Accuray Incorporated logo ARAY - Accuray Incorporated

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY 0
BUY 8
HOLD 4
SELL 1
STRONG
SELL 0
| PRICE TARGET: $2.00 DETAILS
HIGH: $2.00
LOW: $2.00
MEDIAN: $2.00
CONSENSUS: $2.00
UPSIDE: 551.68%
Annual Quarterly
Metric 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 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
Revenue
Revenue 104.8 102.2 93.9 127.5 113.2 116.2 101.5 134.3 101.1 107.2 103.9 118.3 118.1 114.8 96.5 110.0 96.2 116.3 107.4 110.9 102.6 97.5 85.3 95.0 99.5 98.8 89.6 117.4 103.2 102.3 95.8 113.8 99.8 100.3 91.0 112.1 97.3 87.5 86.5 95.0 105.3 101.8 97.5 98.2 82.4 102 97.1 93.6 76.6 84.9 70.5 77.8 82.7 100.5 101.8 106.4 100.5 75.2 54.7 54.2 38.1 61.8 51.9 57.3 50.6 58.8 61.3 57.6 55.9 50.9 58.8 52.0 48.6 44.0 37.3 26.3 32.8 16.3 16.3 16.3 3.9 5.6 5.6 5.6 5.6
Cost of Revenue 79.6 78.2 67.4 88.6 81.6 74.3 67.1 95.8 72.1 71.3 64.4 80.6 79.3 71.8 61.9 67.0 61.4 73.6 67.9 67.2 63.0 56.6 49.9 55.2 60.4 60.9 56.6 71.5 62.8 63.9 58.0 65.8 63.6 61.0 52.8 68.9 61.9 56.1 55.2 57.7 60.3 61.3 58.9 59.7 54.6 63.6 57.4 55.5 50.2 57.6 50.5 51.2 59.1 64.0 65.7 66.2 76.0 43.0 27.4 24.8 19.8 30.7 26.6 31.4 29.0 31.7 30.9 28.2 27.4 24.0 32.5 24.2 22.7 19.1 16.2 11.6 13.5 0 0 0 0 0 0 0 0
Gross Profit 25.3 24.1 26.5 39.0 31.6 41.9 34.5 38.5 29.1 35.9 39.5 37.7 38.7 43.0 34.6 43.0 34.8 42.6 39.5 43.7 39.5 40.8 35.4 39.7 39.1 37.9 32.9 45.9 40.5 38.4 37.9 48.0 36.2 39.4 38.1 43.2 35.4 31.4 31.3 37.3 44.9 40.5 38.7 38.5 27.8 38.4 39.7 38.2 26.5 27.3 20.1 26.6 23.7 36.5 36.1 40.2 24.4 32.2 27.3 29.5 18.2 31.1 25.4 26.0 21.6 27.1 30.4 29.4 28.4 26.9 26.3 27.9 25.9 24.9 21.1 14.7 19.3 16.3 16.3 16.3 3.9 5.6 5.6 5.6 5.6
Operating Expenses
R&D Expenses 8.2 10.7 11.4 11.5 10.7 13.6 12.1 9.5 10.9 15.3 14.0 14.2 14.2 14.6 14.1 14.6 14.1 14.7 14.4 15.4 13.3 12.0 12.1 12.2 11.2 13.1 13.3 16.1 12.9 13.6 13.9 14.6 13.9 14.7 14.1 13.3 12.5 11.9 12.2 14.2 13.3 14.8 12.8 13.9 14.1 13.6 13.8 13.4 12.9 14.7 15.7 17.2 20.2 22.9 23.8 19.9 20.6 15.0 9.3 9.3 8.0 8.4 7.7 7.8 7.7 9.2 9.3 8.8 8.8 8.4 8.6 8.1 7.7 7.5 7.0 6.1 6.2 0 0 0 0 0 0 0 0
SG&A Expenses 19.7 18.9 26.5 23.3 19.9 23.5 24.5 22.1 22.7 24.6 23.3 23.9 22.2 25.6 22.7 26.4 21.0 23.9 22.7 24.2 21.8 20.7 17.8 22.3 20 21.2 23.9 26.6 24.7 25.6 28.7 30.3 26.2 25.7 26.1 27.1 24.2 24.3 25.7 26.1 26.2 27.1 24.7 28.2 28.9 29.5 26.4 25.5 25.8 25.3 29.4 31.7 26.2 30.3 26.7 27.7 28.6 42.5 18.5 16.5 16.3 16.7 14.9 20.5 17.6 17.6 20.2 20.0 23.9 19.1 18.7 19.1 18.1 17.8 15.9 15.9 12.1 0 0 0 0 0 0 0 0
Other Expenses 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (86.4) 24 19 0 (47.3) 0 0 0
Operating Expenses 27.8 29.6 37.9 34.7 30.6 37.2 36.6 31.6 33.6 39.9 37.3 38.1 36.4 40.3 36.8 41.0 35.1 38.6 37.1 39.6 35.1 32.6 29.9 34.5 31.2 34.3 37.2 42.7 37.6 39.2 42.6 44.9 40.1 40.4 40.2 40.4 36.7 36.2 37.9 40.3 39.5 41.9 37.5 42.1 43.1 43.1 40.2 38.9 38.8 40.0 45.1 48.9 46.4 53.1 50.4 47.6 49.1 57.5 27.8 25.8 24.4 25.1 22.6 28.3 25.2 26.8 29.5 28.8 32.7 27.5 27.4 27.3 25.8 25.3 22.9 22.0 18.3 (86.4) 24 19 0 (47.3) 0 0 0
Operating Income
Operating Income (2.5) (5.5) (11.3) 4.2 1.0 4.7 (2.1) 6.8 (4.6) (4.0) 2.2 (0.5) 2.3 2.7 (2.2) 2.0 (0.3) 4.0 2.4 4.1 4.4 8.2 5.5 5.2 8.0 3.6 (4.3) 3.3 2.9 (0.9) (4.7) 3.1 (3.8) (1.0) (2.1) 2.8 (1.3) (4.8) (6.5) (3.0) 5.4 (1.5) 1.2 (3.6) (15.3) (4.7) (0.5) (0.7) (12.3) (12.7) (25.0) (22.3) (34.9) (16.7) (14.3) (7.3) (24.7) (25.3) (0.5) 3.7 (6.1) 6.0 2.8 (2.3) (3.6) 0.3 0.9 0.6 (4.2) (0.6) (1.1) 0.6 0.1 (0.4) (1.8) (7.3) 1.0 (70.0) 16.3 16.3 3.9 (41.7) 5.6 5.6 5.6
Interest Expense 8.4 7.7 8.1 4.2 14.6 2.9 3.0 2.9 2.9 2.9 2.9 3.0 2.7 2.6 2.3 0 2.0 2.1 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 0 0 0 0 0 0 0 0 0
Interest Income 0.2 0 0.3 0.3 0.3 0.3 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 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.5 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Profitability
EBITDA (0.8) (3.3) (10.3) 7.9 3.6 7.6 1.1 8.3 (1.4) (4.3) 3.1 2.1 4.9 3.0 (1.7) 1.3 2.7 4.2 2.9 (4.3) 6.0 9.9 7.1 18.4 9.8 5.5 (2.4) 7.7 4.8 1.2 (2.6) 4.7 (1.4) 1.5 0.5 5.6 3.3 (0.2) (1.9) (3.0) 5.4 1.7 1.2 1.4 (10.3) 0.4 4.5 4.4 (6.8) (6.8) (19.1) (16.2) (12.8) (13.6) (4.7) 2.8 (16.4) (19.9) 1.0 3.7 (4.7) 7.6 2.8 (0.2) (1.8) 5.1 0.9 0.6 (2.6) 1.1 1.0 0.6 0.1 1.4 (0.1) (5.9) 2.3 (70.0) 16.3 16.3 3.9 (41.7) 5.6 5.6 5.6
EBIT (2.9) (5.5) (13.2) 6.3 2.0 6.1 (0.4) 6.8 (3.0) (5.8) 1.9 1.0 3.8 1.8 (2.9) 0.0 1.3 2.7 1.4 (5.8) 4.4 8.2 5.5 16.5 8.0 3.6 (4.3) 3.3 2.9 (0.9) (4.7) 3.1 (3.8) (1.0) (2.1) 2.8 (1.3) (4.8) (6.5) (3.8) 5.4 (3.6) 1.2 (3.6) (15.3) (4.6) (0.5) (0.7) (12.3) (15.5) (25.0) (22.3) (20.6) (21.7) (12.7) (5.5) (24.7) (23.0) (0.5) 3.7 (6.1) 6.0 2.8 (2.3) (3.6) 3.4 0.9 0.6 (4.2) (0.6) (1.1) 0.6 0.1 (0.4) (1.8) (7.3) 1.0 (70.0) 16.3 16.3 3.9 (41.7) 5.6 5.6 5.6
Income Before Tax (11.3) (13.2) (21.2) 2.1 (0.8) 3.2 (3.3) 3.9 (5.9) (8.7) (1.0) (2.0) 1.1 (0.8) (5.1) (1.4) (0.6) 0.7 (0.6) (10.7) 0.3 5.1 0.7 0.1 2.9 11.4 (8.7) (0.5) (0.9) (4.2) (8.7) (1.4) (8.3) (4.8) (8.6) (4.9) (4.2) (8.9) (10.6) (7.1) 1.5 (5.5) (2.4) (9.1) (20.7) (9.3) (3.8) (4.5) (14.7) (17.0) (30.6) (24.8) (35.6) (21.2) (15.3) (11.8) (27.5) (25.3) (0.5) 4.4 (4.5) 5.3 2.5 (1.9) (3.1) 1.0 1.4 1.4 (3.1) 0.5 0.3 2.8 2.8 1.8 (0.7) (7.2) 1.1 0 0 0 0 0 0 0 0
Income Tax Expense 0.5 0.6 0.5 0.9 0.5 0.7 0.6 0.5 0.4 0.9 1.9 0.6 0.5 1.0 0.3 2.0 0.4 0.5 0.4 0.4 0.7 0.3 0.3 0.3 0.3 0.7 0.6 0.9 0.2 0.5 0.5 (0.4) 0.6 (0.0) 0.8 0.4 0.8 0.4 (0.6) 0.1 0.7 0.1 0.5 0.9 0.9 0.5 0.9 0.9 0.8 1.7 0.6 0.7 0.6 0.4 1.2 0.4 0.5 0.1 0.7 0.3 0.1 0.3 0.3 (0.7) 0.1 (0.3) 0.2 0.0 0.1 0.3 (0.3) 0.4 0.5 1.3 0.1 0.1 0 7.8 7.8 7.8 10.2 6.3 6.3 6.3 6.3
Net Income (11.8) (13.8) (21.7) 1.1 (1.3) 2.5 (4.0) 3.4 (6.3) (9.6) (3.0) (2.6) 0.6 (1.9) (5.4) (3.5) (1.0) 0.2 (1.0) (11.1) (0.4) 4.8 0.4 (0.2) 2.6 10.7 (9.4) (1.4) (1.2) (4.6) (9.2) (0.9) (8.9) (4.7) (9.4) (5.3) (5.0) (9.4) (9.9) (7.2) 0.8 (5.6) (3.0) (10.0) (21.6) (9.8) (4.7) (5.4) (15.5) (18.7) (31.2) (29.2) (24.1) (20.3) (14.9) (10.4) (26.5) (25.0) (1.2) 4.1 (4.6) 5.0 2.3 (1.2) (3.3) 1.2 1.2 1.4 (3.2) 0.2 0.6 2.3 2.3 0.5 (0.8) (7.3) 2.0 (7.8) (7.8) (7.8) (10.2) (6.3) (6.3) (6.3) (6.3)
Per Share Data
EPS (Basic) -0.09 -0.11 -0.18 0.01 -0.01 0.03 -0.04 0.03 -0.06 -0.10 -0.03 -0.03 0.01 -0.02 -0.06 -0.04 -0.01 0.00 -0.01 -0.12 -0.00 0.05 0.00 -0.01 0.03 0.12 -0.11 -0.02 -0.01 -0.05 -0.11 -0.01 -0.10 -0.06 -0.11 -0.06 -0.06 -0.11 -0.12 -0.09 0.01 -0.07 -0.04 -0.13 -0.28 -0.13 -0.06 -0.07 -0.21 -0.25 -0.42 -0.40 -0.34 -0.28 -0.21 -0.15 -0.38 -0.36 -0.02 0.07 -0.08 0.09 0.04 -0.02 -0.06 0.02 0.02 0.02 -0.06 0.00 0.01 0.04 0.04 0.01 -0.02 -0.45 0.05 -0.19 -0.49 -0.49 -0.65 -0.40 -0.44 -0.44 -0.44
EPS (Diluted) -0.09 -0.11 -0.18 0.01 -0.01 0.02 -0.04 0.03 -0.06 -0.10 -0.03 -0.03 0.01 -0.02 -0.06 -0.04 -0.01 0.00 -0.01 -0.12 -0.00 0.05 0.00 -0.01 0.03 0.12 -0.11 -0.02 -0.01 -0.05 -0.11 -0.01 -0.10 -0.06 -0.11 -0.06 -0.06 -0.11 -0.12 -0.09 0.01 -0.07 -0.04 -0.13 -0.28 -0.13 -0.06 -0.07 -0.21 -0.25 -0.42 -0.40 -0.34 -0.28 -0.21 -0.15 -0.38 -0.36 -0.02 0.07 -0.08 0.09 0.04 -0.02 -0.06 0.02 0.02 0.02 -0.06 0.00 0.01 0.04 0.04 0.01 -0.02 -0.45 0.04 -0.16 -0.49 -0.49 -0.65 -0.40 -0.44 -0.44 -0.44
Shares Outstanding 124.3 120.0 118.9 106.7 102.8 101.4 100.2 99.6 99.2 97.8 96.6 95.9 95.5 94.6 90.8 93.0 92.8 91.8 90.8 91.4 93.1 92.0 91.2 90.7 90.5 89.5 85.1 88.2 88.0 87.2 86.5 85.7 85.5 84.6 83.7 83.2 82.9 82.3 81.6 80.2 80.9 79.0 78.7 77.9 77.3 75.5 76.4 75.3 74.7 73.9 74.0 72.9 72.0 71.5 71.1 70.7 70.3 70.3 60.0 59.3 58.7 58.2 57.9 57.4 56.7 56.2 55.7 55.1 54.6 54.5 54.9 54.7 54.0 54.0 37.0 16.2 41.4 41.4 16.0 16.0 15.8 15.8 14.3 14.3 14.3
Metric 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 2010 Q2 2010 Q1 2009 Q4 2009 Q2 2009 Q1 2007 Q3
Current Assets
Cash & Cash Equivalents 38.1 41.3 63.9 57.4 77.8 62.6 59.2 68.6 60.5 72.8 76.9 89.4 89.1 67.7 81.0 88.7 97.8 123.2 104.7 116.4 126.3 107.3 90.0 107.6 89.7 96.4 80.9 76.8 62.5 59.4 68.5 83.1 70.4 79.5 67.9 72.1 60.2 69.5 83.6 119.8 79.2 39.5 33.3 36.8 29.4 27.2 193.4
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 0 0 0.9 24.5 23.9 23.9 23.9 38.9 40.8 47.2 70.7 96.5 69.0 64.6 80.2 91.5 0
Net Receivables 80.6 61.0 61.4 97.9 89.0 94.8 92.8 98.9 78.1 84.7 77.4 87.3 77.3 89.2 77.0 101.5 89.3 81.9 94.0 85.4 69.9 65.4 75.0 90.6 102.7 87.7 104.7 111.9 99.8 86.3 66.4 66.0 81.8 80.9 69.7 72.8 87.1 71.7 56.9 56.8 89.3 37.4 30.3 36.4 40.9 25.0 15.3
Inventory 156.6 151.0 155.5 141.0 146.4 148.8 154.9 138.3 159.6 155.2 150.0 145.2 150.6 155.7 152.6 142.3 137.5 123.7 126.5 125.9 136.9 138.7 141.0 134.4 136.3 131.3 129.2 120.8 124.4 119.5 117.7 108.5 115.9 113.8 113.4 105.1 116.6 116.9 117.4 116.0 117.1 25.3 25.7 28.9 24.1 26.6 14.7
Other Current Assets 6.5 39.2 7.5 11.2 8.5 8.2 22.7 7.2 5.4 6.1 16.2 4.6 25.9 0.8 0.4 6.8 0.6 1.6 3.0 3.6 5.3 11.3 8.3 3.7 2.0 2.8 6.5 10.7 2.5 5.5 2.2 11.0 4.8 4.4 5.0 16.2 4.9 5.3 5.5 5.8 9.7 16.6 19.7 19.5 22.5 28.9 25.1
Total Current Assets 293.2 292.4 301.3 317.5 333.5 325.9 329.5 323.2 313.9 331.2 334.1 338.0 342.9 336.9 335.3 350.9 347.2 351.3 350.5 352.8 359.4 344.9 332.5 357.5 352.0 338.5 341.2 344.1 310.4 289.2 271.9 284.2 290.5 318.7 296.9 309.0 310.3 316.7 318.8 361.7 380.6 224.3 185.9 192.5 206.0 206.9 254.4
Non-Current Assets
Property, Plant & Equipment 57.9 60.1 61.1 61.8 61.1 58.6 58.5 58.5 54.5 49.0 49.3 46.8 36.1 36.5 37.7 29.5 30.1 31.6 33.5 34.9 36.4 39.9 41.9 44.0 46.4 48.1 45.5 17.1 20.3 21.1 23.1 23.7 24.5 22.6 21.7 23.1 23.4 25.0 26.6 27.9 29.1 12.5 14.1 15.1 16.2 16.8 24.7
Goodwill 57.9 57.8 57.8 57.8 57.7 57.6 57.8 57.7 57.7 57.8 57.7 57.7 57.8 57.8 57.7 57.8 58 58.0 58.0 58.0 57.9 58.0 57.8 57.7 57.7 57.7 57.7 57.8 57.8 57.8 57.8 57.9 58.0 57.9 57.9 57.8 57.7 57.7 57.8 57.8 57.9 4.5 4.5 4.5 4.5 4.5 4.5
Intangible Assets 0 0 12.3 0.0 0.0 0.0 0.0 0.1 0.1 0.1 0.2 0.2 0.3 0.3 0.2 0.2 0.3 0.3 0.4 0.4 0.5 0.5 0.6 0.7 0.7 0.6 0.6 0.7 0.7 0.8 0.8 0.8 0.9 0.9 0.9 1.0 1.6 3.6 5.6 7.6 9.6 0.5 0.6 0.7 0.8 0.9 1.3
Long-Term Investments 6.3 11.8 12.2 4.6 9.3 12.8 6.0 9.8 13.6 14.5 13.1 15.1 12.2 12.3 12.8 13.9 14.3 14.7 14.7 15.9 16.6 17.0 15.6 13.9 15.0 15.9 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 14.3 48.8 57.3 22.9 38.0 0
Other Non-Current Assets 31.6 25.9 11.4 27.8 22.0 22.7 21.2 18.6 21.9 8.4 22.4 20.5 26.4 25.0 22.7 20.5 19.6 19.5 18.6 18.1 16.1 17.8 16.3 17.1 18.1 18.6 18.7 18.5 16.9 17.3 15.5 12.2 13.5 13.9 16.6 15.6 23.8 12.1 13.8 14.0 12.8 1.6 1.5 1.5 58.1 52.2 36.2
Total Non-Current Assets 154.4 155.6 155.6 152.8 150.8 152.5 143.5 145.4 148.6 145.2 142.7 141.2 132.8 131.8 131.1 122.0 122.2 124.2 125.3 127.3 127.4 133.2 132.2 133.4 138.0 141.0 122.5 94.1 95.7 96.9 97.2 94.6 96.8 95.3 97.1 97.5 106.5 98.4 103.9 107.4 109.4 36.2 71.8 81.9 79.5 74.4 66.6
Total Assets 447.6 448.0 456.8 470.2 484.3 478.4 473.1 468.6 462.5 476.4 476.8 479.2 475.7 468.8 466.3 472.8 469.4 475.5 475.8 480.1 486.8 478.1 464.7 490.9 490.0 479.5 463.7 438.2 406.1 386.1 369.1 378.7 387.3 413.9 394.0 406.5 416.8 415.2 422.7 469.0 490.0 260.5 257.6 274.4 285.6 281.3 321.0
Current Liabilities
Account Payables 52.8 43.5 42.4 34.0 46.3 54.0 49.8 50.0 44.4 39.2 34.9 33.7 28.6 33.9 32.9 31.3 32.4 29.3 22.6 19.5 17.9 10.9 17.8 23.1 26.5 22.1 23.6 29.6 25.4 31.4 25.9 19.7 23.2 25.9 22.2 17.5 23.6 25.2 17.0 15.2 21.7 11.2 8.5 14.9 9.3 13.0 13.0
Short-Term Debt 11.2 19.3 12.9 12.7 7.6 7.6 7.8 7.8 7.2 6.7 6.2 5.7 5.7 5.7 5.7 8.6 8.1 7.5 3.7 3.8 18.9 12.5 6.2 0 0 0 7.1 0 0 0 0 0 0 39.5 39.2 113.0 115.7 3.5 3.5 39.9 39.3 0 0 0 0 0 0
Deferred Revenue 90.3 11.8 91.7 94.5 93.9 85.0 94.5 85.6 89.1 100.1 91.1 93.0 95.2 89.8 87.9 100.7 101.1 101.2 101.7 106.6 103.9 100.4 98.1 105.8 101.0 97.8 98.0 98.7 101.7 92.6 91.5 98.3 106.7 99.8 99.7 104.7 114.1 115.7 112.6 114.2 124.7 53.1 58.2 68.1 69.5 76.1 45.8
Other Current Liabilities 26.7 124.8 23.4 24.3 26.7 30.9 21.4 29.5 36.0 36.3 36.6 27.2 21.4 20.1 30.9 41.2 25.5 24.2 20.8 26.9 21.2 21.9 19.6 18.0 19.4 22.3 25.8 98.7 26.9 24.1 21.2 98.3 22.7 19.5 18.1 104.7 18.6 16.8 20.1 114.2 124.7 13.6 15.1 13.2 17.4 17.1 16.4
Total Current Liabilities 205.8 199.4 194.6 192.6 203.4 201.5 201.8 195.3 198.4 209.3 201.4 198.6 191.8 184.7 192.5 208.9 201.3 204.4 188.3 192.4 193.1 178.7 169.1 182.3 180.4 178.5 176.1 192.2 181.1 169.0 160.5 169.4 179.8 206.9 199.9 284.5 296.2 179.8 172.2 210.2 229.6 96.2 96.4 112.4 112.9 120.3 89.8
Non-Current Liabilities
Long-Term Debt 134.0 155.0 127.3 123.8 166.2 168.0 162.5 164.4 166.2 168.0 169.8 171.6 172.8 174.1 170.6 171.9 173.2 174.5 194.1 170.0 164.1 168.1 173.5 189.3 190.7 183.9 188.5 159.8 146.0 136.8 128.9 131.1 134.3 130.4 118.9 51.5 54.3 166.7 171.5 170.5 170.4 0 0 0 0 0 0
Deferred Tax Liabilities 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 10.0 (17.6) 15.7 13.7 6.1 6.0 7.3 7.4 5.0 4.8 4.9 4.7 4.6 5.2 3.6 3.7 6.8 6.7 7.8 7.8 8.9 9.2 7.6 7.4 6.6 6.7 6.3 9.6 8.2 10.7 9.9 8.6 11.1 10.8 10.4 10.1 10.5 10.5 9.5 11.0 10.9 4.1 4.0 0.3 17.8 16.4 76.5
Total Non-Current Liabilities 200.1 195.2 200.3 196.5 231.3 229.0 226.0 228.3 223.1 219.4 224.4 226.9 229.2 232.3 226.8 210.8 216.5 220.1 241.7 218.9 215.1 221.6 228.2 245.0 249.7 245.0 246.6 196.1 177.4 170.9 161.5 160.7 162.7 158.0 145.4 75.4 75.2 188.7 197.1 199.2 198.0 6.9 6.3 8.1 30.0 29.2 111.4
Total Liabilities 405.9 394.6 394.9 389.1 434.7 430.5 427.9 423.5 421.4 428.7 425.9 425.6 421.0 417.0 419.4 419.7 417.8 424.5 430.0 411.3 408.3 400.4 397.3 427.3 430.1 423.5 422.8 388.3 358.5 339.9 322.0 330.1 342.5 364.8 345.3 359.9 371.4 368.5 369.4 409.4 427.7 103.1 102.8 120.5 142.9 149.6 201.2
Stockholders' Equity
Common Stock 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
Retained Earnings (566.5) (554.7) (541.0) (519.3) (520.4) (519.1) (521.6) (517.7) (521.1) (514.7) (505.1) (502.1) (499.6) (500.2) (498.0) (492.5) (489.1) (488.0) (488.2) (488.0) (476.9) (476.5) (481.3) (481.7) (481.6) (484.2) (494.9) (485.5) (484.1) (483.0) (478.4) (474.3) (473.3) (464.5) (459.8) (450.4) (445.1) (440.1) (430.7) (420.8) (413.6) (125.0) (123.7) (120.5) (123.0) (124.3) (126.8)
Accumulated Other Comprehensive Income (2.7) (1.4) (2.0) (1.8) (5.2) (5.4) (2.5) (4.2) (1.9) 1.1 (1.7) 0.4 2.3 1.5 (1.2) 2.4 1.2 2.2 2.3 2.1 0.7 2.8 1.0 (0.5) (0.8) (0.2) (1.0) (0.0) 0.5 0.8 0.7 1.1 1.9 0.6 0.3 (0.1) (1.8) (2.2) (0.8) (1.0) (0.3) 0.3 0.4 0.4 0.5 (2.8) (0.0)
Total Stockholders' Equity 41.7 53.4 61.9 81.2 49.6 47.9 45.2 45.1 41.1 47.7 50.9 53.7 54.7 51.7 47.0 53.2 51.6 51.0 45.8 68.8 78.5 77.8 67.4 63.6 59.9 56 41.0 49.9 47.6 46.1 47.1 48.6 44.8 49.1 48.6 46.5 45.5 46.7 53.4 59.7 62.3 157.4 154.9 153.9 142.6 131.7 119.8
Total Liabilities & Equity 447.6 448.0 456.8 470.2 484.3 478.4 473.1 468.6 462.5 476.4 476.8 479.2 475.7 468.8 466.3 472.8 469.4 475.5 475.8 480.1 486.8 478.1 464.7 490.9 490.0 479.5 463.7 438.2 406.1 386.1 369.1 378.7 387.3 413.9 394.0 406.5 416.8 415.2 422.7 469.0 490.0 260.5 257.6 274.4 285.6 281.3 321.0
Debt Metrics
Total Debt 182.4 204.4 179.1 176.4 214.4 213.5 208.8 210.7 207.0 202.2 204.9 205.0 205.0 207.4 205.3 199.5 201.5 204.1 222.0 199.4 210.4 210.2 210.7 221.7 224.3 218.6 221.1 159.8 146.0 136.8 128.9 131.1 134.3 169.9 158.0 164.6 170.0 170.2 175.0 210.4 209.7 0 0 0 0 0 0
Net Debt 144.3 163.1 115.2 119.0 136.5 150.9 149.6 142.2 146.5 129.5 128.0 115.6 116.0 139.7 124.3 110.8 103.7 80.9 117.3 83.0 84.0 102.8 120.7 114.1 134.6 122.2 140.2 83.0 83.4 77.4 60.4 48.0 63.9 90.4 90.1 92.5 109.9 100.7 91.4 90.6 130.5 (39.5) (33.3) (36.8) (29.4) (27.2) (193.4)
Metric 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
Operating Activities
Net Income (11.8) (13.8) (21.7) 1.1 (1.3) 2.5 (4.0) 3.4 (6.3) (9.6) (3.0) (2.6) 0.6 (1.9) (5.4) (3.5) (1.0) 0.2 (1.0) (11.1) (0.4) 4.8 0.4 (0.8) 2.6 10.7 (9.4) (1.4) (1.2) (4.6) (9.2) (0.9) (8.9) (4.7) (9.4) (5.3) (5.0) (9.4) (9.9) (7.2) 0.8
Depreciation & Amortization 2.1 2.2 1.7 1.6 1.6 1.5 1.5 1.5 1.6 1.5 1.3 1.1 1.1 1.2 1.2 1.3 1.4 1.5 1.4 1.5 1.6 1.7 1.7 2.0 1.9 1.8 1.9 4.4 1.9 2.0 2.1 2.3 2.4 2.5 2.5 4.2 4.6 4.6 4.7 4.7 4.6
Stock-Based Compensation 1.4 0 2.5 2.8 2.7 2.3 2.4 2.0 2.7 2.3 2.4 0 1.6 3.1 2.9 0 2.7 0 2.5 0 2.5 0 2.2 0 0 0 1.7 2.8 2.9 1.7 3.2 3.2 3.2 3.4 2.4 3.6 3.6 2.9 3.5 3.2 3.6
Change in Working Capital (0.0) (3.8) 21.1 (18.0) 12.2 12.2 (12.2) (1.8) (8.8) 0.7 (11.9) 5.5 20.7 (21.6) 0.0 (8.1) (26.5) 27.1 (15.1) (0.8) 8.5 8.1 (8.0) 10.3 (21.9) 11.3 (21.1) (0.5) (11.9) (14.7) (19.6) 21.5 6.1 (4.0) (13.5) 15.5 (17.3) (4.6) (6.1) 17.0 (19.4)
Other Non-Cash Items 2.8 (0.6) 8.6 2.7 2.9 (16.9) 5.1 3.4 2.7 0.2 (8.7) 4.3 0.7 1.2 1.4 3.9 1.7 3.9 0.2 17.2 1.6 4.3 0.8 7.4 5.3 (7.4) 1.3 1.3 0.2 1.2 1.2 1.2 1.3 1.3 1.3 4.6 1.0 1.0 1.2 1.6 1.8
Operating Cash Flow (5.6) (16.0) 12.2 (9.7) 18.1 1.8 (7.3) 9.9 (8.1) (5.1) (8.6) 8.9 24.6 (18.0) 0.0 (4.6) (21.8) 32.6 (8.6) 6.7 15.9 18.8 (2.9) 18.8 (12.1) 16.5 (24.6) 9.1 (7.1) (13.8) (17.8) 27.9 4.2 (0.7) (13.0) 23.7 (12.7) (5.0) (6.3) 20.0 (6.7)
Investing Activities
Capital Expenditure (1.5) (1.1) (3.8) (3.4) (2.4) (0.9) (1.1) (0.5) (0.8) (1.2) (1.1) (8.0) (1.8) (1.5) (1.3) (1.4) (1.1) (0.8) (1.5) (0.9) (0.3) (0.6) (0.6) (0.8) (0.2) (1.3) (1.3) (1.1) (1.0) (0.6) (1.6) (2.0) (2.6) (1.0) (0.9) (1.7) (0.5) (1.8) (1.3) (2.2) (1.8)
Acquisitions 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 0 0 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 (5.9) 0 0 0 (6) (9.0) (11.6) (19.6)
Sales/Maturities of Investments 0 0 0 0 0 0 0 (1.6) 0 0 1.6 0 0 0 0.0 0 0 0 1.7 0 0 0 0 0 0 0 0 0 0 0 0 0.4 23.9 6 0 0 15.0 7.8 15.4 35.0 16.2
Other Investing Activities (1.0) (2.6) (1.9) (2.1) (1.5) (0.7) 0 1.6 0 0 (1.6) 0.1 (0.1) 0 (0.0) 0 0 0 (1.7) 0 0 0 0 0 0 0 0 0 0 0 0 0.1 23.9 0.1 0 (0.3) 15.0 1.8 6.4 23.3 (3.4)
Investing Cash Flow (1.5) (5.6) (3.8) (3.4) (2.4) (1.6) (1.1) (0.5) (0.8) (1.2) (1.1) (8.0) (1.9) (1.5) (1.3) (1.4) (1.1) (0.8) (1.5) (0.9) (0.3) (0.7) (0.6) (0.8) (0.4) (1.3) (1.3) (1.1) (1.0) (0.6) (1.6) (1.6) 21.3 (1.0) (0.9) (1.7) 14.5 (0.0) 5.1 21.2 (5.2)
Financing Activities
Net Debt Issuance 4.6 (0.8) (0.5) 6.5 (2) 5 (2) (1.6) (1.5) (1.5) (1.5) (1.5) (1.5) 3.3 (4.4) (1) (1) (16) (1) (7.0) 0.8 (0.1) (11.2) (2.7) 5.4 (5.9) 27.7 13.0 7.6 7.1 (3.3) (4.3) (37.2) 12.0 (2.0) (61.5) (1.2) (5.9) (36.6) (0.9) 0
Stock Repurchased 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (14.1) 0 0 0 0 0 0 (0.2) 0 0 0 0 0 0 (0.3) (0.0) (0.6) (0.1) (0.6) (0.1) 0.2 (0.2)
Dividends Paid 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 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 (0.5) (0.0) 0 (13.1) 0 (0.1) (0.2) 0 0 (0.1) 0 (0.1) 0 (0.1) 0 0 0 (0.3) 0 0 0.8 (0.3) 0 0 0 0 0 0.7 1.2 1.2 0.8 1.5 0.8 0.9 0.9 48.4 0.9 0.2 1.1 1.1 (0.2)
Financing Cash Flow 4.1 (0.3) (0.5) (5.8) (2) 5.8 (2.2) (0.7) (1.5) (0.3) (1.5) (0.5) (1.5) 4.3 (4.4) 0.1 (1) (13.5) (1) (19.9) 1.6 0.6 (11.2) (1.6) 5.4 (4.6) 27.4 13.8 8.8 8.3 (2.4) (2.8) (36.3) 12.9 (1.2) (13.1) (0.3) (5.7) (35.5) 0.2 (0.2)
Cash Position
Net Change in Cash (3.4) (22.0) 7.8 (18.1) 14.9 4.3 (9.3) 8.2 (12.3) (4.2) (12.5) 0.7 21.6 (13.3) (7.8) (9.1) (25.4) 18.2 (11.7) (13.2) 14.1 20.5 (13.1) 17.0 (7.5) 12.4 (0.3) 22.8 (0.0) (6.0) (22.2) 20.6 (9.3) 11.4 (14.4) 10.8 4.9 (14.1) (36.2) 40.6 (9.3)
Cash at Beginning 47.9 63.9 62.1 80.2 65.4 61.1 70.4 62.2 73.2 78.7 91.2 89.2 69.2 81.2 90.2 98.0 124.7 105.2 118.2 130.1 117.4 95.5 109.9 91.6 99.1 86.7 88.2 65.3 65.4 71.3 93.5 72.9 82.2 70.8 85.2 74.4 69.5 83.6 119.8 79.2 88.5
Cash at End 44.4 41.9 69.9 62.1 80.2 65.4 61.1 70.4 61.1 74.5 78.7 89.9 90.8 67.9 82.4 88.9 99.3 123.4 106.5 116.9 131.5 116.0 96.8 108.6 91.6 99.1 87.9 88.2 65.3 65.4 71.3 93.5 72.9 82.2 70.8 85.2 74.4 69.5 83.6 119.8 79.2
Free Cash Flow (7.1) (17.1) 8.4 (13.1) 15.6 0.9 (8.4) 9.4 (8.9) (6.3) (9.7) 0.8 22.8 (19.5) (1.2) (6.0) (22.8) 31.8 (10.1) 5.8 15.6 18.2 (3.4) 18.0 (12.4) 15.2 (25.9) 8.0 (8.1) (14.4) (19.4) 25.9 1.6 (1.8) (14.0) 21.9 (13.2) (6.9) (7.6) 17.8 (8.5)
Key Metrics 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 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
Income Statement
Revenue 104.8 102.2 93.9 127.5 113.2 116.2 101.5 134.3 101.1 107.2 103.9 118.3 118.1 114.8 96.5 110.0 96.2 116.3 107.4 110.9 102.6 97.5 85.3 95.0 99.5 98.8 89.6 117.4 103.2 102.3 95.8 113.8 99.8 100.3 91.0 112.1 97.3 87.5 86.5 95.0 105.3 101.8 97.5 98.2 82.4 102 97.1 93.6 76.6 84.9 70.5 77.8 82.7 100.5 101.8 106.4 100.5 75.2 54.7 54.2 38.1 61.8 51.9 57.3 50.6 58.8 61.3 57.6 55.9 50.9 58.8 52.0 48.6 44.0 37.3 26.3 32.8 16.3 16.3 16.3 3.9 5.6 5.6 5.6 5.6
Gross Profit 25.3 24.1 26.5 39.0 31.6 41.9 34.5 38.5 29.1 35.9 39.5 37.7 38.7 43.0 34.6 43.0 34.8 42.6 39.5 43.7 39.5 40.8 35.4 39.7 39.1 37.9 32.9 45.9 40.5 38.4 37.9 48.0 36.2 39.4 38.1 43.2 35.4 31.4 31.3 37.3 44.9 40.5 38.7 38.5 27.8 38.4 39.7 38.2 26.5 27.3 20.1 26.6 23.7 36.5 36.1 40.2 24.4 32.2 27.3 29.5 18.2 31.1 25.4 26.0 21.6 27.1 30.4 29.4 28.4 26.9 26.3 27.9 25.9 24.9 21.1 14.7 19.3 16.3 16.3 16.3 3.9 5.6 5.6 5.6 5.6
Operating Income (2.5) (5.5) (11.3) 4.2 1.0 4.7 (2.1) 6.8 (4.6) (4.0) 2.2 (0.5) 2.3 2.7 (2.2) 2.0 (0.3) 4.0 2.4 4.1 4.4 8.2 5.5 5.2 8.0 3.6 (4.3) 3.3 2.9 (0.9) (4.7) 3.1 (3.8) (1.0) (2.1) 2.8 (1.3) (4.8) (6.5) (3.0) 5.4 (1.5) 1.2 (3.6) (15.3) (4.7) (0.5) (0.7) (12.3) (12.7) (25.0) (22.3) (34.9) (16.7) (14.3) (7.3) (24.7) (25.3) (0.5) 3.7 (6.1) 6.0 2.8 (2.3) (3.6) 0.3 0.9 0.6 (4.2) (0.6) (1.1) 0.6 0.1 (0.4) (1.8) (7.3) 1.0 (70.0) 16.3 16.3 3.9 (41.7) 5.6 5.6 5.6
Net Income (11.8) (13.8) (21.7) 1.1 (1.3) 2.5 (4.0) 3.4 (6.3) (9.6) (3.0) (2.6) 0.6 (1.9) (5.4) (3.5) (1.0) 0.2 (1.0) (11.1) (0.4) 4.8 0.4 (0.2) 2.6 10.7 (9.4) (1.4) (1.2) (4.6) (9.2) (0.9) (8.9) (4.7) (9.4) (5.3) (5.0) (9.4) (9.9) (7.2) 0.8 (5.6) (3.0) (10.0) (21.6) (9.8) (4.7) (5.4) (15.5) (18.7) (31.2) (29.2) (24.1) (20.3) (14.9) (10.4) (26.5) (25.0) (1.2) 4.1 (4.6) 5.0 2.3 (1.2) (3.3) 1.2 1.2 1.4 (3.2) 0.2 0.6 2.3 2.3 0.5 (0.8) (7.3) 2.0 (7.8) (7.8) (7.8) (10.2) (6.3) (6.3) (6.3) (6.3)
EPS (Diluted) -0.09 -0.11 -0.18 0.01 -0.01 0.02 -0.04 0.03 -0.06 -0.10 -0.03 -0.03 0.01 -0.02 -0.06 -0.04 -0.01 0.00 -0.01 -0.12 -0.00 0.05 0.00 -0.01 0.03 0.12 -0.11 -0.02 -0.01 -0.05 -0.11 -0.01 -0.10 -0.06 -0.11 -0.06 -0.06 -0.11 -0.12 -0.09 0.01 -0.07 -0.04 -0.13 -0.28 -0.13 -0.06 -0.07 -0.21 -0.25 -0.42 -0.40 -0.34 -0.28 -0.21 -0.15 -0.38 -0.36 -0.02 0.07 -0.08 0.09 0.04 -0.02 -0.06 0.02 0.02 0.02 -0.06 0.00 0.01 0.04 0.04 0.01 -0.02 -0.45 0.04 -0.16 -0.49 -0.49 -0.65 -0.40 -0.44 -0.44 -0.44
Balance Sheet
Cash & Equivalents 38.1 41.3 63.9 57.4 77.8 62.6 59.2 68.6 60.5 72.8 76.9 89.4 89.1 67.7 81.0 88.7 97.8 123.2 104.7 116.4 126.3 107.3 90.0 107.6 89.7 96.4 80.9 76.8 62.5 59.4 68.5 83.1 70.4 79.5 67.9 72.1 60.2 69.5 83.6 119.8 79.2 39.5 33.3 36.8 29.4 27.2 193.4
Total Assets 447.6 448.0 456.8 470.2 484.3 478.4 473.1 468.6 462.5 476.4 476.8 479.2 475.7 468.8 466.3 472.8 469.4 475.5 475.8 480.1 486.8 478.1 464.7 490.9 490.0 479.5 463.7 438.2 406.1 386.1 369.1 378.7 387.3 413.9 394.0 406.5 416.8 415.2 422.7 469.0 490.0 260.5 257.6 274.4 285.6 281.3 321.0
Total Debt 182.4 204.4 179.1 176.4 214.4 213.5 208.8 210.7 207.0 202.2 204.9 205.0 205.0 207.4 205.3 199.5 201.5 204.1 222.0 199.4 210.4 210.2 210.7 221.7 224.3 218.6 221.1 159.8 146.0 136.8 128.9 131.1 134.3 169.9 158.0 164.6 170.0 170.2 175.0 210.4 209.7 0 0 0 0 0 0
Stockholders' Equity 41.7 53.4 61.9 81.2 49.6 47.9 45.2 45.1 41.1 47.7 50.9 53.7 54.7 51.7 47.0 53.2 51.6 51.0 45.8 68.8 78.5 77.8 67.4 63.6 59.9 56 41.0 49.9 47.6 46.1 47.1 48.6 44.8 49.1 48.6 46.5 45.5 46.7 53.4 59.7 62.3 157.4 154.9 153.9 142.6 131.7 119.8
Cash Flow
Operating Cash Flow (5.6) (16.0) 12.2 (9.7) 18.1 1.8 (7.3) 9.9 (8.1) (5.1) (8.6) 8.9 24.6 (18.0) 0.0 (4.6) (21.8) 32.6 (8.6) 6.7 15.9 18.8 (2.9) 18.8 (12.1) 16.5 (24.6) 9.1 (7.1) (13.8) (17.8) 27.9 4.2 (0.7) (13.0) 23.7 (12.7) (5.0) (6.3) 20.0 (6.7)
Capital Expenditure (1.5) (1.1) (3.8) (3.4) (2.4) (0.9) (1.1) (0.5) (0.8) (1.2) (1.1) (8.0) (1.8) (1.5) (1.3) (1.4) (1.1) (0.8) (1.5) (0.9) (0.3) (0.6) (0.6) (0.8) (0.2) (1.3) (1.3) (1.1) (1.0) (0.6) (1.6) (2.0) (2.6) (1.0) (0.9) (1.7) (0.5) (1.8) (1.3) (2.2) (1.8)
Free Cash Flow (7.1) (17.1) 8.4 (13.1) 15.6 0.9 (8.4) 9.4 (8.9) (6.3) (9.7) 0.8 22.8 (19.5) (1.2) (6.0) (22.8) 31.8 (10.1) 5.8 15.6 18.2 (3.4) 18.0 (12.4) 15.2 (25.9) 8.0 (8.1) (14.4) (19.4) 25.9 1.6 (1.8) (14.0) 21.9 (13.2) (6.9) (7.6) 17.8 (8.5)