| Net Income | -0.81 | 0.97 | 1.07 | 1.65 | 0.57 |
| Depreciation & Amortization | 0.62 | 0.44 | 0.39 | 0.22 | 0.11 |
| Other Amortization | 0.75 | 0.47 | 0.18 | 0.02 | - |
| Loss (Gain) From Sale of Assets | -0.85 | - | - | -0 | - |
| Loss (Gain) From Sale of Investments | -0.02 | 0.01 | -0.01 | - | - |
| Other Operating Activities | 0.26 | 0.02 | 0.04 | 0.01 | 0.22 |
| Change in Accounts Receivable | 0.62 | 0.44 | -1.75 | -1.13 | -0.05 |
| Change in Inventory | -4.66 | -2.04 | -2.03 | 0.37 | -1.82 |
| Change in Accounts Payable | 1.39 | -0.82 | 0.86 | -0.47 | 0.86 |
| Change in Unearned Revenue | 0.36 | 1.41 | -0.08 | -0.45 | 0.56 |
| Change in Income Taxes | 0.82 | 0.65 | 2.12 | 0.71 | 0.23 |
| Change in Other Net Operating Assets | -1.41 | -2.96 | -1.98 | 0.86 | 0.88 |
| Operating Cash Flow | -2.94 | -1.42 | -1.18 | 1.79 | 1.55 |
| Operating Cash Flow Growth | - | - | - | 15.31% | - |
| Capital Expenditures | -0.33 | -0.31 | -0.78 | -0.01 | -0 |
| Sale of Property, Plant & Equipment | - | - | - | 0.02 | - |
| Cash Acquisitions | - | -1.44 | - | - | - |
| Sale (Purchase) of Intangibles | - | -0.99 | -0.61 | -1.08 | -0.03 |
| Investment in Securities | 0.04 | -0.07 | 1.5 | -1.55 | - |
| Other Investing Activities | - | 3.42 | -1.1 | 0.15 | -1.32 |
| Investing Cash Flow | -0.28 | 0.61 | -0.98 | -2.48 | -1.35 |
| Short-Term Debt Issued | 10.44 | 4.81 | 0.52 | 0 | 0.06 |
| Long-Term Debt Issued | 0.24 | 0.14 | - | 0.22 | - |
| Total Debt Issued | 10.68 | 4.95 | 0.52 | 0.22 | 0.06 |
| Short-Term Debt Repaid | -9.25 | -3.86 | -0 | -0.02 | -0.4 |
| Total Debt Repaid | -9.25 | -3.86 | -0 | -0.02 | -0.4 |
| Net Debt Issued (Repaid) | 1.43 | 1.1 | 0.52 | 0.2 | -0.35 |
| Issuance of Common Stock | 3.18 | - | 1.21 | 1.04 | - |
| Financing Cash Flow | 4.61 | 1.1 | 1.73 | 1.24 | -0.35 |
| Foreign Exchange Rate Adjustments | 0.02 | -0.01 | 0.01 | -0 | 0.01 |
| Net Cash Flow | 1.42 | 0.29 | -0.43 | 0.54 | -0.15 |
| Free Cash Flow | -3.26 | -1.73 | -1.96 | 1.78 | 1.55 |
| Free Cash Flow Growth | - | - | - | 14.90% | - |
| Free Cash Flow Margin | -15.39% | -11.19% | -10.71% | 12.57% | 16.74% |
| Free Cash Flow Per Share | -0.44 | -0.27 | -0.31 | 0.28 | 0.03 |
| Cash Income Tax Paid | 0 | 0 | - | 0.57 | 0.21 |
| Levered Free Cash Flow | -3.38 | 0.16 | -3.32 | 0.91 | - |
| Unlevered Free Cash Flow | -3.38 | 0.17 | -3.31 | 0.92 | - |
| Change in Net Working Capital | 3.21 | -0.05 | 3.45 | -0.38 | - |