| Net Income | 5.85 | -5.56 | 43.86 | 36.12 | 8.09 | |
| Depreciation & Amortization | 16.41 | 10.82 | 11.86 | 13 | 24.22 | |
| Other Amortization | 0.34 | 0.4 | 0.46 | 0.49 | 0.74 | |
| Asset Writedown & Restructuring Costs | - | - | 0.86 | - | 3.04 | |
| Loss (Gain) From Sale of Investments | - | - | - | 5.42 | - | |
| Stock-Based Compensation | 4.35 | 12.05 | 16.5 | 12.72 | 1.04 | |
| Provision & Write-off of Bad Debts | 0.2 | - | -0.4 | 0.21 | 0.21 | |
| Other Operating Activities | 3.43 | -1.68 | -1.18 | 6.7 | 14.06 | |
| Change in Accounts Receivable | -3.6 | -2.97 | -1.03 | -3.34 | 9.92 | |
| Change in Inventory | -78.03 | -168.63 | -37.64 | -35.67 | -55.28 | |
| Change in Accounts Payable | 4.29 | 8.77 | 1.16 | 3.6 | -0.8 | |
| Change in Unearned Revenue | -1.22 | 1.64 | -1.51 | 0.27 | -5.89 | |
| Change in Income Taxes | -0.37 | -1.63 | -3.44 | 2.16 | 1.32 | |
| Change in Other Net Operating Assets | 59.54 | -27.36 | -29.62 | 37.41 | -12.91 | |
| Operating Cash Flow | 11.18 | -174.15 | -0.11 | 79.08 | -12.23 | |
| Capital Expenditures | -29.03 | -11.36 | -15.6 | -3.89 | -7.27 | |
| Sale of Property, Plant & Equipment | 12.9 | 14.45 | 52.77 | 17.1 | 3.1 | |
| Cash Acquisitions | - | - | - | - | -16.98 | |
| Other Investing Activities | - | - | 4.2 | - | - | |
| Investing Cash Flow | -16.13 | 3.09 | 41.37 | 13.2 | -21.14 | |
| Short-Term Debt Issued | - | - | - | - | 96.73 | |
| Long-Term Debt Issued | 195.07 | 91.26 | - | - | - | |
| Total Debt Issued | 195.07 | 91.26 | - | - | 96.73 | |
| Short-Term Debt Repaid | - | - | - | - | -96.73 | |
| Long-Term Debt Repaid | -191.58 | -53.7 | - | - | -3.42 | |
| Total Debt Repaid | -191.58 | -53.7 | - | - | -100.15 | |
| Net Debt Issued (Repaid) | 3.49 | 37.56 | - | - | -3.42 | |
| Issuance of Common Stock | 0.53 | 0.57 | 0.54 | 9.28 | - | |
| Repurchase of Common Stock | -0.12 | -7.02 | -24.8 | -0.69 | - | |
| Other Financing Activities | -0.13 | -1.36 | - | - | 48.61 | |
| Financing Cash Flow | 3.77 | 29.74 | -24.26 | 8.59 | 45.18 | |
| Net Cash Flow | -1.18 | -141.32 | 17 | 100.87 | 11.81 | |
| Free Cash Flow | -17.85 | -185.51 | -15.71 | 75.19 | -19.5 | |
| Free Cash Flow Margin | -5.17% | -55.46% | -3.84% | 22.09% | -9.33% | |
| Free Cash Flow Per Share | -0.33 | -3.60 | -0.30 | 1.59 | -17.80 | |
| Cash Interest Paid | 5.65 | 1.52 | 0.57 | 0.6 | 0.86 | |
| Cash Income Tax Paid | -0.01 | 1.16 | 21.49 | 8.34 | 2.65 | |
| Levered Free Cash Flow | 3.19 | -75.64 | -13.34 | 87.59 | -11.25 | |
| Unlevered Free Cash Flow | 6.41 | -76.04 | -13.8 | 87.71 | -10.97 | |
| Change in Net Working Capital | -8.59 | 80.82 | 61.5 | -39.7 | 29.08 | |