| Net Income | 109.4 | -49.47 | -509.55 | -15.44 | -14.11 | |
| Depreciation & Amortization | 212.05 | 252.35 | 107.95 | 26.32 | 4.86 | |
| Other Amortization | 0.25 | - | - | - | - | |
| Loss (Gain) From Sale of Assets | 17.43 | 5.34 | -16.28 | - | -0.03 | |
| Asset Writedown & Restructuring Costs | - | - | 391.19 | - | - | |
| Loss (Gain) From Sale of Investments | 69.49 | - | 9 | -12.61 | 9.41 | |
| Stock-Based Compensation | 127.12 | 32.17 | 24.56 | 69.65 | 3.41 | |
| Other Operating Activities | -812.51 | -205.34 | -21.88 | -151.11 | -16.04 | |
| Change in Accounts Payable | - | - | - | - | 0 | |
| Change in Other Net Operating Assets | 21.72 | -1.96 | 15.55 | -2.9 | 9.65 | |
| Operating Cash Flow | -255.05 | 33.09 | 0.53 | -86.08 | -2.85 | |
| Operating Cash Flow Growth | - | 6142.45% | - | - | - | |
| Capital Expenditures | -682.81 | -424.1 | -343.34 | -421.95 | -41.23 | |
| Sale of Property, Plant & Equipment | 14.32 | 6.37 | - | - | 0.15 | |
| Cash Acquisitions | -58.06 | - | - | -70.45 | - | |
| Sale (Purchase) of Intangibles | - | -0.03 | -9.53 | -0.03 | -0.04 | |
| Investment in Securities | -203.75 | -4.5 | 1.81 | 1.8 | - | |
| Other Investing Activities | -578.49 | 7.5 | -3.81 | - | - | |
| Investing Cash Flow | -1,509 | -414.77 | -354.86 | -490.63 | -41.13 | |
| Long-Term Debt Issued | 594.38 | 6.92 | - | - | - | |
| Total Debt Issued | 594.38 | 6.92 | - | - | - | |
| Long-Term Debt Repaid | -6.22 | -6.06 | - | - | - | |
| Total Debt Repaid | -6.22 | -6.06 | - | - | - | |
| Net Debt Issued (Repaid) | 588.16 | 0.86 | - | - | - | |
| Issuance of Common Stock | 977.03 | 778.43 | 304.85 | 685.62 | 267.62 | |
| Repurchase of Common Stock | -11.56 | -14.04 | -10.14 | -5.08 | -0.45 | |
| Other Financing Activities | -35.64 | -16.73 | -22.37 | -14.9 | -7.26 | |
| Financing Cash Flow | 1,518 | 748.52 | 272.35 | 665.64 | 259.92 | |
| Net Cash Flow | -245.87 | 366.84 | -81.99 | 88.93 | 215.94 | |
| Free Cash Flow | -937.87 | -391.02 | -342.81 | -508.03 | -44.08 | |
| Free Cash Flow Margin | -249.00% | -139.31% | -132.27% | -238.24% | -364.88% | |
| Free Cash Flow Per Share | -2.94 | -2.23 | -2.46 | -5.44 | -1.05 | |
| Cash Interest Paid | 0.05 | 0.08 | - | - | - | |
| Cash Income Tax Paid | 0.11 | 0.68 | - | - | - | |
| Levered Free Cash Flow | -27.67 | -429.45 | -323.76 | -465.09 | -49.13 | |
| Unlevered Free Cash Flow | -26.68 | -427.67 | -322.94 | -464.9 | -49.13 | |
| Change in Net Working Capital | -261.16 | 199.55 | -39.25 | 122.29 | 8.3 | |