| Net Income | 222.85 | 231.23 | 221.74 | 206.43 | 196.41 | |
| Depreciation & Amortization | 296.7 | 279.83 | 228.48 | 207.23 | 194.88 | |
| Stock-Based Compensation | 13.73 | 12.18 | 10.74 | 10.5 | 9.8 | |
| Change in Accounts Receivable | -67.29 | 196.27 | -213.66 | -57.9 | -58.42 | |
| Change in Inventory | 11.9 | 75.33 | -105.54 | -87.83 | 13.28 | |
| Change in Accounts Payable | -15.01 | -90.05 | 85.92 | 107.21 | 28.38 | |
| Change in Income Taxes | -49.68 | -3.95 | - | - | - | |
| Change in Other Net Operating Assets | -158.02 | 6.84 | 28.61 | -1,974 | -53.76 | |
| Other Operating Activities | 106.52 | 222.14 | 1,309 | 43.45 | 18.49 | |
| Operating Cash Flow | 368.41 | 939.53 | 1,571 | -1,536 | 364.5 | |
| Operating Cash Flow Growth | -60.79% | -40.19% | - | - | 17.45% | |
| Capital Expenditures | -703.17 | -666.63 | -609.49 | -495.25 | -471.35 | |
| Other Investing Activities | -4.33 | -3.01 | -4.62 | -5.84 | 0.97 | |
| Investing Cash Flow | -707.5 | -669.64 | -614.11 | -501.08 | -470.37 | |
| Short-Term Debt Issued | 826.1 | - | 58 | 75.78 | - | |
| Long-Term Debt Issued | 253.47 | 299.58 | 633.52 | 2,499 | 298.43 | |
| Total Debt Issued | 1,080 | 299.58 | 691.52 | 2,575 | 298.43 | |
| Short-Term Debt Repaid | - | -463.5 | - | - | -98.28 | |
| Long-Term Debt Repaid | -800.95 | -20.72 | -1,627 | -400 | - | |
| Total Debt Repaid | -800.95 | -484.22 | -1,627 | -400 | -98.28 | |
| Net Debt Issued (Repaid) | 278.62 | -184.63 | -935.48 | 2,175 | 200.15 | |
| Issuance of Common Stock | 252.38 | 85.26 | 133.71 | 26.66 | 19.38 | |
| Repurchase of Common Stock | -1.11 | -2.65 | -3.17 | -4.71 | -6.27 | |
| Common Dividends Paid | -149.46 | -144.09 | -133.95 | -123.91 | -114.37 | |
| Other Financing Activities | -2.19 | -2.51 | -8.57 | -35.11 | -2.89 | |
| Financing Cash Flow | 378.23 | -248.63 | -947.46 | 2,038 | 96.01 | |
| Net Cash Flow | 39.15 | 21.26 | 9.28 | 0.86 | -9.86 | |
| Free Cash Flow | -334.75 | 272.9 | 961.36 | -2,031 | -106.85 | |
| Free Cash Flow Growth | - | -71.61% | - | - | - | |
| Free Cash Flow Margin | -16.07% | 11.51% | 37.29% | -112.29% | -6.98% | |
| Free Cash Flow Per Share | -5.87 | 4.88 | 17.69 | -37.84 | -2.00 | |
| Cash Interest Paid | 148.99 | 80.73 | 84.87 | 70.07 | 60.13 | |
| Cash Income Tax Paid | -20.46 | 20.84 | 67.42 | -10.81 | 30.36 | |
| Levered Free Cash Flow | -437.42 | 224.97 | 940.35 | -1,700 | -140.11 | |
| Unlevered Free Cash Flow | -345.4 | 297.06 | 988.79 | -1,662 | -101.04 | |
| Change in Net Working Capital | 204.32 | -433.17 | -1,138 | 1,576 | 20.91 | |