| Net Income | -93.21 | -90.28 | -116.69 |
| Depreciation & Amortization | 8.7 | 9.13 | 8.02 |
| Other Amortization | 5.63 | 0.81 | - |
| Stock-Based Compensation | 21.32 | 21.23 | 13.13 |
| Other Operating Activities | 26.89 | 10.89 | 6.2 |
| Change in Accounts Receivable | -13.76 | -15.55 | -14.38 |
| Change in Accounts Payable | -3.14 | -2.71 | 2.23 |
| Change in Unearned Revenue | -0.67 | 0.6 | 11.37 |
| Change in Other Net Operating Assets | 0.17 | -4.07 | -2.49 |
| Operating Cash Flow | -48.07 | -69.96 | -92.62 |
| Capital Expenditures | -1.55 | -1.08 | -2.52 |
| Cash Acquisitions | - | - | -38.53 |
| Sale (Purchase) of Intangibles | -4.1 | -3.37 | -2.29 |
| Investing Cash Flow | -5.65 | -4.45 | -43.33 |
| Long-Term Debt Issued | - | 82.5 | - |
| Long-Term Debt Repaid | - | -5 | - |
| Net Debt Issued (Repaid) | 35 | 77.5 | - |
| Issuance of Common Stock | 318.35 | 2.83 | 3.58 |
| Other Financing Activities | -0.37 | -0.05 | -0.46 |
| Financing Cash Flow | 372.98 | 80.28 | 113.93 |
| Foreign Exchange Rate Adjustments | 0.67 | -0.48 | 2.25 |
| Net Cash Flow | 319.92 | 5.39 | -19.77 |
| Free Cash Flow | -49.62 | -71.04 | -95.14 |
| Free Cash Flow Margin | -12.19% | -21.04% | -38.23% |
| Free Cash Flow Per Share | -3.15 | -5.67 | -7.83 |
| Cash Interest Paid | 3.11 | 2.79 | 0.28 |
| Cash Income Tax Paid | 3.48 | 1.5 | 1.18 |
| Levered Free Cash Flow | - | -43.18 | - |
| Unlevered Free Cash Flow | - | -41.31 | - |
| Change in Working Capital | -17.4 | -21.74 | -3.28 |