| Net Income | -2,140 | -616.2 | -545.7 | -540.8 | -870.3 | |
| Depreciation & Amortization | 292.3 | 295.5 | 315.9 | 314.4 | 263.5 | |
| Other Amortization | 31 | 35.3 | 35.3 | 31.8 | 36.5 | |
| Loss (Gain) From Sale of Assets | 2 | 6.9 | 1.1 | 4.1 | 26.4 | |
| Asset Writedown & Restructuring Costs | 2 | - | - | - | - | |
| Loss (Gain) on Equity Investments | -0.2 | 0.3 | 1.6 | 2.8 | 4.6 | |
| Stock-Based Compensation | 38.1 | 29.2 | 36.6 | 25.8 | 24.2 | |
| Other Operating Activities | 761.9 | -108.1 | -67.2 | -130 | 376.5 | |
| Change in Accounts Receivable | -82.3 | -114.6 | -103.3 | -19.4 | 336.5 | |
| Change in Inventory | -152.4 | -295.1 | -118.2 | 30.9 | -39.5 | |
| Change in Accounts Payable | -49.9 | 213.8 | 220.7 | 160.2 | -592.7 | |
| Change in Unearned Revenue | 96.7 | 50.6 | -44.8 | -68.2 | -49.5 | |
| Change in Income Taxes | -1.6 | -3.4 | 9.5 | 302.4 | -246.3 | |
| Change in Other Net Operating Assets | 81.3 | 280 | -136.1 | -177.2 | -14.8 | |
| Operating Cash Flow | -1,121 | -225.8 | -394.6 | -63.2 | -744.9 | |
| Capital Expenditures | -152.5 | -148 | -121.6 | -150.6 | -118.9 | |
| Cash Acquisitions | - | - | -31.3 | -21.1 | -388.5 | |
| Other Investing Activities | 0.1 | 0.2 | -2.6 | 7.9 | 5.4 | |
| Investing Cash Flow | -152.4 | -147.8 | -155.5 | -163.8 | -502 | |
| Long-Term Debt Issued | 1,126 | 1,628 | 900 | 600 | 2,110 | |
| Long-Term Debt Repaid | -110.1 | -1,271 | -832.8 | -753.6 | -1,271 | |
| Net Debt Issued (Repaid) | 1,016 | 357.5 | 67.2 | -153.6 | 838.7 | |
| Issuance of Common Stock | 7.6 | 227 | 3.9 | 3 | 2.6 | |
| Repurchase of Common Stock | -17.1 | -6.6 | -7.2 | -5.2 | -14.5 | |
| Common Dividends Paid | - | - | -4.2 | -4.3 | -15.4 | |
| Other Financing Activities | -12 | -46.3 | -320.7 | -3.4 | -41.9 | |
| Financing Cash Flow | 994.5 | 531.6 | -261 | -163.5 | 769.5 | |
| Foreign Exchange Rate Adjustments | -0.6 | 9.5 | -8.9 | -4.2 | 3.3 | |
| Net Cash Flow | -279.4 | 167.5 | -820 | -394.7 | -474.1 | |
| Free Cash Flow | -1,273 | -373.8 | -516.2 | -213.8 | -863.8 | |
| Free Cash Flow Margin | -20.16% | -6.18% | -10.26% | -5.41% | -25.37% | |
| Free Cash Flow Per Share | -10.90 | -3.51 | -4.93 | -2.05 | -8.31 | |
| Cash Interest Paid | 329.5 | 285.3 | 222.5 | 198.4 | 146.6 | |
| Cash Income Tax Paid | 1.6 | 2.8 | -15.2 | -314.4 | -62.5 | |
| Levered Free Cash Flow | -891.18 | -301.64 | -162.21 | 669.13 | -943.99 | |
| Unlevered Free Cash Flow | -690.45 | -132.24 | -38.55 | 782.96 | -853.26 | |
| Change in Net Working Capital | -181.3 | 194.7 | 100.1 | -740.6 | 661.6 | |