| Net Income | -18.88 | -20.6 | -45.54 | -60.9 | -58.65 | |
| Depreciation & Amortization | 1.47 | 1.18 | 1.09 | 0.36 | 0.34 | |
| Other Amortization | 8.42 | 5.76 | 2.68 | 2.6 | 1.38 | |
| Asset Writedown & Restructuring Costs | - | - | 8.86 | - | - | |
| Stock-Based Compensation | 12.23 | 12.49 | 13.73 | 12.07 | 36.96 | |
| Other Operating Activities | 1.62 | 5.09 | -2.22 | 3.65 | -1.03 | |
| Change in Accounts Receivable | -2.94 | -2.44 | -2.19 | 0.02 | -0.82 | |
| Change in Inventory | -0.71 | 0.41 | -2.18 | -0.41 | -0.31 | |
| Change in Accounts Payable | 4.92 | 0.98 | 1.25 | -0.89 | 9.76 | |
| Change in Unearned Revenue | 5.65 | 3.28 | 4.05 | 0.58 | 0.81 | |
| Change in Other Net Operating Assets | 5.72 | 2.68 | -2.47 | 9.84 | -0.57 | |
| Operating Cash Flow | 17.51 | 8.82 | -22.94 | -33.09 | -12.13 | |
| Operating Cash Flow Growth | 98.56% | - | - | - | - | |
| Capital Expenditures | -1.49 | -0.2 | -0.37 | -0.25 | - | |
| Cash Acquisitions | - | - | -1.01 | - | -0.4 | |
| Sale (Purchase) of Intangibles | -10.05 | -8.53 | -12.53 | -3.15 | -0.4 | |
| Investing Cash Flow | -11.54 | -8.73 | -13.91 | -3.4 | -0.8 | |
| Short-Term Debt Issued | - | 2.35 | 2.91 | 15.96 | 2.59 | |
| Long-Term Debt Issued | - | 19.47 | - | - | - | |
| Total Debt Issued | - | 21.81 | 2.91 | 15.96 | 2.59 | |
| Short-Term Debt Repaid | -0.33 | -5.14 | -0.17 | -16.49 | -2.5 | |
| Total Debt Repaid | -0.33 | -5.14 | -0.17 | -16.49 | -2.5 | |
| Net Debt Issued (Repaid) | -0.33 | 16.67 | 2.74 | -0.53 | 0.09 | |
| Issuance of Common Stock | 0.12 | 16.3 | 0.13 | 15.14 | 18.16 | |
| Preferred Dividends Paid | -3.11 | -3.11 | -3.11 | -0.87 | - | |
| Dividends Paid | -3.11 | -3.11 | -3.11 | -0.87 | - | |
| Other Financing Activities | -0.81 | -0.76 | -0.29 | -0.44 | -0.15 | |
| Financing Cash Flow | -4.12 | 29.1 | -0.53 | 68.64 | 21 | |
| Net Cash Flow | 1.86 | 29.19 | -37.37 | 32.15 | 8.07 | |
| Free Cash Flow | 16.02 | 8.62 | -23.3 | -33.33 | -12.13 | |
| Free Cash Flow Growth | 85.95% | - | - | - | - | |
| Free Cash Flow Margin | 7.54% | 5.65% | -19.58% | -35.89% | -32.53% | |
| Free Cash Flow Per Share | 0.39 | 0.25 | -0.75 | -1.23 | -0.85 | |
| Cash Interest Paid | 2.53 | 2.15 | 0.19 | 0.44 | 1.67 | |
| Levered Free Cash Flow | 12.32 | 4.47 | -19.08 | -15.46 | 9.41 | |
| Unlevered Free Cash Flow | 13.28 | 5.76 | -18.29 | -15.67 | 9.13 | |
| Change in Net Working Capital | -13.18 | -3.92 | -1.91 | -8.73 | -8.31 | |