| Net Income | 284.3 | 210 | 37.1 | -66.7 | 144.2 | |
| Depreciation & Amortization | 218.4 | 190.2 | 171.5 | 170.9 | 153.8 | |
| Loss (Gain) From Sale of Assets | 10.6 | 1.9 | 0.7 | 1.5 | 1 | |
| Asset Writedown & Restructuring Costs | -57.1 | - | 38.2 | 224.3 | - | |
| Stock-Based Compensation | 17.2 | 5.9 | 9.8 | 5.4 | 6.8 | |
| Other Operating Activities | 252.8 | 110.9 | 104.3 | 75.5 | 77.1 | |
| Change in Accounts Receivable | 2.7 | -13.6 | -8.8 | 2 | 3.3 | |
| Change in Inventory | 53.3 | -26 | -55.2 | -49.7 | -13.3 | |
| Change in Accounts Payable | -40.9 | 2.3 | -0.1 | 16.7 | 3.9 | |
| Change in Income Taxes | -82.2 | -8.3 | -1.3 | -26.9 | -4.6 | |
| Change in Other Net Operating Assets | 2 | -0.6 | 2.3 | 3.5 | -3.8 | |
| Operating Cash Flow | 661.1 | 472.7 | 298.5 | 356.5 | 368.4 | |
| Operating Cash Flow Growth | 39.86% | 58.36% | -16.27% | -3.23% | 41.48% | |
| Capital Expenditures | -425.3 | -348.9 | -313.7 | -374.1 | -300.9 | |
| Sale of Property, Plant & Equipment | - | - | 5 | - | - | |
| Cash Acquisitions | -30.2 | - | - | - | -19.5 | |
| Investment in Securities | -10.6 | -2.7 | -4 | 17 | 6.3 | |
| Other Investing Activities | -1 | -0.2 | - | - | - | |
| Investing Cash Flow | -467.1 | -351.8 | -312.7 | -357.1 | -314.1 | |
| Short-Term Debt Issued | 250 | - | - | - | 100 | |
| Total Debt Issued | 250 | - | - | - | 100 | |
| Short-Term Debt Repaid | - | - | - | - | -100 | |
| Long-Term Debt Repaid | -318.9 | - | - | -0.2 | -0.5 | |
| Total Debt Repaid | -318.9 | - | - | -0.2 | -100.5 | |
| Net Debt Issued (Repaid) | -68.9 | - | - | -0.2 | -0.5 | |
| Issuance of Common Stock | 17.3 | 9.3 | 15.7 | 0.2 | 15.8 | |
| Repurchase of Common Stock | - | - | -8.2 | -11.7 | -5.5 | |
| Common Dividends Paid | -35.1 | -35.3 | -35.1 | -34.5 | -23.9 | |
| Other Financing Activities | -2.7 | - | -0.8 | -1.1 | -1.5 | |
| Financing Cash Flow | -89.4 | -26 | -28.4 | -47.3 | -15.6 | |
| Foreign Exchange Rate Adjustments | -2.2 | 0.1 | -0.1 | -0.1 | -1 | |
| Net Cash Flow | 102.4 | 95 | -42.7 | -48 | 37.7 | |
| Free Cash Flow | 235.8 | 123.8 | -15.2 | -17.6 | 67.5 | |
| Free Cash Flow Growth | 90.47% | - | - | - | - | |
| Free Cash Flow Margin | 17.51% | 12.10% | -1.85% | -2.14% | 9.02% | |
| Free Cash Flow Per Share | 0.57 | 0.31 | -0.04 | -0.04 | 0.17 | |
| Cash Interest Paid | 2.7 | - | 0.8 | 1.1 | 1.5 | |
| Cash Income Tax Paid | 82.2 | 8.3 | 1.3 | 26.9 | 4.6 | |
| Levered Free Cash Flow | 334.65 | 63.55 | -39 | -88.61 | 6.23 | |
| Unlevered Free Cash Flow | 338.09 | 65.8 | -35.44 | -85.8 | 8.91 | |
| Change in Net Working Capital | -218.6 | -10.8 | 5.1 | 43.2 | 0.6 | |