| Net Income | -52.52 | -34.42 | -53.43 | -43.13 | 1.69 | |
| Depreciation & Amortization | 3.57 | 4.48 | 4.53 | 4.02 | 3.65 | |
| Other Amortization | 8.37 | 4.53 | 1.36 | 1.6 | 2.68 | |
| Loss (Gain) From Sale of Assets | -0.01 | 0 | 0 | 0.01 | 0 | |
| Asset Writedown & Restructuring Costs | 11.71 | 0.49 | - | - | - | |
| Stock-Based Compensation | 21.41 | 24.4 | 64.66 | 60.23 | 0 | |
| Provision & Write-off of Bad Debts | -0.02 | 0.15 | 0.1 | 0.01 | -0.41 | |
| Other Operating Activities | 0.11 | -1.37 | 0.08 | 0.09 | -4.6 | |
| Change in Accounts Receivable | 11.27 | 9.49 | 19.68 | -28.94 | -2.56 | |
| Change in Inventory | -0.47 | 1.46 | -1.63 | 2.06 | -1.35 | |
| Change in Accounts Payable | -9.42 | -8.82 | -12.32 | 16.09 | 3.41 | |
| Change in Unearned Revenue | 0.11 | 0.28 | 0.06 | 0.73 | -0.68 | |
| Change in Other Net Operating Assets | -20.05 | 0.92 | -6.59 | -5.5 | -3.94 | |
| Operating Cash Flow | -25.94 | 1.59 | 16.51 | 7.26 | -2.1 | |
| Operating Cash Flow Growth | - | -90.39% | 127.32% | - | - | |
| Capital Expenditures | -2.25 | -0.93 | -1.01 | -3.2 | -0.78 | |
| Cash Acquisitions | - | - | - | -5.93 | - | |
| Sale (Purchase) of Intangibles | -11.51 | -14.55 | -12.71 | -9.97 | -6.68 | |
| Investment in Securities | -3 | - | - | - | - | |
| Investing Cash Flow | -16.76 | -15.48 | -13.72 | -19.09 | -7.46 | |
| Long-Term Debt Repaid | -1.73 | -1.59 | -1.46 | -1.34 | -22.23 | |
| Total Debt Repaid | -1.73 | -1.59 | -1.46 | -1.34 | -22.23 | |
| Net Debt Issued (Repaid) | -1.73 | -1.59 | -1.46 | -1.34 | -22.23 | |
| Issuance of Common Stock | 0.2 | - | - | 64.27 | 272.81 | |
| Repurchase of Common Stock | -0.46 | -3.88 | -16.82 | -1.25 | - | |
| Other Financing Activities | - | -0.68 | 8.36 | -29.33 | -32.84 | |
| Financing Cash Flow | -1.98 | -6.15 | -9.92 | 32.35 | 108.86 | |
| Net Cash Flow | -44.68 | -20.04 | -7.12 | 20.52 | 99.29 | |
| Free Cash Flow | -28.19 | 0.66 | 15.5 | 4.06 | -2.88 | |
| Free Cash Flow Growth | - | -95.73% | 281.65% | - | - | |
| Free Cash Flow Margin | -26.04% | 0.46% | 7.15% | 1.68% | -1.60% | |
| Free Cash Flow Per Share | -0.39 | 0.01 | 0.23 | 0.06 | -0.07 | |
| Cash Interest Paid | 0.56 | 0.69 | 0.8 | 0.76 | 7.26 | |
| Cash Income Tax Paid | 0.13 | 0.15 | 0.19 | 0.06 | 0.06 | |
| Levered Free Cash Flow | -21.63 | -5.71 | 34.12 | 11.19 | -8.6 | |
| Unlevered Free Cash Flow | -21.3 | -5.28 | 34.67 | 11.67 | -5.04 | |
| Change in Net Working Capital | 13.43 | -1.75 | -11.13 | 15.1 | 3.12 | |