| Net Income | - | -220.66 | -208.38 | -148.84 | -142.1 | -142.09 | |
| Depreciation & Amortization | - | 7.72 | 6.57 | 7.36 | 8.37 | 5.57 | |
| Other Amortization | - | - | - | 0.07 | 0.09 | 0.09 | |
| Loss (Gain) From Sale of Assets | - | 0.22 | 3.79 | 0.52 | 0.67 | - | |
| Asset Writedown & Restructuring Costs | - | 0.41 | 0.38 | - | - | - | |
| Loss (Gain) From Sale of Investments | - | -1.25 | - | - | - | - | |
| Stock-Based Compensation | - | 15.47 | 11.2 | 12.01 | 9.94 | 20.11 | |
| Other Operating Activities | - | 15.47 | 40.56 | 16.04 | 4.76 | -2.84 | |
| Change in Inventory | - | -4.23 | - | - | - | - | |
| Change in Accounts Payable | - | 1.59 | -0.51 | 0.02 | -1.82 | 1.44 | |
| Change in Other Net Operating Assets | - | -21.02 | 0.8 | 0.51 | 2.23 | -0.03 | |
| Operating Cash Flow | - | -206.27 | -145.59 | -112.31 | -117.86 | -117.76 | |
| Capital Expenditures | - | -22.08 | -10.99 | -10.84 | -8.86 | -14.68 | |
| Sale (Purchase) of Intangibles | - | -12.74 | - | - | - | - | |
| Investment in Securities | - | -359.73 | - | - | - | - | |
| Investing Cash Flow | - | -394.55 | -10.99 | -10.84 | -8.86 | -14.68 | |
| Issuance of Common Stock | - | 550.58 | 0.03 | 163.97 | 246.03 | 80.21 | |
| Other Financing Activities | - | 38.98 | -0.91 | 59.64 | 38.04 | -5.8 | |
| Financing Cash Flow | - | 589.55 | -0.88 | 223.61 | 284.06 | 74.42 | |
| Foreign Exchange Rate Adjustments | - | -0.26 | 15.03 | -28.38 | -0.75 | 0.68 | |
| Net Cash Flow | - | -11.53 | -142.43 | 72.09 | 156.59 | -57.35 | |
| Free Cash Flow | - | -228.35 | -156.57 | -123.15 | -126.72 | -132.44 | |
| Free Cash Flow Margin | - | -2256.38% | -9221.02% | -1936.31% | -5438.54% | -7722.39% | |
| Free Cash Flow Per Share | - | -0.90 | -0.90 | -1.30 | -1.76 | -2.57 | |
| Cash Income Tax Paid | - | 2.39 | 0.55 | 0.47 | 0.36 | -19.78 | |
| Levered Free Cash Flow | - | -187.04 | -125.13 | -75.76 | -77.76 | -91.51 | |
| Unlevered Free Cash Flow | - | -181.23 | -96.97 | -70.2 | -77.07 | -91.51 | |
| Change in Net Working Capital | 542.56 | 19.11 | -5.96 | -10.51 | -1.13 | -2.5 | |