XML 31 R6.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash Flows From Operating Activities      
Net loss $ (858.2) $ (837.8) $ (804.8)
Adjustments to reconcile net loss to net cash provided by operating activities:      
Depreciation and amortization 295.4 369.7 387.8
Amortization of operating right-of-use assets 67.6 73.2 59.8
Deferred income taxes (35.0) (41.9) (108.8)
Share-based compensation expense 63.4 65.4 69.5
Impairment of goodwill 714.9 708.8 534.5
Impairment of assets, net 20.0 52.2 146.1
Gain on debt extinguishment, net of debt modification costs (147.2) (271.3) 0.0
Unrealized loss on derivative contracts 0.0 15.5 18.5
(Gain) loss on investments, net (0.1) (0.3) 0.2
Provision for bad debts and accrued customer credits 19.5 9.0 12.4
Amortization of debt issuance costs and debt discount and premium 2.2 7.9 8.0
Third party fees paid in connection with the March 2024 Refinancing Transactions (31.7) 0.0 0.0
Non-cash fair value adjustments (2.2) (1.0) 3.2
Other operating activities (6.5) 0.4 (0.2)
Changes in operating assets and liabilities, net of effects of acquisitions:      
Accounts receivable 20.5 275.1 (82.4)
Prepaid expenses and other current assets 10.5 24.6 (7.1)
Accounts payable, accrued expenses, and other current liabilities (22.2) (44.2) 69.8
Deferred revenue 2.4 (5.8) (21.6)
Operating lease liabilities (82.8) (65.6) (65.5)
Other non-current assets and liabilities 9.4 41.0 27.3
Net cash provided by operating activities 39.9 374.9 246.7
Cash Flows From Investing Activities      
Purchases of property, equipment and software (111.1) (96.9) (80.4)
Acquisitions, net of cash acquired 0.0 0.0 (7.7)
Proceeds from sale of headquarters 16.9 0.0 0.0
Purchase of convertible promissory note 0.0 0.0 (15.0)
Other investing activities 7.6 0.9 5.2
Net cash used in investing activities (86.6) (96.0) (97.9)
Cash Flows From Financing Activities      
Proceeds from employee stock plans 0.9 1.3 3.7
Shares of common stock withheld for employee taxes (4.3) (1.0) 0.0
Shares of common stock repurchased 0.0 0.0 (31.0)
Proceeds from borrowings under long-term debt arrangements 275.0 50.0 0.0
Payments on long-term debt (163.0) (241.9) (23.0)
Debt extinguishment costs (22.1) 0.0 0.0
Payments on financing component of interest rate swap (17.3) (18.8) (17.2)
Principal payments of finance lease liabilities (56.9) (79.7) (67.2)
Principal payments of financing obligations (15.3) (22.7) (49.0)
Other financing activities 0.0 0.0 (3.3)
Net cash used in financing activities (3.0) (312.8) (187.0)
Effect of exchange rate changes on cash, cash equivalents, and restricted cash (3.0) 2.2 (5.8)
Decrease in cash, cash equivalents, and restricted cash (52.7) (31.7) (44.0)
Cash, cash equivalents, and restricted cash at beginning of period 199.7 231.4 275.4
Cash, cash equivalents, and restricted cash at end of period 147.0 199.7 231.4
Supplemental Cash Flow Information      
Cash payments for interest, net of amount capitalized 103.6 213.9 177.9
Cash payments for income taxes, net of refunds 10.8 11.9 10.5
Non-cash Investing and Financing Activities      
Acquisition of property, equipment and software by finance leases 40.8 67.7 36.7
Acquisition of property, equipment and software by financing obligations 4.4 25.0 7.1
Increase (decrease) in property, equipment and software accrued in liabilities (9.9) (13.6) 17.6
Other non-cash activity (10.0) 5.3 0.0
Non-cash purchases of property, equipment and software 25.3 84.4 61.4
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents [Abstract]      
Cash and cash equivalents 144.0 196.8 228.4
Restricted cash included in other non-current assets 3.0 2.9 3.0
Total cash, cash equivalents, and restricted cash shown in the statement of cash flows $ 147.0 $ 199.7 $ 231.4