| Net Income | 310 | 373.4 | 865.4 | 176.5 | -4,487 | -4,856 | |
| Depreciation & Amortization | 128.4 | 122.1 | 101.1 | 91.2 | 225.7 | 547 | |
| Other Amortization | - | - | - | - | - | 36.8 | |
| Loss (Gain) From Sale of Assets | -27 | 0.2 | -28.6 | -141.2 | -27.2 | -11.8 | |
| Asset Writedown & Restructuring Costs | 7.8 | - | - | 34.5 | 756.5 | 3,646 | |
| Loss (Gain) on Equity Investments | 10.8 | 11 | -13.3 | -24.5 | -9.2 | 7.8 | |
| Stock-Based Compensation | 25.3 | 27.7 | 27.3 | 17.4 | 9.1 | 21.4 | |
| Other Operating Activities | 107.3 | -44.8 | -806.2 | -20.3 | 3,369 | 378.4 | |
| Change in Accounts Receivable | -64.9 | -64.9 | 44.9 | -6.9 | 4.9 | 53.3 | |
| Change in Other Net Operating Assets | -12.7 | -69.3 | 76.9 | 0.3 | 92.2 | -75.3 | |
| Operating Cash Flow | 485 | 355.4 | 267.5 | 127 | -66.2 | -251.7 | |
| Operating Cash Flow Growth | 241.31% | 32.86% | 110.63% | - | - | - | |
| Capital Expenditures | -404 | -455.1 | -696.1 | -207 | -58.9 | -93.8 | |
| Sale of Property, Plant & Equipment | 20.6 | 2.8 | 30.3 | 150.3 | 55.2 | 51.8 | |
| Other Investing Activities | - | - | - | 40 | - | - | |
| Investing Cash Flow | -383.4 | -452.3 | -665.8 | -16.7 | -3.7 | -42 | |
| Long-Term Debt Issued | - | - | 1,103 | - | 520 | 596 | |
| Long-Term Debt Repaid | - | - | -571.8 | - | -129.9 | -24.7 | |
| Net Debt Issued (Repaid) | - | - | 531.2 | - | 390.1 | 571.3 | |
| Repurchase of Common Stock | -156.3 | -156.3 | -204 | -2.5 | - | - | |
| Other Financing Activities | -0.7 | -2 | -41.7 | -3.9 | -1.4 | -49.1 | |
| Financing Cash Flow | -157 | -158.3 | 285.5 | -6.4 | 388.7 | 522.2 | |
| Foreign Exchange Rate Adjustments | - | - | - | - | - | 0.1 | |
| Net Cash Flow | -55.4 | -255.2 | -112.8 | 103.9 | 318.8 | 228.6 | |
| Free Cash Flow | 81 | -99.7 | -428.6 | -80 | -125.1 | -345.5 | |
| Free Cash Flow Margin | 3.29% | -4.22% | -24.02% | -4.99% | -10.15% | -24.21% | |
| Free Cash Flow Per Share | 1.12 | -1.37 | -5.70 | -1.06 | -1.07 | -1.74 | |
| Cash Interest Paid | 78.3 | 78.3 | 32.3 | 44.2 | 22.8 | 190 | |
| Cash Income Tax Paid | 55.6 | 55.6 | -8.3 | 5.6 | 6.6 | 48.5 | |
| Levered Free Cash Flow | -80.01 | -253.74 | -392.38 | -28.16 | -6,996 | 7,074 | |
| Unlevered Free Cash Flow | -22.89 | -200.74 | -349.31 | 0.15 | -6,975 | 7,219 | |
| Change in Net Working Capital | 76.8 | 124.4 | -192.5 | -58.8 | 7,064 | -7,160 | |