| Net Income | -99.56 | 41.96 | 15.91 | 41.98 | 145.52 | |
| Depreciation & Amortization | 78.79 | 75.57 | 81 | 28.55 | 19.91 | |
| Other Amortization | 3.22 | 3.75 | 7.21 | 25.91 | 20.41 | |
| Loss (Gain) From Sale of Assets | - | - | - | - | 0.02 | |
| Asset Writedown & Restructuring Costs | 163.24 | - | 36.63 | - | - | |
| Loss (Gain) From Sale of Investments | - | - | 10 | - | -1.62 | |
| Stock-Based Compensation | 51.17 | 47.9 | 48.09 | 42.25 | 39.92 | |
| Other Operating Activities | 11.05 | 31.25 | -37.14 | 12.55 | -113.34 | |
| Change in Accounts Receivable | -7.75 | -7.16 | -2.08 | -10.43 | -5.52 | |
| Change in Inventory | -20.93 | -8.29 | 2.49 | -4.47 | -6.35 | |
| Change in Accounts Payable | 3.08 | 0.92 | 6.27 | -10.26 | -3.31 | |
| Change in Other Net Operating Assets | 7.07 | -31.24 | -23.11 | -0.35 | -18.61 | |
| Operating Cash Flow | 189.39 | 154.65 | 145.27 | 125.72 | 77.03 | |
| Operating Cash Flow Growth | 22.46% | 6.45% | 15.56% | 63.20% | 9.23% | |
| Capital Expenditures | -10.64 | -15.16 | -30.08 | -45.87 | -37.8 | |
| Cash Acquisitions | - | - | -32 | -424.04 | - | |
| Investment in Securities | -72.64 | 92.7 | -163.11 | 449.12 | -239.81 | |
| Investing Cash Flow | -83.28 | 77.54 | -225.19 | -20.79 | -277.61 | |
| Long-Term Debt Issued | 287.5 | 149.55 | - | 363.75 | 314.71 | |
| Long-Term Debt Repaid | -210.89 | -330.31 | -427.69 | - | -176.79 | |
| Net Debt Issued (Repaid) | 76.62 | -180.76 | -427.69 | 363.75 | 137.92 | |
| Issuance of Common Stock | 2.3 | 4.75 | 27.34 | 26.66 | 135.56 | |
| Repurchase of Common Stock | -25.49 | -0.11 | - | - | -33.09 | |
| Other Financing Activities | -36.06 | -6.91 | -1.18 | -9.71 | -18.08 | |
| Financing Cash Flow | 17.36 | -183.03 | -401.53 | 380.69 | 222.3 | |
| Net Cash Flow | 123.48 | 49.16 | -481.44 | 485.62 | 21.73 | |
| Free Cash Flow | 178.75 | 139.49 | 115.2 | 79.85 | 39.23 | |
| Free Cash Flow Growth | 28.15% | 21.09% | 44.27% | 103.54% | -35.01% | |
| Free Cash Flow Margin | 25.50% | 20.67% | 17.28% | 14.74% | 9.13% | |
| Free Cash Flow Per Share | 3.87 | 2.68 | 2.48 | 1.75 | 0.90 | |
| Cash Interest Paid | 15.42 | 27.64 | 33.3 | 7 | 7.21 | |
| Cash Income Tax Paid | 11.02 | 4.37 | 7.4 | 3.22 | 2.42 | |
| Levered Free Cash Flow | 163.38 | 107.15 | 92 | 49.79 | 38.75 | |
| Unlevered Free Cash Flow | 170.52 | 116.09 | 109.78 | 43.72 | 34.39 | |
| Change in Net Working Capital | 9.79 | 46.79 | 33.57 | 37.41 | 19.84 | |