| Net Income | 1,506 | 1,687 | 2,811 | 1,976 | -436 |
| Depreciation & Amortization | 468 | 322 | 277 | 158 | 6 |
| Asset Writedown & Restructuring Costs | - | - | - | - | 7 |
| Stock-Based Compensation | 28 | 22 | 28 | 26 | 20 |
| Other Operating Activities | 634 | 33 | 1,715 | 1,212 | -171 |
| Change in Accounts Receivable | -405 | -90 | -75 | -190 | - |
| Change in Inventory | -125 | -127 | -18 | -26 | - |
| Change in Accounts Payable | 591 | 288 | -55 | 541 | 66 |
| Change in Other Net Operating Assets | -72 | 14 | -133 | 5 | 5 |
| Operating Cash Flow | 2,625 | 2,149 | 4,550 | 3,702 | -503 |
| Operating Cash Flow Growth | -29.09% | -52.77% | 22.91% | - | - |
| Capital Expenditures | -14,179 | -13,717 | -8,091 | -4,618 | -2,079 |
| Investment in Securities | -106 | -106 | -539 | - | 11 |
| Other Investing Activities | -204 | -336 | -95 | 1,718 | -10 |
| Investing Cash Flow | -14,489 | -14,159 | -8,725 | -2,900 | -2,078 |
| Long-Term Debt Issued | - | 9,360 | 16,153 | 7,669 | 7,771 |
| Long-Term Debt Repaid | - | -905 | -5,918 | -5,043 | -3,272 |
| Net Debt Issued (Repaid) | 6,859 | 8,455 | 10,235 | 2,626 | 4,499 |
| Common Dividends Paid | -314 | -139 | -164 | -6 | -7 |
| Other Financing Activities | -485 | -564 | -2,436 | -2,385 | -869 |
| Financing Cash Flow | 10,810 | 10,752 | 7,635 | 235 | 3,623 |
| Net Cash Flow | -1,054 | -1,258 | 3,460 | 1,037 | 1,042 |
| Free Cash Flow | -11,554 | -11,568 | -3,541 | -916 | -2,582 |
| Free Cash Flow Margin | -179.08% | -232.66% | -44.84% | -14.21% | - |
| Free Cash Flow Per Share | -4.44 | -4.47 | -1.65 | -0.47 | - |
| Cash Interest Paid | 338 | 338 | 368 | 220 | - |
| Cash Income Tax Paid | 10 | 10 | 127 | - | - |
| Levered Free Cash Flow | - | -11,315 | -4,797 | - | - |
| Unlevered Free Cash Flow | - | -10,950 | -4,397 | - | - |
| Change in Net Working Capital | - | -1,321 | -358 | - | - |