| Net Income | 1,585 | 1,099 | 107.25 | -1,071 | -941.9 | |
| Depreciation & Amortization | - | 427.89 | 287.4 | 189.44 | 108.04 | |
| Loss (Gain) From Sale of Assets | - | 0.18 | -0.1 | 0.11 | 0.23 | |
| Stock-Based Compensation | - | 1,057 | 692.2 | 417.28 | 124.11 | |
| Provision & Write-off of Bad Debts | - | 0.09 | 0.34 | - | - | |
| Other Operating Activities | 1,958 | -275.04 | -43.02 | 1,502 | 538.21 | |
| Change in Accounts Receivable | - | -7.04 | -5.98 | 6 | -5.2 | |
| Change in Accounts Payable | - | 24.74 | 10.18 | 13.46 | -22.75 | |
| Change in Unearned Revenue | - | 733.18 | 102.32 | 758.22 | 585.53 | |
| Change in Other Net Operating Assets | - | -13.18 | -147.55 | -173.79 | 9.64 | |
| Operating Cash Flow | 3,542 | 3,047 | 1,003 | 1,641 | 395.91 | |
| Operating Cash Flow Growth | 16.26% | 203.78% | -38.89% | 314.58% | - | |
| Capital Expenditures | - | -955.51 | -340.12 | -259.89 | -138.21 | |
| Sale of Property, Plant & Equipment | - | 6.95 | 0.32 | 0.03 | 0.04 | |
| Cash Acquisitions | - | -0.07 | -9.93 | - | - | |
| Investment in Securities | - | -8,990 | -2,467 | -342 | 605.48 | |
| Other Investing Activities | -2,017 | - | - | - | - | |
| Investing Cash Flow | -2,017 | -9,939 | -2,817 | -601.86 | 467.31 | |
| Issuance of Common Stock | - | 217.71 | 249.66 | 6,443 | 79 | |
| Repurchase of Common Stock | - | -71.84 | -918.89 | -11.58 | - | |
| Other Financing Activities | -1,461 | - | - | - | - | |
| Financing Cash Flow | -1,461 | -417.02 | -669.23 | 6,431 | 2,882 | |
| Foreign Exchange Rate Adjustments | 15.07 | 29.79 | 892.84 | -127.23 | -154.48 | |
| Net Cash Flow | 80.13 | -7,279 | -1,590 | 7,344 | 3,591 | |
| Free Cash Flow | 3,542 | 2,091 | 662.92 | 1,381 | 257.7 | |
| Free Cash Flow Growth | 69.38% | 215.50% | -52.01% | 436.09% | - | |
| Free Cash Flow Margin | 48.16% | 35.14% | 14.70% | 32.44% | 13.25% | |
| Free Cash Flow Per Share | 7.79 | 4.63 | 1.45 | 5.22 | 4.64 | |
| Cash Income Tax Paid | - | 133.46 | 101.29 | - | - | |
| Levered Free Cash Flow | 1,667 | 2,363 | 901.96 | 2,650 | 705.37 | |
| Unlevered Free Cash Flow | 1,667 | 2,363 | 901.96 | 2,650 | 705.37 | |
| Change in Net Working Capital | 210.15 | -1,470 | -343.43 | -502.75 | -668.87 | |