| Net Income | 110.16 | 101.49 | 58.53 | 21.73 | 13.92 | 11.71 |
| Depreciation & Amortization | 10.64 | 9.83 | 8.61 | 4.41 | 4.01 | 4.26 |
| Loss (Gain) From Sale of Investments | -1.3 | -1.3 | -0.55 | - | - | - |
| Stock-Based Compensation | 34.19 | 25.02 | 24.11 | 6.7 | 2.11 | 0.1 |
| Other Operating Activities | -4.52 | -4.35 | -1.26 | -1.52 | -0.9 | - |
| Change in Accounts Receivable | 1.36 | 0.73 | -2.34 | -2.44 | -0.59 | 1.4 |
| Change in Inventory | -26.54 | -15.7 | -13.6 | -18.77 | -35.73 | -6.04 |
| Change in Accounts Payable | -1.96 | 23.25 | 9.28 | 7.79 | 21.09 | 7.1 |
| Change in Other Net Operating Assets | -13.34 | -1.19 | 4.67 | 21.13 | 6.33 | 1.95 |
| Operating Cash Flow | 108.7 | 137.76 | 87.46 | 39.03 | 10.22 | 23.02 |
| Operating Cash Flow Growth | -16.06% | 57.53% | 124.06% | 281.77% | -55.58% | - |
| Capital Expenditures | -3.83 | -3.27 | -2.1 | -2.35 | -2.37 | -1.14 |
| Cash Acquisitions | - | - | -23.17 | - | -11.79 | - |
| Sale (Purchase) of Intangibles | -8.57 | -4.73 | -3.52 | -5.05 | -3.35 | -2.13 |
| Investment in Securities | -31.54 | 11.51 | -110.01 | -18 | - | 10.09 |
| Other Investing Activities | -2.5 | -2.15 | -1.19 | -0.38 | -1.27 | -0.15 |
| Investing Cash Flow | -46.45 | 1.35 | -139.99 | -25.78 | -18.78 | 6.67 |
| Long-Term Debt Issued | - | - | - | 0.65 | - | 2.18 |
| Long-Term Debt Repaid | - | - | -4.31 | -0.36 | -0.32 | -2.02 |
| Net Debt Issued (Repaid) | 583.12 | - | -4.31 | 0.29 | -0.32 | 0.16 |
| Issuance of Common Stock | 21.37 | 19.01 | 54.75 | 0.08 | - | - |
| Repurchase of Common Stock | -100 | -147.28 | - | - | - | - |
| Other Financing Activities | -60.68 | 0.98 | -1.63 | -0.61 | - | - |
| Financing Cash Flow | 443.82 | -127.3 | 48.81 | -0.25 | -0.32 | 0.16 |
| Foreign Exchange Rate Adjustments | -0.08 | -0.24 | -0.62 | -0.78 | -0.36 | - |
| Net Cash Flow | 505.99 | 11.58 | -4.35 | 12.23 | -9.24 | 29.85 |
| Free Cash Flow | 104.87 | 134.49 | 85.35 | 36.69 | 7.85 | 21.88 |
| Free Cash Flow Growth | -17.16% | 57.57% | 132.67% | 367.15% | -64.11% | - |
| Free Cash Flow Margin | 13.43% | 20.79% | 16.78% | 11.30% | 3.53% | 19.78% |
| Free Cash Flow Per Share | 1.71 | 2.18 | 1.45 | 0.65 | 0.15 | 0.84 |
| Cash Interest Paid | - | - | 0.07 | 0.21 | 0.17 | 0.12 |
| Cash Income Tax Paid | 35.7 | 35.7 | 11.23 | 1.95 | 0.7 | 0.05 |
| Levered Free Cash Flow | 52.44 | 96.3 | 86.14 | 37.23 | 1.54 | - |
| Unlevered Free Cash Flow | 52.44 | 96.3 | 86.14 | 37.23 | 2.09 | - |
| Change in Working Capital | -40.48 | 7.08 | -1.99 | 7.71 | -8.91 | 6.95 |