| Net Income | 805.1 | 765.2 | 1,030 | 841.1 | 461 | |
| Depreciation & Amortization | 520.9 | 499.4 | 447.1 | 409.2 | 396.7 | |
| Other Amortization | 4.8 | 6.1 | 6.1 | 8 | 6.8 | |
| Loss (Gain) From Sale of Assets | 19.5 | 9.1 | 15.2 | 6.1 | 6.8 | |
| Asset Writedown & Restructuring Costs | 2.2 | 14.4 | 5.7 | 4.7 | 64.2 | |
| Stock-Based Compensation | 48.8 | 40 | 35.6 | 35.5 | 30 | |
| Other Operating Activities | 0.5 | -12.3 | 40.6 | 76.9 | -10.5 | |
| Change in Accounts Receivable | -110.7 | -1.4 | 39.3 | -227.2 | 13.2 | |
| Change in Inventory | -111.8 | -35.8 | -75.2 | -105.5 | 6.3 | |
| Change in Accounts Payable | 18.3 | 11.4 | -18.1 | 12.2 | 39.7 | |
| Change in Income Taxes | -5.9 | 31.4 | -28.4 | -2.1 | 21.4 | |
| Change in Other Net Operating Assets | -0.5 | -12.4 | -2.7 | 35.2 | -2.8 | |
| Operating Cash Flow | 1,191 | 1,315 | 1,495 | 1,094 | 1,033 | |
| Operating Cash Flow Growth | -9.42% | -12.03% | 36.64% | 5.93% | -14.46% | |
| Capital Expenditures | -669.7 | -469.7 | -824.2 | -605.1 | -421.2 | |
| Sale of Property, Plant & Equipment | 1.3 | 1.6 | 2.2 | 7.9 | 4.6 | |
| Cash Acquisitions | - | - | - | -194.9 | - | |
| Investment in Securities | 392.5 | -404.4 | -7.4 | -0.5 | -3.1 | |
| Other Investing Activities | -1.9 | -2.6 | -4.3 | -1.8 | -6.4 | |
| Investing Cash Flow | -277.8 | -875.1 | -833.7 | -794.4 | -426.1 | |
| Long-Term Debt Issued | - | 397.1 | - | 690.2 | - | |
| Long-Term Debt Repaid | -401.9 | -1.9 | -1.7 | -757.7 | -1.5 | |
| Net Debt Issued (Repaid) | -401.9 | 395.2 | -1.7 | -67.5 | -1.5 | |
| Repurchase of Common Stock | -25.7 | -57.2 | -538 | -205.9 | -10.5 | |
| Common Dividends Paid | -448.8 | -448.9 | -420.3 | -379.8 | -299.6 | |
| Other Financing Activities | - | -1.1 | - | -2.4 | - | |
| Financing Cash Flow | -876.4 | -112 | -960 | -655.6 | -311.6 | |
| Net Cash Flow | 37 | 328 | -298.7 | -355.9 | 295.1 | |
| Free Cash Flow | 521.5 | 845.4 | 670.8 | 489 | 611.6 | |
| Free Cash Flow Growth | -38.31% | 26.03% | 37.18% | -20.05% | -24.30% | |
| Free Cash Flow Margin | 6.22% | 10.84% | 7.91% | 6.33% | 9.19% | |
| Free Cash Flow Per Share | 5.83 | 9.45 | 7.24 | 5.17 | 6.48 | |
| Cash Interest Paid | 107.7 | 84.8 | 85.6 | 149.6 | 97 | |
| Cash Income Tax Paid | 269.4 | 212.3 | 277.4 | 210.5 | 115.6 | |
| Levered Free Cash Flow | 402.51 | 719.16 | 459.86 | 349.64 | 564.04 | |
| Unlevered Free Cash Flow | 426.09 | 750.28 | 501.76 | 403.68 | 619.88 | |
| Change in Net Working Capital | 199.6 | 25.7 | 89.8 | 253.9 | -93.3 | |