| Net Income | 725.5 | 1,009 | 200.9 | 317.8 | 365.9 | |
| Depreciation & Amortization | 302.3 | 218.7 | 187.3 | 181.7 | 176.1 | |
| Other Amortization | 4.5 | 4.1 | 4.8 | 6.1 | 6.2 | |
| Loss (Gain) on Equity Investments | -15.5 | -461.5 | 29.9 | -33 | -0.4 | |
| Stock-Based Compensation | 46.8 | 38.5 | 21.3 | 20.6 | 22.8 | |
| Other Operating Activities | 5.6 | 2.6 | 60.3 | 15 | 37.3 | |
| Change in Accounts Receivable | -15.1 | -53.6 | -76.3 | -21 | 1.1 | |
| Change in Inventory | -203.3 | -125.1 | -63 | -22 | 15.3 | |
| Change in Accounts Payable | 36.5 | 83.1 | 16.5 | 104.7 | -34.9 | |
| Change in Income Taxes | 20.1 | -12.3 | 11.6 | -3.3 | 2.7 | |
| Change in Other Net Operating Assets | -109.2 | 58.3 | 25.3 | -13.9 | -18.1 | |
| Operating Cash Flow | 798.2 | 761.7 | 418.6 | 552.7 | 574 | |
| Operating Cash Flow Growth | 4.79% | 81.96% | -24.26% | -3.71% | -15.70% | |
| Capital Expenditures | -929.5 | -654 | -290.1 | -147.2 | -167.7 | |
| Cash Acquisitions | -10.5 | - | - | - | -116.7 | |
| Investment in Securities | - | -610.4 | - | - | -22.6 | |
| Other Investing Activities | -44.1 | -76.5 | -20.4 | -15.3 | -39 | |
| Investing Cash Flow | -984.1 | -1,341 | -310.5 | -162.5 | -346 | |
| Short-Term Debt Issued | 164.9 | 41.4 | - | - | 490.5 | |
| Long-Term Debt Issued | 592 | 529.5 | 1,676 | - | 1,123 | |
| Total Debt Issued | 756.9 | 570.9 | 1,676 | - | 1,613 | |
| Short-Term Debt Repaid | - | - | - | -498.8 | - | |
| Long-Term Debt Repaid | -401.1 | -32.6 | -1,698 | -305.5 | -336.3 | |
| Total Debt Repaid | -401.1 | -32.6 | -1,698 | -804.3 | -336.3 | |
| Net Debt Issued (Repaid) | 355.8 | 538.3 | -22 | -804.3 | 1,277 | |
| Repurchase of Common Stock | -225.3 | -51.6 | -158.4 | -36.1 | -28.9 | |
| Common Dividends Paid | -174 | -146.1 | -138.4 | -135.3 | -121.3 | |
| Other Financing Activities | -4.5 | 0.2 | -44.6 | 1.7 | -1.9 | |
| Financing Cash Flow | -48 | 340.8 | -363.4 | -974 | 1,125 | |
| Foreign Exchange Rate Adjustments | 0.5 | 18.2 | -3.2 | 3.3 | -1.2 | |
| Net Cash Flow | -233.4 | -220.2 | -258.5 | -580.5 | 1,352 | |
| Free Cash Flow | -131.3 | 107.7 | 128.5 | 405.5 | 406.3 | |
| Free Cash Flow Growth | - | -16.19% | -68.31% | -0.20% | 17.19% | |
| Free Cash Flow Margin | -2.03% | 2.01% | 3.14% | 11.05% | 10.71% | |
| Free Cash Flow Per Share | -0.90 | 0.74 | 0.88 | 2.76 | 2.76 | |
| Cash Interest Paid | 191.3 | 151.8 | 80.6 | 120.6 | 105.7 | |
| Cash Income Tax Paid | 188.8 | 226.5 | 44.3 | 84.1 | 82.5 | |
| Levered Free Cash Flow | -69.4 | -133.1 | 86.8 | 332.33 | 273.39 | |
| Unlevered Free Cash Flow | 10.98 | -68.95 | 149.31 | 399.54 | 333.63 | |
| Change in Net Working Capital | 102 | 214.4 | 49 | -48.5 | 46.7 | |