| Net Income | 5.38 | 6.41 | 7.17 | -0.12 | -0.23 | 5.23 | |
| Depreciation & Amortization | 4.54 | 4.16 | 3.91 | 4.46 | 3.54 | 2.94 | |
| Other Amortization | 0.14 | 0.09 | 0.06 | 0.04 | 0.1 | 0.05 | |
| Stock-Based Compensation | 0.76 | 0.7 | 0.53 | 0.78 | 0.67 | 0.94 | |
| Other Operating Activities | 1.09 | 1.39 | 1.3 | -0.96 | -0.14 | -0.11 | |
| Change in Accounts Receivable | 4.55 | 7.6 | -3.89 | -7.88 | 4.42 | 9.21 | |
| Change in Inventory | 5.2 | -0.11 | -0.94 | -8.75 | -1.3 | 1.8 | |
| Change in Accounts Payable | 2.6 | 0.22 | -2.97 | 10.09 | -2.71 | 1.65 | |
| Change in Income Taxes | -0.06 | -0.06 | -0.14 | 0.18 | -0.09 | 0.14 | |
| Change in Other Net Operating Assets | -4.13 | -3.75 | -3.1 | 0.91 | 0.06 | -0.13 | |
| Operating Cash Flow | 20.09 | 16.64 | 1.93 | -1.26 | 4.33 | 21.72 | |
| Operating Cash Flow Growth | 525.12% | 762.42% | - | - | -80.09% | - | |
| Capital Expenditures | -2.46 | -1.93 | -2.55 | -1.68 | -2.81 | -3.1 | |
| Sale of Property, Plant & Equipment | - | - | - | - | - | 0.12 | |
| Cash Acquisitions | -48.02 | -48.02 | - | - | -23.52 | - | |
| Investing Cash Flow | -50.48 | -49.95 | -2.55 | -1.68 | -26.33 | -2.98 | |
| Long-Term Debt Issued | - | 55 | 7.25 | 3.35 | 20.98 | - | |
| Total Debt Issued | 55 | 55 | 7.25 | 3.35 | 20.98 | - | |
| Long-Term Debt Repaid | - | -25.75 | -3 | -2.83 | -1.47 | -15.84 | |
| Total Debt Repaid | -25.93 | -25.75 | -3 | -2.83 | -1.47 | -15.84 | |
| Net Debt Issued (Repaid) | 29.07 | 29.25 | 4.25 | 0.52 | 19.51 | -15.84 | |
| Issuance of Common Stock | 1.31 | 2 | 1.25 | 0.12 | 0.4 | 0.24 | |
| Repurchase of Common Stock | - | - | -0.01 | -0.02 | -0.15 | -0.09 | |
| Other Financing Activities | -1.39 | -1.39 | - | -0.1 | -0.11 | - | |
| Financing Cash Flow | 28.99 | 29.86 | 5.49 | 0.52 | 19.64 | -15.69 | |
| Foreign Exchange Rate Adjustments | 0.02 | 0.03 | -0.3 | -0.28 | 0.13 | 0.2 | |
| Net Cash Flow | -1.38 | -3.42 | 4.57 | -2.7 | -2.24 | 3.25 | |
| Free Cash Flow | 17.63 | 14.7 | -0.62 | -2.94 | 1.51 | 18.62 | |
| Free Cash Flow Growth | 2143.00% | - | - | - | -91.88% | - | |
| Free Cash Flow Margin | 10.17% | 8.94% | -0.39% | -2.23% | 1.54% | 17.29% | |
| Free Cash Flow Per Share | 1.05 | 0.88 | -0.04 | -0.18 | 0.09 | 1.16 | |
| Cash Interest Paid | 1.86 | 1.86 | 1.96 | 0.93 | 0.14 | 0.38 | |
| Cash Income Tax Paid | 0.72 | 0.72 | 0.77 | 0.35 | 0.32 | 0.26 | |
| Levered Free Cash Flow | 5.52 | 2.22 | -5.22 | -2.12 | -3.21 | 14.71 | |
| Unlevered Free Cash Flow | 6.92 | 3.34 | -4.02 | -1.57 | -3.16 | 14.93 | |
| Change in Net Working Capital | 1.87 | 5.81 | 11.83 | 5.2 | 4.88 | -10.59 | |