| Net Income | 226.39 | 205.38 | 184.63 | 208.74 | 175.63 | |
| Depreciation & Amortization | 54.27 | 49.79 | 43.9 | 35.55 | 17.94 | |
| Other Amortization | 0.4 | 0.4 | 0.4 | 0.4 | - | |
| Loss (Gain) From Sale of Assets | 2.64 | 3.14 | 15.4 | -0.05 | -0.06 | |
| Asset Writedown & Restructuring Costs | - | - | - | 54.25 | - | |
| Stock-Based Compensation | 12.64 | 10.16 | 5.33 | 8.44 | 7.13 | |
| Other Operating Activities | -16.22 | 4.17 | 24.14 | 21.05 | 13.18 | |
| Change in Accounts Receivable | -47.22 | 56.92 | 42.51 | -44.35 | -28.29 | |
| Change in Inventory | -100.19 | 34.27 | -64.45 | -15.52 | -12.13 | |
| Change in Accounts Payable | -0.82 | 2.7 | -5.6 | -3.47 | 11.35 | |
| Change in Income Taxes | 10.53 | 14.37 | -23.57 | 7.03 | -4.76 | |
| Change in Other Net Operating Assets | 1.51 | 8.13 | -6.46 | -14 | 7.3 | |
| Operating Cash Flow | 143.93 | 389.42 | 216.22 | 258.06 | 187.29 | |
| Operating Cash Flow Growth | -63.04% | 80.10% | -16.21% | 37.79% | 19.79% | |
| Capital Expenditures | -232.34 | -166.09 | -176.23 | -159.39 | -172.82 | |
| Sale of Property, Plant & Equipment | 0.11 | - | 7.34 | 1.36 | 2.17 | |
| Sale (Purchase) of Intangibles | -4.3 | - | - | - | - | |
| Investing Cash Flow | -236.54 | -166.09 | -168.88 | -158.04 | -170.66 | |
| Short-Term Debt Issued | 842.3 | 593.5 | 425 | 494.5 | 276 | |
| Total Debt Issued | 842.3 | 593.5 | 425 | 494.5 | 276 | |
| Short-Term Debt Repaid | -645.2 | -810 | -203 | -494.5 | -276 | |
| Total Debt Repaid | -645.2 | -810 | -203 | -494.5 | -276 | |
| Net Debt Issued (Repaid) | 197.1 | -216.5 | 222 | - | - | |
| Issuance of Common Stock | 1.28 | 1.22 | 1.74 | 1.8 | 1.45 | |
| Repurchase of Common Stock | -105.94 | -18.45 | -398.38 | -82.47 | -44.85 | |
| Other Financing Activities | -0.5 | 0.03 | -1.42 | - | -0.36 | |
| Financing Cash Flow | 91.94 | -233.7 | -176.06 | -80.67 | -43.77 | |
| Net Cash Flow | -0.67 | -10.37 | -128.73 | 19.35 | -27.13 | |
| Free Cash Flow | -88.41 | 223.33 | 39.99 | 98.67 | 14.47 | |
| Free Cash Flow Growth | - | 458.44% | -59.47% | 581.85% | -83.76% | |
| Free Cash Flow Margin | -7.68% | 20.40% | 3.62% | 8.24% | 1.64% | |
| Free Cash Flow Per Share | -0.82 | 2.05 | 0.36 | 0.85 | 0.12 | |
| Cash Interest Paid | - | 0.05 | - | - | - | |
| Cash Income Tax Paid | 85.17 | 52.34 | 59.93 | 38.61 | 50.74 | |
| Levered Free Cash Flow | -74.43 | 187.9 | 2.21 | 7.83 | -19.6 | |
| Unlevered Free Cash Flow | -74.43 | 187.9 | 2.21 | 7.83 | -19.6 | |
| Change in Net Working Capital | 96.14 | -121.01 | 35.04 | 77.71 | 17.87 | |