| Net Income | -22.57 | -24.98 | -52.36 | -63.9 | -31.22 | -33.07 | |
| Depreciation & Amortization | 10.22 | 11.02 | 13.69 | 15.25 | 17.86 | 19.12 | |
| Other Amortization | - | - | - | 1.52 | - | - | |
| Loss (Gain) From Sale of Assets | -0.52 | -4.92 | -2.84 | -33.11 | -1.2 | -0.77 | |
| Asset Writedown & Restructuring Costs | - | - | 12.32 | 18.31 | 0.45 | 43.73 | |
| Stock-Based Compensation | 8.73 | 7.75 | 6.79 | 7.88 | 8.16 | 9.88 | |
| Provision & Write-off of Bad Debts | - | - | - | - | 0.09 | 1.16 | |
| Other Operating Activities | 1.27 | 1.36 | 0.15 | 6.27 | 1.35 | -3.64 | |
| Change in Accounts Receivable | -61.73 | -1.08 | 8.53 | -20.57 | 39.88 | 93.14 | |
| Change in Inventory | 2.67 | -1.4 | 2.51 | -2.63 | -0.88 | 1.56 | |
| Change in Accounts Payable | 23.49 | -10.39 | 1.21 | 13.65 | -12.39 | -38.92 | |
| Change in Unearned Revenue | 165 | 85.87 | 20.33 | 11.27 | -8.61 | -41.74 | |
| Change in Other Net Operating Assets | -2.81 | 9.34 | -0.07 | -8.14 | -16.45 | -6.37 | |
| Operating Cash Flow | 123.77 | 72.57 | 10.25 | -54.2 | -2.97 | 44.09 | |
| Operating Cash Flow Growth | 270.44% | 608.22% | - | - | - | 6.50% | |
| Capital Expenditures | -6.73 | -6.99 | -9.01 | -3.35 | -4.35 | -18.54 | |
| Sale of Property, Plant & Equipment | 0.75 | 6.05 | 6.47 | 39.02 | 2.09 | 1.42 | |
| Investing Cash Flow | -5.98 | -0.95 | -2.54 | 35.67 | -2.26 | -17.12 | |
| Long-Term Debt Issued | - | 10 | 10 | 20 | 1.13 | 18.57 | |
| Long-Term Debt Repaid | - | -20 | -15 | -5 | -10.91 | -14.36 | |
| Net Debt Issued (Repaid) | - | -10 | -5 | 15 | -9.79 | 4.21 | |
| Issuance of Common Stock | 0.2 | 0.18 | 0.25 | 0.47 | 0.65 | 0.32 | |
| Repurchase of Common Stock | -1.24 | -0.46 | -0.31 | -0.85 | -1.55 | -20.57 | |
| Other Financing Activities | -0.1 | -0.1 | - | -1.92 | -1.63 | - | |
| Financing Cash Flow | -1.13 | -10.37 | -5.06 | 12.7 | -12.32 | -16.04 | |
| Foreign Exchange Rate Adjustments | -0.77 | -0.45 | -0.21 | -0.68 | 1.4 | -0.61 | |
| Net Cash Flow | 115.88 | 60.8 | 2.44 | -6.51 | -16.16 | 10.32 | |
| Free Cash Flow | 117.04 | 65.58 | 1.24 | -57.54 | -7.33 | 25.55 | |
| Free Cash Flow Growth | 369.56% | 5197.01% | - | - | - | 16.99% | |
| Free Cash Flow Margin | 15.77% | 9.01% | 0.16% | -8.13% | -1.09% | 2.32% | |
| Free Cash Flow Per Share | 4.23 | 2.40 | 0.05 | -2.15 | -0.28 | 0.96 | |
| Cash Interest Paid | 0.42 | 0.88 | 2.09 | 2.77 | 1.83 | 2.15 | |
| Cash Income Tax Paid | 0.02 | -0.17 | -13.34 | -2.86 | 0.45 | 6.39 | |
| Levered Free Cash Flow | 149.91 | 92.53 | 25.22 | -26.89 | 4.63 | 4.75 | |
| Unlevered Free Cash Flow | 150.36 | 93.24 | 26.48 | -26.56 | 5.6 | 5.75 | |
| Change in Net Working Capital | -154.93 | -99.97 | -38.4 | 3.29 | -7.06 | 14.65 | |