| Revenue | 386.27 | 563.61 | 501.99 | 291.34 | 225.15 | |
| Revenue Growth (YoY) | -31.46% | 12.28% | 72.30% | 29.40% | -29.88% | |
| Cost of Revenue | 150.93 | 181.66 | 202.02 | 136.38 | 118.03 | |
| Gross Profit | 235.34 | 381.95 | 299.96 | 154.96 | 107.12 | |
| Selling, General & Admin | 49.36 | 51.25 | 57.61 | 45.26 | 37.15 | |
| Other Operating Expenses | -0.18 | 1.1 | 0.14 | 0.5 | -0.52 | |
| Operating Expenses | 121.99 | 136.33 | 125.41 | 116.28 | 102.25 | |
| Operating Income | 113.36 | 245.62 | 174.55 | 38.68 | 4.88 | |
| Interest Expense | -23.32 | -26.78 | -37.87 | -38.7 | -40.03 | |
| Interest & Investment Income | 6.7 | 4.14 | 1.55 | - | - | |
| Other Non Operating Income (Expenses) | 0.68 | 9.06 | -31.74 | -1.07 | 2.35 | |
| EBT Excluding Unusual Items | 97.41 | 232.04 | 106.49 | -1.09 | -32.81 | |
| Merger & Restructuring Charges | -4.9 | -4.88 | -0.28 | -1.2 | -0.98 | |
| Gain (Loss) on Sale of Assets | 0.32 | -0.14 | 0.1 | -0.38 | 0.21 | |
| Other Unusual Items | - | -2.28 | - | - | - | |
| Pretax Income | 92.84 | 224.75 | 106.31 | -2.67 | -33.59 | |
| Income Tax Expense | 21.43 | 51.05 | 32.37 | 1.9 | -8.46 | |
| Earnings From Continuing Operations | 71.41 | 173.7 | 73.94 | -4.58 | -25.13 | |
| Minority Interest in Earnings | -0.14 | - | - | - | - | |
| Net Income | 71.27 | 173.7 | 73.94 | -4.58 | -25.13 | |
| Net Income to Common | 71.27 | 173.7 | 73.94 | -4.58 | -25.13 | |
| Net Income Growth | -58.97% | 134.92% | - | - | - | |
| Shares Outstanding (Basic) | 100 | 101 | 97 | 97 | 96 | |
| Shares Outstanding (Diluted) | 101 | 105 | 100 | 97 | 96 | |
| Shares Change (YoY) | -3.69% | 5.26% | 3.57% | 0.62% | 1.60% | |
| EPS (Basic) | 0.71 | 1.71 | 0.76 | -0.05 | -0.26 | |
| EPS (Diluted) | 0.70 | 1.56 | 0.74 | -0.05 | -0.26 | |
| EPS Growth | -55.22% | 111.25% | - | - | - | |
| Free Cash Flow | 121.43 | 92.93 | 164.77 | 68.68 | 34.22 | |
| Free Cash Flow Per Share | 1.20 | 0.88 | 1.65 | 0.71 | 0.36 | |
| Gross Margin | 60.93% | 67.77% | 59.76% | 53.19% | 47.58% | |
| Operating Margin | 29.35% | 43.58% | 34.77% | 13.28% | 2.17% | |
| Profit Margin | 18.45% | 30.82% | 14.73% | -1.57% | -11.16% | |
| Free Cash Flow Margin | 31.44% | 16.49% | 32.82% | 23.57% | 15.20% | |
| EBITDA | 186.3 | 329.77 | 242.38 | 109 | 70.1 | |
| EBITDA Margin | 48.23% | 58.51% | 48.28% | 37.41% | 31.14% | |
| D&A For EBITDA | 72.95 | 84.15 | 67.83 | 70.32 | 65.23 | |
| EBIT | 113.36 | 245.62 | 174.55 | 38.68 | 4.88 | |
| EBIT Margin | 29.35% | 43.58% | 34.77% | 13.28% | 2.17% | |
| Effective Tax Rate | 23.08% | 22.71% | 30.45% | - | - | |
| Revenue as Reported | 386.27 | 563.61 | 501.99 | 291.34 | 225.15 | |