| Net Income | -0.3 | 11.19 | 82.31 | 116.04 | 39.76 | -4.91 | |
| Depreciation & Amortization | 69.45 | 67.08 | 55.66 | 42.31 | 26.82 | 21.48 | |
| Other Amortization | 1.08 | 0.93 | 0.78 | 0.49 | 0.21 | 0.06 | |
| Loss (Gain) From Sale of Assets | 0.01 | -0.02 | - | -1.36 | - | - | |
| Stock-Based Compensation | 16.13 | 17.47 | 12.91 | 8.22 | 5.26 | 4.14 | |
| Other Operating Activities | -1.07 | 1.68 | 8.52 | 29.23 | -0.76 | -11.95 | |
| Change in Accounts Receivable | 51.42 | 23.28 | -55.69 | 3.28 | -24.15 | -1.04 | |
| Change in Inventory | -14.84 | -6.2 | 7.81 | -29.18 | -3.84 | 3.31 | |
| Change in Accounts Payable | -1.33 | -4.83 | 24.55 | 12.73 | -1.82 | 2.75 | |
| Change in Other Net Operating Assets | -7.03 | 2.08 | 24.2 | 6.11 | 11.87 | -0.54 | |
| Operating Cash Flow | 113.52 | 112.67 | 161.04 | 187.87 | 53.34 | 13.31 | |
| Operating Cash Flow Growth | -31.14% | -30.04% | -14.28% | 252.21% | 300.69% | -68.59% | |
| Capital Expenditures | -72.21 | -70.34 | -84.04 | -135.81 | -59.61 | -24.75 | |
| Cash Acquisitions | - | - | 1.18 | -11.9 | - | - | |
| Sale (Purchase) of Intangibles | 0.26 | 0.26 | - | 2 | - | - | |
| Other Investing Activities | -2.48 | -0.76 | 10.65 | - | - | - | |
| Investing Cash Flow | -74.43 | -70.84 | -72.21 | -145.71 | -59.61 | -24.75 | |
| Long-Term Debt Issued | - | 199 | 130 | 42 | 54.37 | 58.49 | |
| Total Debt Issued | 166.5 | 199 | 130 | 42 | 54.37 | 58.49 | |
| Long-Term Debt Repaid | - | -206.6 | -174.17 | -46.09 | -28.24 | -45.6 | |
| Total Debt Repaid | -154.27 | -206.6 | -174.17 | -46.09 | -28.24 | -45.6 | |
| Net Debt Issued (Repaid) | 12.23 | -7.6 | -44.17 | -4.09 | 26.13 | 12.89 | |
| Issuance of Common Stock | 0.53 | 0.53 | - | 0.11 | - | - | |
| Repurchase of Common Stock | -11.39 | -10.58 | -7.32 | -3.18 | -0.54 | -0.22 | |
| Common Dividends Paid | -18.76 | -24.6 | -25.82 | -20.04 | - | - | |
| Dividends Paid | -18.76 | -24.6 | -25.82 | -20.04 | - | - | |
| Other Financing Activities | -8.74 | -8.54 | -5.21 | -1.29 | -3.22 | -1.38 | |
| Financing Cash Flow | -26.13 | -50.79 | -82.52 | -28.5 | 22.37 | 11.29 | |
| Net Cash Flow | 12.96 | -8.96 | 6.31 | 13.67 | 16.1 | -0.16 | |
| Free Cash Flow | 41.31 | 42.33 | 77 | 52.06 | -6.27 | -11.44 | |
| Free Cash Flow Growth | -51.62% | -45.03% | 47.90% | - | - | - | |
| Free Cash Flow Margin | 6.58% | 6.35% | 11.10% | 9.20% | -2.21% | -6.77% | |
| Free Cash Flow Per Share | 0.79 | 0.79 | 1.59 | 1.17 | -0.14 | -0.27 | |
| Cash Interest Paid | 4.76 | 4.76 | 8.11 | 6 | 1.6 | 1.1 | |
| Cash Income Tax Paid | 1.23 | 1.23 | -10.99 | 15.5 | 0.01 | 0.02 | |
| Levered Free Cash Flow | 45.37 | 40.12 | 26.07 | 5.54 | -20.54 | -9 | |
| Unlevered Free Cash Flow | 48.68 | 43.01 | 30.86 | 9.32 | -19.16 | -8.29 | |
| Change in Net Working Capital | -36.65 | -20.59 | 13.19 | 1.39 | 16.33 | -2.78 | |