| Net Income | -854.01 | -140.41 | -124.05 | -101.21 | -156.12 | |
| Depreciation & Amortization | 33.32 | 37.31 | 38.88 | 19.7 | 13.45 | |
| Other Amortization | 11.9 | 9.2 | 6.8 | 5 | 4.5 | |
| Loss (Gain) From Sale of Assets | - | - | 0.28 | - | - | |
| Asset Writedown & Restructuring Costs | 564.38 | 4.86 | 3.07 | 4.32 | 1.4 | |
| Loss (Gain) From Sale of Investments | -0.03 | -0.19 | -0.12 | 0.66 | - | |
| Stock-Based Compensation | 18.47 | 45.11 | 28.66 | 22.73 | 4.54 | |
| Provision & Write-off of Bad Debts | 3.98 | 1.45 | 3.59 | - | - | |
| Other Operating Activities | 125.58 | -47.14 | -10.87 | 7.07 | 94.96 | |
| Change in Accounts Receivable | 133.06 | -80.89 | -155.82 | -48.13 | -6.99 | |
| Change in Inventory | 2.77 | -18.29 | 18.61 | -1.88 | -17.26 | |
| Change in Accounts Payable | -48.15 | -5.24 | 53.26 | 16.33 | 0.2 | |
| Change in Unearned Revenue | -6.88 | 4.57 | 51.01 | -14.97 | 31.68 | |
| Change in Other Net Operating Assets | -21.03 | -17.7 | -19.32 | -10.9 | -4.03 | |
| Operating Cash Flow | -36.65 | -207.38 | -106.03 | -101.27 | -33.67 | |
| Capital Expenditures | -0.49 | -4.14 | -4.1 | -4.2 | -6.21 | |
| Cash Acquisitions | - | -1.85 | -533.01 | - | - | |
| Sale (Purchase) of Intangibles | -11.28 | -14.1 | -16.77 | -5.97 | -5.83 | |
| Investment in Securities | 8.25 | 155.81 | 9.5 | -175.06 | - | |
| Investing Cash Flow | -3.52 | 135.73 | -544.37 | -185.23 | -12.04 | |
| Long-Term Debt Issued | - | 240 | 1.52 | 472.9 | 74.54 | |
| Long-Term Debt Repaid | -8.49 | -114.54 | -10.31 | -51.03 | -32.93 | |
| Net Debt Issued (Repaid) | -8.49 | 125.46 | -8.79 | 421.86 | 41.61 | |
| Issuance of Common Stock | - | 0.28 | 1.28 | 148.53 | 0.42 | |
| Repurchase of Common Stock | - | - | -2.3 | -12.62 | - | |
| Other Financing Activities | 0.06 | -35.5 | 0.54 | 469.32 | -1.74 | |
| Financing Cash Flow | -8.44 | 90.24 | -9.27 | 1,027 | 40.29 | |
| Foreign Exchange Rate Adjustments | 0.22 | -0.02 | -0.2 | 0.24 | -0.53 | |
| Net Cash Flow | -48.39 | 18.57 | -659.88 | 740.84 | -5.95 | |
| Free Cash Flow | -37.14 | -211.52 | -110.13 | -105.47 | -39.88 | |
| Free Cash Flow Margin | -25.69% | -45.83% | -30.34% | -82.80% | -109.84% | |
| Free Cash Flow Per Share | -0.23 | -1.36 | -0.72 | -1.00 | -0.99 | |
| Cash Interest Paid | 16.2 | 14.59 | 6.41 | 10.19 | 9.67 | |
| Cash Income Tax Paid | 0.68 | 0.24 | 0.29 | - | 0 | |
| Levered Free Cash Flow | 93.87 | -137.02 | -31.75 | -85.69 | -23.48 | |
| Unlevered Free Cash Flow | 105.3 | -127.65 | -25.21 | -75.24 | -10.48 | |
| Change in Net Working Capital | -155.28 | 92 | 2.46 | 63.27 | -9.06 | |