| Net Income | 19.07 | 24.13 | 39.97 | 127.61 | 2.35 | 33.77 | |
| Depreciation & Amortization | 12.91 | 12.63 | 10.53 | 10.51 | 10.05 | 9.41 | |
| Other Amortization | 0.62 | 3.09 | 2.17 | 1.37 | 5.97 | 0.35 | |
| Loss (Gain) From Sale of Assets | - | - | - | - | 0.05 | - | |
| Stock-Based Compensation | 11.87 | 14.23 | 20.86 | 16.11 | 11.29 | 8.25 | |
| Provision & Write-off of Bad Debts | - | - | 0.3 | 0.2 | - | - | |
| Other Operating Activities | 31.65 | 31.91 | 78.62 | -77.77 | 0.43 | 0.19 | |
| Change in Accounts Receivable | 48.7 | 48.24 | -80.26 | -22.39 | -8.92 | -1 | |
| Change in Inventory | -4.53 | -5.84 | 15.01 | -36.93 | -17.19 | -6.48 | |
| Change in Accounts Payable | 10.99 | 5.64 | 5.17 | -11.03 | -3.88 | 4.25 | |
| Change in Unearned Revenue | -6.64 | -3.49 | -1.03 | 21.42 | 1.67 | -0.25 | |
| Change in Other Net Operating Assets | -41.55 | -50.14 | 0.62 | 10.35 | -5.9 | 5.59 | |
| Operating Cash Flow | 83.09 | 80.39 | 91.96 | 39.46 | -4.08 | 54.08 | |
| Operating Cash Flow Growth | -12.45% | -12.58% | 133.06% | - | - | 49.47% | |
| Capital Expenditures | -9.12 | -8.39 | -10.58 | -3.15 | -4.13 | -3.24 | |
| Cash Acquisitions | - | - | - | - | -12.91 | - | |
| Other Investing Activities | - | - | -0.27 | -0.5 | - | - | |
| Investing Cash Flow | -9.12 | -8.39 | -10.85 | -3.66 | -17.04 | -3.24 | |
| Short-Term Debt Issued | - | - | - | - | - | 20 | |
| Long-Term Debt Issued | - | 148.75 | 45 | 46 | 49.14 | 370 | |
| Total Debt Issued | 25 | 148.75 | 45 | 46 | 49.14 | 390 | |
| Short-Term Debt Repaid | - | - | - | - | - | -20 | |
| Long-Term Debt Repaid | - | -190.75 | -104.5 | -55.14 | -168.29 | -26.25 | |
| Total Debt Repaid | -52 | -190.75 | -104.5 | -55.14 | -168.29 | -46.25 | |
| Net Debt Issued (Repaid) | -27 | -42 | -59.5 | -9.14 | -119.15 | 343.75 | |
| Issuance of Common Stock | - | - | - | 42.94 | 559.9 | - | |
| Repurchase of Common Stock | -25.99 | -26.55 | -3.88 | -1.3 | -0.14 | - | |
| Other Financing Activities | -0.61 | -2.64 | -3.79 | -69.1 | -420.01 | -391.61 | |
| Financing Cash Flow | -53.59 | -71.19 | -67.17 | -36.59 | 20.6 | -47.86 | |
| Net Cash Flow | 20.37 | 0.8 | 13.94 | -0.79 | -0.52 | 2.99 | |
| Free Cash Flow | 73.97 | 72 | 81.38 | 36.3 | -8.21 | 50.85 | |
| Free Cash Flow Growth | -11.78% | -11.53% | 124.17% | - | - | 47.54% | |
| Free Cash Flow Margin | 19.03% | 18.03% | 16.64% | 11.10% | -3.85% | 28.97% | |
| Free Cash Flow Per Share | 0.44 | 0.43 | 0.49 | 0.22 | -0.08 | 0.32 | |
| Cash Interest Paid | 11.18 | 16.29 | 23.1 | 12.84 | 10.81 | 3.03 | |
| Cash Income Tax Paid | 0.11 | 0.11 | 1.32 | 0.79 | 1.19 | - | |
| Levered Free Cash Flow | 82.69 | 79.63 | 38.42 | 18.27 | 4.79 | 38.18 | |
| Unlevered Free Cash Flow | 89.43 | 85.18 | 51.32 | 28.49 | 7.91 | 40.03 | |
| Change in Net Working Capital | -41.77 | -30.18 | 19.68 | 36.43 | 33.42 | -2.31 | |