.99 | |
| Unlevered Free Cash Flow | 27.62 | 29.2 | 25.88 | -5.5 | -123.53 | -12.42 | |
| Change in Net Working Capital | 1.17 | -8.63 | -2.53 | 39.28 | 41.76 | -37.82 | |