| Net Income | 138.4 | 106 | 60.1 | 182 | -147.3 | |
| Depreciation & Amortization | 293.8 | 293.2 | 276.4 | 265.7 | 258.5 | |
| Loss (Gain) From Sale of Assets | -60.6 | -83.3 | -144.2 | -74.1 | -22.6 | |
| Asset Writedown & Restructuring Costs | 4.3 | -2.2 | - | - | 389.9 | |
| Loss (Gain) From Sale of Investments | - | - | - | - | 11.8 | |
| Stock-Based Compensation | 23.6 | 22.7 | 22.5 | 20.7 | 25.4 | |
| Other Operating Activities | 20.5 | -6.8 | 55.4 | -115.1 | 305.6 | |
| Change in Accounts Receivable | -14.3 | -22 | -94.4 | -64.3 | 61.6 | |
| Change in Inventory | 208.1 | -54.9 | -193.4 | -147.7 | 106.4 | |
| Change in Accounts Payable | -53.6 | 2.2 | 78.4 | 59.2 | -50.4 | |
| Change in Income Taxes | - | - | - | 440.4 | -441.5 | |
| Change in Other Net Operating Assets | 27.9 | 54.1 | -51.6 | 48.8 | 124.6 | |
| Operating Cash Flow | 573.8 | 295.6 | -12.8 | 611.8 | 651.7 | |
| Operating Cash Flow Growth | 94.11% | - | - | -6.12% | 65.57% | |
| Capital Expenditures | -595.7 | -710.1 | -966.8 | -570.8 | -698.1 | |
| Sale of Property, Plant & Equipment | 381.3 | 401.7 | 794.7 | 494.8 | 171.4 | |
| Cash Acquisitions | - | -62.2 | -80.4 | -16.6 | - | |
| Investment in Securities | -3.9 | -1.1 | -15.5 | 0.1 | - | |
| Other Investing Activities | 3.7 | 8.7 | 7.3 | 368.8 | -6.2 | |
| Investing Cash Flow | -214.6 | -363 | -260.7 | 276.3 | -532.9 | |
| Long-Term Debt Issued | 1,970 | 1,653 | 2,001 | 2,444 | 1,561 | |
| Long-Term Debt Repaid | -2,051 | -1,519 | -1,579 | -2,316 | -1,443 | |
| Net Debt Issued (Repaid) | -80.1 | 133.8 | 422.1 | 128.3 | 118.5 | |
| Repurchase of Common Stock | -29.7 | -7.2 | -57.5 | -842.7 | -200.8 | |
| Common Dividends Paid | -93.2 | -86 | -76.9 | -88.5 | -91.7 | |
| Other Financing Activities | -16.9 | -32.4 | -22.3 | -11.2 | 6 | |
| Financing Cash Flow | -219.9 | 8.2 | 265.4 | -814.1 | -168 | |
| Net Cash Flow | 139.3 | -59.2 | -8.1 | 74 | -49.2 | |
| Free Cash Flow | -21.9 | -414.5 | -979.6 | 41 | -46.4 | |
| Free Cash Flow Margin | -0.71% | -13.89% | -49.54% | 2.70% | -2.65% | |
| Free Cash Flow Per Share | -0.26 | -4.97 | -11.63 | 0.40 | -0.40 | |
| Cash Interest Paid | 271.4 | 246.2 | 190.5 | 178.4 | 205.5 | |
| Cash Income Tax Paid | 54.6 | 42.4 | 19.3 | -435.7 | -62.5 | |
| Levered Free Cash Flow | -20.46 | -316.53 | -1,005 | 137.65 | -842.33 | |
| Unlevered Free Cash Flow | 150.48 | -150.59 | -874.3 | 257.28 | -710.45 | |
| Change in Net Working Capital | -158.9 | -40.8 | 319.9 | -432.8 | 441 | |