| Net Income | 42.42 | 58.23 | -30.2 | -10.29 | -49.28 | |
| Depreciation & Amortization | 6.04 | 3.43 | 4.05 | 5.18 | 6.86 | |
| Other Amortization | - | - | - | 1.06 | 2.28 | |
| Loss (Gain) From Sale of Assets | - | - | - | 0.26 | 0 | |
| Asset Writedown & Restructuring Costs | - | - | - | 0.05 | 1.03 | |
| Stock-Based Compensation | 16.93 | 16.96 | 11.33 | 14.16 | 15.36 | |
| Provision & Write-off of Bad Debts | 0.6 | 1.45 | 2.82 | - | - | |
| Other Operating Activities | 6.57 | -26.71 | 12.05 | -0.95 | 9.19 | |
| Change in Accounts Receivable | -2.55 | -12.24 | -5.94 | -10.62 | -3.1 | |
| Change in Inventory | -2.36 | -7.84 | -1.79 | -1.41 | -1.26 | |
| Change in Accounts Payable | -1.41 | 0.78 | 0.84 | -0.16 | 0.18 | |
| Change in Income Taxes | - | - | - | - | -10.03 | |
| Change in Other Net Operating Assets | 0.89 | 0.88 | -1.12 | -7.17 | -1.49 | |
| Operating Cash Flow | 66.2 | 26.78 | -17.89 | -1.98 | -30.26 | |
| Operating Cash Flow Growth | 147.24% | - | - | - | - | |
| Capital Expenditures | -1.68 | -1.99 | -1.51 | -3.22 | -4.23 | |
| Cash Acquisitions | -7.86 | - | - | - | - | |
| Sale (Purchase) of Intangibles | - | - | - | -0.25 | -0.33 | |
| Other Investing Activities | -0.04 | -0.17 | -1.15 | 0.08 | - | |
| Investing Cash Flow | -9.58 | -2.16 | -2.66 | -3.4 | -4.56 | |
| Short-Term Debt Issued | 30 | - | - | - | - | |
| Long-Term Debt Issued | 19.78 | - | - | - | 59.5 | |
| Total Debt Issued | 49.78 | - | - | - | 59.5 | |
| Short-Term Debt Repaid | -30 | - | - | - | - | |
| Long-Term Debt Repaid | -51.5 | - | - | -0.04 | -83.87 | |
| Total Debt Repaid | -81.5 | - | - | -0.04 | -83.87 | |
| Net Debt Issued (Repaid) | -31.72 | - | - | -0.04 | -24.37 | |
| Issuance of Common Stock | 1.4 | 1 | 0.65 | 1.44 | 0.41 | |
| Repurchase of Common Stock | -2.64 | - | -1.19 | -4.75 | -2.33 | |
| Other Financing Activities | -1.24 | -0.05 | -0.04 | - | -12.14 | |
| Financing Cash Flow | -34.2 | -8.57 | -0.58 | -3.35 | 61.56 | |
| Net Cash Flow | 22.42 | 16.05 | -21.13 | -8.73 | 26.74 | |
| Free Cash Flow | 64.51 | 24.79 | -19.41 | -5.2 | -34.49 | |
| Free Cash Flow Growth | 160.27% | - | - | - | - | |
| Free Cash Flow Margin | 18.49% | 7.71% | -7.25% | -2.15% | -13.89% | |
| Free Cash Flow Per Share | 0.43 | 0.17 | -0.17 | -0.05 | -0.32 | |
| Cash Interest Paid | 2.7 | 6.03 | 4.57 | 4.33 | 7.46 | |
| Cash Income Tax Paid | 3.25 | -0.55 | 0.18 | 0.17 | 0.21 | |
| Levered Free Cash Flow | 50.52 | 24.82 | -4.3 | -4.07 | -28.01 | |
| Unlevered Free Cash Flow | 52.98 | 28.93 | -1.14 | -2.02 | -25.12 | |
| Change in Net Working Capital | 5.38 | 12.67 | 5.8 | 13.51 | 15.05 | |