| Net Income | -16.94 | -13.49 | -23.87 | -79 | -122.31 | |
| Depreciation & Amortization | 44.13 | 23.48 | 11.31 | 5.99 | 4.49 | |
| Loss (Gain) From Sale of Assets | 0.26 | 0.34 | 2.91 | 4.1 | - | |
| Asset Writedown & Restructuring Costs | 3.47 | - | - | - | - | |
| Loss (Gain) From Sale of Investments | -4.48 | -10.08 | - | - | - | |
| Loss (Gain) on Equity Investments | 13.72 | 0.78 | - | - | - | |
| Stock-Based Compensation | 183.94 | 112.21 | 154.23 | 26.86 | 0.1 | |
| Other Operating Activities | -71.19 | -33.94 | -166.38 | -59.08 | 0.05 | |
| Change in Accounts Receivable | 15.08 | -132.31 | -65.82 | -0.51 | -1.62 | |
| Change in Inventory | -58.88 | 0.1 | -66.38 | -60.56 | -16.82 | |
| Change in Accounts Payable | 96.9 | 65.27 | 41.42 | 41.53 | 22.17 | |
| Change in Unearned Revenue | 606.41 | 18.32 | 361.52 | 80.38 | 67.1 | |
| Change in Other Net Operating Assets | 54.52 | -88.75 | -18.15 | -107.95 | 156.41 | |
| Operating Cash Flow | 866.94 | -58.08 | 230.79 | -148.25 | 109.57 | |
| Capital Expenditures | -79.03 | -44.37 | -21.33 | -17.95 | -12.17 | |
| Sale of Property, Plant & Equipment | - | - | 0.07 | - | - | |
| Cash Acquisitions | -141.83 | - | - | - | - | |
| Investment in Securities | -129.88 | 200.86 | -278.21 | - | - | |
| Investing Cash Flow | -350.74 | 156.48 | -299.46 | -17.95 | -12.17 | |
| Issuance of Common Stock | 4.86 | 422.43 | 2.57 | 662.45 | - | |
| Repurchase of Common Stock | -3.01 | -3.18 | -26.67 | - | - | |
| Common Dividends Paid | -1.18 | -48.22 | - | - | - | |
| Other Financing Activities | - | - | - | -300 | - | |
| Financing Cash Flow | 0.67 | 371.04 | -24.1 | 362.45 | - | |
| Foreign Exchange Rate Adjustments | -0.03 | -0 | 0.23 | 0.57 | 0.97 | |
| Net Cash Flow | 516.84 | 469.44 | -92.54 | 196.82 | 98.37 | |
| Free Cash Flow | 787.91 | -102.45 | 209.47 | -166.2 | 97.4 | |
| Free Cash Flow Margin | 35.07% | -5.73% | 17.80% | -28.01% | 38.66% | |
| Free Cash Flow Per Share | 7.25 | -1.07 | 3.26 | -3.07 | 15.16 | |
| Levered Free Cash Flow | 785.53 | -142.39 | 329.26 | -21.31 | 167.46 | |
| Unlevered Free Cash Flow | 785.53 | -142.39 | 329.26 | -21.31 | 167.46 | |
| Change in Working Capital | 714.03 | -137.36 | 252.58 | -47.12 | 227.24 | |