| Net Income | -300.08 | -87.56 | -31.64 | -30.55 | -24.06 | |
| Depreciation & Amortization | 63.34 | 54.47 | 4.71 | 2.91 | 0.89 | |
| Other Amortization | 9.22 | 1.16 | - | - | - | |
| Loss (Gain) From Sale of Assets | 2.22 | 0.11 | -24.24 | - | - | |
| Stock-Based Compensation | 32.04 | 13.29 | 9.39 | 3.74 | 0.28 | |
| Other Operating Activities | 45.34 | -144.1 | -90.26 | -57.9 | -0.13 | |
| Change in Accounts Receivable | - | - | -1.99 | -0.22 | -1.57 | |
| Change in Inventory | - | - | -2.46 | 1.04 | -2.24 | |
| Change in Accounts Payable | -6.26 | -0.15 | 18.44 | 2.09 | 3.48 | |
| Change in Unearned Revenue | 41.97 | - | 2.4 | 3.57 | 2.24 | |
| Change in Other Net Operating Assets | -13.93 | 13.85 | -40.81 | -4.77 | -1.7 | |
| Operating Cash Flow | -126.14 | -148.94 | -156.46 | -80.1 | -22.81 | |
| Capital Expenditures | -174.13 | -118.81 | -57.28 | -54.79 | -30.38 | |
| Divestitures | - | - | 25.93 | - | - | |
| Sale (Purchase) of Intangibles | - | - | - | - | -0.02 | |
| Investing Cash Flow | -174.13 | -118.81 | -31.35 | -54.79 | -30.4 | |
| Long-Term Debt Issued | 145 | 63.5 | 0.23 | 0.05 | - | |
| Total Debt Issued | 145 | 63.5 | 0.23 | 0.05 | - | |
| Short-Term Debt Repaid | - | - | - | - | -1.75 | |
| Long-Term Debt Repaid | -48.75 | -0.24 | - | - | - | |
| Total Debt Repaid | -48.75 | -0.24 | - | - | -1.75 | |
| Net Debt Issued (Repaid) | 96.25 | 63.26 | 0.23 | 0.05 | -1.75 | |
| Issuance of Common Stock | 710.51 | 64.86 | 104.86 | 0.01 | 0.1 | |
| Repurchase of Common Stock | -5.2 | -0.87 | - | - | - | |
| Other Financing Activities | -21.59 | -10.53 | -2.75 | 416.88 | -8.52 | |
| Financing Cash Flow | 779.97 | 116.73 | 102.34 | 416.94 | 69.66 | |
| Foreign Exchange Rate Adjustments | -0.26 | -0.14 | 0.2 | -0.29 | -0.17 | |
| Net Cash Flow | 479.44 | -151.16 | -85.28 | 281.76 | 16.28 | |
| Free Cash Flow | -300.27 | -267.75 | -213.75 | -134.89 | -53.19 | |
| Free Cash Flow Margin | -6796.51% | - | -1546.10% | -1087.36% | -891.37% | |
| Free Cash Flow Per Share | -1.94 | -3.27 | -3.93 | -2.61 | -9.67 | |
| Cash Interest Paid | 11.99 | 3.24 | 0.22 | 0.01 | 0.03 | |
| Cash Income Tax Paid | 1.67 | 0.49 | 0.68 | 0.19 | 0.13 | |
| Levered Free Cash Flow | -220.26 | -165.56 | -144.04 | -100.05 | -43.19 | |
| Unlevered Free Cash Flow | -217.81 | -163.9 | -143.9 | -100.05 | -43.19 | |
| Change in Net Working Capital | -12.67 | -26.13 | 9.62 | -2.27 | -1.25 | |