CODA - Coda Octopus Group, Inc.
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$14.00
DETAILS
HIGH:
$14.00
LOW:
$14.00
MEDIAN:
$14.00
CONSENSUS:
$14.00
UPSIDE:
28.21%
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 6.7 | 7.3 | 7.1 | 7.0 | 5.2 | 5.1 | 5.5 | 5.3 | 4.5 | 3.6 | 4.9 | 5.3 | 5.6 | 5.1 | 6.3 | 5.0 | 5.8 | 5.1 | 5.8 | 5.4 | 5.1 | 4.7 | 5.4 | 3.3 | 6.7 | 5.8 | 6.7 | 6.8 | 5.8 | 5.7 | 5.8 | 3.5 | 3.1 | 2.3 | 5.0 | 5.3 | 5.4 | 6.3 | 4.3 | 5.7 | 4.8 | 4.5 | 5.2 | 5.2 | 4.4 | 4.4 | 4.6 | 4.1 | 3.4 | 5.1 | 7.1 | 5.6 | 4.5 | 5.6 | 5.9 | 5.5 | 4.1 | 5.4 | 3.5 | 3.2 | 3.6 | 2.3 | 2.5 | 3.7 | 3.1 | 2.3 | 3.4 | 4.3 | 3.2 | 3.7 | 5.0 | 5.1 | 3.1 | 3.1 | 5.9 | 2.5 | 2.5 | 1.9 | 2.9 | 1.5 | 1.0 |
| Cost of Revenue | 2.3 | 2.4 | 2.2 | 2.5 | 1.8 | 1.8 | 1.4 | 1.6 | 1.6 | 1.3 | 1.5 | 1.7 | 1.8 | 1.7 | 1.7 | 2.0 | 1.7 | 1.6 | 1.6 | 1.6 | 1.7 | 1.8 | 1.8 | 1.4 | 2.4 | 2.2 | 2.1 | 2.1 | 2.2 | 1.9 | 1.6 | 0.9 | 0.9 | 0.1 | 2.0 | 2.0 | 2.0 | 2.3 | 1.4 | 2.2 | 2.5 | 2.7 | 2.2 | 2.1 | 2.0 | 1.9 | 1.8 | 1.5 | 1.2 | 1.7 | 2.9 | 2.6 | 1.7 | 2.3 | 2.2 | 2.7 | 2.2 | 3.0 | 1.6 | 1.6 | 1.7 | 2.2 | 1.3 | 1.4 | 1.3 | 1.6 | 1.7 | 1.6 | 1.4 | 2.0 | 2.0 | 1.3 | 1.6 | 1.9 | 2.3 | 1.1 | 0 | 0 | 0 | 0.8 | 0.4 |
| Gross Profit | 4.4 | 4.9 | 4.8 | 4.5 | 3.4 | 3.3 | 4.0 | 3.7 | 2.9 | 2.3 | 3.4 | 3.6 | 3.8 | 3.4 | 4.6 | 3.0 | 4.2 | 3.5 | 4.2 | 3.7 | 3.3 | 2.9 | 3.6 | 1.9 | 4.3 | 3.6 | 4.5 | 4.7 | 3.5 | 3.8 | 4.2 | 2.6 | 2.1 | 2.3 | 3.1 | 3.3 | 3.4 | 4.1 | 2.8 | 3.5 | 2.2 | 1.8 | 3.0 | 3.1 | 2.4 | 2.5 | 2.8 | 2.6 | 2.1 | 3.4 | 4.2 | 3.0 | 2.7 | 3.3 | 3.7 | 2.8 | 1.9 | 2.4 | 1.9 | 1.6 | 1.8 | 0.1 | 1.2 | 2.3 | 1.8 | 0.7 | 1.8 | 2.7 | 1.8 | 1.7 | 3.0 | 3.8 | 1.5 | 1.2 | 3.6 | 1.4 | 2.5 | 1.9 | 2.9 | 0.7 | 0.6 |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| R&D Expenses | 0.6 | 0.6 | 0.6 | 0.7 | 0.5 | 0.7 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.4 | 0.5 | 0.6 | 0.5 | 0.7 | 1.1 | 0.7 | 0.6 | 0.6 | 0.8 | 0.8 | 0.7 | 0.9 | 0.9 | 0.6 | 0.7 | 0.6 | 0.7 | 0.5 | 0.6 | 0.7 | 0.7 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 1.3 | 0.3 | 0.5 | 0.6 | 1.2 | 0.9 | 0.8 | 0.7 | 1.3 | 0.6 | 0.6 | 0 | 0 | 0 | 0.6 | 0.5 |
| SG&A Expenses | 2.8 | 2.9 | 2.9 | 2.7 | 2.2 | 2.3 | 2.2 | 1.8 | 1.9 | 2.1 | 1.9 | 2.2 | 2.0 | 1.8 | 2.0 | 2.0 | 2.1 | 2.1 | 2.2 | 1.8 | 1.8 | 1.8 | 1.5 | 1.5 | 1.9 | 2.3 | 1.8 | 1.7 | 1.6 | 2.3 | 1.5 | 1.5 | 1.5 | 2.0 | 1.7 | 1.6 | 1.4 | 1.7 | 1.3 | 1.6 | 1.6 | 2.0 | 1.8 | 2.2 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.3 | 1.4 | 1.3 | 1.4 | 1.3 | 1.1 | 1.3 | 1.1 | 1.5 | 1.1 | 0.9 | 1.8 | 1.2 | 1.7 | 1.8 | 1.6 | 4.1 | 1.9 | 2.2 | 2.9 | 4.0 | 3.3 | 2.8 | 3.1 | 3.5 | 3.6 | 2.9 | 0 | 0 | 0 | 2.1 | 1.1 |
| 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 | (0.1) | 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 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | (13.6) | 4 | 0 | 0 |
| Operating Expenses | 3.4 | 3.5 | 3.4 | 3.4 | 2.8 | 3.0 | 2.7 | 2.4 | 2.3 | 2.6 | 2.5 | 2.8 | 2.4 | 2.3 | 2.5 | 2.6 | 2.8 | 3.2 | 2.9 | 2.4 | 2.4 | 2.6 | 2.3 | 2.2 | 2.8 | 3.1 | 2.4 | 2.4 | 2.2 | 2.3 | 2.2 | 2.7 | 2.2 | 2.7 | 1.9 | 1.9 | 1.7 | 2.0 | 1.6 | 1.8 | 1.8 | 2.2 | 2.0 | 2.4 | 1.8 | 1.8 | 1.7 | 1.7 | 1.7 | 1.5 | 1.6 | 1.5 | 1.7 | 1.4 | 1.4 | 1.6 | 1.4 | 1.7 | 1.4 | 1.3 | 2.2 | 1.6 | 2.1 | 2.3 | 2.1 | 5.4 | 2.1 | 2.8 | 3.5 | 5.2 | 4.2 | 3.6 | 3.7 | 4.8 | 4.2 | 3.4 | 5 | (13.6) | 4 | 2.7 | 1.6 |
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1.0 | 1.4 | 1.4 | 1.1 | 0.7 | 0.3 | 1.4 | 1.4 | 0.6 | (0.3) | 0.9 | 0.9 | 1.3 | 1.1 | 2.0 | 0.5 | 1.4 | 0.3 | 1.3 | 1.3 | 0.9 | 0.3 | 1.3 | (0.3) | 1.5 | 0.5 | 2.1 | 2.3 | 1.3 | 1.4 | 2.0 | (0.1) | (0.1) | (0.4) | 1.1 | 1.4 | 1.7 | 2.1 | 1.3 | 1.7 | 0.4 | (0.4) | 1.0 | 0.7 | 0.6 | 0.7 | 1.1 | 0.9 | 0.5 | 1.9 | 2.6 | 1.5 | 1.0 | 1.6 | 1.7 | 0.5 | (0.0) | (0.0) | 0.4 | 0.3 | (0.4) | (1.6) | (0.9) | (0.0) | (0.4) | (4.8) | (0.4) | (0.1) | (1.7) | (3.5) | (1.2) | 0.2 | (2.3) | (3.6) | (0.7) | (2.1) | 2.5 | (11.7) | 2.9 | (2.0) | (1.0) |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | (0.4) | (0.5) | (0.5) | (0.5) | (0.4) | 0.5 | 0.4 | 0.5 | 0.7 | 0.5 | 0.4 | 0.6 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0 | 0.3 | 0.5 | 2.9 | 0 | 0 | 0 | 0.1 | 0.1 |
| Interest Income | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.6 | 0.2 | 0.2 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.4 | 0.4 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1.6 | 2.5 | 1.9 | 1.5 | 1.3 | 0.5 | 1.6 | 1.5 | 0.7 | 0.1 | 1.0 | 1.0 | 1.5 | 1.2 | 2.3 | 0.8 | 1.6 | 1.1 | 1.6 | 2.2 | 1.4 | 0.5 | 1.6 | (0.2) | 1.7 | 0.7 | 2.3 | 2.5 | 1.6 | 1.5 | 2.4 | 0.6 | 0.2 | (0.2) | 1.4 | 1.6 | 1.9 | 2.4 | 1.5 | 1.8 | 0.6 | (0.1) | 1.1 | 0.8 | 0.7 | 0.7 | 1.1 | 1.0 | 0.5 | 1.9 | 2.6 | 1.6 | 1.1 | 1.7 | 1.7 | 0.6 | 0.0 | (0.1) | 0.4 | 0.5 | 0.0 | 2.6 | (0.8) | (0.0) | (0.2) | (4.4) | (0.2) | (0.1) | (1.6) | (3.3) | (1.0) | 0.2 | (2.2) | (3.5) | (0.5) | (2.1) | 2.5 | (11.7) | 2.9 | (2.0) | (1.0) |
| EBIT | 1.2 | 2.2 | 1.5 | 1.1 | 0.9 | 0.3 | 1.4 | 1.3 | 0.6 | (0.0) | 0.9 | 0.9 | 1.3 | 1.2 | 2.0 | 0.5 | 1.5 | 1.0 | 1.3 | 1.9 | 1.0 | 0.3 | 1.3 | (0.3) | 1.5 | 0.5 | 2.1 | 2.3 | 1.4 | 1.4 | 2.0 | 0.0 | (0.1) | (0.5) | 1.2 | 1.5 | 1.8 | 2.1 | 1.3 | 1.8 | 0.5 | (0.2) | 1.0 | 0.8 | 0.6 | 0.6 | 1.1 | 1.0 | 0.5 | 1.9 | 1.7 | 0.8 | 0.3 | 0.9 | 1.7 | 0.5 | (0.0) | (0.0) | 0.4 | 0.5 | (0.0) | 3.2 | 0.9 | (5.2) | 1.2 | (4.6) | (0.3) | (0.9) | (1.7) | (3.2) | (1.1) | 0.2 | (2.3) | (3.6) | (0.7) | (2.1) | 2.5 | (11.7) | 2.9 | (2.0) | (1.0) |
| Income Before Tax | 1.2 | 1.8 | 1.5 | 1.3 | 0.9 | 0.6 | 1.6 | 1.6 | 0.8 | (0.0) | 1.1 | 1.0 | 1.4 | 1.2 | 2.0 | 0.5 | 1.4 | 1.0 | 1.3 | 1.9 | 1.0 | 1.0 | 1.3 | (0.3) | 1.4 | 0.5 | 2.1 | 2.3 | 1.4 | 1.4 | 2.0 | (0.1) | (0.2) | (0.6) | 1.1 | 1.3 | 1.6 | 1.9 | 1.1 | 1.6 | 0.3 | (0.4) | 0.8 | 0.5 | 0.3 | 0.2 | 0.7 | 0.6 | 0.1 | 1.5 | 2.1 | 1.1 | 0.7 | 1.4 | 2.1 | 0.9 | 0.4 | 0.5 | 0.8 | 0.0 | (0.5) | 2.8 | 0.3 | (5.6) | 0.8 | (5.2) | (0.8) | (1.3) | (2.1) | (3.8) | (1.6) | (0.2) | (0.2) | (3.9) | (1.2) | (4.9) | 0 | 0 | 0 | (2.1) | (1.1) |
| Income Tax Expense | 0.3 | 0.7 | 0.3 | 0.4 | 0.0 | 0.2 | 0.4 | 0.2 | 0.2 | 0.3 | 0.0 | 0.0 | (0.0) | 0.4 | 0.3 | (0.1) | 0.2 | 0.9 | (0.2) | (0.3) | (0.1) | (0.3) | 0.3 | (0.1) | 0.1 | 0.2 | 0.4 | 0.3 | 0.1 | (1.9) | (0.0) | 0.0 | 0 | 0.0 | (0.0) | 0 | 0 | (0.1) | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | (0.1) | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | (0.0) | (0.4) | (0.5) | (0.5) | (0.3) | (0.4) | 0 | 0 | 0 | 0 | 5.1 | (1.6) | 0.0 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0.1 | 0.3 | 0.5 | 0 | 7.4 | (5.2) | 8.3 | 0 | 0 |
| Net Income | 0.9 | 1.0 | 1.3 | 0.9 | 0.9 | 0.3 | 1.3 | 1.4 | 0.6 | (0.3) | 1.0 | 1.0 | 1.4 | 0.7 | 1.8 | 0.6 | 1.2 | 0.1 | 1.5 | 2.2 | 1.1 | 1.2 | 1.0 | (0.3) | 1.3 | 0.2 | 1.8 | 2.0 | 1.2 | 3.2 | 2.0 | (0.1) | (0.2) | (0.6) | 1.1 | 1.3 | 1.6 | 2.0 | 1.1 | 1.6 | 0.3 | (0.5) | 0.8 | 0.5 | 0.3 | 0.3 | 0.7 | 0.6 | 0.1 | 1.4 | 2.1 | 1.1 | 0.7 | 1.4 | 2.6 | 1.4 | 0.9 | 0.8 | 1.2 | 0.0 | (0.5) | 2.8 | 0.3 | (5.6) | 0.8 | (5.2) | (0.8) | (1.3) | (2.1) | (3.8) | (1.6) | (0.2) | (2.4) | (3.9) | (1.2) | (4.9) | (4.9) | (6.5) | (5.4) | (2.1) | (1.1) |
| Per Share Data | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| EPS (Basic) | 0.08 | 0.09 | 0.11 | 0.08 | 0.08 | -0.30 | 0.11 | 0.13 | 0.06 | -0.03 | 0.09 | 0.09 | 0.13 | 0.06 | 0.16 | 0.06 | 0.11 | 0.01 | 0.14 | 0.20 | 0.10 | 0.12 | 0.10 | -0.02 | 0.13 | 0.02 | 0.17 | 0.18 | 0.12 | 0.30 | 0.19 | -0.01 | -0.02 | -0.07 | 0.12 | 0.14 | 0.17 | 0.22 | 0.16 | 0.23 | 0.04 | -0.08 | 0.11 | 0.08 | 0.04 | 0.04 | 0.10 | 0.09 | 0.01 | 0.21 | 0.32 | 0.17 | 0.10 | 0.37 | 0.40 | 0.18 | 0.17 | 0.15 | 0.22 | 0.00 | -0.09 | 0.54 | 0.08 | -1.60 | 0.22 | -1.53 | -0.22 | -0.38 | -0.61 | -1.08 | -0.46 | -0.05 | -0.69 | -1.15 | -0.35 | -2.37 | -2.38 | -3.84 | -3.22 | -1.25 | -0.64 |
| EPS (Diluted) | 0.08 | 0.09 | 0.11 | 0.08 | 0.08 | -0.29 | 0.11 | 0.13 | 0.06 | -0.03 | 0.09 | 0.09 | 0.12 | 0.06 | 0.16 | 0.05 | 0.11 | 0.01 | 0.13 | 0.20 | 0.10 | 0.12 | 0.09 | -0.02 | 0.13 | 0.02 | 0.17 | 0.18 | 0.12 | 0.30 | 0.19 | -0.01 | -0.02 | -0.07 | 0.12 | 0.14 | 0.17 | 0.22 | 0.12 | 0.18 | 0.03 | -0.08 | 0.11 | 0.08 | 0.04 | 0.04 | 0.10 | 0.09 | 0.01 | 0.21 | 0.32 | 0.17 | 0.10 | 0.24 | 0.40 | 0.18 | 0.17 | 0.15 | 0.22 | 0.00 | -0.09 | 0.54 | 0.08 | -1.60 | 0.22 | -1.49 | -0.22 | -0.38 | -0.61 | -1.08 | -0.46 | -0.05 | -0.69 | -1.13 | -0.35 | -2.37 | -2.38 | -3.84 | -0.32 | -1.25 | -0.64 |
| Shares Outstanding | 11.3 | 11.2 | 11.2 | 11.2 | 11.2 | 11.2 | 11.2 | 11.2 | 11.1 | 11.1 | 11.1 | 11.0 | 10.9 | 10.9 | 10.9 | 10.9 | 10.9 | 10.8 | 10.8 | 10.8 | 10.8 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | 10.4 | 10.4 | 10.4 | 9.2 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.6 | 6.6 | 6.7 | 6.7 | 6.7 | 6.6 | 6.4 | 3.9 | 6.4 | 7.6 | 5.3 | 5.3 | 5.3 | 5.3 | 5.1 | 5.1 | 3.5 | 3.5 | 3.5 | 3.4 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.4 | 3.4 | 3.4 | 2.1 | 2.1 | 1.7 | 1.7 | 1.7 | 1.7 |
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2006 Q4 | 2006 Q2 | 2006 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents | 30.4 | 28.7 | 26.2 | 24.5 | 22.5 | 22.5 | 25.2 | 23.7 | 25.0 | 24.4 | 24.9 | 23.5 | 24.5 | 22.9 | 21.4 | 20.7 | 20.7 | 17.7 | 19.2 | 16.6 | 16.1 | 15.1 | 13.0 | 12.8 | 12.5 | 11.7 | 9.8 | 9.3 | 8.8 | 7.5 | 6.7 | 6.9 | 12.0 | 6.9 | 7.0 | 5.7 | 4.1 | 5.6 | 6.9 | 7.4 | 7.5 | 6.3 | 5.3 | 5.0 | 5.0 | 5.3 | 6.7 | 7.4 | 8.1 | 8.2 | 8.6 | 6.3 | 5.3 | 5.2 | 3.5 | 1.5 | 1.6 | 1.4 | 0.9 | 1.2 | 0.3 | 0.2 | 0.8 | 0.1 | 0.2 | 0.3 | 0.6 | 0.2 | 2.4 | 3.9 | 6.1 | 7.7 | 0.5 | 0.9 | 2.9 | 5.3 | 1.4 | 0.0 | 0.0 |
| 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 | 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 | 0.1 | 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 | 0.3 | 0.6 | 0.7 | 0.9 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 5.9 | 7.0 | 6.8 | 7.5 | 5.8 | 5.7 | 6.6 | 6.0 | 4.4 | 4.3 | 4.4 | 5.2 | 4.1 | 3.6 | 4.8 | 2.5 | 2.0 | 5.3 | 3.8 | 4.6 | 3.3 | 3.0 | 4.9 | 5.2 | 6.8 | 6.8 | 8.5 | 7.1 | 6.7 | 6.3 | 6.2 | 3.8 | 3.7 | 4.2 | 6.6 | 7.2 | 7.0 | 6.8 | 3.8 | 3.5 | 2.4 | 3.8 | 4.4 | 3.8 | 4.7 | 5.4 | 5.2 | 4.4 | 3.2 | 2.9 | 2.2 | 3.4 | 3.0 | 3.3 | 3.6 | 4.4 | 2.8 | 4.2 | 3.6 | 2.5 | 3.2 | 2.5 | 3.3 | 4.2 | 2.5 | 2.9 | 3.2 | 3.6 | 3.1 | 3.2 | 3.9 | 3.6 | 2.0 | 3.1 | 3.5 | 1.5 | 1.4 | 3.6 | 2.2 |
| Inventory | 14.2 | 13.6 | 13.7 | 13.5 | 13.4 | 14.0 | 13.0 | 12.6 | 12.8 | 11.7 | 11.6 | 11.2 | 11.2 | 10.0 | 10.2 | 10.6 | 11.2 | 10.7 | 10.8 | 10.6 | 10.0 | 9.1 | 8.9 | 7.5 | 6.3 | 5.4 | 4.4 | 4.2 | 3.8 | 3.8 | 4.2 | 4.0 | 4.2 | 3.7 | 2.9 | 2.6 | 2.8 | 2.6 | 2.9 | 3.3 | 3.2 | 3.8 | 3.9 | 4.1 | 3.6 | 4.1 | 4.4 | 3.7 | 3.5 | 3.1 | 2.3 | 2.2 | 2.3 | 2.4 | 1.7 | 1.9 | 1.9 | 2 | 1.6 | 1.1 | 1.7 | 1.8 | 2.3 | 1.8 | 2.6 | 2.8 | 3.2 | 3.0 | 2.6 | 2.3 | 2.5 | 2.7 | 2.7 | 2.9 | 2.3 | 2.6 | 2.0 | 1.3 | 1.2 |
| Other Current Assets | 0.3 | 0.3 | 0.2 | 0 | 0.2 | 0.3 | 0 | 0.7 | 0.2 | 0.2 | 0.2 | 0.4 | 0 | 0.2 | 0.3 | 0.4 | 0.6 | 0.6 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0 | 0 | 0 | 0.1 | 0.0 | 0.0 | 0.3 | 0.3 | 0 | 0.2 | 0.5 | 0.3 | 0.1 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 1.8 | 1.8 | 2.1 | 1.3 | 1.0 | 0.6 | 0.3 | 0.7 | 0 | 1.0 | 0.9 | 0.8 | 0.8 | 1.2 | 1.1 | 1.8 | 1.7 | 0.3 | 1.4 | 0.9 | 0.6 | 0.6 | 0.5 | 1.7 | 1.2 | 0.7 | 0.9 | 0.2 |
| Total Current Assets | 51.2 | 50.0 | 47.4 | 46.3 | 42.7 | 43.0 | 45.7 | 43.8 | 42.8 | 40.9 | 41.7 | 40.8 | 40.3 | 37.0 | 37.1 | 34.5 | 34.8 | 35.6 | 34.1 | 32.3 | 29.9 | 27.7 | 27.2 | 26.2 | 25.9 | 24.1 | 23.1 | 21.0 | 19.9 | 18.1 | 17.3 | 15.0 | 20.1 | 15.3 | 16.7 | 15.9 | 14.1 | 15.1 | 13.7 | 14.6 | 13.6 | 14.1 | 14.0 | 13.5 | 14.1 | 15.0 | 16.7 | 15.9 | 15.2 | 15.0 | 13.7 | 13.6 | 12.4 | 13.0 | 10.0 | 8.7 | 6.8 | 7.9 | 6.9 | 5.3 | 6.5 | 5.7 | 7.5 | 7.1 | 6.7 | 7.4 | 9.5 | 8.9 | 9.0 | 11.3 | 14.2 | 15.6 | 7.1 | 9.2 | 10.9 | 10.9 | 5.6 | 6.0 | 3.7 |
| Non-Current Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment | 7.7 | 7.7 | 7.6 | 7.2 | 7.0 | 7.2 | 6.3 | 6.3 | 6.3 | 6.9 | 6.3 | 6.1 | 6.1 | 5.8 | 6.1 | 6.4 | 6.7 | 6.0 | 6.0 | 6.0 | 6.1 | 6.1 | 6.2 | 6.1 | 6.4 | 6.0 | 5.8 | 6.1 | 6.0 | 5.2 | 5.0 | 5.3 | 5.3 | 5.2 | 5.5 | 5.5 | 5.4 | 3.8 | 4.2 | 4.4 | 3.7 | 3.9 | 3.7 | 3.4 | 2.0 | 2.2 | 1.8 | 1.7 | 1.5 | 1.3 | 0.8 | 0.9 | 0.6 | 0.3 | 0.6 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
| Goodwill | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.4 | 3.4 | 3.4 | 3.4 | 0 | 0 | 0 | 3.4 | 0 | 3.9 | 0 | 3.4 | 0 | 0 | 0 | 3.4 | 0 | 0 | 0 | 3.4 | 0 | 0 | 0 | 3.4 | 0 | 0 | 0 | 3.4 | 0 | 0 | 0 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.3 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.3 | 3.4 | 3.4 | 3.3 | 3.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.1 | 3.1 | 5.6 | 5.6 | 4.0 | 4.0 | 4.1 | 3.8 | 1.1 | 0.1 | 0.1 |
| Intangible Assets | 3.1 | 3.2 | 3.3 | 3.4 | 3.6 | 3.7 | 0.5 | 0.5 | 0.5 | 0.5 | 3.9 | 3.9 | 3.8 | 0.4 | 3.8 | (0.1) | 3.8 | 0.4 | 3.8 | 3.8 | 3.7 | 0.3 | 3.6 | 3.6 | 3.6 | 0.2 | 3.6 | 3.6 | 3.6 | 0.2 | 3.6 | 3.6 | 3.6 | 0.2 | 3.7 | 3.7 | 3.7 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0.0 | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | (4.6) | (4.3) | (4.0) | 0 | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.5 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Assets | 14.5 | 14.5 | 14.5 | 14.3 | 14.2 | 14.6 | 10.2 | 10.2 | 10.2 | 11.0 | 10.2 | 10.1 | 10.2 | 9.9 | 10.1 | 10.3 | 10.6 | 9.9 | 10.2 | 10.4 | 10.5 | 10.4 | 10.1 | 10.4 | 10.6 | 10.2 | 10.3 | 11.0 | 11.1 | 10.6 | 8.6 | 8.9 | 8.8 | 8.8 | 9.2 | 9.2 | 9.2 | 7.7 | 7.9 | 8.2 | 7.5 | 7.8 | 7.6 | 7.3 | 7.2 | 6.2 | 5.7 | 5.4 | 5.1 | 5.2 | 4.7 | 4.6 | 4.3 | 4.0 | 4.3 | 4.1 | 3.9 | 4.0 | 4 | 3.9 | 4.1 | 4.0 | 5.4 | 5.5 | 5.6 | 5.8 | 6.0 | 6.1 | 6.2 | 5.7 | 6.0 | 6.0 | 4.4 | 4.4 | 4.4 | 4.2 | 1.3 | 0.3 | 0.3 |
| Total Assets | 65.6 | 64.5 | 61.9 | 60.6 | 56.9 | 57.5 | 55.9 | 54.0 | 53.0 | 51.8 | 52.0 | 50.9 | 50.5 | 46.9 | 47.2 | 44.9 | 45.4 | 45.5 | 44.4 | 42.7 | 40.4 | 38.0 | 37.3 | 36.5 | 36.5 | 34.3 | 33.3 | 31.9 | 31.1 | 28.7 | 25.9 | 23.9 | 29.0 | 24.1 | 25.9 | 25.2 | 23.3 | 22.8 | 21.7 | 22.9 | 21.1 | 21.9 | 21.6 | 20.9 | 21.2 | 21.2 | 22.4 | 21.3 | 20.4 | 20.1 | 18.4 | 18.2 | 16.7 | 17.0 | 14.4 | 12.8 | 10.7 | 11.9 | 10.9 | 9.2 | 10.6 | 9.7 | 12.9 | 12.6 | 12.3 | 13.1 | 15.5 | 15.0 | 15.2 | 17.0 | 20.1 | 21.7 | 11.4 | 13.6 | 15.3 | 15.0 | 6.9 | 6.3 | 4.0 |
| Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables | 1.0 | 1.4 | 1.2 | 0.9 | 1.1 | 1.0 | 1.1 | 1.2 | 1.1 | 1.3 | 1.1 | 0.8 | 1.4 | 0.8 | 0.8 | 1.2 | 0.3 | 1.5 | 1.0 | 1.3 | 1.0 | 1.3 | 0.9 | 1.1 | 1.8 | 1.3 | 1.6 | 1.2 | 1.6 | 1.0 | 0.8 | 0.6 | 0.7 | 1.0 | 1.5 | 1.5 | 1.1 | 1.4 | 0.9 | 1.0 | 1.1 | 1.0 | 0.9 | 1.2 | 1.3 | 1.4 | 1.6 | 1.3 | 1.1 | 1.1 | 1.3 | 1.5 | 1.4 | 1.8 | 2.1 | 2.4 | 1.6 | 2.2 | 2.5 | 2.9 | 2.2 | 2.0 | 2.6 | 2.1 | 2.3 | 2.4 | 2.0 | 1.9 | 1.2 | 1.2 | 1.0 | 1.3 | 1.9 | 1.6 | 1.2 | 2.0 | 2.0 | 4.0 | 1.5 |
| Short-Term Debt | 0.0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | 0.9 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 1.0 | 1.5 | 1.5 | 3.2 | 2.2 | 3.2 | 2.2 | 1 | 0.8 | 1.2 | 1.8 | 2.0 | 2.1 | 0.1 | 0.1 | 0.5 | 0.7 | 16.9 | 16.5 | 0.7 | 0.9 | 0.7 | 0.7 | 0.8 | 0.8 | 0.9 | 1.3 | 1.2 | 1.7 | 0 | 15.5 | 14.7 | 14.6 | 15.1 | 0 | 0 | 0 | 13.2 | 12.8 | 12.5 | 12.4 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 1.1 | 1.0 | 1.0 |
| Deferred Revenue | 0 | 1.7 | 1.2 | 1.9 | 1.0 | 1.2 | 0.8 | 0.7 | 0.8 | 1.0 | 0.6 | 1.0 | 0.8 | 0.9 | 2.1 | 1.0 | 1.3 | 2.0 | 1.5 | 1.2 | 1.3 | 1.0 | 0.8 | 2.0 | 1.0 | 0.8 | 0.9 | 0.6 | 1.1 | 0.6 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0 | 0.6 | 0.5 | 0.6 | 0.5 | 1.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | (0.2) | (0.8) | (0.8) | 0 | 0 | 0 | 0 | 0 | 1.5 | 2.3 | 1.2 | 0.4 | 1.2 | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 1.8 | 2.0 | 2.8 | 1.8 | 1.3 |
| Other Current Liabilities | 3.7 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 1.1 | 0.4 | 0.4 | 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 | 0.3 | 0 | 0 | 0 | 0.5 | 0.6 | 0.5 | 0.6 | 0 | 0 | 0 | 0.4 | 0.5 | 0.6 | 0.5 | 2.0 | 4.0 | 5.2 | 5.7 | 3.9 | 19.0 | 19.1 | 19.6 | 21.1 | 0.1 | 0.6 | 0.3 | 4.5 | 6.4 | 1.2 | 0.4 | 0.2 | 0.2 | 0.4 | 0.1 | 0.1 | 0.0 | 0.9 | 0.8 | 1.0 | 1.3 | 0.7 | 0.5 | 0.6 |
| Total Current Liabilities | 4.7 | 5.6 | 4.2 | 4.2 | 3.3 | 3.9 | 3.0 | 2.8 | 2.8 | 3.3 | 2.0 | 2.5 | 3.8 | 3.5 | 4.3 | 3.2 | 2.4 | 4.3 | 3.2 | 3.3 | 3.1 | 3.4 | 3.2 | 4.3 | 3.8 | 3.0 | 3.6 | 2.8 | 3.9 | 3.2 | 3.2 | 2.8 | 4.7 | 4.1 | 5.5 | 4.6 | 3.1 | 3.5 | 3.2 | 4.2 | 4.6 | 4.3 | 2.4 | 3.0 | 4.1 | 3.4 | 19.5 | 18.8 | 3.0 | 3.4 | 4.0 | 6.1 | 6.6 | 7.5 | 6.8 | 22.7 | 21.9 | 23.6 | 23.7 | 22.6 | 23.1 | 22.6 | 27.7 | 14.2 | 8.3 | 7.8 | 18.0 | 17.1 | 16.7 | 16.2 | 3.3 | 3.7 | 5.6 | 5.2 | 4.0 | 5.3 | 6.6 | 7.3 | 4.3 |
| Non-Current Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.1 | 0.5 | 0.7 | 0.4 | 0.6 | 0.7 | 0.8 | 0.9 | 1.1 | 1.2 | 1.3 | 4.7 | 6.1 | 5.5 | 6.8 | 9.1 | 9.2 | 9.4 | 9.7 | 9.5 | 13.3 | 15.3 | 15.1 | 15.1 | 15.1 | 0.5 | 0.5 | 16.2 | 15.9 | 15.2 | 15.1 | 14.9 | 15.0 | 14.5 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0 | 13.7 | 13.6 | 13.2 | 0.2 | 0.2 | 0.2 | 0.2 | 12.4 | 12.2 | 0.2 | 0.3 | 0.0 | 0.1 | 0 | 0 | 0.1 |
| Deferred Tax Liabilities | 0.3 | 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 | (0.2) | 0 | 0 | 0 | (0.1) | 0 | 0 | 0 | (0.0) | (0.0) | (0.1) | (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 |
| Other Non-Current Liabilities | 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 | 0.1 | 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 | (15.1) | (14.9) | (15.0) | (0.0) | 3.7 | 2.8 | 4.0 | 2.5 | 0 | 0 | (0.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities | 0.7 | 0.7 | 0.5 | 0.5 | 0.4 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.6 | 0.3 | 0.7 | 0.9 | 0.6 | 0.7 | 0.8 | 1.0 | 1.1 | 1.1 | 1.2 | 1.4 | 4.7 | 6.1 | 5.5 | 6.9 | 9.1 | 9.2 | 9.5 | 9.7 | 9.5 | 13.3 | 15.3 | 15.1 | 15.1 | 15.1 | 0.5 | 0.5 | 16.2 | 15.9 | 15.2 | 15.1 | 14.9 | 15.0 | 14.5 | 3.7 | 2.8 | 4.0 | 2.5 | 0.2 | 0.2 | 0.2 | 0 | 13.7 | 13.6 | 13.2 | 0.2 | 0.2 | 0.2 | 0.2 | 12.4 | 12.2 | 0.2 | 0.3 | 0.0 | 0.1 | 3.1 | 5.0 | 0.1 |
| Total Liabilities | 5.4 | 6.4 | 4.6 | 4.7 | 3.8 | 4.4 | 3.1 | 2.9 | 2.9 | 3.4 | 2.1 | 2.6 | 3.9 | 3.5 | 4.4 | 3.3 | 2.6 | 4.4 | 3.4 | 3.5 | 3.7 | 3.6 | 3.9 | 5.2 | 4.4 | 3.7 | 4.4 | 3.8 | 5.0 | 4.3 | 4.4 | 4.1 | 9.4 | 10.2 | 11.0 | 11.5 | 12.3 | 12.7 | 12.7 | 14.0 | 14.1 | 17.6 | 17.7 | 18.1 | 19.2 | 18.5 | 20.0 | 19.2 | 19.2 | 19.2 | 19.2 | 21.2 | 21.5 | 22.5 | 21.3 | 22.7 | 21.9 | 23.6 | 23.7 | 22.8 | 23.2 | 22.8 | 27.7 | 27.9 | 21.9 | 21.1 | 18.2 | 17.2 | 16.9 | 16.4 | 15.7 | 15.9 | 5.8 | 5.5 | 4.1 | 5.4 | 6.6 | 7.3 | 4.4 |
| Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 |
| Retained Earnings | (2.3) | (3.3) | (4.3) | (5.6) | (6.5) | (7.4) | (7.7) | (9.0) | (10.4) | (11.1) | (10.7) | (11.8) | (12.8) | (14.2) | (14.9) | (16.6) | (17.3) | (18.5) | (18.6) | (20.1) | (22.3) | (23.4) | (24.7) | (25.7) | (25.4) | (26.8) | (27.0) | (28.8) | (30.8) | (32.0) | (35.2) | (37.2) | (37.2) | (37.0) | (36.4) | (37.5) | (38.8) | (40.3) | (42.3) | (43.4) | (45.0) | (45.3) | (44.7) | (45.5) | (46.1) | (46.3) | (46.6) | (47.3) | (47.8) | (47.9) | (49.3) | (51.5) | (52.6) | (53.3) | (54.7) | (56.8) | (57.8) | (58.2) | (59.1) | (59.7) | (59.8) | (59.3) | (61.1) | (61.4) | (55.8) | (59.1) | (53.9) | (53.1) | (51.8) | (49.6) | (45.9) | (44.2) | (44.0) | (41.6) | (37.7) | (36.4) | (25.5) | (16.7) | (14.5) |
| Accumulated Other Comprehensive Income | (0.8) | (1.9) | (1.7) | (1.7) | (3.5) | (2.5) | (2.5) | (2.9) | (2.4) | (3.4) | (2.2) | (2.6) | (3.1) | (4.7) | (4.5) | (3.7) | (1.4) | (1.7) | (1.4) | (1.1) | (1.4) | (2.3) | (1.9) | (2.6) | (2.1) | (2.1) | (3.3) | (1.8) | (1.9) | (2.2) | (1.7) | (1.5) | (1.1) | (2.0) | (1.6) | (1.6) | (1.9) | (2.3) | (1.5) | (0.4) | (0.7) | 0.4 | (0.5) | (0.8) | (1.0) | (0.1) | (0.1) | 0.2 | (0.1) | (0.3) | (0.6) | (0.7) | (1.5) | (1.5) | (1.6) | (1.1) | (1.9) | (2.0) | (2.3) | (1.3) | (0.4) | (1.0) | (0.8) | (0.9) | (0.8) | (0.7) | (0.7) | (1.0) | (1.7) | (1.3) | (0.9) | (0.7) | (0.4) | (0.2) | (0.1) | (0.1) | (0.1) | (0.3) | 0.0 |
| Total Stockholders' Equity | 60.2 | 58.1 | 57.3 | 55.9 | 53.1 | 53.1 | 52.8 | 51.1 | 50.1 | 48.4 | 49.8 | 48.3 | 46.6 | 43.4 | 42.8 | 41.5 | 42.8 | 41.0 | 41.0 | 39.3 | 36.6 | 34.4 | 33.4 | 31.3 | 32.1 | 30.6 | 28.9 | 28.1 | 26.0 | 24.4 | 21.5 | 19.8 | 19.6 | 13.8 | 14.9 | 13.7 | 11.1 | 10.2 | 9.0 | 8.9 | 7.0 | 4.3 | 3.9 | 2.8 | 2.1 | 2.7 | 2.4 | 2.0 | 1.2 | 0.9 | (0.8) | (3.0) | (4.8) | (5.5) | (7.0) | (9.8) | (11.2) | (11.7) | (12.7) | (13.5) | (12.6) | (13.0) | (14.8) | (15.3) | (9.6) | (7.9) | (2.7) | (2.2) | (1.7) | 0.6 | 4.4 | 5.8 | 5.6 | 8.1 | 11.3 | 9.6 | 0.3 | (1.0) | (0.5) |
| Total Liabilities & Equity | 65.6 | 64.5 | 61.9 | 60.6 | 56.9 | 57.5 | 55.9 | 54.0 | 53.0 | 51.8 | 52.0 | 50.9 | 50.5 | 46.9 | 47.2 | 44.9 | 45.4 | 45.5 | 44.4 | 42.7 | 40.4 | 38.0 | 37.3 | 36.5 | 36.5 | 34.3 | 33.3 | 31.9 | 31.1 | 28.7 | 25.9 | 23.9 | 29.0 | 24.1 | 25.9 | 25.2 | 23.3 | 22.8 | 21.7 | 22.9 | 21.1 | 21.9 | 21.6 | 20.9 | 21.2 | 21.2 | 22.4 | 21.3 | 20.4 | 20.1 | 18.4 | 18.2 | 16.7 | 17.1 | 14.4 | 12.8 | 10.7 | 11.9 | 10.9 | 9.2 | 10.6 | 9.7 | 12.9 | 12.6 | 12.3 | 13.1 | 15.5 | 15.0 | 15.2 | 17.0 | 20.1 | 21.7 | 11.4 | 13.6 | 15.3 | 15.0 | 6.9 | 6.3 | 4.0 |
| Debt Metrics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Debt | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.3 | 0.9 | 0.6 | 1.3 | 1.3 | 0.9 | 1.1 | 1.2 | 1.3 | 1.4 | 2.0 | 2.6 | 2.8 | 7.9 | 8.3 | 8.6 | 9 | 10.1 | 10.0 | 10.7 | 11.5 | 11.5 | 15.4 | 15.4 | 15.2 | 15.6 | 15.8 | 17.4 | 16.9 | 17.0 | 16.8 | 15.9 | 15.8 | 15.7 | 15.8 | 15.3 | 1.3 | 1.2 | 1.7 | 0 | 15.7 | 14.8 | 14.6 | 15.1 | 13.7 | 13.6 | 13.2 | 13.4 | 13.0 | 12.7 | 12.5 | 12.5 | 12.3 | 0.3 | 0.3 | 0.1 | 0.1 | 1.1 | 1.0 | 1.1 |
| Net Debt | (30.0) | (28.3) | (25.8) | (24.0) | (22.1) | (22.1) | (25.2) | (23.7) | (25.0) | (24.4) | (24.9) | (23.5) | (24.5) | (22.9) | (21.4) | (20.7) | (20.7) | (17.7) | (19.0) | (16.3) | (15.2) | (14.6) | (11.7) | (11.5) | (11.6) | (10.7) | (8.6) | (8.0) | (7.4) | (5.5) | (4.1) | (4.2) | (4.1) | 1.4 | 1.6 | 3.3 | 6.0 | 4.4 | 3.8 | 4.2 | 4.1 | 9.0 | 10.1 | 10.1 | 10.6 | 10.5 | 10.7 | 9.5 | 8.9 | 8.5 | 7.3 | 9.5 | 10.4 | 10.7 | 11.9 | (0.2) | (0.3) | 0.3 | (0.9) | 14.5 | 14.5 | 14.4 | 14.3 | 13.6 | 13.4 | 13.0 | 12.8 | 12.8 | 10.2 | 8.6 | 6.4 | 4.6 | (0.2) | (0.6) | (2.8) | (5.2) | (0.3) | 1.0 | 1.0 |
| Metric | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2006 Q2 | 2006 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 0.9 | 1.0 | 1.3 | 0.9 | 0.9 | 0.3 | 1.3 | 1.4 | 0.6 | (0.3) | 1.0 | 1.0 | 1.4 | 0.7 | 1.8 | 0.6 | 1.2 | 0.1 | 1.5 | 2.2 | 1.1 | 1.2 | 1.0 | (0.3) | 1.3 | 0.2 | 1.8 | 2.0 | 1.2 | 3.2 | 2.0 | (0.1) | (0.2) | (0.6) | 1.1 | 1.3 | 1.6 | 2.0 | 1.1 | 1.6 | 0.3 | (0.5) | 0.8 | 0.5 | 0.3 | 0.3 | 0.7 | 0.6 | 0.1 | 1.4 | 2.1 | 1.1 | 0.7 | 1.4 | 2.1 | 0.9 | 0.4 | 0.8 | 0.8 | 0.0 | (0.5) | 2.8 | 0.3 | (5.6) | 0.8 | (5.2) | (0.8) | (1.3) | (2.1) | (3.8) | (1.6) | (0.2) | (2.4) | (3.9) | (1.2) | (2.1) | (1.1) |
| Depreciation & Amortization | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.4 | 0.2 | 0.3 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | (0.1) | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | (0.1) | 0.1 | 0.1 | 0.0 | (0.1) | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Stock-Based Compensation | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | (0.1) | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 | 0.3 | 0.5 | 0.1 | 0.2 | 0.2 | 0.3 | 0.1 | 0 | 0.3 | 0.3 | 0.0 | 0 | 0.1 | 0 | 0.3 | 0 | 0.0 | 0.1 | 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 | 0.3 | 0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.1 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 0.2 | 1.0 | 0.4 | 0.2 | 0 | 1.3 | 0.1 | (2.5) | (1.4) | 1.1 | 0.3 | (2.8) | (0.7) | (0.4) | (0.7) | 0.0 | 1.8 | (1.2) | 0.8 | (1.7) | (1.4) | 1.8 | (1.8) | 0.4 | (0.1) | 0.5 | (0.5) | (1.4) | 1.0 | (1.4) | (2.1) | (0.0) | (0.2) | 0.9 | 0.3 | 0.3 | (1.0) | (2.2) | 0.0 | (1.2) | 1.9 | 1.0 | (0.8) | (0.2) | 1.4 | 0.6 | (1.3) | (1.3) | (0.5) | 0.2 | 1.0 | (0.3) | 0.7 | (0.7) | 17.1 | 1.2 | 0.6 | 1.1 | 0.6 | (0.1) | (0.1) | 1.0 | 0.9 | (0.3) | 0.3 | 4.1 | 0.1 | (0.6) | 0.5 | 0.6 | (1.0) | (2.6) | 1.9 | 1.0 | (3.1) | 0.5 | 0.3 |
| Other Non-Cash Items | 0 | 0.2 | 0.2 | 0.0 | (0.7) | 0.1 | (0.0) | 2.5 | (0.0) | (0.2) | 0.0 | 3.2 | 0 | (0.8) | 2.4 | 0.7 | (1.0) | 1.1 | 0.6 | (0.6) | (0.1) | (1.7) | (0.9) | 0.1 | (0.1) | (1.1) | 0.1 | 0.0 | (0.2) | 1.8 | 0.4 | 0.3 | (0.6) | 0.0 | (0.1) | (0.0) | (0.5) | 0.0 | (0.3) | 0.2 | (0.2) | 0.1 | 0.2 | (0.0) | 0.1 | 0.2 | 0.5 | (0.0) | 0.4 | (2.5) | (0.8) | 0.1 | (0.2) | 0.8 | (17.3) | (2.2) | (0.4) | (1.6) | (2.4) | 0.3 | 0.1 | (3.2) | (1.8) | 5.2 | (1.6) | 0.6 | 0.4 | 1.2 | 0.4 | 0.9 | 0.7 | 0.3 | 0.2 | 0.7 | 1.3 | 0.3 | 0.1 |
| Operating Cash Flow | 1.5 | 2.9 | 2.2 | 1.5 | 0.6 | 2.0 | 1.7 | (1.0) | (0.3) | 1.0 | 1.6 | (1.2) | 1.0 | 0.4 | 1.6 | 1.2 | 3.5 | (0.4) | 3.2 | 0.4 | 0.0 | 2.8 | (0.1) | 0.3 | 1.5 | 1.3 | 1.9 | 0.8 | 2.4 | 2.1 | 0.1 | 0.4 | (0.2) | 0.6 | 1.7 | 1.8 | 0.7 | 0.1 | 1.4 | 0.7 | 2.2 | 0.7 | 0.4 | 0.4 | 1.8 | 1.1 | (0.1) | (0.7) | 0.0 | (0.9) | 2.3 | 1.3 | 0.5 | 2.3 | 2.0 | (0.0) | 0.6 | 0.2 | (1.0) | 0.3 | (0.1) | 0.5 | (0.3) | (0.4) | 0.0 | (0.2) | (0.1) | (0.5) | (0.8) | (2.1) | (1.7) | (2.3) | (0.1) | (2.1) | (2.9) | (1.3) | (0.6) |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditure | (0.1) | (0.4) | (0.6) | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | (1.6) | (0.3) | (0.1) | (0.1) | 0.7 | (0.1) | (0.1) | (1.0) | (0.1) | (0.2) | (0.2) | (0.4) | (0.2) | (0.3) | 0.2 | (0.6) | (0.4) | 0.3 | (1.2) | (0.9) | (0.2) | 0.1 | (0.3) | (0.2) | 0.1 | (0.3) | (0.7) | (1.7) | 0.1 | (0.0) | (0.7) | (0.0) | (0.5) | (0.4) | (1.5) | 0 | (0.4) | (0.4) | (0.3) | (0.2) | (0.0) | (0.0) | (0.2) | (0.3) | (0.1) | (0.2) | 0 | (0.0) | 0.1 | (0.1) | 0 | (0.1) | (0.0) | (0.0) | 0 | (0.0) | 0.1 | (0.1) | (0.0) | (0.0) | 0.2 | (0.1) | (0.1) | (0.0) | (0.1) | (0.2) | (0.1) | (0.0) |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | (0.6) | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (4.6) | (0.0) | (0.0) | 0.7 | 0.6 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.7 | 0 | (0.1) | 0 | 0 | 0 | (0.0) | 0.2 | 0.3 | 0.0 | 0.0 | 0.1 | (0.1) | 0.1 | (0.0) | 0.0 | 1.2 | (1.0) | (0.0) | (0.2) | (0.0) | 0.1 | 0.2 | (0.0) | (0.2) | (0.0) | 0.3 | (0.1) | (0.2) | 0.1 | 0 | (0.0) | 1.1 | (0.1) | (0.4) | 0.2 | 0.5 | (0.0) | 0.4 | 0.1 | (0.5) | 0.0 | (0.0) | 0 | (0.8) | 0 | 0 | 0 | 0 | 0 |
| Investing Cash Flow | (0.1) | (0.4) | (0.6) | (0.1) | (0.1) | (4.7) | (0.2) | (0.2) | 0.6 | (1.0) | (0.3) | (0.1) | (0.1) | 0.6 | (0.1) | (0.1) | (1.0) | (0.1) | (0.2) | (0.2) | (0.4) | (0.2) | (0.3) | 0.2 | (0.6) | (0.4) | 0.2 | (0.5) | (0.9) | (0.2) | 0.1 | (0.3) | (0.2) | 0.1 | (0.1) | (0.3) | (1.7) | 0.1 | 0.1 | (0.9) | 0.1 | (0.5) | (0.4) | (0.3) | (1.0) | (0.4) | (0.4) | (0.3) | (0.1) | 0.2 | (0.0) | (0.4) | (0.4) | 0.2 | (0.3) | (0.2) | 0.0 | 0.1 | (0.1) | 1.1 | (0.2) | (0.4) | 0.2 | 0.5 | (0.0) | 0.5 | 0.0 | (0.5) | (0.2) | 0.1 | (0.1) | (0.9) | (0.0) | (0.1) | (0.8) | (0.1) | (0.0) |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Debt Issuance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | (0.1) | (0.1) | (0.1) | 0.4 | (0.1) | (0.1) | 0.4 | (0.1) | (0.1) | (0.3) | 0.0 | (0.6) | (0.6) | (0.1) | (5.2) | (0.4) | (0.4) | (0.4) | 0 | 0.1 | (0.6) | (0.9) | (0.2) | (0.0) | (0.1) | 0.0 | (0.3) | (0.1) | (2) | 0 | 0 | (0.2) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | (0.1) | (0.5) | 0.7 | 0 | 0 | 0 | (0.0) | (1.1) | 0.0 | 1.5 | 0 | 0 | (0.0) | 0.2 | (0.1) | (0.1) | (2.1) |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 0 | (0.0) | 0.0 | (0.0) | (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 | (1.1) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.6) | 0 | 0.6 | 0 | (1.0) | 1.0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.0) | 0 | 0 |
| 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 | (0.1) | 0 | (0.0) | 0 | (0.1) | 0 | (0.1) | (0.0) | (0.4) | 0 | 0 |
| Other Financing Activities | 0 | 0 | 0 | 0 | 0 | (0.0) | 0.0 | 0 | 0 | (0.0) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0.1) | 0 | 0 | 0 | 0 | (3.6) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0 | (0.1) | 0 | (0.9) | 0.6 | (0.2) | (0.5) | (0.0) | 0.7 | (0.0) | 0 | 0 | 0 | 0 | 0 | (0.5) | 0 | 0 | 0 | (1.3) | 0.0 | 10.5 | 0 | 0 | 0 | 0 | 0 |
| Financing Cash Flow | 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) | (0.0) | 0.4 | (0.1) | (0.0) | 0.4 | (0.1) | (0.1) | (0.1) | 0.0 | (0.5) | (0.6) | (0.1) | (4.8) | 4.6 | (0.4) | (0.4) | (0.1) | (1.0) | (0.6) | (0.9) | (0.2) | (0.0) | (0.1) | 0.0 | (0.3) | (0.1) | (2) | 0 | 0 | (0.2) | 0.0 | (0.0) | (0.1) | 0 | (0.9) | 0.6 | (0.2) | (0.5) | (0.0) | 0.7 | 0.5 | (0.1) | (0.5) | 0.7 | 0 | 0 | (0.5) | (0.1) | (1.1) | (0.0) | 0.2 | (0.0) | 10.5 | (0.1) | 0.2 | 1.2 | 1.0 | 0.6 |
| Cash Position | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash | 1.8 | 2.5 | 1.7 | 1.9 | 0.1 | (2.7) | 1.5 | (1.3) | 0.6 | (0.4) | 1.4 | (1.1) | 1.6 | 1.6 | 0.7 | (0.1) | 3.0 | (1.4) | 2.6 | 0.5 | 0.9 | 2.1 | 0.2 | 0.3 | 0.8 | 1.9 | 0.5 | 0.5 | 1.3 | 0.8 | (0.2) | (5.1) | 5.1 | (0.1) | 1.3 | 1.6 | (1.5) | (1.3) | (0.5) | (0.1) | 1.2 | 1.0 | 0.3 | (0.0) | (0.3) | (1.4) | (0.7) | (0.7) | (0.1) | (0.3) | 2.3 | 1.0 | 0.1 | 1.7 | 2.0 | (0.1) | 0.2 | 0.5 | (0.3) | 0.9 | 0.1 | (0.6) | 0.7 | (0.1) | (0.1) | (0.3) | 0.4 | (2.2) | (1.5) | (2.2) | (1.7) | 7.2 | (0.4) | (2.0) | (2.4) | (0.0) | (0.1) |
| Cash at Beginning | 28.7 | 26.2 | 24.5 | 22.5 | 22.5 | 25.2 | 23.7 | 25.0 | 24.4 | 24.9 | 23.5 | 24.5 | 22.9 | 21.4 | 20.7 | 20.7 | 17.7 | 19.2 | 16.6 | 16.1 | 15.1 | 13.0 | 12.8 | 12.5 | 11.7 | 9.8 | 9.3 | 8.8 | 7.5 | 6.7 | 6.9 | 12.0 | 6.9 | 7.0 | 5.7 | 4.1 | 5.6 | 6.9 | 7.4 | 7.5 | 6.3 | 5.3 | 5.0 | 5.0 | 5.3 | 6.7 | 7.4 | 8.1 | 8.2 | 8.6 | 6.3 | 5.3 | 5.2 | 3.5 | 1.5 | 1.6 | 1.4 | 0.9 | 0.2 | 0.3 | 0.2 | 0.8 | 0.1 | 0.2 | 0.3 | 0.6 | 0.2 | 2.4 | 3.9 | 6.1 | 7.7 | 0.5 | 0.9 | 2.9 | 5.3 | 0.0 | 0.1 |
| Cash at End | 30.4 | 28.7 | 26.2 | 24.5 | 22.5 | 22.5 | 25.2 | 23.7 | 25.0 | 24.4 | 24.9 | 23.5 | 24.5 | 22.9 | 21.4 | 20.7 | 20.7 | 17.7 | 19.2 | 16.6 | 16.1 | 15.1 | 13.0 | 12.8 | 12.5 | 11.7 | 9.8 | 9.3 | 8.8 | 7.5 | 6.7 | 6.9 | 12.0 | 6.9 | 7.0 | 5.7 | 4.1 | 5.6 | 6.9 | 7.4 | 7.5 | 6.3 | 5.3 | 5.0 | 5.0 | 5.3 | 6.7 | 7.4 | 8.1 | 8.2 | 8.6 | 6.3 | 5.3 | 5.2 | 3.5 | 1.4 | 1.6 | 1.4 | (0.1) | 1.2 | 0.3 | 0.2 | 0.8 | 0.1 | 0.2 | 0.3 | 0.6 | 0.2 | 2.4 | 3.9 | 6.1 | 7.7 | 0.5 | 0.9 | 2.9 | 0.0 | 0.0 |
| Free Cash Flow | 1.4 | 2.5 | 1.6 | 1.4 | 0.5 | 1.9 | 1.5 | (1.2) | (0.5) | (0.6) | 1.4 | (1.4) | 0.9 | 1.1 | 1.5 | 1.1 | 2.5 | (0.5) | 3.0 | 0.2 | (0.4) | 2.6 | (0.5) | 0.4 | 0.8 | 0.9 | 2.1 | (0.4) | 1.5 | 1.9 | 0.2 | 0.1 | (0.4) | 0.7 | 1.4 | 1.1 | (0.9) | 0.2 | 1.4 | (0.0) | 2.2 | 0.2 | (0.0) | (1.1) | 1.8 | 0.6 | (0.5) | (1.0) | (0.2) | (0.9) | 2.2 | 1.1 | 0.2 | 2.3 | 1.8 | (0.0) | 0.6 | 0.3 | (1.1) | 0.3 | (0.2) | 0.5 | (0.3) | (0.4) | 0.0 | (0.2) | (0.2) | (0.5) | (0.9) | (2.0) | (1.8) | (2.4) | (0.1) | (2.1) | (3.1) | (1.4) | (0.6) |
| Key Metrics | 2026 Q1 | 2025 Q4 | 2025 Q3 | 2025 Q2 | 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | 6.7 | 7.3 | 7.1 | 7.0 | 5.2 | 5.1 | 5.5 | 5.3 | 4.5 | 3.6 | 4.9 | 5.3 | 5.6 | 5.1 | 6.3 | 5.0 | 5.8 | 5.1 | 5.8 | 5.4 | 5.1 | 4.7 | 5.4 | 3.3 | 6.7 | 5.8 | 6.7 | 6.8 | 5.8 | 5.7 | 5.8 | 3.5 | 3.1 | 2.3 | 5.0 | 5.3 | 5.4 | 6.3 | 4.3 | 5.7 | 4.8 | 4.5 | 5.2 | 5.2 | 4.4 | 4.4 | 4.6 | 4.1 | 3.4 | 5.1 | 7.1 | 5.6 | 4.5 | 5.6 | 5.9 | 5.5 | 4.1 | 5.4 | 3.5 | 3.2 | 3.6 | 2.3 | 2.5 | 3.7 | 3.1 | 2.3 | 3.4 | 4.3 | 3.2 | 3.7 | 5.0 | 5.1 | 3.1 | 3.1 | 5.9 | 2.5 | 2.5 | 1.9 | 2.9 | 1.5 | 1.0 |
| Gross Profit | 4.4 | 4.9 | 4.8 | 4.5 | 3.4 | 3.3 | 4.0 | 3.7 | 2.9 | 2.3 | 3.4 | 3.6 | 3.8 | 3.4 | 4.6 | 3.0 | 4.2 | 3.5 | 4.2 | 3.7 | 3.3 | 2.9 | 3.6 | 1.9 | 4.3 | 3.6 | 4.5 | 4.7 | 3.5 | 3.8 | 4.2 | 2.6 | 2.1 | 2.3 | 3.1 | 3.3 | 3.4 | 4.1 | 2.8 | 3.5 | 2.2 | 1.8 | 3.0 | 3.1 | 2.4 | 2.5 | 2.8 | 2.6 | 2.1 | 3.4 | 4.2 | 3.0 | 2.7 | 3.3 | 3.7 | 2.8 | 1.9 | 2.4 | 1.9 | 1.6 | 1.8 | 0.1 | 1.2 | 2.3 | 1.8 | 0.7 | 1.8 | 2.7 | 1.8 | 1.7 | 3.0 | 3.8 | 1.5 | 1.2 | 3.6 | 1.4 | 2.5 | 1.9 | 2.9 | 0.7 | 0.6 |
| Operating Income | 1.0 | 1.4 | 1.4 | 1.1 | 0.7 | 0.3 | 1.4 | 1.4 | 0.6 | (0.3) | 0.9 | 0.9 | 1.3 | 1.1 | 2.0 | 0.5 | 1.4 | 0.3 | 1.3 | 1.3 | 0.9 | 0.3 | 1.3 | (0.3) | 1.5 | 0.5 | 2.1 | 2.3 | 1.3 | 1.4 | 2.0 | (0.1) | (0.1) | (0.4) | 1.1 | 1.4 | 1.7 | 2.1 | 1.3 | 1.7 | 0.4 | (0.4) | 1.0 | 0.7 | 0.6 | 0.7 | 1.1 | 0.9 | 0.5 | 1.9 | 2.6 | 1.5 | 1.0 | 1.6 | 1.7 | 0.5 | (0.0) | (0.0) | 0.4 | 0.3 | (0.4) | (1.6) | (0.9) | (0.0) | (0.4) | (4.8) | (0.4) | (0.1) | (1.7) | (3.5) | (1.2) | 0.2 | (2.3) | (3.6) | (0.7) | (2.1) | 2.5 | (11.7) | 2.9 | (2.0) | (1.0) |
| Net Income | 0.9 | 1.0 | 1.3 | 0.9 | 0.9 | 0.3 | 1.3 | 1.4 | 0.6 | (0.3) | 1.0 | 1.0 | 1.4 | 0.7 | 1.8 | 0.6 | 1.2 | 0.1 | 1.5 | 2.2 | 1.1 | 1.2 | 1.0 | (0.3) | 1.3 | 0.2 | 1.8 | 2.0 | 1.2 | 3.2 | 2.0 | (0.1) | (0.2) | (0.6) | 1.1 | 1.3 | 1.6 | 2.0 | 1.1 | 1.6 | 0.3 | (0.5) | 0.8 | 0.5 | 0.3 | 0.3 | 0.7 | 0.6 | 0.1 | 1.4 | 2.1 | 1.1 | 0.7 | 1.4 | 2.6 | 1.4 | 0.9 | 0.8 | 1.2 | 0.0 | (0.5) | 2.8 | 0.3 | (5.6) | 0.8 | (5.2) | (0.8) | (1.3) | (2.1) | (3.8) | (1.6) | (0.2) | (2.4) | (3.9) | (1.2) | (4.9) | (4.9) | (6.5) | (5.4) | (2.1) | (1.1) |
| EPS (Diluted) | 0.08 | 0.09 | 0.11 | 0.08 | 0.08 | -0.29 | 0.11 | 0.13 | 0.06 | -0.03 | 0.09 | 0.09 | 0.12 | 0.06 | 0.16 | 0.05 | 0.11 | 0.01 | 0.13 | 0.20 | 0.10 | 0.12 | 0.09 | -0.02 | 0.13 | 0.02 | 0.17 | 0.18 | 0.12 | 0.30 | 0.19 | -0.01 | -0.02 | -0.07 | 0.12 | 0.14 | 0.17 | 0.22 | 0.12 | 0.18 | 0.03 | -0.08 | 0.11 | 0.08 | 0.04 | 0.04 | 0.10 | 0.09 | 0.01 | 0.21 | 0.32 | 0.17 | 0.10 | 0.24 | 0.40 | 0.18 | 0.17 | 0.15 | 0.22 | 0.00 | -0.09 | 0.54 | 0.08 | -1.60 | 0.22 | -1.49 | -0.22 | -0.38 | -0.61 | -1.08 | -0.46 | -0.05 | -0.69 | -1.13 | -0.35 | -2.37 | -2.38 | -3.84 | -0.32 | -1.25 | -0.64 |
| Balance Sheet | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Equivalents | 30.4 | 28.7 | 26.2 | 24.5 | 22.5 | 22.5 | 25.2 | 23.7 | 25.0 | 24.4 | 24.9 | 23.5 | 24.5 | 22.9 | 21.4 | 20.7 | 20.7 | 17.7 | 19.2 | 16.6 | 16.1 | 15.1 | 13.0 | 12.8 | 12.5 | 11.7 | 9.8 | 9.3 | 8.8 | 7.5 | 6.7 | 6.9 | 12.0 | 6.9 | 7.0 | 5.7 | 4.1 | 5.6 | 6.9 | 7.4 | 7.5 | 6.3 | 5.3 | 5.0 | 5.0 | 5.3 | 6.7 | 7.4 | 8.1 | 8.2 | 8.6 | 6.3 | 5.3 | 5.2 | 3.5 | 1.5 | 1.6 | 1.4 | 0.9 | 1.2 | 0.3 | 0.2 | 0.8 | 0.1 | 0.2 | 0.3 | 0.6 | 0.2 | 2.4 | 3.9 | 6.1 | 7.7 | 0.5 | 0.9 | 2.9 | 5.3 | 1.4 | 0.0 | 0.0 | ||
| Total Assets | 65.6 | 64.5 | 61.9 | 60.6 | 56.9 | 57.5 | 55.9 | 54.0 | 53.0 | 51.8 | 52.0 | 50.9 | 50.5 | 46.9 | 47.2 | 44.9 | 45.4 | 45.5 | 44.4 | 42.7 | 40.4 | 38.0 | 37.3 | 36.5 | 36.5 | 34.3 | 33.3 | 31.9 | 31.1 | 28.7 | 25.9 | 23.9 | 29.0 | 24.1 | 25.9 | 25.2 | 23.3 | 22.8 | 21.7 | 22.9 | 21.1 | 21.9 | 21.6 | 20.9 | 21.2 | 21.2 | 22.4 | 21.3 | 20.4 | 20.1 | 18.4 | 18.2 | 16.7 | 17.0 | 14.4 | 12.8 | 10.7 | 11.9 | 10.9 | 9.2 | 10.6 | 9.7 | 12.9 | 12.6 | 12.3 | 13.1 | 15.5 | 15.0 | 15.2 | 17.0 | 20.1 | 21.7 | 11.4 | 13.6 | 15.3 | 15.0 | 6.9 | 6.3 | 4.0 | ||
| Total Debt | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.2 | 0.3 | 0.9 | 0.6 | 1.3 | 1.3 | 0.9 | 1.1 | 1.2 | 1.3 | 1.4 | 2.0 | 2.6 | 2.8 | 7.9 | 8.3 | 8.6 | 9 | 10.1 | 10.0 | 10.7 | 11.5 | 11.5 | 15.4 | 15.4 | 15.2 | 15.6 | 15.8 | 17.4 | 16.9 | 17.0 | 16.8 | 15.9 | 15.8 | 15.7 | 15.8 | 15.3 | 1.3 | 1.2 | 1.7 | 0 | 15.7 | 14.8 | 14.6 | 15.1 | 13.7 | 13.6 | 13.2 | 13.4 | 13.0 | 12.7 | 12.5 | 12.5 | 12.3 | 0.3 | 0.3 | 0.1 | 0.1 | 1.1 | 1.0 | 1.1 | ||
| Stockholders' Equity | 60.2 | 58.1 | 57.3 | 55.9 | 53.1 | 53.1 | 52.8 | 51.1 | 50.1 | 48.4 | 49.8 | 48.3 | 46.6 | 43.4 | 42.8 | 41.5 | 42.8 | 41.0 | 41.0 | 39.3 | 36.6 | 34.4 | 33.4 | 31.3 | 32.1 | 30.6 | 28.9 | 28.1 | 26.0 | 24.4 | 21.5 | 19.8 | 19.6 | 13.8 | 14.9 | 13.7 | 11.1 | 10.2 | 9.0 | 8.9 | 7.0 | 4.3 | 3.9 | 2.8 | 2.1 | 2.7 | 2.4 | 2.0 | 1.2 | 0.9 | (0.8) | (3.0) | (4.8) | (5.5) | (7.0) | (9.8) | (11.2) | (11.7) | (12.7) | (13.5) | (12.6) | (13.0) | (14.8) | (15.3) | (9.6) | (7.9) | (2.7) | (2.2) | (1.7) | 0.6 | 4.4 | 5.8 | 5.6 | 8.1 | 11.3 | 9.6 | 0.3 | (1.0) | (0.5) | ||
| Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Cash Flow | 1.5 | 2.9 | 2.2 | 1.5 | 0.6 | 2.0 | 1.7 | (1.0) | (0.3) | 1.0 | 1.6 | (1.2) | 1.0 | 0.4 | 1.6 | 1.2 | 3.5 | (0.4) | 3.2 | 0.4 | 0.0 | 2.8 | (0.1) | 0.3 | 1.5 | 1.3 | 1.9 | 0.8 | 2.4 | 2.1 | 0.1 | 0.4 | (0.2) | 0.6 | 1.7 | 1.8 | 0.7 | 0.1 | 1.4 | 0.7 | 2.2 | 0.7 | 0.4 | 0.4 | 1.8 | 1.1 | (0.1) | (0.7) | 0.0 | (0.9) | 2.3 | 1.3 | 0.5 | 2.3 | 2.0 | (0.0) | 0.6 | 0.2 | (1.0) | 0.3 | (0.1) | 0.5 | (0.3) | (0.4) | 0.0 | (0.2) | (0.1) | (0.5) | (0.8) | (2.1) | (1.7) | (2.3) | (0.1) | (2.1) | (2.9) | (1.3) | (0.6) | ||||
| Capital Expenditure | (0.1) | (0.4) | (0.6) | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | (1.6) | (0.3) | (0.1) | (0.1) | 0.7 | (0.1) | (0.1) | (1.0) | (0.1) | (0.2) | (0.2) | (0.4) | (0.2) | (0.3) | 0.2 | (0.6) | (0.4) | 0.3 | (1.2) | (0.9) | (0.2) | 0.1 | (0.3) | (0.2) | 0.1 | (0.3) | (0.7) | (1.7) | 0.1 | (0.0) | (0.7) | (0.0) | (0.5) | (0.4) | (1.5) | 0 | (0.4) | (0.4) | (0.3) | (0.2) | (0.0) | (0.0) | (0.2) | (0.3) | (0.1) | (0.2) | 0 | (0.0) | 0.1 | (0.1) | 0 | (0.1) | (0.0) | (0.0) | 0 | (0.0) | 0.1 | (0.1) | (0.0) | (0.0) | 0.2 | (0.1) | (0.1) | (0.0) | (0.1) | (0.2) | (0.1) | (0.0) | ||||
| Free Cash Flow | 1.4 | 2.5 | 1.6 | 1.4 | 0.5 | 1.9 | 1.5 | (1.2) | (0.5) | (0.6) | 1.4 | (1.4) | 0.9 | 1.1 | 1.5 | 1.1 | 2.5 | (0.5) | 3.0 | 0.2 | (0.4) | 2.6 | (0.5) | 0.4 | 0.8 | 0.9 | 2.1 | (0.4) | 1.5 | 1.9 | 0.2 | 0.1 | (0.4) | 0.7 | 1.4 | 1.1 | (0.9) | 0.2 | 1.4 | (0.0) | 2.2 | 0.2 | (0.0) | (1.1) | 1.8 | 0.6 | (0.5) | (1.0) | (0.2) | (0.9) | 2.2 | 1.1 | 0.2 | 2.3 | 1.8 | (0.0) | 0.6 | 0.3 | (1.1) | 0.3 | (0.2) | 0.5 | (0.3) | (0.4) | 0.0 | (0.2) | (0.2) | (0.5) | (0.9) | (2.0) | (1.8) | (2.4) | (0.1) | (2.1) | (3.1) | (1.4) | (0.6) | ||||