| Net Income | 353.63 | 304.5 | 292.93 | 171.5 | 41.56 | |
| Depreciation & Amortization | 70.18 | 64.36 | 27.07 | 7.13 | 40.62 | |
| Other Amortization | 31.12 | 24.81 | 24.3 | 17.28 | 9.91 | |
| Loss (Gain) From Sale of Assets | - | - | - | -7.77 | 0.24 | |
| Asset Writedown & Restructuring Costs | - | 18.83 | 3.03 | - | 8.5 | |
| Stock-Based Compensation | 8.7 | 10.19 | 10.1 | 3.51 | 2 | |
| Other Operating Activities | -31.01 | -28.48 | -23.8 | -11.86 | 3.27 | |
| Change in Accounts Receivable | 4.54 | -0.67 | -26.02 | -33.21 | 3.13 | |
| Change in Inventory | -3.14 | -3.53 | -0.83 | -5.09 | -0.72 | |
| Change in Accounts Payable | 16.24 | -5.89 | 11.84 | 10.42 | -2.22 | |
| Change in Unearned Revenue | -20.15 | -9.31 | 21.97 | 104.16 | -4.36 | |
| Change in Other Net Operating Assets | 0.04 | 0.19 | -13.12 | -8.11 | 2.5 | |
| Operating Cash Flow | 430.15 | 375.01 | 327.48 | 247.95 | 104.43 | |
| Operating Cash Flow Growth | 14.70% | 14.51% | 32.07% | 137.44% | 11.83% | |
| Capital Expenditures | -242.49 | -152.47 | -9.23 | -471.64 | -31.69 | |
| Sale of Property, Plant & Equipment | - | 5.94 | - | 16.51 | 6.85 | |
| Investment in Securities | -12.15 | -5.45 | -0.65 | -7.9 | - | |
| Other Investing Activities | - | - | - | - | -14.76 | |
| Investing Cash Flow | -254.64 | -151.98 | -9.88 | -463.02 | -39.59 | |
| Long-Term Debt Issued | 344.5 | 76 | 410 | 767.21 | 67.05 | |
| Long-Term Debt Repaid | -477.45 | -202.35 | -563.6 | -507.55 | -200.65 | |
| Net Debt Issued (Repaid) | -132.95 | -126.35 | -153.6 | 259.66 | -133.59 | |
| Issuance of Common Stock | 0.45 | - | - | 118.78 | 18.65 | |
| Repurchase of Common Stock | -4.99 | -21.97 | -20.01 | -10 | - | |
| Common Dividends Paid | -67.97 | -62.79 | -60.03 | -36.2 | -4 | |
| Other Financing Activities | -3.12 | -1.14 | -9.67 | -13.79 | -1.27 | |
| Financing Cash Flow | -208.59 | -212.24 | -243.31 | 318.45 | -120.21 | |
| Net Cash Flow | -33.09 | 10.78 | 74.29 | 103.38 | -55.37 | |
| Free Cash Flow | 187.65 | 222.54 | 318.25 | -223.68 | 72.74 | |
| Free Cash Flow Growth | -15.68% | -30.08% | - | - | 8497.99% | |
| Free Cash Flow Margin | 26.60% | 33.38% | 52.65% | -55.57% | 25.77% | |
| Free Cash Flow Per Share | 5.27 | 6.19 | 8.55 | -6.30 | 4.10 | |
| Cash Interest Paid | 55.42 | 68 | 51.49 | 49.53 | 59.77 | |
| Levered Free Cash Flow | 114.21 | 134.24 | 234.87 | -370.66 | 50.38 | |
| Unlevered Free Cash Flow | 128.29 | 143.22 | 270.69 | -339.28 | 87.14 | |
| Change in Net Working Capital | -30.65 | 24.42 | -6.41 | 30.87 | 0.54 | |