| Net Income | - | -271.84 | -49.46 | 225.82 | 168.65 | |
| Depreciation & Amortization | - | 148.06 | 142.71 | 95.47 | 50.24 | |
| Loss (Gain) From Sale of Assets | - | 0.02 | 0.48 | 0.24 | 0.02 | |
| Stock-Based Compensation | - | 47.66 | 58.22 | 47.22 | 39.61 | |
| Provision & Write-off of Bad Debts | - | 139.45 | 25.04 | 1.27 | 0.51 | |
| Other Operating Activities | - | 13.05 | -6.99 | -0.55 | -26.68 | |
| Change in Accounts Receivable | - | 65.37 | -56.15 | -168.52 | 13.4 | |
| Change in Inventory | - | 2.63 | -156.11 | -131.19 | 30.57 | |
| Change in Accounts Payable | - | -33.3 | 93.75 | 286.73 | 136.84 | |
| Change in Unearned Revenue | - | 0.3 | 13.06 | -4.65 | 24.71 | |
| Change in Income Taxes | - | 12.8 | -29.05 | 3.05 | 11.54 | |
| Change in Other Net Operating Assets | - | -30.46 | -157.36 | -20.71 | 16.2 | |
| Operating Cash Flow | - | 93.74 | -121.86 | 334.17 | 465.6 | |
| Operating Cash Flow Growth | - | - | - | -28.23% | 160.58% | |
| Capital Expenditures | - | -78.93 | -135.35 | -285.75 | -111.75 | |
| Sale (Purchase) of Intangibles | - | - | - | - | -39.84 | |
| Investment in Securities | - | 295.25 | 533.24 | -8.7 | -383.65 | |
| Other Investing Activities | - | - | - | -0.61 | - | |
| Investing Cash Flow | - | 216.31 | 397.89 | -295.06 | -535.23 | |
| Short-Term Debt Issued | - | 100 | 340 | 340 | 180 | |
| Total Debt Issued | - | 100 | 340 | 340 | 180 | |
| Short-Term Debt Repaid | - | -160 | -360 | -340 | -217.39 | |
| Total Debt Repaid | - | -160 | -360 | -340 | -217.39 | |
| Net Debt Issued (Repaid) | - | -60 | -20 | - | -37.39 | |
| Issuance of Common Stock | - | 0.65 | 2.2 | 6.25 | 24.23 | |
| Financing Cash Flow | - | -59.35 | -17.8 | 6.25 | -13.16 | |
| Foreign Exchange Rate Adjustments | - | 8.91 | 30.04 | -8.49 | -23.33 | |
| Net Cash Flow | - | 259.61 | 288.28 | 36.87 | -106.13 | |
| Free Cash Flow | - | 14.8 | -257.21 | 48.43 | 353.85 | |
| Free Cash Flow Growth | - | - | - | -86.31% | 449.07% | |
| Free Cash Flow Margin | - | 0.56% | -8.12% | 1.31% | 14.48% | |
| Free Cash Flow Per Share | - | 0.19 | -3.31 | 0.60 | 4.48 | |
| Cash Interest Paid | - | 1.62 | 5.71 | 6.35 | 8.94 | |
| Cash Income Tax Paid | - | 1.07 | 13.37 | 39.67 | 27.7 | |
| Levered Free Cash Flow | - | 176.57 | -200.73 | -64.41 | 309.15 | |
| Unlevered Free Cash Flow | - | 177.46 | -197.16 | -60.55 | 313.76 | |
| Change in Net Working Capital | -11.14 | -259.13 | 206.94 | 75.3 | -268.85 | |