| Net Income | -7.28 | -11.67 | -34.34 | 6.09 | 26.13 | 12.46 | |
| Depreciation & Amortization | 2.33 | 2.5 | 2.02 | 1.54 | 1.41 | 1.46 | |
| Other Amortization | 0.18 | 0.1 | 0.07 | 0.07 | 0.23 | 0.35 | |
| Loss (Gain) From Sale of Assets | 0.09 | 0.08 | 0.03 | -0.08 | 0 | 0.01 | |
| Asset Writedown & Restructuring Costs | 0.53 | 0.53 | - | - | - | - | |
| Stock-Based Compensation | 1.09 | 0.95 | 1.61 | 0.81 | 0.75 | 0.62 | |
| Provision & Write-off of Bad Debts | 0.07 | 0.17 | 0.07 | 0.01 | - | - | |
| Other Operating Activities | 0.56 | 0.57 | 18.61 | 2.63 | -19.39 | 0.26 | |
| Change in Accounts Receivable | 2.92 | -3.68 | 0.84 | 5.26 | -4.75 | 6.8 | |
| Change in Inventory | 6.82 | -0.6 | 1.88 | -0.42 | -5.32 | -1.32 | |
| Change in Accounts Payable | -5.45 | 4.99 | 2.37 | -8.13 | -2.64 | -0.08 | |
| Change in Unearned Revenue | 0.04 | -0.3 | 0.33 | -0.09 | -0.1 | -0.09 | |
| Change in Other Net Operating Assets | -0.41 | -3.72 | 4.23 | -7.82 | 5.4 | -0.13 | |
| Operating Cash Flow | 1.47 | -10.09 | -2.29 | -0.11 | 1.73 | 20.34 | |
| Operating Cash Flow Growth | - | - | - | - | -91.50% | - | |
| Capital Expenditures | -0.02 | -0.84 | -0.59 | -0.52 | -0.9 | -0.81 | |
| Sale of Property, Plant & Equipment | 0.18 | 0.11 | - | 0.12 | 0.01 | 0.01 | |
| Cash Acquisitions | - | - | -5.6 | -4.01 | - | - | |
| Sale (Purchase) of Intangibles | -0.01 | - | -0.01 | -0.01 | -0.05 | -0.13 | |
| Investment in Securities | - | - | - | -0.5 | - | - | |
| Investing Cash Flow | 0.15 | -0.73 | -6.2 | -4.92 | -0.95 | -0.94 | |
| Long-Term Debt Issued | - | - | 10 | - | 8 | 74.1 | |
| Long-Term Debt Repaid | - | -0.02 | -0.02 | -0.01 | -18.05 | -73.38 | |
| Net Debt Issued (Repaid) | 0.91 | -0.02 | 9.99 | -0.01 | -10.05 | 0.72 | |
| Issuance of Common Stock | 0 | 0 | 0.06 | 0.13 | 0.24 | 0.06 | |
| Repurchase of Common Stock | -0 | -0 | -0 | -0.01 | -0.08 | -0.08 | |
| Other Financing Activities | - | - | -0.03 | -0 | -0.25 | -0.09 | |
| Financing Cash Flow | 0.9 | -0.01 | 10.01 | 0.1 | -10.14 | 0.62 | |
| Net Cash Flow | 2.53 | -10.84 | 1.53 | -4.93 | -9.36 | 20.02 | |
| Free Cash Flow | 1.46 | -10.93 | -2.88 | -0.63 | 0.83 | 19.53 | |
| Free Cash Flow Growth | - | - | - | - | -95.77% | - | |
| Free Cash Flow Margin | 1.71% | -12.06% | -3.72% | -0.51% | 0.71% | 12.95% | |
| Free Cash Flow Per Share | 0.04 | -0.34 | -0.09 | -0.02 | 0.03 | 0.63 | |
| Cash Interest Paid | 0.69 | 0.69 | 0.35 | 0.07 | 0.12 | 0.25 | |
| Cash Income Tax Paid | 0.06 | 0.06 | 0.09 | 0.2 | 0.18 | 0.03 | |
| Levered Free Cash Flow | 5.99 | -6.05 | 4.28 | -4.39 | -2.16 | 15.26 | |
| Unlevered Free Cash Flow | 6.55 | -5.61 | 4.46 | -4.36 | -2.14 | 15.34 | |
| Change in Net Working Capital | -6.63 | 1.85 | -8.44 | 11.77 | 7.69 | -5.67 | |