| Net Income | -1.66 | 2.49 | -2.24 | -4.49 | 9.84 | 6.26 | |
| Depreciation & Amortization | 1.19 | 1.53 | 1.63 | 1.63 | 1.72 | 1.99 | |
| Loss (Gain) From Sale of Assets | -0.25 | -0.23 | 0.01 | -0.02 | 0.04 | -0.01 | |
| Stock-Based Compensation | 0.37 | 0.29 | 0.28 | 0.34 | 0.26 | 0.33 | |
| Provision & Write-off of Bad Debts | -0.01 | -0.31 | 0.52 | -0.03 | 0.25 | 0.21 | |
| Other Operating Activities | 1.1 | -1.1 | 2.49 | 3.64 | 1.11 | 2.17 | |
| Change in Accounts Receivable | -0.02 | 0.34 | -0.39 | -0.1 | -0.15 | 0.56 | |
| Change in Inventory | -0.24 | 2.47 | -0.27 | -3.25 | 0.17 | -2.66 | |
| Change in Accounts Payable | 0.47 | -1.86 | -0.35 | 0.39 | -0.83 | 1.27 | |
| Change in Unearned Revenue | -0.71 | -1.73 | -0.32 | 0.24 | -0.61 | 1.06 | |
| Change in Income Taxes | -0.11 | 0.17 | -1.8 | 1.05 | 1.42 | -1.58 | |
| Change in Other Net Operating Assets | -3.01 | 0.18 | -1.92 | -1.99 | -2.45 | -3.58 | |
| Operating Cash Flow | -2.89 | 2.26 | -2.37 | -2.6 | 10.77 | 6.03 | |
| Operating Cash Flow Growth | - | - | - | - | 78.67% | 22.64% | |
| Capital Expenditures | -1.07 | -0.3 | -0.75 | -1.06 | -0.65 | -0.95 | |
| Sale of Property, Plant & Equipment | 0.01 | 0.01 | 0 | - | - | 0 | |
| Investing Cash Flow | -1.06 | -0.29 | -0.75 | -1.06 | -0.65 | -0.95 | |
| Short-Term Debt Issued | - | - | - | - | - | 2.24 | |
| Long-Term Debt Issued | - | 3.6 | - | - | - | - | |
| Total Debt Issued | - | 3.6 | - | - | - | 2.24 | |
| Short-Term Debt Repaid | - | - | - | - | - | -2.24 | |
| Long-Term Debt Repaid | - | -1.64 | -0.99 | -0.82 | -0.44 | -0.63 | |
| Total Debt Repaid | -1.22 | -1.64 | -0.99 | -0.82 | -0.44 | -2.87 | |
| Net Debt Issued (Repaid) | -1.22 | 1.96 | -0.99 | -0.82 | -0.44 | -0.63 | |
| Issuance of Common Stock | - | - | 0.01 | - | 0.55 | - | |
| Repurchase of Common Stock | - | - | -0.18 | -1.98 | -5.05 | -5.93 | |
| Common Dividends Paid | - | - | -0.75 | -1.53 | -4.35 | -1.29 | |
| Financing Cash Flow | -1.22 | 1.96 | -1.9 | -4.33 | -9.29 | -9.92 | |
| Foreign Exchange Rate Adjustments | -0.62 | -0.81 | -0.79 | -2.44 | -2.7 | 1.33 | |
| Net Cash Flow | -5.79 | 3.13 | -5.81 | -10.44 | -1.87 | -3.5 | |
| Free Cash Flow | -3.97 | 1.96 | -3.12 | -3.66 | 10.12 | 5.08 | |
| Free Cash Flow Growth | - | - | - | - | 99.25% | 37.44% | |
| Free Cash Flow Margin | -3.59% | 1.67% | -2.36% | -2.67% | 6.34% | 3.36% | |
| Free Cash Flow Per Share | -2.09 | 1.04 | -1.67 | -1.91 | 4.85 | 2.24 | |
| Cash Interest Paid | 0.54 | 0.48 | 0.1 | 0.03 | 0.03 | 0.07 | |
| Cash Income Tax Paid | 0.8 | 0.83 | 2.55 | 0.72 | 0.14 | 0.99 | |
| Levered Free Cash Flow | -1.25 | 3.21 | -2.48 | -2.27 | 7.69 | 3.05 | |
| Unlevered Free Cash Flow | -1.03 | 3.38 | -2.48 | -2.27 | 7.69 | 3.05 | |
| Change in Working Capital | -3.64 | -0.42 | -5.05 | -3.66 | -2.44 | -4.93 | |