| Net Income | -50.05 | -61.62 | -62.49 | -77.7 | -78.21 | |
| Depreciation & Amortization | 3.42 | 3.25 | 3 | 2.52 | 3 | |
| Other Amortization | 8.68 | 4.31 | 1.31 | 11.54 | 11.17 | |
| Loss (Gain) From Sale of Assets | 0.2 | 0.15 | 0.13 | -0.08 | 0.79 | |
| Loss (Gain) From Sale of Investments | -0.07 | -0.11 | 0.31 | 0.23 | 0.1 | |
| Stock-Based Compensation | 4.38 | 5.39 | 10.63 | 22.05 | 16.46 | |
| Provision & Write-off of Bad Debts | 0.35 | 0.3 | 0.2 | 0.12 | - | |
| Other Operating Activities | 6.29 | 3.2 | -3.57 | -5.29 | - | |
| Change in Accounts Receivable | 0.44 | -0.23 | -0.1 | -0.89 | 1.59 | |
| Change in Inventory | -0.05 | 0.45 | -0.24 | -0.42 | -1.36 | |
| Change in Accounts Payable | 0.79 | 0.3 | 2.92 | 0.27 | -1.01 | |
| Change in Unearned Revenue | 1.25 | 2.12 | 0.1 | 0.08 | 0.11 | |
| Change in Other Net Operating Assets | 0.16 | 2.31 | -0.93 | 0.25 | -3.04 | |
| Operating Cash Flow | -24.19 | -40.2 | -48.73 | -47.32 | -50.39 | |
| Capital Expenditures | -0.51 | -1.04 | -0.55 | -0.6 | -1.36 | |
| Investment in Securities | - | 9.7 | 12.97 | 8.91 | 14.97 | |
| Investing Cash Flow | -0.51 | 8.66 | 12.42 | 8.3 | 13.61 | |
| Long-Term Debt Issued | 25.23 | 10 | - | - | 5.58 | |
| Long-Term Debt Repaid | -1.45 | -1.25 | -1.28 | -0.36 | -0.37 | |
| Net Debt Issued (Repaid) | 23.78 | 8.75 | -1.28 | -0.36 | 5.21 | |
| Issuance of Common Stock | 5.27 | 4 | 33.1 | 34.67 | 6.42 | |
| Repurchase of Common Stock | - | - | - | -20.3 | - | |
| Other Financing Activities | -2 | -3.73 | -0.19 | -1.24 | - | |
| Financing Cash Flow | 27.05 | 9.02 | 31.63 | 43.23 | 11.63 | |
| Foreign Exchange Rate Adjustments | 0.61 | -0.25 | -0.31 | -0.09 | -0.08 | |
| Net Cash Flow | 2.96 | -22.77 | -4.99 | 4.12 | -25.23 | |
| Free Cash Flow | -24.7 | -41.23 | -49.28 | -47.93 | -51.76 | |
| Free Cash Flow Margin | -211.17% | -341.91% | -386.47% | -406.77% | -463.56% | |
| Free Cash Flow Per Share | -1.06 | -3.31 | -6.00 | -7.76 | -9.24 | |
| Cash Interest Paid | 0.03 | 0.12 | 2.21 | 4.29 | 4.29 | |
| Cash Income Tax Paid | - | 0.36 | - | - | 0.04 | |
| Levered Free Cash Flow | -4.67 | -25.94 | -25.97 | -14.65 | -22.12 | |
| Unlevered Free Cash Flow | -5.15 | -25.41 | -24.92 | -16.48 | -23.57 | |
| Change in Net Working Capital | -9.62 | -0.75 | -1.27 | -4.28 | 2.11 | |