| Net Income | - | -1,105 | -742 | -723.92 | -110.53 |
| Depreciation & Amortization | - | 76.49 | 54.96 | 12.79 | 2.06 |
| Loss (Gain) on Equity Investments | - | 0.17 | 1.05 | 2.76 | - |
| Stock-Based Compensation | - | 31.93 | - | 10.63 | - |
| Provision & Write-off of Bad Debts | - | 5.82 | 0.39 | - | - |
| Other Operating Activities | - | 314.27 | 34.46 | 4.41 | -483.92 |
| Change in Accounts Receivable | - | -156.07 | -89.62 | -3.09 | -0.09 |
| Change in Inventory | - | 69.68 | -235.07 | -21.63 | -1.96 |
| Change in Accounts Payable | - | 120.01 | 356.37 | 7.56 | - |
| Change in Unearned Revenue | - | -7.15 | 42.39 | 6.29 | 1.93 |
| Change in Other Net Operating Assets | - | -198.74 | 190.15 | 352.78 | 464.63 |
| Operating Cash Flow | - | -848.52 | -386.93 | -351.42 | -126.51 |
| Capital Expenditures | - | -57.34 | -213.71 | -133.35 | -34.59 |
| Sale of Property, Plant & Equipment | - | 6.54 | 5.12 | 1.07 | 0.01 |
| Divestitures | - | 6.79 | 1.38 | - | - |
| Investment in Securities | - | -0.31 | -5.89 | -14.19 | - |
| Other Investing Activities | - | -535.12 | 15.12 | -2.95 | 279.05 |
| Investing Cash Flow | - | -579.44 | -197.99 | -149.41 | 244.48 |
| Short-Term Debt Issued | - | 1,033 | 481.18 | 28.17 | - |
| Long-Term Debt Issued | - | 147.83 | 53.18 | 454 | 148.48 |
| Total Debt Issued | - | 1,181 | 534.36 | 482.17 | 148.48 |
| Short-Term Debt Repaid | - | -460.95 | -272.9 | -9.84 | - |
| Long-Term Debt Repaid | - | -365.99 | -5.65 | -57.43 | - |
| Total Debt Repaid | - | -826.94 | -278.55 | -67.27 | - |
| Net Debt Issued (Repaid) | - | 353.93 | 255.81 | 414.9 | 148.48 |
| Issuance of Common Stock | - | 1,192 | - | - | 213.61 |
| Common Dividends Paid | - | - | - | - | -1.88 |
| Other Financing Activities | - | -86.33 | 28.9 | -3.13 | 4.64 |
| Financing Cash Flow | - | 1,460 | 284.71 | 758.13 | 364.85 |
| Foreign Exchange Rate Adjustments | - | 26.24 | -12.19 | -49.22 | 2.94 |
| Net Cash Flow | - | 57.8 | -312.4 | 208.08 | 485.77 |
| Free Cash Flow | - | -905.86 | -600.65 | -484.76 | -161.1 |
| Free Cash Flow Margin | - | -98.00% | -88.46% | -5072.35% | -4369.27% |
| Free Cash Flow Per Share | - | -1.40 | -1.27 | -1.02 | -0.48 |
| Cash Interest Paid | - | 8.14 | 8.09 | 0.47 | - |
| Cash Income Tax Paid | - | 0.55 | 1.11 | 1.63 | 0.03 |
| Levered Free Cash Flow | - | -530.58 | -421.75 | -162.19 | - |
| Unlevered Free Cash Flow | - | -494.19 | -415.37 | -156.85 | - |
| Change in Net Working Capital | -111.5 | 53.82 | -203.35 | -382.71 | - |