| Net Income | -22.22 | -32.02 | -69.43 | -99.68 | -46.76 | -45.92 | |
| Depreciation & Amortization | 18.82 | 17.89 | 17.06 | 14.84 | 13.37 | 12.77 | |
| Other Amortization | 3.8 | 3.6 | 2.9 | 1.9 | - | 1.14 | |
| Asset Writedown & Restructuring Costs | - | - | 1.6 | - | - | - | |
| Stock-Based Compensation | 70.03 | 59.9 | 67.77 | 77.51 | 18.06 | 3.26 | |
| Provision & Write-off of Bad Debts | 3.31 | 3.71 | 0.92 | 0.54 | 0.42 | 0.97 | |
| Other Operating Activities | -1.72 | -3.07 | -2.52 | -4.74 | 0.7 | -0.29 | |
| Change in Accounts Receivable | -8.59 | -7.78 | -30.3 | -16.86 | -24.3 | 3.94 | |
| Change in Accounts Payable | 3.08 | 9.44 | 2.31 | 15.59 | 10.68 | -1.28 | |
| Change in Unearned Revenue | 38.93 | 28.26 | 46.57 | 35.35 | 28.79 | 17.98 | |
| Change in Other Net Operating Assets | -12.16 | -12.69 | -9.4 | -10.22 | -10.7 | 6.03 | |
| Operating Cash Flow | 93.27 | 67.23 | 27.49 | 14.24 | -9.75 | -1.41 | |
| Operating Cash Flow Growth | 146.83% | 144.59% | 93.08% | - | - | - | |
| Capital Expenditures | -1.52 | -2.46 | -2.21 | -0.55 | -2.47 | -2.64 | |
| Cash Acquisitions | -11.87 | -10.97 | -6.6 | -2.5 | -20.61 | - | |
| Sale (Purchase) of Intangibles | -6.39 | -6.4 | -5.52 | -4.23 | -2.53 | -2.5 | |
| Investing Cash Flow | -19.78 | -19.83 | -14.34 | -7.29 | -25.6 | -5.13 | |
| Long-Term Debt Issued | - | - | - | - | - | 15 | |
| Long-Term Debt Repaid | - | - | - | -278 | -5 | -5 | |
| Net Debt Issued (Repaid) | - | - | - | -278 | -5 | 10 | |
| Issuance of Common Stock | 49.05 | 34.16 | 96.24 | 304.13 | 44.71 | 3.56 | |
| Repurchase of Common Stock | - | - | -9.06 | -3.92 | -1.89 | -2.77 | |
| Other Financing Activities | -2.91 | -3.83 | -23.08 | -15.56 | -5.41 | - | |
| Financing Cash Flow | 46.14 | 30.33 | 64.1 | 6.65 | 32.4 | 27.25 | |
| Foreign Exchange Rate Adjustments | -0.35 | -0.34 | -0.37 | -0.75 | 1.25 | -0.16 | |
| Net Cash Flow | 119.27 | 77.39 | 76.87 | 12.85 | -1.7 | 20.54 | |
| Free Cash Flow | 91.75 | 64.77 | 25.28 | 13.68 | -12.22 | -4.05 | |
| Free Cash Flow Growth | 155.44% | 156.28% | 84.73% | - | - | - | |
| Free Cash Flow Margin | 19.73% | 15.04% | 7.20% | 5.03% | -5.69% | -2.17% | |
| Free Cash Flow Per Share | 1.22 | 0.91 | 0.39 | 0.22 | -0.44 | -0.17 | |
| Cash Interest Paid | - | 0 | 0 | 5.95 | 24.14 | 22.14 | |
| Cash Income Tax Paid | 4.14 | 2.18 | 1.81 | 0.86 | 0.52 | 0.18 | |
| Levered Free Cash Flow | 97.88 | 82.2 | 40.32 | 58.61 | 19.36 | 15.35 | |
| Unlevered Free Cash Flow | 97.88 | 82.2 | 40.73 | 59.39 | 34.74 | 31.62 | |
| Change in Net Working Capital | -28.13 | -30.17 | -3.28 | -31.27 | -21.18 | -28.07 | |