| Net Income | 188.5 | 185.6 | 171.3 | 170.4 | 170.1 | 142.8 | |
| Depreciation & Amortization | 27.7 | 24.8 | 21.5 | 21.6 | 21.6 | 21.1 | |
| Asset Writedown & Restructuring Costs | - | - | - | - | - | -3.6 | |
| Loss (Gain) on Equity Investments | -4.6 | -2.5 | -7.8 | 0.4 | -2.8 | -16.9 | |
| Stock-Based Compensation | 11.2 | 11.9 | 7.2 | - | - | - | |
| Other Operating Activities | -8.8 | -11.3 | -14.5 | -14.6 | -8.5 | 2.9 | |
| Change in Accounts Receivable | -50.8 | -16.8 | -10.1 | -18.3 | 0.2 | -6.8 | |
| Change in Inventory | -3.3 | -25.4 | -4.3 | -9.7 | -43.5 | 6.1 | |
| Change in Accounts Payable | -7.5 | -39.3 | 4.4 | 18.5 | 20.5 | 21.5 | |
| Change in Other Net Operating Assets | 11.4 | -21.6 | 21.3 | -2.6 | 52.3 | 46 | |
| Operating Cash Flow | 163.8 | 105.4 | 189 | 165.7 | 209.9 | 213.1 | |
| Operating Cash Flow Growth | 42.81% | -44.23% | 14.06% | -21.06% | -1.50% | 4.67% | |
| Capital Expenditures | -50.8 | -48.6 | -45.8 | -37.5 | -33.4 | -25.5 | |
| Sale (Purchase) of Intangibles | - | - | - | - | - | -1 | |
| Investing Cash Flow | -50.8 | -48.6 | -45.8 | -37.5 | -33.4 | -26.5 | |
| Long-Term Debt Issued | - | - | 650 | - | - | - | |
| Long-Term Debt Repaid | - | -7.5 | -50 | - | - | - | |
| Net Debt Issued (Repaid) | -15 | -7.5 | 600 | - | - | - | |
| Repurchase of Common Stock | -50.1 | -20 | - | - | - | - | |
| Common Dividends Paid | -16.6 | -8.3 | - | - | - | - | |
| Other Financing Activities | - | - | -575.2 | -128.2 | -176.5 | -186.6 | |
| Financing Cash Flow | -81.7 | -35.8 | 24.8 | -128.2 | -176.5 | -186.6 | |
| Foreign Exchange Rate Adjustments | -1 | -4.7 | - | - | - | - | |
| Net Cash Flow | 30.3 | 16.3 | 168 | - | - | - | |
| Free Cash Flow | 113 | 56.8 | 143.2 | 128.2 | 176.5 | 187.6 | |
| Free Cash Flow Growth | 71.73% | -60.34% | 11.70% | -27.37% | -5.92% | 2.18% | |
| Free Cash Flow Margin | 6.73% | 3.40% | 8.80% | 8.21% | 12.27% | 15.22% | |
| Free Cash Flow Per Share | 1.36 | 0.68 | 1.72 | 1.54 | 2.12 | - | |
| Levered Free Cash Flow | 76.28 | 30.08 | 126.7 | 86.9 | 104.08 | - | |
| Unlevered Free Cash Flow | 99.09 | 55.45 | 142.83 | 87.34 | 104.58 | - | |
| Change in Working Capital | -50.2 | -103.1 | 11.3 | -12.1 | 29.5 | 66.8 | |