| Net Income | 9.73 | 14.95 | 35.19 | -4.53 | 4.6 | |
| Depreciation & Amortization | 23.96 | 21.57 | 21 | 22.71 | 22.44 | |
| Other Amortization | 0.36 | 0.37 | 0.41 | 0.48 | 0.7 | |
| Loss (Gain) on Sale of Assets | - | 0.09 | -0.23 | 0.82 | 0.32 | |
| Asset Writedown | 1.59 | 0.9 | 4.85 | 1.19 | 0.28 | |
| Stock-Based Compensation | 9.96 | 8.32 | 9.84 | 22.42 | 0.76 | |
| Change in Accounts Receivable | 4.58 | -5.53 | 2.12 | -1.52 | 2.48 | |
| Change in Inventory | 0.47 | -1.01 | -0.75 | - | - | |
| Change in Accounts Payable | -2.3 | 1.33 | 3.47 | -2.15 | 3.66 | |
| Change in Income Taxes | -0.35 | -0.09 | 0.73 | - | - | |
| Change in Other Net Operating Assets | -3.57 | -3.54 | -0.33 | - | - | |
| Other Operating Activities | -0.64 | 3.7 | 4.78 | 3.45 | -6.72 | |
| Operating Cash Flow | 43.8 | 41.05 | 81.07 | 42.88 | 28.68 | |
| Operating Cash Flow Growth | 6.68% | -49.36% | 89.06% | 49.49% | 3.09% | |
| Capital Expenditures | -63.14 | -63.09 | -22.28 | -19.66 | -17.65 | |
| Sale of Property, Plant & Equipment | 1 | 0 | 1.09 | 0.07 | - | |
| Other Investing Activities | -0.05 | 0 | 0.4 | 0.11 | 1.66 | |
| Investing Cash Flow | -62.19 | -63.09 | -20.79 | -19.47 | -15.99 | |
| Long-Term Debt Issued | - | - | - | 80 | 8.5 | |
| Long-Term Debt Repaid | -8.07 | -8.07 | -8.05 | -66.7 | -10 | |
| Net Debt Issued (Repaid) | -8.07 | -8.07 | -8.05 | 13.3 | -1.5 | |
| Issuance of Common Stock | 0.01 | 0 | 0.01 | 15.59 | - | |
| Repurchase of Common Stock | -1.78 | -0.12 | -0.24 | -10.81 | - | |
| Other Financing Activities | - | -1.14 | - | -9.43 | - | |
| Financing Cash Flow | -9.84 | -9.33 | -8.28 | 8.65 | -1.5 | |
| Net Cash Flow | -28.24 | -31.36 | 51.99 | 32.05 | 11.2 | |
| Free Cash Flow | -19.35 | -22.04 | 58.79 | 23.22 | 11.04 | |
| Free Cash Flow Growth | - | - | 153.18% | 110.36% | - | |
| Free Cash Flow Margin | -11.01% | -12.60% | 28.60% | 15.68% | 11.00% | |
| Free Cash Flow Per Share | -0.14 | -0.15 | 0.41 | 0.17 | 0.08 | |
| Cash Interest Paid | 4.3 | 5 | 3.46 | 3.79 | 4.18 | |
| Cash Income Tax Paid | 1.99 | 1.92 | 0.7 | 0.28 | -0.45 | |
| Levered Free Cash Flow | -18.07 | -16.78 | 46 | 14.85 | 9.72 | |
| Unlevered Free Cash Flow | -15.13 | -13.55 | 46.71 | 16.2 | 11.74 | |
| Change in Net Working Capital | -2.98 | -4.2 | -7.34 | 12.12 | -6.24 | |