| Net Income | 153.27 | 201.68 | 182.87 | 116.22 | 129.76 | 147.33 |
| Depreciation & Amortization | 159.11 | 136.87 | 123.81 | 117.8 | 100.97 | 89.63 |
| Other Amortization | 3.15 | 2.76 | 3.12 | 0.48 | 0.4 | 0.4 |
| Loss (Gain) From Sale of Assets | -16.33 | -9.22 | -0.03 | -14.09 | -6.64 | -6.12 |
| Loss (Gain) From Sale of Investments | -2.36 | -2.92 | -2.2 | 2.53 | -1.63 | -2.84 |
| Loss (Gain) on Equity Investments | -0.12 | -0.28 | -0.29 | 0.44 | -0.37 | 0.08 |
| Stock-Based Compensation | 9.81 | 7.83 | 2.89 | 1.27 | 1.85 | 1.78 |
| Provision & Write-off of Bad Debts | 1.26 | 1.1 | 2 | 0.54 | 0.05 | 1.16 |
| Other Operating Activities | -7.03 | 1.28 | -0.42 | 3.38 | 33.95 | 3.26 |
| Change in Accounts Receivable | 14.74 | 14.06 | -54.82 | -32.51 | 15.36 | 7.9 |
| Change in Inventory | -38.76 | -44.3 | 3.65 | -31.03 | -42.44 | -11.29 |
| Change in Accounts Payable | -14.35 | 7.31 | 33.09 | 17.49 | -13.9 | -10.66 |
| Change in Other Net Operating Assets | -18.14 | 6.16 | 42.06 | 24.93 | -36.12 | 11.79 |
| Operating Cash Flow | 244.25 | 322.32 | 335.73 | 207.44 | 181.24 | 232.4 |
| Operating Cash Flow Growth | -22.78% | -3.99% | 61.84% | 14.46% | -22.02% | - |
| Capital Expenditures | -297.4 | -172.43 | -124.28 | -178.16 | -174.23 | -135.87 |
| Sale of Property, Plant & Equipment | 36.67 | 12 | 8.28 | 22.88 | 12.02 | 8.21 |
| Cash Acquisitions | -622.69 | -130.98 | - | 1.75 | -235.22 | -56.68 |
| Investment in Securities | -3.13 | -3.39 | -1.89 | -2.34 | -0.84 | -1.51 |
| Investing Cash Flow | -886.55 | -294.8 | -117.89 | -155.88 | -398.27 | -185.86 |
| Short-Term Debt Issued | - | - | - | 208 | - | - |
| Long-Term Debt Issued | - | - | 905.28 | - | 281.98 | - |
| Total Debt Issued | 683 | - | 905.28 | 208 | 281.98 | - |
| Long-Term Debt Repaid | - | -7.04 | -3.65 | -207.31 | -0.22 | -2.49 |
| Net Debt Issued (Repaid) | 676.52 | -7.04 | 901.62 | 0.7 | 281.76 | -2.49 |
| Repurchase of Common Stock | -2.65 | -1.67 | - | - | - | - |
| Other Financing Activities | -11.07 | - | -867.23 | -56.02 | -57.96 | -45.46 |
| Financing Cash Flow | 662.79 | -8.71 | 34.39 | -55.32 | 223.8 | -47.95 |
| Net Cash Flow | 20.5 | 18.81 | 252.23 | -3.76 | 6.78 | -1.4 |
| Free Cash Flow | -53.15 | 149.9 | 211.44 | 29.28 | 7.01 | 96.53 |
| Free Cash Flow Growth | - | -29.11% | 622.09% | 317.66% | -92.74% | - |
| Free Cash Flow Margin | -1.80% | 5.17% | 7.47% | 1.16% | 0.32% | 4.43% |
| Free Cash Flow Per Share | -0.94 | 2.64 | 3.73 | 0.52 | 0.12 | 1.71 |
| Cash Interest Paid | - | - | - | - | - | 14.81 |
| Cash Income Tax Paid | 64.61 | 62.18 | 76.69 | 21.19 | 34.78 | 41.05 |
| Levered Free Cash Flow | -163.47 | 106.86 | 129.38 | 5 | - | - |
| Unlevered Free Cash Flow | -126.04 | 138.62 | 162.57 | 23.35 | - | - |
| Change in Working Capital | -56.5 | -16.78 | 23.98 | -21.12 | -77.1 | -2.26 |