| Net Income | -225.14 | -350.68 | -88.94 | -116.71 | -79.54 | -74.41 | |
| Depreciation & Amortization | 24.14 | 18.67 | 5.66 | 7.23 | 9.09 | 6.04 | |
| Other Amortization | 7.35 | 1.62 | 5.4 | 2.29 | 4.75 | 1.07 | |
| Loss (Gain) From Sale of Assets | 0.04 | - | - | - | - | - | |
| Stock-Based Compensation | 60.16 | 33.15 | 27.93 | 28.79 | 6.32 | 5.9 | |
| Other Operating Activities | 62.38 | 225.51 | 3 | 3.81 | 5.03 | 3.34 | |
| Change in Accounts Receivable | -19.44 | -17.57 | -20.21 | -10.01 | 1.52 | -1.89 | |
| Change in Accounts Payable | -5.01 | -7.64 | -1.16 | 0.3 | 0.42 | 1.17 | |
| Change in Unearned Revenue | -4.55 | -6.19 | -4.14 | -7.65 | -10.28 | 10.34 | |
| Change in Other Net Operating Assets | -12.04 | -5.75 | 4.18 | -2.06 | -3.48 | 2.14 | |
| Operating Cash Flow | -112.12 | -108.88 | -68.27 | -94.02 | -66.18 | -46.3 | |
| Capital Expenditures | -0.66 | -0.64 | -0.39 | -1.33 | -0.64 | -2.16 | |
| Cash Acquisitions | -7.28 | -11.73 | - | - | - | - | |
| Investment in Securities | - | - | - | - | - | 13.61 | |
| Investing Cash Flow | -7.94 | -12.37 | -0.39 | -1.33 | -0.64 | 11.45 | |
| Long-Term Debt Issued | - | - | 85.09 | - | 44.74 | 40 | |
| Long-Term Debt Repaid | - | -215.5 | -35.19 | -12.85 | -2.58 | -3 | |
| Net Debt Issued (Repaid) | -109.93 | -215.5 | 49.9 | -12.85 | 42.16 | 37 | |
| Issuance of Common Stock | 267.06 | 436.98 | 93.4 | 4.16 | 2.49 | 0.25 | |
| Other Financing Activities | -6.64 | -10.57 | - | 90.69 | - | - | |
| Financing Cash Flow | 150.48 | 210.91 | 168.24 | 82 | 44.65 | 53.45 | |
| Foreign Exchange Rate Adjustments | -0.12 | 0.23 | -0.02 | - | - | - | |
| Net Cash Flow | 30.31 | 89.88 | 99.56 | -13.35 | -22.16 | 18.6 | |
| Free Cash Flow | -112.78 | -109.52 | -68.66 | -95.35 | -66.81 | -48.47 | |
| Free Cash Flow Margin | -85.80% | -129.31% | -149.67% | -306.30% | -315.20% | -372.33% | |
| Free Cash Flow Per Share | -0.29 | -0.32 | -0.30 | -0.61 | -0.99 | -4.11 | |
| Cash Interest Paid | 2.8 | 6.34 | 11.98 | 4.36 | 2.63 | 0.41 | |
| Cash Income Tax Paid | 3.35 | 2.72 | 2.36 | 1.04 | 0.26 | 0.74 | |
| Levered Free Cash Flow | -4.85 | -19.34 | -18.71 | -40.85 | -25.98 | -25.85 | |
| Unlevered Free Cash Flow | -3.18 | -13.36 | -13.65 | -38.83 | -25.51 | -25.5 | |
| Change in Working Capital | -41.05 | -37.14 | -21.32 | -19.42 | -11.83 | 11.76 | |