| Net Income | -476.33 | -9.42 | -22.87 | 48.31 | 60.88 | 59.48 | |
| Depreciation & Amortization | 122.87 | 121.23 | 90.47 | 24.13 | 21.04 | 18.4 | |
| Other Amortization | 3.44 | 3.44 | 2.72 | - | - | - | |
| Loss (Gain) From Sale of Assets | 1.76 | 1.63 | 2.62 | - | - | - | |
| Loss (Gain) From Sale of Investments | -0.1 | -0.1 | 2.02 | - | - | - | |
| Stock-Based Compensation | 16.42 | 13.77 | 10.18 | 7.15 | 6.44 | 6.47 | |
| Other Operating Activities | -47.96 | -22.59 | -19.92 | -7.13 | -0.64 | 1.6 | |
| Change in Accounts Receivable | -18.4 | -20.1 | -53.88 | -7.8 | -2.6 | -2.88 | |
| Change in Inventory | -47.42 | -55.95 | 9.96 | -21.07 | 2.45 | -10.01 | |
| Change in Accounts Payable | -19.03 | 13.75 | 18.64 | 20.24 | -2.22 | 6.75 | |
| Change in Other Net Operating Assets | 15.63 | -10.38 | 1.09 | 4.21 | -4.27 | 6.09 | |
| Operating Cash Flow | 18.88 | 35.26 | 41.03 | 68.04 | 81.09 | 85.88 | |
| Operating Cash Flow Growth | -83.24% | -14.05% | -39.70% | -16.10% | -5.58% | 34.52% | |
| Capital Expenditures | -111.97 | -111.42 | -65.76 | -24.43 | -26.71 | -24.05 | |
| Sale of Property, Plant & Equipment | 4.48 | 0.11 | 0.83 | - | - | - | |
| Cash Acquisitions | - | - | 11.72 | -38.75 | -50.77 | -13.16 | |
| Investment in Securities | 24.5 | 82 | 254.25 | -34.06 | -28.08 | -51.57 | |
| Investing Cash Flow | -82.98 | -29.31 | 201.04 | -97.23 | -105.56 | -88.79 | |
| Long-Term Debt Repaid | - | - | -100 | - | - | - | |
| Net Debt Issued (Repaid) | 0.22 | - | -100 | - | - | - | |
| Issuance of Common Stock | 2.41 | 2.46 | 1.2 | 7.93 | 34.63 | 29.41 | |
| Repurchase of Common Stock | -1.35 | - | - | - | - | - | |
| Other Financing Activities | -0.54 | -0.54 | -19.28 | -1.12 | -1.09 | - | |
| Financing Cash Flow | 0.74 | 1.92 | -118.08 | 6.81 | 33.54 | 29.41 | |
| Foreign Exchange Rate Adjustments | -2.17 | -0.5 | -5.22 | -8.75 | 0.26 | -1.92 | |
| Net Cash Flow | -65.53 | 7.37 | 118.77 | -31.13 | 9.33 | 24.58 | |
| Free Cash Flow | -93.09 | -76.16 | -24.73 | 43.61 | 54.38 | 61.83 | |
| Free Cash Flow Growth | - | - | - | -19.80% | -12.05% | -3.16% | |
| Free Cash Flow Margin | -10.19% | -8.24% | -3.01% | 8.27% | 11.61% | 14.79% | |
| Free Cash Flow Per Share | -0.43 | -0.35 | -0.13 | 0.40 | 0.51 | 0.58 | |
| Cash Interest Paid | 73.17 | 73.17 | 42.62 | 0.07 | 0.08 | - | |
| Cash Income Tax Paid | 22.3 | 22.3 | 15.47 | 17.24 | 14.97 | 7.36 | |
| Levered Free Cash Flow | -49.36 | -45.36 | 40.08 | 48.14 | 37.25 | 40.47 | |
| Unlevered Free Cash Flow | -6.76 | -2.93 | 72.33 | 48.19 | 37.3 | 40.47 | |
| Change in Net Working Capital | 63.65 | 73.22 | 26.74 | 11.29 | 11.75 | 2.54 | |