| Net Income | -9.25 | -13.49 | -23.87 | -79 | -122.31 | -109.52 | |
| Depreciation & Amortization | 36.8 | 23.23 | 11.31 | 5.99 | 4.49 | 5.73 | |
| Other Amortization | 0.25 | 0.25 | - | - | - | - | |
| Loss (Gain) From Sale of Assets | 0.54 | 0.34 | 2.91 | 4.1 | - | - | |
| Asset Writedown & Restructuring Costs | - | - | - | - | - | 0.05 | |
| Loss (Gain) From Sale of Investments | -5.82 | -10.08 | - | - | - | - | |
| Stock-Based Compensation | 124.81 | 112.21 | 154.23 | 26.86 | 0.1 | 0.07 | |
| Other Operating Activities | -37.54 | -33.94 | -166.38 | -59.08 | 0.05 | -0.01 | |
| Change in Accounts Receivable | -9.66 | -132.31 | -65.82 | -0.51 | -1.62 | 0.34 | |
| Change in Inventory | -15.63 | 0.1 | -66.38 | -60.56 | -16.82 | -5.65 | |
| Change in Accounts Payable | 86.91 | 65.27 | 41.42 | 41.53 | 22.17 | -4.81 | |
| Change in Unearned Revenue | 234.29 | 18.32 | 361.52 | 80.38 | 67.1 | -39.12 | |
| Change in Other Net Operating Assets | 15.86 | -87.97 | -18.15 | -107.95 | 156.41 | 28.62 | |
| Operating Cash Flow | 425.6 | -58.08 | 230.79 | -148.25 | 109.57 | -124.31 | |
| Capital Expenditures | -64.29 | -42.24 | -15.69 | -17.95 | -12.17 | -5.07 | |
| Sale of Property, Plant & Equipment | - | - | 0.07 | - | - | 0.01 | |
| Sale (Purchase) of Intangibles | -2.14 | -2.14 | -5.64 | - | - | - | |
| Investment in Securities | -58.48 | 200.86 | -278.21 | - | - | - | |
| Investing Cash Flow | -324.9 | 156.48 | -299.46 | -17.95 | -12.17 | -5.06 | |
| Issuance of Common Stock | 5.54 | 422.43 | 2.57 | 662.45 | - | - | |
| Repurchase of Common Stock | -3.01 | -3.18 | -26.67 | - | - | - | |
| Common Dividends Paid | -49.45 | -48.22 | - | - | - | - | |
| Other Financing Activities | - | - | - | -300 | - | - | |
| Financing Cash Flow | -46.92 | 371.04 | -24.1 | 362.45 | - | 100 | |
| Foreign Exchange Rate Adjustments | -0.02 | -0 | 0.23 | 0.57 | 0.97 | -0.68 | |
| Net Cash Flow | 53.76 | 469.44 | -92.54 | 196.82 | 98.37 | -30.05 | |
| Free Cash Flow | 361.31 | -100.31 | 215.11 | -166.2 | 97.4 | -129.38 | |
| Free Cash Flow Margin | 17.44% | -5.61% | 18.28% | -28.01% | 38.66% | -140.50% | |
| Free Cash Flow Per Share | 3.44 | -1.05 | 3.34 | -3.07 | 15.16 | -20.13 | |
| Levered Free Cash Flow | 412.95 | -144.24 | 329.43 | -21.31 | 167.46 | - | |
| Unlevered Free Cash Flow | 412.95 | -144.24 | 329.43 | -21.31 | 167.46 | - | |
| Change in Net Working Capital | -352.96 | 191.9 | -308.15 | -37.83 | -239.89 | - | |