| Net Income | 537.86 | 152.33 | -1,851 | 398.56 | -2,112 |
| Depreciation & Amortization | 264.1 | 260.84 | 253.72 | 234.61 | 204.41 |
| Other Amortization | 29.72 | 31.72 | 38.39 | 34.64 | 21.47 |
| Loss (Gain) From Sale of Assets | - | - | - | - | -75.59 |
| Asset Writedown & Restructuring Costs | - | - | - | 13.3 | - |
| Stock-Based Compensation | 24.8 | 14.11 | 17.91 | 25.26 | 23.9 |
| Other Operating Activities | 543.03 | 859.87 | 2,613 | -373.58 | 1,394 |
| Change in Accounts Receivable | 12.07 | 12.07 | -2.42 | -0.4 | -8.18 |
| Change in Inventory | -37.26 | -36.55 | -9.22 | -12.68 | -7.02 |
| Change in Unearned Revenue | 696.23 | 574.77 | 167.4 | -167.78 | 1,457 |
| Change in Other Net Operating Assets | 124.97 | 203.68 | 144.01 | 222.81 | -196.23 |
| Operating Cash Flow | 2,207 | 2,082 | 1,371 | 372.67 | 701.54 |
| Operating Cash Flow Growth | 37.14% | 51.82% | 267.98% | -46.88% | - |
| Capital Expenditures | -967.7 | -917.42 | -676.34 | -956.38 | -959.39 |
| Divestitures | - | - | - | - | 400 |
| Investment in Securities | -4.5 | -8.5 | -7 | 100 | -118 |
| Other Investing Activities | 69.93 | 72.21 | 49.11 | 14.88 | 1.86 |
| Investing Cash Flow | -902.28 | -853.71 | -634.23 | -841.5 | -675.53 |
| Long-Term Debt Issued | - | 400.99 | 1,069 | 670.31 | 1,297 |
| Long-Term Debt Repaid | - | -339.46 | -984.34 | -246.02 | -399.26 |
| Net Debt Issued (Repaid) | 79.37 | 61.53 | 84.74 | 424.29 | 897.8 |
| Issuance of Common Stock | 261.77 | 256.31 | - | 0.91 | - |
| Repurchase of Common Stock | -124.11 | -124.11 | - | - | -200 |
| Common Dividends Paid | -18.95 | -18.95 | -49.63 | -46.46 | -51.22 |
| Other Financing Activities | -411.24 | -422.68 | -514.76 | -459.67 | -382.13 |
| Financing Cash Flow | -213.17 | -247.9 | -479.65 | -80.93 | 963.45 |
| Foreign Exchange Rate Adjustments | 0.54 | -4.44 | 3.12 | -9.86 | -2.55 |
| Net Cash Flow | 1,092 | 975.96 | 260.57 | -559.63 | 986.91 |
| Free Cash Flow | 1,239 | 1,165 | 695 | -583.71 | -257.85 |
| Free Cash Flow Growth | 28.73% | 67.57% | - | - | - |
| Free Cash Flow Margin | 22.48% | 21.83% | 14.75% | -18.38% | -41.25% |
| Free Cash Flow Per Share | 2.94 | 3.18 | 3.13 | -1.44 | -1.14 |
| Cash Interest Paid | 364.36 | 375.95 | 430.52 | 416.17 | 348.92 |
| Cash Income Tax Paid | 4.83 | 4.76 | 5.65 | 9.36 | 13.84 |
| Levered Free Cash Flow | 603.04 | 560.99 | 146.43 | -774.29 | - |
| Unlevered Free Cash Flow | 794.3 | 767.07 | 438.08 | -523.53 | - |
| Change in Net Working Capital | -762.52 | -737.62 | -332.82 | -106.6 | - |