| Net Income | -52.29 | -175.77 | -548.98 | -245.39 | -241.34 | |
| Depreciation & Amortization | 21.05 | 27.13 | 15.91 | 16.21 | 8.73 | |
| Other Amortization | - | 2.6 | 19.4 | 5.67 | 3 | |
| Loss (Gain) From Sale of Assets | - | -1.68 | - | - | - | |
| Asset Writedown & Restructuring Costs | 0.9 | 14.4 | 234.15 | - | - | |
| Stock-Based Compensation | 9.14 | -0.33 | 41.98 | 219.42 | 120.23 | |
| Other Operating Activities | 17.44 | -8.27 | -115.49 | -194.42 | 2.4 | |
| Change in Accounts Receivable | -5.42 | 10.26 | 5.53 | 5.54 | -10.61 | |
| Change in Inventory | -2.59 | 0.98 | 2.35 | -10.62 | -8.98 | |
| Change in Accounts Payable | -20.46 | -46.95 | 34.46 | 25.92 | 14.81 | |
| Change in Unearned Revenue | - | - | - | -1.31 | -0.56 | |
| Change in Other Net Operating Assets | 3.72 | -2.53 | -8.46 | -11.44 | 19.19 | |
| Operating Cash Flow | -28.5 | -180.15 | -319.16 | -190.43 | -93.13 | |
| Capital Expenditures | -5.49 | -5.25 | -7.16 | -9.4 | -24.09 | |
| Sale of Property, Plant & Equipment | - | 4.03 | - | - | - | |
| Cash Acquisitions | - | -12.14 | -127 | - | - | |
| Sale (Purchase) of Intangibles | - | -0.46 | -7.17 | -11.39 | -7.88 | |
| Investment in Securities | -24.64 | -29.91 | - | - | - | |
| Investing Cash Flow | -30.13 | -43.73 | -141.33 | -20.79 | -31.97 | |
| Long-Term Debt Issued | - | 48.55 | - | - | 15.93 | |
| Long-Term Debt Repaid | -3.23 | -5.6 | -3.29 | -13.47 | -4.2 | |
| Net Debt Issued (Repaid) | -3.23 | 42.95 | -3.29 | -13.47 | 11.73 | |
| Issuance of Common Stock | 47.39 | 143.29 | 200.61 | 351.27 | - | |
| Other Financing Activities | - | - | - | 155.93 | - | |
| Financing Cash Flow | 44.16 | 186.24 | 197.32 | 493.73 | 129.06 | |
| Net Cash Flow | -14.47 | -37.64 | -263.17 | 282.51 | 3.95 | |
| Free Cash Flow | -33.99 | -185.4 | -326.31 | -199.83 | -117.22 | |
| Free Cash Flow Margin | -11.13% | -91.52% | -139.04% | -94.17% | -65.37% | |
| Free Cash Flow Per Share | -1.26 | -7.63 | -31.88 | -61.02 | - | |
| Cash Interest Paid | 6.68 | 3.04 | 1.93 | 2.75 | 1.75 | |
| Cash Income Tax Paid | 1.17 | 1.47 | 1.24 | 0.35 | - | |
| Levered Free Cash Flow | 1.11 | -121.4 | -195.76 | -43.99 | -27.05 | |
| Unlevered Free Cash Flow | 3 | -121.4 | -195.35 | -42.28 | -25.51 | |
| Change in Net Working Capital | 8.28 | 41.76 | -26.43 | -16.12 | -13.52 | |