| Net Income | -54.46 | -81.76 | -128.42 | -107.46 | -68.9 | |
| Depreciation & Amortization | 20.6 | 17.85 | 17.43 | 8.36 | 5.27 | |
| Other Amortization | 24.64 | 22.65 | 21.09 | 16.73 | 18.79 | |
| Asset Writedown & Restructuring Costs | - | 10.67 | - | - | - | |
| Stock-Based Compensation | 126.21 | 127.15 | 109.91 | 70.03 | 43.23 | |
| Other Operating Activities | -1.41 | -2.48 | 4.58 | 8.23 | 6.92 | |
| Change in Accounts Receivable | -8.04 | -10.66 | -16.59 | -21.59 | -17.64 | |
| Change in Accounts Payable | 1.14 | -1.45 | -1.47 | 2.9 | 0.32 | |
| Change in Unearned Revenue | 17.7 | 18.07 | 37.97 | 40.25 | 34.72 | |
| Change in Other Net Operating Assets | -19.41 | -32.45 | -26.71 | -23.48 | -12.61 | |
| Operating Cash Flow | 117.89 | 71.97 | 16.98 | -6.02 | 10.1 | |
| Operating Cash Flow Growth | 63.80% | 323.88% | - | - | - | |
| Capital Expenditures | -2.79 | -2.16 | -6.48 | -3.46 | -4.04 | |
| Cash Acquisitions | - | -24.07 | -66.26 | -0.16 | -49.66 | |
| Sale (Purchase) of Intangibles | -6.69 | -5.38 | -3.84 | -3.35 | -0.81 | |
| Investment in Securities | -10.49 | 1.09 | -9.59 | 24.35 | 5.18 | |
| Investing Cash Flow | -19.97 | -30.53 | -86.17 | 17.38 | -49.32 | |
| Long-Term Debt Issued | - | 390.83 | - | - | 287.5 | |
| Long-Term Debt Repaid | -0.4 | -223.68 | - | - | - | |
| Net Debt Issued (Repaid) | -0.4 | 167.16 | - | - | 287.5 | |
| Issuance of Common Stock | 13.33 | 20.17 | 20.36 | 22.85 | 20.08 | |
| Repurchase of Common Stock | -129.07 | -82.4 | -28.68 | -23.59 | -8.21 | |
| Other Financing Activities | - | -53.32 | 1.91 | - | -45.01 | |
| Financing Cash Flow | -116.14 | 51.6 | -6.41 | -0.74 | 254.37 | |
| Foreign Exchange Rate Adjustments | -0.12 | -0.4 | -0.17 | - | - | |
| Net Cash Flow | -18.34 | 92.65 | -75.77 | 10.62 | 215.14 | |
| Free Cash Flow | 115.1 | 69.81 | 10.5 | -9.48 | 6.06 | |
| Free Cash Flow Growth | 64.88% | 564.98% | - | - | - | |
| Free Cash Flow Margin | 24.62% | 16.21% | 2.83% | -3.37% | 2.84% | |
| Free Cash Flow Per Share | 1.25 | 0.76 | 0.12 | -0.11 | 0.08 | |
| Cash Interest Paid | 6.79 | 2.97 | 3.59 | 1.8 | 1.86 | |
| Cash Income Tax Paid | 0.81 | 0.91 | 0.17 | 0.32 | 0 | |
| Levered Free Cash Flow | 142.89 | 102.86 | 76.25 | 51.59 | 44.68 | |
| Unlevered Free Cash Flow | 146.05 | 104.85 | 77.81 | 53.16 | 43.1 | |
| Change in Net Working Capital | -24.07 | -1.66 | -22.18 | -30.23 | -27.96 | |