| Net Income | 334 | 352 | 298 | 258 | 324 | 363 | |
| Depreciation & Amortization | 129 | 129 | 124 | 117 | 109 | 99 | |
| Stock-Based Compensation | 21 | 19 | 14 | 5 | 4 | 5 | |
| Other Operating Activities | -18 | -11 | -5 | 1 | 22 | 67 | |
| Change in Accounts Receivable | 21 | 11 | - | -31 | -24 | -279 | |
| Change in Inventory | -63 | -42 | 198 | -139 | -165 | - | |
| Change in Accounts Payable | 68 | 95 | -31 | -14 | 71 | 54 | |
| Change in Income Taxes | -15 | -17 | 9 | 13 | -7 | 7 | |
| Change in Other Net Operating Assets | -31 | -47 | 37 | 9 | -24 | 3 | |
| Operating Cash Flow | 446 | 489 | 644 | 219 | 310 | 319 | |
| Operating Cash Flow Growth | -31.91% | -24.07% | 194.06% | -29.35% | -2.82% | -20.84% | |
| Capital Expenditures | -130 | -120 | -104 | -128 | -141 | -143 | |
| Cash Acquisitions | - | - | -6 | - | - | - | |
| Investing Cash Flow | -130 | -120 | -110 | -128 | -141 | -143 | |
| Long-Term Debt Issued | - | - | - | - | - | 2,712 | |
| Long-Term Debt Repaid | - | -150 | -262 | -25 | -125 | -3,853 | |
| Net Debt Issued (Repaid) | -200 | -150 | -262 | -25 | -125 | -1,141 | |
| Issuance of Common Stock | - | - | - | - | - | 2,578 | |
| Common Dividends Paid | -192 | -192 | -192 | -192 | -192 | -124 | |
| Other Financing Activities | - | -4 | -3 | - | - | -1,279 | |
| Financing Cash Flow | -392 | -346 | -457 | -217 | -317 | 34 | |
| Foreign Exchange Rate Adjustments | -1 | -1 | - | - | - | - | |
| Net Cash Flow | -77 | 22 | 77 | -126 | -148 | 210 | |
| Free Cash Flow | 316 | 369 | 540 | 91 | 169 | 176 | |
| Free Cash Flow Growth | -41.91% | -31.67% | 493.41% | -46.15% | -3.98% | -40.14% | |
| Free Cash Flow Margin | 8.59% | 9.99% | 14.38% | 2.38% | 4.75% | 5.39% | |
| Free Cash Flow Per Share | 1.50 | 1.75 | 2.57 | 0.43 | 0.81 | 0.86 | |
| Cash Interest Paid | 94 | 98 | 114 | 68 | 41 | 83 | |
| Cash Income Tax Paid | 124 | 125 | 90 | 64 | 91 | 76 | |
| Levered Free Cash Flow | 296 | 319.63 | 515.88 | 22.75 | 96.38 | 56.13 | |
| Unlevered Free Cash Flow | 356 | 382.13 | 589 | 67.75 | 125.75 | 99.25 | |
| Change in Net Working Capital | 4 | -11 | -235 | 185 | 145 | 228 | |