| Net Income | 280.4 | 254.3 | 142.2 | 321.3 | 447.2 | 372.6 | |
| Depreciation & Amortization | 122.9 | 121.4 | 113.3 | 115.4 | 107.6 | 100.3 | |
| Stock-Based Compensation | 49.7 | 50 | 48 | 44.4 | 54.1 | 51 | |
| Other Operating Activities | -165 | -172.8 | 6.3 | -5.5 | 69.7 | 64.5 | |
| Change in Accounts Receivable | -6.4 | 5.9 | -12.6 | -9.1 | 9.6 | -5.8 | |
| Change in Inventory | -40.4 | -30.4 | 57.5 | -68.4 | -129.1 | -76.6 | |
| Change in Accounts Payable | -4.4 | -14.6 | -7.4 | -1.1 | 6.9 | 5.5 | |
| Change in Other Net Operating Assets | 35 | 71.6 | 10.2 | -44.5 | -105.7 | 117.1 | |
| Operating Cash Flow | 271.8 | 285.4 | 357.5 | 352.5 | 460.3 | 628.6 | |
| Operating Cash Flow Growth | -16.39% | -20.17% | 1.42% | -23.42% | -26.77% | 37.40% | |
| Capital Expenditures | -107.4 | -122 | -135 | -156.4 | -151.4 | -112 | |
| Other Investing Activities | 36.8 | 37.4 | 0.2 | 0.2 | -5 | -11.2 | |
| Investing Cash Flow | -70.6 | -84.6 | -134.8 | -156.2 | -156.4 | -123.2 | |
| Long-Term Debt Issued | - | 2,173 | 215.2 | 841.7 | 1,271 | 631.5 | |
| Long-Term Debt Repaid | - | -2,478 | -353.9 | -956.7 | -984.2 | -24.5 | |
| Net Debt Issued (Repaid) | -219.3 | -305.5 | -138.7 | -115 | 286.9 | 607 | |
| Repurchase of Common Stock | -8.2 | -8.3 | -11 | -146.7 | -1,011 | -923.5 | |
| Other Financing Activities | -21.8 | -21.5 | 1.4 | -3 | -4.2 | -4.4 | |
| Financing Cash Flow | -249.3 | -335.3 | -148.3 | -264.7 | -728.6 | -320.9 | |
| Foreign Exchange Rate Adjustments | -13.4 | -22.9 | 4.8 | -25.7 | -18.9 | 22 | |
| Net Cash Flow | -61.5 | -157.4 | 79.2 | -94.1 | -443.6 | 206.5 | |
| Free Cash Flow | 164.4 | 163.4 | 222.5 | 196.1 | 308.9 | 516.6 | |
| Free Cash Flow Growth | -12.32% | -26.56% | 13.46% | -36.52% | -40.20% | 47.01% | |
| Free Cash Flow Margin | 3.32% | 3.27% | 4.40% | 3.77% | 5.32% | 9.32% | |
| Free Cash Flow Per Share | 1.61 | 1.61 | 2.22 | 1.97 | 2.85 | 3.84 | |
| Cash Interest Paid | 194.4 | 194.4 | 159.1 | 133.5 | 143.5 | 78.9 | |
| Cash Income Tax Paid | 146.5 | 146.5 | 133.1 | 144.9 | 156.3 | 138.2 | |
| Levered Free Cash Flow | 273.64 | 279.95 | 223.34 | 148.75 | 220.89 | 440.95 | |
| Unlevered Free Cash Flow | 418.2 | 416.39 | 327.03 | 235.81 | 316.58 | 524.08 | |
| Change in Net Working Capital | -28.5 | -74.3 | -42.6 | 116 | 160.6 | -84.4 | |