| Net Income | -277.07 | -457.61 | -345.11 | -132.24 | -197.02 | |
| Depreciation & Amortization | 29.19 | 28.49 | 25.05 | 16.46 | 10.08 | |
| Other Amortization | 3.21 | 2.86 | 2.36 | 1.79 | 1.21 | |
| Stock-Based Compensation | 75.65 | 117.33 | 93.35 | 67.33 | 4.95 | |
| Other Operating Activities | 39.54 | 82.78 | 21.6 | -127.56 | 78.75 | |
| Change in Accounts Receivable | 17.37 | 36.51 | -94.6 | -38.39 | 3.29 | |
| Change in Inventory | -17.05 | -173.66 | -39.36 | -1.99 | -9.59 | |
| Change in Accounts Payable | -29.31 | -5.47 | 55.83 | 26.09 | -0.49 | |
| Change in Unearned Revenue | 9.24 | 32.83 | 51.8 | 55.28 | 17.16 | |
| Change in Other Net Operating Assets | 2.27 | 7 | -37.97 | -23.94 | -0.17 | |
| Operating Cash Flow | -146.95 | -328.94 | -267.05 | -157.18 | -91.85 | |
| Capital Expenditures | -12.07 | -19.42 | -18.56 | -16.41 | -11.48 | |
| Cash Acquisitions | - | - | -2.76 | -205.33 | - | |
| Investment in Securities | - | 105 | -104.84 | - | 47.01 | |
| Investing Cash Flow | -12.07 | 85.58 | -126.15 | -221.74 | 35.53 | |
| Long-Term Debt Issued | - | - | 293.97 | - | - | |
| Long-Term Debt Repaid | - | - | - | -36.05 | - | |
| Net Debt Issued (Repaid) | - | - | 293.97 | -36.05 | - | |
| Issuance of Common Stock | 20.72 | 299.25 | 67.78 | 635.43 | 5.91 | |
| Repurchase of Common Stock | - | - | - | -20.9 | - | |
| Other Financing Activities | 7.82 | 7.27 | 11.11 | -28.79 | 27.54 | |
| Financing Cash Flow | 28.54 | 306.52 | 372.86 | 549.69 | 128.91 | |
| Foreign Exchange Rate Adjustments | -2.36 | 0.09 | -0.73 | -1.03 | 0.14 | |
| Net Cash Flow | -132.84 | 63.25 | -21.07 | 169.74 | 72.74 | |
| Free Cash Flow | -159.02 | -348.37 | -285.61 | -173.59 | -103.33 | |
| Free Cash Flow Margin | -38.13% | -68.76% | -61.02% | -72.03% | -70.54% | |
| Free Cash Flow Per Share | -0.37 | -0.93 | -0.84 | -0.57 | -6.83 | |
| Cash Interest Paid | 10.67 | 10.76 | 4.93 | 0.35 | 2.8 | |
| Cash Income Tax Paid | 2.75 | 1.11 | 0.6 | 0.27 | 0.17 | |
| Levered Free Cash Flow | -34.7 | -179.62 | -208.12 | -85.78 | -69.64 | |
| Unlevered Free Cash Flow | -19.29 | -169.45 | -202.22 | -84.84 | -67.61 | |
| Change in Net Working Capital | -36.71 | 35.15 | 90.81 | -11.9 | -3.26 | |