AIOT - PowerFleet, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$7.00
DETAILS
HIGH:
$7.00
LOW:
$7.00
MEDIAN:
$7.00
CONSENSUS:
$7.00
UPSIDE:
88.68%
| Metric | 2026 Q4 | 2026 Q3 | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 114.5 | 113.5 | 111.7 | 104.1 | 103.6 | 106.4 | 77.0 | 75.4 | 34.2 | 34.5 | 77.0 | 75.4 | 32.8 | 33.9 | 34.3 | 34.6 | 33.2 | 34.4 | 29.2 | 33.5 | 29.0 | 29.4 | 27.6 | 25.8 | 30.8 | 35.1 | 16.9 | 16.3 | 13.6 | 11.5 | 13.4 | 14.8 | 13.4 | 11.2 | 11.1 | 10.7 | 8.0 | 9.2 | 8.2 | 8.9 | 10.5 | 10.2 | 10.6 | 9.9 | 11.1 | 12.7 | 11.7 | 11.4 | 9.7 | 11.4 | 11.2 | 9.4 | 8.0 | 10.7 | 15.5 | 8.7 | 9.8 | 11.8 | 11.3 | 8.3 | 7.8 | 7.2 | 6.5 | 6.0 | 6.1 | 2.9 | 1.8 | 2.7 | 2.9 | 7.9 | 9.3 | 5.5 | 4.3 | 3.7 | 6.5 | 2.2 | 4.6 | 3.9 | 8.1 | 6.4 | 6.4 | 6.0 | 5.7 | 4.2 | 3.0 | 4.0 | 3.3 | 3.8 | 2.7 | 2.5 | 1.7 | 2.1 | 1.6 | 2.0 | 1.5 | 1.2 | 0.8 | 0.3 | 0.2 | 0.1 | 0.3 | 0.1 | 0.2 | 0.3 | 0.3 | 1.4 | 1.7 | 1.5 | 1 |
| Cost of Revenue | 49.8 | 50.8 | 49.1 | 47.6 | 48.9 | 47.6 | 35.7 | 35.8 | 19.9 | 17.2 | 35.7 | 35.8 | 16.2 | 16.7 | 17.1 | 18.4 | 18.8 | 19.0 | 15.0 | 17.5 | 14.5 | 14.6 | 12.3 | 11.7 | 15.9 | 18.5 | 9.3 | 9.2 | 6.6 | 5.4 | 6.6 | 8.4 | 6.9 | 5.6 | 5.5 | 5.2 | 3.8 | 4.9 | 4.2 | 4.2 | 5.3 | 5.6 | 6.2 | 5.8 | 7.2 | 8.3 | 6.3 | 6.3 | 4.8 | 8.0 | 5.4 | 4.5 | 4.2 | 5.8 | 6.9 | 4.1 | 4.9 | 5.8 | 5.4 | 3.9 | 3.7 | 3.2 | 3.1 | 2.4 | 2.7 | 2.1 | 0.9 | 1.2 | 1.3 | 4.1 | 4.6 | 2.6 | 2.2 | 2.1 | 3.3 | 1.2 | 2.4 | 2.5 | 4.5 | 3.5 | 3.2 | 3.0 | 3.2 | 2.1 | 1.5 | 1.9 | 1.5 | 1.9 | 1.3 | 1.4 | 0.8 | 1.1 | 0.8 | 0.8 | 0.6 | 0.6 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.7 | 0.9 | 0.9 | 0 |
| Gross Profit | 64.7 | 62.7 | 62.6 | 56.5 | 54.8 | 58.8 | 41.3 | 39.6 | 14.3 | 17.4 | 41.3 | 39.6 | 16.6 | 17.2 | 17.2 | 16.2 | 14.4 | 15.4 | 14.3 | 16.0 | 14.5 | 14.8 | 15.3 | 14.0 | 14.9 | 16.6 | 7.6 | 7.1 | 7.0 | 6.1 | 6.8 | 6.4 | 6.5 | 5.6 | 5.6 | 5.5 | 4.2 | 4.4 | 4.0 | 4.7 | 5.2 | 4.6 | 4.4 | 4.1 | 3.9 | 4.4 | 5.5 | 5.1 | 5.0 | 3.4 | 5.8 | 4.8 | 3.8 | 4.8 | 8.6 | 4.5 | 4.9 | 6.0 | 5.9 | 4.5 | 4.2 | 4.0 | 3.4 | 3.6 | 3.4 | 0.8 | 0.9 | 1.5 | 1.6 | 3.8 | 4.8 | 2.9 | 2.1 | 1.6 | 3.2 | 1.0 | 2.2 | 1.4 | 3.6 | 2.9 | 3.2 | 3.1 | 2.6 | 2.1 | 1.5 | 2.1 | 1.8 | 1.9 | 1.4 | 1.1 | 0.9 | 1.0 | 0.9 | 1.2 | 0.9 | 0.6 | 0.5 | 0.1 | 0.1 | 0.0 | 0.2 | (0.2) | 0.2 | 0.2 | 0.2 | 0.7 | 0.8 | 0.6 | 1 |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| R&D Expenses | 4.7 | 4.6 | 4.2 | 4.9 | 4.9 | 4.6 | 3.4 | 3.1 | 1.5 | 2.0 | 3.4 | 3.1 | 1.7 | 1.5 | 1.7 | 2.0 | 3.2 | 2.8 | 2.7 | 2.8 | 2.7 | 2.3 | 2.5 | 2.6 | 3.2 | 3.0 | 1.8 | 2.0 | 1.7 | 1.9 | 1.7 | 1.5 | 1.7 | 0.9 | 1.0 | 0.9 | 1.2 | 1.1 | 1.1 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 2.4 | 1.8 | 1.3 | 1.1 | 1.0 | 1.1 | 1.1 | 1.1 | 1.0 | 1.1 | 1.1 | 1.1 | 0.9 | 0.8 | 0.9 | 0.9 | 1.1 | 1.1 | 1.1 | 1.2 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.6 | 0.7 | 0.9 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.7 | 0.5 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0 |
| SG&A Expenses | 48.9 | 51.8 | 54.2 | 53.7 | 56.8 | 55.4 | 37.3 | 54.8 | 31.4 | 19.2 | 0 | 0 | 17.0 | 0 | 17.6 | 16.5 | 0 | 0 | 13.6 | 13.5 | 0 | 13.0 | 0 | 12.2 | 0 | 0 | 6.3 | 6.0 | 6.1 | 7.1 | 5.9 | 6.0 | 5.7 | 5.9 | 5.2 | 5.2 | 4.8 | 5.3 | 5.0 | 5.0 | 4.8 | 4.5 | 5.2 | 6.2 | 6.8 | 6.3 | 6.3 | 5.7 | 6.8 | 5.7 | 5.0 | 5.6 | 5.5 | 5.7 | 5.5 | 5.7 | 5.6 | 5.5 | 5.7 | 5.7 | 5.1 | 5.7 | 4.4 | 6.7 | 6.5 | 4.9 | 3.6 | 3.8 | 4.2 | 4.3 | 3.9 | 4.3 | 4.3 | 4.3 | 4.0 | 3.9 | 3.8 | 4.1 | 3.2 | 2.9 | 2.7 | 2.2 | 1.6 | 1.5 | 1.9 | 1.7 | 1.5 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 1.1 | 1.0 | 1.1 | 0.8 | 0.9 | 1.2 | 0.9 | 0.8 | 0.8 | 1.3 | 1.1 | 1.0 | 0.6 | 0.6 | 0.7 | 0.5 | 0 |
| Other Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.3 | 54.8 | 0 | 16.1 | 0 | 0 | 14.9 | 16.1 | 0 | 0 | 13.6 | (0.4) | 12.0 | 0 | 15.1 | 16.5 | 0 | (0.0) | (0.0) | (0.0) | 0 | (0.0) | (0.0) | 0 | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | 0 | 0 | 0.0 | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0.1 | 0 |
| Operating Expenses | 53.6 | 56.3 | 58.3 | 58.5 | 61.7 | 60.0 | 40.8 | 57.9 | 32.9 | 21.2 | 40.8 | 57.9 | 18.7 | 17.6 | 19.3 | 18.5 | 18.1 | 18.9 | 16.3 | 16.3 | 16.4 | 14.9 | 14.6 | 14.7 | 18.3 | 19.5 | 8.1 | 8.0 | 7.8 | 8.9 | 7.6 | 7.5 | 7.4 | 6.8 | 6.2 | 6.0 | 6.0 | 6.5 | 6.1 | 6.2 | 5.9 | 5.6 | 6.3 | 7.3 | 8.0 | 9.2 | 8.1 | 7.0 | 8.0 | 6.7 | 6.1 | 6.7 | 6.7 | 6.7 | 6.6 | 6.8 | 6.7 | 6.4 | 6.5 | 6.6 | 6.0 | 6.8 | 5.5 | 7.8 | 7.6 | 5.5 | 4.3 | 4.5 | 4.9 | 5.1 | 4.6 | 5.0 | 5.0 | 5.0 | 4.8 | 4.5 | 4.5 | 5.0 | 3.8 | 3.5 | 3.2 | 2.7 | 2.0 | 1.8 | 2.2 | 2.1 | 1.8 | 1.7 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.2 | 1.4 | 1.1 | 1.2 | 1.4 | 1.0 | 1.0 | 1.1 | 2.0 | 1.6 | 1.3 | 0.9 | 0.8 | 0.8 | 0.7 | 0 |
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 11.0 | 6.3 | 4.2 | (2.0) | (7.0) | (1.2) | 0.6 | (18.2) | (18.7) | (3.9) | 0.6 | (18.2) | (2.1) | (0.4) | (2.1) | (2.3) | (3.7) | (3.5) | (2.1) | (0.2) | (1.9) | (0.1) | 0.8 | (0.7) | (3.4) | (2.9) | (2.1) | (2.6) | (2.2) | (2.8) | (0.8) | (1.1) | (1.0) | (1.2) | (0.5) | (0.5) | (1.9) | (2.1) | (2.1) | (1.5) | (0.7) | (1.0) | (2.0) | (3.2) | (4.0) | (4.7) | (2.6) | (1.9) | (3.0) | (3.3) | (0.2) | (1.9) | (2.8) | (1.9) | 2.0 | (2.2) | (1.8) | (0.4) | (0.6) | (2.1) | (1.8) | (2.8) | (2.1) | (4.2) | (4.2) | (4.7) | (3.4) | (3.0) | (3.3) | (1.3) | 0.2 | (2.1) | (2.9) | (3.3) | (1.6) | (3.4) | (2.3) | (3.6) | (0.3) | (0.6) | (0.1) | 0.4 | 0.6 | 0.3 | (0.7) | (0.1) | (0.0) | 0.2 | 0.0 | (0.3) | (0.4) | (0.3) | (0.5) | (0.0) | (0.5) | (0.5) | (0.7) | (1.3) | (1.0) | (1.0) | (1.0) | (2.2) | (1.5) | (1.1) | (0.7) | (0.1) | 0.2 | (0.1) | 1 |
| Interest Expense | 6.9 | 6.8 | 7.0 | 6.8 | 5.7 | 7.9 | 4.0 | 2.7 | 0.7 | 1.1 | 0.2 | 0.2 | 0.5 | 0.2 | 0.5 | 0.6 | 0.1 | 0.4 | 0.5 | 0.6 | 0.5 | 0.3 | 0.8 | 1.5 | 0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0.0 | 0.0 | 0 | 0.0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0.0 | 0 | 0 | 0 | 0 |
| Interest Income | 0.2 | 0.1 | 0.3 | 0.2 | 0.1 | 0.4 | 0.2 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.0 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.6 | 0.8 | 0.9 | 0.8 | 0.8 | 0 | 1.1 | 0.9 | 0.7 | 0.1 | 0.0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.0 | 0.1 | 0.0 | 0.1 | 0 | 0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0 | 0.2 | 0 | 0.1 | 0 | 0 |
| Profitability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 21.5 | 22.3 | 19.8 | 12.9 | 33.3 | (0.5) | 11.5 | (8.2) | (21.1) | 0.8 | 10.9 | 7.8 | 8.6 | 1.6 | 1.7 | 2.7 | (1.5) | (2.4) | (0.2) | 3.3 | 0.2 | 1.6 | 3.1 | 1.1 | (1.5) | (0.8) | (0.0) | (0.5) | (0.3) | (2.4) | (0.5) | (0.7) | (0.5) | (0.7) | (0.1) | (0.2) | (1.7) | (1.8) | (1.8) | (1.2) | (0.5) | (0.9) | (1.8) | (3.0) | (3.8) | (4.2) | (2.0) | (1.3) | (2.4) | (2.7) | 0.3 | (1.4) | (2.3) | (1.3) | 2.5 | (2.2) | (1.2) | 0.7 | (0.3) | (1.5) | (1.3) | (2.5) | (1.5) | (3.7) | (3.8) | (4.5) | (3.4) | (3.3) | (3.1) | (1.1) | 0.2 | (2.0) | (2.7) | (3.2) | (1.5) | (3.4) | (2.2) | (3.6) | (0.2) | (0.5) | 0.0 | 0.4 | 0.6 | 0.4 | (0.7) | 0.1 | 0.0 | 0.2 | 0.0 | (0.3) | (0.3) | (0.2) | (0.4) | 0.1 | (0.4) | (0.5) | (0.7) | (1.3) | (0.9) | (1.0) | (0.9) | (2.2) | (1.4) | (1.1) | (0.7) | (0.1) | 0.2 | 0 | 1 |
| EBIT | 8.9 | 6.5 | 4.0 | (3.1) | (7.1) | (2.9) | 2.4 | (18.6) | (22.7) | (2.4) | 1.8 | (2.5) | 5.7 | (0.5) | (1.0) | (0.1) | (3.5) | (4.5) | (2.7) | 0.5 | (1.9) | (0.5) | 1.2 | (0.7) | (3.4) | (2.4) | 26.5 | (2.5) | (2.2) | (2.8) | (0.9) | (1.1) | (1.0) | (1.1) | (0.5) | (0.4) | (1.8) | (2.0) | (2.0) | (1.4) | (0.6) | (1.0) | (2.0) | (3.2) | (4.0) | (4.7) | (2.6) | (1.9) | (3.0) | (3.3) | (0.2) | (1.9) | (2.8) | (1.9) | 2.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (2.0) | (4.2) | (4.2) | (4.7) | (3.2) | (2.5) | 0 | (1.3) | 0.2 | (2.1) | (2.9) | (3.3) | (1.6) | (3.4) | 0 | (3.6) | (0.2) | (0.5) | (0.0) | 0.4 | 0 | 0.4 | (0.7) | (0.0) | 0 | 0.2 | 0.1 | (0.3) | (0.4) | (0.3) | (0.5) | (0.0) | (0.5) | (0.5) | (0.7) | (1.3) | (1.0) | (1.0) | 0 | (2.2) | (1.5) | (1.1) | (0.7) | (0.1) | 0 | 0 | 0 |
| Income Before Tax | 2.0 | (0.4) | (3.0) | (9.9) | (12.7) | (10.8) | (1.6) | (21.2) | (22.7) | (3.6) | (1.6) | (21.2) | 5.2 | (0.6) | (1.5) | (0.1) | (3.6) | (4.8) | (3.2) | (1.4) | (1.3) | (2.2) | (0.1) | (2.2) | (3.2) | (4.0) | (2.1) | (2.6) | (2.2) | (2.8) | (0.9) | (1.1) | (1.0) | (1.2) | (0.6) | (0.5) | (1.9) | (2.1) | (2.1) | (1.5) | (0.7) | (1.0) | (1.9) | (3.1) | (3.9) | (4.6) | (2.4) | (1.7) | (2.8) | (3.2) | (0.1) | (1.7) | (2.6) | (1.7) | 2.2 | (2.2) | (1.7) | (0.5) | (0.3) | (2.1) | (1.8) | (2.8) | (1.9) | (4.2) | (4.2) | (4.7) | (3.3) | (2.6) | (3.4) | 0 | 0 | 0 | 0 | 0 | (1.6) | (3.4) | (2.2) | (3.6) | (0.2) | (0.5) | (0.0) | 0.4 | 0.6 | 0.4 | (0.7) | (0.0) | 0.0 | 0.2 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.7) | 0 | 0 | 0 | (0.8) | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0 | 0 |
| Income Tax Expense | 4.1 | 3.0 | 1.3 | 0.4 | (0.3) | 3.5 | 0.3 | 1.1 | 1.2 | (0.1) | 0.3 | 1.1 | 0.4 | 0.8 | 0.8 | 0.0 | (0.7) | 1.9 | 0.2 | 0.1 | 0.5 | 0.1 | 0.5 | 0.5 | 0.2 | 0.1 | 0.0 | 0.0 | (0.0) | 0.0 | (0.1) | 0 | 0 | (0.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | 0 | 0 | 0 | (0.1) | 0 | 0 | 0 | (0.7) | 0 | (0.7) | (0.1) | 0.1 | (0.4) | (0.1) | (0.1) | (0.8) | 0.0 | (0.2) | (0.2) | 0.1 | (0.3) | (0.7) | (0.2) | (0.0) | (0.4) | (0.6) | (0.8) | (0.9) | (0.8) | (0.8) | (0.8) | (1.1) | (0.9) | (0.8) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | (0.1) | (0.1) | 0 | (0.0) | (0.1) | (0.1) | 0 | (0.1) | (0.2) | (0.2) | (0.2) | 0.0 | 0.1 | 0 | 0 |
| Net Income | (2.7) | (3.4) | (4.3) | (10.2) | (12.4) | (14.3) | (1.9) | (22.3) | (23.9) | (3.5) | (1.9) | (22.3) | 4.8 | (1.4) | (2.3) | (0.1) | (2.9) | (6.7) | (3.3) | (1.4) | (1.8) | (2.4) | (0.6) | (2.6) | (3.4) | (4.1) | (2.1) | (2.6) | (2.2) | (2.8) | (0.9) | (1.1) | (1.0) | (0.9) | (0.6) | (0.5) | (1.9) | (2.1) | (2.1) | (1.5) | (0.7) | (1.0) | (1.9) | (3.1) | (3.9) | (4.6) | (2.4) | (1.7) | (2.8) | (3.1) | (0.1) | (1.7) | (2.6) | (1.0) | 2.2 | (2.1) | (1.6) | (0.0) | (0.2) | (2.0) | (1.8) | (2.7) | (1.9) | (4.0) | (4.1) | (4.8) | (3.0) | (2.3) | (3.1) | (1.2) | 0.6 | (1.5) | (2.0) | (2.4) | (0.8) | (2.6) | (1.5) | (2.6) | 0.6 | 0.2 | 0.1 | 0.4 | 0.6 | 0.4 | (0.6) | 0.0 | 0.0 | 0.2 | 0.1 | (0.3) | (0.3) | (0.2) | (0.4) | 0.0 | (0.3) | (0.4) | (0.7) | (1.3) | (0.9) | (0.9) | (0.8) | (2.1) | (1.3) | (1.0) | (0.5) | 0.1 | 0.1 | 0 | 0 |
| Per Share Data | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | -0.02 | -0.03 | -0.03 | -0.08 | -0.11 | -0.02 | -0.21 | -0.21 | -0.18 | -0.03 | -0.05 | -0.03 | 0.04 | -0.02 | -0.02 | -0.00 | -0.03 | -0.06 | -0.03 | -0.01 | -0.02 | -0.03 | -0.01 | -0.03 | -0.04 | -0.05 | -0.04 | -0.05 | -0.04 | -0.05 | -0.02 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.05 | -0.05 | -0.05 | -0.04 | -0.02 | -0.03 | -0.05 | -0.08 | -0.11 | -0.13 | -0.07 | -0.05 | -0.08 | -0.09 | -0.00 | -0.05 | -0.07 | -0.03 | 0.06 | -0.06 | -0.05 | -0.00 | -0.01 | -0.06 | -0.05 | -0.08 | -0.06 | -0.12 | -0.12 | -0.14 | -0.09 | -0.07 | -0.09 | -0.04 | 0.02 | -0.05 | -0.06 | -0.07 | -0.02 | -0.08 | -0.04 | -0.08 | 0.02 | 0.01 | 0.00 | 0.02 | 0.03 | 0.02 | -0.03 | 0.00 | 0.00 | 0.01 | 0.00 | -0.01 | -0.02 | -0.01 | -0.02 | 0.00 | -0.02 | -0.02 | -0.03 | -0.07 | -0.05 | -0.05 | -0.05 | -0.12 | -0.08 | -0.06 | -0.03 | 0.01 | 0.01 | – | – |
| EPS (Diluted) | -0.02 | -0.03 | -0.03 | -0.08 | -0.11 | -0.02 | -0.21 | -0.21 | -0.18 | -0.03 | -0.05 | -0.03 | 0.04 | -0.02 | -0.02 | -0.00 | -0.03 | -0.06 | -0.03 | -0.01 | -0.02 | -0.03 | -0.01 | -0.03 | -0.04 | -0.05 | -0.04 | -0.05 | -0.04 | -0.05 | -0.02 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.05 | -0.05 | -0.05 | -0.04 | -0.02 | -0.03 | -0.05 | -0.08 | -0.11 | -0.13 | -0.07 | -0.05 | -0.08 | -0.09 | -0.00 | -0.05 | -0.07 | -0.03 | 0.06 | -0.06 | -0.05 | -0.00 | -0.01 | -0.06 | -0.05 | -0.08 | -0.06 | -0.12 | -0.12 | -0.14 | -0.09 | -0.07 | -0.09 | -0.04 | 0.02 | -0.05 | -0.06 | -0.07 | -0.02 | -0.08 | -0.04 | -0.08 | 0.02 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | -0.03 | 0.00 | 0.00 | 0.01 | 0.00 | -0.01 | -0.02 | -0.01 | -0.02 | 0.00 | -0.02 | -0.02 | -0.03 | -0.07 | -0.05 | -0.05 | -0.05 | -0.12 | -0.08 | -0.06 | -0.03 | 0.01 | 0.01 | – | – |
| Shares Outstanding | 134.2 | 133.6 | 133.7 | 132.8 | 132.2 | 107.5 | 107.1 | 107.1 | 107.4 | 111.7 | 107.0 | 106.8 | 106.6 | 106.3 | 106.2 | 106.2 | 103.1 | 105.2 | 105.1 | 104.7 | 99.8 | 90.7 | 90.4 | 88.2 | 87.1 | 85.7 | 53.8 | 53.0 | 52.9 | 52.7 | 51.9 | 51.2 | 50.9 | 50.7 | 48.6 | 40.4 | 39.8 | 39.3 | 39.0 | 38.8 | 38.7 | 38.7 | 38.3 | 37.7 | 36.7 | 36.5 | 36.3 | 36.3 | 36.1 | 36.0 | 35.8 | 35.7 | 35.5 | 34.7 | 35.3 | 35.1 | 35.2 | 33.5 | 33.5 | 32.5 | 32.7 | 33.8 | 33.4 | 33.4 | 33.6 | 33.2 | 33.2 | 32.7 | 32.7 | 32.7 | 32.7 | 32.6 | 32.6 | 33.1 | 33.5 | 34.0 | 34.0 | 33.6 | 33.6 | 33.3 | 25.1 | 23.4 | 23.4 | 23.2 | 23.2 | 22.9 | 22.9 | 22.0 | 21.5 | 20.7 | 20.7 | 20.5 | 20.4 | 20.4 | 20.4 | 20.4 | 19.3 | 17.5 | 17.5 | 17.5 | 17.5 | 17.2 | 17.2 | 17.2 | 18.1 | 15 | 16.8 | 17.1 | 17.1 |
| Metric | 2026 Q4 | 2026 Q3 | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 36.5 | 31.2 | 27.9 | 33.6 | 44.4 | 26.0 | 26.0 | 30.2 | 24.4 | 19.3 | 19.3 | 21.7 | 24.8 | 17.7 | 16.7 | 17.7 | 20.6 | 26.5 | 33.8 | 39.9 | 41.0 | 18.1 | 21.1 | 21.5 | 16.6 | 16.4 | 5.6 | 8.1 | 9.5 | 10.2 | 11.5 | 3.4 | 4.5 | 5.1 | 5.5 | 8.4 | 6.7 | 5.0 | 3.6 | 4.2 | 4.1 | 4.5 | 4.3 | 3.3 | 3.4 | 6.0 | 4.8 | 7.1 | 5.9 | 6.6 | 4.2 | 3.3 | 3.7 | 1.6 | 4.6 | 4.6 | 4.7 | 8.4 | 12.8 | 8.7 | 11.0 | 14.5 | 16.0 | 6.8 | 6.0 | 19.5 | 14.5 | 18.4 | 18.8 | 12.6 | 6.7 | 12.4 | 16.5 | 5.1 | 3.7 | 8.7 | 11.7 | 9.6 | 9.2 | 10.7 | 46.7 | 2.1 | 5.3 | 6.1 | 5.1 | 8.4 | 4.9 | 4.7 | 3.0 | 3.2 | 2.6 | 3.3 | 2.9 | 3.8 | 3.8 | 5.0 | 6.9 | 2.4 | 0.5 | 3.0 | 4.1 | 3.1 | 4.9 | 8.6 | 12.2 | 7.0 | 14.3 | 1 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.2 | 0.4 | 0.8 | 1.2 | 1.3 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 | 0.1 | 0.7 | 2.7 | 3.2 | 2.4 | 2.9 | 4.0 | 4.1 | 3.2 | 3.2 | 3.8 | 4.8 | 6.1 | 7.4 | 8.0 | 6.9 | 6.7 | 6.2 | 6.7 | 4.6 | 2.9 | 17.1 | 29.2 | 33.9 | 39.9 | 12.4 | 7.1 | 8.6 | 8.9 | 9.0 | 11.5 | 21.4 | 59.5 | 60.0 | 58.9 | 60.7 | 60.2 | 59.3 | 24.3 | 5.5 | 0.8 | 2.5 | 3.5 | 3.2 | 3.7 | 2.9 | 3.4 | 3.3 | 3.3 | 3.0 | 3.6 | 3.0 | 2.8 | 2.2 | 3.6 | 3.0 | 5.7 | 3.7 | 3.2 | 5.6 | 5.2 | 3.1 | 0.4 | 6.0 | 0 | 0 |
| Net Receivables | 106.6 | 106.2 | 103.0 | 98.6 | 92.7 | 74.5 | 74.5 | 67.8 | 32.6 | 34.7 | 36.0 | 33.6 | 31.4 | 34.9 | 33.4 | 33.5 | 33.8 | 32.1 | 30.2 | 29.7 | 26.6 | 24.1 | 23.7 | 22.8 | 24.9 | 27.0 | 14.8 | 11.8 | 14.3 | 10.3 | 10.6 | 13.0 | 10.4 | 10.0 | 10.9 | 9.8 | 11.2 | 11.4 | 10.7 | 12.2 | 13.5 | 12.9 | 14.5 | 14.3 | 14.4 | 16.7 | 15.4 | 14.3 | 14.7 | 13.6 | 13.5 | 11.2 | 10.9 | 12.0 | 8.1 | 8.3 | 10.5 | 9.2 | 6.7 | 6.5 | 6.0 | 7.5 | 4.8 | 6.1 | 5.9 | 3.3 | 2.4 | 3.0 | 5.9 | 8.6 | 10.9 | 7.4 | 5.3 | 3.6 | 6.9 | 3.0 | 4.8 | 6.3 | 9.7 | 7.6 | 8.3 | 7.4 | 8.7 | 4.5 | 3.6 | 1.8 | 4.2 | 3.6 | 3.1 | 2.3 | 1.9 | 2.4 | 1.4 | 1.2 | 1.4 | 0.6 | 0.8 | 0.2 | 0.3 | 0.5 | 0.8 | 0.6 | 1.1 | 1.0 | 1.1 | 1.8 | 1.1 | 0.8 |
| Inventory | 22.4 | 22.1 | 22.5 | 28.0 | 18.4 | 23.5 | 23.5 | 25.8 | 21.7 | 22.6 | 21.1 | 22.1 | 22.6 | 22.3 | 23.6 | 23.5 | 20.3 | 18.2 | 16.2 | 13.5 | 13.2 | 12.9 | 14.4 | 15.3 | 15.1 | 16.4 | 9.8 | 7.0 | 5.1 | 4.6 | 4.0 | 3.9 | 4.7 | 4.6 | 4.7 | 2.6 | 3.1 | 3.9 | 6.1 | 5.4 | 5.5 | 7.2 | 7.2 | 8.7 | 7.8 | 6.3 | 5.5 | 4.7 | 5.0 | 5.2 | 7.6 | 8.1 | 7.8 | 7.5 | 8.7 | 8.2 | 7.5 | 8.1 | 8.4 | 7.3 | 7.7 | 7.3 | 8.0 | 8.6 | 9.0 | 4.5 | 5.6 | 5.5 | 4.5 | 3.3 | 2.5 | 3.3 | 3.6 | 4.4 | 4.1 | 6.2 | 5.9 | 6.4 | 5.1 | 5.6 | 3.9 | 3.0 | 2.1 | 2.0 | 2.3 | 1.7 | 1.1 | 1.2 | 0.7 | 0.7 | 1.2 | 0.9 | 1.1 | 1.5 | 1.2 | 1.0 | 1.2 | 0.8 | 0.9 | 0.9 | 0.8 | 0.7 | 0.9 | 0.4 | 0.3 | 0.1 | 0 | 0 |
| Other Current Assets | 13.7 | 5.7 | 4.9 | 5.3 | 4.6 | 63.4 | 63.4 | 4.2 | 88.4 | 1.4 | 2.6 | 1.8 | 8.0 | 2.4 | 1.4 | 2.1 | 3.0 | 9.1 | 7.3 | 6.9 | 6.5 | 6.2 | 6.0 | 5.7 | 6.7 | 7.4 | 2.8 | 2.9 | 3.2 | 3.2 | 4.8 | 4.8 | 5.6 | 3.6 | 3.8 | 4.0 | 3.1 | 3.5 | 2.4 | 2.4 | 1.9 | 2.3 | 2.3 | 2.0 | 1.7 | 1.8 | 1.4 | 1.2 | 1.1 | 0.9 | 1.2 | 1.0 | 0.6 | 1.0 | 4.9 | 3.7 | 3.2 | 4.8 | 2.6 | 3.9 | 4.0 | 2.4 | 2.5 | 2.5 | 2.5 | 0.7 | 0.6 | 0.3 | 0.4 | 0.5 | 0.4 | 0.3 | 0.2 | 0.3 | 0.4 | 0.4 | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 |
| Total Current Assets | 179.2 | 175.1 | 167.8 | 174.3 | 169.1 | 195.3 | 195.3 | 133.9 | 169.8 | 81.9 | 83.2 | 83.1 | 87.7 | 81.2 | 83.8 | 85.4 | 85.2 | 87.9 | 89.0 | 93.0 | 90.5 | 64.8 | 68.7 | 69.2 | 67.3 | 71.2 | 37.1 | 33.9 | 36.2 | 32.7 | 35.3 | 30.1 | 30.7 | 29.2 | 30.7 | 29.7 | 29.0 | 27.9 | 26.8 | 28.1 | 28.7 | 30.6 | 31.8 | 32.0 | 32.9 | 36.4 | 32.0 | 32.6 | 33.1 | 32.8 | 31.9 | 28.9 | 29.3 | 30.3 | 32.4 | 32.3 | 33.9 | 37.4 | 37.3 | 32.7 | 35.4 | 36.2 | 34.3 | 41.0 | 52.6 | 61.9 | 63.0 | 39.5 | 36.6 | 33.5 | 29.4 | 32.4 | 37.2 | 34.8 | 74.5 | 78.3 | 81.5 | 83.4 | 84.7 | 83.4 | 83.3 | 18.1 | 17.0 | 15.3 | 14.7 | 15.5 | 14.1 | 12.5 | 10.3 | 9.6 | 9.3 | 9.8 | 9.3 | 9.8 | 9.5 | 9.2 | 12.5 | 6.7 | 7.5 | 8.1 | 9.1 | 10.2 | 12.2 | 13.2 | 14.2 | 15.2 | 15.6 | 2.1 |
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 78.3 | 74.5 | 75.4 | 67.6 | 70.3 | 61.3 | 61.3 | 60.4 | 20.1 | 18.6 | 16.7 | 17.2 | 17.3 | 17.1 | 17.0 | 16.8 | 18.1 | 18.8 | 18.7 | 18.3 | 18.3 | 18.5 | 14.9 | 15.5 | 14.2 | 15.3 | 3.9 | 4.2 | 4.4 | 2.1 | 2.3 | 2.5 | 2.6 | 2.7 | 2.8 | 2.9 | 3.0 | 3.1 | 3.1 | 3.1 | 3.1 | 3.1 | 2.9 | 2.7 | 2.0 | 1.5 | 1.7 | 2.0 | 2.0 | 2.2 | 2.4 | 2.1 | 2.3 | 2.4 | 2.6 | 2.8 | 3.0 | 3.1 | 3.1 | 3.3 | 3.6 | 3.9 | 4.1 | 4.0 | 3.9 | 0.9 | 1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.3 | 1.4 | 1.4 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | 1.4 | 1.2 | 1.2 | 1.2 | 1.1 | 1.0 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.3 | 0.2 | 0.2 |
| Goodwill | 412.0 | 413.3 | 401.2 | 374.9 | 383.1 | 300.3 | 300.3 | 300.8 | 83.5 | 83.5 | 83.5 | 83.5 | 83.5 | 83.5 | 83.5 | 83.5 | 83.5 | 83.5 | 83.3 | 83.3 | 83.3 | 83.3 | 88.9 | 88.9 | 88.9 | 89.1 | 9.4 | 8.4 | 8.9 | 7.3 | 7.3 | 7.3 | 7.3 | 7.3 | 7.0 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.6 | 1.6 | 2.6 | 0.6 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 255.5 | 264.3 | 262.8 | 263.4 | 258.6 | 167.3 | 167.3 | 170.1 | 19.7 | 20.1 | 21.2 | 21.9 | 22.3 | 22.9 | 23.3 | 24.0 | 24.8 | 26.1 | 27.4 | 28.7 | 30.0 | 31.3 | 32.6 | 33.9 | 35.3 | 36.6 | 6.3 | 6.3 | 5.3 | 4.7 | 4.9 | 5.1 | 5.2 | 5.4 | 5.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 1.0 | 1.2 | 1.5 | 1.8 | 2.1 | 2.4 | 2.7 | 2.9 | 3.2 | 3.5 | 3.8 | 4.1 | 4.4 | 4.7 | 5.0 | 5.3 | 5.6 | 5.5 | 5.6 | 5.8 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.6 | 5.3 | 5.2 | 5.6 | 6.3 | 4.9 | 5.3 | 0 | 8.3 | 0 | 0 | 0 | 4.1 | 4.2 | 9.0 | 8.7 | 10.3 | 10.2 | 1.5 | 1.5 | 1.5 | 1.4 | 1.3 | 1.4 | 1.3 | 1.4 | 2.5 | 4.7 | 4.1 | 4.6 | 4.4 | 3.2 | 3.1 | 5.8 | 7.9 | 7.5 | 9.1 | 7.8 | 8.5 | 8.1 | 9.8 | 8.5 | 9.1 | 8.2 | 9.4 | 9.3 | 4.4 | 4.4 | 6.8 | 9.9 | 36.2 | 41.0 | 34.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 26.0 | 27.2 | 25.8 | 22.7 | 25.0 | 20.5 | 20.5 | 16.2 | 15.6 | 10.8 | 11.6 | 11.6 | 9.7 | 13.4 | 8.7 | 8.7 | 9.3 | 4.7 | 3.7 | 3.2 | 3.1 | 3.1 | 2.8 | 2.6 | 10.1 | 2.5 | 6.6 | 7.7 | 7.7 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 1.8 | 0 | 0 | 0.1 | 0.1 | 0.1 | 38.2 | 35.0 | 30.1 | 38.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.6 | 0.3 | 0.4 | 0.5 | 0.6 | 0.7 | 2.7 | 2.7 | 3.0 | 3.3 | 3.2 | 2.9 | 2.5 | 2.5 | 3.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.3 |
| Total Non-Current Assets | 776.4 | 784.4 | 769.1 | 734.4 | 741.0 | 553.0 | 553.0 | 551.0 | 138.9 | 135.8 | 132.9 | 134.2 | 135.3 | 136.8 | 136.2 | 137.4 | 140.7 | 142.0 | 139.3 | 139.7 | 141.1 | 143.6 | 145.7 | 147.7 | 148.5 | 154.3 | 26.2 | 26.5 | 26.3 | 25.1 | 24.8 | 29.8 | 29.6 | 31.8 | 32.5 | 14.1 | 15.0 | 16.3 | 15.5 | 15.1 | 14.5 | 13.8 | 13.9 | 14.9 | 16.4 | 16.1 | 21.1 | 21.9 | 21.4 | 22.7 | 26.8 | 29.0 | 28.8 | 30.3 | 30.9 | 24.4 | 24.4 | 25.4 | 23.9 | 23.2 | 23.0 | 24.7 | 23.9 | 18.1 | 18.5 | 8.7 | 11.3 | 37.7 | 42.5 | 36.4 | 39.7 | 36.6 | 31.4 | 40 | 1.5 | 1.4 | 1.4 | 1.5 | 1.5 | 1.4 | 1.7 | 1.7 | 1.4 | 1.6 | 1.6 | 1.6 | 1.6 | 3.6 | 3.6 | 3.8 | 4.1 | 3.9 | 3.6 | 3.2 | 3.2 | 3.5 | 0.7 | 0.7 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.7 | 0.6 | 0.3 | 0.5 |
| Total Assets | 955.6 | 959.5 | 936.9 | 908.7 | 910.1 | 748.3 | 748.3 | 684.9 | 308.7 | 217.7 | 216.1 | 217.3 | 222.9 | 218.1 | 220.1 | 222.8 | 225.9 | 229.9 | 228.3 | 232.8 | 231.6 | 208.4 | 214.3 | 216.9 | 215.8 | 225.5 | 63.3 | 60.4 | 62.5 | 57.8 | 60.1 | 59.9 | 60.4 | 60.9 | 63.2 | 43.8 | 44 | 44.2 | 42.4 | 43.2 | 43.2 | 44.4 | 45.6 | 46.9 | 49.3 | 52.5 | 53.1 | 54.5 | 54.5 | 55.5 | 58.8 | 57.9 | 58.2 | 60.6 | 63.3 | 56.7 | 58.3 | 62.8 | 61.2 | 55.8 | 58.5 | 60.9 | 58.2 | 59.2 | 71.0 | 70.6 | 74.3 | 77.2 | 79.2 | 69.9 | 69.1 | 69.0 | 68.6 | 74.8 | 76.0 | 79.7 | 83.0 | 84.9 | 86.1 | 84.8 | 85.0 | 19.8 | 18.5 | 16.9 | 16.3 | 17.2 | 15.8 | 16.0 | 13.9 | 13.5 | 13.4 | 13.7 | 12.9 | 12.9 | 12.7 | 12.7 | 13.2 | 7.3 | 8.1 | 8.8 | 9.8 | 11.0 | 13.0 | 14.0 | 15.0 | 15.8 | 15.9 | 2.6 |
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 46.4 | 48.4 | 49.8 | 41.9 | 41.6 | 41.8 | 41.8 | 46.1 | 20.0 | 19.2 | 16.5 | 13.7 | 15.8 | 14.7 | 18.4 | 19.3 | 17.9 | 17.7 | 13.9 | 13.3 | 10.3 | 9.9 | 8.9 | 10.3 | 13.2 | 15.4 | 15.5 | 10.6 | 8.5 | 6.6 | 7.6 | 6.7 | 7.5 | 6.2 | 7.4 | 7.3 | 5.3 | 6.2 | 6.9 | 6.8 | 6.5 | 8.0 | 8.6 | 9.0 | 10.0 | 7.2 | 6.6 | 6.5 | 5.3 | 5.3 | 5.3 | 4.8 | 3.9 | 3.8 | 6.7 | 3.9 | 3.8 | 7.2 | 0 | 0 | 0 | 0 | 0 | (1.2) | (9.5) | (11.6) | (12.6) | (12.7) | (12.7) | 0 | 2.3 | 1.8 | 1.0 | 2.6 | 1.5 | 1.8 | 1.8 | 3.0 | 2.8 | 3.1 | 4.1 | 3.9 | 2.9 | 1.8 | 1.8 | 2.5 | 1.2 | 1.6 | 1.1 | 1.1 | 1.0 | 1.3 | 0.5 | 1.2 | 0.6 | 0.8 | 0.8 | 0.6 | 0.3 | 0.1 | 0.3 | 0.7 | 0.6 | 0.3 | 0.3 | 0.5 | 0.8 | 0.8 |
| Short-Term Debt | 50.4 | 46.3 | 43.2 | 34.6 | 41.6 | 35.2 | 35.2 | 27.6 | 2.0 | 22.6 | 12.1 | 11.2 | 11.8 | 10.3 | 11.8 | 10.3 | 8.7 | 8.8 | 8.7 | 8.1 | 8.0 | 8.3 | 11.0 | 11.3 | 11.6 | 9.3 | 0.8 | 0.8 | 0.8 | 1.4 | 1.0 | 1.0 | 1.1 | 1.2 | 1.2 | 1.2 | 1.3 | 3.0 | 0.6 | 0.8 | 1.2 | 1.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 1.0 | 1.1 | 1.7 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 9.5 | 11.6 | 12.6 | 12.7 | 12.7 | 0 | 0 | 0 | 0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.7 | 0.7 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 |
| Deferred Revenue | 20.2 | 16.2 | 17.2 | 17.9 | 17.4 | 10.4 | 10.4 | 10.0 | 5.8 | 5.7 | 6.1 | 6.2 | 6.3 | 6.4 | 6.5 | 7.3 | 7.2 | 6.5 | 6.3 | 8.0 | 8.4 | 6.7 | 7.4 | 8.0 | 9.1 | 7.7 | 8.1 | 8.4 | 9.9 | 7.9 | 8.3 | 8.8 | 8.7 | 9.7 | 9.8 | 11.0 | 11.1 | 7.2 | 6.9 | 7.0 | 7.5 | 7.4 | 7 | 6.6 | 6.5 | 6.7 | 5.2 | 5.3 | 5.5 | 4.6 | 4.5 | 4.2 | 4.5 | 4.7 | 4.8 | 4.4 | 4.2 | 3.1 | 3.2 | 3.0 | 3.0 | 2.2 | 0.9 | 1.1 | 1.3 | 0.5 | 0.4 | 0.3 | 0.8 | 0.4 | 0.8 | 0.8 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0 | 0 | 0 | (0.0) | (0.0) | (0.0) | 0 | (0.0) | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 37.7 | 44.9 | 31.9 | 31.5 | 36.9 | 16.3 | 16.3 | 16.0 | 7.8 | 4.3 | 9.1 | 9.1 | 11.9 | 7.9 | 10.4 | 9.9 | 10.9 | 11.3 | 10.8 | 10.2 | 10.6 | 11.0 | 10.2 | 10.7 | 9.3 | 9.5 | 1.1 | 2.0 | 2.1 | 0.9 | 0.9 | 2.0 | 2.0 | 1.9 | 1.9 | 0.0 | 1.2 | 1.4 | 0.9 | 0.2 | 0.1 | 0.1 | 1.2 | 1.0 | 1.6 | 2.9 | 1.7 | 1.6 | 1.4 | 1.0 | 1.0 | 0.1 | 0.1 | 0.1 | 0.1 | 1.6 | 1.2 | 2.3 | 8.2 | 7.4 | 8.2 | 9.1 | 6.6 | 7.2 | 15.6 | 13.7 | 13.2 | 13.9 | 13.6 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0 | 0.6 |
| Total Current Liabilities | 158.0 | 160.0 | 156.3 | 143.8 | 151.0 | 114.1 | 114.1 | 108.8 | 43.6 | 58.6 | 48.6 | 44.8 | 45.8 | 44.5 | 47.2 | 46.9 | 44.7 | 44.3 | 39.7 | 39.7 | 37.2 | 35.9 | 37.5 | 40.3 | 43.2 | 41.9 | 25.5 | 21.8 | 21.3 | 16.9 | 17.9 | 18.6 | 19.2 | 19.1 | 20.3 | 19.5 | 18.8 | 17.8 | 15.2 | 14.8 | 15.2 | 16.6 | 16.8 | 16.7 | 18.2 | 17.0 | 13.7 | 13.5 | 12.4 | 11.0 | 10.9 | 10.1 | 9.6 | 10.3 | 13.0 | 9.9 | 9.1 | 12.6 | 11.5 | 10.4 | 11.2 | 11.3 | 7.5 | 8.4 | 16.9 | 14.2 | 13.6 | 14.1 | 14.4 | 2.6 | 3.0 | 2.6 | 1.3 | 2.9 | 1.9 | 2.1 | 2.2 | 3.4 | 3.2 | 3.5 | 4.7 | 4.2 | 3.3 | 2.5 | 2.6 | 2.8 | 1.5 | 2.1 | 1.6 | 1.5 | 1.4 | 1.7 | 1.0 | 1.5 | 1.2 | 0.9 | 1.0 | 0.7 | 0.3 | 0.2 | 0.3 | 0.7 | 0.7 | 0.4 | 0.3 | 0.6 | 0.8 | 1.4 |
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 229.7 | 231.2 | 231.9 | 233.8 | 232.2 | 111.0 | 111.0 | 112.0 | 113.8 | 0 | 9.6 | 9.9 | 15.7 | 11.4 | 17.7 | 19.6 | 23.4 | 25.5 | 26.6 | 27.4 | 28.6 | 30.2 | 29.8 | 30.7 | 29.1 | 32.8 | 1.1 | 1.3 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0.1 |
| Deferred Tax Liabilities | 60.1 | 59.5 | 58.7 | 52.5 | 57.7 | 52.1 | 52.1 | 52.6 | 4.5 | 4.5 | 4.3 | 4.0 | 4.6 | 4.9 | 5.2 | 5.1 | 5.3 | 5.2 | 4.7 | 4.7 | 4.5 | 10.8 | 5.0 | 4.5 | 4.4 | 6.2 | (1.1) | (1.3) | (1.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | (0.1) | (0.1) | (0.1) | (0.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0.0 | 0 | 0.0 | 0 | 0 |
| Other Non-Current Liabilities | 8.8 | 8.3 | 7.7 | 7.9 | 17.3 | 7.6 | 7.6 | 7.5 | 7.1 | 7.0 | 13.9 | 13.6 | 5.0 | 15.5 | 4.8 | 4.8 | 5.6 | 5.6 | 0.7 | 0.7 | 0.6 | (5.2) | 5.0 | 5.0 | 4.8 | 4.5 | 1.1 | 1.3 | 1.5 | 0.2 | 0.2 | 1.2 | 1.2 | 1.1 | 1.1 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0 | 0.0 | 0 | 0.0 | 0 | 0.1 | 0.1 |
| Total Non-Current Liabilities | 316.0 | 314.3 | 311.6 | 306.4 | 312.3 | 183.1 | 183.1 | 185.5 | 136.2 | 21.3 | 27.9 | 28.2 | 29.7 | 32.5 | 31.9 | 33.6 | 38.8 | 40.7 | 37.3 | 38.3 | 39.3 | 41.6 | 46.5 | 46.7 | 45.7 | 52.0 | 10.1 | 10.8 | 11.5 | 9.4 | 8.8 | 9.6 | 9.1 | 8.9 | 9.5 | 8.6 | 9.4 | 10.4 | 9.5 | 9.0 | 7.7 | 7.3 | 7.5 | 7.6 | 7.6 | 8.2 | 7.8 | 7.4 | 6.8 | 7.0 | 7.6 | 7.9 | 7.2 | 6.2 | 5.6 | 4.7 | 4.8 | 4.7 | 4.3 | 4.5 | 4.3 | 4.8 | 3.4 | 2.1 | 1.9 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.4 | 0.3 | 0.4 | 0.5 | 0.6 | 0.7 | 0.8 | 0.8 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 |
| Total Liabilities | 473.9 | 474.3 | 467.9 | 450.1 | 463.3 | 297.2 | 297.2 | 294.4 | 179.8 | 79.8 | 76.5 | 73.0 | 75.5 | 77.0 | 79.0 | 80.5 | 83.4 | 85.0 | 77.0 | 78.0 | 76.5 | 77.5 | 84.0 | 87.0 | 88.9 | 93.9 | 35.7 | 32.6 | 32.8 | 26.3 | 26.6 | 28.2 | 28.3 | 28.0 | 29.8 | 28.2 | 28.2 | 28.2 | 24.7 | 23.7 | 22.8 | 23.9 | 24.4 | 24.3 | 25.8 | 25.2 | 21.6 | 20.9 | 19.2 | 18.1 | 18.5 | 18.0 | 16.8 | 16.5 | 18.6 | 14.6 | 14.0 | 17.2 | 15.8 | 14.9 | 15.5 | 16.1 | 10.9 | 10.5 | 18.7 | 14.7 | 14.1 | 14.6 | 14.7 | 2.9 | 3.3 | 2.9 | 1.5 | 3.1 | 2.2 | 2.3 | 2.5 | 3.6 | 3.5 | 3.9 | 5.0 | 4.7 | 3.8 | 3.2 | 3.3 | 3.6 | 2.3 | 3.0 | 2.5 | 2.5 | 2.4 | 2.7 | 1.8 | 1.5 | 1.3 | 1.0 | 1.1 | 0.8 | 0.4 | 0.2 | 0.3 | 0.8 | 0.7 | 0.4 | 0.4 | 0.7 | 0.9 | 1.6 |
| Stockholders' Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.1 | 1.1 | 1.1 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 |
| Retained Earnings | (226.3) | (223.7) | (220.3) | (193.3) | (205.8) | (179.0) | (179.0) | (177.1) | (154.8) | (146.3) | (143.3) | (139.6) | (136.7) | (140.8) | (139.8) | (137.5) | (137.4) | (134.4) | (127.7) | (124.4) | (122.9) | (121.2) | (118.8) | (118.2) | (115.6) | (112.1) | (108.1) | (106.0) | (103.4) | (101.2) | (98.4) | (97.5) | (96.4) | (95.4) | (94.5) | (93.9) | (93.4) | (91.5) | (89.4) | (87.3) | (85.8) | (85.1) | (84.2) | (82.3) | (79.1) | (75.2) | (70.6) | (68.1) | (66.4) | (63.6) | (60.5) | (60.4) | (58.7) | (56.1) | (55.1) | (57.2) | (55.2) | (53.5) | (53.5) | (53.3) | (51.2) | (49.5) | (46.8) | (44.9) | (40.9) | (36.9) | (32.1) | (29.1) | (26.7) | (23.7) | (22.4) | (23.1) | (21.5) | (19.5) | (17.0) | (16.3) | (13.6) | (12.2) | (9.6) | (10.2) | (10.4) | (10.5) | (11.0) | (11.6) | (12.0) | (11.4) | (11.4) | (11.4) | (11.7) | (11.8) | (11.5) | (11.2) | (11.0) | (10.6) | (10.6) | (10.3) | (9.9) | (9.2) | (7.9) | (7.0) | (6.1) | (5.4) | (3.3) | (2.0) | (1.0) | (0.5) | (0.6) | (0.7) |
| Accumulated Other Comprehensive Income | 29.7 | 41.5 | 23.5 | (7.6) | (8.8) | (1.4) | (1.4) | (0.6) | (1.0) | (0.6) | (1.9) | (1.0) | (1.1) | (1.2) | (1.1) | (1.1) | 0.6 | 0.4 | (0.0) | 0.1 | (0.9) | 0.4 | (1.7) | (1.7) | (2.1) | 0.3 | (0.3) | (0.4) | (0.4) | (0.4) | (0.5) | (0.6) | (0.8) | (0.6) | (0.5) | (0.4) | (0.1) | (0.1) | (0.3) | (0.3) | (0.4) | (0.5) | (0.4) | (0.5) | (0.7) | (0.4) | (0.2) | (0.0) | (0.0) | (0.1) | (0.1) | (0.1) | (0.0) | 0.1 | 0.0 | (0.1) | 0.1 | (0.0) | 0.0 | 0.1 | 0.0 | (0.0) | 0.1 | (0.1) | (0.0) | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | (2.1) | (1.5) | (1.0) | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | (1.0) | (1.0) | (1.0) | (1.0) | (0.7) | (0.7) | (0.7) | (0.7) | (0.8) | (0.8) | (0.8) | (0.8) | (0.6) | (0.6) | (0.6) | (0.6) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.1) | (0.1) | (0.1) |
| Total Stockholders' Equity | 475.5 | 485.0 | 468.8 | 458.4 | 446.6 | 451.0 | 451.0 | 390.4 | 128.8 | 137.8 | 139.5 | 144.2 | 147.3 | 140.9 | 140.9 | 142.2 | 142.4 | 144.8 | 151.2 | 154.7 | 155.0 | 130.8 | 130.4 | 130.0 | 126.9 | 131.6 | 27.6 | 27.9 | 29.7 | 31.5 | 33.5 | 31.7 | 32.1 | 33.0 | 33.4 | 15.6 | 15.8 | 16.0 | 17.7 | 19.5 | 20.4 | 20.6 | 21.3 | 22.6 | 23.4 | 27.3 | 31.5 | 33.6 | 35.2 | 37.4 | 40.3 | 39.9 | 41.4 | 44.0 | 44.8 | 42.1 | 44.3 | 45.6 | 45.4 | 41.0 | 43.0 | 44.7 | 47.2 | 48.7 | 52.3 | 55.9 | 60.2 | 62.7 | 64.5 | 67.1 | 65.8 | 66.1 | 67.1 | 71.7 | 73.8 | 77.3 | 80.5 | 81.3 | 82.6 | 80.9 | 80.0 | 15.2 | 14.7 | 13.7 | 13.0 | 13.6 | 13.5 | 13.1 | 11.4 | 11.0 | 11.0 | 11 | 11.1 | 11.4 | 11.4 | 11.7 | 12.1 | 6.5 | 7.7 | 8.6 | 9.5 | 10.2 | 12.3 | 13.6 | 14.6 | 15.1 | 15 | 1 |
| Total Liabilities & Equity | 955.6 | 959.5 | 936.9 | 908.7 | 910.1 | 748.3 | 748.3 | 684.9 | 308.7 | 217.7 | 216.1 | 217.3 | 222.9 | 218.1 | 220.1 | 222.8 | 225.9 | 229.9 | 228.3 | 232.8 | 231.6 | 208.4 | 214.3 | 216.9 | 215.8 | 225.5 | 63.3 | 60.4 | 62.5 | 57.8 | 60.1 | 59.9 | 60.4 | 60.9 | 63.2 | 43.8 | 44 | 44.2 | 42.4 | 43.2 | 43.2 | 44.4 | 45.6 | 46.9 | 49.3 | 52.5 | 53.1 | 54.5 | 54.5 | 55.5 | 58.8 | 57.9 | 58.2 | 60.6 | 63.3 | 56.7 | 58.3 | 62.8 | 61.2 | 55.8 | 58.5 | 60.9 | 58.2 | 59.2 | 71.0 | 70.6 | 74.3 | 77.2 | 79.2 | 69.9 | 69.1 | 69.0 | 68.6 | 74.8 | 76.0 | 79.7 | 83.0 | 84.9 | 86.1 | 84.8 | 85.0 | 19.8 | 18.5 | 16.9 | 16.3 | 17.2 | 15.8 | 16.0 | 13.9 | 13.5 | 13.4 | 13.7 | 12.9 | 12.9 | 12.7 | 12.7 | 13.2 | 7.3 | 8.1 | 8.8 | 9.8 | 11.0 | 13.0 | 14.0 | 15.0 | 15.8 | 15.9 | 2.6 |
| Debt Metrics | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 296.9 | 290.0 | 288.2 | 281.4 | 278.9 | 156.2 | 156.2 | 150.6 | 123.5 | 27.5 | 28.5 | 28.3 | 27.5 | 29.8 | 29.5 | 29.9 | 32.1 | 34.2 | 35.3 | 35.5 | 36.5 | 38.6 | 40.8 | 42.0 | 40.7 | 42.1 | 2.0 | 2.2 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 3.0 | 0.6 | 0 | 0 | 0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 9.5 | 11.6 | 12.6 | 12.7 | 12.7 | 0 | 0 | 0 | 0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 1.0 | 1.1 | 0.6 | 0.7 | 0.9 | 0.9 | 1.0 | 1.0 | 1.1 | 1.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0.1 |
| Net Debt | 260.4 | 258.8 | 260.3 | 247.7 | 234.5 | 130.2 | 130.2 | 120.3 | 99.1 | 8.2 | 9.2 | 6.6 | 2.8 | 12.1 | 12.8 | 12.2 | 11.6 | 7.8 | 1.5 | (4.3) | (4.4) | 20.4 | 19.7 | 20.5 | 24.1 | 25.7 | (3.6) | (5.9) | (7.2) | (10.2) | (11.5) | (3.4) | (4.5) | (5.1) | (5.5) | (8.4) | (5.4) | (2.0) | (3.0) | (4.2) | (4.1) | (4.5) | (4.3) | (3.3) | (3.3) | (5.8) | (4.6) | (6.9) | (5.7) | (6.3) | (3.9) | (3.3) | (3.7) | (1.6) | (4.6) | (4.6) | (4.7) | (8.4) | (12.8) | (8.7) | (11.0) | (14.5) | (16.0) | (5.6) | 3.5 | (7.8) | (1.9) | (5.8) | (6.1) | (12.6) | (6.7) | (12.4) | (16.5) | (5.1) | (3.6) | (8.6) | (11.5) | (9.4) | (8.9) | (10.3) | (46.3) | (1.7) | (4.8) | (5.1) | (4.0) | (7.8) | (4.2) | (3.8) | (2.0) | (2.2) | (1.6) | (2.2) | (1.8) | (3.6) | (3.6) | (5.0) | (6.9) | (2.4) | (0.4) | (2.9) | (4.0) | (3.1) | (4.8) | (8.5) | (12.2) | (7.0) | (14.3) | (0.9) |
| Metric | 2026 Q4 | 2026 Q3 | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | (2.7) | (3.4) | (4.3) | (10.2) | (12.4) | 13.9 | (22.3) | (22.3) | (23.9) | (3.5) | (3.7) | (3.0) | 4.8 | (1.7) | (2.3) | (0.1) | (2.9) | (6.7) | (3.3) | (1.4) | (1.8) | (7.0) | (0.6) | (2.6) | (3.4) | (4.1) | (2.1) | (2.6) | (2.2) | (2.8) | (0.9) | (1.1) | (1.0) | (0.9) | (0.6) | (0.5) | (1.9) | (2.1) | (2.1) | (1.5) | (0.7) | (1.0) | (1.9) | (3.1) | (3.9) | (4.6) | (2.4) | (1.7) | (2.8) | (3.1) | (0.1) | (1.7) | (2.6) | (1.0) | 2.2 | (2.1) | (1.6) | (0.0) | (0.2) | (2.0) | (1.8) | (2.7) | (1.9) | (4.0) | (4.1) | (4.8) | (3.0) | (2.3) | (3.1) | (1.2) | 0.6 | (1.5) | (2.0) | (2.4) | (0.8) | (2.6) | (1.5) | (2.6) | 0.6 | 0.2 | 0.1 | 0.4 | 0.6 | 0.4 | (0.6) | 0.0 | 0.0 | 0.2 | 0.1 | (0.3) | (0.3) | (0.2) | (0.4) | 0.0 | (0.3) | (0.4) | (0.7) | (1.3) | (0.9) | (0.9) | (0.8) | (2.1) | (1.3) | (1.0) | (0.5) | 0.1 | 0.1 |
| Depreciation & Amortization | 12.6 | 15.9 | 15.8 | 16.0 | 14.5 | (12.2) | 10.3 | 10.3 | 1.6 | 3.3 | 3.0 | 2.9 | 2.2 | 2.1 | 2.0 | 2.0 | 2.1 | 2.2 | 2.1 | 2.1 | 2.1 | 2.3 | 2.1 | 2.0 | 2.1 | 2.0 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 1.0 | 0.5 | 0.5 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 |
| Stock-Based Compensation | 1.6 | 1.5 | 2.6 | 1.9 | 0 | (4.2) | 5.9 | 5.9 | 0 | 0 | 0 | 0 | 0.8 | 1.2 | 1.1 | 1.6 | 0.5 | 1.3 | 0.9 | 1.1 | 1.4 | 1.2 | 1.0 | 1.0 | 1.1 | 2.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.2 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.0 | 0.6 | 0.3 | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 0.5 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | (8.8) | (4.4) | (14.3) | (2.4) | 10.0 | 20.0 | (7.0) | (7.0) | 4.0 | 4.6 | (3.0) | (2.1) | (0.2) | 0.1 | (1.8) | (4.4) | (2.6) | (4.0) | (5.0) | (0.5) | (2.6) | 1.7 | (3.0) | (0.2) | 1.9 | 5.1 | (1.0) | 0.7 | (0.5) | 0.3 | 2.8 | (0.8) | (2.5) | (0.2) | (2.1) | 2.9 | 3.2 | 0.5 | 0.0 | 0.9 | (0.1) | 1.0 | 0.7 | (3.0) | 1.3 | 4.6 | (1.5) | 2.3 | 0.8 | 0.8 | (2.1) | 0.5 | 0.8 | (2.1) | (5.2) | 1.1 | (3.8) | (3.4) | (0.9) | (0.7) | (1.3) | 3.3 | 1.7 | 0.3 | (0.5) | 0.6 | (0.2) | 2.4 | 0.2 | 1.2 | (2.5) | (1.0) | (2.4) | 3.8 | (2.2) | 1.1 | 0.8 | 2.2 | (2.2) | (1.7) | (1.4) | 1.0 | (3.4) | (0.6) | (2.9) | 3.0 | (1.1) | (0.4) | (0.8) | 0.3 | (0.0) | 0.8 | (0.8) | (0.4) | (1.2) | (0.3) | (0.6) | 0.6 | 0.3 | 0.2 | (0.6) | 0.7 | (0.3) | 0.0 | 0.4 | (1.9) | (0.3) |
| Other Non-Cash Items | 6.5 | 1.2 | 4.4 | 2.7 | 7.1 | (23.4) | 4.4 | 4.4 | 13.6 | 0.9 | 1.8 | 3.1 | (6.3) | 0.7 | 1.3 | 0.2 | 1.5 | 1.6 | 0.7 | 1.1 | 1.2 | 6.2 | 0.8 | 1.0 | 1.0 | (8.5) | (0.0) | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | 0.1 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | 1.5 | 2.2 | (2.5) | (1.2) | 0.0 | (0.1) | (3.8) | 0.1 | (1.6) | 0.9 | 0.2 | 0.8 | 1.0 | 0.0 | (0.5) | 0.5 | 0.7 | 0.5 | 1.6 | 0.8 | 1.1 | 1.1 | 0.9 | 0.9 | 1.4 | 0.7 | 0.5 | 0.6 | 0.2 | 0.2 | 0.2 | (0.0) | 0.1 | 0.1 | (0.0) | (0.0) | 0.5 | (0.0) | 0.1 | (0.1) | (0.1) | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0 | 0.5 | (0.5) |
| Operating Cash Flow | 10.0 | 10.2 | 5.5 | 4.7 | 13.5 | (6.1) | (7.6) | (7.6) | (4.6) | 4.6 | (1.6) | 1.3 | 1.8 | 2.5 | 1.0 | (0.6) | (2.1) | (3.8) | (4.5) | 2.4 | 0.8 | 3.6 | 0.9 | 1.7 | 2.8 | (3.0) | (2.0) | (0.7) | (1.6) | (1.5) | 3.1 | (0.8) | (2.5) | 0.0 | (1.8) | 3.3 | 2.3 | (1.2) | (1.3) | 0.1 | (0.1) | 0.6 | (0.5) | (5.2) | (1.9) | 1.6 | (2.7) | 1.5 | (0.7) | 0.7 | (1.4) | (0.3) | (0.2) | (3.1) | (2.0) | 0.1 | (4.1) | (2.8) | (0.1) | (1.7) | (2.0) | 0.4 | 1.5 | (2.6) | (2.9) | (2.5) | (2.6) | (0.2) | (1.6) | 0.9 | (1.4) | (0.8) | (3.6) | 2.6 | (1.7) | (0.6) | 0.3 | 1.1 | (0.7) | (0.9) | (0.6) | 1.7 | (2.4) | 0.1 | (3.4) | 3.2 | (0.9) | (0.1) | (0.6) | 0.6 | (0.3) | 0.8 | (1.2) | (0.5) | (1.4) | (0.6) | (1.2) | (0.6) | (0.5) | (0.6) | (1.4) | (1.3) | (1.5) | (0.9) | (0.1) | (1.2) | (0.7) |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (3.9) | (5.3) | (12.1) | (11.8) | (3.4) | (6.2) | (7.9) | (7.9) | 2.2 | (0.8) | 1.2 | (3.8) | (1.8) | (1.7) | (2.0) | (1.4) | (0.6) | (0.9) | (1.1) | (0.9) | (0.6) | (1.3) | (1.3) | (0.4) | (0.5) | (0.5) | (0.1) | (0.2) | (0.2) | (0.1) | (0.0) | (0.1) | (0.1) | (0.2) | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.3) | (0.4) | (0.8) | (0.7) | (0.1) | (0.0) | (0.2) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.2) | (0.2) | (0.1) | (0.0) | (0.1) | (0.1) | (0.4) | (0.5) | (0.5) | (0.0) | (0.1) | (0.1) | (0.2) | (0.1) | 0.0 | (0.0) | (0.0) | (0.2) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.4) | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | (0.0) | (0.1) | (0.1) | (0.1) | (0.2) | (0.0) | (0.0) | (0.0) | (0.2) | (0.1) | (0.1) | (0.1) | 0 | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | (0.2) | (0.1) | 0 |
| Acquisitions | 0 | (0.2) | 0.0 | 0.0 | (0.2) | (27.5) | 27.5 | 27.5 | (8.7) | 0 | 0 | 8.7 | 8.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (64.7) | (0.6) | (0.7) | (3.1) | 0.1 | 0.0 | 0.1 | 0.1 | (0.3) | 0.0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.2 | 0.2 | 0 | 0.0 | 0 | 0 | 0.4 | 0 | (15) | (0.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0.1 | 0 | 0 | (0.1) | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | (0.8) | (0.5) | (1.3) | (0.7) | (0.5) | (10.3) | (0.1) | (0.2) | (0.2) | (0.4) | (0.1) | (0.3) | (0.2) | (0.5) | (1.0) | (1.0) | (1.1) | (0.3) | (2.4) | (1.6) | (0.2) | (0.0) | (2.1) | (1.6) | (1.2) | (1.1) | (3.1) | (0.0) | (4.3) | 0 | (1.9) | (1.0) | (5.0) | (7.5) | 0 | (2.8) | (13.3) | (11.5) | (18.1) | (16.5) | (7.3) | (16.6) | (2.2) | (2.4) | (4.8) | (3.6) | (3.5) | (3.8) | (10.4) | (3.9) | (35.1) | (19.1) | (5.5) | 0 | 0 | (0.5) | (0.7) | 0 | (0.1) | (0.4) | (2.0) | (1.1) | (1.4) | (1.2) | 0.2 | (0.1) | (1.6) | (3.1) | (0.5) | (2.5) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | (0.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.6 | 0.8 | 5.4 | 1.3 | 2.7 | 0.4 | 0.3 | 0.1 | 0.2 | 0.2 | 0.4 | 0.1 | 0.3 | 0.2 | 2.1 | 5.1 | 1.0 | 0.8 | 0.5 | 2.4 | 1.6 | 2.0 | 2.1 | 2.1 | 4.2 | 1.3 | 3.1 | 3.2 | 0.7 | 2.8 | 0.0 | 1.6 | 0 | 3.2 | 16.9 | 12.1 | 9.9 | 22.3 | 10.3 | 18.1 | 11.8 | 12.7 | 13.0 | (0.7) | 19.7 | 4.4 | 4.2 | 2.4 | 5.6 | 9.8 | 3.0 | 0 | 0.3 | 0.8 | 1.8 | 0.9 | 0.2 | 1.3 | 0.9 | 0.6 | 0.6 | 1.9 | 0.8 | 0.8 | 0.6 | 0.2 | 0.3 | 0.5 | 2.5 | 3.3 | 0.6 | 5.8 | 2.4 | 9.9 | (2.1) | (2.6) | 5.6 | 0 | 0 |
| Other Investing Activities | (8.2) | 1.7 | 0.0 | 0 | 0 | (144.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | (0.1) | (0.0) | (0.1) | (0.1) | 0 | (7.1) | (0.1) | (0.1) | (0.1) | 0 | (0.1) | 0 | (0.3) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | (0.2) | (0.2) | 0 | (0.0) | 0 | 0 | (0.4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.6) | 0 | 0 | 0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | (0.0) | (0.1) | 0.0 | 0.1 | 0.0 | (0.1) | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | (0.1) | (0.1) | (0.1) | (0.0) | (6.3) | 0 | (10.3) | 0 | 0 | 0 | (6.0) | 0 |
| Investing Cash Flow | (7.8) | (8.1) | (12.1) | (11.8) | (10.1) | (173.4) | 19.6 | 19.6 | (3.4) | (1.7) | (1.6) | 4.8 | 6.8 | (1.8) | (2.0) | (1.4) | (0.6) | (0.9) | (1.1) | (0.9) | (0.6) | (1.3) | (1.3) | (0.3) | (0.5) | (65.2) | (0.7) | (0.9) | 1.2 | (0.1) | 4.9 | (0.1) | 1.9 | (0.5) | (17.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.4) | 1.3 | 3.3 | (0.7) | (0.4) | 0.1 | (0.3) | (0.1) | 1.6 | 2.0 | (0.1) | 2.5 | (0.0) | 2.0 | 0.1 | 0.5 | (1.7) | (0.1) | (0.3) | (1.0) | (1.9) | 8.9 | 11.7 | (8.4) | 8.5 | (1.3) | (0.1) | (4.9) | 5.3 | (3.7) | (3.5) | 17.3 | (0.6) | 0.4 | (1.2) | 1.7 | (0.7) | (1.0) | (35.2) | (19.2) | (4.8) | 1.8 | 0.8 | (0.5) | 0.2 | 1.0 | 0.4 | 0.1 | (0.2) | (0.6) | (0.5) | (0.6) | 0.5 | 0.0 | (1.3) | (0.7) | 2.6 | (2.0) | (0.5) | 2.4 | (0.4) | (2.2) | (2.7) | 5.3 | (6.1) | 0 |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | 2.1 | 1.3 | 3.4 | (6.8) | 7.2 | (7.9) | 3.7 | 3.7 | 93.1 | (1.2) | 0.9 | 0.1 | (1.3) | 0.3 | 0.2 | 0.9 | (1.5) | (2.0) | (1.4) | (1.4) | (1.2) | (6.3) | (0.4) | (1.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 2.7 | (2.8) | (2.8) | 0.1 | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.2) | (0.4) | (0.0) | (0.0) | (0.3) | (0.1) | (0.1) | (0.0) | 0 | (0.0) | (0.0) | (0.0) | (0.2) | (0.0) | (0.2) | (0.0) | (0.4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | (0.2) | 0 | 0 | (0.3) | (0.3) | (0.4) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.3) | (0.9) | (0.9) | (2.3) | (0.6) | (3.7) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0.0 | 86.9 | (90.3) | (90.3) | 3.4 | (1.1) | (1.1) | (1.1) | 0 | 0 | 0 | 0 | 0 | (1.0) | (1.0) | (1.0) | (1.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 0 | 0 | 0 | 0 | (66.5) | 109.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.2 | (0.5) | 78.8 | 0 | 0.2 | (0.2) | 0.3 | 0.0 | (0.5) | 0.2 | 0.0 | 16.1 | (1.2) | (0.6) | 2.5 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 0.1 | 0.1 | 0.2 | (0.0) | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | (0.2) | 0.0 | 0 | 4.3 | (0.3) | (0.4) | (0.1) | (1.2) | (8.3) | (2.2) | (1.0) | (0.0) | (0.1) | 12.7 | (0.3) | (0.7) | 0.2 | (2.3) | (0.6) | (3.6) | (1.2) | (0.0) | 0.0 | 0.2 | 0.0 | 64.3 | (0.0) | (0.2) | 0.2 | 0.5 | 0.0 | 0.2 | 1.4 | 0.3 | 0.2 | 0.3 | 0.1 | 1.0 | (0.0) | 0.1 | 0.0 | 6.3 | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | 14 |
| Financing Cash Flow | 2.1 | 1.3 | 3.4 | (6.8) | 8.2 | 129.9 | (89.5) | (89.5) | 96.5 | (2.4) | (0.3) | (1.1) | (1.4) | 0.2 | 0.2 | 0.9 | (1.7) | (3.5) | (2.3) | (2.3) | 24.3 | (6.3) | (0.5) | 3.3 | (0.5) | 78.8 | (0.0) | 0.2 | (0.2) | 0.3 | 0.0 | (0.5) | 0.2 | 0.0 | 16.1 | (1.2) | (0.6) | 2.5 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 1.7 | 0.1 | 0.1 | 0.2 | (0.0) | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | (0.2) | 0.0 | 0 | 4.3 | (0.3) | (0.4) | (0.1) | (1.2) | (8.3) | (2.2) | (1.0) | (0.0) | (0.1) | 12.7 | (0.3) | (0.7) | 0.2 | (2.3) | (0.6) | (3.6) | (1.2) | (0.0) | 0.0 | 0.2 | 0.0 | 64.3 | (0.0) | (0.2) | 0.2 | 0.5 | 0.0 | 0.2 | 1.4 | 0.3 | 0.2 | 0.3 | 0.1 | 1.0 | (0.0) | 0.1 | 0.0 | 6.3 | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | 14 |
| Cash Position | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | 5.0 | 3.4 | (3.2) | (13.1) | 10.1 | (50.4) | (78.3) | (78.3) | 90.3 | (0.3) | (2.4) | 4.0 | 7.1 | 1.0 | (1) | (2.9) | (5.9) | (7.4) | (6.0) | (1.1) | 22.8 | (3.0) | (0.4) | 4.9 | 0.2 | 10.8 | (2.5) | (1.4) | (0.6) | (1.4) | 8.1 | (1.2) | (0.6) | (0.4) | (2.9) | 1.8 | 1.7 | 1.4 | (0.6) | 0.1 | (0.3) | 0.2 | 1.0 | (0.0) | (2.6) | 1.2 | (2.4) | 1.2 | (0.7) | 2.3 | 1.0 | (0.4) | 2.1 | (3.0) | (0.0) | (0.1) | (3.7) | (4.4) | 4.1 | (2.4) | (3.4) | (1.6) | 9.3 | 0.8 | (13.5) | 5.0 | (3.9) | (0.4) | 6.3 | 5.8 | (5.7) | (4.1) | 11.4 | 1.4 | (5.0) | (3.0) | 2.0 | 0.5 | (1.5) | (36.0) | 44.6 | (3.1) | (0.9) | 1.1 | (3.4) | 3.5 | 0.2 | 1.7 | (0.2) | 0.5 | (0.6) | 0.3 | (0.8) | (0.0) | (1.2) | (1.9) | 4.4 | 2.0 | (2.5) | (1.1) | 1.0 | (1.8) | (3.7) | (3.7) | 5.2 | (7.3) | 13.3 |
| Cash at Beginning | 35.9 | 32.5 | 35.6 | 48.8 | 38.6 | 89.0 | 109.7 | 109.7 | 19.3 | 19.6 | 22.0 | 18.0 | 18.0 | 17.0 | 18.0 | 20.9 | 26.8 | 34.1 | 40.2 | 41.3 | 18.4 | 21.4 | 21.8 | 16.9 | 16.7 | 5.9 | 8.4 | 9.8 | 10.5 | 11.8 | 3.7 | 4.9 | 5.4 | 5.5 | 8.4 | 6.7 | 5.0 | 3.6 | 4.2 | 4.1 | 4.5 | 4.3 | 3.3 | 3.4 | 6.0 | 4.8 | 7.1 | 5.9 | 6.6 | 4.2 | 3.3 | 3.7 | 1.6 | 4.6 | 4.6 | 4.7 | 8.4 | 12.8 | 8.7 | 11.0 | 14.5 | 16.0 | 6.8 | 6.0 | 19.5 | 14.5 | 18.4 | 18.8 | 12.6 | 6.7 | 12.4 | 16.5 | 5.1 | 3.7 | 8.7 | 11.7 | 9.6 | 9.2 | 10.7 | 46.7 | 2.1 | 5.3 | 6.1 | 5.1 | 8.4 | 4.9 | 4.7 | 3.0 | 3.2 | 2.6 | 3.3 | 2.9 | 3.8 | 3.8 | 5.0 | 6.9 | 2.4 | 0.5 | 3.0 | 4.1 | 3.1 | 4.9 | 8.6 | 12.2 | 7.0 | 14.3 | 1 |
| Cash at End | 40.8 | 35.9 | 32.5 | 35.6 | 48.8 | 38.6 | 31.4 | 31.4 | 109.7 | 19.3 | 19.6 | 22.0 | 25.1 | 18.0 | 17.0 | 18.0 | 20.9 | 26.8 | 34.1 | 40.2 | 41.3 | 18.4 | 21.4 | 21.8 | 16.9 | 16.7 | 5.9 | 8.4 | 9.8 | 10.5 | 11.8 | 3.7 | 4.9 | 5.1 | 5.5 | 8.4 | 6.7 | 5.0 | 3.6 | 4.2 | 4.1 | 4.5 | 4.3 | 3.3 | 3.4 | 6.0 | 4.8 | 7.1 | 5.9 | 6.6 | 4.2 | 3.3 | 3.7 | 1.6 | 4.6 | 4.6 | 4.7 | 8.4 | 12.8 | 8.7 | 11.0 | 14.5 | 16.0 | 6.8 | 6.0 | 19.5 | 14.5 | 18.4 | 18.8 | 12.6 | 6.7 | 12.4 | 16.5 | 5.1 | 3.7 | 8.7 | 11.7 | 9.6 | 9.2 | 10.7 | 46.7 | 2.1 | 5.3 | 6.1 | 5.1 | 8.4 | 4.9 | 4.7 | 3.0 | 3.2 | 2.6 | 3.3 | 2.9 | 3.8 | 3.8 | 5.0 | 6.9 | 2.4 | 0.5 | 3.0 | 4.1 | 3.1 | 4.9 | 8.6 | 12.2 | 7.0 | 14.3 |
| Free Cash Flow | 6.1 | 4.9 | (6.6) | (7.1) | 10.1 | (12.2) | (15.5) | (15.5) | (2.5) | 3.8 | (0.4) | (2.4) | (0.0) | 0.7 | (1.0) | (2.0) | (2.7) | (4.6) | (5.5) | 1.6 | 0.2 | 2.3 | (0.4) | 1.3 | 2.3 | (3.5) | (2.1) | (0.8) | (1.9) | (1.6) | 3.1 | (0.9) | (2.5) | (0.2) | (1.8) | 3.2 | 2.3 | (1.3) | (1.4) | 0.0 | (0.3) | 0.3 | (0.9) | (5.9) | (2.6) | 1.5 | (2.7) | 1.2 | (0.7) | 0.5 | (1.5) | (0.4) | (0.3) | (3.2) | (2.0) | 0.0 | (4.3) | (3.0) | (0.2) | (1.7) | (2.0) | 0.3 | 1.1 | (3.0) | (3.4) | (2.5) | (2.7) | (0.3) | (1.8) | 0.7 | (1.4) | (0.8) | (3.6) | 2.4 | (1.9) | (0.7) | 0.3 | 1.0 | (0.9) | (1.0) | (0.9) | 1.6 | (2.5) | (0.1) | (3.6) | 3.0 | (1.0) | (0.2) | (0.7) | 0.5 | (0.6) | 0.7 | (1.3) | (0.5) | (1.6) | (0.7) | (1.3) | (0.7) | (0.5) | (0.6) | (1.4) | (1.4) | (1.6) | (1.0) | (0.3) | (1.3) | (0.7) |
| Key Metrics | 2026 Q4 | 2026 Q3 | 2026 Q2 | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 114.5 | 113.5 | 111.7 | 104.1 | 103.6 | 106.4 | 77.0 | 75.4 | 34.2 | 34.5 | 77.0 | 75.4 | 32.8 | 33.9 | 34.3 | 34.6 | 33.2 | 34.4 | 29.2 | 33.5 | 29.0 | 29.4 | 27.6 | 25.8 | 30.8 | 35.1 | 16.9 | 16.3 | 13.6 | 11.5 | 13.4 | 14.8 | 13.4 | 11.2 | 11.1 | 10.7 | 8.0 | 9.2 | 8.2 | 8.9 | 10.5 | 10.2 | 10.6 | 9.9 | 11.1 | 12.7 | 11.7 | 11.4 | 9.7 | 11.4 | 11.2 | 9.4 | 8.0 | 10.7 | 15.5 | 8.7 | 9.8 | 11.8 | 11.3 | 8.3 | 7.8 | 7.2 | 6.5 | 6.0 | 6.1 | 2.9 | 1.8 | 2.7 | 2.9 | 7.9 | 9.3 | 5.5 | 4.3 | 3.7 | 6.5 | 2.2 | 4.6 | 3.9 | 8.1 | 6.4 | 6.4 | 6.0 | 5.7 | 4.2 | 3.0 | 4.0 | 3.3 | 3.8 | 2.7 | 2.5 | 1.7 | 2.1 | 1.6 | 2.0 | 1.5 | 1.2 | 0.8 | 0.3 | 0.2 | 0.1 | 0.3 | 0.1 | 0.2 | 0.3 | 0.3 | 1.4 | 1.7 | 1.5 | 1 |
| Gross Profit | 64.7 | 62.7 | 62.6 | 56.5 | 54.8 | 58.8 | 41.3 | 39.6 | 14.3 | 17.4 | 41.3 | 39.6 | 16.6 | 17.2 | 17.2 | 16.2 | 14.4 | 15.4 | 14.3 | 16.0 | 14.5 | 14.8 | 15.3 | 14.0 | 14.9 | 16.6 | 7.6 | 7.1 | 7.0 | 6.1 | 6.8 | 6.4 | 6.5 | 5.6 | 5.6 | 5.5 | 4.2 | 4.4 | 4.0 | 4.7 | 5.2 | 4.6 | 4.4 | 4.1 | 3.9 | 4.4 | 5.5 | 5.1 | 5.0 | 3.4 | 5.8 | 4.8 | 3.8 | 4.8 | 8.6 | 4.5 | 4.9 | 6.0 | 5.9 | 4.5 | 4.2 | 4.0 | 3.4 | 3.6 | 3.4 | 0.8 | 0.9 | 1.5 | 1.6 | 3.8 | 4.8 | 2.9 | 2.1 | 1.6 | 3.2 | 1.0 | 2.2 | 1.4 | 3.6 | 2.9 | 3.2 | 3.1 | 2.6 | 2.1 | 1.5 | 2.1 | 1.8 | 1.9 | 1.4 | 1.1 | 0.9 | 1.0 | 0.9 | 1.2 | 0.9 | 0.6 | 0.5 | 0.1 | 0.1 | 0.0 | 0.2 | (0.2) | 0.2 | 0.2 | 0.2 | 0.7 | 0.8 | 0.6 | 1 |
| Operating Income | 11.0 | 6.3 | 4.2 | (2.0) | (7.0) | (1.2) | 0.6 | (18.2) | (18.7) | (3.9) | 0.6 | (18.2) | (2.1) | (0.4) | (2.1) | (2.3) | (3.7) | (3.5) | (2.1) | (0.2) | (1.9) | (0.1) | 0.8 | (0.7) | (3.4) | (2.9) | (2.1) | (2.6) | (2.2) | (2.8) | (0.8) | (1.1) | (1.0) | (1.2) | (0.5) | (0.5) | (1.9) | (2.1) | (2.1) | (1.5) | (0.7) | (1.0) | (2.0) | (3.2) | (4.0) | (4.7) | (2.6) | (1.9) | (3.0) | (3.3) | (0.2) | (1.9) | (2.8) | (1.9) | 2.0 | (2.2) | (1.8) | (0.4) | (0.6) | (2.1) | (1.8) | (2.8) | (2.1) | (4.2) | (4.2) | (4.7) | (3.4) | (3.0) | (3.3) | (1.3) | 0.2 | (2.1) | (2.9) | (3.3) | (1.6) | (3.4) | (2.3) | (3.6) | (0.3) | (0.6) | (0.1) | 0.4 | 0.6 | 0.3 | (0.7) | (0.1) | (0.0) | 0.2 | 0.0 | (0.3) | (0.4) | (0.3) | (0.5) | (0.0) | (0.5) | (0.5) | (0.7) | (1.3) | (1.0) | (1.0) | (1.0) | (2.2) | (1.5) | (1.1) | (0.7) | (0.1) | 0.2 | (0.1) | 1 |
| Net Income | (2.7) | (3.4) | (4.3) | (10.2) | (12.4) | (14.3) | (1.9) | (22.3) | (23.9) | (3.5) | (1.9) | (22.3) | 4.8 | (1.4) | (2.3) | (0.1) | (2.9) | (6.7) | (3.3) | (1.4) | (1.8) | (2.4) | (0.6) | (2.6) | (3.4) | (4.1) | (2.1) | (2.6) | (2.2) | (2.8) | (0.9) | (1.1) | (1.0) | (0.9) | (0.6) | (0.5) | (1.9) | (2.1) | (2.1) | (1.5) | (0.7) | (1.0) | (1.9) | (3.1) | (3.9) | (4.6) | (2.4) | (1.7) | (2.8) | (3.1) | (0.1) | (1.7) | (2.6) | (1.0) | 2.2 | (2.1) | (1.6) | (0.0) | (0.2) | (2.0) | (1.8) | (2.7) | (1.9) | (4.0) | (4.1) | (4.8) | (3.0) | (2.3) | (3.1) | (1.2) | 0.6 | (1.5) | (2.0) | (2.4) | (0.8) | (2.6) | (1.5) | (2.6) | 0.6 | 0.2 | 0.1 | 0.4 | 0.6 | 0.4 | (0.6) | 0.0 | 0.0 | 0.2 | 0.1 | (0.3) | (0.3) | (0.2) | (0.4) | 0.0 | (0.3) | (0.4) | (0.7) | (1.3) | (0.9) | (0.9) | (0.8) | (2.1) | (1.3) | (1.0) | (0.5) | 0.1 | 0.1 | 0 | 0 |
| EPS (Diluted) | -0.02 | -0.03 | -0.03 | -0.08 | -0.11 | -0.02 | -0.21 | -0.21 | -0.18 | -0.03 | -0.05 | -0.03 | 0.04 | -0.02 | -0.02 | -0.00 | -0.03 | -0.06 | -0.03 | -0.01 | -0.02 | -0.03 | -0.01 | -0.03 | -0.04 | -0.05 | -0.04 | -0.05 | -0.04 | -0.05 | -0.02 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.05 | -0.05 | -0.05 | -0.04 | -0.02 | -0.03 | -0.05 | -0.08 | -0.11 | -0.13 | -0.07 | -0.05 | -0.08 | -0.09 | -0.00 | -0.05 | -0.07 | -0.03 | 0.06 | -0.06 | -0.05 | -0.00 | -0.01 | -0.06 | -0.05 | -0.08 | -0.06 | -0.12 | -0.12 | -0.14 | -0.09 | -0.07 | -0.09 | -0.04 | 0.02 | -0.05 | -0.06 | -0.07 | -0.02 | -0.08 | -0.04 | -0.08 | 0.02 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | -0.03 | 0.00 | 0.00 | 0.01 | 0.00 | -0.01 | -0.02 | -0.01 | -0.02 | 0.00 | -0.02 | -0.02 | -0.03 | -0.07 | -0.05 | -0.05 | -0.05 | -0.12 | -0.08 | -0.06 | -0.03 | 0.01 | 0.01 | – | – |
| Balance Sheet | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 36.5 | 31.2 | 27.9 | 33.6 | 44.4 | 26.0 | 26.0 | 30.2 | 24.4 | 19.3 | 19.3 | 21.7 | 24.8 | 17.7 | 16.7 | 17.7 | 20.6 | 26.5 | 33.8 | 39.9 | 41.0 | 18.1 | 21.1 | 21.5 | 16.6 | 16.4 | 5.6 | 8.1 | 9.5 | 10.2 | 11.5 | 3.4 | 4.5 | 5.1 | 5.5 | 8.4 | 6.7 | 5.0 | 3.6 | 4.2 | 4.1 | 4.5 | 4.3 | 3.3 | 3.4 | 6.0 | 4.8 | 7.1 | 5.9 | 6.6 | 4.2 | 3.3 | 3.7 | 1.6 | 4.6 | 4.6 | 4.7 | 8.4 | 12.8 | 8.7 | 11.0 | 14.5 | 16.0 | 6.8 | 6.0 | 19.5 | 14.5 | 18.4 | 18.8 | 12.6 | 6.7 | 12.4 | 16.5 | 5.1 | 3.7 | 8.7 | 11.7 | 9.6 | 9.2 | 10.7 | 46.7 | 2.1 | 5.3 | 6.1 | 5.1 | 8.4 | 4.9 | 4.7 | 3.0 | 3.2 | 2.6 | 3.3 | 2.9 | 3.8 | 3.8 | 5.0 | 6.9 | 2.4 | 0.5 | 3.0 | 4.1 | 3.1 | 4.9 | 8.6 | 12.2 | 7.0 | 14.3 | 1 | |
| Total Assets | 955.6 | 959.5 | 936.9 | 908.7 | 910.1 | 748.3 | 748.3 | 684.9 | 308.7 | 217.7 | 216.1 | 217.3 | 222.9 | 218.1 | 220.1 | 222.8 | 225.9 | 229.9 | 228.3 | 232.8 | 231.6 | 208.4 | 214.3 | 216.9 | 215.8 | 225.5 | 63.3 | 60.4 | 62.5 | 57.8 | 60.1 | 59.9 | 60.4 | 60.9 | 63.2 | 43.8 | 44 | 44.2 | 42.4 | 43.2 | 43.2 | 44.4 | 45.6 | 46.9 | 49.3 | 52.5 | 53.1 | 54.5 | 54.5 | 55.5 | 58.8 | 57.9 | 58.2 | 60.6 | 63.3 | 56.7 | 58.3 | 62.8 | 61.2 | 55.8 | 58.5 | 60.9 | 58.2 | 59.2 | 71.0 | 70.6 | 74.3 | 77.2 | 79.2 | 69.9 | 69.1 | 69.0 | 68.6 | 74.8 | 76.0 | 79.7 | 83.0 | 84.9 | 86.1 | 84.8 | 85.0 | 19.8 | 18.5 | 16.9 | 16.3 | 17.2 | 15.8 | 16.0 | 13.9 | 13.5 | 13.4 | 13.7 | 12.9 | 12.9 | 12.7 | 12.7 | 13.2 | 7.3 | 8.1 | 8.8 | 9.8 | 11.0 | 13.0 | 14.0 | 15.0 | 15.8 | 15.9 | 2.6 | |
| Total Debt | 296.9 | 290.0 | 288.2 | 281.4 | 278.9 | 156.2 | 156.2 | 150.6 | 123.5 | 27.5 | 28.5 | 28.3 | 27.5 | 29.8 | 29.5 | 29.9 | 32.1 | 34.2 | 35.3 | 35.5 | 36.5 | 38.6 | 40.8 | 42.0 | 40.7 | 42.1 | 2.0 | 2.2 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 3.0 | 0.6 | 0 | 0 | 0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 9.5 | 11.6 | 12.6 | 12.7 | 12.7 | 0 | 0 | 0 | 0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 1.0 | 1.1 | 0.6 | 0.7 | 0.9 | 0.9 | 1.0 | 1.0 | 1.1 | 1.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0.1 | |
| Stockholders' Equity | 475.5 | 485.0 | 468.8 | 458.4 | 446.6 | 451.0 | 451.0 | 390.4 | 128.8 | 137.8 | 139.5 | 144.2 | 147.3 | 140.9 | 140.9 | 142.2 | 142.4 | 144.8 | 151.2 | 154.7 | 155.0 | 130.8 | 130.4 | 130.0 | 126.9 | 131.6 | 27.6 | 27.9 | 29.7 | 31.5 | 33.5 | 31.7 | 32.1 | 33.0 | 33.4 | 15.6 | 15.8 | 16.0 | 17.7 | 19.5 | 20.4 | 20.6 | 21.3 | 22.6 | 23.4 | 27.3 | 31.5 | 33.6 | 35.2 | 37.4 | 40.3 | 39.9 | 41.4 | 44.0 | 44.8 | 42.1 | 44.3 | 45.6 | 45.4 | 41.0 | 43.0 | 44.7 | 47.2 | 48.7 | 52.3 | 55.9 | 60.2 | 62.7 | 64.5 | 67.1 | 65.8 | 66.1 | 67.1 | 71.7 | 73.8 | 77.3 | 80.5 | 81.3 | 82.6 | 80.9 | 80.0 | 15.2 | 14.7 | 13.7 | 13.0 | 13.6 | 13.5 | 13.1 | 11.4 | 11.0 | 11.0 | 11 | 11.1 | 11.4 | 11.4 | 11.7 | 12.1 | 6.5 | 7.7 | 8.6 | 9.5 | 10.2 | 12.3 | 13.6 | 14.6 | 15.1 | 15 | 1 | |
| Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 10.0 | 10.2 | 5.5 | 4.7 | 13.5 | (6.1) | (7.6) | (7.6) | (4.6) | 4.6 | (1.6) | 1.3 | 1.8 | 2.5 | 1.0 | (0.6) | (2.1) | (3.8) | (4.5) | 2.4 | 0.8 | 3.6 | 0.9 | 1.7 | 2.8 | (3.0) | (2.0) | (0.7) | (1.6) | (1.5) | 3.1 | (0.8) | (2.5) | 0.0 | (1.8) | 3.3 | 2.3 | (1.2) | (1.3) | 0.1 | (0.1) | 0.6 | (0.5) | (5.2) | (1.9) | 1.6 | (2.7) | 1.5 | (0.7) | 0.7 | (1.4) | (0.3) | (0.2) | (3.1) | (2.0) | 0.1 | (4.1) | (2.8) | (0.1) | (1.7) | (2.0) | 0.4 | 1.5 | (2.6) | (2.9) | (2.5) | (2.6) | (0.2) | (1.6) | 0.9 | (1.4) | (0.8) | (3.6) | 2.6 | (1.7) | (0.6) | 0.3 | 1.1 | (0.7) | (0.9) | (0.6) | 1.7 | (2.4) | 0.1 | (3.4) | 3.2 | (0.9) | (0.1) | (0.6) | 0.6 | (0.3) | 0.8 | (1.2) | (0.5) | (1.4) | (0.6) | (1.2) | (0.6) | (0.5) | (0.6) | (1.4) | (1.3) | (1.5) | (0.9) | (0.1) | (1.2) | (0.7) | ||
| Capital Expenditure | (3.9) | (5.3) | (12.1) | (11.8) | (3.4) | (6.2) | (7.9) | (7.9) | 2.2 | (0.8) | 1.2 | (3.8) | (1.8) | (1.7) | (2.0) | (1.4) | (0.6) | (0.9) | (1.1) | (0.9) | (0.6) | (1.3) | (1.3) | (0.4) | (0.5) | (0.5) | (0.1) | (0.2) | (0.2) | (0.1) | (0.0) | (0.1) | (0.1) | (0.2) | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.3) | (0.4) | (0.8) | (0.7) | (0.1) | (0.0) | (0.2) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.2) | (0.2) | (0.1) | (0.0) | (0.1) | (0.1) | (0.4) | (0.5) | (0.5) | (0.0) | (0.1) | (0.1) | (0.2) | (0.1) | 0.0 | (0.0) | (0.0) | (0.2) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.4) | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | (0.0) | (0.1) | (0.1) | (0.1) | (0.2) | (0.0) | (0.0) | (0.0) | (0.2) | (0.1) | (0.1) | (0.1) | 0 | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | (0.2) | (0.1) | 0 | ||
| Free Cash Flow | 6.1 | 4.9 | (6.6) | (7.1) | 10.1 | (12.2) | (15.5) | (15.5) | (2.5) | 3.8 | (0.4) | (2.4) | (0.0) | 0.7 | (1.0) | (2.0) | (2.7) | (4.6) | (5.5) | 1.6 | 0.2 | 2.3 | (0.4) | 1.3 | 2.3 | (3.5) | (2.1) | (0.8) | (1.9) | (1.6) | 3.1 | (0.9) | (2.5) | (0.2) | (1.8) | 3.2 | 2.3 | (1.3) | (1.4) | 0.0 | (0.3) | 0.3 | (0.9) | (5.9) | (2.6) | 1.5 | (2.7) | 1.2 | (0.7) | 0.5 | (1.5) | (0.4) | (0.3) | (3.2) | (2.0) | 0.0 | (4.3) | (3.0) | (0.2) | (1.7) | (2.0) | 0.3 | 1.1 | (3.0) | (3.4) | (2.5) | (2.7) | (0.3) | (1.8) | 0.7 | (1.4) | (0.8) | (3.6) | 2.4 | (1.9) | (0.7) | 0.3 | 1.0 | (0.9) | (1.0) | (0.9) | 1.6 | (2.5) | (0.1) | (3.6) | 3.0 | (1.0) | (0.2) | (0.7) | 0.5 | (0.6) | 0.7 | (1.3) | (0.5) | (1.6) | (0.7) | (1.3) | (0.7) | (0.5) | (0.6) | (1.4) | (1.4) | (1.6) | (1.0) | (0.3) | (1.3) | (0.7) | ||