| Net Income | 247 | 335 | 518 | 300 | 220.9 | -10.6 | |
| Depreciation & Amortization | 106 | 82 | 56 | 47 | 50.2 | 49.7 | |
| Stock-Based Compensation | 30 | 30 | 44 | 30 | 33.1 | 23.8 | |
| Other Operating Activities | -2 | 12 | -30 | 11 | 44 | 32.9 | |
| Change in Accounts Receivable | 27 | 16 | 11 | -55 | -139 | 16.1 | |
| Change in Inventory | 89 | 77 | -200 | -206 | -229.5 | 261.6 | |
| Change in Accounts Payable | -158 | -241 | 58 | 96 | 173 | -156.9 | |
| Change in Other Net Operating Assets | - | 15 | 2 | 38 | 140.7 | 8.8 | |
| Operating Cash Flow | 339 | 326 | 459 | 261 | 293.4 | 225.4 | |
| Operating Cash Flow Growth | -18.49% | -28.98% | 75.86% | -11.04% | 30.17% | 29.99% | |
| Capital Expenditures | -138 | -137 | -127 | -110 | -59.7 | -64.5 | |
| Sale of Property, Plant & Equipment | 3 | 1 | 34 | - | 1.9 | - | |
| Cash Acquisitions | -2,001 | -2,001 | -24 | -50 | -42.7 | - | |
| Other Investing Activities | 19 | 10 | 3 | 6 | -1.7 | 26 | |
| Investing Cash Flow | -2,117 | -2,127 | -114 | -154 | -102.2 | -38.5 | |
| Long-Term Debt Issued | - | 2,217 | 243 | 321 | 600.1 | 170 | |
| Long-Term Debt Repaid | - | -222 | -402 | -224 | -1,104 | -176 | |
| Net Debt Issued (Repaid) | 1,896 | 1,995 | -159 | 97 | -503.4 | -6 | |
| Repurchase of Common Stock | -78 | -49 | -63 | -101 | -3 | -56 | |
| Common Dividends Paid | -46 | -46 | -43 | -36 | -33.5 | -8.4 | |
| Other Financing Activities | -56 | -63 | -23 | -15 | -40.2 | -12.4 | |
| Financing Cash Flow | 1,716 | 1,837 | -288 | -55 | -580.1 | -82.8 | |
| Foreign Exchange Rate Adjustments | -5 | -19 | 10 | -15 | -14.3 | 25.9 | |
| Net Cash Flow | -67 | 17 | 67 | 37 | -403.2 | 130 | |
| Free Cash Flow | 201 | 189 | 332 | 151 | 233.7 | 160.9 | |
| Free Cash Flow Growth | -26.70% | -43.07% | 119.87% | -35.39% | 45.25% | 149.46% | |
| Free Cash Flow Margin | 3.97% | 3.69% | 6.44% | 3.42% | 6.01% | 5.23% | |
| Free Cash Flow Per Share | 2.98 | 2.80 | 4.86 | 2.18 | 3.30 | 2.29 | |
| Cash Interest Paid | 53 | 53 | 39 | 37 | 51.3 | 58.1 | |
| Cash Income Tax Paid | 79 | 79 | 86 | 20 | 28.4 | 26.3 | |
| Levered Free Cash Flow | 129.2 | 137.63 | 229.5 | 128.18 | 103.14 | 134.29 | |
| Unlevered Free Cash Flow | 202.33 | 193.25 | 268.88 | 158.8 | 135.33 | 175.48 | |
| Change in Net Working Capital | 66.3 | 108 | 98.5 | 70.7 | 92.9 | -121.1 | |