| Net Income | 948.8 | 416.3 | -605.2 | 221.2 | 1,342 | |
| Depreciation & Amortization | 1,188 | 1,024 | 809.5 | 706.3 | 336.8 | |
| Asset Writedown & Restructuring Costs | -74.1 | - | 243.2 | 49.3 | -160.5 | |
| Stock-Based Compensation | 9 | 6.7 | 9.3 | 10.8 | 13.7 | |
| Other Operating Activities | -22.5 | 85.7 | 659 | -213.6 | 273.9 | |
| Change in Accounts Receivable | 11.7 | 68.7 | 17.9 | -70.1 | -120.9 | |
| Change in Inventory | 14.3 | -91.4 | -261.6 | -125 | -6.8 | |
| Change in Accounts Payable | 370.8 | 95.5 | 130.4 | 116.2 | 279 | |
| Operating Cash Flow | 2,446 | 1,605 | 1,050 | 1,135 | 1,958 | |
| Operating Cash Flow Growth | 52.40% | 52.87% | -7.50% | -42.01% | 59.82% | |
| Capital Expenditures | -1,168 | -1,212 | -807.9 | -869.5 | -964 | |
| Sale of Property, Plant & Equipment | - | - | - | - | 8.4 | |
| Cash Acquisitions | - | - | -1,028 | - | -267 | |
| Investment in Securities | -38.4 | 1.7 | -67.2 | -66.3 | -5.9 | |
| Other Investing Activities | 26.6 | 88.5 | 300.8 | -256.8 | -20.6 | |
| Investing Cash Flow | -1,180 | -1,122 | -1,602 | -1,193 | -1,249 | |
| Long-Term Debt Issued | - | 588.1 | 1,298 | 200 | 950 | |
| Long-Term Debt Repaid | -812.1 | -990.2 | -363.2 | -533.8 | -870.7 | |
| Net Debt Issued (Repaid) | -812.1 | -402.1 | 934.4 | -333.8 | 79.3 | |
| Repurchase of Common Stock | - | - | -300.8 | -100.2 | - | |
| Common Dividends Paid | -147.5 | -147.3 | -154 | -151.1 | -75.5 | |
| Other Financing Activities | -46.3 | 0.4 | -42.1 | -38.1 | -71.5 | |
| Financing Cash Flow | -1,006 | -549 | 437.5 | -623.2 | -67.7 | |
| Foreign Exchange Rate Adjustments | -1.5 | 0.2 | 0.8 | 1.2 | -5 | |
| Net Cash Flow | 259.1 | -65.7 | -113.4 | -679.4 | 635.8 | |
| Free Cash Flow | 1,278 | 392.9 | 242.2 | 265.7 | 993.6 | |
| Free Cash Flow Growth | 225.35% | 62.22% | -8.85% | -73.26% | 730.07% | |
| Free Cash Flow Margin | 24.83% | 9.27% | 7.01% | 10.22% | 23.58% | |
| Free Cash Flow Per Share | 1.03 | 0.32 | 0.19 | 0.21 | 0.78 | |
| Cash Interest Paid | 35.6 | 53.2 | 52.4 | 46.9 | 63.1 | |
| Cash Income Tax Paid | 178.2 | 137.4 | 140.7 | 158.1 | 106.4 | |
| Levered Free Cash Flow | 1,026 | 254.73 | 177.43 | -431.5 | 718.89 | |
| Unlevered Free Cash Flow | 1,057 | 297.85 | 220.05 | -386.75 | 774.89 | |
| Change in Net Working Capital | -111.6 | 14.3 | 16.5 | 329.5 | -250 | |