| Net Income | 147 | 170.55 | 192.45 | 59.39 | 47.95 | |
| Depreciation & Amortization | 49.59 | 35.95 | 27.35 | 24.15 | 21.38 | |
| Other Amortization | 0.11 | 0.13 | 1.88 | 0.88 | 0.95 | |
| Loss (Gain) From Sale of Assets | 0.66 | 0.33 | 0.18 | 0.09 | 0.42 | |
| Asset Writedown & Restructuring Costs | 2 | - | -0.26 | 0.68 | 0.01 | |
| Stock-Based Compensation | 12.94 | 9.71 | 9.48 | 7.16 | 4.91 | |
| Other Operating Activities | 63.92 | 54.23 | 44.19 | 36.42 | 33.69 | |
| Change in Accounts Receivable | 3.28 | -2.72 | 5.22 | 8.05 | 5.72 | |
| Change in Inventory | -9.63 | -115.19 | -198.54 | 12.96 | -45.62 | |
| Change in Accounts Payable | 0.43 | -2.64 | 25.5 | 12.36 | -13.81 | |
| Change in Other Net Operating Assets | -34.21 | -61.47 | -18.58 | -6.21 | -30.27 | |
| Operating Cash Flow | 236.08 | 88.89 | 88.86 | 155.92 | 25.32 | |
| Operating Cash Flow Growth | 165.60% | 0.03% | -43.01% | 515.88% | -59.98% | |
| Capital Expenditures | -118.78 | -124.53 | -60.44 | -28.42 | -37.2 | |
| Cash Acquisitions | - | - | - | - | -3.69 | |
| Other Investing Activities | - | - | - | - | 0.72 | |
| Investing Cash Flow | -118.78 | -124.53 | -60.44 | -28.42 | -40.17 | |
| Short-Term Debt Issued | - | 37.49 | 28.55 | - | 129.9 | |
| Total Debt Issued | - | 37.49 | 28.55 | - | 129.9 | |
| Short-Term Debt Repaid | -66.04 | - | - | -129.9 | - | |
| Long-Term Debt Repaid | -0.86 | -0.84 | -112.3 | -0.67 | -65.55 | |
| Total Debt Repaid | -66.91 | -0.84 | -112.3 | -130.57 | -65.55 | |
| Net Debt Issued (Repaid) | -66.91 | 36.66 | -83.76 | -130.57 | 64.35 | |
| Issuance of Common Stock | 9.74 | 1.2 | 5.76 | 7.41 | 5.2 | |
| Repurchase of Common Stock | -2.48 | -4.69 | -2.9 | -0.75 | -0.53 | |
| Other Financing Activities | - | - | - | - | -1.22 | |
| Financing Cash Flow | -59.64 | 33.17 | -80.9 | -123.91 | 67.8 | |
| Net Cash Flow | 57.65 | -2.48 | -52.47 | 3.59 | 52.95 | |
| Free Cash Flow | 117.3 | -35.65 | 28.42 | 127.5 | -11.88 | |
| Free Cash Flow Growth | - | - | -77.71% | - | - | |
| Free Cash Flow Margin | 7.04% | -2.15% | 1.91% | 14.27% | -1.41% | |
| Free Cash Flow Per Share | 3.83 | -1.17 | 0.94 | 4.33 | -0.41 | |
| Cash Interest Paid | 2.39 | 5.84 | 3.81 | 8.8 | 11.96 | |
| Cash Income Tax Paid | 57.16 | 60.17 | 41.68 | 11.46 | 13.39 | |
| Levered Free Cash Flow | 56.91 | -74.98 | -1.19 | 99.91 | -34.88 | |
| Unlevered Free Cash Flow | 58.2 | -71.43 | 0.54 | 104.93 | -27.51 | |
| Change in Net Working Capital | 10.67 | 137.42 | 137.3 | -48.09 | 57.74 | |