| Net Income | 227 | 190 | -1,841 | 333 | 551 | 350 | |
| Depreciation & Amortization | 345 | 348 | 397 | 216 | 104 | 99 | |
| Other Amortization | 28 | 30 | 33 | 56 | 2 | 3 | |
| Loss (Gain) From Sale of Assets | - | - | -2 | -7 | - | - | |
| Asset Writedown & Restructuring Costs | - | - | 1,902 | - | - | - | |
| Stock-Based Compensation | 55 | 48 | 54 | 45 | 37 | 30 | |
| Other Operating Activities | -95 | -92 | -125 | 43 | 18 | 21 | |
| Change in Accounts Receivable | -71 | -36 | 114 | -4 | -53 | -45 | |
| Change in Inventory | 9 | 20 | -76 | -236 | -92 | -52 | |
| Change in Accounts Payable | 33 | 21 | -99 | 61 | 56 | 21 | |
| Change in Income Taxes | 45 | 49 | -64 | 19 | 1 | 21 | |
| Change in Other Net Operating Assets | 26 | -50 | 26 | 3 | 16 | 65 | |
| Operating Cash Flow | 602 | 528 | 319 | 529 | 640 | 513 | |
| Operating Cash Flow Growth | 72.49% | 65.52% | -39.70% | -17.34% | 24.76% | 109.82% | |
| Capital Expenditures | -118 | -118 | -87 | -164 | -87 | -85 | |
| Sale of Property, Plant & Equipment | 1 | 1 | 3 | 9 | - | - | |
| Cash Acquisitions | - | - | - | -4,473 | -268 | - | |
| Investment in Securities | - | - | - | 76 | 150 | -117 | |
| Investing Cash Flow | -117 | -117 | -84 | -4,552 | -205 | -202 | |
| Long-Term Debt Issued | - | 2,161 | 216 | 5,237 | 1 | 27 | |
| Total Debt Issued | 1,400 | 2,161 | 216 | 5,237 | 1 | 27 | |
| Long-Term Debt Repaid | - | -2,427 | -403 | -962 | -15 | -84 | |
| Total Debt Repaid | -1,734 | -2,427 | -403 | -962 | -15 | -84 | |
| Net Debt Issued (Repaid) | -334 | -266 | -187 | 4,275 | -14 | -57 | |
| Repurchase of Common Stock | -45 | - | - | - | - | - | |
| Common Dividends Paid | -59 | -59 | -59 | -52 | -47 | -44 | |
| Other Financing Activities | -219 | -224 | -13 | -252 | -4 | -21 | |
| Financing Cash Flow | -657 | -549 | -259 | 3,971 | -65 | -122 | |
| Foreign Exchange Rate Adjustments | -18 | -23 | -10 | -5 | -12 | 4 | |
| Net Cash Flow | -190 | -161 | -34 | -57 | 358 | 193 | |
| Free Cash Flow | 484 | 410 | 232 | 365 | 553 | 428 | |
| Free Cash Flow Growth | 85.44% | 76.72% | -36.44% | -34.00% | 29.21% | 136.99% | |
| Free Cash Flow Margin | 13.25% | 11.43% | 6.40% | 10.29% | 18.75% | 18.37% | |
| Free Cash Flow Per Share | 7.15 | 6.07 | 3.47 | 6.09 | 9.93 | 7.74 | |
| Cash Interest Paid | 268 | 268 | 305 | 110 | 23 | 26 | |
| Cash Income Tax Paid | 145 | 145 | 180 | 133 | 110 | 66 | |
| Levered Free Cash Flow | 589.5 | 484.25 | 369.5 | 83.38 | 455.68 | 314.03 | |
| Unlevered Free Cash Flow | 717.75 | 631.75 | 559 | 138 | 469.3 | 329.15 | |
| Change in Net Working Capital | -102 | -30 | 45 | 379 | 47.2 | 1.1 | |