| Net Income | 1,911 | 987 | 482 | 83 | -1 | |
| Depreciation & Amortization | 617 | 524 | 403 | 204 | 105 | |
| Loss (Gain) on Equity Investments | - | -3 | - | 9 | - | |
| Stock-Based Compensation | 261 | 167 | 84 | 89 | 131 | |
| Provision & Write-off of Bad Debts | 1,858 | 1,050 | 1,073 | 435 | 133 | |
| Other Operating Activities | 80 | 620 | 487 | 146 | 42 | |
| Change in Accounts Receivable | -157 | -92 | -71 | -26 | 12 | |
| Change in Inventory | -113 | -69 | 114 | -142 | -107 | |
| Change in Accounts Payable | 1,595 | 1,225 | 449 | 380 | 584 | |
| Change in Other Net Operating Assets | 1,866 | 731 | -81 | -213 | 283 | |
| Operating Cash Flow | 7,918 | 5,140 | 2,940 | 965 | 1,182 | |
| Operating Cash Flow Growth | 54.05% | 74.83% | 204.66% | -18.36% | 162.03% | |
| Capital Expenditures | -860 | -509 | -455 | -573 | -247 | |
| Cash Acquisitions | -6 | - | - | -51 | -7 | |
| Sale (Purchase) of Intangibles | - | - | - | -36 | - | |
| Investment in Securities | -2,748 | -836 | -1,671 | 425 | 333 | |
| Other Investing Activities | 15 | -58 | -44 | -14 | 14 | |
| Investing Cash Flow | -8,287 | -3,450 | -3,871 | -1,597 | -252 | |
| Long-Term Debt Issued | 19,472 | 24,963 | 17,017 | 9,262 | 2,396 | |
| Long-Term Debt Repaid | -17,512 | -24,874 | -15,953 | -8,667 | -1,790 | |
| Net Debt Issued (Repaid) | 1,960 | 89 | 1,064 | 595 | 606 | |
| Issuance of Common Stock | - | - | - | 1,520 | - | |
| Repurchase of Common Stock | -1 | -356 | -148 | -486 | -54 | |
| Preferred Dividends Paid | - | - | - | - | -3 | |
| Dividends Paid | - | - | - | - | -3 | |
| Other Financing Activities | - | - | - | 296 | -307 | |
| Financing Cash Flow | 1,959 | -267 | 916 | 1,925 | 242 | |
| Foreign Exchange Rate Adjustments | -739 | -938 | -270 | -153 | -115 | |
| Net Cash Flow | 851 | 485 | -285 | 1,140 | 1,057 | |
| Free Cash Flow | 7,058 | 4,631 | 2,485 | 392 | 935 | |
| Free Cash Flow Growth | 52.41% | 86.36% | 533.93% | -58.07% | 197.49% | |
| Free Cash Flow Margin | 33.97% | 30.65% | 23.05% | 5.54% | 23.53% | |
| Free Cash Flow Per Share | 139.22 | 90.79 | 48.41 | 7.87 | 18.80 | |
| Cash Interest Paid | 456 | 608 | 247 | 58 | 54 | |
| Cash Income Tax Paid | 1,052 | 651 | 437 | 282 | 140 | |
| Levered Free Cash Flow | 346.25 | 1,381 | -97.75 | -1,204 | -64.94 | |
| Unlevered Free Cash Flow | 449.38 | 1,489 | -13.38 | -1,103 | 1.94 | |
| Change in Net Working Capital | 1,213 | 72 | 721 | 1,068 | 67.07 | |