| Net Income | -413.56 | -583.2 | -416.57 | -346.79 | -221.85 | |
| Depreciation & Amortization | 17.55 | 18.51 | 18.26 | 14.24 | 12.74 | |
| Other Amortization | 22.59 | 42.4 | 16.28 | 0.06 | - | |
| Asset Writedown & Restructuring Costs | - | 0.89 | 2.01 | - | 10.66 | |
| Loss (Gain) From Sale of Investments | -0.86 | 1.45 | 5.51 | 5.02 | -0.68 | |
| Stock-Based Compensation | 34.43 | 49.16 | 40.18 | 57.18 | 2.19 | |
| Other Operating Activities | -31.97 | 100.05 | 4.82 | 14.98 | 8.86 | |
| Change in Accounts Receivable | -2.36 | - | - | - | - | |
| Change in Inventory | -8.27 | - | - | - | - | |
| Change in Accounts Payable | -3.17 | -6.48 | 8 | -3.72 | 2.57 | |
| Change in Other Net Operating Assets | -5.62 | 10.45 | -16 | -15.4 | 13.79 | |
| Operating Cash Flow | -391.24 | -366.76 | -337.51 | -274.42 | -171.72 | |
| Capital Expenditures | -6.89 | -30.58 | -78.16 | -33.56 | -1.67 | |
| Sale of Property, Plant & Equipment | - | - | - | 20.5 | - | |
| Sale (Purchase) of Intangibles | - | - | -21.23 | - | - | |
| Investment in Securities | -5.36 | 0.11 | 126.69 | -71.82 | -18.14 | |
| Investing Cash Flow | -12.25 | -30.47 | 27.3 | -84.89 | -19.81 | |
| Long-Term Debt Issued | 96.96 | 451.46 | 174.13 | 338.5 | 63.7 | |
| Long-Term Debt Repaid | -0.06 | -0.08 | -0.06 | - | - | |
| Net Debt Issued (Repaid) | 96.89 | 451.39 | 174.07 | 338.5 | 63.7 | |
| Issuance of Common Stock | 190.2 | 110.4 | 60.5 | 169.99 | 87.48 | |
| Repurchase of Common Stock | -5.47 | -3.44 | -0.62 | -4.06 | -0.5 | |
| Other Financing Activities | - | - | -0.34 | 1.02 | - | |
| Financing Cash Flow | 281.63 | 558.34 | 233.61 | 505.44 | 150.68 | |
| Foreign Exchange Rate Adjustments | -0.02 | -0.29 | 0.28 | 0.05 | -0.03 | |
| Net Cash Flow | -121.88 | 160.82 | -76.32 | 146.19 | -40.89 | |
| Free Cash Flow | -398.12 | -397.34 | -415.67 | -307.98 | -173.39 | |
| Free Cash Flow Margin | -2700.06% | -63881.19% | -173196.25% | -32974.52% | -28660.00% | |
| Free Cash Flow Per Share | -0.57 | -0.78 | -1.04 | -0.79 | -0.46 | |
| Cash Interest Paid | 92.32 | 77.19 | 35.44 | 2.11 | 0.04 | |
| Cash Income Tax Paid | 0.02 | 0.01 | 0 | 0.01 | 0.01 | |
| Levered Free Cash Flow | -256.31 | -234.66 | -299.03 | -170.3 | -94.55 | |
| Unlevered Free Cash Flow | -182.44 | -196.31 | -275.62 | -161.08 | -88.88 | |
| Change in Net Working Capital | 12.43 | 7.55 | 15.5 | 0.55 | -23.28 | |