ASM - Avino Silver & Gold Mines Ltd.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$9.00
DETAILS
HIGH:
$10.50
LOW:
$7.50
MEDIAN:
$9.00
CONSENSUS:
$9.00
UPSIDE:
38.67%
| Metric | 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 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 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 26.8 | 41.4 | 26.4 | 21.0 | 21.8 | 18.8 | 24.4 | 14.6 | 14.8 | 12.4 | 12.5 | 12.3 | 9.2 | 9.8 | 14.6 | 9.1 | 9.4 | 11.1 | 9.3 | 1.9 | 0 | 0.0 | 1.4 | 2.7 | 4.8 | 7.1 | 10.4 | 6.8 | 7.8 | 6.7 | 8.3 | 8.5 | 9.2 | 8.2 | 8.9 | 8.4 | 7.9 | 8.1 | 8.5 | 10.0 | 9.0 | 2.0 | 2.4 | 3.7 | 4.8 | 3.4 | 2.7 | 4.2 | 4.8 | 5.2 | 3.2 | 3.7 | 4.7 | 3.4 | 2.3 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 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 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | (0.0) | 0.1 | 0.1 | 0.1 |
| Cost of Revenue | 13.8 | 15.9 | 13.0 | 11.1 | 11.6 | 8.3 | 13.9 | 8.9 | 10.1 | 10.1 | 10.0 | 10.0 | 8.2 | 8.0 | 10.3 | 7.1 | 5.5 | 6.3 | 5.1 | 1.0 | 1.0 | 0.7 | 2.7 | 2.8 | 4.1 | 6.3 | 10.9 | 7.0 | 7.5 | 6.7 | 6.9 | 7.9 | 6.8 | 6.3 | 5.5 | 6.4 | 5.4 | 4.7 | 6.0 | 5.5 | 6.6 | 0.7 | 1.5 | 2.1 | 2.8 | 1.7 | 1.6 | 2.7 | 2.6 | 2.7 | 2.1 | 1.5 | 2.5 | 2.4 | 1.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 13.0 | 25.5 | 13.5 | 9.9 | 10.2 | 10.6 | 10.5 | 5.7 | 4.7 | 2.3 | 2.6 | 2.4 | 1.0 | 1.9 | 4.4 | 2.1 | 3.9 | 4.7 | 4.2 | 0.8 | (1.0) | (0.7) | (1.3) | (0.2) | 0.8 | 0.8 | (0.4) | (0.2) | 0.3 | 0.1 | 1.3 | 0.7 | 2.4 | 1.9 | 3.4 | 2.1 | 2.5 | 3.5 | 2.5 | 4.5 | 2.5 | 1.3 | 0.9 | 1.6 | 1.9 | 1.6 | 1.1 | 1.5 | 2.2 | 2.6 | 1.2 | 2.3 | 2.2 | 1.0 | 0.8 | 0 | 0 | 0 | (4.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 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 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | (0.0) | 0.1 | 0.1 | 0.1 |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| R&D 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 2.3 | 0 | 3.7 | 3.0 | 3.3 | 2.4 | 2.1 | 1.9 | 2.4 | 1.7 | 2.1 | 1.9 | 2.3 | 1.5 | 2.1 | 1.5 | 2.2 | 1.3 | 0.9 | 1.1 | 1.4 | 1.5 | 1.6 | 1.4 | 0.7 | 0.9 | 1.2 | 1.0 | 0.9 | 0.9 | 0.6 | 1.2 | 1.1 | 1.3 | 1.0 | 2.2 | 1.1 | 1.1 | 1.3 | 2.2 | 0.9 | 0.6 | 0.8 | 0.9 | 0.9 | 0.7 | 0.6 | 1.3 | 0.9 | 1.2 | 0.7 | 1.2 | 0.9 | 1.1 | 0.9 | 0.3 | 0.4 | 0.4 | 0.6 | 1.3 | 0.3 | 2.0 | 0.5 | 0.3 | 0.1 | 0.1 | 0.3 | 0.4 | 0.1 | 0.1 | 0.4 | 0.1 | 0.2 | 0 | 0.2 | 0.3 | 0.2 | 0.7 | 0.2 | 0.2 | 2.3 | 0.4 | 0.2 | 0.1 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Other Expenses | 1.5 | 3.8 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | (0.1) | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | (0.2) | 0.1 | 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 | (0.5) | 0.0 | 0.0 | 0.1 | (0.1) | 0.0 | 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 | 0.0 | 0 | 1.0 | 0.0 | 0 | 0.1 | 0.0 | 0.0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0.1 | 0 | 0.1 | 0 |
| Operating Expenses | 3.8 | 3.8 | 3.7 | 3.1 | 3.3 | 2.5 | 2.2 | 2.0 | 2.5 | 1.7 | 2.1 | 1.9 | 2.4 | 1.5 | 2.1 | 1.6 | 2.2 | 1.4 | 0.9 | 1.1 | 1.5 | 1.6 | 1.7 | 1.4 | 0.8 | 1.0 | 1.1 | 1.0 | 1.0 | 1.0 | 0.7 | 1.3 | 1.1 | 1.4 | 1.0 | 2.2 | 1.1 | 1.1 | 1.2 | 2.1 | 0.8 | 0.6 | 0.7 | 0.9 | 0.9 | 0.7 | 0.7 | 1.3 | 0.9 | 1.2 | 0.7 | 1.2 | 0.9 | 1.1 | 0.9 | 0.3 | 0.4 | 0.4 | (3.5) | 1.3 | 0.3 | 2.0 | 0.4 | 0.4 | 0.1 | 0.1 | 0.3 | 0.4 | 0.1 | 0.1 | 0.4 | 0.1 | 0.2 | (0.5) | 0.2 | 0.3 | 0.4 | 0.5 | 0.3 | 0.3 | 2.3 | 0.7 | 0.2 | 0.1 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0 | 0 | 0.2 | 0 | 0.1 | 0.1 | 1.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 |
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 9.2 | 21.8 | 9.8 | 6.9 | 6.9 | 8.0 | 8.3 | 3.7 | 2.2 | 0.6 | 0.5 | 0.4 | (1.3) | 0.3 | 2.2 | 0.5 | 1.7 | 3.3 | 3.3 | (0.3) | (2.5) | (2.2) | (2.9) | (1.6) | 0.0 | (0.2) | (1.5) | (1.2) | (0.7) | (0.9) | 0.7 | (0.6) | 1.3 | 0.4 | 2.4 | (0.2) | 1.4 | 2.4 | 1.2 | 2.4 | 1.6 | 0.7 | 0.2 | 0.8 | 1.0 | 0.9 | 0.4 | 0.2 | 1.3 | 1.4 | 0.4 | 1.0 | 1.3 | (0.1) | (0.1) | (0.2) | (0.4) | (0.4) | (0.4) | (1.3) | (0.3) | (2.0) | (0.4) | (0.4) | (0.1) | (0.1) | (0.3) | (0.4) | (0.1) | (0.1) | (0.4) | (0.1) | (0.2) | 0 | (0.2) | (0.3) | (0.4) | (0.5) | (0.3) | (0.3) | (2.3) | (0.7) | (0.2) | (0.1) | (0.5) | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (1.1) | (0.0) | (0.0) | (0.1) | (0.1) | (0.0) | 0.1 | 0.1 | (0.2) | 0.1 | 0 | 0 | (1.0) | 0 | (0.1) | 0 | (0.2) | 0 | (0.1) | 0 |
| Interest Expense | 0.1 | 0.3 | 0.3 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 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 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0.1 | 0 | 0.1 | 0 | 0 | 0.2 | 0 | 0.0 | 0 | 0.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 0.0 | 0.2 | 0.1 | 0.5 | 0.1 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0.9 | 0.8 | 0.3 | 0.2 | 0.2 | 0.3 | 0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.0 | 0.2 | 0 | 0.0 | 0.1 | 0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 6.3 | 26.1 | 15.4 | 11.7 | 7.5 | 9.8 | 9.3 | 3.8 | 3.5 | 1.7 | 1.3 | 0.7 | 0.4 | 0.4 | 3.1 | 0.1 | 4.1 | 2.8 | 4.1 | 0.2 | (2.8) | (1.8) | (2.6) | (4.3) | (0.7) | 0.4 | 1.7 | (1.4) | 0.7 | 0.1 | 1.2 | 0.3 | 2.8 | 1.6 | 3.3 | 1.1 | 2.2 | 1.7 | 2.1 | 3.1 | 1.7 | 0.8 | 0.6 | 0.3 | 1.5 | 1.0 | 1.1 | 1.3 | 0.8 | 2.3 | 0.8 | 1.2 | 1.8 | 0.3 | 0.1 | (0.8) | (0.4) | (0.4) | (0.5) | (1.3) | (0.3) | (2.0) | (0.4) | (0.4) | (0.1) | (0.1) | (0.3) | (0.4) | (0.1) | (0.1) | (0.4) | (0.1) | (0.2) | (0.5) | (0.2) | (0.3) | (0.4) | (0.5) | (0.3) | (0.3) | (2.3) | (0.4) | (0.2) | (0.1) | (0.5) | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.2 | (0.0) | (0.1) | (0.0) | 0.3 | 0.1 | (0.2) | 0.1 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | 0 | (0.2) | 0.1 | (0.1) | 0 |
| EBIT | 6.3 | 22.7 | 14.3 | 10.7 | 6.6 | 8.9 | 8.5 | 3.0 | 2.7 | 0.8 | 0.5 | (0.1) | (0.3) | (0.3) | 2.4 | (0.5) | 3.5 | 2.3 | 3.3 | (0.1) | (3.3) | (2.2) | (2.7) | (4.8) | (1.2) | (0.2) | (0.0) | (2.1) | (0.1) | (0.6) | 0.6 | (0.7) | 1.8 | 0.8 | 2.5 | 0.4 | 1.6 | 1.2 | 1.3 | 2.6 | 1.2 | 0.7 | 0.3 | 0.1 | 1.0 | 0.9 | 0.9 | 1.1 | 0.4 | 2.0 | 0.6 | 1.0 | 1.5 | 0.1 | (0.1) | (0.8) | (0.4) | (0.4) | (0.4) | (1.3) | (0.3) | (2.0) | (0.4) | (0.4) | (0.1) | (0.1) | (0.3) | (0.4) | (0.1) | (0.1) | (0.4) | (0.1) | (0.2) | 0 | (0.2) | (0.3) | (0.4) | (0.5) | (0.3) | (0.3) | (2.3) | (0.4) | (0.2) | (0.1) | (0.5) | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | (0.1) | (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 | (0.2) | 0.1 | 0 | 0 | (0.1) | 0 | 0 | 0 | (0.2) | 0 | (0.1) | 0 |
| Income Before Tax | 11.9 | 22.5 | 14.0 | 10.7 | 6.5 | 8.9 | 8.3 | 2.8 | 2.6 | 0.7 | 0.4 | (0.2) | (0.4) | (0.3) | 2.4 | (0.5) | 3.5 | 2.2 | 4.1 | (0.1) | (3.3) | (2.2) | (2.6) | (4.9) | (1.2) | (0.2) | (0.1) | (2.0) | (0.1) | (0.6) | 0.5 | (1.0) | 1.8 | 0.7 | 2.5 | 0.4 | 1.5 | 1.1 | 1.1 | 2.5 | 1.2 | 0.7 | 0.3 | 0.0 | 1.0 | 0.9 | 0.7 | 1.1 | 0.4 | 2.0 | 0.6 | 1.0 | 1.5 | 0.1 | 0.4 | (0.8) | (0.4) | (0.2) | (0.5) | (1.5) | (0.4) | (2.0) | (0.4) | (0.4) | (0.1) | (0.1) | (0.3) | (0.2) | (0.1) | (0.1) | (0.6) | 0.1 | (0.3) | 0 | (0.3) | (0.3) | (0.3) | (0.7) | (0.2) | (0.3) | (2.2) | (0.0) | (0.2) | (0.2) | (0.5) | (0.2) | 0.0 | (0.2) | (0.0) | (0.0) | (0.1) | 0 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (2.7) | (0.0) | (0.3) | (0.0) | (0.1) | 0.0 | (0.1) | 0.2 | (0.2) | 0 | 0 | 0 | (1.0) | 0 | 0 | 0 | (0.2) | 0 | (0.1) | 0 |
| Income Tax Expense | 1.0 | 6.8 | 3.4 | 3.0 | 3.6 | 3.2 | 3.2 | 1.6 | 1.4 | 0.1 | (0.1) | 0.6 | (1.5) | 0.0 | 1.1 | 0.6 | 1.2 | 1.6 | 1.4 | 0.1 | (0.6) | (0.4) | (1.0) | (0.3) | (0.1) | 0.0 | (0.2) | (0.4) | 0.0 | (0.0) | (0.4) | 0.0 | 1.0 | (0.1) | 1.0 | 1.1 | 0.4 | 0.4 | 0.2 | 1.7 | 1.5 | 0.6 | 0.1 | 0.5 | 0.7 | 0.6 | 0.4 | 0.4 | 0.5 | 0.8 | 2.2 | 0.1 | 0.1 | 0 | 0.3 | 0 | 0 | 0 | 0.1 | 0 | 0.0 | 0 | 0.4 | 0 | (0.0) | 0.0 | 0.2 | (0.2) | (0.0) | (0.0) | 0.1 | (0.0) | (0.0) | 0.5 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | 1.0 | (0.0) | 0.1 | 0 | (0.1) | 0.2 | (0.0) | 0.1 | 0.1 | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | (1.0) | 0.1 | 0.0 | 0.2 | 0.9 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0 | 0.1 | (0.2) | 0 | 0 |
| Net Income | 10.9 | 15.7 | 10.6 | 7.7 | 2.9 | 5.6 | 5.1 | 1.2 | 1.2 | 0.6 | 0.6 | (0.8) | 1.1 | (0.4) | 1.3 | (1.1) | 2.3 | 0.6 | 2.6 | (0.2) | (2.7) | (1.8) | (1.6) | (4.6) | (1.3) | (0.2) | (29.0) | (1.6) | (0.2) | (0.6) | 1.0 | (1.0) | 0.8 | 0.8 | 1.5 | (0.7) | 1.2 | 0.7 | 0.9 | 0.8 | (0.3) | 0.0 | 0.3 | (0.5) | 0.3 | 0.3 | 0.3 | 0.7 | (0.1) | 1.2 | (1.6) | 0.9 | 1.4 | 0.1 | 0.2 | (0.8) | (0.4) | (0.2) | (0.6) | (1.5) | (0.4) | (2.0) | (0.8) | (0.4) | (0.1) | (0.2) | (0.7) | (0.0) | (0.1) | (0.1) | (0.6) | 0.2 | (0.3) | (0.5) | (0.2) | (0.2) | (0.2) | (0.6) | (0.1) | (0.2) | (2.2) | (1.1) | (0.2) | (0.2) | (0.5) | (0.2) | (0.2) | (0.2) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (1.6) | (0.1) | (0.3) | (0.1) | (0.5) | (0.1) | (0.2) | 0.1 | (0.3) | 0 | (0.1) | (0.1) | (1.3) | (0.1) | (0.1) | 0 | (0.3) | 0.2 | (0.1) | 0 |
| Per Share Data | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 0.06 | 0.09 | 0.07 | 0.05 | 0.02 | 0.04 | 0.04 | 0.01 | 0.01 | 0.00 | 0.00 | -0.01 | 0.01 | -0.00 | 0.01 | -0.01 | 0.02 | 0.01 | 0.03 | -0.00 | -0.03 | -0.02 | -0.02 | -0.05 | -0.02 | -0.00 | -0.38 | -0.02 | -0.00 | -0.01 | 0.01 | -0.02 | 0.02 | 0.02 | 0.03 | -0.01 | 0.02 | 0.01 | 0.02 | 0.02 | -0.01 | 0.00 | 0.01 | -0.01 | 0.01 | 0.01 | 0.01 | 0.02 | -0.00 | 0.05 | -0.05 | 0.03 | 0.05 | 0.00 | 0.05 | -0.03 | -0.01 | -0.01 | -0.02 | -0.06 | -0.01 | -0.08 | -0.03 | -0.02 | -0.01 | -0.01 | -0.03 | -0.00 | -0.01 | -0.00 | -0.03 | 0.01 | -0.01 | -0.03 | -0.01 | -0.01 | -0.01 | -0.03 | -0.01 | -0.01 | -0.15 | -0.08 | -0.02 | -0.02 | -0.05 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.02 | -0.01 | -0.00 | -0.00 | -0.01 | -0.00 | -0.00 | -0.30 | -0.02 | -0.06 | -0.03 | -0.12 | -0.01 | -0.05 | 0.01 | -0.07 | -0.01 | -0.03 | -0.01 | -0.25 | -0.01 | -0.01 | – | -0.08 | 0.05 | -0.04 | – |
| EPS (Diluted) | 0.06 | 0.09 | 0.06 | 0.05 | 0.02 | 0.04 | 0.03 | 0.01 | 0.01 | 0.00 | 0.00 | -0.01 | 0.01 | -0.00 | 0.01 | -0.01 | 0.02 | 0.01 | 0.03 | -0.00 | -0.03 | -0.02 | -0.02 | -0.05 | -0.02 | -0.00 | -0.38 | -0.02 | -0.00 | -0.01 | 0.01 | -0.02 | 0.02 | 0.02 | 0.03 | -0.01 | 0.02 | 0.01 | 0.02 | 0.02 | -0.01 | 0.00 | 0.01 | -0.01 | 0.01 | 0.01 | 0.01 | 0.02 | -0.00 | 0.04 | -0.05 | 0.03 | 0.05 | 0.00 | 0.05 | -0.03 | -0.01 | -0.01 | -0.02 | -0.06 | -0.01 | -0.08 | -0.03 | -0.02 | -0.01 | -0.01 | -0.03 | -0.00 | -0.01 | -0.00 | -0.03 | 0.01 | -0.01 | -0.03 | -0.01 | -0.01 | -0.01 | -0.03 | -0.01 | -0.01 | -0.15 | -0.08 | -0.02 | -0.02 | -0.05 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.02 | -0.01 | -0.00 | -0.00 | -0.01 | -0.00 | -0.00 | -0.30 | -0.02 | -0.06 | -0.03 | -0.12 | -0.01 | -0.05 | 0.01 | -0.07 | -0.01 | -0.03 | -0.01 | -0.25 | -0.01 | -0.01 | – | -0.08 | 0.05 | -0.04 | – |
| Shares Outstanding | 170.0 | 166.5 | 155.2 | 148.0 | 144.1 | 140.9 | 127.3 | 120.9 | 133.6 | 130.0 | 124.7 | 122.4 | 119.2 | 118.6 | 104.2 | 112.9 | 117.1 | 103.8 | 102.3 | 101.6 | 100.5 | 96.2 | 89.6 | 87.1 | 78.6 | 77.3 | 76.6 | 73.4 | 65.6 | 64.0 | 52.9 | 55.8 | 54.9 | 52.7 | 52.7 | 52.5 | 53.4 | 53.5 | 50.4 | 42.2 | 33.7 | 37.9 | 37.1 | 31.3 | 35.8 | 36.3 | 34.8 | 32.3 | 32.2 | 29.7 | 26.6 | 27.8 | 27.7 | 27.3 | 27.3 | 27.1 | 27.1 | 27.0 | 26.9 | 26.9 | 26.9 | 24.5 | 26.5 | 20.6 | 20.6 | 20.6 | 20.6 | 20.6 | 20.6 | 20.6 | 20.6 | 20.6 | 20.6 | 17.8 | 20.6 | 20.6 | 20.6 | 20.6 | 20.6 | 17.6 | 14.3 | 14.4 | 11 | 11.2 | 10.6 | 10.6 | 10.5 | 10.5 | 10.5 | 10.5 | 7.5 | 6.3 | 6.3 | 6.3 | 5.7 | 5.6 | 5.5 | 5.5 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.3 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4.4 | 4.3 | 4.3 | 4.3 | 4 | 4.1 |
| Metric | 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 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 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 144.8 | 139.1 | 101.5 | 57.3 | 37.3 | 26.6 | 27.3 | 7.8 | 5.3 | 3.5 | 2.7 | 1.9 | 1.2 | 2.7 | 11.2 | 10.9 | 12.8 | 11.7 | 24.8 | 22.3 | 26.8 | 27.0 | 11.7 | 12.5 | 10.4 | 6.7 | 9.6 | 2.9 | 3.4 | 2.5 | 3.3 | 7.1 | 4.8 | 2.3 | 3.4 | 3.8 | 5.9 | 7.7 | 11.8 | 11.3 | 8.2 | 4.6 | 5.4 | 6.8 | 2.6 | 3.9 | 3.7 | 7.9 | 12.7 | 13.8 | 3.6 | 4.2 | 4.1 | 3.6 | 4.1 | 3.2 | 4.2 | 4.3 | 5.2 | 5.8 | 8.4 | 8.4 | 9.1 | 1.1 | 1.4 | 2.2 | 2.7 | 3.2 | 2.9 | 2.8 | 2.9 | 3.7 | 4.4 | 5.5 | 8.8 | 8.7 | 9.0 | 9.4 | 10.2 | 10.6 | 11.0 | 2.7 | 1.6 | 1.6 | 1.7 | 1.8 | 2.1 | 2.2 | 2.3 | 2.1 | 0.4 | 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 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 |
| 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 | 0 | 0 | 0 | 0 | 1 | 4 | 7.5 | 10 | 10 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 2.0 | 13.9 | 13.9 | 6.1 | 7.4 | 6.6 | 3.6 | 6.5 | 8.2 | 8.6 | 10.1 | 2.5 | 0.8 | 2.0 | 6.4 | 0.7 | 0.8 | 2.6 | 4.6 | 1.5 | 3.9 | 5.9 | 5.6 | 7.4 | 6.7 | 5.9 | 7.0 | 9.0 | 6.3 | 7.9 | 9.4 | 9.7 | 11.6 | 11.1 | 11.0 | 9.9 | 8.1 | 7.9 | 6.6 | 6.9 | 6.2 | 2.2 | 2.7 | 3.7 | 2.3 | 3.0 | 3.6 | 1.2 | 1.4 | 2.1 | 1.6 | 1.4 | 1.6 | 0.5 | 0.5 | 0.6 | 0.3 | 0.3 | 1.1 | 0.6 | 0.6 | 0.4 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.6 | 0.6 | 0.5 | 0.4 | 0.3 | 0.2 | 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 | 0.1 | 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 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 |
| Inventory | 15.9 | 12.8 | 12.2 | 12 | 10.5 | 9.9 | 7.6 | 10.9 | 9.9 | 8.3 | 8.8 | 8.9 | 8.7 | 7.7 | 6.3 | 7.2 | 6.6 | 4.8 | 5.2 | 4.6 | 2.1 | 1.7 | 1.7 | 2.2 | 3.5 | 5.4 | 5.6 | 7.7 | 8.6 | 9.3 | 9.2 | 9.4 | 10.1 | 9.3 | 9.1 | 8.1 | 8.3 | 6.0 | 5.8 | 6.4 | 6.3 | 4.4 | 3.3 | 3.2 | 3.3 | 3.7 | 3.3 | 2.5 | 2.0 | 1.6 | 1.7 | 1.6 | 1.0 | 1.5 | 2.2 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | 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) | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 3.1 | 3.7 | 4.2 | 4.3 | 4.0 | 3.1 | 2.3 | 2.4 | 2.4 | 2.1 | 2.0 | 5.8 | 5.4 | 4.4 | 1.7 | 4.5 | 4.3 | 4.2 | 0 | 3.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0.0 | 0.9 | 0.7 | 3.5 | 2.2 | 2.6 | 3.1 | 0.8 | 0.7 | 3.0 | 1.0 | 0.7 | 0 | 0.2 | 0.2 | 0.6 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 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 | 0.1 | 0.0 | 0.0 | 0.1 | 0 | 0 | 0.0 | 0.0 | 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 | 0.3 | 0 | 0.4 | 0.3 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 |
| Total Current Assets | 169.8 | 169.5 | 131.8 | 79.7 | 59.2 | 46.2 | 40.8 | 27.6 | 25.8 | 22.4 | 23.5 | 21.1 | 18.5 | 18.4 | 25.6 | 24.7 | 25.7 | 24.7 | 35.5 | 32.5 | 33.7 | 35.5 | 19.7 | 22.9 | 21.0 | 18.5 | 22.8 | 20.6 | 19.1 | 20.8 | 22.9 | 27.3 | 27.4 | 24.3 | 26.6 | 28.5 | 31.7 | 33.6 | 35.1 | 25.6 | 21.4 | 14.8 | 14.5 | 16.3 | 11.4 | 11.4 | 11.3 | 14.7 | 17.8 | 18.5 | 7.7 | 7.4 | 7.1 | 6.1 | 6.9 | 4.0 | 4.7 | 4.8 | 6.4 | 6.6 | 9.1 | 8.9 | 9.4 | 1.4 | 1.7 | 2.4 | 2.8 | 3.3 | 3.0 | 3.0 | 3.3 | 4.3 | 5.1 | 6 | 9.3 | 9.1 | 9.3 | 9.5 | 10.3 | 10.7 | 11.1 | 2.8 | 1.6 | 1.7 | 1.8 | 1.9 | 2.1 | 2.2 | 2.3 | 2.2 | 0.5 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0.3 | 0 | 0.4 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 |
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 147.7 | 128.6 | 125.1 | 136.3 | 111.7 | 108.2 | 106.7 | 106.3 | 105.6 | 104.5 | 103.2 | 101.5 | 100.8 | 98.7 | 93.9 | 89.3 | 86.6 | 83.4 | 46.7 | 46.3 | 44.8 | 44.8 | 44.9 | 44.8 | 44.9 | 45.3 | 45.5 | 92.5 | 91.5 | 87.9 | 85.5 | 85.0 | 81.2 | 77.2 | 75.3 | 72.2 | 66.5 | 63.7 | 58.5 | 53.8 | 51.0 | 51.1 | 48.4 | 44.3 | 48.0 | 43.8 | 41.4 | 30.6 | 28.7 | 25.1 | 24.7 | 22.4 | 21.2 | 21.3 | 19.2 | 21.9 | 20.5 | 21.0 | 18.9 | 18.1 | 17.5 | 17.9 | 17.1 | 16.6 | 16.1 | 16.1 | 15.3 | 15.3 | 14.0 | 12.8 | 13.2 | 15.2 | 14.9 | 14.3 | 14.2 | 12.0 | 11.2 | 10.0 | 8.1 | 7.8 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0 | 1.0 | 1.0 | 2.1 | 2.1 | 2.1 | 2.2 | 2.1 | 2.1 | 2.2 | 2.2 | 2.2 | 2.2 | 2.4 | 2.3 | 3.2 | 3.2 | 3.4 | 3.4 | 3.5 | 3.5 | 3.4 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3.2 | 4.3 | 4.1 | 3.6 | 1.7 | 1.7 | 1.2 | 1.5 | 1.7 | 1.0 | 0.9 | 0.9 | 1.2 | 1.5 | 1.7 | 1.4 | 2.7 | 3.3 | 3.9 | 3.3 | 4.4 | 4.2 | 4.2 | 3.9 | 5.1 | 3.6 | 3.2 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 2.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0 | 0 | 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 |
| Other Non-Current Assets | 1.8 | 17.5 | 17.4 | 2.3 | 2.1 | 1.6 | 0.0 | 0.0 | 0.6 | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.9 | 0.9 | 0.7 | 0.9 | 0.5 | 0.5 | 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 | 0.2 | 0.2 | (1.7) | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.8 | 0.8 | 1.1 | 1.2 | 1.6 | 1.7 | 1.6 | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 2.1 | 2.1 | 2.2 | 2.1 | 2.4 | 2.1 | 2.3 |
| Total Non-Current Assets | 152.7 | 150.3 | 155.4 | 142.1 | 115.5 | 111.5 | 107.9 | 107.8 | 107.9 | 106.2 | 104.8 | 102.4 | 102 | 100.2 | 95.6 | 90.6 | 89.3 | 86.8 | 50.8 | 49.6 | 49.3 | 49.1 | 49.1 | 48.7 | 50.0 | 48.9 | 49.8 | 92.5 | 91.5 | 88.0 | 85.6 | 85.9 | 82.1 | 77.9 | 76.2 | 72.7 | 67.0 | 63.8 | 58.6 | 54.0 | 51.1 | 51.2 | 48.5 | 44.4 | 48.2 | 44.0 | 41.6 | 33.1 | 28.8 | 25.2 | 24.8 | 22.5 | 21.4 | 21.5 | 19.5 | 22.1 | 20.7 | 21.3 | 19.2 | 18.3 | 18.0 | 18.4 | 17.6 | 17.0 | 16.3 | 16.3 | 15.5 | 15.5 | 14.1 | 12.9 | 13.3 | 15.3 | 15.2 | 14.6 | 14.4 | 12.2 | 11.5 | 10.2 | 8.4 | 8.1 | 0.7 | 0.7 | 0.8 | 0.6 | 0.6 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 1.4 | 1.4 | 2.8 | 3.0 | 3.2 | 3.3 | 3.7 | 3.8 | 3.8 | 4.0 | 3.9 | 3.9 | 4.1 | 4.0 | 5.3 | 5.4 | 5.7 | 5.5 | 5.9 | 5.6 | 5.7 |
| Total Assets | 322.5 | 319.9 | 287.2 | 221.9 | 174.7 | 157.7 | 148.7 | 135.4 | 133.7 | 128.6 | 128.3 | 123.5 | 120.5 | 118.6 | 121.2 | 115.3 | 115.0 | 111.4 | 86.3 | 82.1 | 83.0 | 84.5 | 68.8 | 71.6 | 71.0 | 67.4 | 72.6 | 113.1 | 110.7 | 108.8 | 108.6 | 113.2 | 109.5 | 102.2 | 102.8 | 101.2 | 98.7 | 97.4 | 94.1 | 79.6 | 72.6 | 66.0 | 63.1 | 60.8 | 59.6 | 55.4 | 52.9 | 47.7 | 46.7 | 43.7 | 32.5 | 29.9 | 28.4 | 27.6 | 26.3 | 26.1 | 25.4 | 26.1 | 25.6 | 24.9 | 27.1 | 27.3 | 27.0 | 18.4 | 18.0 | 18.7 | 18.3 | 18.8 | 17.2 | 15.8 | 16.5 | 19.7 | 20.2 | 20.6 | 23.8 | 21.3 | 20.8 | 19.7 | 18.7 | 18.8 | 11.7 | 3.5 | 2.4 | 2.3 | 2.4 | 2.6 | 2.7 | 2.8 | 2.8 | 2.7 | 0.9 | 0.8 | 0.6 | 0.5 | 0.4 | 0.4 | 1.4 | 1.4 | 2.9 | 3.0 | 3.2 | 3.4 | 3.8 | 3.8 | 4.1 | 4.0 | 4.3 | 4.2 | 4.3 | 4.2 | 5.5 | 5.6 | 5.9 | 5.8 | 6.2 | 5.8 | 5.9 |
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 11.2 | 12.1 | 14.2 | 12.8 | 12.2 | 10.1 | 10.3 | 9.2 | 9.9 | 10.7 | 11.9 | 11.7 | 11.9 | 10.9 | 9.5 | 5.6 | 5.1 | 4.6 | 3.3 | 3.1 | 2.2 | 2.3 | 2.1 | 2.2 | 3.1 | 3.5 | 4.9 | 5.5 | 6.3 | 6.2 | 5.9 | 7.1 | 4.9 | 4.5 | 3.5 | 3.6 | 3.5 | 3.2 | 3.7 | 3.0 | 2.8 | 3.4 | 3.0 | 3.4 | 4.2 | 4.1 | 3.4 | 2.4 | 1.6 | 1.6 | 1.3 | 1.0 | 1.1 | 1.3 | 1.2 | 1.0 | 0.6 | 0.5 | 0.6 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.5 | 0 | 1.1 | 1.0 | 1.1 | 1.1 | 1.0 | 1.1 | 0.1 | 0.1 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.2 | 0.1 | 0.3 | 0.1 | 0.1 |
| Short-Term Debt | 0.8 | 3.5 | 2.8 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 4.9 | 4.8 | 4.8 | 4.7 | 0 | 0 | 0 | 0.0 | 2.6 | 3.5 | 0.2 | 0.2 | 0.2 | 3.7 | 2.9 | 2.2 | 1.5 | 7.3 | 8.8 | 6.7 | 0.8 | 3.0 | 9.0 | 7.7 | 1.0 | 1.0 | 0.6 | 0.2 | 0.2 | 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 |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.6 | 1.0 | 1.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Liabilities | 14.2 | 8.5 | 8.3 | 8.2 | 0 | 0.1 | 0.5 | 0 | 0.4 | 0 | 0 | 0.1 | 0.1 | 0.8 | 0.5 | 1.0 | 0.6 | 0.1 | 0.1 | 0.0 | 0.8 | 1.8 | 0.2 | 0.2 | 3.4 | 3.4 | 3.6 | 0.3 | 0.1 | 0.7 | 0.6 | 1.8 | 1.2 | 0 | 4 | 0.6 | 0.5 | 0.4 | 4.7 | 3.8 | 1.1 | 6.7 | 4.6 | 2.7 | 5.1 | 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 | 0 | 0.1 | 0 | 0.2 | 0.2 | 0.7 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.9 | 0 | 0.9 | 0.1 | 0 | 0.1 | 0 | 0 | 0.9 | 0.9 | 1.0 | 0.1 | 1.0 | 1.0 | 0.9 |
| Total Current Liabilities | 29.0 | 29.4 | 32.4 | 29.0 | 18.5 | 14.8 | 15.5 | 11.7 | 12.2 | 12.7 | 13.8 | 13.7 | 13.9 | 13.3 | 16.8 | 12.4 | 11.3 | 10.1 | 3.8 | 3.6 | 3.3 | 4.2 | 5.0 | 6.1 | 7.2 | 7.8 | 9.6 | 10.5 | 10.5 | 10.3 | 9.8 | 18.2 | 17.4 | 12.7 | 10.2 | 8.3 | 14.0 | 12.5 | 11.8 | 9.1 | 6.4 | 11.9 | 10.1 | 7.7 | 12.2 | 9.5 | 5.6 | 4.1 | 3.6 | 2.7 | 2.1 | 1.6 | 1.6 | 1.8 | 1.5 | 1.3 | 0.8 | 0.7 | 0.8 | 0.5 | 0.6 | 0.6 | 0.6 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.7 | 1.3 | 1.2 | 1.2 | 1.2 | 1.0 | 1.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.4 | 0.3 | 0.3 | 1.2 | 1.1 | 1.1 | 0.1 | 1.1 | 1.1 | 1.0 | 0.1 | 1.2 | 1.1 | 1.3 | 0.2 | 1.3 | 1.2 | 1.1 |
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 1.1 | 0 | 0 | 0.2 | 0.3 | 0.3 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 1.7 | 2.6 | 3.6 | 4.5 | 5.4 | 6.3 | 0.5 | 1.3 | 3.0 | 4.7 | 7.2 | 1.4 | 3.6 | 5.9 | 6.7 | 9.9 | 3.8 | 5.9 | 7.5 | 0.3 | 0 | 0 | 0 | 0 | 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 | 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 | 1.0 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 1.0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 6.4 | 15.1 | 6.2 | 6.5 | 5.9 | 4.7 | 5.8 | 5.4 | 4.6 | 4.7 | 0 | 0 | 0 | 5.2 | 0 | 0 | 0 | 1.8 | 0 | 0.3 | 0.9 | 0 | 2.5 | 2.8 | 2.9 | 2.9 | 3.2 | 3.7 | 3.7 | 3.9 | 4.0 | 4.5 | 4.0 | 4.5 | 4.2 | 3.9 | 4.4 | 4.7 | 5.0 | 5.2 | 4.3 | 3.5 | 5.1 | 4.2 | 5.0 | 4.9 | 0 | 5.1 | 5.2 | 0 | 0 | 0 | 2.3 | 2.4 | 2.1 | 2.1 | 2.1 | 2.1 | 2.3 | 2.5 | 2.5 | 2.0 | 1.6 | 1.6 | 1.7 | 1.6 | 1.8 | 1.7 | 1.5 | 1.6 | 1.7 | 1.8 | 0 | 2.5 | 2.2 | 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 |
| Other Non-Current Liabilities | 6.1 | 3.0 | 2.9 | 2.5 | 2.4 | 2.1 | 2.1 | 2.0 | 2.1 | 2.3 | 2.2 | 5.5 | 4.8 | 5.7 | 0.4 | 5.4 | 5.2 | 6.8 | 1.5 | 2.0 | 2.1 | 2.3 | 4.5 | 2.9 | 4.0 | 1.8 | 3.1 | 13.8 | 13.7 | 12.4 | 12.5 | 13.6 | 11.8 | 12.6 | 12.8 | 13.3 | 13.2 | 13.1 | 8.6 | 5.8 | 4.4 | 4.6 | 4.3 | 1.6 | 1.7 | 1.9 | 1.9 | 7.1 | 2.8 | 2.2 | 6.3 | 2.8 | 2.6 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.8 | (0.0) | 0 | 0 | 0 | 0 | 0.0 | 0.2 | 0.3 | 0 | 0.0 | 0 | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0 | 0 | 0 | (0.1) | 0 | (0.1) | 0 | 0.1 | 0.1 | 0 | 0 | (0.1) | 0.1 | (0.1) | 0.1 |
| Total Non-Current Liabilities | 11.0 | 14.2 | 21.1 | 10.8 | 11.4 | 10.6 | 7.8 | 9.2 | 9.2 | 8.2 | 8.5 | 7.1 | 6.8 | 7.3 | 6.4 | 6.4 | 6.3 | 7.9 | 3.9 | 2.7 | 2.7 | 3.5 | 4.8 | 5.6 | 7.9 | 6.8 | 9.1 | 21.0 | 22.3 | 22.1 | 23.6 | 19.2 | 18.9 | 20.5 | 23.6 | 25.7 | 19.5 | 22.3 | 20.5 | 18.4 | 20.7 | 14.2 | 15.4 | 15.7 | 8.0 | 8.4 | 8.5 | 8.7 | 9.7 | 8.3 | 7.3 | 3.4 | 3.5 | 3.6 | 2.8 | 2.7 | 2.4 | 2.4 | 2.3 | 2.3 | 2.5 | 2.5 | 2.0 | 1.6 | 1.6 | 1.7 | 1.6 | 1.8 | 1.7 | 1.5 | 1.6 | 1.7 | 1.8 | 1.8 | 2.5 | 2.2 | 2.1 | 2.0 | 0 | 0.0 | 0.2 | 0.3 | 0 | 0.0 | 0 | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0 | 0 | 0 | 0.9 | 0 | (0.1) | 0 | 0.9 | 0.1 | 0 | 0 | 1.0 | 0.1 | (0.1) | 0.1 |
| Total Liabilities | 40.0 | 43.6 | 53.6 | 39.7 | 29.9 | 25.4 | 23.3 | 20.9 | 21.5 | 20.8 | 22.3 | 20.8 | 20.7 | 20.7 | 23.2 | 18.8 | 17.6 | 18.0 | 7.8 | 6.3 | 6.0 | 7.8 | 9.8 | 11.7 | 15.0 | 14.5 | 18.6 | 31.5 | 32.8 | 32.4 | 33.4 | 37.5 | 36.3 | 33.3 | 33.8 | 34.0 | 33.5 | 34.8 | 32.3 | 27.6 | 27.1 | 26.1 | 25.5 | 23.4 | 20.3 | 17.9 | 14.1 | 12.8 | 13.3 | 10.9 | 9.4 | 5.1 | 5.1 | 5.4 | 4.3 | 4.0 | 3.1 | 3.1 | 3.1 | 2.9 | 3.1 | 3.1 | 2.7 | 2.1 | 2.1 | 2.1 | 2.1 | 2.2 | 2.1 | 2.0 | 2.1 | 2.3 | 2.4 | 2.5 | 3.7 | 3.4 | 3.3 | 3.2 | 1.0 | 1.2 | 0.4 | 0.5 | 0.1 | 0.0 | 0.1 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 1.3 | 1.3 | 1.1 | 1.3 | 1.3 | 1.2 | 1.2 | 1.1 | 1.1 | 1.0 | 1.1 | 0.9 | 1.0 | 1.0 | 1.2 | 1.1 | 1.3 | 1.2 | 1.3 | 1.1 | 1.1 |
| Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 271.1 | 272.9 | 242.9 | 203.4 | 173.5 | 165.0 | 163.3 | 156.9 | 156.2 | 153.1 | 151.7 | 149.8 | 146.4 | 146.2 | 145.5 | 145.5 | 144.6 | 143.6 | 130.0 | 130.0 | 128.7 | 127.3 | 108.3 | 108.3 | 100.2 | 96.3 | 96.4 | 96.1 | 89.8 | 89.0 | 88.0 | 88.2 | 85.4 | 81.6 | 81.5 | 81.5 | 80.8 | 80.8 | 68.1 | 60.8 | 56.2 | 49.3 | 44.9 | 45.2 | 48.6 | 46.5 | 50.5 | 48.1 | 49.5 | 47.8 | 40.2 | 41.4 | 40.5 | 41.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.3 | 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 |
| Retained Earnings | 10.2 | (0.7) | (16.6) | (27.1) | (34.8) | (37.7) | (43.3) | (48.4) | (49.6) | (50.8) | (51.4) | (52.0) | (51.2) | (52.4) | (52.0) | (53.3) | (53.0) | (55.3) | (56.0) | (58.6) | (58.8) | (56.2) | (54.3) | (52.9) | (48.3) | (47.2) | (47.2) | (18.2) | (17.1) | (16.9) | (16.5) | (17.5) | (17.0) | (18.3) | (19.1) | (20.6) | (20.0) | (21.2) | (21.9) | (18.7) | (19.9) | (19.5) | (23.6) | (19.3) | (20.3) | (20.2) | (22.4) | (23.6) | (25.5) | (24.6) | (26.8) | (26.2) | (26.5) | (28.8) | (29.6) | (30.1) | (28.4) | (28.6) | (27.7) | (24.0) | (24.3) | (24.1) | (25.7) | (24.1) | (23.2) | (23.9) | (23.1) | (21.9) | (20.2) | (18.4) | (19.0) | (21.1) | (22.0) | (21.6) | (22.3) | (19.9) | (19.0) | (17.6) | (17.7) | (17.4) | (17.5) | (15.0) | (13.3) | (12.6) | (12.1) | (11.9) | (11.5) | (10.4) | (9.9) | (10.1) | (10.1) | (9.3) | (9.1) | (8.5) | (8.3) | (8.1) | (8.2) | (8.1) | (6.5) | (6.6) | (6.3) | (6.4) | (5.7) | (5.8) | (5.6) | (5.8) | (5.4) | (5.2) | (5.3) | (5.1) | (3.8) | (3.8) | (4.0) | (3.9) | (3.6) | (3.9) | (3.7) |
| Accumulated Other Comprehensive Income | 1.3 | 4.2 | 7.4 | 5.9 | 6.2 | 5.1 | 5.5 | 6.1 | 5.7 | 5.6 | 5.8 | 5.0 | 4.7 | 4.2 | 4.6 | 4.4 | 5.9 | 5.1 | 4.6 | 4.6 | 7.2 | 5.7 | 5.1 | 4.6 | 4.1 | 3.9 | 4.8 | 3.9 | 5.1 | 4.3 | 3.7 | 5.1 | 4.9 | 5.7 | 6.5 | 6.5 | 4.5 | 3.1 | 2.6 | 10.0 | 9.2 | 10.1 | 3.0 | 11.4 | 11.2 | 11.2 | 10.7 | 10.5 | 9.5 | 9.7 | 9.7 | 9.7 | 9.4 | 9.2 | 9.5 | 9.5 | (0.3) | (0.3) | 0 | 6.0 | (0.2) | (0.1) | 0.3 | 0.2 | 0.1 | 0.1 | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | (0.0) | 0.0 | 0 | 0.0 | 0.0 | 0.0 | (0.0) | 0 | 0 | 0 | 0.2 | 0.8 | 0.8 | 0.7 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.4 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | 0 | 0 |
| Total Stockholders' Equity | 282.6 | 276.3 | 233.6 | 182.1 | 144.8 | 132.3 | 125.4 | 114.5 | 112.2 | 107.8 | 106.0 | 102.7 | 99.8 | 97.9 | 98.0 | 96.5 | 97.4 | 93.4 | 78.5 | 75.8 | 77.0 | 76.8 | 59.0 | 59.9 | 55.9 | 52.9 | 53.9 | 81.7 | 77.8 | 76.4 | 75.2 | 75.7 | 73.2 | 68.9 | 69.0 | 67.2 | 65.2 | 62.7 | 61.8 | 52.1 | 45.4 | 39.9 | 37.5 | 37.3 | 39.4 | 37.5 | 38.8 | 34.9 | 33.4 | 32.8 | 23.1 | 24.9 | 23.4 | 22.2 | 22.1 | 22.1 | 22.2 | 23.0 | 22.5 | 22.0 | 24.0 | 24.3 | 24.4 | 16.3 | 15.9 | 16.6 | 16.2 | 16.6 | 15.1 | 13.9 | 14.5 | 17.3 | 17.8 | 18.1 | 20.1 | 17.9 | 17.5 | 16.5 | 17.7 | 17.6 | 11.4 | 2.9 | 2.3 | 2.3 | 2.3 | 2.3 | 2.6 | 2.5 | 2.5 | 2.4 | 0.7 | 0.6 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 1.7 | 1.7 | 1.9 | 2.1 | 2.6 | 2.7 | 3.0 | 3.0 | 3.2 | 3.2 | 3.4 | 3.2 | 4.3 | 4.4 | 4.6 | 4.6 | 4.8 | 4.7 | 4.8 |
| Total Liabilities & Equity | 322.5 | 319.9 | 287.2 | 221.9 | 174.7 | 157.7 | 148.7 | 135.4 | 133.7 | 128.6 | 128.3 | 123.5 | 120.5 | 118.6 | 121.2 | 115.3 | 115.0 | 111.4 | 86.3 | 82.1 | 83.0 | 84.5 | 68.8 | 71.6 | 71.0 | 67.4 | 72.6 | 113.1 | 110.7 | 108.8 | 108.6 | 113.2 | 109.5 | 102.2 | 102.8 | 101.2 | 98.7 | 97.4 | 94.1 | 79.6 | 72.6 | 66.0 | 63.1 | 60.8 | 59.6 | 55.4 | 52.9 | 47.7 | 46.7 | 43.7 | 32.5 | 29.9 | 28.4 | 27.6 | 26.3 | 26.1 | 25.4 | 26.1 | 25.6 | 24.9 | 27.1 | 27.3 | 27.0 | 18.4 | 18.0 | 18.7 | 18.3 | 18.8 | 17.2 | 15.8 | 16.5 | 19.7 | 20.2 | 20.6 | 23.8 | 21.3 | 20.8 | 19.7 | 18.7 | 18.8 | 11.7 | 3.5 | 2.4 | 2.3 | 2.4 | 2.6 | 2.7 | 2.8 | 2.8 | 2.7 | 0.9 | 0.8 | 0.6 | 0.5 | 0.4 | 0.4 | 1.4 | 1.4 | 2.9 | 3.0 | 3.2 | 3.4 | 3.8 | 3.8 | 4.1 | 4.0 | 4.3 | 4.2 | 4.3 | 4.2 | 5.5 | 5.6 | 5.9 | 5.8 | 6.2 | 5.8 | 5.9 |
| Debt Metrics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 8.6 | 8.4 | 6.0 | 4.7 | 5.4 | 5.0 | 2.6 | 3.1 | 3.6 | 3.1 | 3.5 | 3.5 | 3.9 | 3.2 | 6.6 | 6.8 | 6.6 | 6.5 | 1.1 | 1.1 | 0.3 | 0.4 | 3.1 | 4.0 | 1.7 | 2.8 | 3.9 | 8.5 | 8.9 | 9.2 | 9.6 | 10.0 | 12.5 | 11.7 | 8.3 | 12.3 | 12.4 | 13.7 | 9.6 | 14.1 | 13.1 | 6.9 | 9.0 | 10.5 | 3.5 | 2.6 | 2.8 | 2.6 | 2.7 | 1.5 | 1.6 | 1.1 | 1.3 | 1.3 | 0.2 | 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 | 1.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0 | 0 | 0 | 1.0 | 0 | 0 | 0 |
| Net Debt | (136.2) | (130.7) | (95.5) | (52.7) | (31.8) | (21.6) | (24.7) | (4.6) | (1.7) | (0.4) | 0.8 | 1.7 | 2.7 | 0.5 | (4.6) | (4.1) | (6.2) | (5.2) | (23.7) | (21.3) | (26.5) | (26.6) | (8.6) | (8.5) | (8.7) | (3.9) | (5.7) | 5.7 | 5.5 | 6.7 | 6.4 | 3.0 | 7.7 | 9.4 | 4.8 | 8.6 | 6.5 | 6.0 | (2.1) | 2.7 | 4.8 | 2.3 | 3.6 | 3.7 | 0.9 | (1.3) | (0.8) | (5.3) | (10.1) | (12.2) | (2.0) | (3.0) | (2.8) | (2.2) | (3.8) | (3.0) | (4.2) | (4.3) | (5.2) | (5.8) | (8.4) | (8.4) | (9.1) | (1.1) | (1.4) | (2.2) | (2.7) | (3.2) | (2.9) | (2.8) | (2.9) | (3.7) | (4.4) | (5.5) | (8.8) | (8.7) | (9.0) | (9.4) | (10.2) | (10.6) | (11.0) | (2.7) | (1.6) | (1.6) | (1.7) | (1.8) | (2.1) | (2.2) | (2.3) | (2.1) | (0.4) | (0.3) | (0.0) | (0.0) | (0.0) | (0.0) | 1.0 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.9 | 0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.8 | 0 | 0 | (0.1) | 0.9 | (0.1) | 0 | (0.1) |
| Metric | 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 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 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 10.9 | 15.7 | 10.6 | 7.7 | 2.9 | 5.6 | 5.1 | 1.2 | 1.2 | 0.6 | 0.6 | (0.8) | 1.1 | (0.4) | 1.3 | (1.1) | 2.3 | 0.6 | 2.6 | (0.2) | (2.7) | (1.8) | (1.6) | (4.6) | (1.1) | (0.2) | (29.0) | (1.6) | (0.2) | (0.6) | 1.0 | (1.0) | 0.8 | 0.8 | 1.5 | (0.7) | 1.2 | 0.7 | 0.9 | 0.9 | (0.3) | 0.0 | 0.3 | (0.5) | 0.3 | 0.3 | 0.3 | 0.7 | (0.0) | 1.2 | (1.6) | 0.9 | 1.4 | 0.1 | 0.2 | (0.9) | (0.4) | (0.2) | (0.6) | (1.2) | (0.4) | (2.0) | (0.8) | (0.4) | (0.1) | (0.2) | (0.7) | (0.1) | (0.1) | (0.1) | (0.6) | 0.2 | (0.3) | (0.5) | (0.0) | (0.2) | (0.2) | (0.6) | (0.1) | (0.1) | (2.2) | (1.1) | (0.3) | (0.2) | (0.5) | (0.2) | (0.2) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.1) | (0.0) | (0.0) | (1.6) | (0.1) | (0.3) | (0.1) | (0.5) | (0.1) | (0.2) | 0.1 | (0.3) | (0.0) | (0.1) | (0.1) | (1.3) | (0.1) | (0.1) | 0 | (0.3) | 0.2 | 0 | 0 |
| Depreciation & Amortization | 1.5 | 3.4 | 1.1 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.9 | 0 | 1.3 | 0.0 | 0.7 | 0.6 | 0 | 0 | 0.5 | 0.8 | 0.4 | 0 | 0 | 0 | 0 | 0.6 | 0 | 1.7 | 0 | 0.8 | 0.7 | 0.6 | 0.9 | 0.9 | 0.9 | 0.8 | 0 | 0 | 0 | 0.8 | 0.5 | 0 | 0 | 0.3 | 0.2 | 0.4 | 0.0 | 0 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | (0.1) | 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 | 0.0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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-Based Compensation | 1.5 | 0 | 0 | 1.2 | 1.3 | 0.4 | 0.4 | 0.5 | 0.6 | 0.4 | 0.5 | 0.6 | 0.8 | 0.3 | 0.4 | 0.6 | 0.9 | 0.2 | 0.1 | 0.3 | 0.5 | 0.6 | 0.8 | 0.7 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 1.4 | 0.2 | 0.3 | 0.4 | 0.8 | 0 | 0 | 0 | 0.0 | (0.0) | 0.0 | 0.1 | 0.8 | 0.0 | 0.0 | (0.0) | 0.4 | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.8 | 0.0 | 1.6 | 0.1 | 0.2 | (0.0) | 0.0 | (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 | 0 | 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 | 6.4 | (5.0) | (4.5) | 1.0 | 2.1 | (6.6) | 9.6 | 0.2 | (2.5) | 0.7 | (1.6) | (1.9) | (0.5) | (0.7) | 0.3 | (0.2) | 1.2 | (0.2) | (0.5) | (2.3) | 1.4 | (0.2) | 3.5 | (0.7) | 0.6 | (0.9) | 3.8 | (3.0) | 2.3 | 1.1 | (2.5) | 5.4 | 1.1 | 0.9 | (1.8) | (2.1) | (1.7) | (3.5) | 1.6 | 0.0 | (1.3) | (1.2) | 0.7 | (2.9) | (0.1) | 0.1 | (0.0) | (1.4) | 0.4 | (0.3) | (0.5) | (0.2) | (0.7) | 0.3 | (1.7) | 0.2 | 0.1 | 0.7 | 0.4 | (0.1) | (0.2) | (0.2) | 0.1 | (0.0) | (0.0) | (0.1) | (0.1) | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 | (0.2) | (0.1) | (0.3) | (0.2) | (0.1) | (0.8) | (0.1) | 1.0 | (0.1) | (0.0) | 0.1 | (0.0) | (0.1) | (0.0) | (0.1) | (0.0) | 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 | (0.2) | 0.1 | 0.4 | (0.1) | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | (7.1) | (0.6) | 2.8 | (2.2) | 0.6 | (0.7) | 0.6 | 1.1 | 0.1 | (0.2) | 1.4 | 0.0 | 0.0 | 0.5 | 0.1 | 1.7 | (1.5) | 0.9 | (0.9) | (0.4) | 1.4 | 0.6 | (0.4) | 3.7 | 0.4 | 0.4 | 28.4 | 1.8 | (0.3) | (0.1) | 0.3 | (0.3) | (0.6) | 0.0 | (0.5) | 0.3 | 0.4 | 1.3 | 0.2 | 0.1 | 1.0 | 0.0 | 0.1 | (0.3) | (0.1) | 0.1 | 0.0 | (0.4) | 0.5 | (0.7) | (0.1) | (0.0) | (0.1) | 0.2 | 0.2 | (0.1) | 0.1 | 0.0 | 0.4 | 0 | 0 | 0 | 0.4 | (0.0) | 0.0 | 0.1 | 0.2 | (0.4) | (0.0) | (0.0) | 0.4 | (0.2) | (0.0) | 0.4 | 0.0 | 0.0 | 0.0 | 1.4 | 6.5 | (7.4) | 2.1 | 0.8 | 0.1 | 0.0 | 0.4 | (0.0) | 0.0 | 0.0 | 0 | (0.0) | 0.1 | 0 | 0 | (0.0) | 0.1 | (0.0) | 0.0 | 1.6 | 0.0 | 0.2 | 0.1 | 0.5 | 0.0 | 0.1 | 0.1 | 0.3 | (0.2) | 0.1 | 0 | 1.1 | 0.1 | (0.1) | 0.1 | 0.2 | (0.2) | (0.1) | (0.5) |
| Operating Cash Flow | 13.3 | 13.4 | 10.2 | 8.3 | 8.3 | 0.8 | 15.6 | 4.1 | 1.1 | 2.3 | 0.6 | (0.1) | 0.5 | 0.4 | 3.3 | 1.4 | 3.7 | 3.5 | 3.5 | (2.2) | 0.1 | (1.2) | 1.3 | (1.2) | 0.6 | (0.6) | 4.9 | (3.2) | 2.8 | 1.1 | (0.5) | 4.7 | 2.8 | 2.1 | 0.6 | (0.7) | (0.5) | (1.5) | 3.6 | 2.2 | 0.2 | (0.5) | (0.1) | (2.4) | (0.4) | 1.0 | 0.3 | (0.1) | 1.1 | 1.2 | 0.1 | 1.4 | 1.1 | 1.1 | (1.1) | (0.6) | (0.3) | 0.5 | 0.2 | (0.4) | (0.5) | (0.5) | (0.2) | (0.2) | (0.1) | (0.3) | (0.3) | 0.2 | (0.1) | 0.0 | (0.2) | 0.1 | (0.5) | (0.2) | (0.3) | (0.4) | (0.3) | (0.0) | 6.2 | (6.5) | (0.1) | (0.3) | (0.1) | (0.2) | (0.3) | (0.2) | (0.3) | (0.1) | (0.0) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | 0.0 | (0.0) | (0.0) | (0.3) | 0.0 | 0.3 | 0.1 | 0.3 | (0.2) | 0.0 | (0.1) | (0.2) | 0.0 | (0.1) | 0.1 | (0.1) | 0.0 | (0.1) | (0.5) |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (4.2) | (2.6) | (4.1) | (17.0) | (3.9) | (1.4) | (1.3) | (1.4) | (0.9) | (0.9) | (0.8) | (1.7) | (1.5) | (3.5) | (2.5) | (2.5) | (2.0) | (0.9) | (0.8) | (0.9) | (0.0) | (0.2) | (1.1) | (0.3) | (0.2) | (0.4) | (0.7) | (0.8) | (0.8) | (0.9) | (1.6) | (3.1) | (2.7) | (2.0) | (2.0) | (2.6) | (1.0) | (1.0) | (1.2) | (0.9) | (1.0) | (0.3) | (1.6) | (0.6) | (0.9) | (0.6) | (0.5) | (1.5) | (1.9) | (0.8) | (0.8) | 0.1 | (1.0) | (1.4) | 1.1 | (0.7) | (0.4) | (0.2) | (1.1) | (1.2) | 0.3 | (0.8) | (0.1) | (0.3) | (0.5) | (0.3) | (0.2) | (0.2) | (0.1) | (0.1) | 0.2 | (0.7) | (0.6) | (0.5) | (0.9) | (0.3) | (0.6) | (0.4) | (0.3) | 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 | 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) |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | (5) | 0.2 | 0 | 0.0 | (15.3) | 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 | 2.5 | 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 |
| 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 | 0 | 0 | (0.0) | (1.1) | 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 |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (1.2) | 0 | 0.0 | 1.3 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 3.5 | 2.6 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Investing Activities | 0.4 | 0 | 0 | (0.1) | (0.0) | (0.4) | (0.2) | (0.4) | (0.4) | (1.1) | (0.3) | (0.1) | (0.3) | (0.4) | (0.3) | (0.2) | (0.5) | (0.1) | (0.3) | (0.3) | (0.5) | (0.2) | 1.1 | (0.1) | 0 | (0.1) | 4.1 | (1.5) | (1.6) | (1.6) | (0.7) | (1.4) | (1.1) | (1.5) | (1.4) | (1.6) | (1.6) | (1.0) | (11.1) | (1.3) | (0.7) | (0.6) | 0.4 | (2.8) | (0.7) | 0.2 | (6.4) | (3.2) | (0.2) | (0.3) | 0.0 | (0.1) | (0.5) | (0.4) | 1.1 | 0 | 0.7 | (1.4) | 0 | 0 | (0.1) | (0.7) | 0 | 0.7 | (0.7) | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | (0.0) | (0.2) | 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) | (0.1) | (0.0) | 0.0 | (0.0) | 0.3 | (0.0) | (0.3) | 0 | (0.2) | 0.1 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investing Cash Flow | (3.8) | (2.7) | (4.1) | (17.1) | (4.0) | (1.8) | (1.5) | (1.8) | (1.3) | (2.0) | (1.1) | (1.8) | (1.7) | (8.8) | (2.7) | (2.7) | (2.5) | (16.2) | (1.1) | (1.2) | (0.5) | (0.4) | (1.2) | (0.4) | (0.2) | (0.4) | 3.4 | (2.3) | (2.4) | (2.5) | (2.3) | (4.5) | (3.8) | (2.6) | (0.4) | (0.7) | (0.0) | (2.0) | (12.3) | (2.6) | (1.8) | (0.9) | (1.2) | (3.4) | (1.6) | (0.4) | (4.4) | (4.7) | (2.1) | (1.1) | (0.8) | 0.0 | (1.5) | (1.8) | 2.2 | (0.7) | 0.3 | (1.6) | (1.1) | (1.2) | 0.2 | (0.8) | (0.1) | (0.3) | (0.5) | (0.3) | (0.2) | (0.2) | (0.1) | (0.1) | 0.2 | (0.7) | (0.6) | (0.5) | (0.9) | (0.3) | (0.6) | (0.3) | (0.3) | (0.2) | 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) | (1.0) | 0.0 | 1.0 | (0.0) | (0.1) | (0.0) | 0.0 | (0.0) | 0.3 | (0.0) | (0.3) | 0 | (0.2) | 0.1 | 0 | 0 | 0.3 | 0 | 0 | 0 | (0.1) | 0.0 | (0.1) | (0.1) |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | (1.1) | (0.1) | (0.1) | (0.8) | (0.6) | (0.5) | (0.6) | (0.5) | (0.5) | (0.5) | (0.5) | (0.3) | (0.4) | (0.4) | (0.2) | (0.3) | (0.4) | (0.3) | (0.0) | (1.1) | (0.9) | (1.0) | (0.9) | (1.0) | (1.1) | (1.1) | (1.2) | (0.4) | (0.3) | (0.4) | (0.7) | (2.4) | (0.8) | (0.7) | (0.5) | (0.7) | (1.2) | (0.6) | (0.5) | (0.6) | (1.3) | (0.4) | 9.6 | 9.6 | (0.3) | (0.3) | (0.0) | (0.5) | (0.2) | (0.1) | (0.1) | (1.3) | 1.1 | (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 |
| Stock Repurchased | (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 | (0.1) | 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 | (0.2) | 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 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.8 | (1.0) | (0.7) | 0.6 | 0.1 | 0.6 | 0.6 | 0.3 | 0.1 | 0 | 1.9 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 0.0 | 1.0 | 0 | 0 | (3.7) | 3.7 | 0 | (0.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | (0.3) | 0.1 | 0 | 0 | (9.9) | 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 | 0.0 | 0.0 | 0 | 0.2 | (0.0) | (0.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0.0 | (0.1) | (0.2) | 0.3 | 0.0 | 1.0 | (0.0) | (1.0) | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | (0.1) | 0.1 | 0 | 0 | 0 | 0 | 0 |
| Financing Cash Flow | (3.3) | 25.7 | 39.1 | 28.8 | 6.3 | 0.3 | 5.5 | 0.1 | 2.0 | 0.4 | 1.4 | 2.5 | (0.2) | (0.2) | (0.2) | (0.3) | (0.4) | (0.3) | (0.0) | (1.1) | 0.3 | 16.9 | (1.0) | 3.7 | 2.7 | (1.3) | (1.3) | 5.1 | 0.5 | 0.7 | (1.0) | 2.1 | 3.4 | (0.6) | (0.5) | (0.7) | (1.2) | (0.6) | 9.4 | 4.3 | 5.3 | 0.7 | 0.0 | 9.7 | 0.8 | (0.1) | (0.2) | (0.2) | 0.2 | 10.0 | (0.0) | (1.3) | 1.3 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.6 | 8.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0 | (0.4) | (6.3) | 6.4 | 8.4 | 1.3 | 0.1 | 0.1 | 0.2 | (0.0) | 0.0 | 0.0 | 0.3 | 1.8 | 0.2 | 0.3 | 0.0 | 1.1 | 0.0 | (1.0) | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | (0.0) | 0.1 | 0 | 0.3 | (0.0) | 0.0 | 0.7 |
| Cash Position | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | 6.1 | 37.6 | 44.3 | 20.1 | 10.7 | (0.7) | 19.6 | 2.5 | 1.8 | 0.8 | 0.8 | 0.6 | (1.5) | (8.5) | 0.3 | (1.9) | 1.1 | (13.1) | 2.4 | (4.5) | (0.2) | 15.3 | (0.8) | 2.1 | 3.7 | (2.9) | 6.7 | (0.5) | 0.9 | (0.7) | (3.8) | 2.3 | 2.4 | (1.1) | (0.3) | (2.2) | (1.7) | (4.1) | 0.4 | 3.1 | 3.6 | (0.8) | (1.4) | 4.2 | (1.2) | 0.5 | (4.2) | (4.8) | (1.0) | 10.3 | (0.6) | 0.0 | 0.6 | (0.4) | 0.8 | (1.0) | (0.1) | (0.9) | (0.7) | (2.5) | (0.1) | (0.9) | 7.9 | (0.3) | (0.8) | (0.6) | (0.5) | 0.3 | 0.1 | (0.0) | (0.7) | (0.8) | (1.1) | (0.7) | 0.1 | (0.3) | (0.9) | (0.9) | (0.4) | (0.4) | 8.2 | 1.1 | (0.1) | (0.1) | (0.1) | (0.3) | (0.1) | 1.4 | 0.2 | 1.7 | 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 | 0.1 | 0 | 0 | 0.0 | (0.1) | 0.1 | 0.0 | (0.1) | (0.1) | 0.1 | 0 | (0.1) | 0.1 |
| Cash at Beginning | 138.6 | 101.5 | 57.3 | 37.3 | 26.6 | 27.3 | 7.8 | 5.3 | 3.5 | 2.7 | 1.9 | 1.2 | 2.7 | 11.2 | 10.9 | 12.8 | 11.7 | 24.8 | 22.3 | 26.8 | 27.0 | 11.7 | 12.5 | 10.4 | 6.7 | 9.6 | 2.9 | 3.4 | 2.5 | 3.3 | 7.1 | 4.8 | 2.3 | 3.4 | 3.8 | 5.9 | 7.7 | 11.8 | 11.3 | 8.3 | 4.6 | 5.4 | 6.8 | 2.6 | 3.9 | 3.4 | 7.9 | 12.7 | 13.8 | 3.5 | 4.2 | 4.1 | 0 | 4.0 | 0 | 4.2 | 4.3 | 5.3 | 5.8 | 8.4 | 8.4 | 9.3 | 1.1 | 1.4 | 2.2 | 2.8 | 3.2 | 2.9 | 2.8 | 2.8 | 3.7 | 4.4 | 5.5 | 6.4 | 8.7 | 9.0 | 10.0 | 10.2 | 10.6 | 11.0 | 2.7 | 1.6 | 1.6 | 1.7 | 1.8 | 2.1 | 2.2 | 0.8 | 0.6 | 0.4 | 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 | 0.1 | 0.1 | 0.0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 |
| Cash at End | 144.8 | 139.1 | 101.5 | 57.3 | 37.3 | 26.6 | 27.3 | 7.8 | 5.3 | 3.5 | 2.7 | 1.9 | 1.2 | 2.7 | 11.2 | 10.9 | 12.8 | 11.7 | 24.8 | 22.3 | 26.8 | 27.0 | 11.7 | 12.5 | 10.4 | 6.7 | 9.6 | 2.9 | 3.4 | 2.5 | 3.3 | 7.1 | 4.8 | 2.3 | 3.4 | 3.8 | 5.9 | 7.7 | 11.8 | 11.4 | 8.3 | 4.6 | 5.4 | 6.8 | 2.6 | 3.9 | 3.7 | 7.9 | 12.7 | 13.8 | 3.6 | 4.2 | 4.1 | 3.6 | 4.1 | 3.2 | 4.2 | 4.3 | 5.2 | 5.8 | 8.4 | 8.4 | 9.1 | 1.1 | 1.4 | 2.2 | 2.7 | 3.2 | 2.9 | 2.8 | 2.9 | 3.7 | 4.4 | 5.7 | 8.8 | 8.7 | 9.0 | 9.4 | 10.2 | 10.6 | 11.0 | 2.7 | 1.6 | 1.6 | 1.7 | 1.8 | 2.1 | 2.2 | 0.8 | 2.1 | 0.4 | 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 | 0.1 | 0.1 | (0.0) | 0.1 | 0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 |
| Free Cash Flow | 9.1 | 10.8 | 6.1 | (8.6) | 4.4 | (0.6) | 14.2 | 2.8 | 0.2 | 1.5 | (0.2) | (1.7) | (1.0) | (3.0) | 0.8 | (1.2) | 1.7 | 2.6 | 2.8 | (3.2) | 0.0 | (1.4) | 0.2 | (1.6) | 0.4 | (1.0) | 4.1 | (4.0) | 2.0 | 0.2 | (2.1) | 1.7 | 0.1 | 0.1 | (1.4) | (3.3) | (1.5) | (2.5) | 2.4 | 0.5 | (0.9) | (0.8) | (1.7) | (3.0) | (1.3) | 0.4 | (0.2) | (1.6) | (0.8) | 0.4 | (0.7) | 1.5 | 0.1 | (0.3) | (0.0) | (1.4) | (0.6) | 0.4 | (1.0) | (1.6) | (0.2) | (1.3) | (0.3) | (0.5) | (0.6) | (0.6) | (0.6) | 0.1 | (0.2) | (0.0) | 0.1 | (0.6) | (1.1) | (0.7) | (1.2) | (0.7) | (0.9) | (0.4) | 5.9 | (6.5) | (0.1) | (0.4) | (0.3) | (0.2) | (0.3) | (0.2) | (0.3) | (0.2) | (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) | (0.3) | 0.0 | 0.3 | 0.1 | 0.3 | (0.2) | 0.0 | (0.1) | (0.2) | 0.0 | (0.1) | 0.1 | (0.2) | 0.0 | (0.2) | (0.6) |
| Key Metrics | 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 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 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 26.8 | 41.4 | 26.4 | 21.0 | 21.8 | 18.8 | 24.4 | 14.6 | 14.8 | 12.4 | 12.5 | 12.3 | 9.2 | 9.8 | 14.6 | 9.1 | 9.4 | 11.1 | 9.3 | 1.9 | 0 | 0.0 | 1.4 | 2.7 | 4.8 | 7.1 | 10.4 | 6.8 | 7.8 | 6.7 | 8.3 | 8.5 | 9.2 | 8.2 | 8.9 | 8.4 | 7.9 | 8.1 | 8.5 | 10.0 | 9.0 | 2.0 | 2.4 | 3.7 | 4.8 | 3.4 | 2.7 | 4.2 | 4.8 | 5.2 | 3.2 | 3.7 | 4.7 | 3.4 | 2.3 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 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 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | (0.0) | 0.1 | 0.1 | 0.1 |
| Gross Profit | 13.0 | 25.5 | 13.5 | 9.9 | 10.2 | 10.6 | 10.5 | 5.7 | 4.7 | 2.3 | 2.6 | 2.4 | 1.0 | 1.9 | 4.4 | 2.1 | 3.9 | 4.7 | 4.2 | 0.8 | (1.0) | (0.7) | (1.3) | (0.2) | 0.8 | 0.8 | (0.4) | (0.2) | 0.3 | 0.1 | 1.3 | 0.7 | 2.4 | 1.9 | 3.4 | 2.1 | 2.5 | 3.5 | 2.5 | 4.5 | 2.5 | 1.3 | 0.9 | 1.6 | 1.9 | 1.6 | 1.1 | 1.5 | 2.2 | 2.6 | 1.2 | 2.3 | 2.2 | 1.0 | 0.8 | 0 | 0 | 0 | (4.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0 | 0 | 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 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | (0.0) | 0.1 | 0.1 | 0.1 |
| Operating Income | 9.2 | 21.8 | 9.8 | 6.9 | 6.9 | 8.0 | 8.3 | 3.7 | 2.2 | 0.6 | 0.5 | 0.4 | (1.3) | 0.3 | 2.2 | 0.5 | 1.7 | 3.3 | 3.3 | (0.3) | (2.5) | (2.2) | (2.9) | (1.6) | 0.0 | (0.2) | (1.5) | (1.2) | (0.7) | (0.9) | 0.7 | (0.6) | 1.3 | 0.4 | 2.4 | (0.2) | 1.4 | 2.4 | 1.2 | 2.4 | 1.6 | 0.7 | 0.2 | 0.8 | 1.0 | 0.9 | 0.4 | 0.2 | 1.3 | 1.4 | 0.4 | 1.0 | 1.3 | (0.1) | (0.1) | (0.2) | (0.4) | (0.4) | (0.4) | (1.3) | (0.3) | (2.0) | (0.4) | (0.4) | (0.1) | (0.1) | (0.3) | (0.4) | (0.1) | (0.1) | (0.4) | (0.1) | (0.2) | 0 | (0.2) | (0.3) | (0.4) | (0.5) | (0.3) | (0.3) | (2.3) | (0.7) | (0.2) | (0.1) | (0.5) | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (1.1) | (0.0) | (0.0) | (0.1) | (0.1) | (0.0) | 0.1 | 0.1 | (0.2) | 0.1 | 0 | 0 | (1.0) | 0 | (0.1) | 0 | (0.2) | 0 | (0.1) | 0 |
| Net Income | 10.9 | 15.7 | 10.6 | 7.7 | 2.9 | 5.6 | 5.1 | 1.2 | 1.2 | 0.6 | 0.6 | (0.8) | 1.1 | (0.4) | 1.3 | (1.1) | 2.3 | 0.6 | 2.6 | (0.2) | (2.7) | (1.8) | (1.6) | (4.6) | (1.3) | (0.2) | (29.0) | (1.6) | (0.2) | (0.6) | 1.0 | (1.0) | 0.8 | 0.8 | 1.5 | (0.7) | 1.2 | 0.7 | 0.9 | 0.8 | (0.3) | 0.0 | 0.3 | (0.5) | 0.3 | 0.3 | 0.3 | 0.7 | (0.1) | 1.2 | (1.6) | 0.9 | 1.4 | 0.1 | 0.2 | (0.8) | (0.4) | (0.2) | (0.6) | (1.5) | (0.4) | (2.0) | (0.8) | (0.4) | (0.1) | (0.2) | (0.7) | (0.0) | (0.1) | (0.1) | (0.6) | 0.2 | (0.3) | (0.5) | (0.2) | (0.2) | (0.2) | (0.6) | (0.1) | (0.2) | (2.2) | (1.1) | (0.2) | (0.2) | (0.5) | (0.2) | (0.2) | (0.2) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (1.6) | (0.1) | (0.3) | (0.1) | (0.5) | (0.1) | (0.2) | 0.1 | (0.3) | 0 | (0.1) | (0.1) | (1.3) | (0.1) | (0.1) | 0 | (0.3) | 0.2 | (0.1) | 0 |
| EPS (Diluted) | 0.06 | 0.09 | 0.06 | 0.05 | 0.02 | 0.04 | 0.03 | 0.01 | 0.01 | 0.00 | 0.00 | -0.01 | 0.01 | -0.00 | 0.01 | -0.01 | 0.02 | 0.01 | 0.03 | -0.00 | -0.03 | -0.02 | -0.02 | -0.05 | -0.02 | -0.00 | -0.38 | -0.02 | -0.00 | -0.01 | 0.01 | -0.02 | 0.02 | 0.02 | 0.03 | -0.01 | 0.02 | 0.01 | 0.02 | 0.02 | -0.01 | 0.00 | 0.01 | -0.01 | 0.01 | 0.01 | 0.01 | 0.02 | -0.00 | 0.04 | -0.05 | 0.03 | 0.05 | 0.00 | 0.05 | -0.03 | -0.01 | -0.01 | -0.02 | -0.06 | -0.01 | -0.08 | -0.03 | -0.02 | -0.01 | -0.01 | -0.03 | -0.00 | -0.01 | -0.00 | -0.03 | 0.01 | -0.01 | -0.03 | -0.01 | -0.01 | -0.01 | -0.03 | -0.01 | -0.01 | -0.15 | -0.08 | -0.02 | -0.02 | -0.05 | -0.02 | -0.02 | -0.02 | -0.01 | -0.01 | -0.02 | -0.01 | -0.00 | -0.00 | -0.01 | -0.00 | -0.00 | -0.30 | -0.02 | -0.06 | -0.03 | -0.12 | -0.01 | -0.05 | 0.01 | -0.07 | -0.01 | -0.03 | -0.01 | -0.25 | -0.01 | -0.01 | – | -0.08 | 0.05 | -0.04 | – |
| Balance Sheet | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 144.8 | 139.1 | 101.5 | 57.3 | 37.3 | 26.6 | 27.3 | 7.8 | 5.3 | 3.5 | 2.7 | 1.9 | 1.2 | 2.7 | 11.2 | 10.9 | 12.8 | 11.7 | 24.8 | 22.3 | 26.8 | 27.0 | 11.7 | 12.5 | 10.4 | 6.7 | 9.6 | 2.9 | 3.4 | 2.5 | 3.3 | 7.1 | 4.8 | 2.3 | 3.4 | 3.8 | 5.9 | 7.7 | 11.8 | 11.3 | 8.2 | 4.6 | 5.4 | 6.8 | 2.6 | 3.9 | 3.7 | 7.9 | 12.7 | 13.8 | 3.6 | 4.2 | 4.1 | 3.6 | 4.1 | 3.2 | 4.2 | 4.3 | 5.2 | 5.8 | 8.4 | 8.4 | 9.1 | 1.1 | 1.4 | 2.2 | 2.7 | 3.2 | 2.9 | 2.8 | 2.9 | 3.7 | 4.4 | 5.5 | 8.8 | 8.7 | 9.0 | 9.4 | 10.2 | 10.6 | 11.0 | 2.7 | 1.6 | 1.6 | 1.7 | 1.8 | 2.1 | 2.2 | 2.3 | 2.1 | 0.4 | 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 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 |
| Total Assets | 322.5 | 319.9 | 287.2 | 221.9 | 174.7 | 157.7 | 148.7 | 135.4 | 133.7 | 128.6 | 128.3 | 123.5 | 120.5 | 118.6 | 121.2 | 115.3 | 115.0 | 111.4 | 86.3 | 82.1 | 83.0 | 84.5 | 68.8 | 71.6 | 71.0 | 67.4 | 72.6 | 113.1 | 110.7 | 108.8 | 108.6 | 113.2 | 109.5 | 102.2 | 102.8 | 101.2 | 98.7 | 97.4 | 94.1 | 79.6 | 72.6 | 66.0 | 63.1 | 60.8 | 59.6 | 55.4 | 52.9 | 47.7 | 46.7 | 43.7 | 32.5 | 29.9 | 28.4 | 27.6 | 26.3 | 26.1 | 25.4 | 26.1 | 25.6 | 24.9 | 27.1 | 27.3 | 27.0 | 18.4 | 18.0 | 18.7 | 18.3 | 18.8 | 17.2 | 15.8 | 16.5 | 19.7 | 20.2 | 20.6 | 23.8 | 21.3 | 20.8 | 19.7 | 18.7 | 18.8 | 11.7 | 3.5 | 2.4 | 2.3 | 2.4 | 2.6 | 2.7 | 2.8 | 2.8 | 2.7 | 0.9 | 0.8 | 0.6 | 0.5 | 0.4 | 0.4 | 1.4 | 1.4 | 2.9 | 3.0 | 3.2 | 3.4 | 3.8 | 3.8 | 4.1 | 4.0 | 4.3 | 4.2 | 4.3 | 4.2 | 5.5 | 5.6 | 5.9 | 5.8 | 6.2 | 5.8 | 5.9 |
| Total Debt | 8.6 | 8.4 | 6.0 | 4.7 | 5.4 | 5.0 | 2.6 | 3.1 | 3.6 | 3.1 | 3.5 | 3.5 | 3.9 | 3.2 | 6.6 | 6.8 | 6.6 | 6.5 | 1.1 | 1.1 | 0.3 | 0.4 | 3.1 | 4.0 | 1.7 | 2.8 | 3.9 | 8.5 | 8.9 | 9.2 | 9.6 | 10.0 | 12.5 | 11.7 | 8.3 | 12.3 | 12.4 | 13.7 | 9.6 | 14.1 | 13.1 | 6.9 | 9.0 | 10.5 | 3.5 | 2.6 | 2.8 | 2.6 | 2.7 | 1.5 | 1.6 | 1.1 | 1.3 | 1.3 | 0.2 | 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 | 1.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0 | 0 | 0 | 1.0 | 0 | 0 | 0 |
| Stockholders' Equity | 282.6 | 276.3 | 233.6 | 182.1 | 144.8 | 132.3 | 125.4 | 114.5 | 112.2 | 107.8 | 106.0 | 102.7 | 99.8 | 97.9 | 98.0 | 96.5 | 97.4 | 93.4 | 78.5 | 75.8 | 77.0 | 76.8 | 59.0 | 59.9 | 55.9 | 52.9 | 53.9 | 81.7 | 77.8 | 76.4 | 75.2 | 75.7 | 73.2 | 68.9 | 69.0 | 67.2 | 65.2 | 62.7 | 61.8 | 52.1 | 45.4 | 39.9 | 37.5 | 37.3 | 39.4 | 37.5 | 38.8 | 34.9 | 33.4 | 32.8 | 23.1 | 24.9 | 23.4 | 22.2 | 22.1 | 22.1 | 22.2 | 23.0 | 22.5 | 22.0 | 24.0 | 24.3 | 24.4 | 16.3 | 15.9 | 16.6 | 16.2 | 16.6 | 15.1 | 13.9 | 14.5 | 17.3 | 17.8 | 18.1 | 20.1 | 17.9 | 17.5 | 16.5 | 17.7 | 17.6 | 11.4 | 2.9 | 2.3 | 2.3 | 2.3 | 2.3 | 2.6 | 2.5 | 2.5 | 2.4 | 0.7 | 0.6 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 1.7 | 1.7 | 1.9 | 2.1 | 2.6 | 2.7 | 3.0 | 3.0 | 3.2 | 3.2 | 3.4 | 3.2 | 4.3 | 4.4 | 4.6 | 4.6 | 4.8 | 4.7 | 4.8 |
| Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 13.3 | 13.4 | 10.2 | 8.3 | 8.3 | 0.8 | 15.6 | 4.1 | 1.1 | 2.3 | 0.6 | (0.1) | 0.5 | 0.4 | 3.3 | 1.4 | 3.7 | 3.5 | 3.5 | (2.2) | 0.1 | (1.2) | 1.3 | (1.2) | 0.6 | (0.6) | 4.9 | (3.2) | 2.8 | 1.1 | (0.5) | 4.7 | 2.8 | 2.1 | 0.6 | (0.7) | (0.5) | (1.5) | 3.6 | 2.2 | 0.2 | (0.5) | (0.1) | (2.4) | (0.4) | 1.0 | 0.3 | (0.1) | 1.1 | 1.2 | 0.1 | 1.4 | 1.1 | 1.1 | (1.1) | (0.6) | (0.3) | 0.5 | 0.2 | (0.4) | (0.5) | (0.5) | (0.2) | (0.2) | (0.1) | (0.3) | (0.3) | 0.2 | (0.1) | 0.0 | (0.2) | 0.1 | (0.5) | (0.2) | (0.3) | (0.4) | (0.3) | (0.0) | 6.2 | (6.5) | (0.1) | (0.3) | (0.1) | (0.2) | (0.3) | (0.2) | (0.3) | (0.1) | (0.0) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | 0.0 | (0.0) | (0.0) | (0.3) | 0.0 | 0.3 | 0.1 | 0.3 | (0.2) | 0.0 | (0.1) | (0.2) | 0.0 | (0.1) | 0.1 | (0.1) | 0.0 | (0.1) | (0.5) |
| Capital Expenditure | (4.2) | (2.6) | (4.1) | (17.0) | (3.9) | (1.4) | (1.3) | (1.4) | (0.9) | (0.9) | (0.8) | (1.7) | (1.5) | (3.5) | (2.5) | (2.5) | (2.0) | (0.9) | (0.8) | (0.9) | (0.0) | (0.2) | (1.1) | (0.3) | (0.2) | (0.4) | (0.7) | (0.8) | (0.8) | (0.9) | (1.6) | (3.1) | (2.7) | (2.0) | (2.0) | (2.6) | (1.0) | (1.0) | (1.2) | (0.9) | (1.0) | (0.3) | (1.6) | (0.6) | (0.9) | (0.6) | (0.5) | (1.5) | (1.9) | (0.8) | (0.8) | 0.1 | (1.0) | (1.4) | 1.1 | (0.7) | (0.4) | (0.2) | (1.1) | (1.2) | 0.3 | (0.8) | (0.1) | (0.3) | (0.5) | (0.3) | (0.2) | (0.2) | (0.1) | (0.1) | 0.2 | (0.7) | (0.6) | (0.5) | (0.9) | (0.3) | (0.6) | (0.4) | (0.3) | 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 | 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) |
| Free Cash Flow | 9.1 | 10.8 | 6.1 | (8.6) | 4.4 | (0.6) | 14.2 | 2.8 | 0.2 | 1.5 | (0.2) | (1.7) | (1.0) | (3.0) | 0.8 | (1.2) | 1.7 | 2.6 | 2.8 | (3.2) | 0.0 | (1.4) | 0.2 | (1.6) | 0.4 | (1.0) | 4.1 | (4.0) | 2.0 | 0.2 | (2.1) | 1.7 | 0.1 | 0.1 | (1.4) | (3.3) | (1.5) | (2.5) | 2.4 | 0.5 | (0.9) | (0.8) | (1.7) | (3.0) | (1.3) | 0.4 | (0.2) | (1.6) | (0.8) | 0.4 | (0.7) | 1.5 | 0.1 | (0.3) | (0.0) | (1.4) | (0.6) | 0.4 | (1.0) | (1.6) | (0.2) | (1.3) | (0.3) | (0.5) | (0.6) | (0.6) | (0.6) | 0.1 | (0.2) | (0.0) | 0.1 | (0.6) | (1.1) | (0.7) | (1.2) | (0.7) | (0.9) | (0.4) | 5.9 | (6.5) | (0.1) | (0.4) | (0.3) | (0.2) | (0.3) | (0.2) | (0.3) | (0.2) | (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) | (0.3) | 0.0 | 0.3 | 0.1 | 0.3 | (0.2) | 0.0 | (0.1) | (0.2) | 0.0 | (0.1) | 0.1 | (0.2) | 0.0 | (0.2) | (0.6) |