| Net Income | -176.24 | -147.74 | -60.74 | -42.45 | -37.55 | |
| Depreciation & Amortization | 1.1 | 0.71 | 0.49 | 0.3 | 0.07 | |
| Other Amortization | - | - | - | 0 | - | |
| Asset Writedown & Restructuring Costs | - | - | 13.63 | - | - | |
| Loss (Gain) From Sale of Investments | -0.02 | -0.03 | -0.11 | - | - | |
| Stock-Based Compensation | 20.22 | 8.18 | -1.16 | 0.83 | - | |
| Other Operating Activities | -0.56 | 20.49 | -4.04 | -3.06 | -2 | |
| Change in Accounts Receivable | 4.59 | -14.23 | 0.31 | -1.98 | 2.66 | |
| Change in Accounts Payable | -3.44 | 31.76 | -2.39 | 1.14 | - | |
| Change in Unearned Revenue | 1.76 | -0.08 | -0.03 | -0.04 | - | |
| Change in Income Taxes | -1.49 | 3.82 | 0.1 | 0.21 | - | |
| Change in Other Net Operating Assets | - | - | - | - | 7.01 | |
| Operating Cash Flow | -154.07 | -97.13 | -53.94 | -45.05 | -29.82 | |
| Capital Expenditures | -0.64 | -0.27 | -0.29 | -0.05 | -0.9 | |
| Sale of Property, Plant & Equipment | - | - | - | - | 0.62 | |
| Cash Acquisitions | - | - | -2.91 | -2.18 | - | |
| Sale (Purchase) of Intangibles | -0 | - | -0.04 | - | - | |
| Other Investing Activities | 16.41 | -7.83 | -8.79 | -4.01 | -0.29 | |
| Investing Cash Flow | 15.76 | -8.1 | -12.03 | -6.23 | -0.58 | |
| Long-Term Debt Issued | 47.94 | 55.84 | - | 24.91 | 26.95 | |
| Long-Term Debt Repaid | -13.17 | -40.71 | -9.8 | -5.86 | -3.41 | |
| Net Debt Issued (Repaid) | 34.78 | 15.13 | -9.8 | 19.06 | 23.53 | |
| Issuance of Common Stock | 0.43 | 353.39 | 46.37 | 69.68 | 26.4 | |
| Other Financing Activities | -7.01 | -33.23 | -4.36 | -6.06 | - | |
| Financing Cash Flow | 28.21 | 335.29 | 32.21 | 82.68 | 49.93 | |
| Foreign Exchange Rate Adjustments | 2.38 | -5.07 | - | - | - | |
| Miscellaneous Cash Flow Adjustments | 0 | -0 | - | - | - | |
| Net Cash Flow | -107.72 | 224.99 | -33.75 | 31.4 | 19.53 | |
| Free Cash Flow | -154.71 | -97.4 | -54.22 | -45.1 | -30.72 | |
| Free Cash Flow Margin | -1433.58% | -2129.32% | -1203.64% | -1072.92% | -219435.71% | |
| Free Cash Flow Per Share | -2.45 | -2.26 | -2.84 | -2.92 | -2.14 | |
| Cash Interest Paid | 7.7 | 5.28 | 4.01 | 1.91 | 1.55 | |
| Levered Free Cash Flow | -102.37 | -57.23 | -34.8 | -36.75 | -19.9 | |
| Unlevered Free Cash Flow | -94.6 | -48.59 | -30.46 | -34.52 | -18.45 | |
| Change in Net Working Capital | 7.17 | -22.4 | -2.54 | 4.91 | -7.13 | |