| Net Income | -222.67 | 105.2 | 298.5 | 857.7 | -76.1 | |
| Depreciation & Amortization | 137.87 | 115 | 95 | 86.6 | 86.8 | |
| Other Amortization | 17.87 | 16.4 | 14.7 | 254.8 | 14.2 | |
| Loss (Gain) From Sale of Assets | 2.27 | 0.5 | 0.1 | 0.3 | 2.5 | |
| Stock-Based Compensation | 4.27 | -1.3 | -17.3 | - | - | |
| Other Operating Activities | 16.4 | 26 | -35 | 85.1 | 118.4 | |
| Change in Accounts Receivable | 52.53 | 45.5 | 119.5 | -127 | -47.2 | |
| Change in Inventory | -26 | -80.4 | -187.8 | -63.6 | -33.6 | |
| Change in Accounts Payable | -20.13 | 57.6 | -76.6 | 166.6 | -21.2 | |
| Change in Income Taxes | -69.6 | -4.5 | -58.3 | -22.1 | 16.7 | |
| Change in Other Net Operating Assets | 55.33 | 14.9 | 24.5 | 25 | -52.4 | |
| Operating Cash Flow | -51.87 | 294.9 | 177.3 | 1,263 | 8.1 | |
| Operating Cash Flow Growth | - | 66.33% | -85.97% | 15497.53% | - | |
| Capital Expenditures | -400.13 | -490.1 | -371.1 | -166.2 | -71.7 | |
| Sale (Purchase) of Intangibles | - | - | - | - | -0.1 | |
| Other Investing Activities | 37.2 | - | - | 0.5 | -1.1 | |
| Investing Cash Flow | -362.93 | -490.1 | -371.1 | -165.7 | -72.9 | |
| Short-Term Debt Issued | - | - | 1.8 | - | - | |
| Long-Term Debt Issued | - | 74.8 | 63.3 | 2.2 | 6.5 | |
| Total Debt Issued | 688.4 | 74.8 | 65.1 | 2.2 | 6.5 | |
| Short-Term Debt Repaid | - | -1.7 | - | -86.8 | -145.2 | |
| Long-Term Debt Repaid | - | -10 | -10 | -459.7 | -12.6 | |
| Total Debt Repaid | -11.6 | -11.7 | -10 | -546.5 | -157.8 | |
| Net Debt Issued (Repaid) | 676.8 | 63.1 | 55.1 | -544.3 | -151.3 | |
| Issuance of Common Stock | - | - | - | 393.5 | - | |
| Repurchase of Common Stock | - | - | -553.2 | - | - | |
| Common Dividends Paid | -28.67 | -27.9 | -30.7 | -9.3 | - | |
| Other Financing Activities | -29.73 | 9.2 | -3.2 | -38.6 | -16.1 | |
| Financing Cash Flow | 618.4 | 44.4 | -532 | -198.7 | -167.4 | |
| Foreign Exchange Rate Adjustments | 21.73 | 1.3 | 57.9 | -4.9 | -11.6 | |
| Net Cash Flow | 225.33 | -149.5 | -667.9 | 894.1 | -243.8 | |
| Free Cash Flow | -452 | -195.2 | -193.8 | 1,097 | -63.6 | |
| Free Cash Flow Margin | -18.41% | -6.98% | -6.98% | 28.83% | -3.54% | |
| Free Cash Flow Per Share | -4.17 | -1.47 | -1.32 | 9.84 | -0.89 | |
| Cash Interest Paid | 31.6 | 0.3 | 0.2 | 36.3 | 15.6 | |
| Levered Free Cash Flow | - | -238.26 | -413.68 | 1,129 | 18.69 | |
| Unlevered Free Cash Flow | - | -242.85 | -418.45 | 1,140 | 46.95 | |
| Change in Net Working Capital | - | -33.9 | 313.6 | -102.9 | -10.7 | |