| Net Income | 180.66 | 97.19 | -21.75 | -128.97 | -196.24 | |
| Depreciation & Amortization | 151.17 | 124.98 | 83.52 | 73.22 | 73.03 | |
| Other Amortization | 86.6 | 51.55 | 35.64 | 41.32 | 43.68 | |
| Loss (Gain) From Sale of Assets | -15.76 | -8.7 | -0.25 | 2.9 | -7.59 | |
| Asset Writedown & Restructuring Costs | - | - | -0.49 | 15.64 | 74.11 | |
| Stock-Based Compensation | 13.68 | 10.76 | 7.37 | 5.64 | 5.12 | |
| Provision & Write-off of Bad Debts | - | - | - | 0.4 | 52.98 | |
| Other Operating Activities | 2.55 | 0.83 | 15.35 | 12.29 | 6.73 | |
| Change in Accounts Receivable | -55.45 | -109.76 | -4.13 | 26.12 | -2.61 | |
| Change in Inventory | -2.91 | 1.98 | -14.61 | 1.37 | 2.59 | |
| Change in Accounts Payable | 26.45 | 5.99 | 16.48 | 3.81 | -10.52 | |
| Change in Other Net Operating Assets | -113.14 | -70.11 | -76.91 | -38.74 | -37.29 | |
| Operating Cash Flow | 273.85 | 104.71 | 40.23 | 15.01 | 3.99 | |
| Operating Cash Flow Growth | 161.54% | 160.29% | 168.07% | 276.47% | - | |
| Capital Expenditures | -27.58 | -31.59 | -16.64 | -8.95 | -14.9 | |
| Sale of Property, Plant & Equipment | 19.34 | 15.51 | 13.57 | 34.01 | 38.3 | |
| Cash Acquisitions | - | -594.19 | -20.74 | - | - | |
| Other Investing Activities | 8.05 | - | - | - | - | |
| Investing Cash Flow | -0.19 | -610.27 | -23.81 | 25.06 | 23.4 | |
| Long-Term Debt Issued | - | 575 | - | 172.38 | - | |
| Long-Term Debt Repaid | -103.03 | -13.68 | - | -198.92 | -98.08 | |
| Total Debt Repaid | -103.03 | -13.68 | - | -198.92 | -98.08 | |
| Net Debt Issued (Repaid) | -103.03 | 561.32 | - | -26.54 | -98.08 | |
| Issuance of Common Stock | 0 | 111.48 | 187.83 | - | - | |
| Repurchase of Common Stock | -119.36 | -41.07 | -2.32 | -0.95 | -0.83 | |
| Other Financing Activities | -0.21 | -16.19 | -188.23 | -13.52 | -0.86 | |
| Financing Cash Flow | -222.6 | 615.56 | -2.72 | -41.01 | -99.77 | |
| Net Cash Flow | 51.07 | 109.99 | 13.7 | -0.95 | -72.38 | |
| Free Cash Flow | 246.27 | 73.12 | 23.59 | 6.06 | -10.91 | |
| Free Cash Flow Growth | 236.81% | 209.96% | 289.58% | - | - | |
| Free Cash Flow Margin | 18.30% | 7.24% | 3.64% | 1.63% | -2.75% | |
| Free Cash Flow Per Share | 4.64 | 1.38 | 0.54 | 0.15 | -0.27 | |
| Cash Interest Paid | 66.9 | 26.64 | 15.55 | 13.75 | 21.24 | |
| Cash Income Tax Paid | 56.91 | 43.88 | 22.28 | 19.01 | 13.02 | |
| Levered Free Cash Flow | 343.47 | 163.71 | 133.09 | 101.2 | 75.3 | |
| Unlevered Free Cash Flow | 389.07 | 194 | 143.84 | 110.93 | 90.4 | |
| Change in Net Working Capital | 19.58 | 71.8 | -16.06 | -47.37 | -59.25 | |