| Net Income | -43.67 | -9.92 | 2.3 | 29.7 | 13.58 | |
| Depreciation & Amortization | 32.28 | 32.16 | 30.81 | 29.23 | 28.52 | |
| Loss (Gain) From Sale of Assets | 0.47 | 0.13 | 1.39 | 0.4 | 0.32 | |
| Stock-Based Compensation | 4.05 | 4.2 | 2.71 | 2.2 | 1.63 | |
| Other Operating Activities | 1.83 | -2.35 | -1.46 | -5.64 | -0.45 | |
| Change in Accounts Receivable | 1.99 | 0.09 | -0.59 | -3.19 | -1.35 | |
| Change in Inventory | -40.79 | 29.17 | -32.25 | 26.38 | -1.2 | |
| Change in Accounts Payable | 22.86 | -5.45 | 12.69 | 10.48 | -1.46 | |
| Change in Income Taxes | 0.68 | -2.38 | -5.05 | -0.77 | 4.15 | |
| Change in Other Net Operating Assets | 3.39 | -6.96 | -11.95 | 3.18 | 7.02 | |
| Operating Cash Flow | -16.92 | 38.67 | -1.4 | 91.98 | 50.75 | |
| Operating Cash Flow Growth | - | - | - | 81.24% | 508.01% | |
| Capital Expenditures | -8.33 | -49.09 | -27.07 | -10.35 | -12.26 | |
| Sale of Property, Plant & Equipment | - | 0.02 | 0.03 | 0.06 | - | |
| Divestitures | - | 0.17 | - | - | - | |
| Investment in Securities | 0.2 | 0.18 | 0.16 | 0.15 | 0.13 | |
| Investing Cash Flow | -8.13 | -48.72 | -26.87 | -10.15 | -12.13 | |
| Short-Term Debt Issued | 83.5 | 56 | - | 5 | - | |
| Long-Term Debt Issued | - | - | 25 | - | 125.39 | |
| Total Debt Issued | 83.5 | 56 | 25 | 5 | 125.39 | |
| Short-Term Debt Repaid | -83.5 | -56 | - | -5 | - | |
| Long-Term Debt Repaid | -3.57 | -3.61 | -28.39 | -51.43 | -118.91 | |
| Total Debt Repaid | -87.07 | -59.61 | -28.39 | -56.43 | -118.91 | |
| Net Debt Issued (Repaid) | -3.57 | -3.61 | -3.39 | -51.43 | 6.48 | |
| Repurchase of Common Stock | -0.59 | -0.28 | -0.46 | -0.37 | -0.22 | |
| Other Financing Activities | 0.39 | 0.54 | 0.62 | 0.44 | 0.11 | |
| Financing Cash Flow | -3.78 | -3.35 | -3.23 | -51.36 | 6.36 | |
| Net Cash Flow | -28.82 | -13.39 | -31.5 | 30.47 | 44.98 | |
| Free Cash Flow | -25.25 | -10.41 | -28.46 | 81.63 | 38.49 | |
| Free Cash Flow Growth | - | - | - | 112.09% | - | |
| Free Cash Flow Margin | -4.03% | -1.61% | -4.36% | 11.68% | 6.02% | |
| Free Cash Flow Per Share | -0.76 | -0.32 | -0.86 | 2.48 | 1.18 | |
| Cash Interest Paid | 4.55 | 4.16 | 3.65 | 3.75 | 6.44 | |
| Cash Income Tax Paid | 0.13 | 2.03 | 7.22 | 16.16 | 0.83 | |
| Levered Free Cash Flow | -8.12 | -7.9 | -23.18 | 84.11 | 38.99 | |
| Unlevered Free Cash Flow | -5.28 | -5.3 | -20.89 | 87.06 | 42.9 | |
| Change in Net Working Capital | 15.08 | -13.41 | 31.24 | -38.43 | -9.88 | |