| Net Income | 0.82 | 2.11 | 10.56 | 7.51 | 11.8 | 1.06 | |
| Depreciation & Amortization | 3.7 | 3.62 | 3.15 | 2.98 | 2.84 | 2.75 | |
| Loss (Gain) From Sale of Assets | -1.68 | -1.68 | -6.33 | 0.15 | -0.26 | -2.35 | |
| Loss (Gain) on Equity Investments | 6.19 | 5.47 | -1.5 | 1.57 | 2.7 | 1.48 | |
| Stock-Based Compensation | 1.48 | 1.45 | 1.38 | 1.07 | 1.11 | 0.84 | |
| Other Operating Activities | -0.45 | -0.45 | 2.83 | -0.2 | 0.32 | 2.94 | |
| Change in Accounts Receivable | -0.1 | 0.04 | 0.13 | -0.23 | -0.16 | 0.07 | |
| Change in Inventory | -1.03 | -1.23 | -0.02 | 0.04 | -0.16 | - | |
| Change in Accounts Payable | -1.1 | -2.12 | -1.47 | 0.46 | -0.9 | -0.89 | |
| Change in Unearned Revenue | 0.49 | 0.04 | -0.14 | -0.32 | 0.3 | -1.05 | |
| Change in Income Taxes | 0.46 | 0.9 | -2.03 | -0.79 | 2.77 | -4.15 | |
| Change in Other Net Operating Assets | -0.52 | -1.65 | 4.98 | -1.02 | -6.86 | 0.43 | |
| Operating Cash Flow | 8.25 | 6.49 | 11.54 | 11.22 | 13.5 | 1.13 | |
| Operating Cash Flow Growth | 12.48% | -43.76% | 2.84% | -16.90% | 1094.41% | -83.23% | |
| Capital Expenditures | -14.96 | -16.23 | -7.91 | -5 | -3.78 | -2.3 | |
| Sale of Property, Plant & Equipment | 0.06 | 0.06 | 0.06 | - | - | - | |
| Investment in Securities | 0.25 | - | - | -5.4 | -0.37 | 0.1 | |
| Other Investing Activities | -0.88 | -1.18 | -0.94 | -0.04 | -0.64 | 1.99 | |
| Investing Cash Flow | -15.53 | -17.35 | -0.46 | -9.27 | -2.5 | -0.21 | |
| Short-Term Debt Issued | - | - | - | - | - | 5.87 | |
| Total Debt Issued | - | - | - | - | - | 5.87 | |
| Short-Term Debt Repaid | - | - | - | - | - | -5.87 | |
| Long-Term Debt Repaid | - | -0.03 | -0.02 | -0.03 | -0.03 | -0.02 | |
| Total Debt Repaid | -0.03 | -0.03 | -0.02 | -0.03 | -0.03 | -5.89 | |
| Net Debt Issued (Repaid) | -0.03 | -0.03 | -0.02 | -0.03 | -0.03 | -0.02 | |
| Issuance of Common Stock | 0.25 | 0.25 | 0.23 | 0.16 | 0.18 | 0.28 | |
| Repurchase of Common Stock | -0.06 | -0.11 | -0.17 | -0.21 | -0.03 | -0.3 | |
| Common Dividends Paid | -1.41 | -1.41 | -1.38 | -1.36 | -0 | -0.33 | |
| Financing Cash Flow | -1.25 | -1.29 | -1.35 | -1.44 | 0.13 | -0.37 | |
| Miscellaneous Cash Flow Adjustments | -0 | -0 | - | - | - | - | |
| Net Cash Flow | -8.54 | -12.15 | 9.74 | 0.51 | 11.13 | 0.54 | |
| Free Cash Flow | -6.71 | -9.74 | 3.62 | 6.22 | 9.72 | -1.17 | |
| Free Cash Flow Growth | - | - | -41.73% | -35.99% | - | - | |
| Free Cash Flow Margin | -11.08% | -15.82% | 5.90% | 9.31% | 16.23% | -3.54% | |
| Free Cash Flow Per Share | -1.33 | -1.94 | 0.73 | 1.27 | 2.01 | -0.25 | |
| Cash Interest Paid | 0.01 | 0.01 | 0 | 0 | 0 | 0.04 | |
| Cash Income Tax Paid | 0.3 | 0.3 | 3.62 | 3.71 | 0.9 | 0.08 | |
| Levered Free Cash Flow | -7 | -8.6 | 3.83 | 6.41 | 7.44 | -7.12 | |
| Unlevered Free Cash Flow | -7 | -8.6 | 3.83 | 6.41 | 7.44 | -7.12 | |
| Change in Net Working Capital | -0.5 | 0.41 | -3.99 | -0.46 | 3.36 | 7.32 | |