| Net Income | -2,399 | -2,714 | -2,828 | -1,304 | -2,580 | -719.38 | |
| Depreciation & Amortization | 324.46 | 295.34 | 233.53 | 186.58 | 62.91 | 10.22 | |
| Loss (Gain) From Sale of Investments | -32.34 | -33.68 | -111.43 | -20.7 | - | - | |
| Stock-Based Compensation | 249.69 | 285.87 | 257.28 | 423.5 | 516.76 | 4.61 | |
| Other Operating Activities | 224.27 | 470.78 | 919.06 | -619.06 | 1,124 | 119.73 | |
| Change in Accounts Receivable | 35.7 | -61.28 | -32.51 | -16.5 | -2.89 | 0.15 | |
| Change in Inventory | -519.71 | -334.24 | -658.01 | -1,256 | -175.09 | -0.36 | |
| Change in Accounts Payable | 37.91 | 34.76 | -139.52 | 180.47 | 4.35 | -69.86 | |
| Change in Other Net Operating Assets | 147.73 | 36.73 | -129.73 | 200.25 | -8.9 | 84.7 | |
| Operating Cash Flow | -1,932 | -2,020 | -2,490 | -2,226 | -1,058 | -570.2 | |
| Capital Expenditures | -846.89 | -883.84 | -910.64 | -1,075 | -421.22 | -459.58 | |
| Investment in Securities | -151.09 | -410.61 | -129 | -2,704 | 0.51 | - | |
| Other Investing Activities | - | - | 92.67 | 97.59 | 0.02 | - | |
| Investing Cash Flow | -997.98 | -1,294 | -946.98 | -3,682 | -420.69 | -459.58 | |
| Short-Term Debt Issued | - | 79.84 | 62.91 | 29.82 | 41.94 | - | |
| Long-Term Debt Issued | - | - | - | 31.7 | 2,002 | - | |
| Total Debt Issued | 146.5 | 79.84 | 62.91 | 61.52 | 2,044 | - | |
| Short-Term Debt Repaid | - | -25.86 | - | -35.55 | -27.89 | - | |
| Long-Term Debt Repaid | - | -3.17 | -5.43 | -4.98 | -3.09 | -0.36 | |
| Total Debt Repaid | -28.5 | -29.02 | -5.43 | -40.53 | -30.98 | -0.36 | |
| Net Debt Issued (Repaid) | 118.01 | 50.82 | 57.49 | 20.99 | 2,013 | -0.36 | |
| Issuance of Common Stock | 1,767 | 1,768 | 3,031 | 1,552 | 181.41 | 3.29 | |
| Repurchase of Common Stock | -10.06 | -10.02 | -17.62 | -218.79 | -42.78 | - | |
| Other Financing Activities | -9.74 | -9.24 | - | -6.63 | 4,384 | - | |
| Financing Cash Flow | 2,615 | 3,550 | 3,071 | 1,347 | 7,136 | 1,291 | |
| Net Cash Flow | -314.32 | 235.55 | -365.81 | -4,561 | 5,658 | 260.77 | |
| Free Cash Flow | -2,778 | -2,904 | -3,400 | -3,301 | -1,479 | -1,030 | |
| Free Cash Flow Margin | -319.31% | -359.42% | -571.24% | -542.78% | -5456.65% | -25899.85% | |
| Free Cash Flow Per Share | -1.06 | -1.19 | -1.63 | -1.95 | -2.00 | -41.48 | |
| Cash Interest Paid | 28.82 | 25.53 | 18.18 | 23.2 | 0.63 | 0.05 | |
| Cash Income Tax Paid | 0.08 | 0.09 | 0.04 | 0.48 | - | - | |
| Levered Free Cash Flow | -1,958 | -2,047 | -2,263 | -2,335 | -795.82 | -680.45 | |
| Unlevered Free Cash Flow | -1,934 | -2,026 | -2,247 | -2,316 | -794.96 | -680.41 | |
| Change in Net Working Capital | -189.84 | -151.69 | -94.76 | 229.71 | -3.13 | -138.85 | |