| Net Income | -32.83 | -133.93 | -156.56 | -106.61 | -54.03 | |
| Depreciation & Amortization | 25.52 | 24.42 | 27.93 | 16.39 | 6.64 | |
| Loss (Gain) From Sale of Assets | 5.33 | - | - | - | -0.55 | |
| Asset Writedown & Restructuring Costs | - | 57.23 | 61.39 | - | - | |
| Stock-Based Compensation | 27.18 | 20.71 | 27.04 | 38.59 | 11.3 | |
| Provision & Write-off of Bad Debts | 0.24 | 37.18 | 0.81 | 1.06 | - | |
| Other Operating Activities | -29.13 | -60.54 | -15.5 | 31.83 | 4.47 | |
| Change in Accounts Receivable | -0.16 | 1.03 | -4.89 | -2.91 | 0.2 | |
| Change in Accounts Payable | -4.22 | 2.49 | -0.7 | -11.78 | 4.09 | |
| Change in Unearned Revenue | -0.44 | -21.58 | 66.25 | 53.56 | 2.21 | |
| Change in Other Net Operating Assets | -23.18 | 106.93 | -23.51 | -54.91 | -23 | |
| Operating Cash Flow | -31.68 | 33.93 | -17.74 | -34.78 | -48.67 | |
| Capital Expenditures | -0.52 | -0.85 | -2.35 | -0.97 | -0.28 | |
| Cash Acquisitions | - | -1.97 | -38.63 | -256.43 | -7.79 | |
| Divestitures | 10.87 | - | - | - | - | |
| Sale (Purchase) of Intangibles | -12.27 | -9.25 | -8.1 | -3.72 | -2.6 | |
| Investment in Securities | -43.14 | -44.18 | -30.6 | -2.31 | - | |
| Investing Cash Flow | -45.06 | -56.25 | -79.68 | -263.43 | -10.67 | |
| Long-Term Debt Issued | - | 116.99 | 33.64 | 413.54 | 66.19 | |
| Long-Term Debt Repaid | -23.37 | -14.28 | -27.9 | -46.97 | -81.64 | |
| Net Debt Issued (Repaid) | -23.37 | 102.7 | 5.75 | 366.57 | -15.45 | |
| Issuance of Common Stock | - | - | - | 126.74 | 306.04 | |
| Repurchase of Common Stock | - | -5.61 | -1.81 | -28.88 | -0.04 | |
| Common Dividends Paid | - | - | - | - | -30 | |
| Other Financing Activities | -0.34 | -6.14 | -2.71 | -48.89 | -5.65 | |
| Financing Cash Flow | -23.71 | 90.95 | 1.23 | 415.55 | 259.61 | |
| Net Cash Flow | -100.45 | 68.63 | -96.19 | 117.34 | 200.27 | |
| Free Cash Flow | -32.21 | 33.08 | -20.09 | -35.75 | -48.95 | |
| Free Cash Flow Margin | -7.36% | 7.69% | -7.28% | -18.58% | -67.70% | |
| Free Cash Flow Per Share | -0.32 | 0.34 | -0.21 | -0.38 | -1.35 | |
| Cash Interest Paid | 23.76 | 12.21 | 3.51 | 2.66 | 9.1 | |
| Cash Income Tax Paid | 0.62 | -2.29 | -0.67 | - | - | |
| Levered Free Cash Flow | -63.16 | 64.16 | 30.79 | 69.32 | -43.66 | |
| Unlevered Free Cash Flow | -36.57 | 84.05 | 36.24 | 72.92 | -34.45 | |
| Change in Net Working Capital | 33.97 | -135.55 | -57.98 | -72.42 | 23.78 | |