| Net Income | 53.39 | 25.57 | 1.25 | 2.43 | 8.8 | |
| Depreciation & Amortization | 13.09 | 7.93 | 5.44 | 3.54 | 2.55 | |
| Other Amortization | 0.06 | - | - | - | - | |
| Loss (Gain) From Sale of Investments | 0.11 | 0.35 | 0.71 | 1.3 | 0.21 | |
| Stock-Based Compensation | 10.27 | 7.42 | 6.04 | 4.44 | 2.51 | |
| Provision & Write-off of Bad Debts | - | - | - | - | -0.11 | |
| Other Operating Activities | 4.12 | 7.16 | 2.64 | -2.24 | 1.44 | |
| Change in Accounts Receivable | -14.79 | -0.86 | -13.86 | -6.08 | -4.72 | |
| Change in Inventory | 8.93 | -6.44 | -15.57 | 1.73 | 0.03 | |
| Change in Accounts Payable | 5.81 | 6.67 | 2.35 | 6.8 | 1.81 | |
| Change in Income Taxes | -0.37 | 0.78 | 0.62 | 1.35 | 0.06 | |
| Change in Other Net Operating Assets | -15.8 | 2.35 | 2.28 | 4.41 | -1.07 | |
| Operating Cash Flow | 64.82 | 50.91 | -8.1 | 17.68 | 11.51 | |
| Operating Cash Flow Growth | 27.34% | - | - | 53.60% | - | |
| Capital Expenditures | -28.65 | -11.54 | -10.56 | -16.71 | -10.3 | |
| Sale of Property, Plant & Equipment | 0 | 1.06 | 0.1 | - | - | |
| Divestitures | - | 0.55 | - | - | - | |
| Investment in Securities | 23.32 | 34.18 | 0.42 | -1.73 | -68.2 | |
| Other Investing Activities | -1.7 | -1.87 | - | - | 0.85 | |
| Investing Cash Flow | -7.03 | 22.38 | -10.04 | -18.44 | -77.65 | |
| Short-Term Debt Issued | - | - | - | - | 2.59 | |
| Long-Term Debt Issued | - | 7.5 | - | - | 6.46 | |
| Total Debt Issued | - | 7.5 | - | - | 9.05 | |
| Short-Term Debt Repaid | - | - | - | - | -2.59 | |
| Long-Term Debt Repaid | -3.52 | -9.75 | -0.55 | -0.47 | -12.03 | |
| Total Debt Repaid | -3.52 | -9.75 | -0.55 | -0.47 | -14.63 | |
| Net Debt Issued (Repaid) | -3.52 | -2.25 | -0.55 | -0.47 | -5.57 | |
| Issuance of Common Stock | 14.1 | 0.99 | 0.68 | 2.8 | 100.18 | |
| Repurchase of Common Stock | -1.51 | -0.8 | - | - | - | |
| Other Financing Activities | -0.41 | - | -0.04 | -0.15 | -0.19 | |
| Financing Cash Flow | 8.65 | -2.05 | 0.08 | 2.18 | 94.41 | |
| Net Cash Flow | 66.45 | 71.24 | -18.05 | 1.42 | 28.27 | |
| Free Cash Flow | 36.18 | 39.37 | -18.66 | 0.97 | 1.21 | |
| Free Cash Flow Growth | -8.10% | - | - | -19.88% | - | |
| Free Cash Flow Margin | 5.97% | 8.34% | -5.15% | 0.37% | 0.57% | |
| Free Cash Flow Per Share | 0.80 | 0.91 | -0.43 | 0.02 | 0.04 | |
| Cash Interest Paid | 0.95 | 0.78 | 0.11 | 0.04 | 0.41 | |
| Cash Income Tax Paid | 16.58 | 6 | 0.1 | 0.1 | 2.21 | |
| Levered Free Cash Flow | 38.66 | 30.31 | -18.44 | 1.14 | -0.83 | |
| Unlevered Free Cash Flow | 39.23 | 30.8 | -18.36 | 1.18 | -0.52 | |
| Change in Net Working Capital | -4.8 | -6.21 | 21.98 | -9.88 | 2.92 | |