| Net Income | -101.82 | -1,280 | 90.8 | 164.42 | -26.48 | |
| Depreciation & Amortization | 199.73 | 200.78 | 193.83 | 172.43 | 174.84 | |
| Other Amortization | 4.9 | 4.97 | 4.94 | 5.8 | 24.24 | |
| Asset Writedown & Restructuring Costs | 8.79 | 1,225 | 1.99 | 10.92 | 15.61 | |
| Loss (Gain) From Sale of Investments | -4.8 | -4.73 | 12.67 | -34.5 | - | |
| Loss (Gain) on Equity Investments | -18.67 | -16.19 | -12.98 | -10.88 | -6.48 | |
| Stock-Based Compensation | 50.21 | 81.86 | 60.78 | 49.27 | 12.92 | |
| Other Operating Activities | 380.76 | 375.94 | 421.18 | 476.43 | 478.6 | |
| Change in Accounts Receivable | 4.18 | 5.21 | 6.04 | -13.79 | -10.31 | |
| Change in Inventory | 30.77 | -32.07 | 22.68 | -136.4 | -60.64 | |
| Change in Accounts Payable | 8.48 | 103.92 | -22.76 | 71.78 | 46.3 | |
| Change in Other Net Operating Assets | -384.85 | -449.12 | -433.17 | -397.24 | -379.97 | |
| Operating Cash Flow | 177.67 | 215.72 | 346 | 358.22 | 268.62 | |
| Operating Cash Flow Growth | -17.64% | -37.65% | -3.41% | 33.36% | 143.45% | |
| Capital Expenditures | -127.99 | -225.6 | -278.02 | -239.11 | -159.56 | |
| Sale of Property, Plant & Equipment | 1.37 | - | 2.34 | 0.23 | 3.3 | |
| Cash Acquisitions | -0.63 | -6.73 | -9.64 | -4.33 | - | |
| Investment in Securities | 0.54 | 24.88 | -35 | 6.14 | -0.93 | |
| Other Investing Activities | 2.81 | - | - | - | - | |
| Investing Cash Flow | -123.9 | -207.45 | -320.32 | -237.08 | -157.19 | |
| Long-Term Debt Issued | 201 | 273 | 123 | 1,700 | 476 | |
| Long-Term Debt Repaid | -206.71 | -353.93 | -145.08 | -1,694 | -1,558 | |
| Net Debt Issued (Repaid) | -5.71 | -80.93 | -22.08 | 5.58 | -1,082 | |
| Issuance of Common Stock | 6.27 | 4.22 | 3.8 | 4.18 | 936.04 | |
| Repurchase of Common Stock | -6.29 | -8.65 | -15.56 | -0.03 | -0.11 | |
| Other Financing Activities | -3.03 | - | - | -28.51 | -0.25 | |
| Financing Cash Flow | -8.75 | -85.35 | -33.84 | -18.78 | -146.61 | |
| Net Cash Flow | 45.02 | -77.08 | -8.16 | 102.35 | -35.18 | |
| Free Cash Flow | 49.68 | -9.88 | 67.98 | 119.11 | 109.06 | |
| Free Cash Flow Growth | - | - | -42.92% | 9.22% | - | |
| Free Cash Flow Margin | 0.81% | -0.16% | 1.13% | 2.05% | 2.22% | |
| Free Cash Flow Per Share | 0.18 | -0.04 | 0.26 | 0.45 | 0.52 | |
| Cash Income Tax Paid | 34.84 | 32.19 | 14.44 | 16.09 | 2.39 | |
| Levered Free Cash Flow | 156.39 | 36.74 | 62.76 | 71 | 21.8 | |
| Unlevered Free Cash Flow | 241.2 | 126.08 | 121.34 | 113.58 | 134.49 | |
| Change in Net Working Capital | -109.35 | -40.89 | -2.4 | 51.37 | 24.28 | |