| Net Income | -1,029 | -204.15 | -623.51 | -595.63 | -823.61 | |
| Depreciation & Amortization | 214.86 | 206.61 | 197.56 | 180.35 | 163.36 | |
| Other Amortization | - | - | - | - | 1.55 | |
| Loss (Gain) From Sale of Assets | - | - | 13.24 | - | 2.47 | |
| Asset Writedown & Restructuring Costs | 869.46 | 0.62 | 15.97 | 105.55 | 622.23 | |
| Loss (Gain) From Sale of Investments | 2.71 | -4.1 | 21.77 | -29.01 | 0.37 | |
| Stock-Based Compensation | 214.89 | 231.31 | 206.82 | 253.06 | 152.91 | |
| Other Operating Activities | -6.51 | -73.83 | -29.04 | -127.67 | 59.47 | |
| Change in Accounts Receivable | -46.26 | -43.42 | 61.09 | 25.15 | -100.53 | |
| Change in Inventory | -34.91 | -7.69 | -13.23 | -9.22 | -30.31 | |
| Change in Accounts Payable | 43.54 | 82.75 | -52.18 | 169.8 | 55.17 | |
| Change in Other Net Operating Assets | -18.38 | -31.99 | -22.05 | -74.62 | 33.4 | |
| Operating Cash Flow | 210.54 | 156.12 | -223.56 | -102.24 | 136.48 | |
| Operating Cash Flow Growth | 34.86% | - | - | - | - | |
| Capital Expenditures | -135.99 | -124.19 | -214.46 | -135.77 | -65.08 | |
| Sale of Property, Plant & Equipment | - | - | 25 | - | - | |
| Cash Acquisitions | -45 | -52.91 | -14.69 | -557.8 | -418.08 | |
| Investment in Securities | -260.94 | 226.53 | 278.76 | -387.77 | -219.23 | |
| Other Investing Activities | -0.23 | 0.25 | -0.55 | -0.74 | 0.35 | |
| Investing Cash Flow | -442.16 | 49.68 | 74.07 | -1,082 | -702.04 | |
| Long-Term Debt Issued | 266.75 | 137.98 | 50 | - | 1,126 | |
| Long-Term Debt Repaid | -50 | - | - | -23.75 | -151.3 | |
| Net Debt Issued (Repaid) | 216.75 | 137.98 | 50 | -23.75 | 974.24 | |
| Issuance of Common Stock | 32.88 | 31.54 | 32.02 | 37.51 | 907.13 | |
| Other Financing Activities | -17.75 | -9.75 | -5.53 | -5.29 | -1.76 | |
| Financing Cash Flow | 231.87 | 159.77 | 76.49 | 8.47 | 1,880 | |
| Foreign Exchange Rate Adjustments | -3.29 | 1.32 | 0.03 | 0.02 | - | |
| Net Cash Flow | -3.04 | 366.89 | -72.98 | -1,176 | 1,314 | |
| Free Cash Flow | 74.55 | 31.93 | -438.02 | -238 | 71.4 | |
| Free Cash Flow Growth | 133.48% | - | - | - | - | |
| Free Cash Flow Margin | 2.70% | 1.28% | -21.02% | -13.47% | 4.79% | |
| Free Cash Flow Per Share | 0.41 | 0.18 | -2.48 | -1.39 | 0.47 | |
| Cash Interest Paid | 27.84 | 18.78 | 11.52 | 10.74 | 9.38 | |
| Levered Free Cash Flow | 61.42 | 114.32 | -212.35 | 79.2 | -206.47 | |
| Unlevered Free Cash Flow | 78.3 | 126.48 | -200.08 | 90.83 | -165.55 | |
| Change in Net Working Capital | 99.77 | 16.78 | 64.42 | -151.13 | 53.19 | |