| Net Income | 121.2 | 69.28 | 26.31 | 11.27 | -48.47 | -22.98 | |
| Depreciation & Amortization | 5.28 | 5.2 | 5.6 | 6.69 | 7.41 | 8.2 | |
| Other Amortization | 0.66 | 0.51 | 1.19 | 2.18 | 2.82 | 1.59 | |
| Stock-Based Compensation | 0.36 | 0.09 | 0.15 | 0.39 | 0.39 | 0.61 | |
| Provision & Write-off of Bad Debts | -2.75 | -4.09 | 1.67 | 0.89 | - | - | |
| Other Operating Activities | -15.34 | 7.54 | 6.44 | 1.25 | 0.97 | -1.16 | |
| Change in Accounts Receivable | -0.98 | -3.79 | 9.31 | -25.67 | -4.95 | 44.61 | |
| Change in Inventory | -47.33 | -10.56 | 33.79 | 21.1 | -34.84 | -0.38 | |
| Change in Accounts Payable | 7.32 | -8.86 | -9.24 | -17 | 62.11 | -44.16 | |
| Change in Income Taxes | -5.69 | -0.44 | 0.01 | 3.72 | - | - | |
| Change in Other Net Operating Assets | -1.34 | 7.49 | -4.71 | -13.65 | -46.91 | 6.08 | |
| Operating Cash Flow | 61.38 | 62.39 | 70.51 | -8.85 | -61.48 | -7.59 | |
| Operating Cash Flow Growth | 60.96% | -11.52% | - | - | - | - | |
| Capital Expenditures | -9.57 | -4.56 | -5.04 | -1.35 | -1.97 | -2.4 | |
| Sale of Property, Plant & Equipment | 0.01 | - | 0.02 | - | - | - | |
| Investment in Securities | - | - | - | - | 2.26 | - | |
| Other Investing Activities | - | - | - | - | 0.1 | 0.99 | |
| Investing Cash Flow | -9.56 | -4.56 | -5.02 | -1.35 | 0.4 | -1.41 | |
| Short-Term Debt Issued | - | 100 | 15 | 31.58 | - | - | |
| Long-Term Debt Issued | - | - | - | - | 51.31 | 180.3 | |
| Total Debt Issued | - | 100 | 15 | 31.58 | 51.31 | 180.3 | |
| Short-Term Debt Repaid | - | -124.82 | -80.59 | -1.17 | -1.18 | - | |
| Long-Term Debt Repaid | - | -0.2 | -0.22 | -0.26 | -0.38 | -145.12 | |
| Total Debt Repaid | -40.41 | -125.02 | -80.81 | -1.42 | -1.56 | -145.12 | |
| Net Debt Issued (Repaid) | -40.41 | -25.02 | -65.81 | 30.16 | 49.75 | 35.18 | |
| Repurchase of Common Stock | -1.21 | -0.2 | - | - | - | - | |
| Other Financing Activities | -1.15 | -0.71 | -0.99 | -1.79 | -3.2 | -1.91 | |
| Financing Cash Flow | -42.77 | -25.93 | -66.8 | 28.37 | 46.55 | 33.27 | |
| Net Cash Flow | 9.05 | 31.9 | -1.31 | 18.17 | -14.54 | 24.26 | |
| Free Cash Flow | 51.81 | 57.83 | 65.48 | -10.2 | -63.45 | -10 | |
| Free Cash Flow Growth | 53.20% | -11.68% | - | - | - | - | |
| Free Cash Flow Margin | 7.67% | 12.15% | 14.27% | -2.12% | -13.91% | -2.39% | |
| Free Cash Flow Per Share | 2.25 | 2.51 | 2.85 | -0.44 | -2.77 | -0.44 | |
| Cash Interest Paid | 12.66 | 12.6 | 19.9 | 6.1 | 3.7 | 4.2 | |
| Cash Income Tax Paid | 1.6 | 1.6 | 0.6 | -3 | -0.1 | -0.2 | |
| Levered Free Cash Flow | 26.73 | 28.61 | 56.2 | -5.12 | -44.45 | -0.85 | |
| Unlevered Free Cash Flow | 30.72 | 35.25 | 65.68 | 0.84 | -42.7 | 1.13 | |
| Change in Working Capital | -48.03 | -16.15 | 29.16 | -31.51 | -24.6 | 6.15 | |