| Net Income | 380.6 | 258.86 | 261.16 | 244.16 | 287.45 | |
| Depreciation & Amortization | 274.09 | 259.12 | 244.38 | 234.06 | 225.78 | |
| Other Amortization | 0.77 | 0.77 | - | - | - | |
| Asset Writedown & Restructuring Costs | 0.41 | 36.45 | 8.07 | 4.76 | -0.32 | |
| Stock-Based Compensation | 28.42 | 18.9 | 16.6 | 15.88 | 14.34 | |
| Other Operating Activities | 15.53 | -4.6 | 3.9 | 0.99 | 7.4 | |
| Change in Accounts Receivable | 30.01 | 3.17 | 13.38 | 16.93 | 25.98 | |
| Change in Inventory | -20.13 | -10.86 | -45.16 | -11.42 | 21.75 | |
| Change in Accounts Payable | 27.99 | 12.22 | 13.36 | 4.52 | 20.18 | |
| Change in Income Taxes | - | - | - | - | -2.01 | |
| Change in Other Net Operating Assets | -92.46 | -108.96 | -144.37 | -145.08 | -106.53 | |
| Operating Cash Flow | 645.21 | 465.07 | 371.33 | 364.8 | 494.04 | |
| Operating Cash Flow Growth | 38.73% | 25.24% | 1.79% | -26.16% | 39.08% | |
| Capital Expenditures | -230.38 | -225.31 | -124.01 | -102.38 | -121.97 | |
| Cash Acquisitions | - | -13.03 | - | - | - | |
| Investing Cash Flow | -230.38 | -238.34 | -124.01 | -102.38 | -121.97 | |
| Long-Term Debt Issued | - | - | 62.5 | - | - | |
| Long-Term Debt Repaid | -126.15 | -126.01 | -63.32 | -0.69 | -288.75 | |
| Net Debt Issued (Repaid) | -126.15 | -126.01 | -0.82 | -0.69 | -288.75 | |
| Issuance of Common Stock | 4.89 | 11.45 | 5.04 | 2.17 | 1.34 | |
| Repurchase of Common Stock | -230.24 | -203.5 | -199.98 | -188.34 | - | |
| Other Financing Activities | - | - | -3.37 | - | - | |
| Financing Cash Flow | -351.5 | -318.05 | -199.13 | -186.86 | -287.41 | |
| Net Cash Flow | 63.34 | -91.32 | 48.19 | 75.56 | 84.66 | |
| Free Cash Flow | 414.84 | 239.76 | 247.32 | 262.42 | 372.07 | |
| Free Cash Flow Growth | 73.02% | -3.06% | -5.75% | -29.47% | 116.35% | |
| Free Cash Flow Margin | 5.37% | 3.51% | 3.86% | 4.30% | 5.75% | |
| Free Cash Flow Per Share | 4.09 | 2.32 | 2.27 | 2.26 | 3.15 | |
| Cash Interest Paid | 5.01 | 12.56 | 11.13 | 11.43 | 14.79 | |
| Cash Income Tax Paid | 102.23 | 96.63 | 93.42 | 82.89 | 94.77 | |
| Levered Free Cash Flow | 485.15 | 299.15 | 332.45 | 327.66 | 405.53 | |
| Unlevered Free Cash Flow | 487.99 | 306.76 | 338.1 | 334.96 | 414.78 | |
| Change in Net Working Capital | -100.3 | -12.38 | 27.89 | 24.37 | -51.83 | |