| Net Income | 189.85 | 213.52 | 226.55 | -77.84 | -411.59 | |
| Depreciation & Amortization | 456.77 | 667.21 | 948.23 | 467.22 | 485.86 | |
| Other Amortization | 8.71 | 9.92 | 10.4 | 10.58 | 9.35 | |
| Loss (Gain) From Sale of Assets | - | - | -50.47 | -1.56 | -92.16 | |
| Asset Writedown & Restructuring Costs | - | - | - | - | 153.96 | |
| Stock-Based Compensation | 37.95 | 42.69 | 34.55 | 31.65 | 32.71 | |
| Other Operating Activities | 28.85 | -102.22 | -189.46 | 11.67 | 11.25 | |
| Change in Accounts Receivable | -63.33 | -16.22 | 68.83 | -34.25 | 92.09 | |
| Change in Inventory | 4.99 | -45.67 | -0.7 | 0.64 | -23.17 | |
| Change in Accounts Payable | 14.46 | -4.06 | 82.56 | -33.77 | 71.95 | |
| Change in Other Net Operating Assets | - | - | - | - | -134.1 | |
| Operating Cash Flow | 678.25 | 765.17 | 1,130 | 374.34 | 196.15 | |
| Operating Cash Flow Growth | -11.36% | -32.31% | 201.99% | 90.85% | -68.77% | |
| Capital Expenditures | -933.66 | -932.6 | -809.38 | -938 | -379.59 | |
| Sale of Property, Plant & Equipment | - | - | 168.7 | 6.35 | 99.12 | |
| Other Investing Activities | -32.4 | -62.25 | -63.18 | -41.73 | -65.11 | |
| Investing Cash Flow | -966.06 | -994.85 | -703.86 | -973.38 | -345.59 | |
| Long-Term Debt Issued | 1,210 | 300 | - | 1,564 | 350 | |
| Long-Term Debt Repaid | -849.52 | -145 | -405 | -1,050 | -250 | |
| Net Debt Issued (Repaid) | 360.77 | 155 | -405 | 514.38 | 100 | |
| Issuance of Common Stock | - | - | - | 136.01 | - | |
| Repurchase of Common Stock | - | - | - | - | -4.95 | |
| Common Dividends Paid | - | -0.17 | -0.66 | -0.51 | -19.27 | |
| Other Financing Activities | -86.45 | -13.21 | -9.04 | -25.7 | -5.92 | |
| Financing Cash Flow | 274.32 | 141.62 | -414.7 | 624.17 | 69.86 | |
| Net Cash Flow | -13.48 | -88.06 | 11.93 | 25.13 | -79.58 | |
| Free Cash Flow | -255.41 | -167.43 | 321.1 | -563.65 | -183.45 | |
| Free Cash Flow Margin | -15.24% | -9.84% | 14.28% | -42.31% | -22.82% | |
| Free Cash Flow Per Share | -0.54 | -0.35 | 0.68 | -1.35 | -0.45 | |
| Cash Interest Paid | - | - | - | 91.03 | 103.67 | |
| Cash Income Tax Paid | 281.01 | 281.87 | 247.89 | 137.42 | 104.06 | |
| Levered Free Cash Flow | -186.04 | 0.23 | 534.21 | -555.09 | -55.9 | |
| Unlevered Free Cash Flow | -160.91 | 41.55 | 588.05 | -498.3 | 1.37 | |
| Change in Net Working Capital | -6 | 31.79 | -168.04 | 111.32 | -4.12 | |