| Net Income | -7,297 | -37,772 | 18,396 | 33,054 | 29,312 | |
| Depreciation & Amortization | 8,810 | 49,262 | 7,699 | 14,056 | 8,278 | |
| Other Amortization | - | 85 | 266 | 158 | 187 | |
| Loss (Gain) From Sale of Assets | - | - | 164 | - | - | |
| Asset Writedown & Restructuring Costs | - | 8,521 | -7 | - | -2 | |
| Loss (Gain) From Sale of Investments | - | 9 | -152 | - | -120 | |
| Loss (Gain) on Equity Investments | - | 1,174 | -1,287 | -1,989 | -1,700 | |
| Stock-Based Compensation | - | 113 | 218 | 383 | 512 | |
| Other Operating Activities | 1,920 | -10,747 | -687 | 2,315 | 1,817 | |
| Change in Accounts Receivable | - | 1,328 | 116 | -510 | -2,167 | |
| Change in Inventory | - | 1,513 | 605 | 1,384 | -9,027 | |
| Change in Accounts Payable | - | -1,091 | -335 | 1,581 | 1,759 | |
| Change in Other Net Operating Assets | 6,853 | - | - | - | - | |
| Operating Cash Flow | 10,286 | 12,413 | 24,996 | 50,432 | 28,849 | |
| Operating Cash Flow Growth | -17.14% | -50.34% | -50.44% | 74.81% | 202.15% | |
| Capital Expenditures | -21,569 | -22,411 | -15,899 | -12,740 | -9,616 | |
| Sale of Property, Plant & Equipment | 129 | 168 | 191 | 80 | 101 | |
| Cash Acquisitions | -2,982 | 471 | -1,317 | -577 | -756 | |
| Divestitures | - | - | 14 | 25 | - | |
| Investment in Securities | -43 | -852 | -864 | -2,249 | 102 | |
| Other Investing Activities | 127 | 586 | 501 | 893 | 231 | |
| Investing Cash Flow | -24,338 | -22,038 | -17,374 | -14,568 | -9,938 | |
| Long-Term Debt Issued | 8,278 | 12,758 | 8,000 | 20,651 | 16,289 | |
| Long-Term Debt Repaid | -3,543 | -1,542 | -8,134 | -20,364 | -18,449 | |
| Net Debt Issued (Repaid) | 4,735 | 11,216 | -134 | 287 | -2,160 | |
| Repurchase of Common Stock | - | - | - | -8,503 | -84 | |
| Common Dividends Paid | -173 | -5,318 | -9,453 | -18,176 | -1,698 | |
| Other Financing Activities | - | 1,760 | -3,363 | -128 | - | |
| Financing Cash Flow | 4,562 | 7,658 | -12,950 | -26,520 | -3,942 | |
| Foreign Exchange Rate Adjustments | -21 | 1,451 | 1,112 | 708 | -348 | |
| Net Cash Flow | -9,511 | -516 | -4,216 | 10,052 | 14,621 | |
| Free Cash Flow | -11,283 | -9,998 | 9,097 | 37,692 | 19,233 | |
| Free Cash Flow Growth | - | - | -75.87% | 95.98% | 944.14% | |
| Free Cash Flow Margin | -10.06% | -8.79% | 6.58% | 21.89% | 15.10% | |
| Free Cash Flow Per Share | -3.99 | -3.53 | 3.21 | 12.88 | 6.92 | |
| Cash Interest Paid | 2,101 | 1,304 | 1,118 | 781 | 1,386 | |
| Cash Income Tax Paid | 1,452 | 3,209 | 8,866 | 14,839 | 4,818 | |
| Levered Free Cash Flow | -16,838 | 5,105 | 10,747 | 35,605 | 13,877 | |
| Unlevered Free Cash Flow | -14,609 | 6,564 | 11,821 | 36,574 | 15,172 | |
| Change in Net Working Capital | -3,303 | 833 | 493 | -1,296 | 9,140 | |