| Net Income | -90.49 | 1,721 | -142.08 | -498.64 | -483.78 | |
| Depreciation & Amortization | 485.75 | 433.59 | 461.22 | 515.12 | 563.67 | |
| Other Amortization | 11.35 | 9.28 | 8.46 | 27.05 | 21.2 | |
| Loss (Gain) From Sale of Assets | -24.72 | -132.37 | -8.98 | -42.21 | -21.22 | |
| Asset Writedown & Restructuring Costs | - | - | - | - | 473.05 | |
| Stock-Based Compensation | 20.09 | 20.24 | 16.38 | 16.56 | 14.38 | |
| Other Operating Activities | 455.96 | -1,350 | 870.8 | 979.8 | 228.6 | |
| Change in Accounts Receivable | -60 | 222.75 | -20.34 | -184.46 | -4.9 | |
| Change in Inventory | 5.27 | 7.31 | -21.01 | 1.49 | -2.67 | |
| Change in Accounts Payable | -4.19 | -55.31 | 53.77 | 3.01 | -48.49 | |
| Change in Income Taxes | - | - | 0.07 | 0.02 | 62.34 | |
| Change in Other Net Operating Assets | 16.75 | -61.4 | 16.74 | 108.63 | -7.12 | |
| Operating Cash Flow | 815.78 | 814.59 | 1,235 | 926.36 | 795.07 | |
| Operating Cash Flow Growth | 0.15% | -34.04% | 33.32% | 16.51% | -18.92% | |
| Capital Expenditures | -540.33 | -679.4 | -565.75 | -465.86 | -487.29 | |
| Sale of Property, Plant & Equipment | 60.73 | 170.03 | 37.46 | 45.25 | 48.32 | |
| Investment in Securities | -4.87 | - | - | - | - | |
| Investing Cash Flow | -484.47 | -509.38 | -528.29 | -420.61 | -438.97 | |
| Long-Term Debt Issued | 1,795 | 1,922 | 4,171 | 2,512 | 1,200 | |
| Total Debt Issued | 1,795 | 1,922 | 4,171 | 2,512 | 1,200 | |
| Long-Term Debt Repaid | -1,856 | -1,920 | -4,286 | -2,777 | -1,410 | |
| Total Debt Repaid | -1,856 | -1,920 | -4,286 | -2,777 | -1,410 | |
| Net Debt Issued (Repaid) | -61.61 | 1.87 | -115.93 | -264.6 | -209.87 | |
| Issuance of Common Stock | 2.69 | 1.76 | 1.2 | 5.09 | 2.06 | |
| Repurchase of Common Stock | -202.48 | -329.37 | -570.98 | -249.8 | -39.26 | |
| Other Financing Activities | -15.27 | -0.36 | -3.25 | -14.48 | -103.71 | |
| Financing Cash Flow | -276.68 | -326.09 | -688.96 | -523.78 | -350.79 | |
| Net Cash Flow | 54.63 | -20.88 | 17.76 | -18.03 | 5.32 | |
| Free Cash Flow | 275.45 | 135.18 | 669.26 | 460.5 | 307.78 | |
| Free Cash Flow Growth | 103.76% | -79.80% | 45.34% | 49.62% | - | |
| Free Cash Flow Margin | 23.47% | 3.99% | 53.12% | 19.32% | 28.35% | |
| Free Cash Flow Per Share | 1.82 | 0.70 | 3.53 | 2.13 | 1.54 | |
| Cash Interest Paid | 136.26 | 122.28 | 126.64 | 123.47 | 141.99 | |
| Cash Income Tax Paid | 6.05 | 7.33 | - | - | -118.13 | |
| Levered Free Cash Flow | 249.31 | 399.66 | 44.93 | 70.74 | 146.03 | |
| Unlevered Free Cash Flow | 332.09 | 479.93 | 116.28 | 138.16 | 231.58 | |
| Change in Net Working Capital | -364.23 | 693.8 | -243.09 | -374.75 | -119.59 | |